{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["SN005","G1","G2","iPar","oData","oPool","oRes"],"not_rendered":{"charts":2,"images":1,"macros":1,"external_links":0,"defined_names":43,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"SN005","index":0,"n_rows":64,"n_cols":12,"rows_kept":64,"cut":false,"hidden":false,"merged":[[6,8,7,8],[63,0,63,11],[0,0,5,10],[6,3,7,3],[6,4,7,4],[6,5,7,5],[6,6,7,6],[6,7,7,7],[6,9,7,9],[6,11,7,11],[21,0,22,1],[6,10,7,10],[6,0,6,1]]}
[]
[]
[]
[]
[]
[]
["ügyfél név",null,null,"eltelt évek","aktuális érték ","lojalitási \nszámla \nértéke","jóváírt bónusz értéke","adójóváírás \nszámla \nértéke","felvehető összeg  összesen (nyugdíjcélú)","nyugdíjcélú eseti \nbefizetés ","szabad felhasználású megtakarítás értéke (100%-ban felvehető)","szabad felhasználású eseti \nbefizetés "]
["technikai kezdet","2018-02-01"]
["bizt. szül. dátuma","1976-03-25",null,1,{"$f":"oRes!B7+oRes!D7+oRes!E7+oRes!G7","v":80997},{"$f":"oRes!D7","v":7278},null,{"$f":"oRes!G7","v":0},{"$f":"oRes!B7+oRes!E7+oRes!G7+IF(D9=ROUNDUP(Term2/12,0),oRes!D7,0)","v":73719},0,{"$f":"IF(oRes!F7=0,\"\",oRes!F7)","v":""},0]
["belépési kor",{"$f":"Age","v":42},null,2,{"$f":"oRes!B8+oRes!D8+oRes!E8+oRes!G8","v":353212},{"$f":"oRes!D8","v":15058},null,{"$f":"oRes!G8","v":67341},{"$f":"oRes!B8+oRes!E8+oRes!G8+IF(D10=ROUNDUP(Term2/12,0),oRes!D8,0)","v":338154},0,{"$f":"IF(oRes!F8=0,\"\",oRes!F8)","v":""},0]
["lejárat dátuma",{"$f":"PolEnd","v":"2041-03-25"},null,3,{"$f":"oRes!B9+oRes!D9+oRes!E9+oRes!G9","v":778491},{"$f":"oRes!D9","v":23376},null,{"$f":"oRes!G9","v":146044},{"$f":"oRes!B9+oRes!E9+oRes!G9+IF(D11=ROUNDUP(Term2/12,0),oRes!D9,0)","v":755115},0,{"$f":"IF(oRes!F9=0,\"\",oRes!F9)","v":""},0]
["tartam (év-hó-nap)",{"$f":"sTerm","v":"23-1-24"},null,4,{"$f":"oRes!B10+oRes!D10+oRes!E10+oRes!G10","v":1310491},{"$f":"oRes!D10","v":56920},null,{"$f":"oRes!G10","v":230773},{"$f":"oRes!B10+oRes!E10+oRes!G10+IF(D12=ROUNDUP(Term2/12,0),oRes!D10,0)","v":1253571},0,{"$f":"IF(oRes!F10=0,\"\",oRes!F10)","v":""},0]
["díjfizetési mód","csoportos",null,5,{"$f":"oRes!B11+oRes!D11+oRes!E11+oRes!G11","v":1881560},{"$f":"oRes!D11","v":91551},null,{"$f":"oRes!G11","v":321893},{"$f":"oRes!B11+oRes!E11+oRes!G11+IF(D13=ROUNDUP(Term2/12,0),oRes!D11,0)","v":1790009},0,{"$f":"IF(oRes!F11=0,\"\",oRes!F11)","v":""},0]
["díjfizetési gyakoriság","havi",null,6,{"$f":"oRes!B12+oRes!D12+oRes!E12+oRes!G12","v":2493992},{"$f":"oRes!D12","v":127289},null,{"$f":"oRes!G12","v":419782},{"$f":"oRes!B12+oRes!E12+oRes!G12+IF(D14=ROUNDUP(Term2/12,0),oRes!D12,0)","v":2366703},0,{"$f":"IF(oRes!F12=0,\"\",oRes!F12)","v":""},0]
["gyakoriság szerinti díj",30000,null,7,{"$f":"oRes!B13+oRes!D13+oRes!E13+oRes!G13","v":3150260},{"$f":"oRes!D13","v":164180},null,{"$f":"oRes!G13","v":524845},{"$f":"oRes!B13+oRes!E13+oRes!G13+IF(D15=ROUNDUP(Term2/12,0),oRes!D13,0)","v":2986080},0,{"$f":"IF(oRes!F13=0,\"\",oRes!F13)","v":""},0]
["biztosítási összeg",{"$f":"MIN(DPrm*PayPa*2,1000000)","v":720000},null,8,{"$f":"oRes!B14+oRes!D14+oRes!E14+oRes!G14","v":3852810},{"$f":"oRes!D14","v":202274},null,{"$f":"oRes!G14","v":637488},{"$f":"oRes!B14+oRes!E14+oRes!G14+IF(D16=ROUNDUP(Term2/12,0),oRes!D14,0)","v":3650536},0,{"$f":"IF(oRes!F14=0,\"\",oRes!F14)","v":""},0]
["üzleti kedvezmény",0,null,9,{"$f":"oRes!B15+oRes!D15+oRes!E15+oRes!G15","v":4604413},{"$f":"oRes!D15","v":241616},null,{"$f":"oRes!G15","v":758165},{"$f":"oRes!B15+oRes!E15+oRes!G15+IF(D17=ROUNDUP(Term2/12,0),oRes!D15,0)","v":4362797},0,{"$f":"IF(oRes!F15=0,\"\",oRes!F15)","v":""},0]
["portfolió","Lendületes",null,10,{"$f":"oRes!B16+oRes!D16+oRes!E16+oRes!G16","v":5407885},{"$f":"IF(D18=ROUNDUP(Term2/12,0),0,oRes!D16)","v":141127},{"$f":"IF(D18=ROUNDUP(Term2/12,0),oRes!D16,0)+IF(MOD(D18,5)=0,oRes!H16,0)","v":141128},{"$f":"oRes!G16","v":887341},{"$f":"oRes!B16+oRes!E16+oRes!G16+IF(D18=ROUNDUP(Term2/12,0),oRes!D16,0)","v":5266758},0,{"$f":"IF(oRes!F16=0,\"\",oRes!F16)","v":""},0]
["éves várható hozam",0.04,null,11,{"$f":"oRes!B17+oRes!D17+oRes!E17+oRes!G17","v":6266365},{"$f":"IF(D19=ROUNDUP(Term2/12,0),0,oRes!D17)","v":180398},{"$f":"IF(D19=ROUNDUP(Term2/12,0),oRes!D17,0)+IF(MOD(D19,5)=0,oRes!H17,0)","v":0},{"$f":"oRes!G17","v":1025535},{"$f":"oRes!B17+oRes!E17+oRes!G17+IF(D19=ROUNDUP(Term2/12,0),oRes!D17,0)","v":6085967},0,{"$f":"IF(oRes!F17=0,\"\",oRes!F17)","v":""},0]
["index",0.05,null,12,{"$f":"oRes!B18+oRes!D18+oRes!E18+oRes!G18","v":7182731},{"$f":"IF(D20=ROUNDUP(Term2/12,0),0,oRes!D18)","v":221014},{"$f":"IF(D20=ROUNDUP(Term2/12,0),oRes!D18,0)+IF(MOD(D20,5)=0,oRes!H18,0)","v":0},{"$f":"oRes!G18","v":1173227},{"$f":"oRes!B18+oRes!E18+oRes!G18+IF(D20=ROUNDUP(Term2/12,0),oRes!D18,0)","v":6961717},0,{"$f":"IF(oRes!F18=0,\"\",oRes!F18)","v":""},0]
[null,null,null,13,{"$f":"oRes!B19+oRes!D19+oRes!E19+oRes!G19","v":8160451},{"$f":"IF(D21=ROUNDUP(Term2/12,0),0,oRes!D19)","v":263047},{"$f":"IF(D21=ROUNDUP(Term2/12,0),oRes!D19,0)+IF(MOD(D21,5)=0,oRes!H19,0)","v":0},{"$f":"oRes!G19","v":1330979},{"$f":"oRes!B19+oRes!E19+oRes!G19+IF(D21=ROUNDUP(Term2/12,0),oRes!D19,0)","v":7897404},0,{"$f":"IF(oRes!F19=0,\"\",oRes!F19)","v":""},0]
[{"$f":"ErrMsg","v":""},null,null,14,{"$f":"oRes!B20+oRes!D20+oRes!E20+oRes!G20","v":9203012},{"$f":"IF(D22=ROUNDUP(Term2/12,0),0,oRes!D20)","v":306551},{"$f":"IF(D22=ROUNDUP(Term2/12,0),oRes!D20,0)+IF(MOD(D22,5)=0,oRes!H20,0)","v":0},{"$f":"oRes!G20","v":1499371},{"$f":"oRes!B20+oRes!E20+oRes!G20+IF(D22=ROUNDUP(Term2/12,0),oRes!D20,0)","v":8896461},0,{"$f":"IF(oRes!F20=0,\"\",oRes!F20)","v":""},0]
[null,null,null,15,{"$f":"oRes!B21+oRes!D21+oRes!E21+oRes!G21","v":10308970},{"$f":"IF(D23=ROUNDUP(Term2/12,0),0,oRes!D21)","v":175787},{"$f":"IF(D23=ROUNDUP(Term2/12,0),oRes!D21,0)+IF(MOD(D23,5)=0,oRes!H21,0)","v":175788},{"$f":"oRes!G21","v":1673720},{"$f":"oRes!B21+oRes!E21+oRes!G21+IF(D23=ROUNDUP(Term2/12,0),oRes!D21,0)","v":10133183},0,{"$f":"IF(oRes!F21=0,\"\",oRes!F21)","v":""},0]
[null,null,null,16,{"$f":"oRes!B22+oRes!D22+oRes!E22+oRes!G22","v":11494916},{"$f":"IF(D24=ROUNDUP(Term2/12,0),0,oRes!D22)","v":233796},{"$f":"IF(D24=ROUNDUP(Term2/12,0),oRes!D22,0)+IF(MOD(D24,5)=0,oRes!H22,0)","v":0},{"$f":"oRes!G22","v":1852879},{"$f":"oRes!B22+oRes!E22+oRes!G22+IF(D24=ROUNDUP(Term2/12,0),oRes!D22,0)","v":11261120},0,{"$f":"IF(oRes!F22=0,\"\",oRes!F22)","v":""},0]
[null,null,null,17,{"$f":"oRes!B23+oRes!D23+oRes!E23+oRes!G23","v":12750175},{"$f":"IF(D25=ROUNDUP(Term2/12,0),0,oRes!D23)","v":293684},{"$f":"IF(D25=ROUNDUP(Term2/12,0),oRes!D23,0)+IF(MOD(D25,5)=0,oRes!H23,0)","v":0},{"$f":"oRes!G23","v":2037017},{"$f":"oRes!B23+oRes!E23+oRes!G23+IF(D25=ROUNDUP(Term2/12,0),oRes!D23,0)","v":12456491},0,{"$f":"IF(oRes!F23=0,\"\",oRes!F23)","v":""},0]
[null,null,null,18,{"$f":"oRes!B24+oRes!D24+oRes!E24+oRes!G24","v":14078504},{"$f":"IF(D26=ROUNDUP(Term2/12,0),0,oRes!D24)","v":355532},{"$f":"IF(D26=ROUNDUP(Term2/12,0),oRes!D24,0)+IF(MOD(D26,5)=0,oRes!H24,0)","v":0},{"$f":"oRes!G24","v":2226271},{"$f":"oRes!B24+oRes!E24+oRes!G24+IF(D26=ROUNDUP(Term2/12,0),oRes!D24,0)","v":13722972},0,{"$f":"IF(oRes!F24=0,\"\",oRes!F24)","v":""},0]
[null,null,null,19,{"$f":"oRes!B25+oRes!D25+oRes!E25+oRes!G25","v":15484156},{"$f":"IF(D27=ROUNDUP(Term2/12,0),0,oRes!D25)","v":419406},{"$f":"IF(D27=ROUNDUP(Term2/12,0),oRes!D25,0)+IF(MOD(D27,5)=0,oRes!H25,0)","v":0},{"$f":"oRes!G25","v":2420838},{"$f":"oRes!B25+oRes!E25+oRes!G25+IF(D27=ROUNDUP(Term2/12,0),oRes!D25,0)","v":15064750},0,{"$f":"IF(oRes!F25=0,\"\",oRes!F25)","v":""},0]
["lejárati összeg",{"$f":"VLOOKUP(ROUNDUP(Term/12,0),$D$9:$F$63,2,FALSE)+VLOOKUP(ROUNDUP(Term/12,0),$D$9:$F$63,3,FALSE)","v":22019541},null,20,{"$f":"oRes!B26+oRes!D26+oRes!E26+oRes!G26","v":16970646},{"$f":"IF(D28=ROUNDUP(Term2/12,0),0,oRes!D26)","v":242693},{"$f":"IF(D28=ROUNDUP(Term2/12,0),oRes!D26,0)+IF(MOD(D28,5)=0,oRes!H26,0)","v":242694},{"$f":"oRes!G26","v":2620762},{"$f":"oRes!B26+oRes!E26+oRes!G26+IF(D28=ROUNDUP(Term2/12,0),oRes!D26,0)","v":16727953},0,{"$f":"IF(oRes!F26=0,\"\",oRes!F26)","v":""},0]
["lejárat utáni adójóváírások",{"$f":"LastTax","v":165980},null,21,{"$f":"oRes!B27+oRes!D27+oRes!E27+oRes!G27","v":18503092},{"$f":"IF(D29=ROUNDUP(Term2/12,0),0,oRes!D27)","v":266704},{"$f":"IF(D29=ROUNDUP(Term2/12,0),oRes!D27,0)+IF(MOD(D29,5)=0,oRes!H27,0)","v":0},{"$f":"oRes!G27","v":2826245},{"$f":"oRes!B27+oRes!E27+oRes!G27+IF(D29=ROUNDUP(Term2/12,0),oRes!D27,0)","v":18236388},0,{"$f":"IF(oRes!F27=0,\"\",oRes!F27)","v":""},0]
["összesen",{"$f":"B28+B29","v":22185521},null,22,{"$f":"oRes!B28+oRes!D28+oRes!E28+oRes!G28","v":20124555},{"$f":"IF(D30=ROUNDUP(Term2/12,0),0,oRes!D28)","v":292149},{"$f":"IF(D30=ROUNDUP(Term2/12,0),oRes!D28,0)+IF(MOD(D30,5)=0,oRes!H28,0)","v":0},{"$f":"oRes!G28","v":3037437},{"$f":"oRes!B28+oRes!E28+oRes!G28+IF(D30=ROUNDUP(Term2/12,0),oRes!D28,0)","v":19832406},0,{"$f":"IF(oRes!F28=0,\"\",oRes!F28)","v":""},0]
["összes befizetés",{"$f":"SUM(oRes!$L$7:$L$61)","v":15006739},null,23,{"$f":"oRes!B29+oRes!D29+oRes!E29+oRes!G29","v":21840295},{"$f":"IF(D31=ROUNDUP(Term2/12,0),0,oRes!D29)","v":319106},{"$f":"IF(D31=ROUNDUP(Term2/12,0),oRes!D29,0)+IF(MOD(D31,5)=0,oRes!H29,0)","v":0},{"$f":"oRes!G29","v":3254570},{"$f":"oRes!B29+oRes!E29+oRes!G29+IF(D31=ROUNDUP(Term2/12,0),oRes!D29,0)","v":21521189},0,{"$f":"IF(oRes!F29=0,\"\",oRes!F29)","v":""},0]
[null,null,null,24,{"$f":"oRes!B30+oRes!D30+oRes!E30+oRes!G30","v":22019541},{"$f":"IF(D32=ROUNDUP(Term2/12,0),0,oRes!D30)","v":0},{"$f":"IF(D32=ROUNDUP(Term2/12,0),oRes!D30,0)+IF(MOD(D32,5)=0,oRes!H30,0)","v":322277},{"$f":"oRes!G30","v":3268045},{"$f":"oRes!B30+oRes!E30+oRes!G30+IF(D32=ROUNDUP(Term2/12,0),oRes!D30,0)","v":22019541},0,{"$f":"IF(oRes!F30=0,\"\",oRes!F30)","v":""},0]
[null,null,null,25,{"$f":"oRes!B31+oRes!D31+oRes!E31+oRes!G31","v":0},{"$f":"IF(D33=ROUNDUP(Term2/12,0),0,oRes!D31)","v":0},{"$f":"IF(D33=ROUNDUP(Term2/12,0),oRes!D31,0)+IF(MOD(D33,5)=0,oRes!H31,0)","v":0},{"$f":"oRes!G31","v":0},{"$f":"oRes!B31+oRes!E31+oRes!G31+IF(D33=ROUNDUP(Term2/12,0),oRes!D31,0)","v":0},0,{"$f":"IF(oRes!F31=0,\"\",oRes!F31)","v":""},0]
[null,null,null,26,{"$f":"oRes!B32+oRes!D32+oRes!E32+oRes!G32","v":0},{"$f":"IF(D34=ROUNDUP(Term2/12,0),0,oRes!D32)","v":0},{"$f":"IF(D34=ROUNDUP(Term2/12,0),oRes!D32,0)+IF(MOD(D34,5)=0,oRes!H32,0)","v":0},{"$f":"oRes!G32","v":0},{"$f":"oRes!B32+oRes!E32+oRes!G32+IF(D34=ROUNDUP(Term2/12,0),oRes!D32,0)","v":0},0,{"$f":"IF(oRes!F32=0,\"\",oRes!F32)","v":""},0]
[null,null,null,27,{"$f":"oRes!B33+oRes!D33+oRes!E33+oRes!G33","v":0},{"$f":"IF(D35=ROUNDUP(Term2/12,0),0,oRes!D33)","v":0},{"$f":"IF(D35=ROUNDUP(Term2/12,0),oRes!D33,0)+IF(MOD(D35,5)=0,oRes!H33,0)","v":0},{"$f":"oRes!G33","v":0},{"$f":"oRes!B33+oRes!E33+oRes!G33+IF(D35=ROUNDUP(Term2/12,0),oRes!D33,0)","v":0},0,{"$f":"IF(oRes!F33=0,\"\",oRes!F33)","v":""},0]
[null,null,null,28,{"$f":"oRes!B34+oRes!D34+oRes!E34+oRes!G34","v":0},{"$f":"IF(D36=ROUNDUP(Term2/12,0),0,oRes!D34)","v":0},{"$f":"IF(D36=ROUNDUP(Term2/12,0),oRes!D34,0)+IF(MOD(D36,5)=0,oRes!H34,0)","v":0},{"$f":"oRes!G34","v":0},{"$f":"oRes!B34+oRes!E34+oRes!G34+IF(D36=ROUNDUP(Term2/12,0),oRes!D34,0)","v":0},0,{"$f":"IF(oRes!F34=0,\"\",oRes!F34)","v":""},0]
[null,null,null,29,{"$f":"oRes!B35+oRes!D35+oRes!E35+oRes!G35","v":0},{"$f":"IF(D37=ROUNDUP(Term2/12,0),0,oRes!D35)","v":0},{"$f":"IF(D37=ROUNDUP(Term2/12,0),oRes!D35,0)+IF(MOD(D37,5)=0,oRes!H35,0)","v":0},{"$f":"oRes!G35","v":0},{"$f":"oRes!B35+oRes!E35+oRes!G35+IF(D37=ROUNDUP(Term2/12,0),oRes!D35,0)","v":0},0,{"$f":"IF(oRes!F35=0,\"\",oRes!F35)","v":""},0]
[null,null,null,30,{"$f":"oRes!B36+oRes!D36+oRes!E36+oRes!G36","v":0},{"$f":"IF(D38=ROUNDUP(Term2/12,0),0,oRes!D36)","v":0},{"$f":"IF(D38=ROUNDUP(Term2/12,0),oRes!D36,0)+IF(MOD(D38,5)=0,oRes!H36,0)","v":0},{"$f":"oRes!G36","v":0},{"$f":"oRes!B36+oRes!E36+oRes!G36+IF(D38=ROUNDUP(Term2/12,0),oRes!D36,0)","v":0},0,{"$f":"IF(oRes!F36=0,\"\",oRes!F36)","v":""},0]
[null,null,null,31,{"$f":"oRes!B37+oRes!D37+oRes!E37+oRes!G37","v":0},{"$f":"IF(D39=ROUNDUP(Term2/12,0),0,oRes!D37)","v":0},{"$f":"IF(D39=ROUNDUP(Term2/12,0),oRes!D37,0)+IF(MOD(D39,5)=0,oRes!H37,0)","v":0},{"$f":"oRes!G37","v":0},{"$f":"oRes!B37+oRes!E37+oRes!G37+IF(D39=ROUNDUP(Term2/12,0),oRes!D37,0)","v":0},0,{"$f":"IF(oRes!F37=0,\"\",oRes!F37)","v":""},0]
[null,null,null,32,{"$f":"oRes!B38+oRes!D38+oRes!E38+oRes!G38","v":0},{"$f":"IF(D40=ROUNDUP(Term2/12,0),0,oRes!D38)","v":0},{"$f":"IF(D40=ROUNDUP(Term2/12,0),oRes!D38,0)+IF(MOD(D40,5)=0,oRes!H38,0)","v":0},{"$f":"oRes!G38","v":0},{"$f":"oRes!B38+oRes!E38+oRes!G38+IF(D40=ROUNDUP(Term2/12,0),oRes!D38,0)","v":0},0,{"$f":"IF(oRes!F38=0,\"\",oRes!F38)","v":""},0]
[null,null,null,33,{"$f":"oRes!B39+oRes!D39+oRes!E39+oRes!G39","v":0},{"$f":"IF(D41=ROUNDUP(Term2/12,0),0,oRes!D39)","v":0},{"$f":"IF(D41=ROUNDUP(Term2/12,0),oRes!D39,0)+IF(MOD(D41,5)=0,oRes!H39,0)","v":0},{"$f":"oRes!G39","v":0},{"$f":"oRes!B39+oRes!E39+oRes!G39+IF(D41=ROUNDUP(Term2/12,0),oRes!D39,0)","v":0},0,{"$f":"IF(oRes!F39=0,\"\",oRes!F39)","v":""},0]
[null,null,null,34,{"$f":"oRes!B40+oRes!D40+oRes!E40+oRes!G40","v":0},{"$f":"IF(D42=ROUNDUP(Term2/12,0),0,oRes!D40)","v":0},{"$f":"IF(D42=ROUNDUP(Term2/12,0),oRes!D40,0)+IF(MOD(D42,5)=0,oRes!H40,0)","v":0},{"$f":"oRes!G40","v":0},{"$f":"oRes!B40+oRes!E40+oRes!G40+IF(D42=ROUNDUP(Term2/12,0),oRes!D40,0)","v":0},0,{"$f":"IF(oRes!F40=0,\"\",oRes!F40)","v":""},0]
[null,null,null,35,{"$f":"oRes!B41+oRes!D41+oRes!E41+oRes!G41","v":0},{"$f":"IF(D43=ROUNDUP(Term2/12,0),0,oRes!D41)","v":0},{"$f":"IF(D43=ROUNDUP(Term2/12,0),oRes!D41,0)+IF(MOD(D43,5)=0,oRes!H41,0)","v":0},{"$f":"oRes!G41","v":0},{"$f":"oRes!B41+oRes!E41+oRes!G41+IF(D43=ROUNDUP(Term2/12,0),oRes!D41,0)","v":0},0,{"$f":"IF(oRes!F41=0,\"\",oRes!F41)","v":""},0]
[null,null,null,36,{"$f":"oRes!B42+oRes!D42+oRes!E42+oRes!G42","v":0},{"$f":"IF(D44=ROUNDUP(Term2/12,0),0,oRes!D42)","v":0},{"$f":"IF(D44=ROUNDUP(Term2/12,0),oRes!D42,0)+IF(MOD(D44,5)=0,oRes!H42,0)","v":0},{"$f":"oRes!G42","v":0},{"$f":"oRes!B42+oRes!E42+oRes!G42+IF(D44=ROUNDUP(Term2/12,0),oRes!D42,0)","v":0},0,{"$f":"IF(oRes!F42=0,\"\",oRes!F42)","v":""},0]
[null,null,null,37,{"$f":"oRes!B43+oRes!D43+oRes!E43+oRes!G43","v":0},{"$f":"IF(D45=ROUNDUP(Term2/12,0),0,oRes!D43)","v":0},{"$f":"IF(D45=ROUNDUP(Term2/12,0),oRes!D43,0)+IF(MOD(D45,5)=0,oRes!H43,0)","v":0},{"$f":"oRes!G43","v":0},{"$f":"oRes!B43+oRes!E43+oRes!G43+IF(D45=ROUNDUP(Term2/12,0),oRes!D43,0)","v":0},0,{"$f":"IF(oRes!F43=0,\"\",oRes!F43)","v":""},0]
[null,null,null,38,{"$f":"oRes!B44+oRes!D44+oRes!E44+oRes!G44","v":0},{"$f":"IF(D46=ROUNDUP(Term2/12,0),0,oRes!D44)","v":0},{"$f":"IF(D46=ROUNDUP(Term2/12,0),oRes!D44,0)+IF(MOD(D46,5)=0,oRes!H44,0)","v":0},{"$f":"oRes!G44","v":0},{"$f":"oRes!B44+oRes!E44+oRes!G44+IF(D46=ROUNDUP(Term2/12,0),oRes!D44,0)","v":0},0,{"$f":"IF(oRes!F44=0,\"\",oRes!F44)","v":""},0]
[null,null,null,39,{"$f":"oRes!B45+oRes!D45+oRes!E45+oRes!G45","v":0},{"$f":"IF(D47=ROUNDUP(Term2/12,0),0,oRes!D45)","v":0},{"$f":"IF(D47=ROUNDUP(Term2/12,0),oRes!D45,0)+IF(MOD(D47,5)=0,oRes!H45,0)","v":0},{"$f":"oRes!G45","v":0},{"$f":"oRes!B45+oRes!E45+oRes!G45+IF(D47=ROUNDUP(Term2/12,0),oRes!D45,0)","v":0},0,{"$f":"IF(oRes!F45=0,\"\",oRes!F45)","v":""},0]
[null,null,null,40,{"$f":"oRes!B46+oRes!D46+oRes!E46+oRes!G46","v":0},{"$f":"IF(D48=ROUNDUP(Term2/12,0),0,oRes!D46)","v":0},{"$f":"IF(D48=ROUNDUP(Term2/12,0),oRes!D46,0)+IF(MOD(D48,5)=0,oRes!H46,0)","v":0},{"$f":"oRes!G46","v":0},{"$f":"oRes!B46+oRes!E46+oRes!G46+IF(D48=ROUNDUP(Term2/12,0),oRes!D46,0)","v":0},0,{"$f":"IF(oRes!F46=0,\"\",oRes!F46)","v":""},0]
[null,null,null,41,{"$f":"oRes!B47+oRes!D47+oRes!E47+oRes!G47","v":0},{"$f":"IF(D49=ROUNDUP(Term2/12,0),0,oRes!D47)","v":0},{"$f":"IF(D49=ROUNDUP(Term2/12,0),oRes!D47,0)+IF(MOD(D49,5)=0,oRes!H47,0)","v":0},{"$f":"oRes!G47","v":0},{"$f":"oRes!B47+oRes!E47+oRes!G47+IF(D49=ROUNDUP(Term2/12,0),oRes!D47,0)","v":0},0,{"$f":"IF(oRes!F47=0,\"\",oRes!F47)","v":""},0]
[null,null,null,42,{"$f":"oRes!B48+oRes!D48+oRes!E48+oRes!G48","v":0},{"$f":"IF(D50=ROUNDUP(Term2/12,0),0,oRes!D48)","v":0},{"$f":"IF(D50=ROUNDUP(Term2/12,0),oRes!D48,0)+IF(MOD(D50,5)=0,oRes!H48,0)","v":0},{"$f":"oRes!G48","v":0},{"$f":"oRes!B48+oRes!E48+oRes!G48+IF(D50=ROUNDUP(Term2/12,0),oRes!D48,0)","v":0},0,{"$f":"IF(oRes!F48=0,\"\",oRes!F48)","v":""},0]
[null,null,null,43,{"$f":"oRes!B49+oRes!D49+oRes!E49+oRes!G49","v":0},{"$f":"IF(D51=ROUNDUP(Term2/12,0),0,oRes!D49)","v":0},{"$f":"IF(D51=ROUNDUP(Term2/12,0),oRes!D49,0)+IF(MOD(D51,5)=0,oRes!H49,0)","v":0},{"$f":"oRes!G49","v":0},{"$f":"oRes!B49+oRes!E49+oRes!G49+IF(D51=ROUNDUP(Term2/12,0),oRes!D49,0)","v":0},0,{"$f":"IF(oRes!F49=0,\"\",oRes!F49)","v":""},0]
[null,null,null,44,{"$f":"oRes!B50+oRes!D50+oRes!E50+oRes!G50","v":0},{"$f":"IF(D52=ROUNDUP(Term2/12,0),0,oRes!D50)","v":0},{"$f":"IF(D52=ROUNDUP(Term2/12,0),oRes!D50,0)+IF(MOD(D52,5)=0,oRes!H50,0)","v":0},{"$f":"oRes!G50","v":0},{"$f":"oRes!B50+oRes!E50+oRes!G50+IF(D52=ROUNDUP(Term2/12,0),oRes!D50,0)","v":0},0,{"$f":"IF(oRes!F50=0,\"\",oRes!F50)","v":""},0]
[null,null,null,45,{"$f":"oRes!B51+oRes!D51+oRes!E51+oRes!G51","v":0},{"$f":"IF(D53=ROUNDUP(Term2/12,0),0,oRes!D51)","v":0},{"$f":"IF(D53=ROUNDUP(Term2/12,0),oRes!D51,0)+IF(MOD(D53,5)=0,oRes!H51,0)","v":0},{"$f":"oRes!G51","v":0},{"$f":"oRes!B51+oRes!E51+oRes!G51+IF(D53=ROUNDUP(Term2/12,0),oRes!D51,0)","v":0},0,{"$f":"IF(oRes!F51=0,\"\",oRes!F51)","v":""},0]
[null,null,null,46,{"$f":"oRes!B52+oRes!D52+oRes!E52+oRes!G52","v":0},{"$f":"IF(D54=ROUNDUP(Term2/12,0),0,oRes!D52)","v":0},{"$f":"IF(D54=ROUNDUP(Term2/12,0),oRes!D52,0)+IF(MOD(D54,5)=0,oRes!H52,0)","v":0},{"$f":"oRes!G52","v":0},{"$f":"oRes!B52+oRes!E52+oRes!G52+IF(D54=ROUNDUP(Term2/12,0),oRes!D52,0)","v":0},0,{"$f":"IF(oRes!F52=0,\"\",oRes!F52)","v":""},0]
[null,null,null,47,{"$f":"oRes!B53+oRes!D53+oRes!E53+oRes!G53","v":0},{"$f":"IF(D55=ROUNDUP(Term2/12,0),0,oRes!D53)","v":0},{"$f":"IF(D55=ROUNDUP(Term2/12,0),oRes!D53,0)+IF(MOD(D55,5)=0,oRes!H53,0)","v":0},{"$f":"oRes!G53","v":0},{"$f":"oRes!B53+oRes!E53+oRes!G53+IF(D55=ROUNDUP(Term2/12,0),oRes!D53,0)","v":0},0,{"$f":"IF(oRes!F53=0,\"\",oRes!F53)","v":""},0]
[null,null,null,48,{"$f":"oRes!B54+oRes!D54+oRes!E54+oRes!G54","v":0},{"$f":"IF(D56=ROUNDUP(Term2/12,0),0,oRes!D54)","v":0},{"$f":"IF(D56=ROUNDUP(Term2/12,0),oRes!D54,0)+IF(MOD(D56,5)=0,oRes!H54,0)","v":0},{"$f":"oRes!G54","v":0},{"$f":"oRes!B54+oRes!E54+oRes!G54+IF(D56=ROUNDUP(Term2/12,0),oRes!D54,0)","v":0},0,{"$f":"IF(oRes!F54=0,\"\",oRes!F54)","v":""},0]
[null,null,null,49,{"$f":"oRes!B55+oRes!D55+oRes!E55+oRes!G55","v":0},{"$f":"IF(D57=ROUNDUP(Term2/12,0),0,oRes!D55)","v":0},{"$f":"IF(D57=ROUNDUP(Term2/12,0),oRes!D55,0)+IF(MOD(D57,5)=0,oRes!H55,0)","v":0},{"$f":"oRes!G55","v":0},{"$f":"oRes!B55+oRes!E55+oRes!G55+IF(D57=ROUNDUP(Term2/12,0),oRes!D55,0)","v":0},0,{"$f":"IF(oRes!F55=0,\"\",oRes!F55)","v":""},0]
[null,null,null,50,{"$f":"oRes!B56+oRes!D56+oRes!E56+oRes!G56","v":0},{"$f":"IF(D58=ROUNDUP(Term2/12,0),0,oRes!D56)","v":0},{"$f":"IF(D58=ROUNDUP(Term2/12,0),oRes!D56,0)+IF(MOD(D58,5)=0,oRes!H56,0)","v":0},{"$f":"oRes!G56","v":0},{"$f":"oRes!B56+oRes!E56+oRes!G56+IF(D58=ROUNDUP(Term2/12,0),oRes!D56,0)","v":0},0,{"$f":"IF(oRes!F56=0,\"\",oRes!F56)","v":""},0]
[null,null,null,51,{"$f":"oRes!B57+oRes!D57+oRes!E57+oRes!G57","v":0},{"$f":"IF(D59=ROUNDUP(Term2/12,0),0,oRes!D57)","v":0},{"$f":"IF(D59=ROUNDUP(Term2/12,0),oRes!D57,0)+IF(MOD(D59,5)=0,oRes!H57,0)","v":0},{"$f":"oRes!G57","v":0},{"$f":"oRes!B57+oRes!E57+oRes!G57+IF(D59=ROUNDUP(Term2/12,0),oRes!D57,0)","v":0},0,{"$f":"IF(oRes!F57=0,\"\",oRes!F57)","v":""},0]
[null,null,null,52,{"$f":"oRes!B58+oRes!D58+oRes!E58+oRes!G58","v":0},{"$f":"IF(D60=ROUNDUP(Term2/12,0),0,oRes!D58)","v":0},{"$f":"IF(D60=ROUNDUP(Term2/12,0),oRes!D58,0)+IF(MOD(D60,5)=0,oRes!H58,0)","v":0},{"$f":"oRes!G58","v":0},{"$f":"oRes!B58+oRes!E58+oRes!G58+IF(D60=ROUNDUP(Term2/12,0),oRes!D58,0)","v":0},0,{"$f":"IF(oRes!F58=0,\"\",oRes!F58)","v":""},0]
[null,null,null,53,{"$f":"oRes!B59+oRes!D59+oRes!E59+oRes!G59","v":0},{"$f":"IF(D61=ROUNDUP(Term2/12,0),0,oRes!D59)","v":0},{"$f":"IF(D61=ROUNDUP(Term2/12,0),oRes!D59,0)+IF(MOD(D61,5)=0,oRes!H59,0)","v":0},{"$f":"oRes!G59","v":0},{"$f":"oRes!B59+oRes!E59+oRes!G59+IF(D61=ROUNDUP(Term2/12,0),oRes!D59,0)","v":0},0,{"$f":"IF(oRes!F59=0,\"\",oRes!F59)","v":""},0]
