<?xml version="1.0"?>
<?mso-application progid="Excel.Sheet"?>
<Workbook xmlns="urn:schemas-microsoft-com:office:spreadsheet"
 xmlns:o="urn:schemas-microsoft-com:office:office"
 xmlns:x="urn:schemas-microsoft-com:office:excel"
 xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet"
 xmlns:html="http://www.w3.org/TR/REC-html40">
 <DocumentProperties xmlns="urn:schemas-microsoft-com:office:office">
  <Title>Risk Worksheet</Title>
  <Author>Clansman</Author>
  <LastAuthor>Gary Hickey</LastAuthor>
  <LastPrinted>2007-08-17T09:51:20Z</LastPrinted>
  <Created>2007-08-17T08:51:48Z</Created>
  <LastSaved>2007-08-17T09:52:37Z</LastSaved>
  <Version>11.8132</Version>
 </DocumentProperties>
 <ExcelWorkbook xmlns="urn:schemas-microsoft-com:office:excel">
  <WindowHeight>7425</WindowHeight>
  <WindowWidth>12315</WindowWidth>
  <WindowTopX>480</WindowTopX>
  <WindowTopY>45</WindowTopY>
  <ProtectStructure>False</ProtectStructure>
  <ProtectWindows>False</ProtectWindows>
 </ExcelWorkbook>
 <Styles>
  <Style ss:ID="Default" ss:Name="Normal">
   <Alignment ss:Vertical="Bottom"/>
   <Borders/>
   <Font/>
   <Interior/>
   <NumberFormat/>
   <Protection/>
  </Style>
  <Style ss:ID="s18" ss:Name="Currency">
   <NumberFormat
    ss:Format="_(&quot;$&quot;* #,##0.00_);_(&quot;$&quot;* \(#,##0.00\);_(&quot;$&quot;* &quot;-&quot;??_);_(@_)"/>
  </Style>
  <Style ss:ID="s21">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
  </Style>
  <Style ss:ID="s22">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Font ss:Size="12"/>
  </Style>
  <Style ss:ID="s23">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Font ss:Size="12" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s24">
   <Font ss:Size="12"/>
  </Style>
  <Style ss:ID="s25" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Font ss:Size="12"/>
   <NumberFormat ss:Format="_(&quot;$&quot;* #,##0_);_(&quot;$&quot;* \(#,##0\);_(&quot;$&quot;* &quot;-&quot;??_);_(@_)"/>
  </Style>
  <Style ss:ID="s26" ss:Parent="s18">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Font ss:Size="12"/>
  </Style>
  <Style ss:ID="s27">
   <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/>
   <Font ss:Size="12"/>
   <NumberFormat ss:Format="_(&quot;$&quot;* #,##0_);_(&quot;$&quot;* \(#,##0\);_(&quot;$&quot;* &quot;-&quot;??_);_(@_)"/>
  </Style>
  <Style ss:ID="s28" ss:Parent="s18">
   <Font ss:Size="12"/>
   <NumberFormat ss:Format="_(&quot;$&quot;* #,##0_);_(&quot;$&quot;* \(#,##0\);_(&quot;$&quot;* &quot;-&quot;??_);_(@_)"/>
  </Style>
  <Style ss:ID="s29">
   <Font x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s30">
   <Alignment ss:Horizontal="Right" ss:Vertical="Bottom"/>
   <Font x:Family="Swiss" ss:Bold="1"/>
  </Style>
  <Style ss:ID="s31">
   <Font x:Family="Swiss"/>
  </Style>
 </Styles>
 <Worksheet ss:Name="EURUSD  GBPUSD">
  <Table ss:ExpandedColumnCount="8" ss:ExpandedRowCount="88" x:FullColumns="1"
   x:FullRows="1">
   <Column ss:AutoFitWidth="0" ss:Width="40.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="51.75"/>
   <Column ss:AutoFitWidth="0" ss:Width="56.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="77.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="66.75"/>
   <Column ss:Index="7" ss:AutoFitWidth="0" ss:Width="66.75" ss:Span="1"/>
   <Row>
    <Cell ss:Index="4" ss:StyleID="s30"><Data ss:Type="String">EUR/USD </Data></Cell>
    <Cell ss:StyleID="s29"><Data ss:Type="String">GBP/USD</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:Index="7" ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
   </Row>
   <Row ss:Height="15.75">
    <Cell ss:StyleID="s22"/>
    <Cell ss:StyleID="s23"><Data ss:Type="String">Stop</Data></Cell>
    <Cell ss:StyleID="s23"><Data ss:Type="String">Required</Data></Cell>
    <Cell ss:StyleID="s23"><Data ss:Type="String">Total</Data></Cell>
    <Cell ss:StyleID="s23"><Data ss:Type="String">Trade</Data></Cell>
    <Cell ss:StyleID="s24"/>
    <Cell ss:StyleID="s23"><Data ss:Type="String">To</Data></Cell>
    <Cell ss:StyleID="s23"><Data ss:Type="String">Balance</Data></Cell>
   </Row>
   <Row ss:Height="15.75">
    <Cell ss:StyleID="s23"><Data ss:Type="String"># Lots</Data></Cell>
    <Cell ss:StyleID="s23"><Data ss:Type="String">Pips</Data></Cell>
    <Cell ss:StyleID="s23"><Data ss:Type="String">Margin </Data></Cell>
    <Cell ss:StyleID="s23"><Data ss:Type="String">Margin Rqrd.</Data></Cell>
    <Cell ss:StyleID="s23"><Data ss:Type="String">Profit</Data></Cell>
    <Cell ss:StyleID="s23"><Data ss:Type="String">Draw</Data></Cell>
    <Cell ss:StyleID="s23"><Data ss:Type="String">Account</Data></Cell>
    <Cell ss:StyleID="s25"/>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"/>
    <Cell ss:StyleID="s26"/>
    <Cell ss:StyleID="s24"/>
    <Cell ss:StyleID="s24"/>
    <Cell ss:StyleID="s24"/>
    <Cell ss:StyleID="s24"/>
    <Cell ss:StyleID="s22"/>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">10000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">100</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">200</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">300</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">400</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">400</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">10400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">200</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">400</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">600</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">800</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">800</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">11200</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">6</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">300</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">600</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">900</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">1200</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">1200</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">12400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">8</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">400</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">800</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">1200</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">1600</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">1600</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">14000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">10</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">500</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">1000</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">1500</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">2000</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">2000</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">16000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">12</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">600</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">1200</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">1800</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">2400</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">2400</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">18400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">14</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">700</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">1400</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">2100</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">2800</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">2800</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">21200</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">16</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">800</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">1600</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">2400</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">3200</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">3200</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">24400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">18</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">900</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">1800</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">2700</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">3600</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">3600</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">28000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">20</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">1000</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">2000</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">3000</