{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Goal.Global","Goal.Val1","Model.Global","Model.Val1"],"read":"whole","date_system":"1900"}

{"sheet":"Goal.Global","index":0,"n_rows":8,"n_cols":16,"rows_kept":8}
["Block","Validator 1",null,null,"Validator 2",null,null,"Validator 3",null,null,"Tot.Powr","Fees"]
[null,"Power ","Withdrawal","Pool","Power ","Withdrawal","Pool","Power ","Withdrawal","Pool",null,"IN","Sum IN","Sum Pools","Withdrawn","Sum Withdrawn"]
[0,{"$f":"Goal.Val1!P3","v":10},{"$f":"Goal.Val1!Q3","v":0},{"$f":"Goal.Val1!R3","v":{"v":0,"d":"0.0000"}},20,null,{"v":0,"d":"0.0000"},30,null,{"v":0,"d":"0.0000"},{"$f":"B3+E3+H3","v":60}]
[1,{"$f":"Goal.Val1!P4","v":10},{"$f":"Goal.Val1!Q4","v":0},{"$f":"Goal.Val1!R4","v":{"v":0.102845086,"d":"0.1028"}},{"$f":"E3","v":20},null,{"$f":"G3+E4/$K4*$L4-F4","v":{"v":0.2056901721,"d":"0.2057"}},{"$f":"H3","v":30},null,{"$f":"J3+H4/$K4*$L4-I4","v":{"v":0.3085352581,"d":"0.3085"}},60,{"v":0.617070516270152,"d":"0.6171"},{"$f":"L4+M3","v":{"v":0.6170705163,"d":"0.6171"}},{"$f":"D4+G4+J4","v":{"v":0.6170705163,"d":"0.6171"}},{"$f":"C4+F4+I4","v":{"v":0,"d":"0.0000"}},{"$f":"O4+P3","v":{"v":0,"d":"0.0000"}}]
[2,{"$f":"Goal.Val1!P5","v":10},{"$f":"Goal.Val1!Q5","v":0},{"$f":"Goal.Val1!R5","v":{"v":0.2682096183,"d":"0.2682"}},20,null,{"v":0.5364192365,"d":"0.5364"},30,null,{"v":0.8046288548,"d":"0.8046"},60,{"v":0.9921871932794358,"d":"0.9922"},{"v":1.60925771,"d":"1.6093"},{"v":1.60925771,"d":"1.6093"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[3,{"$f":"Goal.Val1!P6","v":15},{"$f":"Goal.Val1!Q6","v":0},{"$f":"Goal.Val1!R6","v":{"v":0.274593207,"d":"0.2746"}},20,null,{"v":0.5449306882,"d":"0.5449"},30,null,{"v":0.8173960322,"d":"0.8174"},65,{"v":0.02766221781136846,"d":"0.0277"},{"v":1.636919927,"d":"1.6369"},{"v":1.636919927,"d":"1.6369"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[4,{"$f":"Goal.Val1!P7","v":15},{"$f":"Goal.Val1!Q7","v":{"v":0.1,"d":"0.10"}},{"$f":"Goal.Val1!R7","v":{"v":0.1912678157,"d":"0.1913"}},20,null,{"v":0.5671634998,"d":"0.5672"},30,null,{"v":0.8507452497,"d":"0.8507"},65,{"v":0.0722566379355789,"d":"0.0723"},{"v":1.709176565,"d":"1.7092"},{"v":1.609176565,"d":"1.6092"},{"v":0.1,"d":"0.1000"},{"v":0.1,"d":"0.1000"}]
[5,{"$f":"Goal.Val1!P8","v":15},{"$f":"Goal.Val1!Q8","v":0},{"$f":"Goal.Val1!R8","v":{"v":0.2143447388,"d":"0.2143"}},20,null,{"v":0.5979327306,"d":"0.5979"},30,null,{"v":0.8968990959,"d":"0.8969"},65,{"v":0.1,"d":"0.1000"},{"v":1.809176565,"d":"1.8092"},{"v":1.709176565,"d":"1.7092"},{"v":0,"d":"0.0000"},{"v":0.1,"d":"0.1000"}]