[null,null,null,54,{"$f":"oRes!B60+oRes!D60+oRes!E60+oRes!G60","v":0},{"$f":"IF(D62=ROUNDUP(Term2/12,0),0,oRes!D60)","v":0},{"$f":"IF(D62=ROUNDUP(Term2/12,0),oRes!D60,0)+IF(MOD(D62,5)=0,oRes!H60,0)","v":0},{"$f":"oRes!G60","v":0},{"$f":"oRes!B60+oRes!E60+oRes!G60+IF(D62=ROUNDUP(Term2/12,0),oRes!D60,0)","v":0},0,{"$f":"IF(oRes!F60=0,\"\",oRes!F60)","v":""},0]
[null,null,null,55,{"$f":"oRes!B61+oRes!D61+oRes!E61+oRes!G61","v":0},{"$f":"IF(D63=ROUNDUP(Term2/12,0),0,oRes!D61)","v":0},{"$f":"IF(D63=ROUNDUP(Term2/12,0),oRes!D61,0)+IF(MOD(D63,5)=0,oRes!H61,0)","v":0},{"$f":"oRes!G61","v":0},{"$f":"oRes!B61+oRes!E61+oRes!G61+IF(D63=ROUNDUP(Term2/12,0),oRes!D61,0)","v":0},0,{"$f":"IF(oRes!F61=0,\"\",oRes!F61)","v":""},0]
["A kalkulátor használatával a következőkre hívjuk fel a figyelmet:\nA kalkulátor példaszámítást végez, a bemutatott adatok tájékoztató jellegűek. A kalkulátorban megjelenített adatok nem minősülnek biztosításközvetítői vagy befektetési tanácsadásnak, sem szerződéskötésre vonatkozó ajánlattételnek, ajánlattételi felhívásnak, sem más egyoldalú kötelezettségvállalásnak.\nA számítás mindvégig azonos, csak példaként szolgáló hozammal készült, a számítás más hozamot alapul véve is elvégezhető. A példa elméleti jellege miatt a tényleges kifizetés a jelen kalkulátorban szereplő értékektől akár lényegesen is eltérhet, tehát lehet több, de lehet kevesebb is. A példaszámítás azzal a feltételezéssel készült, hogy a szerződő mindvégig igénybe veszi az adókedvezményt. A SIGNAL IDUNA Biztosító Zrt. tőke vagy hozamgaranciát nem vállal, kivéve azon alapokat, amelyeknél ezt a biztosítási feltételek kifejezetten tartalmazza. Egyes alapok árfolyamkockázatot hordozhatnak, melyre az alap leírása külön figyelemfelhívó módon utal. A termék jellegéből fakadóan a befektetési- és árfolyamkockázatot teljes egészében a szerződő viseli. A biztosításból 10 éven belüli kivét esetén a kivett összegek hozamait kamatadó terheli. "]

{"sheet":"G1","index":1,"n_rows":59,"n_cols":4,"rows_kept":59,"cut":false,"hidden":false,"merged":[[0,3,1,3],[0,0,1,0],[0,1,1,1],[0,2,1,2]]}
["eltelt évek","főszámla értéke","ebből jóváírt bónusz","adójóváírás számla értéke"]
[]
[1,{"$f":"'SN005'!E9-'SN005'!H9-oRes!E7-C3","v":80997},{"$f":"+'SN005'!G9","v":0},{"$f":"+oRes!G7","v":0}]
[2,{"$f":"'SN005'!E10-'SN005'!H10-oRes!E8-C4","v":285871},{"$f":"+'SN005'!G10","v":0},{"$f":"+oRes!G8","v":67341}]
[3,{"$f":"'SN005'!E11-'SN005'!H11-oRes!E9-C5","v":632447},{"$f":"+'SN005'!G11","v":0},{"$f":"+oRes!G9","v":146044}]
[4,{"$f":"'SN005'!E12-'SN005'!H12-oRes!E10-C6","v":1079718},{"$f":"+'SN005'!G12","v":0},{"$f":"+oRes!G10","v":230773}]
[5,{"$f":"'SN005'!E13-'SN005'!H13-oRes!E11-C7","v":1559667},{"$f":"+'SN005'!G13","v":0},{"$f":"+oRes!G11","v":321893}]
[6,{"$f":"'SN005'!E14-'SN005'!H14-oRes!E12-C8","v":2074210},{"$f":"+'SN005'!G14","v":0},{"$f":"+oRes!G12","v":419782}]
[7,{"$f":"'SN005'!E15-'SN005'!H15-oRes!E13-C9","v":2625415},{"$f":"+'SN005'!G15","v":0},{"$f":"+oRes!G13","v":524845}]
[8,{"$f":"'SN005'!E16-'SN005'!H16-oRes!E14-C10","v":3215322},{"$f":"+'SN005'!G16","v":0},{"$f":"+oRes!G14","v":637488}]
[9,{"$f":"'SN005'!E17-'SN005'!H17-oRes!E15-C11","v":3846248},{"$f":"+'SN005'!G17","v":0},{"$f":"+oRes!G15","v":758165}]
[10,{"$f":"'SN005'!E18-'SN005'!H18-oRes!E16-C12","v":4379416},{"$f":"+'SN005'!G18","v":141128},{"$f":"+oRes!G16","v":887341}]
[11,{"$f":"'SN005'!E19-'SN005'!H19-oRes!E17-C13","v":5240830},{"$f":"+'SN005'!G19","v":0},{"$f":"+oRes!G17","v":1025535}]
[12,{"$f":"'SN005'!E20-'SN005'!H20-oRes!E18-C14","v":6009504},{"$f":"+'SN005'!G20","v":0},{"$f":"+oRes!G18","v":1173227}]
[13,{"$f":"'SN005'!E21-'SN005'!H21-oRes!E19-C15","v":6829472},{"$f":"+'SN005'!G21","v":0},{"$f":"+oRes!G19","v":1330979}]
[14,{"$f":"'SN005'!E22-'SN005'!H22-oRes!E20-C16","v":7703641},{"$f":"+'SN005'!G22","v":0},{"$f":"+oRes!G20","v":1499371}]
[15,{"$f":"'SN005'!E23-'SN005'!H23-oRes!E21-C17","v":8459462},{"$f":"+'SN005'!G23","v":175788},{"$f":"+oRes!G21","v":1673720}]
[16,{"$f":"'SN005'!E24-'SN005'!H24-oRes!E22-C18","v":9642037},{"$f":"+'SN005'!G24","v":0},{"$f":"+oRes!G22","v":1852879}]
[17,{"$f":"'SN005'!E25-'SN005'!H25-oRes!E23-C19","v":10713158},{"$f":"+'SN005'!G25","v":0},{"$f":"+oRes!G23","v":2037017}]
[18,{"$f":"'SN005'!E26-'SN005'!H26-oRes!E24-C20","v":11852233},{"$f":"+'SN005'!G26","v":0},{"$f":"+oRes!G24","v":2226271}]
[19,{"$f":"'SN005'!E27-'SN005'!H27-oRes!E25-C21","v":13063318},{"$f":"+'SN005'!G27","v":0},{"$f":"+oRes!G25","v":2420838}]
[20,{"$f":"'SN005'!E28-'SN005'!H28-oRes!E26-C22","v":14107190},{"$f":"+'SN005'!G28","v":242694},{"$f":"+oRes!G26","v":2620762}]
[21,{"$f":"'SN005'!E29-'SN005'!H29-oRes!E27-C23","v":15676847},{"$f":"+'SN005'!G29","v":0},{"$f":"+oRes!G27","v":2826245}]
[22,{"$f":"'SN005'!E30-'SN005'!H30-oRes!E28-C24","v":17087118},{"$f":"+'SN005'!G30","v":0},{"$f":"+oRes!G28","v":3037437}]
[23,{"$f":"'SN005'!E31-'SN005'!H31-oRes!E29-C25","v":18585725},{"$f":"+'SN005'!G31","v":0},{"$f":"+oRes!G29","v":3254570}]
[24,{"$f":"'SN005'!E32-'SN005'!H32-oRes!E30-C26","v":18429219},{"$f":"+'SN005'!G32","v":322277},{"$f":"+oRes!G30","v":3268045}]
[25,{"$f":"'SN005'!E33-'SN005'!H33-oRes!E31-C27","v":0},{"$f":"+'SN005'!G33","v":0},{"$f":"+oRes!G31","v":0}]
[26,{"$f":"'SN005'!E34-'SN005'!H34-oRes!E32-C28","v":0},{"$f":"+'SN005'!G34","v":0},{"$f":"+oRes!G32","v":0}]
[27,{"$f":"'SN005'!E35-'SN005'!H35-oRes!E33-C29","v":0},{"$f":"+'SN005'!G35","v":0},{"$f":"+oRes!G33","v":0}]
[28,{"$f":"'SN005'!E36-'SN005'!H36-oRes!E34-C30","v":0},{"$f":"+'SN005'!G36","v":0},{"$f":"+oRes!G34","v":0}]
[29,{"$f":"'SN005'!E37-'SN005'!H37-oRes!E35-C31","v":0},{"$f":"+'SN005'!G37","v":0},{"$f":"+oRes!G35","v":0}]
[30,{"$f":"'SN005'!E38-'SN005'!H38-oRes!E36-C32","v":0},{"$f":"+'SN005'!G38","v":0},{"$f":"+oRes!G36","v":0}]
[31,{"$f":"'SN005'!E39-'SN005'!H39-oRes!E37-C33","v":0},{"$f":"+'SN005'!G39","v":0},{"$f":"+oRes!G37","v":0}]
[32,{"$f":"'SN005'!E40-'SN005'!H40-oRes!E38-C34","v":0},{"$f":"+'SN005'!G40","v":0},{"$f":"+oRes!G38","v":0}]
[33,{"$f":"'SN005'!E41-'SN005'!H41-oRes!E39-C35","v":0},{"$f":"+'SN005'!G41","v":0},{"$f":"+oRes!G39","v":0}]
[34,{"$f":"'SN005'!E42-'SN005'!H42-oRes!E40-C36","v":0},{"$f":"+'SN005'!G42","v":0},{"$f":"+oRes!G40","v":0}]
[35,{"$f":"'SN005'!E43-'SN005'!H43-oRes!E41-C37","v":0},{"$f":"+'SN005'!G43","v":0},{"$f":"+oRes!G41","v":0}]
[36,{"$f":"'SN005'!E44-'SN005'!H44-oRes!E42-C38","v":0},{"$f":"+'SN005'!G44","v":0},{"$f":"+oRes!G42","v":0}]
[37,{"$f":"'SN005'!E45-'SN005'!H45-oRes!E43-C39","v":0},{"$f":"+'SN005'!G45","v":0},{"$f":"+oRes!G43","v":0}]
[38,{"$f":"'SN005'!E46-'SN005'!H46-oRes!E44-C40","v":0},{"$f":"+'SN005'!G46","v":0},{"$f":"+oRes!G44","v":0}]
[39,{"$f":"'SN005'!E47-'SN005'!H47-oRes!E45-C41","v":0},{"$f":"+'SN005'!G47","v":0},{"$f":"+oRes!G45","v":0}]
[40,{"$f":"'SN005'!E48-'SN005'!H48-oRes!E46-C42","v":0},{"$f":"+'SN005'!G48","v":0},{"$f":"+oRes!G46","v":0}]
[41,{"$f":"'SN005'!E49-'SN005'!H49-oRes!E47-C43","v":0},{"$f":"+'SN005'!G49","v":0},{"$f":"+oRes!G47","v":0}]
[42,{"$f":"'SN005'!E50-'SN005'!H50-oRes!E48-C44","v":0},{"$f":"+'SN005'!G50","v":0},{"$f":"+oRes!G48","v":0}]
[43,{"$f":"'SN005'!E51-'SN005'!H51-oRes!E49-C45","v":0},{"$f":"+'SN005'!G51","v":0},{"$f":"+oRes!G49","v":0}]
[44,{"$f":"'SN005'!E52-'SN005'!H52-oRes!E50-C46","v":0},{"$f":"+'SN005'!G52","v":0},{"$f":"+oRes!G50","v":0}]
[45,{"$f":"'SN005'!E53-'SN005'!H53-oRes!E51-C47","v":0},{"$f":"+'SN005'!G53","v":0},{"$f":"+oRes!G51","v":0}]
[46,{"$f":"'SN005'!E54-'SN005'!H54-oRes!E52-C48","v":0},{"$f":"+'SN005'!G54","v":0},{"$f":"+oRes!G52","v":0}]
[47,{"$f":"'SN005'!E55-'SN005'!H55-oRes!E53-C49","v":0},{"$f":"+'SN005'!G55","v":0},{"$f":"+oRes!G53","v":0}]
[48,{"$f":"'SN005'!E56-'SN005'!H56-oRes!E54-C50","v":0},{"$f":"+'SN005'!G56","v":0},{"$f":"+oRes!G54","v":0}]
[49,{"$f":"'SN005'!E57-'SN005'!H57-oRes!E55-C51","v":0},{"$f":"+'SN005'!G57","v":0},{"$f":"+oRes!G55","v":0}]
[50,{"$f":"'SN005'!E58-'SN005'!H58-oRes!E56-C52","v":0},{"$f":"+'SN005'!G58","v":0},{"$f":"+oRes!G56","v":0}]
[51,{"$f":"'SN005'!E59-'SN005'!H59-oRes!E57-C53","v":0},{"$f":"+'SN005'!G59","v":0},{"$f":"+oRes!G57","v":0}]
[52,{"$f":"'SN005'!E60-'SN005'!H60-oRes!E58-C54","v":0},{"$f":"+'SN005'!G60","v":0},{"$f":"+oRes!G58","v":0}]
[53,{"$f":"'SN005'!E61-'SN005'!H61-oRes!E59-C55","v":0},{"$f":"+'SN005'!G61","v":0},{"$f":"+oRes!G59","v":0}]
[54,{"$f":"'SN005'!E62-'SN005'!H62-oRes!E60-C56","v":0},{"$f":"+'SN005'!G62","v":0},{"$f":"+oRes!G60","v":0}]
[55,{"$f":"'SN005'!E63-'SN005'!H63-oRes!E61-C57","v":0},{"$f":"+'SN005'!G63","v":0},{"$f":"+oRes!G61","v":0}]
["max",{"$f":"MAX(B3:B57)","v":18585725},{"$f":"MAX(C3:C57)","v":322277},3268045]
[null,{"$f":"+SUM(B58:D58)","v":22176047}]

{"sheet":"G2","index":2,"n_rows":57,"n_cols":4,"rows_kept":57,"cut":false,"hidden":false,"merged":[[0,0,1,0],[0,1,1,1],[0,2,1,2]]}
["eltelt évek","Lojalitási számla értéke","Jóváírt bónusz értéke"]
[]
[1,{"$f":"+'SN005'!F9","v":7278},{"$f":"+'SN005'!G9","v":0},{"$f":"+B3+C3","v":7278}]
[2,{"$f":"+'SN005'!F10","v":15058},{"$f":"+'SN005'!G10","v":0},{"$f":"+B4+C4","v":15058}]
[3,{"$f":"+'SN005'!F11","v":23376},{"$f":"+'SN005'!G11","v":0},23376]
[4,{"$f":"+'SN005'!F12","v":56920},{"$f":"+'SN005'!G12","v":0},56920]
[5,{"$f":"+'SN005'!F13","v":91551},{"$f":"+'SN005'!G13","v":0},91551]
[6,{"$f":"+'SN005'!F14","v":127289},{"$f":"+'SN005'!G14","v":0},127289]
[7,{"$f":"+'SN005'!F15","v":164180},{"$f":"+'SN005'!G15","v":0},164180]
[8,{"$f":"+'SN005'!F16","v":202274},{"$f":"+'SN005'!G16","v":0},202274]
[9,{"$f":"+'SN005'!F17","v":241616},{"$f":"+'SN005'!G17","v":0},241616]
[10,{"$f":"+'SN005'!F18","v":141127},{"$f":"+'SN005'!G18","v":141128},282255]
[11,{"$f":"+'SN005'!F19","v":180398},{"$f":"+'SN005'!G19","v":0},180398]
[12,{"$f":"+'SN005'!F20","v":221014},{"$f":"+'SN005'!G20","v":0},221014]
[13,{"$f":"+'SN005'!F21","v":263047},{"$f":"+'SN005'!G21","v":0},263047]
[14,{"$f":"+'SN005'!F22","v":306551},{"$f":"+'SN005'!G22","v":0},306551]
[15,{"$f":"+'SN005'!F23","v":175787},{"$f":"+'SN005'!G23","v":175788},351575]
[16,{"$f":"+'SN005'!F24","v":233796},{"$f":"+'SN005'!G24","v":0},233796]
[17,{"$f":"+'SN005'!F25","v":293684},{"$f":"+'SN005'!G25","v":0},293684]
[18,{"$f":"+'SN005'!F26","v":355532},{"$f":"+'SN005'!G26","v":0},355532]
[19,{"$f":"+'SN005'!F27","v":419406},{"$f":"+'SN005'!G27","v":0},419406]
[20,{"$f":"+'SN005'!F28","v":242693},{"$f":"+'SN005'!G28","v":242694},485387]
[21,{"$f":"+'SN005'!F29","v":266704},{"$f":"+'SN005'!G29","v":0},266704]
[22,{"$f":"+'SN005'!F30","v":292149},{"$f":"+'SN005'!G30","v":0},292149]
[23,{"$f":"+'SN005'!F31","v":319106},{"$f":"+'SN005'!G31","v":0},319106]
[24,{"$f":"+'SN005'!F32","v":0},{"$f":"+'SN005'!G32","v":322277},322277]
[25,{"$f":"+'SN005'!F33","v":0},{"$f":"+'SN005'!G33","v":0},0]
[26,{"$f":"+'SN005'!F34","v":0},{"$f":"+'SN005'!G34","v":0},0]
[27,{"$f":"+'SN005'!F35","v":0},{"$f":"+'SN005'!G35","v":0},0]
[28,{"$f":"+'SN005'!F36","v":0},{"$f":"+'SN005'!G36","v":0},0]
[29,{"$f":"+'SN005'!F37","v":0},{"$f":"+'SN005'!G37","v":0},0]
[30,{"$f":"+'SN005'!F38","v":0},{"$f":"+'SN005'!G38","v":0},0]
[31,{"$f":"+'SN005'!F39","v":0},{"$f":"+'SN005'!G39","v":0},0]
[32,{"$f":"+'SN005'!F40","v":0},{"$f":"+'SN005'!G40","v":0},0]
[33,{"$f":"+'SN005'!F41","v":0},{"$f":"+'SN005'!G41","v":0},0]
[34,{"$f":"+'SN005'!F42","v":0},{"$f":"+'SN005'!G42","v":0},0]
[35,{"$f":"+'SN005'!F43","v":0},{"$f":"+'SN005'!G43","v":0},0]
[36,{"$f":"+'SN005'!F44","v":0},{"$f":"+'SN005'!G44","v":0},0]
[37,{"$f":"+'SN005'!F45","v":0},{"$f":"+'SN005'!G45","v":0},0]
[38,{"$f":"+'SN005'!F46","v":0},{"$f":"+'SN005'!G46","v":0},0]
[39,{"$f":"+'SN005'!F47","v":0},{"$f":"+'SN005'!G47","v":0},0]
[40,{"$f":"+'SN005'!F48","v":0},{"$f":"+'SN005'!G48","v":0},0]
[41,{"$f":"+'SN005'!F49","v":0},{"$f":"+'SN005'!G49","v":0},0]
[42,{"$f":"+'SN005'!F50","v":0},{"$f":"+'SN005'!G50","v":0},0]
[43,{"$f":"+'SN005'!F51","v":0},{"$f":"+'SN005'!G51","v":0},0]
[44,{"$f":"+'SN005'!F52","v":0},{"$f":"+'SN005'!G52","v":0},0]
[45,{"$f":"+'SN005'!F53","v":0},{"$f":"+'SN005'!G53","v":0},0]
[46,{"$f":"+'SN005'!F54","v":0},{"$f":"+'SN005'!G54","v":0},0]
[47,{"$f":"+'SN005'!F55","v":0},{"$f":"+'SN005'!G55","v":0},0]
[48,{"$f":"+'SN005'!F56","v":0},{"$f":"+'SN005'!G56","v":0},0]
[49,{"$f":"+'SN005'!F57","v":0},{"$f":"+'SN005'!G57","v":0},0]
[50,{"$f":"+'SN005'!F58","v":0},{"$f":"+'SN005'!G58","v":0},0]
[51,{"$f":"+'SN005'!F59","v":0},{"$f":"+'SN005'!G59","v":0},0]
[52,{"$f":"+'SN005'!F60","v":0},{"$f":"+'SN005'!G60","v":0},0]
[53,{"$f":"+'SN005'!F61","v":0},{"$f":"+'SN005'!G61","v":0},0]
[54,{"$f":"+'SN005'!F62","v":0},{"$f":"+'SN005'!G62","v":0},0]
[55,{"$f":"+'SN005'!F63","v":0},{"$f":"+'SN005'!G63","v":0},0]

{"sheet":"iPar","index":3,"n_rows":93,"n_cols":40,"rows_kept":93,"cut":false,"hidden":true,"merged":[]}
["PolBeg",{"$f":"+'SN005'!B8","v":"2018-02-01"},null,null,null,null,null,null,null,null,"PayMethod",null,"PayPa","Portfolios","Term-Age",null,"Yields","Prm",null,"Disc"]
["PolEnd",{"$f":"+DATE(YEAR(BD)+65,MONTH(BD),DAY(BD))","v":"2041-03-25"},null,null,null,null,null,null,null,null,"átutalás",1,"havi","Lendületes","min term",120,0,"min",144000,"min",0]
["Term",{"$f":"fterm(PolBeg,PolEnd)","v":277},{"$f":"sdatediff(PolBeg,PolEnd)","v":"23-1-24"},{"$f":"ROUNDUP(Term/12,0)","v":24},null,null,null,null,null,null,"csekk",3,"negyedéves","Mérsékelt","min age",18,0.01,"min topup",35000,"max",0.8]
["EntryAge",{"$f":"YEAR(PolBeg)-YEAR(BD)","v":42},{"$f":"fterm2(PolBeg,PolEnd)","v":278},null,null,null,null,null,null,null,"csoportos",2,"féléves","Óvatos","check",{"$f":"IF(Term<P2, \"Minimálisnál kisebb tartam.\",\"\")","v":""},0.02,"check",{"$f":"IF(DPrm*PayPa<S2, \"Minimálisnál kisebb díj.\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"éves","Nincs",null,{"$f":"IF(Age<P3, \"Minimálisnál kisebb kor.\",\"\")","v":""},0.03,null,{"$f":"IF(OR(DiscFEL<U2,DiscFEL>U3), \"Hibás üzleti kedvezmény.\",\"\")","v":""}]
["PayPa",{"$f":"IF(PP=\"havi\",12,IF(PP=\"negyedéves\",4,IF(PP=\"féléves\",2,1)))","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04]
["PayMod",{"$f":"VLOOKUP(PM,K2:L4,2)","v":2},null,null,null,null,null,null,null,null,null,null,"ErrMsg",{"$f":"IF(hiba1=\"\",IF(hiba2=\"\",IF(hiba3=\"\",IF(hiba4=\"\",IF(ErrFromVB=\"\",\"\",ErrFromVB),hiba4),hiba3),hiba2),hiba1)","v":""},null,null,0.05]
["DuePrm",{"$f":"P","v":30000},null,null,null,null,null,null,null,null,null,null,"ErrMsg",null,null,null,0.06]
["PensionPart",1,null,null,"portfolio","ann.KBF","dailyKBF",null,null,null,null,null,null,null,null,null,7.0000000000000007E-2]
["DiscFEL",{"$f":"+D","v":0},null,"Lendületes",1,8.3000000000000001E-3,{"$f":"ROUND(F10/365,8)","v":2.2739999999999999E-5},null,null,null,null,null,"MaxG2",{"$f":"+MAX('G2'!D3:D57)","v":485387},null,null,0.08]
["Portfolio",{"$f":"MATCH(PO,iPar!N2:N5,0)","v":1},null,"Mérsékelt",2,7.4999999999999997E-3,2.0550000000000001E-5,null,null,null,null,null,null,null,null,null,0.09]
["Yield",{"$f":"YI","v":0.04},null,"Óvatos",3,6.4500000000000009E-3,1.7669999999999999E-5,null,null,null,null,null,null,null,null,null,0.1]
["Index",0.05,null,"Üres",4,0,{"$f":"ROUND(F13/365,8)","v":0},null,null,null,null,null,null,null,null,null,0.11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12]
["fPolBeg","fPolEnd","fTermType","fTerm","fInsPers","fSex","fEntAge","fFirstIndex","fLastIndex","fLapsePeriod","fKBFperiod","fKBFshift","fMinTopUp",null,null,null,0.13,null,null,null,null,null,null,null,null,null,null,null,null,"fPremTabID","fMinSex","fMaxSex","fMinAge","fMaxAge","fNetPrm",null,"fDur","fTopUpPen","fTopUpNon","fPartSurr"]
[{"$f":"+PolBeg","v":"2018-02-01"},{"$f":"+PolEnd","v":"2041-03-25"},5,{"$f":"+Term","v":277},111,1,{"$f":"+Age","v":42},1,0,0,3,3,{"$f":"+MinTopUp","v":35000},null,null,null,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"'SN005'!J9","v":0},{"$f":"'SN005'!L9","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"'SN005'!J10","v":0},{"$f":"'SN005'!L10","v":0},0]
["fAccountNr","fTarOption","fTarifNr","fRisk","fIndexType","fIndex","fRiskBeg","fRiskEnd","fPayEnd","fPayReg","fPayPa","fPayMethod","fGrossPrm","fFirstPrm","fPensionPart","fMinPool",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"'SN005'!J11","v":0},{"$f":"'SN005'!L11","v":0},0]
[1,0,11,5,101,{"$f":"Index","v":0.05},{"$f":"+PolBeg","v":"2018-02-01"},{"$f":"+PolEnd","v":"2041-03-25"},{"$f":"+H19-DAY(H19)+1","v":"2041-03-01"},1,{"$f":"+PayPa","v":12},{"$f":"+PayMod","v":2},{"$f":"+DPrm*PayPa","v":360000},{"$f":"+M19","v":360000},{"$f":"PensionPart","v":1},100000,"SN005","alap",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"'SN005'!J12","v":0},{"$f":"'SN005'!L12","v":0},0]
[2,3,12,5,0,0,{"$f":"+G19","v":"2018-02-01"},"2041-03-25","2041-03-01",2,1,1,0,0,1,0,"SN005","eseti",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"'SN005'!J13","v":0},{"$f":"'SN005'!L13","v":0},0]
[3,4,13,5,0,0,"2018-02-01","2041-03-25","2041-03-01",2,1,1,0,0,1,0,"SN005","eseti nNYC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"'SN005'!J14","v":0},{"$f":"'SN005'!L14","v":0},0]
[4,13,14,5,0,0,"2018-02-01","2041-03-25","2041-03-01",2,1,1,0,0,1,0,"SN005","Adójóváírás",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"'SN005'!J15","v":0},{"$f":"'SN005'!L15","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"'SN005'!J16","v":0},{"$f":"'SN005'!L16","v":0},0]
["fRiskNr","fAccountNr","fUnitType","fTarifNr","fRisk","fIndexType","fPremTabID","fTransType","fFormula","fRiskBeg","fRiskEnd","fInsPers","fSex","fEntAge","fSumIns","fMinPolMo","fMaxPolMo","fRound1","fRound2","fRound3","fRound4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"'SN005'!J17","v":0},{"$f":"'SN005'!L17","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"'SN005'!J18","v":0},{"$f":"'SN005'!L18","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"'SN005'!J19","v":0},{"$f":"'SN005'!L19","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"'SN005'!J20","v":0},{"$f":"'SN005'!L20","v":0},0]
["fDiscNr","fAccountNr","fTransType","fFundID","fValidFrom","fValidTo","fCalcType","fValue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"'SN005'!J21","v":0},{"$f":"'SN005'!L21","v":0},0]
[1,{"$f":"1","v":1},202,null,{"$f":"PolBeg","v":"2018-02-01"},{"$f":"PolEnd","v":"2041-03-25"},null,{"$f":"DiscFEL","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"'SN005'!J22","v":0},{"$f":"'SN005'!L22","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"'SN005'!J23","v":0},{"$f":"'SN005'!L23","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"'SN005'!J24","v":0},{"$f":"'SN005'!L24","v":0},0]
["fID","fYield","fMoYield","fValidFrom","fValidTo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"'SN005'!J25","v":0},{"$f":"'SN005'!L25","v":0},0]
[1,{"$f":"Yield","v":0.04},{"$f":"+ROUND((1+B33)^(1/12)-1,8)","v":3.2737399999999998E-3},"2016-01-01","2099-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"'SN005'!J26","v":0},{"$f":"'SN005'!L26","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"'SN005'!J27","v":0},{"$f":"'SN005'!L27","v":0},0]
["fAccountNr","fTarifNr","fUnitType","fUnitTypeTo","fELID","fTransType","fFormula","fFundID","fValidFrom","fValidTo","fValue","fValue2","fMinValue","fMaxValue","fMinPolMo","fMaxPolMo","fMinTerm","fMaxTerm","fMinPrm","fMaxPrm","fPayPa","fPayMethod","fRound1","fRound2","fRound3","fRound4","fRound5","fRound6",null,null,null,null,null,null,null,null,20,{"$f":"'SN005'!J28","v":0},{"$f":"'SN005'!L28","v":0},0]
[1,11,1,0,30,202,6,0,"2016-01-01","2116-12-31",0.66,12,0,0,0,12,120,131,0,1000000000,0,0,6,0,0,0,0,0,null,null,null,null,null,null,null,null,21,{"$f":"'SN005'!J29","v":0},{"$f":"'SN005'!L29","v":0},0]
[1,11,1,0,30,202,6,0,"2016-01-01","2116-12-31",0.08,24,0,0,0,24,120,131,0,1000000000,0,0,6,0,0,0,0,0,null,null,null,null,null,null,null,null,22,{"$f":"'SN005'!J30","v":0},{"$f":"'SN005'!L30","v":0},0]
[1,11,1,0,30,202,6,0,"2016-01-01","2116-12-31",0.61,12,0,0,0,12,132,143,0,1000000000,0,0,6,0,0,0,0,0,null,null,null,null,null,null,null,null,23,{"$f":"'SN005'!J31","v":0},{"$f":"'SN005'!L31","v":0},0]
[1,11,1,0,30,202,6,0,"2016-01-01","2116-12-31",0.13,24,0,0,0,24,132,143,0,1000000000,0,0,6,0,0,0,0,0,null,null,null,null,null,null,null,null,24,{"$f":"'SN005'!J32","v":0},{"$f":"'SN005'!L32","v":0},0]
[1,11,1,0,30,202,6,0,"2016-01-01","2116-12-31",0.56000000000000005,12,0,0,0,12,144,155,0,1000000000,0,0,6,0,0,0,0,0,null,null,null,null,null,null,null,null,25,{"$f":"'SN005'!J33","v":0},{"$f":"'SN005'!L33","v":0},0]