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">4000</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">4000</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">32000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">22</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">1100</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">2200</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">3300</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">4400</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">4400</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">36400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">24</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">1200</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">2400</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">3600</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">4800</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">4800</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">41200</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">26</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">1300</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">2600</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">3900</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">5200</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">5200</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">46400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">28</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">1400</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">2800</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">4200</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">5600</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">5600</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">52000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">30</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">1500</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">3000</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">4500</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">6000</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">6000</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">58000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">32</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">1600</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">3200</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">4800</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">6400</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">6400</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">64400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">34</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">1700</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">3400</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">5100</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">6800</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">6800</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">71200</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">36</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">1800</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">3600</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">5400</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">7200</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">7200</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">78400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">38</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">1900</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">3800</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">5700</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">7600</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">7600</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">86000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">40</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">2000</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">4000</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">6000</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">8000</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">8000</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">94000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">42</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">2100</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">4200</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">6300</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">8400</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">8400</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">102400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">44</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">2200</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">4400</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">6600</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">8800</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">8800</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">111200</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">46</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">2300</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">4600</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">6900</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">9200</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">9200</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">120400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">48</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">2400</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">4800</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">7200</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">9600</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">9600</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">130000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">50</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">2500</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">5000</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">7500</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">10000</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">10000</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">140000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">52</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">2600</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">5200</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">7800</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">10400</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">10400</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">150400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">54</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">2700</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">5400</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">8100</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">10800</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">10800</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">161200</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">56</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">2800</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">5600</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">8400</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">11200</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">11200</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">172400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">58</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">2900</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">5800</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">8700</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">11600</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">11600</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">184000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">60</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">3000</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">6000</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">9000</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">12000</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">12000</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">196000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">62</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">3100</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