{"sheet":"Goal.Val1","index":1,"n_rows":11,"n_cols":19,"rows_kept":11}
["Block",null,"Delegator 1",{"$nulls":4},"Delegator 2",{"$nulls":4},"Delegator 3",null,null,"SUM POWER","SUM WITHDRAW","SUM POOL","SUM COMMISSION"]
[null,"commission","Power ","Del Withdrawal","To Delegator","To Commission","Pool","Power ","Del Withdrawal","To Delegator","To Commission","Pool","Power ","Withdrawal","Pool"]
[0,{"v":0.1,"d":"10.00%"},10,{"$nulls":3},{"v":0,"d":"0.0000"},0,{"$nulls":3},{"v":0,"d":"0.0000"},0,null,{"v":0,"d":"0.0000"},{"$f":"C3+H3+M3","v":10},{"v":0,"d":"0.0000"},{"$f":"G3+L3+O3","v":{"v":0,"d":"0.0000"}},{"$f":"F3+K3","v":0}]
[1,{"v":0.1,"d":"10.00%"},{"$f":"C3","v":10},null,{"$f":"E3+C4/Goal.Global!$K4*Goal.Global!$L4*(1-$B4)-D4","v":{"v":0.09256057744,"d":"0.0926"}},{"$f":"F3+C4/Goal.Global!$K4*Goal.Global!$L4*($B4)","v":{"v":0.0102845086,"d":"0.0103"}},{"$f":"E4+F4","v":{"v":0.102845086,"d":"0.1028"}},0,null,{"$f":"J3+H4/Goal.Global!$K4*Goal.Global!$L4*(1-$B4)-I4","v":{"v":0,"d":"0.0000"}},{"$f":"K3+H4/Goal.Global!$K4*Goal.Global!$L4*($B4)","v":{"v":0,"d":"0.0000"}},{"$f":"L3+H4/Goal.Global!$K4*Goal.Global!$L4-I4","v":{"v":0,"d":"0.0000"}},0,null,{"$f":"O3+M4/Goal.Global!$K4*Goal.Global!$L4-N4","v":{"v":0,"d":"0.0000"}},{"$f":"C4+H4+M4","v":10},{"v":0,"d":"0.0000"},{"v":0.102845086,"d":"0.1028"},{"v":0.0102845086,"d":"0.0103"}]
[2,{"v":0.1,"d":"10.00%"},10,null,{"$f":"E4+C5/Goal.Global!$K5*Goal.Global!$L5*(1-$B5)-D5","v":{"v":0.2413886564,"d":"0.2414"}},{"$f":"F4+C5/Goal.Global!$K5*Goal.Global!$L5*($B5)","v":{"v":0.02682096183,"d":"0.0268"}},{"v":0.2682096183,"d":"0.2682"},0,null,{"$f":"J4+H5/Goal.Global!$K5*Goal.Global!$L5*(1-$B5)-I5","v":{"v":0,"d":"0.0000"}},{"$f":"K4+H5/Goal.Global!$K5*Goal.Global!$L5*($B5)","v":{"v":0,"d":"0.0000"}},{"$f":"L4+H5/Goal.Global!$K5*Goal.Global!$L5-I5","v":{"v":0,"d":"0.0000"}},0,null,{"$f":"O4+M5/Goal.Global!$K5*Goal.Global!$L5-N5","v":{"v":0,"d":"0.0000"}},{"$f":"C5+H5+M5","v":10},{"v":0,"d":"0.0000"},{"v":0.2682096183,"d":"0.2682"},{"v":0.02682096183,"d":"0.0268"}]
[3,{"v":0.1,"d":"10.00%"},10,null,{"$f":"E5+C6/Goal.Global!$K6*Goal.Global!$L6*(1-$B6)-D6","v":{"v":0.2452188097,"d":"0.2452"}},{"$f":"F5+C6/Goal.Global!$K6*Goal.Global!$L6*($B6)","v":{"v":0.02724653441,"d":"0.0272"}},{"v":0.2724653441,"d":"0.2725"},5,null,{"$f":"J5+H6/Goal.Global!$K6*Goal.Global!$L6*(1-$B6)-I6","v":{"v":0.001915076618,"d":"0.0019"}},{"$f":"K5+H6/Goal.Global!$K6*Goal.Global!$L6*($B6)","v":{"v":0.0002127862909,"d":"0.0002"}},{"$f":"L5+H6/Goal.Global!$K6*Goal.Global!$L6-I6","v":{"v":0.002127862909,"d":"0.0021"}},0,null,{"$f":"O5+M6/Goal.Global!$K6*Goal.Global!$L6-N6","v":{"v":0,"d":"0.0000"}},{"$f":"C6+H6+M6","v":15},{"v":0,"d":"0.0000"},{"v":0.274593207,"d":"0.2746"},{"v":0.0274593207,"d":"0.0275"}]
