15122013201420152016201720182019202070163.25C5*(1-$L$5)160.40944999999999157.61832557154.87576670508201152.1809283644136149.53298021087281146.93110635520364144.374505104623181.7399999999999999E-21C7-C5134.16697500000004131.83246963500005129.53858466335103127.28461329020871125.06986101895905122.89364543722914120.75529600662136118.654153856106189-((J6/C6)^(1/(J4-C4))-1)1.7399999999999971E-22278.35*(1+AVERAGE(6.6%,7.1%))297.41697500000004C7*(1-$L$7)292.24191963500004D7*(1-$L$7)287.15691023335103282.16037999529073277.25078938337265272.42662564810195267.686402361825263.02865896072927101.7399999999999999E-213C42013201420152016201720182019202001C101111111510.2C11+$L$110.314285714285714280.42857142857142860.542857142857142930.657142857142857250.771428571428571570.885714285714285915(J11-C11)/(J9-C9)0.11428571428571432((C10*C5)+(C11*C6))/C70.639114142694780510.69066926516695470.742224387639129010.793779510111303210.845334632583477520.896889755055651720.948444877527825815C920132014201520162017201820192020320C1520202020202020414C920132014201520162017201820192020100C10*C5*C$15/10003.26500000000000013.2081893.15236651139999993.09751533410164013.04361856728827182.9906596042174562.93862212710407272.88749010209246171110.53666790000000020.828661237705714651.11033072568586611.38194723000798031.64377531624917641.89607338674582152.13909381497443632.37308307712212361123.80166794.03685023770571414.26269723708586674.47946256410962114.68739388353744874.88673299096327715.07771594207850815.2605731792145853116