{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Fornaio","FIP","Risultati FIP"],"not_rendered":{"charts":1,"images":1,"macros":1},"read":"whole","date_system":"1900"}

{"sheet":"Fornaio","index":0,"n_rows":125,"n_cols":9,"rows_kept":125}
[]
[]
[null,"Il metodo Monte Carlo"]
[]
[null,"Dati del problema"]
[]
[null,"Forme","Probabilità",null,"Acquirenti","Probabilità",null,"Forme procapite","Probabilità"]
[null,11,{"v":0.05,"d":"0.050"},null,5,{"v":0.15,"d":"0.150"},null,1,{"v":0.2,"d":"0.200"}]
[null,{"$f":"+B8+1","v":12},{"v":0.1,"d":"0.100"},null,6,{"v":0.2,"d":"0.200"},null,2,{"v":0.6,"d":"0.600"}]
[null,13,{"v":0.2,"d":"0.200"},null,7,{"v":0.3,"d":"0.300"},null,3,{"v":0.2,"d":"0.200"}]
[null,14,{"v":0.3,"d":"0.300"},null,8,{"v":0.2,"d":"0.200"}]
[null,15,{"v":0.2,"d":"0.200"},null,9,{"v":0.15,"d":"0.150"}]
[null,16,{"v":0.1,"d":"0.100"}]
[null,17,{"v":0.05,"d":"0.050"}]
[]
[]
[]
[]
[]
[null,"Soluzione"]
[]
[null,"Giorni","Produzione","Acquirenti","Forme procapite",null,"Saldo D/S","Vendite perdute","Forme invendute"]
[null,1,14,8,2,null,{"$f":"+C23-D23*E23","v":-2},{"$f":"IF(G23>0,0,-G23)","v":2},{"$f":"IF(G23>0,G23,0)","v":0}]
[null,{"$f":"+B23+1","v":2},12,7,3,null,-9,{"$f":"IF(G24>0,0,-G24)","v":9},{"$f":"IF(G24>0,G24,0)","v":0}]
[null,{"$f":"+B24+1","v":3},14,7,1,null,7,0,7]
[null,4,16,6,3,null,-2,2,0]
[null,5,16,7,3,null,-5,5,0]
[null,6,17,5,1,null,12,0,12]
[null,7,11,7,2,null,-3,3,0]
[null,8,14,5,2,null,4,0,4]
[null,9,16,7,2,null,2,0,2]
[null,10,12,8,1,null,4,0,4]
[null,11,13,9,3,null,-14,14,0]
[null,12,11,6,3,null,-7,7,0]
[null,13,11,6,3,null,-7,7,0]
[null,14,13,7,2,null,-1,1,0]
[null,15,13,7,2,null,-1,1,0]
[null,16,11,7,2,null,-3,3,0]
[null,17,13,9,1,null,4,0,4]
[null,18,13,7,2,null,-1,1,0]
[null,19,14,7,2,null,0,0,0]
[null,20,14,9,2,null,-4,4,0]
[null,21,14,6,1,null,8,0,8]
[null,22,14,9,1,null,5,0,5]
[null,23,16,7,1,null,9,0,9]
[null,24,14,7,3,null,-7,7,0]
[null,25,14,9,1,null,5,0,5]
[null,26,13,7,3,null,-8,8,0]
[null,27,17,8,2,null,1,0,1]
[null,28,15,7,3,null,-6,6,0]
[null,29,17,8,1,null,9,0,9]
[null,30,13,7,2,null,-1,1,0]
[null,31,17,6,1,null,11,0,11]
[null,32,12,5,3,null,-3,3,0]
[null,33,15,7,2,null,{"$f":"+C55-D55*E55","v":1},0,1]
[null,34,15,6,2,null,3,0,3]
[null,35,17,9,2,null,-1,1,0]
[null,36,14,7,1,null,7,0,7]