[4,{"v":0.1,"d":"10.00%"},10,{"v":0.1,"d":"0.1000"},{"$f":"E6+C7/Goal.Global!$K7*Goal.Global!$L7*(1-$B7)-D7","v":{"v":0.1552235749,"d":"0.1552"}},{"$f":"F6+C7/Goal.Global!$K7*Goal.Global!$L7*($B7)","v":{"v":0.02835817499,"d":"0.0284"}},{"v":0.1835817499,"d":"0.1836"},5,null,{"$f":"J6+H7/Goal.Global!$K7*Goal.Global!$L7*(1-$B7)-I7","v":{"v":0.006917459244,"d":"0.0069"}},{"$f":"K6+H7/Goal.Global!$K7*Goal.Global!$L7*($B7)","v":{"v":0.0007686065827,"d":"0.0008"}},{"$f":"L6+H7/Goal.Global!$K7*Goal.Global!$L7-I7","v":{"v":0.007686065827,"d":"0.0077"}},0,null,{"$f":"O6+M7/Goal.Global!$K7*Goal.Global!$L7-N7","v":{"v":0,"d":"0.0000"}},{"$f":"C7+H7+M7","v":15},{"v":0.1,"d":"0.1000"},{"v":0.1912678157,"d":"0.1913"},{"v":0.02912678157,"d":"0.0291"}]
[5,{"v":0.2,"d":"20.00%"},10,null,{"$f":"E7+C8/Goal.Global!$K8*Goal.Global!$L8*(1-$B8)-D8","v":{"v":0.1675312672,"d":"0.1675"}},{"$f":"F7+C8/Goal.Global!$K8*Goal.Global!$L8*($B8)","v":{"v":0.03143509807,"d":"0.0314"}},{"v":0.1989663653,"d":"0.1990"},5,null,{"$f":"J7+H8/Goal.Global!$K8*Goal.Global!$L8*(1-$B8)-I8","v":{"v":0.0130713054,"d":"0.0131"}},{"$f":"K7+H8/Goal.Global!$K8*Goal.Global!$L8*($B8)","v":{"v":0.002307068121,"d":"0.0023"}},{"$f":"L7+H8/Goal.Global!$K8*Goal.Global!$L8-I8","v":{"v":0.01537837352,"d":"0.0154"}},0,null,{"$f":"O7+M8/Goal.Global!$K8*Goal.Global!$L8-N8","v":{"v":0,"d":"0.0000"}},{"$f":"C8+H8+M8","v":15},{"v":0,"d":"0.0000"},{"v":0.2143447388,"d":"0.2143"},{"v":0.03374216619,"d":"0.0337"}]
[]
[]
[{"$nulls":6},{"$f":"Goal.Global!E19","v":""}]

{"sheet":"Model.Global","index":2,"n_rows":8,"n_cols":35,"rows_kept":8}
["Block","Validator 1",{"$nulls":8},"Validator 2",{"$nulls":8},"Validator 3",{"$nulls":8},"Tot.Powr","gs.count","Fees"]
[null,"Power ","PowerCount","Adjustment","Power Change Adj","Withdraw","Adjustment","ProjectedPool","SimplePool","Pool","Power ","PowerCount","Adjustment","Power Change Adj","Withdraw","Adjustment","ProjectedPool","SimplePool","Pool","Power ","PowerCount","Adjustment","Power Change Adj","Withdraw","Adjustment","ProjectedPool","SimplePool","Pool",null,null,"IN","SUM IN","OUT","SUM OUT","TOTAL"]