">6200</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">9300</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">12400</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">12400</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">208400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">64</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">3200</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">6400</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">9600</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">12800</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">12800</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">221200</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">66</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">3300</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">6600</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">9900</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">13200</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">13200</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">234400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">68</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">3400</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">6800</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">10200</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">13600</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">13600</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">248000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">70</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">3500</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">7000</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">10500</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">14000</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">14000</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">262000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">72</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">3600</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">7200</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">10800</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">14400</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">14400</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">276400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">74</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">3700</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">7400</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">11100</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">14800</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">14800</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">291200</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">76</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">3800</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">7600</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">11400</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">15200</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">15200</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">306400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">78</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">3900</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">7800</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">11700</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">15600</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">15600</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">322000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">80</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">4000</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">8000</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">12000</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">16000</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">16000</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">338000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">82</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">4100</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">8200</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">12300</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">16400</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">16400</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">354400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">84</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">4200</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">8400</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">12600</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">16800</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">16800</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">371200</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">86</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">4300</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">8600</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">12900</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">17200</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">17200</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">388400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">88</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(1*50)"><Data ss:Type="Number">4400</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">8800</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">13200</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">17600</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">17600</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">406000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:Index="7" ss:StyleID="s21"/>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">406000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:Index="7" ss:StyleID="s21"/>
    <Cell ss:StyleID="s27"/>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:Index="7" ss:StyleID="s21"/>
    <Cell ss:StyleID="s27"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s29"><Data ss:Type="String">Notes:</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s29"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s29"><Data ss:Type="String">The following notes are for those not familiar with excel:</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">The formulas used are set for $10,000.00 lots.  If actual lots are smaller or larger, the formulas can be </Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">adjusted accordingly. </Data></Cell>
   </Row>
   <Row ss:Index="59">
    <Cell ss:StyleID="s29"><Data ss:Type="String">Entering numbers in fields:</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">Enter only the number (you do not have to enter the $ sign.) </Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">There are only three (3) fields a number can be entered; Beginning Balance, # Lots, and Draw.  The </Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">spreadsheet will calculate the other fields.</Data></Cell>
   </Row>
   <Row ss:Index="64">
    <Cell ss:StyleID="s29"><Data ss:Type="String">Formulas:</Data></Cell>
   </Row>
   <Row ss:Index="66">
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s29"><Data ss:Type="String"># Lots:</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="2"><Data ss:Type="String">Number of lots to be traded.</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s29"><Data ss:Type="String">Stop Pips:</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="2"><Data ss:Type="String">Number of lots X (value of pip X number of pips for stop).</Data></Cell>
   </Row>
   <Row ss:Index="72">
    <Cell ss:Index="2" ss:StyleID="s29"><Data ss:Type="String">Required Margin:</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="2"><Data ss:Type="String">Number of lots X margin requirement per lot. </Data></Cell>
   </Row>
   <Row ss:Index="75">
    <Cell ss:Index="2" ss:StyleID="s29"><Data ss:Type="String">Total Margin Required:</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="2"><Data ss:Type="String">Stop Pips plus Required Margin.</Data></Cell>
   </Row>
   <Row ss:Index="78">
    <Cell ss:Index="2" ss:StyleID="s29"><Data ss:Type="String">Trade Profit:</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="2"><Data ss:Type="String">Number of lots X (value of pip X number pips for profit).</Data></Cell>
   </Row>
   <Row ss:Index="81">
    <Cell ss:Index="2" ss:StyleID="s29"><Data ss:Type="String">Draw:</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="2"><Data ss:Type="String">Amount to withdrawn from trade account.</Data></Cell>