[1,11,1,0,30,202,6,0,"2016-01-01","2116-12-31",0.18,24,0,0,0,24,144,155,0,1000000000,0,0,6,0,0,0,0,0,null,null,null,null,null,null,null,null,26,{"$f":"'SN005'!J34","v":0},{"$f":"'SN005'!L34","v":0},0]
[1,11,1,0,30,202,6,0,"2016-01-01","2116-12-31",0.51,12,0,0,0,12,156,167,0,1000000000,0,0,6,0,0,0,0,0,null,null,null,null,null,null,null,null,27,{"$f":"'SN005'!J35","v":0},{"$f":"'SN005'!L35","v":0},0]
[1,11,1,0,30,202,6,0,"2016-01-01","2116-12-31",0.23,24,0,0,0,24,156,167,0,1000000000,0,0,6,0,0,0,0,0,null,null,null,null,null,null,null,null,28,{"$f":"'SN005'!J36","v":0},{"$f":"'SN005'!L36","v":0},0]
[1,11,1,0,30,202,6,0,"2016-01-01","2116-12-31",0.46,12,0,0,0,12,168,179,0,1000000000,0,0,6,0,0,0,0,0,null,null,null,null,null,null,null,null,29,{"$f":"'SN005'!J37","v":0},{"$f":"'SN005'!L37","v":0},0]
[1,11,1,0,30,202,6,0,"2016-01-01","2116-12-31",0.28000000000000003,24,0,0,0,24,168,179,0,1000000000,0,0,6,0,0,0,0,0,null,null,null,null,null,null,null,null,30,{"$f":"'SN005'!J38","v":0},{"$f":"'SN005'!L38","v":0},0]
[1,11,1,0,30,202,6,0,"2016-01-01","2116-12-31",0.41,12,0,0,0,12,180,191,0,1000000000,0,0,6,0,0,0,0,0,null,null,null,null,null,null,null,null,31,{"$f":"'SN005'!J39","v":0},{"$f":"'SN005'!L39","v":0},0]
[1,11,1,0,30,202,6,0,"2016-01-01","2116-12-31",0.33,24,0,0,0,24,180,191,0,1000000000,0,0,6,0,0,0,0,0,null,null,null,null,null,null,null,null,32,{"$f":"'SN005'!J40","v":0},{"$f":"'SN005'!L40","v":0},0]
[1,11,1,0,30,202,6,0,"2016-01-01","2116-12-31",0.36,12,0,0,0,12,192,203,0,1000000000,0,0,6,0,0,0,0,0,null,null,null,null,null,null,null,null,33,{"$f":"'SN005'!J41","v":0},{"$f":"'SN005'!L41","v":0},0]
[1,11,1,0,30,202,6,0,"2016-01-01","2116-12-31",0.38,24,0,0,0,24,192,203,0,1000000000,0,0,6,0,0,0,0,0,null,null,null,null,null,null,null,null,34,{"$f":"'SN005'!J42","v":0},{"$f":"'SN005'!L42","v":0},0]
[1,11,1,0,30,202,6,0,"2016-01-01","2116-12-31",0.31,12,0,0,0,12,204,215,0,1000000000,0,0,6,0,0,0,0,0,null,null,null,null,null,null,null,null,35,{"$f":"'SN005'!J43","v":0},{"$f":"'SN005'!L43","v":0},0]
[1,11,1,0,30,202,6,0,"2016-01-01","2116-12-31",0.43,24,0,0,0,24,204,215,0,1000000000,0,0,6,0,0,0,0,0,null,null,null,null,null,null,null,null,36,{"$f":"'SN005'!J44","v":0},{"$f":"'SN005'!L44","v":0},0]
[1,11,1,0,30,202,6,0,"2016-01-01","2116-12-31",0.3,12,0,0,0,12,216,1200,0,1000000000,0,0,6,0,0,0,0,0,null,null,null,null,null,null,null,null,37,{"$f":"'SN005'!J45","v":0},{"$f":"'SN005'!L45","v":0},0]
[1,11,1,0,30,202,6,0,"2016-01-01","2116-12-31",0.4,24,0,0,0,24,216,227,0,1000000000,0,0,6,0,0,0,0,0,null,null,null,null,null,null,null,null,38,{"$f":"'SN005'!J46","v":0},{"$f":"'SN005'!L46","v":0},0]
[1,11,1,0,30,202,6,0,"2016-01-01","2116-12-31",0.04,36,0,0,0,36,216,227,0,1000000000,0,0,6,0,0,0,0,0,null,null,null,null,null,null,null,null,39,{"$f":"'SN005'!J47","v":0},{"$f":"'SN005'!L47","v":0},0]
[1,11,1,0,30,202,6,0,"2016-01-01","2116-12-31",0.35,24,0,0,0,24,228,239,0,1000000000,0,0,6,0,0,0,0,0,null,null,null,null,null,null,null,null,40,{"$f":"'SN005'!J48","v":0},{"$f":"'SN005'!L48","v":0},0]
[1,11,1,0,30,202,6,0,"2016-01-01","2116-12-31",0.09,36,0,0,0,36,228,239,0,1000000000,0,0,6,0,0,0,0,0,null,null,null,null,null,null,null,null,41,{"$f":"'SN005'!J49","v":0},{"$f":"'SN005'!L49","v":0},0]
[1,11,1,0,30,202,6,0,"2016-01-01","2116-12-31",0.3,24,0,0,0,24,240,1200,0,1000000000,0,0,6,0,0,0,0,0,null,null,null,null,null,null,null,null,42,{"$f":"'SN005'!J50","v":0},{"$f":"'SN005'!L50","v":0},0]
[1,11,1,0,30,202,6,0,"2016-01-01","2116-12-31",0.14000000000000001,36,0,0,0,36,240,1200,0,1000000000,0,0,6,0,0,0,0,0,null,null,null,null,null,null,null,null,43,{"$f":"'SN005'!J51","v":0},{"$f":"'SN005'!L51","v":0},0]
[1,11,1,0,22,203,11,0,"2016-01-01","2116-12-31",0.06,0,0,2000000000,0,1200,0,0,0,2000000000,0,0,6,0,0,0,0,0,null,null,null,null,null,null,null,null,44,{"$f":"'SN005'!J52","v":0},{"$f":"'SN005'!L52","v":0},0]
[1,11,1,0,27,225,9,2690,"2016-01-01","2116-12-31",1.6666700000000001E-3,0,0,0,37,1200,0,0,0,1000000000,0,0,8,0,0,0,0,0,null,null,null,null,null,null,null,null,45,{"$f":"'SN005'!J53","v":0},{"$f":"'SN005'!L53","v":0},0]
[1,11,3,0,28,225,9,2690,"2016-01-01","2116-12-31",1.6666700000000001E-3,0,0,0,0,1200,0,0,0,1000000000,0,0,8,0,0,0,0,0,null,null,null,null,null,null,null,null,46,{"$f":"'SN005'!J54","v":0},{"$f":"'SN005'!L54","v":0},0]
[1,11,1,0,15,260,7,0,"2016-01-01","2116-12-31",3.0000000000000001E-3,0,300,1500,0,1200,0,0,0,1000000000,0,0,6,0,0,0,0,0,null,null,null,null,null,null,null,null,47,{"$f":"'SN005'!J55","v":0},{"$f":"'SN005'!L55","v":0},0]
[1,11,3,0,17,262,5,0,"2016-01-01","2116-12-31",1,0,0,0,1,1200,0,0,0,1000000000,0,0,6,0,0,0,0,0,null,null,null,null,null,null,null,null,48,{"$f":"'SN005'!J56","v":0},{"$f":"'SN005'!L56","v":0},0]
[1,11,1,3,33,801,5,0,"2016-01-01","2116-12-31",-0.01,0,0,0,0,1200,0,0,300000,2000000000,0,0,6,0,0,0,0,0,null,null,null,null,null,null,null,null,49,{"$f":"'SN005'!J57","v":0},{"$f":"'SN005'!L57","v":0},0]
[1,11,3,3,26,803,4,0,"2016-01-01","2116-12-31",-0.05,0,0,0,37,180,0,0,0,1000000000,0,0,6,0,0,0,0,0,null,null,null,null,null,null,null,null,50,{"$f":"'SN005'!J58","v":0},{"$f":"'SN005'!L58","v":0},0]
[1,11,3,3,26,803,4,0,"2016-01-01","2116-12-31",-0.08,0,0,0,181,240,0,0,0,1000000000,0,0,6,0,0,0,0,0,null,null,null,null,null,null,null,null,51,{"$f":"'SN005'!J59","v":0},{"$f":"'SN005'!L59","v":0},0]
[1,11,1,3,32,804,5,0,"2016-01-01","2116-12-31",-0.01,0,0,0,0,1200,0,0,0,2000000000,0,1,6,0,0,0,0,0,null,null,null,null,null,null,null,null,52,{"$f":"'SN005'!J60","v":0},{"$f":"'SN005'!L60","v":0},0]
[1,11,1,3,32,804,5,0,"2016-01-01","2116-12-31",-0.01,0,0,0,0,1200,0,0,0,2000000000,0,2,6,0,0,0,0,0,null,null,null,null,null,null,null,null,53,{"$f":"'SN005'!J61","v":0},{"$f":"'SN005'!L61","v":0},0]
[1,11,3,0,111,850,10,0,"2016-01-01","2116-12-31",1000000,0,0,0,0,1200,0,0,0,2000000000,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,54,{"$f":"'SN005'!J62","v":0},{"$f":"'SN005'!L62","v":0},0]
[1,11,1,1,112,899,5,1,"2016-01-01","2116-12-31",{"$f":"-VLOOKUP(Portfolio,$E$10:$G$13,3)","v":-2.2739999999999999E-5},0,6,3,0,1200,0,0,0,2000000000,0,0,8,0,0,0,0,0,null,null,null,null,null,null,null,null,55,{"$f":"'SN005'!J63","v":0},{"$f":"'SN005'!L63","v":0},0]
[1,11,3,1,112,899,5,1,"2016-01-01","2116-12-31",{"$f":"+K70","v":-2.2739999999999999E-5},0,6,3,0,1200,0,0,0,2000000000,0,0,8,0,0,0,0,0]
[1,11,3,1,36,950,5,0,"2016-01-01","2116-12-31",0.5,0,0,0,121,121,0,0,0,1000000000,0,0,6,0,0,0,0,0]
[1,11,3,1,36,950,5,0,"2016-01-01","2116-12-31",0.5,0,0,0,181,181,0,0,0,1000000000,0,0,6,0,0,0,0,0]
[1,11,3,1,36,950,5,0,"2016-01-01","2116-12-31",0.5,0,0,0,241,241,0,0,0,1000000000,0,0,6,0,0,0,0,0]
[1,11,3,1,36,950,5,0,"2016-01-01","2116-12-31",0.5,0,0,0,301,301,0,0,0,1000000000,0,0,6,0,0,0,0,0]
[1,11,3,1,36,950,5,0,"2016-01-01","2116-12-31",0.5,0,0,0,361,361,0,0,0,1000000000,0,0,6,0,0,0,0,0]
[1,11,3,1,36,950,5,0,"2016-01-01","2116-12-31",0.5,0,0,0,421,421,0,0,0,1000000000,0,0,6,0,0,0,0,0]
[1,11,3,1,36,950,5,0,"2016-01-01","2116-12-31",0.5,0,0,0,481,481,0,0,0,1000000000,0,0,6,0,0,0,0,0]
[1,11,3,1,36,950,5,0,"2016-01-01","2116-12-31",0.5,0,0,0,541,541,0,0,0,1000000000,0,0,6,0,0,0,0,0]
[2,12,4,0,31,203,11,0,"2016-01-01","2116-12-31",0.01,0,0,3000000,0,1200,0,0,0,2000000000,0,0,6,0,0,0,0,0]
[2,12,4,0,31,203,11,0,"2016-01-01","2116-12-31",0.01,0,0,10000000,0,1200,0,0,0,2000000000,0,0,6,0,0,0,0,0]
[2,12,4,0,31,203,11,0,"2016-01-01","2116-12-31",0.01,0,0,2000000000,0,1200,0,0,0,2000000000,0,0,6,0,0,0,0,0]
[2,12,4,0,27,225,9,2690,"2016-01-01","2116-12-31",1.6666700000000001E-3,0,0,0,0,1200,0,0,0,1000000000,0,0,8,0,0,0,0,0]
[2,12,4,0,16,260,7,0,"2016-01-01","2116-12-31",3.0000000000000001E-3,0,300,1500,0,1200,0,0,0,1000000000,0,0,6,0,0,0,0,0]
[2,12,4,4,112,899,5,1,"2016-01-01","2116-12-31",{"$f":"-VLOOKUP(Portfolio,$E$10:$G$13,3)","v":-2.2739999999999999E-5},0,0,0,0,1200,0,0,0,2000000000,0,0,8,0,0,0,0,0]
[3,13,4,0,31,203,11,0,"2016-01-01","2116-12-31",0.01,0,0,3000000,0,1200,0,0,0,2000000000,0,0,6,0,0,0,0,0]
[3,13,4,0,31,203,11,0,"2016-01-01","2116-12-31",0.01,0,0,10000000,0,1200,0,0,0,2000000000,0,0,6,0,0,0,0,0]
[3,13,4,0,31,203,11,0,"2016-01-01","2116-12-31",0.01,0,0,2000000000,0,1200,0,0,0,2000000000,0,0,6,0,0,0,0,0]
[3,13,4,0,27,225,9,2690,"2016-01-01","2116-12-31",1.6666700000000001E-3,0,0,0,0,1200,0,0,0,1000000000,0,0,8,0,0,0,0,0]
[3,13,4,0,16,260,7,0,"2016-01-01","2116-12-31",3.0000000000000001E-3,0,300,1500,0,1200,0,0,0,1000000000,0,0,6,0,0,0,0,0]
[3,13,4,4,112,899,5,1,"2016-01-01","2116-12-31",{"$f":"-VLOOKUP(Portfolio,$E$10:$G$13,3)","v":-2.2739999999999999E-5},0,0,0,0,1200,0,0,0,2000000000,0,0,8,0,0,0,0,0]
[4,14,5,0,27,225,9,2690,"2016-01-01","2116-12-31",1.6666700000000001E-3,0,0,0,0,1200,0,0,0,1000000000,0,0,8,0,0,0,0,0]
[4,14,5,5,112,899,5,1,"2016-01-01","2116-12-31",{"$f":"-VLOOKUP(Portfolio,$E$10:$G$13,3)","v":-2.2739999999999999E-5},0,0,0,0,1200,0,0,0,2000000000,0,0,8,0,0,0,0,0]

{"sheet":"oData","index":4,"n_rows":278,"n_cols":25,"rows_kept":278,"cut":false,"hidden":true,"merged":[]}
["fAccountNr","fPremiumType","fPrmStatus","fPremiumSum","fPremiumFrom","fPremiumTo","fInvestDate",null,"fID","fAccountID","fPolBodyNr","fUnitType","fInsPers","fFromID","fFundID","fTransType","fFormula","fValue1","fValue2","fValue3","fValue4","fValue5","fValue6","fValidFrom","fValidTo"]
[1,101,3,30000,"2018-02-01","2018-03-01","2018-02-01",null,1,1,1,1,0,30,0,202,6,0.3,0,108000,12,108000,0,"2018-01-01","2041-02-28"]
[1,101,3,30000,"2018-03-01","2018-04-01","2018-03-01",null,2,1,1,1,0,30,0,202,6,0.3,0,221400,24,221400,0,"2018-01-01","2041-02-28"]
[1,101,3,30000,"2018-04-01","2018-05-01","2018-04-01",null,3,1,1,1,0,30,0,202,6,0.14000000000000001,0,158886,36,158886,0,"2018-01-01","2041-02-28"]
[1,101,3,30000,"2018-05-01","2018-06-01","2018-05-01",null,4,1,1,1,0,22,0,203,11,0.06,2000000000,0,0,0,0,"2018-01-01","2041-02-28"]
[1,101,3,30000,"2018-06-01","2018-07-01","2018-06-01",null,5,1,1,3,0,28,2690,225,9,1.6666700000000001E-3,0,1200,0,0,0,"2018-02-01","2041-02-28"]
[1,101,3,30000,"2018-07-01","2018-08-01","2018-07-01",null,6,1,1,1,0,15,0,260,7,3.0000000000000001E-3,300,1500,0,0,0,"2018-02-01","2041-02-28"]
[1,101,3,30000,"2018-08-01","2018-09-01","2018-08-01",null,7,1,1,3,0,17,0,262,5,1,0,0,0,0,0,"2018-02-01","2041-02-28"]
[1,101,3,30000,"2018-09-01","2018-10-01","2018-09-01",null,8,1,1,1,0,33,0,801,5,-0.01,0,0,0,0,3,"2018-01-01","2041-02-28"]
[1,101,3,30000,"2018-10-01","2018-11-01","2018-10-01",null,9,1,1,1,0,32,0,804,5,-0.01,0,0,0,0,3,"2018-01-01","2041-02-28"]
[1,101,3,30000,"2018-11-01","2018-12-01","2018-11-01",null,10,1,1,3,0,111,0,850,10,1000000,0,1200,0,0,0,"2018-02-01","2041-02-28"]
[1,101,3,30000,"2018-12-01","2019-01-01","2018-12-01",null,11,1,1,1,0,112,1,899,5,-2.2739999999999999E-5,0,0,0,0,1,"2018-02-01","2041-02-28"]
[1,101,3,30000,"2019-01-01","2019-02-01","2019-01-01",null,12,1,1,3,0,112,1,899,5,-2.2739999999999999E-5,0,0,0,0,1,"2018-02-01","2041-02-28"]
[1,101,3,31500,"2019-02-01","2019-03-01","2019-02-01",null,13,1,1,1,0,27,2690,225,9,1.6666700000000001E-3,37,1200,0,0,0,"2021-02-01","2041-02-28"]
[1,101,3,31500,"2019-03-01","2019-04-01","2019-03-01",null,14,1,1,3,0,26,0,803,4,-0.05,488286,1,0,0,3,"2021-02-01","2033-01-31"]
[1,101,3,31500,"2019-04-01","2019-05-01","2019-04-01",null,15,1,1,3,0,36,0,950,5,0.5,0,0,0,0,1,"2028-02-01","2028-02-29"]
[1,101,3,31500,"2019-05-01","2019-06-01","2019-05-01",null,16,1,1,3,0,36,0,950,5,0.5,0,0,0,0,1,"2033-02-01","2033-02-28"]
[1,101,3,31500,"2019-06-01","2019-07-01","2019-06-01",null,17,1,1,3,0,26,0,803,4,-0.08,488286,1,0,0,3,"2033-02-01","2038-01-31"]
[1,101,3,31500,"2019-07-01","2019-08-01","2019-07-01",null,18,1,1,3,0,36,0,950,5,0.5,0,0,0,0,1,"2038-02-01","2038-02-28"]
[1,101,3,31500,"2019-08-01","2019-09-01","2019-08-01"]
[1,101,3,31500,"2019-09-01","2019-10-01","2019-09-01"]
[1,101,3,31500,"2019-10-01","2019-11-01","2019-10-01"]
[1,101,3,31500,"2019-11-01","2019-12-01","2019-11-01"]
[1,101,3,31500,"2019-12-01","2020-01-01","2019-12-01"]
[1,101,3,31500,"2020-01-01","2020-02-01","2020-01-01"]
[1,101,3,33075,"2020-02-01","2020-03-01","2020-02-01"]
[1,101,3,33075,"2020-03-01","2020-04-01","2020-03-01"]
[1,101,3,33075,"2020-04-01","2020-05-01","2020-04-01"]
[1,101,3,33075,"2020-05-01","2020-06-01","2020-05-01"]
[1,101,3,33075,"2020-06-01","2020-07-01","2020-06-01"]
[1,101,3,33075,"2020-07-01","2020-08-01","2020-07-01"]
[1,101,3,33075,"2020-08-01","2020-09-01","2020-08-01"]
[1,101,3,33075,"2020-09-01","2020-10-01","2020-09-01"]
[1,101,3,33075,"2020-10-01","2020-11-01","2020-10-01"]
[1,101,3,33075,"2020-11-01","2020-12-01","2020-11-01"]
[1,101,3,33075,"2020-12-01","2021-01-01","2020-12-01"]
[1,101,3,33075,"2021-01-01","2021-02-01","2021-01-01"]
[1,101,3,34729,"2021-02-01","2021-03-01","2021-02-01"]
[1,101,3,34729,"2021-03-01","2021-04-01","2021-03-01"]
[1,101,3,34729,"2021-04-01","2021-05-01","2021-04-01"]
[1,101,3,34729,"2021-05-01","2021-06-01","2021-05-01"]
[1,101,3,34729,"2021-06-01","2021-07-01","2021-06-01"]
[1,101,3,34729,"2021-07-01","2021-08-01","2021-07-01"]
[1,101,3,34729,"2021-08-01","2021-09-01","2021-08-01"]
[1,101,3,34729,"2021-09-01","2021-10-01","2021-09-01"]
[1,101,3,34729,"2021-10-01","2021-11-01","2021-10-01"]
[1,101,3,34729,"2021-11-01","2021-12-01","2021-11-01"]
[1,101,3,34729,"2021-12-01","2022-01-01","2021-12-01"]
[1,101,3,34729,"2022-01-01","2022-02-01","2022-01-01"]
[1,101,3,36465,"2022-02-01","2022-03-01","2022-02-01"]
[1,101,3,36465,"2022-03-01","2022-04-01","2022-03-01"]
[1,101,3,36465,"2022-04-01","2022-05-01","2022-04-01"]
[1,101,3,36465,"2022-05-01","2022-06-01","2022-05-01"]
[1,101,3,36465,"2022-06-01","2022-07-01","2022-06-01"]
[1,101,3,36465,"2022-07-01","2022-08-01","2022-07-01"]
[1,101,3,36465,"2022-08-01","2022-09-01","2022-08-01"]
[1,101,3,36465,"2022-09-01","2022-10-01","2022-09-01"]
[1,101,3,36465,"2022-10-01","2022-11-01","2022-10-01"]
[1,101,3,36465,"2022-11-01","2022-12-01","2022-11-01"]
[1,101,3,36465,"2022-12-01","2023-01-01","2022-12-01"]
[1,101,3,36465,"2023-01-01","2023-02-01","2023-01-01"]
[1,101,3,38288,"2023-02-01","2023-03-01","2023-02-01"]
[1,101,3,38288,"2023-03-01","2023-04-01","2023-03-01"]
[1,101,3,38288,"2023-04-01","2023-05-01","2023-04-01"]
[1,101,3,38288,"2023-05-01","2023-06-01","2023-05-01"]
[1,101,3,38288,"2023-06-01","2023-07-01","2023-06-01"]
[1,101,3,38288,"2023-07-01","2023-08-01","2023-07-01"]
[1,101,3,38288,"2023-08-01","2023-09-01","2023-08-01"]
[1,101,3,38288,"2023-09-01","2023-10-01","2023-09-01"]
[1,101,3,38288,"2023-10-01","2023-11-01","2023-10-01"]
[1,101,3,38288,"2023-11-01","2023-12-01","2023-11-01"]
[1,101,3,38288,"2023-12-01","2024-01-01","2023-12-01"]
[1,101,3,38288,"2024-01-01","2024-02-01","2024-01-01"]
[1,101,3,40202,"2024-02-01","2024-03-01","2024-02-01"]
[1,101,3,40202,"2024-03-01","2024-04-01","2024-03-01"]
[1,101,3,40202,"2024-04-01","2024-05-01","2024-04-01"]
[1,101,3,40202,"2024-05-01","2024-06-01","2024-05-01"]
[1,101,3,40202,"2024-06-01","2024-07-01","2024-06-01"]
[1,101,3,40202,"2024-07-01","2024-08-01","2024-07-01"]
[1,101,3,40202,"2024-08-01","2024-09-01","2024-08-01"]
[1,101,3,40202,"2024-09-01","2024-10-01","2024-09-01"]
[1,101,3,40202,"2024-10-01","2024-11-01","2024-10-01"]
[1,101,3,40202,"2024-11-01","2024-12-01","2024-11-01"]
[1,101,3,40202,"2024-12-01","2025-01-01","2024-12-01"]
[1,101,3,40202,"2025-01-01","2025-02-01","2025-01-01"]
[1,101,3,42212,"2025-02-01","2025-03-01","2025-02-01"]
[1,101,3,42212,"2025-03-01","2025-04-01","2025-03-01"]
[1,101,3,42212,"2025-04-01","2025-05-01","2025-04-01"]
[1,101,3,42212,"2025-05-01","2025-06-01","2025-05-01"]
[1,101,3,42212,"2025-06-01","2025-07-01","2025-06-01"]
[1,101,3,42212,"2025-07-01","2025-08-01","2025-07-01"]
[1,101,3,42212,"2025-08-01","2025-09-01","2025-08-01"]
[1,101,3,42212,"2025-09-01","2025-10-01","2025-09-01"]
[1,101,3,42212,"2025-10-01","2025-11-01","2025-10-01"]
[1,101,3,42212,"2025-11-01","2025-12-01","2025-11-01"]
[1,101,3,42212,"2025-12-01","2026-01-01","2025-12-01"]
[1,101,3,42212,"2026-01-01","2026-02-01","2026-01-01"]
[1,101,3,44323,"2026-02-01","2026-03-01","2026-02-01"]
[1,101,3,44323,"2026-03-01","2026-04-01","2026-03-01"]
[1,101,3,44323,"2026-04-01","2026-05-01","2026-04-01"]
[1,101,3,44323,"2026-05-01","2026-06-01","2026-05-01"]
[1,101,3,44323,"2026-06-01","2026-07-01","2026-06-01"]
[1,101,3,44323,"2026-07-01","2026-08-01","2026-07-01"]
[1,101,3,44323,"2026-08-01","2026-09-01","2026-08-01"]
[1,101,3,44323,"2026-09-01","2026-10-01","2026-09-01"]
[1,101,3,44323,"2026-10-01","2026-11-01","2026-10-01"]
[1,101,3,44323,"2026-11-01","2026-12-01","2026-11-01"]
[1,101,3,44323,"2026-12-01","2027-01-01","2026-12-01"]
[1,101,3,44323,"2027-01-01","2027-02-01","2027-01-01"]
[1,101,3,46539,"2027-02-01","2027-03-01","2027-02-01"]
[1,101,3,46539,"2027-03-01","2027-04-01","2027-03-01"]
[1,101,3,46539,"2027-04-01","2027-05-01","2027-04-01"]
[1,101,3,46539,"2027-05-01","2027-06-01","2027-05-01"]
[1,101,3,46539,"2027-06-01","2027-07-01","2027-06-01"]
[1,101,3,46539,"2027-07-01","2027-08-01","2027-07-01"]
[1,101,3,46539,"2027-08-01","2027-09-01","2027-08-01"]
[1,101,3,46539,"2027-09-01","2027-10-01","2027-09-01"]
[1,101,3,46539,"2027-10-01","2027-11-01","2027-10-01"]
[1,101,3,46539,"2027-11-01","2027-12-01","2027-11-01"]
[1,101,3,46539,"2027-12-01","2028-01-01","2027-12-01"]
[1,101,3,46539,"2028-01-01","2028-02-01","2028-01-01"]
[1,101,3,48866,"2028-02-01","2028-03-01","2028-02-01"]
[1,101,3,48866,"2028-03-01","2028-04-01","2028-03-01"]
[1,101,3,48866,"2028-04-01","2028-05-01","2028-04-01"]
[1,101,3,48866,"2028-05-01","2028-06-01","2028-05-01"]
[1,101,3,48866,"2028-06-01","2028-07-01","2028-06-01"]
[1,101,3,48866,"2028-07-01","2028-08-01","2028-07-01"]
[1,101,3,48866,"2028-08-01","2028-09-01","2028-08-01"]
[1,101,3,48866,"2028-09-01","2028-10-01","2028-09-01"]
[1,101,3,48866,"2028-10-01","2028-11-01","2028-10-01"]
[1,101,3,48866,"2028-11-01","2028-12-01","2028-11-01"]
[1,101,3,48866,"2028-12-01","2029-01-01","2028-12-01"]
[1,101,3,48866,"2029-01-01","2029-02-01","2029-01-01"]
[1,101,3,51309,"2029-02-01","2029-03-01","2029-02-01"]
[1,101,3,51309,"2029-03-01","2029-04-01","2029-03-01"]
[1,101,3,51309,"2029-04-01","2029-05-01","2029-04-01"]
[1,101,3,51309,"2029-05-01","2029-06-01","2029-05-01"]
[1,101,3,51309,"2029-06-01","2029-07-01","2029-06-01"]
[1,101,3,51309,"2029-07-01","2029-08-01","2029-07-01"]
[1,101,3,51309,"2029-08-01","2029-09-01","2029-08-01"]
[1,101,3,51309,"2029-09-01","2029-10-01","2029-09-01"]
[1,101,3,51309,"2029-10-01","2029-11-01","2029-10-01"]
[1,101,3,51309,"2029-11-01","2029-12-01","2029-11-01"]
[1,101,3,51309,"2029-12-01","2030-01-01","2029-12-01"]
[1,101,3,51309,"2030-01-01","2030-02-01","2030-01-01"]
[1,101,3,53874,"2030-02-01","2030-03-01","2030-02-01"]
[1,101,3,53874,"2030-03-01","2030-04-01","2030-03-01"]
[1,101,3,53874,"2030-04-01","2030-05-01","2030-04-01"]
[1,101,3,53874,"2030-05-01","2030-06-01","2030-05-01"]
[1,101,3,53874,"2030-06-01","2030-07-01","2030-06-01"]
[1,101,3,53874,"2030-07-01","2030-08-01","2030-07-01"]
[1,101,3,53874,"2030-08-01","2030-09-01","2030-08-01"]
[1,101,3,53874,"2030-09-01","2030-10-01","2030-09-01"]
[1,101,3,53874,"2030-10-01","2030-11-01","2030-10-01"]
[1,101,3,53874,"2030-11-01","2030-12-01","2030-11-01"]
[1,101,3,53874,"2030-12-01","2031-01-01","2030-12-01"]
[1,101,3,53874,"2031-01-01","2031-02-01","2031-01-01"]
[1,101,3,56568,"2031-02-01","2031-03-01","2031-02-01"]
[1,101,3,56568,"2031-03-01","2031-04-01","2031-03-01"]
[1,101,3,56568,"2031-04-01","2031-05-01","2031-04-01"]
[1,101,3,56568,"2031-05-01","2031-06-01","2031-05-01"]
[1,101,3,56568,"2031-06-01","2031-07-01","2031-06-01"]
[1,101,3,56568,"2031-07-01","2031-08-01","2031-07-01"]
[1,101,3,56568,"2031-08-01","2031-09-01","2031-08-01"]
[1,101,3,56568,"2031-09-01","2031-10-01","2031-09-01"]
[1,101,3,56568,"2031-10-01","2031-11-01","2031-10-01"]
[1,101,3,56568,"2031-11-01","2031-12-01","2031-11-01"]
[1,101,3,56568,"2031-12-01","2032-01-01","2031-12-01"]
[1,101,3,56568,"2032-01-01","2032-02-01","2032-01-01"]
[1,101,3,59396,"2032-02-01","2032-03-01","2032-02-01"]
[1,101,3,59396,"2032-03-01","2032-04-01","2032-03-01"]
[1,101,3,59396,"2032-04-01","2032-05-01","2032-04-01"]