[0,{"$f":"Model.Val1!AL3","v":10},{"$f":"B3*$A3","v":0},null,null,{"$f":"Model.Val1!AN3","v":{"v":0,"d":"0.0"}},{"$nulls":4},20,{"$f":"K3*$A3","v":0},{"$nulls":7},30,{"$f":"T3*$A3","v":0},{"$nulls":7},{"$f":"B3+K3+T3","v":60},{"$nulls":3},{"$f":"F3","v":{"v":0,"d":"0.0"}}]
[1,{"$f":"Model.Val1!AL4","v":10},10,{"$f":"B4*$A3-B3*$A3","v":0},null,{"$f":"Model.Val1!AM4","v":{"v":0,"d":"0.0"}},{"$f":"E4+F4+G3","v":{"v":0,"d":"0.0"}},null,{"$f":"(C4)/($AD4)*$AF4","v":{"v":0.102845086,"d":"0.1028"}},{"$f":"I4-G4","v":{"v":0.102845086,"d":"0.1028"}},20,20,{"$f":"K4*$A3-K3*$A3","v":0},null,0,{"$f":"N4+O4+P3","v":0},null,{"$f":"(L4)/($AD4)*$AF4","v":{"v":0.2056901721,"d":"0.2057"}},{"$f":"R4-P4","v":{"v":0.2056901721,"d":"0.2057"}},30,30,{"$f":"T4*$A3-T3*$A3","v":0},null,0,{"$f":"W4+X4+Y3","v":0},null,{"$f":"(U4)/($AD4)*$AF4","v":{"v":0.3085352581,"d":"0.3085"}},{"$f":"AA4-Y4","v":{"v":0.3085352581,"d":"0.3085"}},60,{"$f":"AC4*A4","v":{"v":60,"d":"60.0000"}},{"v":0.617070516270152,"d":"0.6171"},{"$f":"AE4+AF3-AK4","v":{"v":0.6170705163,"d":"0.6171"}},{"v":0,"d":"0.0"},{"$f":"AG4+AH3","v":{"v":0,"d":"0.0"}},{"$f":"AF4-AH4","v":{"v":0.6170705163,"d":"0.6171"}}]
[2,{"$f":"Model.Val1!AL5","v":10},20,0,{"$f":"I5-H5","v":0},{"$f":"Model.Val1!AM5","v":0.2},0.2,{"$f":"(C4)/($AD4)*$AF4 + B5/$AC5*$AE5","v":{"v":0.2682096183,"d":"0.2682"}},{"v":0.2682096183,"d":"0.2682"},{"v":0.06820961826,"d":"0.0682"},20,40,0,{"$f":"R5-Q5","v":{"v":0,"d":"0.0000"}},0,{"v":0,"d":"0.0000"},{"$f":"(L4)/($AD4)*$AF4 + K5/$AC5*$AE5","v":{"v":0.5364192365,"d":"0.5364"}},{"v":0.5364192365,"d":"0.5364"},{"v":0.5364192365,"d":"0.5364"},30,60,0,{"$f":"AA5-Z5","v":{"v":0,"d":"0.0000"}},0,{"v":0,"d":"0.0000"},{"$f":"(U4)/($AD4)*$AF4 + T5/$AC5*$AE5","v":{"v":0.8046288548,"d":"0.8046"}},{"v":0.8046288548,"d":"0.8046"},{"v":0.8046288548,"d":"0.8046"},60,{"v":120,"d":"120.0000"},{"v":0.9921871932794358,"d":"0.9922"},{"v":1.60925771,"d":"1.6093"},0.2,0.2,{"v":1.40925771,"d":"1.4093"}]
[3,{"$f":"Model.Val1!AL6","v":15},45,0,{"v":0.1031575455,"d":"0.1032"},{"$f":"Model.Val1!AM6","v":{"v":0,"d":"0.0"}},{"v":0.3031575455,"d":"0.3032"},{"v":0.274593207,"d":"0.2746"},{"v":0.3777507525,"d":"0.3778"},{"v":0.07459320698,"d":"0.0746"},20,60,0,{"v":-0.04126301819,"d":"-0.0413"},0,{"v":-0.04126301819,"d":"-0.0413"},{"v":0.5449306882,"d":"0.5449"},{"v":0.50366767,"d":"0.5037"},{"v":0.5449306882,"d":"0.5449"},30,90,0,{"v":-0.06189452729,"d":"-0.0619"},0,{"v":-0.06189452729,"d":"-0.0619"},{"v":0.8173960322,"d":"0.8174"},{"v":0.7555015049,"d":"0.7555"},{"v":0.8173960322,"d":"0.8174"},65,{"v":195,"d":"195.0000"},{"v":0.02766221781136846,"d":"0.0277"},{"v":1.636919927,"d":"1.6369"},{"v":0,"d":"0.0"},0.2,{"v":1.436919927,"d":"1.4369"}]