[null,37,13,5,2,null,3,0,3]
[null,38,15,7,3,null,-6,6,0]
[null,39,14,8,2,null,-2,2,0]
[null,40,15,7,1,null,8,0,8]
[null,41,12,6,1,null,6,0,6]
[null,42,13,5,2,null,3,0,3]
[null,43,12,7,2,null,-2,2,0]
[null,44,14,7,2,null,0,0,0]
[null,45,14,8,3,null,-10,10,0]
[null,46,14,6,1,null,8,0,8]
[null,47,14,7,2,null,0,0,0]
[null,48,17,7,2,null,3,0,3]
[null,49,11,7,2,null,-3,3,0]
[null,50,13,7,2,null,-1,1,0]
[null,51,11,5,3,null,-4,4,0]
[null,52,16,7,2,null,2,0,2]
[null,53,12,7,3,null,-9,9,0]
[null,54,13,9,2,null,-5,5,0]
[null,55,15,5,1,null,10,0,10]
[null,56,15,5,2,null,5,0,5]
[null,57,15,5,3,null,0,0,0]
[null,58,15,9,2,null,-3,3,0]
[null,59,12,9,3,null,-15,15,0]
[null,60,12,6,2,null,0,0,0]
[null,61,15,6,1,null,9,0,9]
[null,62,14,8,2,null,-2,2,0]
[null,63,13,8,1,null,5,0,5]
[null,64,14,6,3,null,-4,4,0]
[null,65,14,8,2,null,{"$f":"+C87-D87*E87","v":-2},2,0]
[null,66,15,8,3,null,-9,{"$f":"IF(G88>0,0,-G88)","v":9},{"$f":"IF(G88>0,G88,0)","v":0}]
[null,{"$f":"+B88+1","v":67},14,7,1,null,7,0,7]
[null,68,13,5,2,null,3,0,3]
[null,69,17,8,2,null,1,0,1]
[null,70,15,8,3,null,-9,9,0]
[null,71,14,7,3,null,-7,7,0]
[null,72,15,6,1,null,9,0,9]
[null,73,15,8,2,null,-1,1,0]
[null,74,13,7,3,null,-8,8,0]
[null,75,13,8,2,null,-3,3,0]
[null,76,16,9,3,null,-11,11,0]
[null,77,12,7,2,null,-2,2,0]
[null,78,12,5,2,null,2,0,2]
[null,79,15,8,1,null,7,0,7]
[null,80,15,5,2,null,5,0,5]
[null,81,17,8,1,null,9,0,9]
[null,82,16,7,2,null,2,0,2]
[null,83,16,7,2,null,2,0,2]
[null,84,14,7,2,null,0,0,0]
[null,85,14,7,2,null,0,0,0]
[null,86,15,7,2,null,1,0,1]
[null,87,14,5,2,null,4,0,4]
[null,88,12,9,1,null,3,0,3]
[null,89,11,9,2,null,-7,7,0]
[null,90,15,9,3,null,-12,12,0]
[null,91,15,5,2,null,5,0,5]
[null,92,15,5,2,null,5,0,5]
[null,93,14,8,3,null,-10,10,0]
[null,94,13,7,2,null,-1,1,0]
[null,95,16,7,1,null,9,0,9]
[null,96,14,7,3,null,-7,7,0]
[null,97,13,5,2,null,3,0,3]
[null,98,13,7,1,null,6,0,6]
[null,99,13,6,2,null,1,0,1]
[null,100,13,6,1,null,7,0,7]
[]
[{"$nulls":7},"m. vendite perdute","m. forme avanzate"]
[{"$nulls":7},{"$f":"AVERAGE(H23:H122)","v":2.4},{"$f":"AVERAGE(I23:I122)","v":2.45}]

{"sheet":"FIP","index":1,"n_rows":121,"n_cols":8,"rows_kept":121,"merged":[[18,2,18,3],[18,4,18,5],[18,6,18,7]]}
[]
[]
[null,"Il metodo Monte Carlo"]
[null,"per la valutazione dei Fondi Pensione."]