[1,101,3,59396,"2032-05-01","2032-06-01","2032-05-01"]
[1,101,3,59396,"2032-06-01","2032-07-01","2032-06-01"]
[1,101,3,59396,"2032-07-01","2032-08-01","2032-07-01"]
[1,101,3,59396,"2032-08-01","2032-09-01","2032-08-01"]
[1,101,3,59396,"2032-09-01","2032-10-01","2032-09-01"]
[1,101,3,59396,"2032-10-01","2032-11-01","2032-10-01"]
[1,101,3,59396,"2032-11-01","2032-12-01","2032-11-01"]
[1,101,3,59396,"2032-12-01","2033-01-01","2032-12-01"]
[1,101,3,59396,"2033-01-01","2033-02-01","2033-01-01"]
[1,101,3,62366,"2033-02-01","2033-03-01","2033-02-01"]
[1,101,3,62366,"2033-03-01","2033-04-01","2033-03-01"]
[1,101,3,62366,"2033-04-01","2033-05-01","2033-04-01"]
[1,101,3,62366,"2033-05-01","2033-06-01","2033-05-01"]
[1,101,3,62366,"2033-06-01","2033-07-01","2033-06-01"]
[1,101,3,62366,"2033-07-01","2033-08-01","2033-07-01"]
[1,101,3,62366,"2033-08-01","2033-09-01","2033-08-01"]
[1,101,3,62366,"2033-09-01","2033-10-01","2033-09-01"]
[1,101,3,62366,"2033-10-01","2033-11-01","2033-10-01"]
[1,101,3,62366,"2033-11-01","2033-12-01","2033-11-01"]
[1,101,3,62366,"2033-12-01","2034-01-01","2033-12-01"]
[1,101,3,62366,"2034-01-01","2034-02-01","2034-01-01"]
[1,101,3,65484,"2034-02-01","2034-03-01","2034-02-01"]
[1,101,3,65484,"2034-03-01","2034-04-01","2034-03-01"]
[1,101,3,65484,"2034-04-01","2034-05-01","2034-04-01"]
[1,101,3,65484,"2034-05-01","2034-06-01","2034-05-01"]
[1,101,3,65484,"2034-06-01","2034-07-01","2034-06-01"]
[1,101,3,65484,"2034-07-01","2034-08-01","2034-07-01"]
[1,101,3,65484,"2034-08-01","2034-09-01","2034-08-01"]
[1,101,3,65484,"2034-09-01","2034-10-01","2034-09-01"]
[1,101,3,65484,"2034-10-01","2034-11-01","2034-10-01"]
[1,101,3,65484,"2034-11-01","2034-12-01","2034-11-01"]
[1,101,3,65484,"2034-12-01","2035-01-01","2034-12-01"]
[1,101,3,65484,"2035-01-01","2035-02-01","2035-01-01"]
[1,101,3,68758,"2035-02-01","2035-03-01","2035-02-01"]
[1,101,3,68758,"2035-03-01","2035-04-01","2035-03-01"]
[1,101,3,68758,"2035-04-01","2035-05-01","2035-04-01"]
[1,101,3,68758,"2035-05-01","2035-06-01","2035-05-01"]
[1,101,3,68758,"2035-06-01","2035-07-01","2035-06-01"]
[1,101,3,68758,"2035-07-01","2035-08-01","2035-07-01"]
[1,101,3,68758,"2035-08-01","2035-09-01","2035-08-01"]
[1,101,3,68758,"2035-09-01","2035-10-01","2035-09-01"]
[1,101,3,68758,"2035-10-01","2035-11-01","2035-10-01"]
[1,101,3,68758,"2035-11-01","2035-12-01","2035-11-01"]
[1,101,3,68758,"2035-12-01","2036-01-01","2035-12-01"]
[1,101,3,68758,"2036-01-01","2036-02-01","2036-01-01"]
[1,101,3,72196,"2036-02-01","2036-03-01","2036-02-01"]
[1,101,3,72196,"2036-03-01","2036-04-01","2036-03-01"]
[1,101,3,72196,"2036-04-01","2036-05-01","2036-04-01"]
[1,101,3,72196,"2036-05-01","2036-06-01","2036-05-01"]
[1,101,3,72196,"2036-06-01","2036-07-01","2036-06-01"]
[1,101,3,72196,"2036-07-01","2036-08-01","2036-07-01"]
[1,101,3,72196,"2036-08-01","2036-09-01","2036-08-01"]
[1,101,3,72196,"2036-09-01","2036-10-01","2036-09-01"]
[1,101,3,72196,"2036-10-01","2036-11-01","2036-10-01"]
[1,101,3,72196,"2036-11-01","2036-12-01","2036-11-01"]
[1,101,3,72196,"2036-12-01","2037-01-01","2036-12-01"]
[1,101,3,72196,"2037-01-01","2037-02-01","2037-01-01"]
[1,101,3,75806,"2037-02-01","2037-03-01","2037-02-01"]
[1,101,3,75806,"2037-03-01","2037-04-01","2037-03-01"]
[1,101,3,75806,"2037-04-01","2037-05-01","2037-04-01"]
[1,101,3,75806,"2037-05-01","2037-06-01","2037-05-01"]
[1,101,3,75806,"2037-06-01","2037-07-01","2037-06-01"]
[1,101,3,75806,"2037-07-01","2037-08-01","2037-07-01"]
[1,101,3,75806,"2037-08-01","2037-09-01","2037-08-01"]
[1,101,3,75806,"2037-09-01","2037-10-01","2037-09-01"]
[1,101,3,75806,"2037-10-01","2037-11-01","2037-10-01"]
[1,101,3,75806,"2037-11-01","2037-12-01","2037-11-01"]
[1,101,3,75806,"2037-12-01","2038-01-01","2037-12-01"]
[1,101,3,75806,"2038-01-01","2038-02-01","2038-01-01"]
[1,101,3,79596,"2038-02-01","2038-03-01","2038-02-01"]
[1,101,3,79596,"2038-03-01","2038-04-01","2038-03-01"]
[1,101,3,79596,"2038-04-01","2038-05-01","2038-04-01"]
[1,101,3,79596,"2038-05-01","2038-06-01","2038-05-01"]
[1,101,3,79596,"2038-06-01","2038-07-01","2038-06-01"]
[1,101,3,79596,"2038-07-01","2038-08-01","2038-07-01"]
[1,101,3,79596,"2038-08-01","2038-09-01","2038-08-01"]
[1,101,3,79596,"2038-09-01","2038-10-01","2038-09-01"]
[1,101,3,79596,"2038-10-01","2038-11-01","2038-10-01"]
[1,101,3,79596,"2038-11-01","2038-12-01","2038-11-01"]
[1,101,3,79596,"2038-12-01","2039-01-01","2038-12-01"]
[1,101,3,79596,"2039-01-01","2039-02-01","2039-01-01"]
[1,101,3,83576,"2039-02-01","2039-03-01","2039-02-01"]
[1,101,3,83576,"2039-03-01","2039-04-01","2039-03-01"]
[1,101,3,83576,"2039-04-01","2039-05-01","2039-04-01"]
[1,101,3,83576,"2039-05-01","2039-06-01","2039-05-01"]
[1,101,3,83576,"2039-06-01","2039-07-01","2039-06-01"]
[1,101,3,83576,"2039-07-01","2039-08-01","2039-07-01"]
[1,101,3,83576,"2039-08-01","2039-09-01","2039-08-01"]
[1,101,3,83576,"2039-09-01","2039-10-01","2039-09-01"]
[1,101,3,83576,"2039-10-01","2039-11-01","2039-10-01"]
[1,101,3,83576,"2039-11-01","2039-12-01","2039-11-01"]
[1,101,3,83576,"2039-12-01","2040-01-01","2039-12-01"]
[1,101,3,83576,"2040-01-01","2040-02-01","2040-01-01"]
[1,101,3,87755,"2040-02-01","2040-03-01","2040-02-01"]
[1,101,3,87755,"2040-03-01","2040-04-01","2040-03-01"]
[1,101,3,87755,"2040-04-01","2040-05-01","2040-04-01"]
[1,101,3,87755,"2040-05-01","2040-06-01","2040-05-01"]
[1,101,3,87755,"2040-06-01","2040-07-01","2040-06-01"]
[1,101,3,87755,"2040-07-01","2040-08-01","2040-07-01"]
[1,101,3,87755,"2040-08-01","2040-09-01","2040-08-01"]
[1,101,3,87755,"2040-09-01","2040-10-01","2040-09-01"]
[1,101,3,87755,"2040-10-01","2040-11-01","2040-10-01"]
[1,101,3,87755,"2040-11-01","2040-12-01","2040-11-01"]
[1,101,3,87755,"2040-12-01","2041-01-01","2040-12-01"]
[1,101,3,87755,"2041-01-01","2041-02-01","2041-01-01"]
[1,101,3,92143,"2041-02-01","2041-03-01","2041-02-01"]

{"sheet":"oPool","index":5,"n_rows":305,"n_cols":93,"rows_kept":305,"cut":false,"hidden":true,"merged":[]}
[null,"ID",3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79]
[null,"Account",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,null,{"$f":"MIN(CC$6:CC$1048576)","v":0},{"$f":"MIN(CD$6:CD$1048576)","v":0},0,0,0,0,null,{"$f":"MIN(CJ$6:CJ$1048576)","v":0},0,0,0,0,0]
[null,"UnitType",1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,3,4,4,4,4,4,4,4,4,4,3,5,5,5,5,5,5,3,null,{"$f":"MAX(CC$6:CC$1048576)","v":0},{"$f":"MAX(CD$6:CD$1048576)","v":0},0,0,0,0,null,{"$f":"MAX(CJ$6:CJ$1048576)","v":18429219},0,322277,0,0,3268045]
[null,"TransType",null,0,100,202,203,204,225,800,801,803,804,805,825,899,950,260,400,1000,0,100,202,203,204,225,800,801,803,804,805,825,899,260,400,1000,0,100,202,203,204,225,800,801,803,804,805,825,950,850,1000,262,0,100,203,225,800,260,400,899,1000,262,0,100,203,225,800,260,400,899,1000,262,0,100,225,800,899,1000,262,null,"open + CF = close",null,null,null,null,null,null,"open = close-1"]
["Date","PolMo","Prm w/o index","OpPool","Prm","Exp202","Exp203","Exp204","Exp225","Yield","Bon801","Bon803","Bon804","Bon805","Bon825","Bon899","Tr950","Exp260","PartSurr","ClPool","OpPool","Prm","Exp202","Exp203","Exp204","Exp225","Yield","Bon801","Bon803","Bon804","Bon805","Bon825","Bon899","Exp260","PartSurr","ClPool","OpPool","Prm","Exp202","Exp203","Exp204","Exp225","Yield","Bon801","Bon803","Bon804","Bon805","Bon825","Bon950","BonOUT","ClPool","SurrFee","OpPool","Prm","Exp203","Exp225","Yield","Exp260","PartSurr","Bon899","ClPool","SurrFee","OpPool","Prm","Exp203","Exp225","Yield","Exp260","PartSurr","Bon899","ClPool","SurrFee","OpPool","Prm","Exp225","Yield","Bon899","ClPool","SurrFee"]
["2018-02-01",1,30000,0,30000,-22200,-1800,0,0,20,0,0,0,0,0,0,0,0,0,6020,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1,2,300,0,300,0,0,0,0,601,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D6:S6)-T6","v":0},{"$f":"SUM(U6:AI6)-AJ6","v":0},{"$f":"SUM(AK6:AX6)-AY6","v":0},{"$f":"SUM(BA6:BH6)-BI6","v":0},{"$f":"SUM(BK6:BR6)-BS6","v":0},{"$f":"SUM(BU6:BY6)-BZ6","v":0}]
["2018-03-01",2,30000,6020,30000,-22200,-1800,0,0,39,0,0,0,0,0,0,0,0,0,12059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,601,0,0,0,0,-2,4,300,0,300,0,0,0,0,1203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,{"$f":"+T6-D7","v":0},{"$f":"+AJ6-U7","v":0},{"$f":"+AY6-AK7","v":0},{"$f":"+BI6-BA7","v":0},{"$f":"+BS6-BK7","v":0},{"$f":"+BZ6-BU7","v":0}]
["2018-04-01",3,30000,12059,30000,-22200,-1800,0,0,59,0,0,0,0,0,0,0,0,0,18118,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1203,0,0,0,0,-3,6,300,0,300,0,0,0,0,1806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2018-05-01",4,30000,18118,30000,-22200,-1800,0,0,79,0,0,0,0,0,0,0,0,0,24197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1806,0,0,0,0,-4,8,300,0,300,0,0,0,0,2410,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2018-06-01",5,30000,24197,30000,-22200,-1800,0,0,99,0,0,0,0,0,13,0,0,0,30309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2410,0,0,0,0,-5,10,300,0,300,0,0,0,0,3015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2018-07-01",6,30000,30309,30000,-22200,-1800,0,0,119,0,0,0,0,0,0,0,0,0,36428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3015,0,0,0,0,-6,12,300,0,300,0,0,0,0,3621,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2018-08-01",7,30000,36428,30000,-22200,-1800,0,0,139,0,0,0,0,0,0,0,0,0,42567,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3621,0,0,0,0,-7,14,300,0,300,0,0,0,0,4228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2018-09-01",8,30000,42567,30000,-22200,-1800,0,0,159,0,0,0,0,0,55,0,0,0,48781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4228,0,0,0,0,-8,16,300,0,300,0,0,0,0,4836,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2018-10-01",9,30000,48781,30000,-22200,-1800,0,0,179,0,0,0,0,0,0,0,0,0,54960,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4836,0,0,0,0,-9,18,300,0,300,0,0,0,0,5445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2018-11-01",10,30000,54960,30000,-22200,-1800,0,0,200,0,0,0,0,0,0,0,0,0,61160,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5445,0,0,0,0,-10,20,300,0,300,0,0,0,0,6055,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2018-12-01",11,30000,61160,30000,-22200,-1800,0,0,220,0,0,0,0,0,98,0,0,0,67478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6055,0,0,0,0,-11,22,300,0,300,0,0,0,0,6666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2019-01-01",12,30000,67478,30000,-22200,-1800,0,0,241,0,0,0,0,0,0,0,0,0,73719,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6666,0,0,0,0,-12,24,300,0,300,0,0,0,0,7278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2019-02-01",13,30000,73719,31500,-13860,-1890,0,0,293,0,0,0,0,0,0,0,0,0,89762,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7278,0,0,0,0,-13,26,315,0,315,0,0,0,0,7921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2019-03-01",14,30000,89762,31500,-13860,-1890,0,0,345,0,0,0,0,0,141,0,0,0,105998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7921,0,0,0,0,-14,28,315,0,315,0,0,0,0,8565,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2019-04-01",15,30000,105998,31500,-13860,-1890,0,0,399,0,0,0,0,0,0,0,0,0,122147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8565,0,0,0,0,-15,30,315,0,315,0,0,0,0,9210,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,66000,-110,216,0,66106,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2019-05-01",16,30000,122147,31500,-13860,-1890,0,0,451,0,0,0,0,0,0,0,0,0,138348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9210,0,0,0,0,-16,32,315,0,315,0,0,0,0,9856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,66106,0,-111,216,0,66211,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2019-06-01",17,30000,138348,31500,-13860,-1890,0,0,504,0,0,0,0,0,199,0,0,0,154801,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9856,0,0,0,0,-18,34,315,0,315,0,0,0,0,10502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,66211,0,-111,217,0,66317,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2019-07-01",18,30000,154801,31500,-13860,-1890,0,0,558,0,0,0,0,0,0,0,0,0,171109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10502,0,0,0,0,-19,36,315,0,315,0,0,0,0,11149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,66317,0,-111,217,0,66423,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2019-08-01",19,30000,171109,31500,-13860,-1890,0,0,612,0,0,0,0,0,0,0,0,0,187471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11149,0,0,0,0,-20,39,315,0,315,0,0,0,0,11798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,66423,0,-111,217,0,66529,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2019-09-01",20,30000,187471,31500,-13860,-1890,0,0,665,0,0,0,0,0,305,0,0,0,204191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11798,0,0,0,0,-21,41,315,0,315,0,0,0,0,12448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,66529,0,-111,218,137,66773,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2019-10-01",21,30000,204191,31500,-13860,-1890,0,0,720,0,0,0,0,0,0,0,0,0,220661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12448,0,0,0,0,-22,43,315,0,315,0,0,0,0,13099,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,66773,0,-112,219,0,66880,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2019-11-01",22,30000,220661,31500,-13860,-1890,0,0,774,0,0,0,0,0,0,0,0,0,237185,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13099,0,0,0,0,-23,45,315,0,315,0,0,0,0,13751,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,66880,0,-112,219,0,66987,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2019-12-01",23,30000,237185,31500,-13860,-1890,0,0,828,0,0,0,0,0,416,0,0,0,254179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13751,0,0,0,0,-24,47,315,0,315,0,0,0,0,14404,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,66987,0,-112,219,139,67233,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2020-01-01",24,30000,254179,31500,-13860,-1890,0,0,884,0,0,0,0,0,0,0,0,0,270813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14404,0,0,0,0,-25,49,315,0,315,0,0,0,0,15058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,67233,0,-112,220,0,67341,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2020-02-01",25,30000,270813,33075,-4630,-1984,0,0,973,0,0,0,0,0,0,0,0,0,298247,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15058,0,0,0,0,-26,51,331,0,331,0,0,0,0,15745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,67341,0,-113,220,0,67448,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2020-03-01",26,30000,298247,33075,-4630,-1984,0,0,1063,0,0,0,0,0,524,0,0,0,326295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15745,0,0,0,0,-27,54,331,0,331,0,0,0,0,16434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,67448,0,-113,221,140,67696,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2020-04-01",27,30000,326295,33075,-4630,-1984,0,0,1155,0,0,0,0,0,0,0,0,0,353911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16434,0,0,0,0,-29,56,331,0,331,0,0,0,0,17123,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,67696,75300,-239,468,0,143225,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2020-05-01",28,30000,353911,33075,-4630,-1984,0,0,1245,0,0,0,0,0,0,0,0,0,381617,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17123,0,0,0,0,-30,58,331,0,331,0,0,0,0,17813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143225,0,-239,469,0,143455,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2020-06-01",29,30000,381617,33075,-4630,-1984,0,0,1336,0,0,0,0,0,648,0,0,0,410062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17813,0,0,0,0,-31,60,331,0,331,0,0,0,0,18504,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143455,0,-240,470,139,143824,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2020-07-01",30,30000,410062,33075,-4630,-1984,0,0,1429,0,0,0,0,0,0,0,0,0,437952,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18504,0,0,0,0,-32,63,331,0,331,0,0,0,0,19197,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,143824,0,-240,471,0,144055,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2020-08-01",31,30000,437952,33075,-4630,-1984,0,0,1520,0,0,0,0,0,0,0,0,0,465933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19197,0,0,0,0,-33,65,331,0,331,0,0,0,0,19891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,144055,0,-241,472,0,144286,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2020-09-01",32,30000,465933,33075,-4630,-1984,0,0,1612,0,0,0,0,0,824,0,0,0,494830,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19891,0,0,0,0,-34,67,331,0,331,0,0,0,0,20586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,144286,0,-241,472,296,144813,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2020-10-01",33,30000,494830,33075,-4630,-1984,0,0,1707,0,0,0,0,0,0,0,0,0,522998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20586,0,0,0,0,-36,70,331,0,331,0,0,0,0,21282,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,144813,0,-242,474,0,145045,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2020-11-01",34,30000,522998,33075,-4630,-1984,0,0,1799,0,0,0,0,0,0,0,0,0,551258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21282,0,0,0,0,-37,72,331,0,331,0,0,0,0,21979,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,145045,0,-243,475,0,145277,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2020-12-01",35,30000,551258,33075,-4630,-1984,0,0,1891,0,0,0,0,0,1013,0,0,0,580623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21979,0,0,0,0,-38,74,331,0,331,0,0,0,0,22677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,145277,0,-243,476,301,145811,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2021-01-01",36,30000,580623,33075,-4630,-1984,0,0,1987,0,0,0,0,0,0,0,0,0,609071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22677,0,0,0,0,-39,76,331,0,331,0,0,0,0,23376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,145811,0,-244,477,0,146044,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2021-02-01",37,30000,609071,34729,-6,-2084,0,-1073,2101,0,0,0,0,0,0,0,0,0,642738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23376,0,0,0,0,-44,85,347,2035,347,0,0,0,0,26146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,146044,0,-244,478,0,146278,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2021-03-01",38,30000,642738,34729,0,-2084,0,-1129,2211,0,0,0,0,0,1196,0,0,0,677661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26146,0,0,0,0,-48,95,347,2035,347,0,0,0,0,28922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,146278,0,-245,479,303,146815,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2021-04-01",39,30000,677661,34729,0,-2084,0,-1188,2325,0,0,0,0,0,0,0,0,0,711443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28922,0,0,0,0,-53,104,347,2035,347,0,0,0,0,31702,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,146815,79065,-378,739,0,226241,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2021-05-01",40,30000,711443,34729,0,-2084,0,-1244,2436,0,0,0,0,0,0,0,0,0,745280,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31702,0,0,0,0,-58,113,347,2035,347,0,0,0,0,34486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,226241,0,-378,741,0,226604,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2021-06-01",41,30000,745280,34729,0,-2084,0,-1301,2547,0,0,0,0,0,1366,0,0,0,780537,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34486,0,0,0,0,-62,122,347,2035,347,0,0,0,0,37275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,226604,0,-379,742,299,227266,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2021-07-01",42,30000,780537,34729,0,-2084,0,-1360,2662,0,0,0,0,0,0,0,0,0,814484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37275,0,0,0,0,-67,131,347,2035,347,0,0,0,0,40068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,227266,0,-380,744,0,227630,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2021-08-01",43,30000,814484,34729,0,-2084,0,-1417,2773,0,0,0,0,0,0,0,0,0,848485,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40068,0,0,0,0,-72,140,347,2035,347,0,0,0,0,42865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,227630,0,-381,745,0,227994,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2021-09-01",44,30000,848485,34729,0,-2084,0,-1473,2885,0,0,0,0,0,1611,0,0,0,884153,