[4,{"$f":"Model.Val1!AL7","v":15},60,{"$f":"B7*$A6-B6*$A6","v":0},{"v":0,"d":"0.0000"},{"$f":"Model.Val1!AM7","v":0.1},{"v":0.4031575455,"d":"0.4032"},{"v":0.3944253612,"d":"0.3944"},{"v":0.3944253612,"d":"0.3944"},{"v":-0.008732184262,"d":"-0.0087"},20,80,{"$f":"K7*$A6-K6*$A6","v":0},{"v":0,"d":"0.0000"},0,{"v":-0.04126301819,"d":"-0.0413"},{"v":0.5259004816,"d":"0.5259"},{"v":0.5259004816,"d":"0.5259"},{"v":0.5671634998,"d":"0.5672"},30,120,{"$f":"T7*$A6-T6*$A6","v":0},{"v":0,"d":"0.0000"},0,{"v":-0.06189452729,"d":"-0.0619"},{"v":0.7888507224,"d":"0.7889"},{"v":0.7888507224,"d":"0.7889"},{"v":0.8507452497,"d":"0.8507"},65,{"v":260,"d":"260.0000"},{"v":0.0722566379355789,"d":"0.0723"},{"v":1.709176565,"d":"1.7092"},0.1,0.3,{"v":1.409176565,"d":"1.4092"}]
[5,{"$f":"Model.Val1!AL8","v":15},75,0,{"v":0,"d":"0.0000"},{"$f":"Model.Val1!AM8","v":{"v":0,"d":"0.0"}},{"v":0.4031575455,"d":"0.4032"},{"v":0.4175022843,"d":"0.4175"},{"v":0.4175022843,"d":"0.4175"},{"v":0.01434473882,"d":"0.0143"},20,100,0,{"v":0,"d":"0.0000"},0,{"v":-0.04126301819,"d":"-0.0413"},{"v":0.5566697124,"d":"0.5567"},{"v":0.5566697124,"d":"0.5567"},{"v":0.5979327306,"d":"0.5979"},30,150,0,{"v":0,"d":"0.0000"},0,{"v":-0.06189452729,"d":"-0.0619"},{"v":0.8350045686,"d":"0.8350"},{"v":0.8350045686,"d":"0.8350"},{"v":0.8968990959,"d":"0.8969"},65,{"v":325,"d":"325.0000"},{"v":0.1,"d":"0.1000"},{"v":1.809176565,"d":"1.8092"},{"v":0,"d":"0.0"},0.3,{"v":1.509176565,"d":"1.5092"}]

{"sheet":"Model.Val1","index":3,"n_rows":8,"n_cols":41,"rows_kept":8}
[null,"Validator 1",{"$nulls":8},"Delegator 1",{"$nulls":8},"Delegator 2",{"$nulls":8},"Delegator 3",{"$nulls":8},"SUM POWER","SUM WITHDRAW","SUM POOL"]
["Block","Commission","Eq. Comm Shares","Eq Comm Shares SUM","Proj Comm Pool","Simple Comm Pool","Adjustment","Comm Withdraw","Adj SUM","Comm Pool","Issued Shares","Eqv. Shares","Eq Comm Shares SUM","Proj Del Pool","Simple Del1 Pool","Adjustment","Withdrawal","Total Adjustment","Del Pool","Issued Shares","Eqv. Shares","Eq Comm Shares SUM","Proj Del Pool","Simple Del1 Pool","Adjustment","Withdrawal","Total Adjustment","Del Pool","Issued Shares","Eqv. Shares","Eq Comm Shares SUM","Proj Del Pool","Simple Del1 Pool","Adjustment","Withdrawal","Total Adjustment","Del Pool"]