[null,"Il caso di un nuovo iscritto"]
[]
[]
[null,"Età",30]
[null,"Sesso",1,"<------- (1 = maschio; 2 = femmina)"]
[null,"Replicazioni",1000]
[null,"Stipendio annuo",{"v":21000,"d":"21,000.00"}]
[]
[null,"Inflazione ",{"v":0.02,"d":"2.00%"}]
[null,"Carriera",{"v":0.015,"d":"1.50%"}]
[]
[null,"Età di vecchiaia",65]
[]
[]
[null,null,"probabilità di morte",null,"probabilità di invalidarsi",null,"probabilità di lasciar famiglia"]
[null,"età","maschi","femmine","maschi","femmine","maschi","femmine"]
[null,0,0.00656,0.00555,0,0,0,0]
[null,1,0.00042,0.00038,0,0,0,0]
[null,2,{"v":3.1E-4,"d":"0.00031"},0.00026,0,0,0,0]
[null,3,0.00024,{"v":0.0002,"d":"0.00020"},0,0,0,0]
[null,4,{"v":0.0002,"d":"0.00020"},0.00017,0,0,0,0]
[null,5,0.00019,0.00017,0,0,0,0]
[null,6,0.00018,0.00016,0,0,0,0]
[null,7,0.00018,0.00015,0,0,0,0]
[null,8,0.00017,0.00014,0,0,0,0]
[null,9,0.00016,0.00013,0,0,0,0]
[null,10,0.00016,{"v":1.2E-4,"d":"0.00012"},0,0,0,0]
[null,11,0.00016,0.00013,0,0,0,0]
[null,12,{"v":0.0002,"d":"0.00020"},0.00014,0,0,0,0]
[null,13,0.00026,0.00017,0,0,0,0]
[null,14,0.00034,{"v":0.0002,"d":"0.00020"},0,0,0,0]
[null,15,0.00046,0.00022,0,0,0,0]
[null,16,0.00061,0.00023,0,0,0,0]
[null,17,0.00073,0.00025,0,0,0,0.11125]
[null,18,0.00084,0.00026,0,0,0.09677,0.13349]
[null,19,{"v":0.0009,"d":"0.00090"},{"v":2.7E-4,"d":"0.00027"},0,0,0.10013,0.17435]
[null,20,0.00093,0.00028,{"v":7.0000000000000007E-5,"d":"0.00007"},{"$f":"+E41/3","v":{"v":2.3333333333333336E-5,"d":"0.00002"}},{"v":0.10790999999999999,"d":"0.10791"},0.23307]
[null,21,0.00092,{"v":2.7E-4,"d":"0.00027"},{"v":1.0999999999999999E-4,"d":"0.00011"},{"$f":"+E42/3","v":{"v":3.6666666666666666E-5,"d":"0.00004"}},0.13332,{"v":0.3103,"d":"0.31030"}]
[null,22,{"v":9.5E-4,"d":"0.00095"},0.00028,0.00015,{"v":4.9999999999999996E-5,"d":"0.00005"},0.17846,{"v":0.3948,"d":"0.39480"}]
[null,23,{"v":9.5E-4,"d":"0.00095"},0.00028,{"v":1.8999999999999998E-4,"d":"0.00019"},{"v":6.3333333333333332E-5,"d":"0.00006"},0.25171,{"v":0.48070999999999997,"d":"0.48071"}]
[null,24,{"v":9.5E-4,"d":"0.00095"},{"v":2.9E-4,"d":"0.00029"},{"v":2.1999999999999998E-4,"d":"0.00022"},{"v":7.3333333333333331E-5,"d":"0.00007"},0.33802,0.55636]
[null,25,0.00097,0.00032,0.00024,{"v":8e-05,"d":"0.00008"},0.43011,{"v":0.6189600000000001,"d":"0.61896"}]
[null,26,{"v":1E-3,"d":"0.00100"},0.00034,0.00026,{"v":8.6666666666666655E-5,"d":"0.00009"},0.51658,0.67035]
[null,27,0.00103,0.00038,0.00026,{"v":8.6666666666666655E-5,"d":"0.00009"},0.59364,0.71213]
[null,28,0.00113,0.00043,{"v":2.9E-4,"d":"0.00029"},{"v":9.6666666666666667E-5,"d":"0.00010"},0.65898,0.74591]
[null,29,0.00122,0.00046,{"v":3.1E-4,"d":"0.00031"},{"v":1.0333333333333333E-4,"d":"0.00010"},0.71338,{"v":0.7729299999999999,"d":"0.77293"}]