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42865,0,0,0,0,-76,149,347,2035,347,0,0,0,0,45667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,227994,0,-381,746,468,228827,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2021-10-01",45,30000,884153,34729,0,-2084,0,-1533,3001,0,0,0,0,0,0,0,0,0,918266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45667,0,0,0,0,-81,158,347,2035,347,0,0,0,0,48473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,228827,0,-383,749,0,229193,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2021-11-01",46,30000,918266,34729,0,-2084,0,-1590,3113,0,0,0,0,0,0,0,0,0,952434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,48473,0,0,0,0,-86,168,347,2035,347,0,0,0,0,51284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,229193,0,-383,750,0,229560,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2021-12-01",47,30000,952434,34729,0,-2084,0,-1647,3225,0,0,0,0,0,1861,0,0,0,988518,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51284,0,0,0,0,-90,177,347,2035,347,0,0,0,0,54100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,229560,0,-384,752,476,230404,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2022-01-01",48,30000,988518,34729,0,-2084,0,-1708,3343,0,0,0,0,0,0,0,0,0,1022798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54100,0,0,0,0,-95,186,347,2035,347,0,0,0,0,56920,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,230404,0,-385,754,0,230773,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2022-02-01",49,30000,1022798,36465,0,-2188,0,-1768,3461,0,0,0,0,0,0,0,0,0,1058768,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56920,0,0,0,0,-100,195,365,2035,365,0,0,0,0,59780,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,230773,0,-386,755,0,231142,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2022-03-01",50,30000,1058768,36465,0,-2188,0,-1828,3578,0,0,0,0,0,2097,0,0,0,1096892,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,59780,0,0,0,0,-105,205,365,2035,365,0,0,0,0,62645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,231142,0,-386,757,480,231993,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2022-04-01",51,30000,1096892,36465,0,-2188,0,-1891,3703,0,0,0,0,0,0,0,0,0,1132981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,62645,0,0,0,0,-109,214,365,2035,365,0,0,0,0,65515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,231993,83019,-527,1031,0,315516,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2022-05-01",52,30000,1132981,36465,0,-2188,0,-1952,3821,0,0,0,0,0,0,0,0,0,1169127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,65515,0,0,0,0,-114,224,365,2035,365,0,0,0,0,68390,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,315516,0,-528,1033,0,316021,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2022-06-01",53,30000,1169127,36465,0,-2188,0,-2012,3940,0,0,0,0,0,2286,0,0,0,1207618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,68390,0,0,0,0,-119,233,365,2035,365,0,0,0,0,71269,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,316021,0,-528,1035,472,317000,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2022-07-01",54,30000,1207618,36465,0,-2188,0,-2077,4066,0,0,0,0,0,0,0,0,0,1243884,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71269,0,0,0,0,-124,242,365,2035,365,0,0,0,0,74152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,317000,0,-530,1038,0,317508,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2022-08-01",55,30000,1243884,36465,0,-2188,0,-2137,4184,0,0,0,0,0,0,0,0,0,1280208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,74152,0,0,0,0,-129,252,365,2035,365,0,0,0,0,77040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,317508,0,-531,1039,0,318016,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2022-09-01",56,30000,1280208,36465,0,-2188,0,-2198,4303,0,0,0,0,0,2557,0,0,0,1319147,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77040,0,0,0,0,-133,261,365,2035,365,0,0,0,0,79933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,318016,0,-532,1041,653,319178,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2022-10-01",57,30000,1319147,36465,0,-2188,0,-2263,4431,0,0,0,0,0,0,0,0,0,1355592,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,79933,0,0,0,0,-138,271,365,2035,365,0,0,0,0,82831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,319178,0,-534,1045,0,319689,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2022-11-01",58,30000,1355592,36465,0,-2188,0,-2324,4550,0,0,0,0,0,0,0,0,0,1392095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,82831,0,0,0,0,-143,280,365,2035,365,0,0,0,0,85733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,319689,0,-535,1047,0,320201,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2022-12-01",59,30000,1392095,36465,0,-2188,0,-2385,4670,0,0,0,0,0,2834,0,0,0,1431491,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,85733,0,0,0,0,-148,290,365,2035,365,0,0,0,0,88640,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,320201,0,-535,1048,664,321378,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2023-01-01",60,30000,1431491,36465,0,-2188,0,-2451,4799,0,0,0,0,0,0,0,0,0,1468116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88640,0,0,0,0,-153,299,365,2035,365,0,0,0,0,91551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,321378,0,-537,1052,0,321893,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2023-02-01",61,30000,1468116,38288,0,-2297,0,-2515,4924,0,0,0,0,0,0,0,0,0,1506516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,91551,0,0,0,0,-158,309,383,2035,383,0,0,0,0,94503,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,321893,0,-538,1054,0,322409,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2023-03-01",62,30000,1506516,38288,0,-2297,0,-2579,5050,0,0,0,0,0,3087,0,0,0,1548065,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,94503,0,0,0,0,-163,319,383,2035,383,0,0,0,0,97460,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,322409,0,-539,1055,669,323594,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2023-04-01",63,30000,1548065,38288,0,-2297,0,-2649,5186,0,0,0,0,0,0,0,0,0,1586593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,97460,0,0,0,0,-168,328,383,2035,383,0,0,0,0,100421,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,323594,87169,-687,1345,0,411421,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2023-05-01",64,30000,1586593,38288,0,-2297,0,-2713,5312,0,0,0,0,0,0,0,0,0,1625183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,100421,0,0,0,0,-173,338,383,2035,383,0,0,0,0,103387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,411421,0,-688,1347,0,412080,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2023-06-01",65,30000,1625183,38288,0,-2297,0,-2778,5438,0,0,0,0,0,3272,0,0,0,1667106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,103387,0,0,0,0,-178,348,383,2035,383,0,0,0,0,106358,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,412080,0,-689,1349,659,413399,0,null,{"$f":"SUM(D70:S70)-T70","v":0},{"$f":"SUM(U70:AI70)-AJ70","v":0},{"$f":"SUM(AK70:AX70)-AY70","v":0},{"$f":"SUM(BA70:BH70)-BI70","v":0},{"$f":"SUM(BK70:BR70)-BS70","v":0},{"$f":"SUM(BU70:BY70)-BZ70","v":0},null,0,0,0,0,0,0]
["2023-07-01",66,30000,1667106,38288,0,-2297,0,-2848,5575,0,0,0,0,0,0,0,0,0,1705824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,106358,0,0,0,0,-183,357,383,2035,383,0,0,0,0,109333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,413399,0,-691,1353,0,414061,0,null,0,0,0,0,0,0,null,{"$f":"+T70-D71","v":0},{"$f":"+AJ70-U71","v":0},{"$f":"+AY70-AK71","v":0},{"$f":"+BI70-BA71","v":0},{"$f":"+BS70-BK71","v":0},{"$f":"+BZ70-BU71","v":0}]
["2023-08-01",67,30000,1705824,38288,0,-2297,0,-2913,5702,0,0,0,0,0,0,0,0,0,1744604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,109333,0,0,0,0,-188,367,383,2035,383,0,0,0,0,112313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,414061,0,-692,1356,0,414725,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2023-09-01",68,30000,1744604,38288,0,-2297,0,-2977,5829,0,0,0,0,0,3572,0,0,0,1787019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,112313,0,0,0,0,-192,377,383,2035,383,0,0,0,0,115299,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,414725,0,-693,1358,851,416241,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2023-10-01",69,30000,1787019,38288,0,-2297,0,-3048,5968,0,0,0,0,0,0,0,0,0,1825930,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,115299,0,0,0,0,-197,387,383,2035,383,0,0,0,0,118290,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,416241,0,-696,1363,0,416908,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2023-11-01",70,30000,1825930,38288,0,-2297,0,-3113,6095,0,0,0,0,0,0,0,0,0,1864903,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,118290,0,0,0,0,-202,396,383,2035,383,0,0,0,0,121285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,416908,0,-697,1365,0,417576,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2023-12-01",71,30000,1864903,38288,0,-2297,0,-3179,6223,0,0,0,0,0,3878,0,0,0,1907816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121285,0,0,0,0,-207,406,383,2035,383,0,0,0,0,124285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,417576,0,-698,1367,866,419111,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2024-01-01",72,30000,1907816,38288,0,-2297,0,-3250,6364,0,0,0,0,0,0,0,0,0,1946921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,124285,0,0,0,0,-213,416,383,2035,383,0,0,0,0,127289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,419111,0,-701,1372,0,419782,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2024-02-01",73,30000,1946921,40202,0,-2412,0,-3319,6497,0,0,0,0,0,0,0,0,0,1987889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,127289,0,0,0,0,-218,426,402,2035,402,0,0,0,0,130336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,419782,0,-702,1374,0,420454,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2024-03-01",74,30000,1987889,40202,0,-2412,0,-3387,6632,0,0,0,0,0,4149,0,0,0,2033073,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,130336,0,0,0,0,-223,436,402,2035,402,0,0,0,0,133388,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,420454,0,-703,1376,872,421999,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2024-04-01",75,30000,2033073,40202,0,-2412,0,-3463,6779,0,0,0,0,0,0,0,0,0,2074179,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,133388,0,0,0,0,-228,446,402,2035,402,0,0,0,0,136445,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,421999,91527,-859,1681,0,514348,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2024-05-01",76,30000,2074179,40202,0,-2412,0,-3531,6914,0,0,0,0,0,0,0,0,0,2115352,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,136445,0,0,0,0,-233,456,402,2035,402,0,0,0,0,139507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,514348,0,-860,1684,0,515172,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2024-06-01",77,30000,2115352,40202,0,-2412,0,-3600,7049,0,0,0,0,0,4376,0,0,0,2160967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,139507,0,0,0,0,-238,466,402,2035,402,0,0,0,0,142574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,515172,0,-861,1687,869,516867,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2024-07-01",78,30000,2160967,40202,0,-2412,0,-3677,7198,0,0,0,0,0,0,0,0,0,2202278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,142574,0,0,0,0,-243,476,402,2035,402,0,0,0,0,145646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,516867,0,-864,1692,0,517695,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2024-08-01",79,30000,2202278,40202,0,-2412,0,-3746,7333,0,0,0,0,0,0,0,0,0,2243655,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,145646,0,0,0,0,-248,486,402,2035,402,0,0,0,0,148723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,517695,0,-866,1695,0,518524,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2024-09-01",80,30000,2243655,40202,0,-2412,0,-3815,7469,0,0,0,0,0,4659,0,0,0,2289758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,148723,0,0,0,0,-253,496,402,2035,402,0,0,0,0,151805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,518524,0,-867,1698,1064,520419,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2024-10-01",81,30000,2289758,40202,0,-2412,0,-3892,7620,0,0,0,0,0,0,0,0,0,2331276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,151805,0,0,0,0,-259,506,402,2035,402,0,0,0,0,154891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,520419,0,-870,1704,0,521253,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2024-11-01",82,30000,2331276,40202,0,-2412,0,-3961,7756,0,0,0,0,0,0,0,0,0,2372861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,154891,0,0,0,0,-264,516,402,2035,402,0,0,0,0,157982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,521253,0,-872,1706,0,522087,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2024-12-01",83,30000,2372861,40202,0,-2412,0,-4031,7892,0,0,0,0,0,4997,0,0,0,2419509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,157982,0,0,0,0,-269,526,402,2035,402,0,0,0,0,161078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,522087,0,-873,1709,1083,524006,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2025-01-01",84,30000,2419509,40202,0,-2412,0,-4109,8045,0,0,0,0,0,0,0,0,0,2461235,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,161078,0,0,0,0,-274,537,402,2035,402,0,0,0,0,164180,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,524006,0,-876,1715,0,524845,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2025-02-01",85,30000,2461235,42212,0,-2533,0,-4182,8187,0,0,0,0,0,0,0,0,0,2504919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,164180,0,0,0,0,-279,547,422,2035,422,0,0,0,0,167327,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,524845,0,-878,1718,0,525685,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2025-03-01",86,30000,2504919,42212,0,-2533,0,-4255,8330,0,0,0,0,0,5287,0,0,0,2553960,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,167327,0,0,0,0,-285,557,422,2035,422,0,0,0,0,170478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,525685,0,-879,1721,1091,527618,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2025-04-01",87,30000,2553960,42212,0,-2533,0,-4337,8491,0,0,0,0,0,0,0,0,0,2597793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,170478,0,0,0,0,-290,568,422,2035,422,0,0,0,0,173635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,527618,96102,-1043,2042,0,624719,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2025-05-01",88,30000,2597793,42212,0,-2533,0,-4410,8634,0,0,0,0,0,0,0,0,0,2641696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,173635,0,0,0,0,-295,578,422,2035,422,0,0,0,0,176797,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,624719,0,-1045,2045,0,625719,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2025-06-01",89,30000,2641696,42212,0,-2533,0,-4484,8778,0,0,0,0,0,5461,0,0,0,2691130,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,176797,0,0,0,0,-300,588,422,2035,422,0,0,0,0,179964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,625719,0,-1046,2048,1074,627795,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2025-07-01",90,30000,2691130,42212,0,-2533,0,-4566,8940,0,0,0,0,0,0,0,0,0,2735183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,179964,0,0,0,0,-306,599,422,2035,422,0,0,0,0,183136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,627795,0,-1050,2055,0,628800,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2025-08-01",91,30000,2735183,42212,0,-2533,0,-4640,9084,0,0,0,0,0,0,0,0,0,2779306,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,183136,0,0,0,0,-311,609,422,2035,422,0,0,0,0,186313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,628800,0,-1051,2059,0,629808,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2025-09-01",92,30000,2779306,42212,0,-2533,0,-4714,9229,0,0,0,0,0,5823,0,0,0,2829323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,186313,0,0,0,0,-316,619,422,2035,422,0,0,0,0,189495,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,629808,0,-1053,2062,1293,632110,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2025-10-01",93,30000,2829323,42212,0,-2533,0,-4797,9392,0,0,0,0,0,0,0,0,0,2873597,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,189495,0,0,0,0,-322,630,422,2035,422,0,0,0,0,192682,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,632110,0,-1057,2069,0,633122,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2025-11-01",94,30000,2873597,42212,0,-2533,0,-4871,9537,0,0,0,0,0,0,0,0,0,2917942,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,192682,0,0,0,0,-327,640,422,2035,422,0,0,0,0,195874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,633122,0,-1059,2073,0,634136,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2025-12-01",95,30000,2917942,42212,0,-2533,0,-4946,9682,0,0,0,0,0,6194,0,0,0,2968551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,195874,0,0,0,0,-332,651,422,2035,422,0,0,0,0,199072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,634136,0,-1060,2076,1316,636468,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2026-01-01",96,30000,2968551,42212,0,-2533,0,-5030,9848,0,0,0,0,0,0,0,0,0,3013048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,199072,0,0,0,0,-338,661,422,2035,422,0,0,0,0,202274,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,636468,0,-1064,2084,0,637488,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2026-02-01",97,30000,3013048,44323,0,-2659,0,-5108,10000,0,0,0,0,0,0,0,0,0,3059604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,202274,0,0,0,0,-343,672,443,2035,443,0,0,0,0,205524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,637488,0,-1066,2087,0,638509,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2026-03-01",98,30000,3059604,44323,0,-2659,0,-5186,10153,0,0,0,0,0,6504,0,0,0,3112739,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,205524,0,0,0,0,-349,682,443,2035,443,0,0,0,0,208778,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,638509,0,-1068,2090,1325,640856,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2026-04-01",99,30000,3112739,44323,0,-2659,0,-5275,10327,0,0,0,0,0,0,0,0,0,3159455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,208778,0,0,0,0,-354,693,443,2035,443,0,0,0,0,212038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,640856,100907,-1240,2428,0,742951,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2026-05-01",100,30000,3159455,44323,0,-2659,0,-5353,10480,0,0,0,0,0,0,0,0,0,3206246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,212038,0,0,0,0,-359,704,443,2035,443,0,0,0,0,215304,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,742951,0,-1242,2432,0,744141,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2026-06-01",101,30000,3206246,44323,0,-2659,0,-5431,10633,0,0,0,0,0,6672,0,0,0,3259784,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,215304,0,0,0,0,-365,714,443,2035,443,0,0,0,0,218574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,744141,0,-1244,2436,1305,746638,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2026-07-01",102,30000,3259784,44323,0,-2659,0,-5520,10808,0,0,0,0,0,0,0,0,0,3306736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,218574,0,0,0,0,-370,725,443,2035,443,0,0,0,0,221850,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,746638,0,-1248,2444,0,747834,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2026-08-01",103,30000,3306736,44323,0,-2659,0,-5599,10962,0,0,0,0,0,0,0,0,0,3353763,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,221850,0,0,0,0,-376,736,443,2035,443,0,0,0,0,225131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,747834,0,-1250,2448,0,749032,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2026-09-01",104,30000,3353763,44323,0,-2659,0,-5678,11116,0,0,0,0,0,7070,0,0,0,3407935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,225131,0,0,0,0,-381,747,443,2035,443,0,0,0,0,228418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,749032,0,-1252,2452,1538,751770,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2026-10-01",105,30000,3407935,44323,0,-2659,0,-5768,11293,0,0,0,0,0,0,0,0,0,3455124,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,228418,0,0,0,0,-387,757,443,2035,443,0,0,0,0,231709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