[0,{"v":0.1,"d":"0.10"},{"$f":"$AL3*$B3","v":{"v":1,"d":"1.0"}},{"$f":"C3*A3","v":{"v":0,"d":"0.0"}},{"$nulls":6},10,{"$f":"K3*(1-$B3)","v":{"v":9,"d":"9.0"}},{"$f":"$A3*L3","v":{"v":0,"d":"0.0"}},{"$nulls":6},0,{"$f":"T3*(1-$B3)","v":{"v":0,"d":"0.0"}},{"$f":"$A3*U3","v":{"v":0,"d":"0.0"}},{"$nulls":6},0,{"$f":"AC3*(1-$B3)","v":{"v":0,"d":"0.0"}},{"$f":"$A3*AD3","v":{"v":0,"d":"0.0"}},{"$nulls":6},{"$f":"K3+T3+AC3","v":10},{"$f":"H3+Q3+Z3+AI3","v":{"v":0,"d":"0.000"}},{"$f":"J3+AB3+AK3+S3","v":0},{"$f":"AN3=Model.Global!J3","v":true}]
[1,{"v":0.1,"d":"0.10"},{"v":1,"d":"1.0"},{"v":1,"d":"1.0"},null,{"$f":"(D4)/(Model.Global!$AD4)*Model.Global!$AF4","v":{"v":0.0102845086,"d":"0.0103"}},null,null,{"$f":"I3+G4+H4","v":{"v":0,"d":"0.0000"}},{"$f":"F4-I4","v":{"v":0.0102845086,"d":"0.0103"}},{"$f":"K3","v":10},{"v":9,"d":"9.0"},{"v":9,"d":"9.0"},null,{"$f":"(M4)/(Model.Global!$AD4)*Model.Global!$AF4","v":{"v":0.09256057744,"d":"0.0926"}},null,null,{"$f":"R3+P4+Q4","v":{"v":0,"d":"0.0000"}},{"$f":"O4-R4","v":{"v":0.09256057744,"d":"0.0926"}},0,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"$f":"(V4)/(Model.Global!$AD4)*Model.Global!$AF4","v":{"v":0,"d":"0.0000"}},null,null,{"$f":"AA3+Y4+Z4","v":{"v":0,"d":"0.0000"}},{"$f":"X4-AA4","v":{"v":0,"d":"0.0000"}},0,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},null,{"$f":"(AE4)/(Model.Global!$AD4)*Model.Global!$AF4","v":{"v":0,"d":"0.0000"}},null,null,{"$f":"AJ3+AH4+AI4","v":{"v":0,"d":"0.0000"}},{"$f":"AG4-AJ4","v":{"v":0,"d":"0.0000"}},10,{"v":0,"d":"0.000"},{"v":0.102845086,"d":"0.1028"},{"$f":"AN4=Model.Global!J4","v":true}]
[2,{"v":0.1,"d":"0.10"},{"v":1,"d":"1.0"},{"v":2,"d":"2.0"},{"$f":"D4/(Model.Global!$AD4)*Model.Global!$AF4 + C5/Model.Global!$AC5*Model.Global!$AE5","v":{"v":0.02682096183,"d":"0.0268"}},{"$f":"(D5)/(Model.Global!$AD5)*Model.Global!$AF5","v":{"v":0.02682096183,"d":"0.0268"}},{"$f":"F5-E5","v":{"v":0,"d":"0.0000"}},{"v":0.2,"d":"0"},{"v":0.2,"d":"0.2000"},{"v":-0.1731790382,"d":"-0.1732"},10,{"v":9,"d":"9.0"},{"v":18,"d":"18.0"},{"$f":"M4/(Model.Global!$AD4)*Model.Global!$AF4 + L5/Model.Global!$AC5*Model.Global!$AE5","v":{"v":0.2413886564,"d":"0.2414"}},{"$f":"(M5)/(Model.Global!$AD5)*Model.Global!$AF5","v":{"v":0.2413886564,"d":"0.2414"}},{"$f":"O5-N5","v":{"v":0,"d":"0.0000"}},null,{"v":0,"d":"0.0000"},{"v":0.2413886564,"d":"0.2414"},0,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"V4/(Model.Global!$AD4)*Model.Global!$AF4 + U5/Model.Global!$AC5*Model.Global!$AE5","v":{"v":0,"d":"0.0000"}},{"$f":"(V5)/(Model.Global!