[null,30,0.00136,0.00055,{"v":3.5000000000000005E-4,"d":"0.00035"},{"v":1.1666666666666668E-4,"d":"0.00012"},{"v":0.7565599999999999,"d":"0.75656"},{"v":0.7933,"d":"0.79330"}]
[null,31,{"v":1.5E-3,"d":"0.00150"},0.00059,0.00037,{"v":1.2333333333333334E-4,"d":"0.00012"},0.79226,0.80941]
[null,32,0.00163,{"v":6.2E-4,"d":"0.00062"},0.00041,{"v":1.3666666666666666E-4,"d":"0.00014"},0.81937,0.82164]
[null,33,{"v":0.0017,"d":"0.00170"},0.00064,0.00045,0.00015,0.84065,{"v":0.8295800000000001,"d":"0.82958"}]
[null,34,{"v":1.75E-3,"d":"0.00175"},0.00065,0.00052,{"v":1.7333333333333331E-4,"d":"0.00017"},0.85496,0.83505]
[null,35,{"v":1.72E-3,"d":"0.00172"},{"v":6.6E-4,"d":"0.00066"},{"v":0.0006,"d":"0.00060"},{"v":1.9999999999999998E-4,"d":"0.00020"},0.86682,0.83621]
[null,36,{"v":1.73E-3,"d":"0.00173"},0.00072,0.00068,{"v":2.2666666666666668E-4,"d":"0.00023"},0.87488,{"v":0.8396399999999999,"d":"0.83964"}]
[null,37,{"v":0.0017,"d":"0.00170"},0.00074,0.00075,0.00025,{"v":0.8813300000000001,"d":"0.88133"},0.84073]
[null,38,{"v":1.72E-3,"d":"0.00172"},0.00077,0.00083,{"v":2.7666666666666665E-4,"d":"0.00028"},{"v":0.8849199999999999,"d":"0.88492"},0.84203]
[null,39,{"v":1.74E-3,"d":"0.00174"},0.00083,0.00086,{"v":2.8666666666666668E-4,"d":"0.00029"},{"v":0.8878400000000001,"d":"0.88784"},0.84235]
[null,40,0.00176,0.00087,{"v":9.5E-4,"d":"0.00095"},{"v":3.1666666666666665E-4,"d":"0.00032"},0.89123,{"v":0.8427,"d":"0.84270"}]
[null,41,{"v":1.8E-3,"d":"0.00180"},0.00093,0.00111,{"v":3.7000000000000005E-4,"d":"0.00037"},0.89518,0.84369]
[null,42,0.00193,0.00104,{"v":1.3700000000000001E-3,"d":"0.00137"},{"v":4.5666666666666669E-4,"d":"0.00046"},{"v":0.8997999999999999,"d":"0.89980"},0.84388]
[null,43,0.00206,{"v":1.14E-3,"d":"0.00114"},{"v":1.65E-3,"d":"0.00165"},0.00055,0.90259,0.84211]
[null,44,0.00227,{"v":1.24E-3,"d":"0.00124"},0.00194,{"v":6.466666666666667E-4,"d":"0.00065"},0.90442,0.83827]
[null,45,{"v":2.47E-3,"d":"0.00247"},0.00138,{"v":0.0022,"d":"0.00220"},{"v":7.3333333333333334E-4,"d":"0.00073"},0.90675,0.83505]
[null,46,0.00269,0.00152,0.00243,0.00081,0.90853,{"v":0.8311900000000001,"d":"0.83119"}]
[null,47,{"v":2.96E-3,"d":"0.00296"},0.00169,0.00268,{"v":8.9333333333333333E-4,"d":"0.00089"},0.91067,0.82478]
[null,48,{"v":3.32E-3,"d":"0.00332"},0.00188,0.00301,{"v":1.0033333333333333E-3,"d":"0.00100"},0.91155,0.81644]
[null,49,0.00371,0.00205,{"v":3.5399999999999997E-3,"d":"0.00354"},{"v":1.1799999999999998E-3,"d":"0.00118"},0.91185,{"v":0.8059700000000001,"d":"0.80597"}]
[null,50,0.00418,0.00222,0.00417,{"v":1.39E-3,"d":"0.00139"},0.91287,0.79584]
[null,51,0.00463,{"v":0.0024,"d":"0.00240"},{"v":0.0048,"d":"0.00480"},{"v":1.5999999999999999E-3,"d":"0.00160"},{"v":0.913,"d":"0.91300"},0.78527]