,751770,0,-1257,2461,0,752974,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2026-11-01",106,30000,3455124,44323,0,-2659,0,-5847,11448,0,0,0,0,0,0,0,0,0,3502389,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,231709,0,0,0,0,-392,768,443,2035,443,0,0,0,0,235006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,752974,0,-1259,2465,0,754180,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2026-12-01",107,30000,3502389,44323,0,-2659,0,-5926,11602,0,0,0,0,0,7475,0,0,0,3557204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,235006,0,0,0,0,-398,779,443,2035,443,0,0,0,0,238308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,754180,0,-1261,2469,1565,756953,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2027-01-01",108,30000,3557204,44323,0,-2659,0,-6018,11782,0,0,0,0,0,0,0,0,0,3604632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,238308,0,0,0,0,-403,790,443,2035,443,0,0,0,0,241616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,756953,0,-1266,2478,0,758165,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2027-02-01",109,30000,3604632,46539,0,-2792,0,-6101,11944,0,0,0,0,0,0,0,0,0,3654222,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,241616,0,0,0,0,-409,801,465,2035,465,0,0,0,0,244973,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,758165,0,-1268,2482,0,759379,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2027-03-01",110,30000,3654222,46539,0,-2792,0,-6183,12106,0,0,0,0,0,7807,0,0,0,3711699,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,244973,0,0,0,0,-415,812,465,2035,465,0,0,0,0,248335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,759379,0,-1270,2486,1575,762170,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2027-04-01",111,30000,3711699,46539,0,-2792,0,-6280,12294,0,0,0,0,0,0,0,0,0,3761460,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,248335,0,0,0,0,-420,823,465,2035,465,0,0,0,0,251703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,762170,105953,-1452,2842,0,869513,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2027-05-01",112,30000,3761460,46539,0,-2792,0,-6363,12457,0,0,0,0,0,0,0,0,0,3811301,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,251703,0,0,0,0,-426,834,465,2035,465,0,0,0,0,255076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,869513,0,-1454,2847,0,870906,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2027-06-01",113,30000,3811301,46539,0,-2792,0,-6446,12620,0,0,0,0,0,7968,0,0,0,3869190,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,255076,0,0,0,0,-431,845,465,2035,465,0,0,0,0,258455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,870906,0,-1456,2851,1552,873853,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2027-07-01",114,30000,3869190,46539,0,-2792,0,-6543,12810,0,0,0,0,0,0,0,0,0,3919204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,258455,0,0,0,0,-437,856,465,2035,465,0,0,0,0,261839,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,873853,0,-1461,2861,0,875253,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2027-08-01",115,30000,3919204,46539,0,-2792,0,-6627,12974,0,0,0,0,0,0,0,0,0,3969298,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,261839,0,0,0,0,-443,867,465,2035,465,0,0,0,0,265228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,875253,0,-1464,2865,0,876654,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2027-09-01",116,30000,3969298,46539,0,-2792,0,-6710,13138,0,0,0,0,0,8402,0,0,0,4027875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,265228,0,0,0,0,-448,878,465,2035,465,0,0,0,0,268623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,876654,0,-1466,2870,1799,879857,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2027-10-01",117,30000,4027875,46539,0,-2792,0,-6808,13329,0,0,0,0,0,0,0,0,0,4078143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,268623,0,0,0,0,-454,889,465,2035,465,0,0,0,0,272023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,879857,0,-1471,2880,0,881266,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2027-11-01",118,30000,4078143,46539,0,-2792,0,-6892,13494,0,0,0,0,0,0,0,0,0,4128492,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,272023,0,0,0,0,-460,900,465,2035,465,0,0,0,0,275428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,881266,0,-1474,2885,0,882677,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2027-12-01",119,30000,4128492,46539,0,-2792,0,-6977,13659,0,0,0,0,0,8844,0,0,0,4187765,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,275428,0,0,0,0,-466,911,465,2035,465,0,0,0,0,278838,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,882677,0,-1476,2890,1831,885922,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2028-01-01",120,30000,4187765,46539,0,-2792,0,-7076,13853,0,0,0,0,0,0,141128,0,0,4379417,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,278838,0,0,0,0,-471,923,465,2035,465,0,0,-141128,0,141127,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,885922,0,-1481,2900,0,887341,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2028-02-01",121,30000,4379417,48866,0,-2932,0,-7400,14487,0,0,0,0,0,0,0,0,0,4432438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,141127,0,0,0,0,-241,472,489,2035,489,0,0,0,0,144371,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,887341,0,-1484,2905,0,888762,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2028-03-01",122,30000,4432438,48866,0,-2932,0,-7488,14661,0,0,0,0,0,9199,0,0,0,4494744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,144371,0,0,0,0,-246,482,489,2035,489,0,0,0,0,147620,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,888762,0,-1486,2910,1844,892030,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2028-04-01",123,30000,4494744,48866,0,-2932,0,-7593,14865,0,0,0,0,0,0,0,0,0,4547950,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,147620,0,0,0,0,-252,493,489,2035,489,0,0,0,0,150874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,892030,111250,-1678,3284,0,1004886,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2028-05-01",124,30000,4547950,48866,0,-2932,0,-7682,15039,0,0,0,0,0,0,0,0,0,4601241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,150874,0,0,0,0,-257,504,489,2035,489,0,0,0,0,154134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1004886,0,-1680,3290,0,1006496,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2028-06-01",125,30000,4601241,48866,0,-2932,0,-7771,15214,0,0,0,0,0,9456,0,0,0,4664074,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,154134,0,0,0,0,-263,514,489,2035,489,0,0,0,0,157398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1006496,0,-1683,3295,1836,1009944,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2028-07-01",126,30000,4664074,48866,0,-2932,0,-7876,15419,0,0,0,0,0,0,0,0,0,4717551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,157398,0,0,0,0,-268,525,489,2035,489,0,0,0,0,160668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1009944,0,-1689,3306,0,1011561,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2028-08-01",127,30000,4717551,48866,0,-2932,0,-7965,15594,0,0,0,0,0,0,0,0,0,4771114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,160668,0,0,0,0,-274,536,489,2035,489,0,0,0,0,163943,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1011561,0,-1691,3312,0,1013182,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2028-09-01",128,30000,4771114,48866,0,-2932,0,-8055,15770,0,0,0,0,0,9825,0,0,0,4834588,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,163943,0,0,0,0,-279,547,489,2035,489,0,0,0,0,167224,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1013182,0,-1694,3317,2080,1016885,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2028-10-01",129,30000,4834588,48866,0,-2932,0,-8161,15978,0,0,0,0,0,0,0,0,0,4888339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,167224,0,0,0,0,-285,557,489,2035,489,0,0,0,0,170509,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1016885,0,-1700,3329,0,1018514,0,null,{"$f":"SUM(D134:S134)-T134","v":0},{"$f":"SUM(U134:AI134)-AJ134","v":0},{"$f":"SUM(AK134:AX134)-AY134","v":0},{"$f":"SUM(BA134:BH134)-BI134","v":0},{"$f":"SUM(BK134:BR134)-BS134","v":0},{"$f":"SUM(BU134:BY134)-BZ134","v":0},null,0,0,0,0,0,0]
["2028-11-01",130,30000,4888339,48866,0,-2932,0,-8251,16154,0,0,0,0,0,0,0,0,0,4942176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,170509,0,0,0,0,-290,568,489,2035,489,0,0,0,0,173800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1018514,0,-1703,3334,0,1020145,0,null,0,0,0,0,0,0,null,{"$f":"+T134-D135","v":0},{"$f":"+AJ134-U135","v":0},{"$f":"+AY134-AK135","v":0},{"$f":"+BI134-BA135","v":0},{"$f":"+BS134-BK135","v":0},{"$f":"+BZ134-BU135","v":0}]
["2028-12-01",131,30000,4942176,48866,0,-2932,0,-8341,16330,0,0,0,0,0,10307,0,0,0,5006406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,173800,0,0,0,0,-296,579,489,2035,489,0,0,0,0,177096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1020145,0,-1706,3340,2116,1023895,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2029-01-01",132,30000,5006406,48866,0,-2932,0,-8448,16540,0,0,0,0,0,0,0,0,0,5060432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,177096,0,0,0,0,-301,590,489,2035,489,0,0,0,0,180398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1023895,0,-1712,3352,0,1025535,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2029-02-01",133,30000,5060432,51309,0,-3079,0,-8542,16724,0,0,0,0,0,0,0,0,0,5116844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,180398,0,0,0,0,-307,601,513,2035,513,0,0,0,0,183753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1025535,0,-1715,3357,0,1027177,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2029-03-01",134,30000,5116844,51309,0,-3079,0,-8637,16909,0,0,0,0,0,10687,0,0,0,5184033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,183753,0,0,0,0,-312,612,513,2035,513,0,0,0,0,187114,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1027177,0,-1718,3363,2131,1030953,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2029-04-01",135,30000,5184033,51309,0,-3079,0,-8749,17129,0,0,0,0,0,0,0,0,0,5240643,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,187114,0,0,0,0,-318,623,513,2035,513,0,0,0,0,190480,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1030953,116813,-1919,3757,0,1149604,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2029-05-01",136,30000,5240643,51309,0,-3079,0,-8844,17314,0,0,0,0,0,0,0,0,0,5297343,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,190480,0,0,0,0,-324,634,513,2035,513,0,0,0,0,193851,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1149604,0,-1922,3764,0,1151446,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2029-06-01",137,30000,5297343,51309,0,-3079,0,-8938,17500,0,0,0,0,0,10831,0,0,0,5364966,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,193851,0,0,0,0,-329,645,513,2035,513,0,0,0,0,197228,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1151446,0,-1925,3770,2099,1155390,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2029-07-01",138,30000,5364966,51309,0,-3079,0,-9052,17721,0,0,0,0,0,0,0,0,0,5421865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,197228,0,0,0,0,-335,656,513,2035,513,0,0,0,0,200610,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1155390,0,-1932,3782,0,1157240,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2029-08-01",139,30000,5421865,51309,0,-3079,0,-9147,17908,0,0,0,0,0,0,0,0,0,5478856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200610,0,0,0,0,-341,667,513,2035,513,0,0,0,0,203997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1157240,0,-1935,3789,0,1159094,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2029-09-01",140,30000,5478856,51309,0,-3079,0,-9242,18094,0,0,0,0,0,11346,0,0,0,5547284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,203997,0,0,0,0,-346,678,513,2035,513,0,0,0,0,207390,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1159094,0,-1938,3795,2379,1163330,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2029-10-01",141,30000,5547284,51309,0,-3079,0,-9356,18318,0,0,0,0,0,0,0,0,0,5604476,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,207390,0,0,0,0,-352,689,513,2035,513,0,0,0,0,210788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1163330,0,-1945,3808,0,1165193,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2029-11-01",142,30000,5604476,51309,0,-3079,0,-9452,18505,0,0,0,0,0,0,0,0,0,5661759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,210788,0,0,0,0,-358,700,513,2035,513,0,0,0,0,214191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1165193,0,-1948,3815,0,1167060,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2029-12-01",143,30000,5661759,51309,0,-3079,0,-9548,18693,0,0,0,0,0,11870,0,0,0,5731004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,214191,0,0,0,0,-363,711,513,2035,513,0,0,0,0,217600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1167060,0,-1951,3821,2421,1171351,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2030-01-01",144,30000,5731004,51309,0,-3079,0,-9664,18920,0,0,0,0,0,0,0,0,0,5788490,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,217600,0,0,0,0,-369,722,513,2035,513,0,0,0,0,221014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1171351,0,-1959,3835,0,1173227,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2030-02-01",145,30000,5788490,53874,0,-3232,0,-9764,19116,0,0,0,0,0,0,0,0,0,5848484,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,221014,0,0,0,0,-375,734,539,2035,539,0,0,0,0,224486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1173227,0,-1962,3841,0,1175106,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2030-03-01",146,30000,5848484,53874,0,-3232,0,-9864,19312,0,0,0,0,0,12274,0,0,0,5920848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,224486,0,0,0,0,-381,745,539,2035,539,0,0,0,0,227963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1175106,0,-1965,3847,2438,1179426,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2030-04-01",147,30000,5920848,53874,0,-3232,0,-9985,19549,0,0,0,0,0,0,0,0,0,5981054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,227963,0,0,0,0,-386,756,539,2035,539,0,0,0,0,231446,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1179426,122653,-2177,4263,0,1304165,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2030-05-01",148,30000,5981054,53874,0,-3232,0,-10086,19746,0,0,0,0,0,0,0,0,0,6041356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,231446,0,0,0,0,-392,768,539,2035,539,0,0,0,0,234935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1304165,0,-2181,4269,0,1306253,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2030-06-01",149,30000,6041356,53874,0,-3232,0,-10187,19944,0,0,0,0,0,12410,0,0,0,6114165,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,234935,0,0,0,0,-398,779,539,2035,539,0,0,0,0,238429,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1306253,0,-2184,4276,2401,1310746,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2030-07-01",150,30000,6114165,53874,0,-3232,0,-10308,20182,0,0,0,0,0,0,0,0,0,6174681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,238429,0,0,0,0,-404,791,539,2035,539,0,0,0,0,241929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1310746,0,-2192,4291,0,1312845,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2030-08-01",151,30000,6174681,53874,0,-3232,0,-10410,20380,0,0,0,0,0,0,0,0,0,6235293,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,241929,0,0,0,0,-410,802,539,2035,539,0,0,0,0,245434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1312845,0,-2195,4298,0,1314948,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2030-09-01",152,30000,6235293,53874,0,-3232,0,-10511,20579,0,0,0,0,0,12968,0,0,0,6308971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,245434,0,0,0,0,-416,814,539,2035,539,0,0,0,0,248945,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1314948,0,-2199,4305,2699,1319753,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2030-10-01",153,30000,6308971,53874,0,-3232,0,-10634,20820,0,0,0,0,0,0,0,0,0,6369799,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,248945,0,0,0,0,-421,825,539,2035,539,0,0,0,0,252462,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1319753,0,-2207,4321,0,1321867,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2030-11-01",154,30000,6369799,53874,0,-3232,0,-10736,21019,0,0,0,0,0,0,0,0,0,6430724,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,252462,0,0,0,0,-427,837,539,2035,539,0,0,0,0,255985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1321867,0,-2210,4327,0,1323984,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2030-12-01",155,30000,6430724,53874,0,-3232,0,-10838,21218,0,0,0,0,0,13537,0,0,0,6505283,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,255985,0,0,0,0,-433,848,539,2035,539,0,0,0,0,259513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1323984,0,-2214,4334,2747,1328851,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2031-01-01",156,30000,6505283,53874,0,-3232,0,-10962,21462,0,0,0,0,0,0,0,0,0,6566425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,259513,0,0,0,0,-439,860,539,2035,539,0,0,0,0,263047,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1328851,0,-2222,4350,0,1330979,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2031-02-01",157,30000,6566425,56568,0,-3394,0,-11069,21671,0,0,0,0,0,0,0,0,0,6630201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,263047,0,0,0,0,-445,872,566,2035,566,0,0,0,0,266641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1330979,0,-2226,4357,0,1333110,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2031-03-01",158,30000,6630201,56568,0,-3394,0,-11175,21880,0,0,0,0,0,13968,0,0,0,6708048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,266641,0,0,0,0,-451,883,566,2035,566,0,0,0,0,270240,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1333110,0,-2229,4364,2766,1338011,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2031-04-01",159,30000,6708048,56568,0,-3394,0,-11306,22134,0,0,0,0,0,0,0,0,0,6772050,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,270240,0,0,0,0,-457,895,566,2035,566,0,0,0,0,273845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1338011,128785,-2453,4802,0,1469145,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2031-05-01",160,30000,6772050,56568,0,-3394,0,-11413,22344,0,0,0,0,0,0,0,0,0,6836155,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,273845,0,0,0,0,-463,907,566,2035,566,0,0,0,0,277456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1469145,0,-2457,4810,0,1471498,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2031-06-01",161,30000,6836155,56568,0,-3394,0,-11520,22554,0,0,0,0,0,14094,0,0,0,6914457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,277456,0,0,0,0,-469,919,566,2035,566,0,0,0,0,281073,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1471498,0,-2461,4817,2724,1476578,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2031-07-01",162,30000,6914457,56568,0,-3394,0,-11651,22810,0,0,0,0,0,0,0,0,0,6978790,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,281073,0,0,0,0,-475,931,566,2035,566,0,0,0,0,284696,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1476578,0,-2469,4834,0,1478943,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2031-08-01",163,30000,6978790,56568,0,-3394,0,-11758,23021,0,0,0,0,0,0,0,0,0,7043227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,284696,0,0,0,0,-481,942,566,2035,566,0,0,0,0,288324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1478943,0,-2473,4842,0,1481312,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2031-09-01",164,30000,7043227,56568,0,-3394,0,-11866,23232,0,0,0,0,0,14698,0,0,0,7122465,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,288324,0,0,0,0,-487,954,566,2035,566,0,0,0,0,291958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1481312,0,-2477,4849,3040,1486724,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2031-10-01",165,30000,7122465,56568,0,-3394,0,-11999,23491,0,0,0,0,0,0,0,0,0,7187131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,291958,0,0,0,0,-493,966,566,2035,566,0,0,0,0,295598,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1486724,0,-2486,4867,0,1489105,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