$AD5)*Model.Global!$AF5","v":{"v":0,"d":"0.0000"}},{"$f":"X5-W5","v":{"v":0,"d":"0.0000"}},null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},0,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"AE4/(Model.Global!$AD4)*Model.Global!$AF4 + AD5/Model.Global!$AC5*Model.Global!$AE5","v":{"v":0,"d":"0.0000"}},{"$f":"(AE5)/(Model.Global!$AD5)*Model.Global!$AF5","v":{"v":0,"d":"0.0000"}},{"$f":"AG5-AF5","v":{"v":0,"d":"0.0000"}},null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},10,{"v":0.2,"d":"0.200"},{"v":0.06820961826,"d":"0.0682"},{"$f":"AN5=Model.Global!J5","v":true}]
[3,{"v":0.1,"d":"0.10"},1.5,4.5,{"$f":"D5/(Model.Global!$AD5)*Model.Global!$AF5 + C6/Model.Global!$AC6*Model.Global!$AE6","v":{"v":0.0274593207,"d":"0.0275"}},{"$f":"(D6)/(Model.Global!$AD6)*Model.Global!$AF6","v":{"v":0.03777507525,"d":"0.0378"}},{"v":0.01031575455,"d":"0.01032"},null,{"v":0.2103157545,"d":"0.2103"},{"v":-0.1725406793,"d":"-0.1725"},10,{"v":9,"d":"9.0"},{"v":27,"d":"27.0"},{"$f":"M5/(Model.Global!$AD5)*Model.Global!$AF5 + L6/Model.Global!$AC6*Model.Global!$AE6","v":{"v":0.2452188097,"d":"0.2452"}},{"$f":"(M6)/(Model.Global!$AD6)*Model.Global!$AF6","v":{"v":0.2266504515,"d":"0.2267"}},{"v":-0.01856835819,"d":"-0.0186"},null,{"v":-0.01856835819,"d":"-0.0186"},{"v":0.2452188097,"d":"0.2452"},5,4.5,13.5,{"$f":"V5/(Model.Global!$AD5)*Model.Global!$AF5 + U6/Model.Global!$AC6*Model.Global!$AE6","v":{"v":0.001915076618,"d":"0.0019"}},{"$f":"(V6)/(Model.Global!$AD6)*Model.Global!$AF6","v":{"v":0.1133252257,"d":"0.1133"}},{"v":0.1114101491,"d":"0.1114"},null,{"v":0.1114101491,"d":"0.1114"},{"v":0.001915076618,"d":"0.0019"},0,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"AE5/(Model.Global!$AD5)*Model.Global!$AF5 + AD6/Model.Global!$AC6*Model.Global!$AE6","v":{"v":0,"d":"0.0000"}},{"$f":"(AE6)/(Model.Global!$AD6)*Model.Global!$AF6","v":{"v":0,"d":"0.0000"}},{"v":0,"d":"0.0000"},null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},15,{"v":0,"d":"0.000"},{"v":0.07459320698,"d":"0.0746"},{"$f":"AN6=Model.Global!J6","v":true}]
[4,{"v":0.1,"d":"0.10"},1.5,{"v":6,"d":"6.0"},{"$f":"D6/(Model.Global!$AD6)*Model.Global!$AF6 + C7/Model.Global!$AC7*Model.Global!$AE7","v":{"v":0.03944253612,"d":"0.0394"}},{"$f":"(D7)/(Model.Global!$AD7)*Model.Global!$AF7","v":{"v":0.03944253612,"d":"0.0394"}},{"v":0,"d":"0.0000"},null,{"v":0.2103157545,"d":"0.2103"},{"v":-0.1708732184,"d":"-0.1709"},10,{"v":9,"d":"9.0"},{"v":36,"d":"36.0"},{"$f":"M6/(Model.Global!