[null,52,0.00507,0.00257,{"v":0.005390000000000001,"d":"0.00539"},{"v":0.001796666666666667,"d":"0.00180"},0.91332,0.77275]
[null,53,0.00557,{"v":2.8E-3,"d":"0.00280"},{"v":6.0799999999999995E-3,"d":"0.00608"},{"v":2.0266666666666666E-3,"d":"0.00203"},{"v":0.9141900000000001,"d":"0.91419"},0.76224]
[null,54,0.00616,0.00303,{"v":6.9099999999999995E-3,"d":"0.00691"},{"v":2.303333333333333E-3,"d":"0.00230"},0.91418,0.75041]
[null,55,0.00673,0.00326,0.00787,{"v":2.6233333333333334E-3,"d":"0.00262"},0.91377,{"v":0.7343500000000001,"d":"0.73435"}]
[null,56,0.00755,0.00354,0.00881,{"v":0.002936666666666667,"d":"0.00294"},0.91261,0.72164]
[null,57,0.00839,{"v":0.0039,"d":"0.00390"},0.00946,{"v":0.003153333333333333,"d":"0.00315"},{"v":0.9114500000000001,"d":"0.91145"},{"v":0.7011900000000001,"d":"0.70119"}]
[null,58,0.00932,{"v":4.28E-3,"d":"0.00428"},{"v":0.0087,"d":"0.00870"},{"v":0.0029,"d":"0.00290"},0.91028,{"v":0.6888200000000001,"d":"0.68882"}]
[null,59,{"v":0.0104,"d":"0.01040"},0.00473,{"v":6.4800000000000005E-3,"d":"0.00648"},{"v":2.16E-3,"d":"0.00216"},0.90912,0.66904]
[null,60,0.01171,0.00526,{"v":6.4800000000000005E-3,"d":"0.00648"},{"v":2.16E-3,"d":"0.00216"},0.90479,0.64862]
[null,61,0.01291,0.00573,{"v":6.4800000000000005E-3,"d":"0.00648"},{"v":2.16E-3,"d":"0.00216"},{"v":0.8974,"d":"0.89740"},0.61602]
[null,62,0.01428,{"v":0.0062,"d":"0.00620"},{"v":6.4800000000000005E-3,"d":"0.00648"},{"v":2.16E-3,"d":"0.00216"},0.89276,{"v":0.5866699999999999,"d":"0.58667"}]
[null,63,0.01577,0.00683,{"v":6.4800000000000005E-3,"d":"0.00648"},{"v":2.16E-3,"d":"0.00216"},0.88685,0.55136]
[null,64,{"v":0.0175,"d":"0.01750"},0.00765,{"v":6.4800000000000005E-3,"d":"0.00648"},{"v":2.16E-3,"d":"0.00216"},0.88289,0.53103]
[null,65,0.01947,0.00858,{"v":6.4800000000000005E-3,"d":"0.00648"},{"v":2.16E-3,"d":"0.00216"},0.88001,{"v":0.5041100000000001,"d":"0.50411"}]
[null,66,0.02174,{"v":0.0096,"d":"0.00960"},null,null,0.87612,0.48397]
[null,67,0.02397,{"v":0.0106,"d":"0.01060"},null,null,{"v":0.8704400000000001,"d":"0.87044"},{"v":0.45724000000000004,"d":"0.45724"}]
[null,68,0.02637,0.01163,null,null,{"v":0.8625700000000001,"d":"0.86257"},0.43375]
[null,69,0.02889,0.01291,null,null,0.85472,0.41116]
[null,70,0.03156,0.01444,null,null,{"v":0.8461000000000001,"d":"0.84610"},{"v":0.38706999999999997,"d":"0.38707"}]
[null,71,0.03435,0.01627,null,null,0.83631,{"v":0.36163999999999996,"d":"0.36164"}]
[null,72,0.03774,0.01822,null,null,{"v":0.8139400000000001,"d":"0.81394"},{"v":0.33612000000000003,"d":"0.33612"}]
[null,73,0.04107,0.02039,null,null,{"v":0.7915800000000001,"d":"0.79158"},0.30845]