2031-11-01",166,30000,7187131,56568,0,-3394,0,-12107,23703,0,0,0,0,0,0,0,0,0,7251901,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,295598,0,0,0,0,-500,978,566,2035,566,0,0,0,0,299243,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1489105,0,-2490,4875,0,1491490,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2031-12-01",167,30000,7251901,56568,0,-3394,0,-12215,23915,0,0,0,0,0,15313,0,0,0,7332088,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,299243,0,0,0,0,-506,990,566,2035,566,0,0,0,0,302894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1491490,0,-2494,4883,3094,1496973,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2032-01-01",168,30000,7332088,56568,0,-3394,0,-12349,24177,0,0,0,0,0,0,0,0,0,7397090,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,302894,0,0,0,0,-512,1002,566,2035,566,0,0,0,0,306551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1496973,0,-2503,4901,0,1499371,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2032-02-01",169,30000,7397090,59396,0,-3564,0,-12462,24399,0,0,0,0,0,0,0,0,0,7464859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,306551,0,0,0,0,-518,1014,594,2035,594,0,0,0,0,310270,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1499371,0,-2507,4909,0,1501773,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2032-03-01",170,30000,7464859,59396,0,-3564,0,-12576,24621,0,0,0,0,0,15774,0,0,0,7548510,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,310270,0,0,0,0,-524,1026,594,2035,594,0,0,0,0,313995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1501773,0,-2511,4916,3116,1507294,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2032-04-01",171,30000,7548510,59396,0,-3564,0,-12715,24895,0,0,0,0,0,0,0,0,0,7616522,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,313995,0,0,0,0,-530,1038,594,2035,594,0,0,0,0,317726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1507294,130000,-2738,5360,0,1639916,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2032-05-01",172,30000,7616522,59396,0,-3564,0,-12829,25117,0,0,0,0,0,0,0,0,0,7684642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,317726,0,0,0,0,-537,1051,594,2035,594,0,0,0,0,321463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1639916,0,-2742,5369,0,1642543,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2032-06-01",173,30000,7684642,59396,0,-3564,0,-12943,25340,0,0,0,0,0,16065,0,0,0,7768936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,321463,0,0,0,0,-543,1063,594,2035,594,0,0,0,0,325206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1642543,0,-2747,5377,3103,1648276,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2032-07-01",174,30000,7768936,59396,0,-3564,0,-13084,25616,0,0,0,0,0,0,0,0,0,7837300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,325206,0,0,0,0,-549,1075,594,2035,594,0,0,0,0,328955,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1648276,0,-2756,5396,0,1650916,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2032-08-01",175,30000,7837300,59396,0,-3564,0,-13198,25840,0,0,0,0,0,0,0,0,0,7905774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,328955,0,0,0,0,-555,1087,594,2035,594,0,0,0,0,332710,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1650916,0,-2761,5405,0,1653560,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2032-09-01",176,30000,7905774,59396,0,-3564,0,-13313,26064,0,0,0,0,0,16542,0,0,0,7990899,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,332710,0,0,0,0,-562,1100,594,2035,594,0,0,0,0,336471,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1653560,0,-2765,5413,3394,1659602,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2032-10-01",177,30000,7990899,59396,0,-3564,0,-13455,26343,0,0,0,0,0,0,0,0,0,8059619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,336471,0,0,0,0,-568,1112,594,2035,594,0,0,0,0,340238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1659602,0,-2775,5433,0,1662260,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2032-11-01",178,30000,8059619,59396,0,-3564,0,-13570,26568,0,0,0,0,0,0,0,0,0,8128449,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,340238,0,0,0,0,-574,1124,594,2035,594,0,0,0,0,344011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1662260,0,-2780,5442,0,1664922,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2032-12-01",179,30000,8128449,59396,0,-3564,0,-13685,26793,0,0,0,0,0,17208,0,0,0,8214597,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,344011,0,0,0,0,-581,1137,594,2035,594,0,0,0,0,347790,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1664922,0,-2784,5451,3454,1671043,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2033-01-01",180,30000,8214597,59396,0,-3564,0,-13829,27075,0,0,0,0,0,0,175788,0,0,8459463,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,347790,0,0,0,0,-587,1149,594,2035,594,0,0,-175788,0,175787,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1671043,0,-2794,5471,0,1673720,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2033-02-01",181,30000,8459463,62366,0,-3742,0,-14243,27886,0,0,0,0,0,0,0,0,0,8531730,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,175787,0,0,0,0,-301,590,624,3255,624,0,0,0,0,180579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1673720,0,-2799,5479,0,1676400,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2033-03-01",182,30000,8531730,62366,0,-3742,0,-14364,28123,0,0,0,0,0,17699,0,0,0,8621812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,180579,0,0,0,0,-309,606,624,3255,624,0,0,0,0,185379,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1676400,0,-2803,5488,3478,1682563,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2033-04-01",183,30000,8621812,62366,0,-3742,0,-14515,28417,0,0,0,0,0,0,0,0,0,8694338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,185379,0,0,0,0,-318,622,624,3255,624,0,0,0,0,190186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1682563,130000,-3031,5934,0,1815466,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2033-05-01",184,30000,8694338,62366,0,-3742,0,-14636,28655,0,0,0,0,0,0,0,0,0,8766981,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,190186,0,0,0,0,-326,637,624,3255,624,0,0,0,0,195000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1815466,0,-3036,5943,0,1818373,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2033-06-01",185,30000,8766981,62366,0,-3742,0,-14758,28893,0,0,0,0,0,17804,0,0,0,8857544,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,195000,0,0,0,0,-334,653,624,3255,624,0,0,0,0,199822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1818373,0,-3041,5953,3426,1824711,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2033-07-01",186,30000,8857544,62366,0,-3742,0,-14909,29189,0,0,0,0,0,0,0,0,0,8930448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,199822,0,0,0,0,-342,669,624,3255,624,0,0,0,0,204652,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1824711,0,-3051,5974,0,1827634,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2033-08-01",187,30000,8930448,62366,0,-3742,0,-15031,29428,0,0,0,0,0,0,0,0,0,9003469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,204652,0,0,0,0,-350,685,624,3255,624,0,0,0,0,209490,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1827634,0,-3056,5983,0,1830561,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2033-09-01",188,30000,9003469,62366,0,-3742,0,-15153,29667,0,0,0,0,0,18517,0,0,0,9095124,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,209490,0,0,0,0,-358,701,624,3255,624,0,0,0,0,214336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1830561,0,-3061,5993,3757,1837250,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2033-10-01",189,30000,9095124,62366,0,-3742,0,-15306,29967,0,0,0,0,0,0,0,0,0,9168409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,214336,0,0,0,0,-366,716,624,3255,624,0,0,0,0,219189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1837250,0,-3072,6015,0,1840193,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2033-11-01",190,30000,9168409,62366,0,-3742,0,-15429,30207,0,0,0,0,0,0,0,0,0,9241811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,219189,0,0,0,0,-374,732,624,3255,624,0,0,0,0,224050,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1840193,0,-3077,6024,0,1843140,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2033-12-01",191,30000,9241811,62366,0,-3742,0,-15552,30447,0,0,0,0,0,19243,0,0,0,9334573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,224050,0,0,0,0,-382,748,624,3255,624,0,0,0,0,228919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1843140,0,-3082,6034,3824,1849916,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2034-01-01",192,30000,9334573,62366,0,-3742,0,-15707,30751,0,0,0,0,0,0,0,0,0,9408241,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,228919,0,0,0,0,-390,764,624,3255,624,0,0,0,0,233796,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1849916,0,-3093,6056,0,1852879,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2034-02-01",193,30000,9408241,65484,0,-3929,0,-15835,31002,0,0,0,0,0,0,0,0,0,9484963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,233796,0,0,0,0,-399,780,655,3255,655,0,0,0,0,238742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1852879,0,-3098,6066,0,1855847,0,null,{"$f":"SUM(D198:S198)-T198","v":0},{"$f":"SUM(U198:AI198)-AJ198","v":0},{"$f":"SUM(AK198:AX198)-AY198","v":0},{"$f":"SUM(BA198:BH198)-BI198","v":0},{"$f":"SUM(BK198:BR198)-BS198","v":0},{"$f":"SUM(BU198:BY198)-BZ198","v":0},null,0,0,0,0,0,0]
["2034-03-01",194,30000,9484963,65484,0,-3929,0,-15963,31253,0,0,0,0,0,19773,0,0,0,9581581,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,238742,0,0,0,0,-407,797,655,3255,655,0,0,0,0,243697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1855847,0,-3103,6076,3850,1862670,0,null,0,0,0,0,0,0,null,{"$f":"+T198-D199","v":0},{"$f":"+AJ198-U199","v":0},{"$f":"+AY198-AK199","v":0},{"$f":"+BI198-BA199","v":0},{"$f":"+BS198-BK199","v":0},{"$f":"+BZ198-BU199","v":0}]
["2034-04-01",195,30000,9581581,65484,0,-3929,0,-16125,31569,0,0,0,0,0,0,0,0,0,9658580,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,243697,0,0,0,0,-415,813,655,3255,655,0,0,0,0,248660,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1862670,130000,-3332,6523,0,1995861,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2034-05-01",196,30000,9658580,65484,0,-3929,0,-16253,31821,0,0,0,0,0,0,0,0,0,9735703,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,248660,0,0,0,0,-423,829,655,3255,655,0,0,0,0,253631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1995861,0,-3337,6534,0,1999058,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2034-06-01",197,30000,9735703,65484,0,-3929,0,-16382,32074,0,0,0,0,0,19870,0,0,0,9832820,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,253631,0,0,0,0,-432,845,655,3255,655,0,0,0,0,258609,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1999058,0,-3343,6544,3792,2006051,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2034-07-01",198,30000,9832820,65484,0,-3929,0,-16545,32392,0,0,0,0,0,0,0,0,0,9910222,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,258609,0,0,0,0,-440,862,655,3255,655,0,0,0,0,263596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2006051,0,-3354,6567,0,2009264,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2034-08-01",199,30000,9910222,65484,0,-3929,0,-16674,32645,0,0,0,0,0,0,0,0,0,9987748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,263596,0,0,0,0,-448,878,655,3255,655,0,0,0,0,268591,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2009264,0,-3360,6578,0,2012482,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2034-09-01",200,30000,9987748,65484,0,-3929,0,-16804,32899,0,0,0,0,0,20640,0,0,0,10086038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,268591,0,0,0,0,-457,894,655,3255,655,0,0,0,0,273593,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2012482,0,-3365,6588,4130,2019835,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2034-10-01",201,30000,10086038,65484,0,-3929,0,-16968,33221,0,0,0,0,0,0,0,0,0,10163846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,273593,0,0,0,0,-465,911,655,3255,655,0,0,0,0,278604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2019835,0,-3377,6612,0,2023070,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2034-11-01",202,30000,10163846,65484,0,-3929,0,-17098,33475,0,0,0,0,0,0,0,0,0,10241778,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,278604,0,0,0,0,-473,927,655,3255,655,0,0,0,0,283623,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2023070,0,-3383,6623,0,2026310,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2034-12-01",203,30000,10241778,65484,0,-3929,0,-17228,33730,0,0,0,0,0,21423,0,0,0,10341258,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,283623,0,0,0,0,-482,943,655,3255,655,0,0,0,0,288649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2026310,0,-3388,6634,4204,2033760,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2035-01-01",204,30000,10341258,65484,0,-3929,0,-17395,34056,0,0,0,0,0,0,0,0,0,10419474,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,288649,0,0,0,0,-490,960,655,3255,655,0,0,0,0,293684,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2033760,0,-3401,6658,0,2037017,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2035-02-01",205,30000,10419474,68758,0,-4125,0,-17531,34322,0,0,0,0,0,0,0,0,0,10500898,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,293684,0,0,0,0,-499,977,688,3255,688,0,0,0,0,298793,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2037017,0,-3406,6669,0,2040280,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2035-03-01",206,30000,10500898,68758,0,-4125,0,-17667,34589,0,0,0,0,0,21986,0,0,0,10604439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,298793,0,0,0,0,-507,993,688,3255,688,0,0,0,0,303910,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2040280,0,-3412,6679,4233,2047780,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2035-04-01",207,30000,10604439,68758,0,-4125,0,-17840,34928,0,0,0,0,0,0,0,0,0,10686160,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,303910,0,0,0,0,-516,1010,688,3255,688,0,0,0,0,309035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2047780,130000,-3642,7129,0,2181267,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2035-05-01",208,30000,10686160,68758,0,-4125,0,-17977,35195,0,0,0,0,0,0,0,0,0,10768011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,309035,0,0,0,0,-524,1027,688,3255,688,0,0,0,0,314169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2181267,0,-3647,7141,0,2184761,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2035-06-01",209,30000,10768011,68758,0,-4125,0,-18114,35463,0,0,0,0,0,22070,0,0,0,10872063,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,314169,0,0,0,0,-533,1044,688,3255,688,0,0,0,0,319311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2184761,0,-3653,7152,4169,2192429,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2035-07-01",210,30000,10872063,68758,0,-4125,0,-18288,35804,0,0,0,0,0,0,0,0,0,10954212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,319311,0,0,0,0,-542,1061,688,3255,688,0,0,0,0,324461,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2192429,0,-3666,7177,0,2195940,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2035-08-01",211,30000,10954212,68758,0,-4125,0,-18425,36073,0,0,0,0,0,0,0,0,0,11036493,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,324461,0,0,0,0,-550,1077,688,3255,688,0,0,0,0,329619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2195940,0,-3672,7189,0,2199457,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2035-09-01",212,30000,11036493,68758,0,-4125,0,-18562,36342,0,0,0,0,0,22898,0,0,0,11141804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,329619,0,0,0,0,-559,1094,688,3255,688,0,0,0,0,334785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2199457,0,-3678,7200,4514,2207493,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2035-10-01",213,30000,11141804,68758,0,-4125,0,-18739,36687,0,0,0,0,0,0,0,0,0,11224385,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,334785,0,0,0,0,-568,1111,688,3255,688,0,0,0,0,339959,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2207493,0,-3691,7227,0,2211029,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2035-11-01",214,30000,11224385,68758,0,-4125,0,-18877,36957,0,0,0,0,0,0,0,0,0,11307098,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,339959,0,0,0,0,-576,1128,688,3255,688,0,0,0,0,345142,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2211029,0,-3697,7238,0,2214570,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2035-12-01",215,30000,11307098,68758,0,-4125,0,-19015,37228,0,0,0,0,0,23740,0,0,0,11413684,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,345142,0,0,0,0,-585,1145,688,3255,688,0,0,0,0,350333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2214570,0,-3703,7250,4594,2222711,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2036-01-01",216,30000,11413684,68758,0,-4125,0,-19193,37577,0,0,0,0,0,0,0,0,0,11496701,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,350333,0,0,0,0,-594,1162,688,3255,688,0,0,0,0,355532,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2222711,0,-3717,7277,0,2226271,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2036-02-01",217,30000,11496701,72196,0,-4332,0,-19337,37859,0,0,0,0,0,0,0,0,0,11583087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,355532,0,0,0,0,-602,1179,722,3255,722,0,0,0,0,360808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2226271,0,-3723,7288,0,2229836,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2036-03-01",218,30000,11583087,72196,0,-4332,0,-19482,38142,0,0,0,0,0,24340,0,0,0,11693951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,360808,0,0,0,0,-611,1197,722,3255,722,0,0,0,0,366093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2229836,0,-3729,7300,4626,2238033,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2036-04-01",219,30000,11693951,72196,0,-4332,0,-19667,38505,0,0,0,0,0,0,0,0,0,11780653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,366093,0,0,0,0,-620,1214,722,3255,722,0,0,0,0,371386,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2238033,130000,-3960,7752,0,2371825,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2036-05-01",220,30000,11780653,72196,0,-4332,0,-19812,38789,0,0,0,0,0,0,0,0,0,11867494,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,371386,0,0,0,0,-629,1231,722,3255,722,0,0,0,0,376687,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2371825,0,-3966,7765,0,2375624,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2036-06-01",221,30000,11867494,72196,0,-4332,0,-19957,39073,0,0,0,0,0,24678,0,0,0,11979152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,376687,0,0,0,0,-638,1249,722,3255,722,0,0,0,0,381997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2375624,0,-3972,7777,4607,2384036,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2036-07-01",222,30000,11979152,72196,0,-4332,0,-20144,39439,0,0,0,0,0,0,0,0,0,12066311,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,381997,0,0,0,0,-647,1266,722,3255,722,0,0,0,0,387315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2384036,0,-3986,7805,0,2387855,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2036-08-01",223,30000,12066311,72196,0,-4332,0,-20290,39724,0,0,0,0,0,0,0,0,0,12153609,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,387315,0,0,0,0,-655,1283,722,3255,722,0,0,0,0,392642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2387855,0,-3993,7817,0,2391679,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2036-09-01",224,30000,12153609,72196,0,-4332,0,-20436,40010,0,0,0,0,0,25299,0,0,0,12266346,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,392642,0,0,0,0,-664,1301,722,3255,722,0,0,0,0,397978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2391679,0,-3999,7830,4908,2400418,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2036-10-01",225,30000,12266346,72196,0,-4332,0,-20624,40379,0,0,0,0,0,0,0,0,0,12353965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,397978,0,0,0,0,-673,1318,722,3255,722,0,0,0,0,403322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2400418,0,-4014