$AD6)*Model.Global!$AF6 + L7/Model.Global!$AC7*Model.Global!$AE7","v":{"v":0.2366552167,"d":"0.2367"}},{"$f":"(M7)/(Model.Global!$AD7)*Model.Global!$AF7","v":{"v":0.2366552167,"d":"0.2367"}},{"v":0,"d":"0.0000"},{"v":0.1,"d":"0.1000"},{"v":0.08143164181,"d":"0.0814"},{"v":0.1552235749,"d":"0.1552"},5,4.5,{"v":18,"d":"18.0"},{"$f":"V6/(Model.Global!$AD6)*Model.Global!$AF6 + U7/Model.Global!$AC7*Model.Global!$AE7","v":{"v":0.1183276084,"d":"0.1183"}},{"$f":"(V7)/(Model.Global!$AD7)*Model.Global!$AF7","v":{"v":0.1183276084,"d":"0.1183"}},{"v":0,"d":"0.0000"},null,{"v":0.1114101491,"d":"0.1114"},{"v":0.006917459244,"d":"0.0069"},0,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"AE6/(Model.Global!$AD6)*Model.Global!$AF6 + AD7/Model.Global!$AC7*Model.Global!$AE7","v":{"v":0,"d":"0.0000"}},{"$f":"(AE7)/(Model.Global!$AD7)*Model.Global!$AF7","v":{"v":0,"d":"0.0000"}},{"v":0,"d":"0.0000"},null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},15,{"v":0.1,"d":"0.100"},{"v":-0.008732184262,"d":"-0.0087"},{"$f":"AN7=Model.Global!J7","v":false}]
[5,{"v":0.1,"d":"0.10"},1.5,7.5,{"$f":"D7/(Model.Global!$AD7)*Model.Global!$AF7 + C8/Model.Global!$AC8*Model.Global!$AE8","v":{"v":0.04175022843,"d":"0.0418"}},{"$f":"(D8)/(Model.Global!$AD8)*Model.Global!$AF8","v":{"v":0.04175022843,"d":"0.0418"}},{"v":0,"d":"0.0000"},null,{"v":0.2103157545,"d":"0.2103"},{"v":-0.1685655261,"d":"-0.1686"},10,{"v":9,"d":"9.0"},{"v":45,"d":"45.0"},{"$f":"M7/(Model.Global!$AD7)*Model.Global!$AF7 + L8/Model.Global!$AC8*Model.Global!$AE8","v":{"v":0.2505013706,"d":"0.2505"}},{"$f":"(M8)/(Model.Global!$AD8)*Model.Global!$AF8","v":{"v":0.2505013706,"d":"0.2505"}},{"v":0,"d":"0.0000"},null,{"v":0.08143164181,"d":"0.0814"},{"v":0.1690697288,"d":"0.1691"},5,4.5,22.5,{"$f":"V7/(Model.Global!$AD7)*Model.Global!$AF7 + U8/Model.Global!$AC8*Model.Global!$AE8","v":{"v":0.1252506853,"d":"0.1253"}},{"$f":"(V8)/(Model.Global!$AD8)*Model.Global!$AF8","v":{"v":0.1252506853,"d":"0.1253"}},{"v":0,"d":"0.0000"},null,{"v":0.1114101491,"d":"0.1114"},{"v":0.01384053617,"d":"0.0138"},0,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"AE7/(Model.Global!$AD7)*Model.Global!$AF7 + AD8/Model.Global!$AC8*Model.Global!$AE8","v":{"v":0,"d":"0.0000"}},{"$f":"(AE8)/(Model.Global!$AD8)*Model.Global!$AF8","v":{"v":0,"d":"0.0000"}},{"v":0,"d":"0.0000"},null,{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},15,{"v":0,"d":"0.000"},{"v":0.01434473882,"d":"0.0143"},{"$f":"AN8=Model.Global!J8","v":true}]