[null,74,0.04585,{"v":0.0237,"d":"0.02370"},null,null,{"v":0.7692100000000001,"d":"0.76921"},0.28114]
[null,75,0.04958,0.02661,null,null,0.74685,0.25739]
[null,76,0.05417,0.03007,null,null,0.72448,0.23777]
[null,77,0.05927,0.03344,null,null,{"v":0.7028300000000001,"d":"0.70283"},{"v":0.2152,"d":"0.21520"}]
[null,78,0.06546,0.03748,null,null,0.67975,{"v":0.19093000000000002,"d":"0.19093"}]
[null,79,0.07253,0.04231,null,null,0.65564,0.17362]
[null,80,0.08047,0.04874,null,null,0.63113,0.15794]
[null,81,0.08831,0.05544,null,null,{"v":0.6069500000000001,"d":"0.60695"},0.14226]
[null,82,0.09658,0.06314,null,null,0.58261,0.12659]
[null,83,0.10642,{"v":0.0712,"d":"0.07120"},null,null,0.55536,{"v":0.11431000000000001,"d":"0.11431"}]
[null,84,0.11728,{"v":0.081,"d":"0.08100"},null,null,0.52812,0.10204]
[null,85,0.13024,{"v":0.0927,"d":"0.09270"},null,null,0.50087,0.08976]
[null,86,0.14301,0.10557,null,null,0.47363,{"v":0.07748999999999999,"d":"0.07749"}]
[null,87,0.15835,0.11892,null,null,0.44638,{"v":0.06520000000000001,"d":"0.06520"}]
[null,88,0.16999,0.13302,null,null,0.42037,0.05849]
[null,89,0.18384,0.14796,null,null,0.39437,0.05178]
[null,90,0.19818,0.16422,null,null,0.36836,0.04507]
[null,91,0.21331,{"v":0.1823,"d":"0.18230"},null,null,0.34236,0.03835]
[null,92,0.22988,0.20209,null,null,0.31635,0.03164]
[null,93,0.24745,0.22364,null,null,0.29418,{"v":0.03,"d":"0.03000"}]
[null,94,0.26606,0.24705,null,null,0.27258,0.02836]
[null,95,0.28571,0.27238,null,null,0.25033,0.02671]
[null,96,0.30643,0.29969,null,null,0.25033,0.02671]
[null,97,0.32823,0.32902,null,null,0.25033,0.02671]
[null,98,0.35109,0.36035,null,null,0.25033,0.02671]
[null,99,0.37502,0.39366,null,null,0.25033,0.02671]
[null,100,{"v":1,"d":"1.00000"},{"v":1,"d":"1.00000"},null,null,0,0]

{"sheet":"Risultati FIP","index":2,"n_rows":109,"n_cols":8,"rows_kept":109}
[]
[]
[{"$nulls":3},"Aliquota di equilibrio del Fondo Pensioni"]
[]
[]
[]
[{"$nulls":3},"Monte Salari","Monte Oneri",null,"Tasso tecnico =",{"v":0.05,"d":"5.00%"}]
[{"$nulls":6},"VAM Salari =",{"$f":"NPV(H7,D10:D109)+D9","v":{"v":537193.7441088592,"d":"537,193.74"}}]
[null,null,0,{"v":21000,"d":"21,000.00"},0,null,"VAM Oneri =",{"$f":"NPV(H7,E10:E109)+E9","v":{"v":156394.12164406636,"d":"156,394.12"}}]
[null,null,1,{"v":21654.334800000404,"d":"21,654.33"},{"v":2.1,"d":"2.10"}]
[null,null,2,{"v":22373.715282659923,"d":"22,373.72"},{"v":3.229065,"d":"3.23"},null,"Aliquota di equilibrio = ",{"$f":"+H9/H8","v":{"v":0.29113168825803376,"d":"29.11%"}}]
[null,null,3,{"v":23116.900777344705,"d":"23,116.90"},{"v":6.6699614835,"d":"6.67"}]
[null,null,4,{"v":23884.675505077506,"d":"23,884.68"},{"v":11.464026192473401,"d":"11.46"}]