,7858,0,2404262,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2036-11-01",226,30000,12353965,72196,0,-4332,0,-20771,40666,0,0,0,0,0,0,0,0,0,12441724,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,403322,0,0,0,0,-682,1336,722,3255,722,0,0,0,0,408675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2404262,0,-4020,7871,0,2408113,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2036-12-01",227,30000,12441724,72196,0,-4332,0,-20918,40953,0,0,0,0,0,26206,0,0,0,12555829,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,408675,0,0,0,0,-691,1353,722,3255,722,0,0,0,0,414036,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2408113,0,-4027,7884,4996,2416966,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2037-01-01",228,30000,12555829,72196,0,-4332,0,-21108,41327,0,0,0,0,0,0,0,0,0,12643912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,414036,0,0,0,0,-700,1371,722,3255,722,0,0,0,0,419406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2416966,0,-4041,7913,0,2420838,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2037-02-01",229,30000,12643912,75806,0,-4548,0,-21261,41626,0,0,0,0,0,0,0,0,0,12735535,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,419406,0,0,0,0,-709,1389,758,3255,758,0,0,0,0,424857,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2420838,0,-4048,7925,0,2424715,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2037-03-01",230,30000,12735535,75806,0,-4548,0,-21415,41926,0,0,0,0,0,26844,0,0,0,12854148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,424857,0,0,0,0,-718,1406,758,3255,758,0,0,0,0,430316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2424715,0,-4054,7938,5030,2433629,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2037-04-01",231,30000,12854148,75806,0,-4548,0,-21613,42314,0,0,0,0,0,0,0,0,0,12946107,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,430316,0,0,0,0,-728,1424,758,3255,758,0,0,0,0,435783,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2433629,130000,-4287,8393,0,2567735,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2037-05-01",232,30000,12946107,75806,0,-4548,0,-21767,42615,0,0,0,0,0,0,0,0,0,13038213,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,435783,0,0,0,0,-737,1442,758,3255,758,0,0,0,0,441259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2567735,0,-4294,8406,0,2571847,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2037-06-01",233,30000,13038213,75806,0,-4548,0,-21921,42917,0,0,0,0,0,26893,0,0,0,13157360,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,441259,0,0,0,0,-746,1460,758,3255,758,0,0,0,0,446744,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2571847,0,-4300,8420,4955,2580922,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2037-07-01",234,30000,13157360,75806,0,-4548,0,-22120,43307,0,0,0,0,0,0,0,0,0,13249805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,446744,0,0,0,0,-755,1478,758,3255,758,0,0,0,0,452238,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2580922,0,-4316,8449,0,2585055,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2037-08-01",235,30000,13249805,75806,0,-4548,0,-22274,43610,0,0,0,0,0,0,0,0,0,13342399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,452238,0,0,0,0,-764,1496,758,3255,758,0,0,0,0,457741,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2585055,0,-4323,8463,0,2589195,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2037-09-01",236,30000,13342399,75806,0,-4548,0,-22429,43913,0,0,0,0,0,27851,0,0,0,13462992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,457741,0,0,0,0,-773,1514,758,3255,758,0,0,0,0,463253,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2589195,0,-4329,8476,5314,2598656,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2037-10-01",237,30000,13462992,75806,0,-4548,0,-22631,44308,0,0,0,0,0,0,0,0,0,13555927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,463253,0,0,0,0,-783,1532,758,3255,758,0,0,0,0,468773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2598656,0,-4345,8507,0,2602818,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2037-11-01",238,30000,13555927,75806,0,-4548,0,-22786,44612,0,0,0,0,0,0,0,0,0,13649011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,468773,0,0,0,0,-792,1550,758,3255,758,0,0,0,0,474302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2602818,0,-4352,8521,0,2606987,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2037-12-01",239,30000,13649011,75806,0,-4548,0,-22942,44917,0,0,0,0,0,28825,0,0,0,13771069,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,474302,0,0,0,0,-801,1568,758,3255,758,0,0,0,0,479840,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2606987,0,-4359,8535,5408,2616571,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2038-01-01",240,30000,13771069,75806,0,-4548,0,-23146,45316,0,0,0,0,0,0,242694,0,0,14107191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,479840,0,0,0,0,-810,1586,758,3255,758,0,0,-242694,0,242693,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2616571,0,-4375,8566,0,2620762,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2038-02-01",241,30000,14107191,79596,0,-4776,0,-23714,46428,0,0,0,0,0,0,0,0,0,14204725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,242693,0,0,0,0,-408,800,796,0,796,0,0,0,0,244677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2620762,0,-4382,8580,0,2624960,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2038-03-01",242,30000,14204725,79596,0,-4776,0,-23877,46748,0,0,0,0,0,29502,0,0,0,14331918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,244677,0,0,0,0,-412,806,796,0,796,0,0,0,0,246663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2624960,0,-4389,8593,5446,2634610,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2038-04-01",243,30000,14331918,79596,0,-4776,0,-24090,47164,0,0,0,0,0,0,0,0,0,14429812,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,246663,0,0,0,0,-415,813,796,0,796,0,0,0,0,248653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2634610,130000,-4623,9051,0,2769038,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2038-05-01",244,30000,14429812,79596,0,-4776,0,-24254,47484,0,0,0,0,0,0,0,0,0,14527862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,248653,0,0,0,0,-418,819,796,0,796,0,0,0,0,250646,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2769038,0,-4630,9065,0,2773473,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2038-06-01",245,30000,14527862,79596,0,-4776,0,-24418,47805,0,0,0,0,0,29527,0,0,0,14655596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250646,0,0,0,0,-422,826,796,0,796,0,0,0,0,252642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2773473,0,-4638,9080,5364,2783279,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2038-07-01",246,30000,14655596,79596,0,-4776,0,-24631,48224,0,0,0,0,0,0,0,0,0,14754009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,252642,0,0,0,0,-425,832,796,0,796,0,0,0,0,254641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2783279,0,-4654,9112,0,2787737,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2038-08-01",247,30000,14754009,79596,0,-4776,0,-24796,48546,0,0,0,0,0,0,0,0,0,14852579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,254641,0,0,0,0,-428,839,796,0,796,0,0,0,0,256644,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2787737,0,-4661,9126,0,2792202,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2038-09-01",248,30000,14852579,79596,0,-4776,0,-24960,48868,0,0,0,0,0,30535,0,0,0,14981842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,256644,0,0,0,0,-432,845,796,0,796,0,0,0,0,258649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2792202,0,-4669,9141,5731,2802405,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2038-10-01",249,30000,14981842,79596,0,-4776,0,-25177,49292,0,0,0,0,0,0,0,0,0,15080777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,258649,0,0,0,0,-435,852,796,0,796,0,0,0,0,260658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2802405,0,-4686,9174,0,2806893,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2038-11-01",250,30000,15080777,79596,0,-4776,0,-25342,49615,0,0,0,0,0,0,0,0,0,15179870,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,260658,0,0,0,0,-439,859,796,0,796,0,0,0,0,262670,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2806893,0,-4693,9189,0,2811389,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2038-12-01",251,30000,15179870,79596,0,-4776,0,-25508,49940,0,0,0,0,0,31559,0,0,0,15310681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,262670,0,0,0,0,-442,865,796,0,796,0,0,0,0,264685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2811389,0,-4701,9204,5833,2821725,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2039-01-01",252,30000,15310681,79596,0,-4776,0,-25726,50368,0,0,0,0,0,0,0,0,0,15410143,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,264685,0,0,0,0,-445,872,796,0,796,0,0,0,0,266704,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2821725,0,-4718,9238,0,2826245,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2039-02-01",253,30000,15410143,83576,0,-5015,0,-25899,50706,0,0,0,0,0,0,0,0,0,15513511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,266704,0,0,0,0,-449,879,836,0,836,0,0,0,0,268806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2826245,0,-4726,9252,0,2830771,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2039-03-01",254,30000,15513511,83576,0,-5015,0,-26072,51044,0,0,0,0,0,32258,0,0,0,15649302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,268806,0,0,0,0,-452,885,836,0,836,0,0,0,0,270911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2830771,0,-4733,9267,5873,2841178,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2039-04-01",255,30000,15649302,83576,0,-5015,0,-26299,51489,0,0,0,0,0,0,0,0,0,15753053,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,270911,0,0,0,0,-456,892,836,0,836,0,0,0,0,273019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2841178,130000,-4968,9727,0,2975937,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2039-05-01",256,30000,15753053,83576,0,-5015,0,-26472,51829,0,0,0,0,0,0,0,0,0,15856971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,273019,0,0,0,0,-459,899,836,0,836,0,0,0,0,275131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2975937,0,-4976,9742,0,2980703,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2039-06-01",257,30000,15856971,83576,0,-5015,0,-26646,52169,0,0,0,0,0,32251,0,0,0,15993306,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,275131,0,0,0,0,-463,906,836,0,836,0,0,0,0,277246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2980703,0,-4984,9758,5785,2991262,0,null,{"$f":"SUM(D262:S262)-T262","v":0},{"$f":"SUM(U262:AI262)-AJ262","v":0},{"$f":"SUM(AK262:AX262)-AY262","v":0},{"$f":"SUM(BA262:BH262)-BI262","v":0},{"$f":"SUM(BK262:BR262)-BS262","v":0},{"$f":"SUM(BU262:BY262)-BZ262","v":0},null,0,0,0,0,0,0]
["2039-07-01",258,30000,15993306,83576,0,-5015,0,-26874,52615,0,0,0,0,0,0,0,0,0,16097608,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,277246,0,0,0,0,-466,913,836,0,836,0,0,0,0,279365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2991262,0,-5002,9793,0,2996053,0,null,0,0,0,0,0,0,null,{"$f":"+T262-D263","v":0},{"$f":"+AJ262-U263","v":0},{"$f":"+AY262-AK263","v":0},{"$f":"+BI262-BA263","v":0},{"$f":"+BS262-BK263","v":0},{"$f":"+BZ262-BU263","v":0}]
["2039-08-01",259,30000,16097608,83576,0,-5015,0,-27049,52957,0,0,0,0,0,0,0,0,0,16202077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,279365,0,0,0,0,-470,920,836,0,836,0,0,0,0,281487,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2996053,0,-5010,9808,0,3000851,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2039-09-01",260,30000,16202077,83576,0,-5015,0,-27223,53299,0,0,0,0,0,33332,0,0,0,16340046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,281487,0,0,0,0,-473,927,836,0,836,0,0,0,0,283613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3000851,0,-5018,9824,6159,3011816,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2039-10-01",261,30000,16340046,83576,0,-5015,0,-27454,53750,0,0,0,0,0,0,0,0,0,16444903,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,283613,0,0,0,0,-477,934,836,0,836,0,0,0,0,285742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3011816,0,-5036,9860,0,3016640,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2039-11-01",262,30000,16444903,83576,0,-5015,0,-27629,54094,0,0,0,0,0,0,0,0,0,16549929,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,285742,0,0,0,0,-481,941,836,0,836,0,0,0,0,287874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3016640,0,-5044,9876,0,3021472,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2039-12-01",263,30000,16549929,83576,0,-5015,0,-27805,54437,0,0,0,0,0,34430,0,0,0,16689552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,287874,0,0,0,0,-484,948,836,0,836,0,0,0,0,290010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3021472,0,-5052,9892,6268,3032580,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2040-01-01",264,30000,16689552,83576,0,-5015,0,-28038,54894,0,0,0,0,0,0,0,0,0,16794969,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,290010,0,0,0,0,-488,955,836,0,836,0,0,0,0,292149,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3032580,0,-5071,9928,0,3037437,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2040-02-01",265,30000,16794969,87755,0,-5265,0,-28221,55252,0,0,0,0,0,0,0,0,0,16904490,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,292149,0,0,0,0,-491,962,878,0,878,0,0,0,0,294376,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3037437,0,-5079,9944,0,3042302,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2040-03-01",266,30000,16904490,87755,0,-5265,0,-28404,55611,0,0,0,0,0,35172,0,0,0,17049359,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,294376,0,0,0,0,-495,969,878,0,878,0,0,0,0,296606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3042302,0,-5087,9960,6312,3053487,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2040-04-01",267,30000,17049359,87755,0,-5265,0,-28647,56085,0,0,0,0,0,0,0,0,0,17159287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,296606,0,0,0,0,-499,977,878,0,878,0,0,0,0,298840,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3053487,130000,-5323,10422,0,3188586,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2040-05-01",268,30000,17159287,87755,0,-5265,0,-28830,56445,0,0,0,0,0,0,0,0,0,17269392,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,298840,0,0,0,0,-503,984,878,0,878,0,0,0,0,301077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3188586,0,-5332,10439,0,3193693,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2040-06-01",269,30000,17269392,87755,0,-5265,0,-29015,56806,0,0,0,0,0,35536,0,0,0,17415209,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,301077,0,0,0,0,-506,991,878,0,878,0,0,0,0,303318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3193693,0,-5340,10455,6286,3205094,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2040-07-01",270,30000,17415209,87755,0,-5265,0,-29258,57283,0,0,0,0,0,0,0,0,0,17525724,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,303318,0,0,0,0,-510,999,878,0,878,0,0,0,0,305563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3205094,0,-5359,10493,0,3210228,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2040-08-01",271,30000,17525724,87755,0,-5265,0,-29443,57645,0,0,0,0,0,0,0,0,0,17636416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,305563,0,0,0,0,-514,1006,878,0,878,0,0,0,0,307811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3210228,0,-5368,10509,0,3215369,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2040-09-01",272,30000,17636416,87755,0,-5265,0,-29628,58007,0,0,0,0,0,36304,0,0,0,17783589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,307811,0,0,0,0,-518,1013,878,0,878,0,0,0,0,310062,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3215369,0,-5377,10526,6599,3227117,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2040-10-01",273,30000,17783589,87755,0,-5265,0,-29874,58489,0,0,0,0,0,0,0,0,0,17894694,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,310062,0,0,0,0,-521,1021,878,0,878,0,0,0,0,312318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3227117,0,-5396,10565,0,3232286,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2040-11-01",274,30000,17894694,87755,0,-5265,0,-30060,58853,0,0,0,0,0,0,0,0,0,18005977,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,312318,0,0,0,0,-525,1028,878,0,878,0,0,0,0,314577,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3232286,0,-5405,10582,0,3237463,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2040-12-01",275,30000,18005977,87755,0,-5265,0,-30246,59217,0,0,0,0,0,37481,0,0,0,18154919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,314577,0,0,0,0,-529,1036,878,0,878,0,0,0,0,316840,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3237463,0,-5413,10599,6716,3249365,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2041-01-01",276,30000,18154919,87755,0,-5265,0,-30495,59705,0,0,0,0,0,0,0,0,0,18266619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,316840,0,0,0,0,-533,1043,878,0,878,0,0,0,0,319106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3249365,0,-5433,10638,0,3254570,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2041-02-01",277,30000,18266619,92143,0,-5529,0,-30689,60084,0,0,0,0,0,0,0,0,0,18382628,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,319106,0,0,0,0,-537,1051,921,0,921,0,0,0,0,321462,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3254570,0,-5442,10655,0,3259783,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
["2041-03-01",278,0,18382628,0,0,0,0,0,46591,0,0,0,0,0,0,0,0,0,18429219,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,321462,0,0,0,0,0,815,0,0,0,0,0,0,0,322277,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3259783,0,0,8262,0,3268045,0,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,18429219,0,322277,0,0,3268045]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,0,0,0,0,0,0]

{"sheet":"oRes","index":6,"n_rows":30,"n_cols":12,"rows_kept":30,"cut":false,"hidden":true,"merged":[[4,1,4,6],[4,8,4,9],[4,10,4,11]]}
["oszlop",{"$f":"+oPool!T1","v":20},{"$f":"+oPool!AJ1","v":36},{"$f":"+oPool!AY1","v":51},{"$f":"+oPool!BI1","v":61},{"$f":"+oPool!BS1","v":71},{"$f":"+oPool!BZ1","v":78},{"$f":"+oPool!Q1","v":17},{"$f":"+oPool!BV1","v":74},{"$f":"+oPool!CA1","v":79},{"$f":"+oPool!C1","v":3},{"$f":"+oPool!E1","v":5}]
["típus",1,1,1,1,1,1,0,0,1,0,0]
["sorszám",2,3,4,5,6,7,8,9,10,11,12]
["utolsó adó.",165980]
[null,"aktuális tőkeértékek",null,null,null,null,null,"bónusz","adójóváírás",null,"díjak"]
["bizt.év","alap (NYC)","alap (nNYC)","lojalitás","eseti (NYC)","eseti (nNYC)","adó-jóváírás","fel-szabadítás","jóváírás","vissza +20%","index nélkül","indexszel"]
[1,73719,0,7278,0,0,0,0,0,0,360000,360000]
[2,270813,0,15058,0,0,67341,0,66000,0,360000,378000]
[3,609071,0,23376,0,0,146044,0,75300,0,360000,396900]
[4,1022798,0,56920,0,0,230773,0,79065,0,360000,416748]
[5,1468116,0,91551,0,0,321893,0,83019,0,360000,437580]
[6,1946921,0,127289,0,0,419782,0,87169,0,360000,459456]
[7,2461235,0,164180,0,0,524845,0,91527,0,360000,482424]
[8,3013048,0,202274,0,0,637488,0,96102,0,360000,506544]
[9,3604632,0,241616,0,0,758165,0,100907,0,360000,531876]
[10,4379417,0,141127,0,0,887341,141128,105953,0,360000,558468]
[11,5060432,0,180398,0,0,1025535,0,111250,0,360000,586392]
[12,5788490,0,221014,0,0,1173227,0,116813,0,360000,615708]
[13,6566425,0,263047,0,0,1330979,0,122653,0,360000,646488]
[14,7397090,0,306551,0,0,1499371,0,128785,0,360000,678816]
[15,8459463,0,175787,0,0,1673720,175788,130000,0,360000,712752]
[16,9408241,0,233796,0,0,1852879,0,130000,0,360000,748392]
[17,10419474,0,293684,0,0,2037017,0,130000,0,360000,785808]
[18,11496701,0,355532,0,0,2226271,0,130000,0,360000,825096]
[19,12643912,0,419406,0,0,2420838,0,130000,0,360000,866352]
[20,14107191,0,242693,0,0,2620762,242694,130000,0,360000,909672]
[21,15410143,0,266704,0,0,2826245,0,130000,0,360000,955152]
[22,16794969,0,292149,0,0,3037437,0,130000,0,360000,1002912]
[23,18266619,0,319106,0,0,3254570,0,130000,0,360000,1053060]
[24,18429219,0,322277,0,0,3268045,0,0,0,30000,92143]