[null,null,5,{"v":24652.87180934516,"d":"24,652.87"},{"v":20.740532286428135,"d":"20.74"}]
[null,null,6,{"v":25419.68102845337,"d":"25,419.68"},{"v":36.14189114452467,"d":"36.14"}]
[null,null,7,{"v":26236.679403237547,"d":"26,236.68"},{"v":45.91548009656948,"d":"45.92"}]
[null,null,8,{"v":27107.399830689574,"d":"27,107.40"},{"v":57.54263843451626,"d":"57.54"}]
[null,null,9,{"v":27978.20426236775,"d":"27,978.20"},{"v":77.40258617837613,"d":"77.40"}]
[null,null,10,{"v":28906.41777565386,"d":"28,906.42"},{"v":93.29843495956808,"d":"93.30"}]
[null,null,11,{"v":29865.29980242926,"d":"29,865.30"},{"v":111.50410538189388,"d":"111.50"}]
[null,null,12,{"v":30632.95796066692,"d":"30,632.96"},{"v":187.55161233590738,"d":"187.55"}]
[null,null,13,{"v":31450.56498269388,"d":"31,450.56"},{"v":263.74545057069,"d":"263.75"}]
[null,null,14,{"v":32390.11599615094,"d":"32,390.12"},{"v":315.1742285294534,"d":"315.17"}]
[null,null,15,{"v":33392.14467947243,"d":"33,392.14"},{"v":372.6738922298902,"d":"372.67"}]
[null,null,16,{"v":34424.555588196534,"d":"34,424.56"},{"v":436.6643346111611,"d":"436.66"}]
[null,null,17,{"v":35336.747778564284,"d":"35,336.75"},{"v":569.7796499961224,"d":"569.78"}]
[null,null,18,{"v":36427.289809122485,"d":"36,427.29"},{"v":649.349032922535,"d":"649.35"}]
[null,null,19,{"v":37429.0049887116,"d":"37,429.00"},{"v":776.5376750071202,"d":"776.54"}]
[null,null,20,{"v":38329.9641699665,"d":"38,329.96"},{"v":974.7479539402354,"d":"974.75"}]
[null,null,21,{"v":39334.915309507196,"d":"39,334.92"},{"v":1170.7624848544144,"d":"1,170.76"}]
[null,null,22,{"v":40633.34171856119,"d":"40,633.34"},{"v":1218.109375503083,"d":"1,218.11"}]
[null,null,23,{"v":41554.677965601266,"d":"41,554.68"},{"v":1527.4004836006181,"d":"1,527.40"}]
[null,null,24,{"v":42442.14317391161,"d":"42,442.14"},{"v":1893.7438707724446,"d":"1,893.74"}]
[null,null,25,{"v":43490.449624934015,"d":"43,490.45"},{"v":2114.321165430173,"d":"2,114.32"}]
[null,null,26,{"v":44249.357970889454,"d":"44,249.36"},{"v":2605.193861352471,"d":"2,605.19"}]
[null,null,27,{"v":44632.58846309799,"d":"44,632.59"},{"v":3425.839219126544,"d":"3,425.84"}]
[null,null,28,{"v":45265.09600246009,"d":"45,265.10"},{"v":4131.964410124766,"d":"4,131.96"}]
[null,null,29,{"v":46058.93262360382,"d":"46,058.93"},{"v":4771.249401548776,"d":"4,771.25"}]
[null,null,30,{"v":46971.324472222266,"d":"46,971.32"},{"v":5324.404904796298,"d":"5,324.40"}]
[null,null,31,{"v":47829.18139199143,"d":"47,829.18"},{"v":5930.602246133939,"d":"5,930.60"}]
[null,null,32,{"v":48497.885055073144,"d":"48,497.89"},{"v":6748.230031262817,"d":"6,748.23"}]
[null,null,33,{"v":48956.26335736947,"d":"48,956.26"},{"v":7861.466208128004,"d":"7,861.47"}]
[null,null,34,{"v":49113.33906650102,"d":"49,113.34"},{"v":9164.677428243356,"d":"9,164.68"}]
[null,null,35,0,{"v":52197.96400727328,"d":"52,197.96"}]
[null,null,36,0,{"v":52588.757036764495,"d":"52,588.76"}]
[null,null,37,0,{"v":53200.03244421727,"d":"53,200.03"}]
[null,null,38,0,{"v":53627.86073234393,"d":"53,627.86"}]
[null,null,39,0,{"v":53983.87025768604,"d":"53,983.87"}]
[null,null,40,0,{"v":53730.09242386593,"d":"53,730.09"}]
[null,null,41,0,{"v":53957.139986691946,"d":"53,957.14"}]
[null,null,42,0,{"v":54004.394745767335,"d":"54,004.39"}]
[null,null,43,0,{"v":53716.00363220915,"d":"53,716.00"}]
[null,null,44,0,{"v":53866.68327978006,"d":"53,866.68"}]
[null,null,45,0,{"v":53637.71021950574,"d":"53,637.71"}]
[null,null,46,0,{"v":53543.705290297214,"d":"53,543.71"}]
[null,null,47,0,{"v":53395.393800072896,"d":"53,395.39"}]
[null,null,48,0,{"v":52636.45528575161,"d":"52,636.46"}]
[null,null,49,0,{"v":51520.96720875906,"d":"51,520.97"}]
[null,null,50,0,{"v":49635.56226871603,"d":"49,635.56"}]
[null,null,51,0,{"v":48404.89432781884,"d":"48,404.89"}]
[null,null,52,0,{"v":46172.83419487262,"d":"46,172.83"}]
[null,null,53,0,{"v":44992.32975794909,"d":"44,992.33"}]
[null,null,54,0,{"v":42767.25631122427,"d":"42,767.26"}]
[null,null,55,0,{"v":40680.337667067244,"d":"40,680.34"}]
[null,null,56,0,{"v":38174.47324523133,"d":"38,174.47"}]
[null,null,57,0,{"v":34981.06371824467,"d":"34,981.06"}]
[null,null,58,0,{"v":32292.63918161036,"d":"32,292.64"}]
[null,null,59,0,{"v":28187.663560421377,"d":"28,187.66"}]
[null,null,60,0,{"v":24499.293704337008,"d":"24,499.29"}]
[null,null,61,0,{"v":21966.716459405583,"d":"21,966.72"}]
[null,null,62,0,{"v":18215.816465924905,"d":"18,215.82"}]
[null,null,63,0,{"v":15182.19987894289,"d":"15,182.20"}]
[null,null,64,0,{"v":11319.255143209482,"d":"11,319.26"}]
[null,null,65,0,{"v":9754.14490217753,"d":"9,754.14"}]
[null,null,66,0,{"v":7455.383528654511,"d":"7,455.38"}]
[null,null,67,0,{"v":5411.3702745291985,"d":"5,411.37"}]
[null,null,68,0,{"v":3346.934874004458,"d":"3,346.93"}]
[null,null,69,0,{"v":2427.8223334138243,"d":"2,427.82"}]
[null,null,70,0,{"v":1691.392357754877,"d":"1,691.39"}]
[null,null,71,0,{"v":986.6968158259572,"d":"986.70"}]
[null,null,72,0,0]
[null,null,73,0,0]
[null,null,74,0,0]
[null,null,75,0,0]
[null,null,76,0,0]
[null,null,77,0,0]
[null,null,78,0,0]
[null,null,79,0,0]
[null,null,80,0,0]
[null,null,81,0,0]
[null,null,82,0,0]
[null,null,83,0,0]
[null,null,84,0,0]
[null,null,85,0,0]
[null,null,86,0,0]
[null,null,87,0,0]
[null,null,88,0,0]
[null,null,89,0,0]
[null,null,90,0,0]
[null,null,91,0,0]
[null,null,92,0,0]
[null,null,93,0,0]
[null,null,94,0,0]
[null,null,95,0,0]
[null,null,96,0,0]
[null,null,97,0,0]
[null,null,98,0,0]
[null,null,99,0,0]
[null,null,100,0,0]