   </Row>
   <Row ss:Index="84">
    <Cell ss:Index="2" ss:StyleID="s29"><Data ss:Type="String">To Account:</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="2"><Data ss:Type="String">Trade Profit minus Draw.</Data></Cell>
   </Row>
   <Row ss:Index="87">
    <Cell ss:Index="2" ss:StyleID="s29"><Data ss:Type="String">Balance:</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="2"><Data ss:Type="String">Previous Balance plus To Account.</Data></Cell>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.33"/>
    <PageMargins x:Bottom="0.51" x:Top="0.38"/>
   </PageSetup>
   <Print>
    <ValidPrinterInfo/>
    <HorizontalResolution>-3</HorizontalResolution>
    <VerticalResolution>0</VerticalResolution>
   </Print>
   <Selected/>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>5</ActiveRow>
     <ActiveCol>2</ActiveCol>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="GBPUSD USDCHF USDJPY">
  <Table ss:ExpandedColumnCount="8" ss:ExpandedRowCount="88" x:FullColumns="1"
   x:FullRows="1">
   <Column ss:AutoFitWidth="0" ss:Width="40.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="56.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="61.5"/>
   <Column ss:AutoFitWidth="0" ss:Width="77.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="56.25"/>
   <Column ss:Index="7" ss:AutoFitWidth="0" ss:Width="56.25"/>
   <Column ss:AutoFitWidth="0" ss:Width="66.75"/>
   <Row>
    <Cell ss:Index="4" ss:StyleID="s29"><Data ss:Type="String">GBP/JPY USD/CHF USD/JPY</Data></Cell>
   </Row>
   <Row ss:Index="3" ss:Height="15.75">
    <Cell ss:StyleID="s22"/>
    <Cell ss:StyleID="s23"><Data ss:Type="String">Stop</Data></Cell>
    <Cell ss:StyleID="s23"><Data ss:Type="String">Required</Data></Cell>
    <Cell ss:StyleID="s23"><Data ss:Type="String">Total</Data></Cell>
    <Cell ss:StyleID="s23"><Data ss:Type="String">Trade</Data></Cell>
    <Cell ss:StyleID="s24"/>
    <Cell ss:StyleID="s23"><Data ss:Type="String">To</Data></Cell>
    <Cell ss:StyleID="s23"><Data ss:Type="String">Balance</Data></Cell>
   </Row>
   <Row ss:Height="15.75">
    <Cell ss:StyleID="s23"><Data ss:Type="String"># Lots</Data></Cell>
    <Cell ss:StyleID="s23"><Data ss:Type="String">Pips</Data></Cell>
    <Cell ss:StyleID="s23"><Data ss:Type="String">Margin</Data></Cell>
    <Cell ss:StyleID="s23"><Data ss:Type="String">Margin Rqrd.</Data></Cell>
    <Cell ss:StyleID="s23"><Data ss:Type="String">Profit</Data></Cell>
    <Cell ss:StyleID="s23"><Data ss:Type="String">Draw</Data></Cell>
    <Cell ss:StyleID="s23"><Data ss:Type="String">Account</Data></Cell>
    <Cell ss:StyleID="s25"/>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"/>
    <Cell ss:StyleID="s26"/>
    <Cell ss:StyleID="s24"/>
    <Cell ss:StyleID="s24"/>
    <Cell ss:StyleID="s24"/>
    <Cell ss:StyleID="s24"/>
    <Cell ss:StyleID="s22"/>
    <Cell ss:StyleID="s25"><Data ss:Type="Number">10000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">2</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">85</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">200</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">285</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">400</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">400</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">10400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">4</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">170</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">400</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">570</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">800</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">800</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">11200</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">6</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">255</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">600</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">855</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">1200</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">1200</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">12400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">8</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">340</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">800</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">1140</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">1600</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">1600</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">14000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">10</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">425</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">1000</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">1425</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">2000</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">2000</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">16000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">12</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">510</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">1200</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">1710</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">2400</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">2400</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">18400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">14</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">595</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">1400</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">1995</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">2800</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">2800</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">21200</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">16</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">680</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">1600</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">2280</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">3200</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">3200</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">24400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">18</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">765</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">1800</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">2565</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">3600</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">3600</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">28000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">20</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">850</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">2000</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">2850</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">4000</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">4000</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">32000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">22</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">935</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">2200</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">3135</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">4400</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">4400</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">36400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">24</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">1020</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">2400</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">3420</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">4800</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">4800</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">41200</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">26</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">1105</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">2600</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">3705</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">5200</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">5200</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">46400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">28</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">1190</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">2800</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">3990</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">5600</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">5600</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">52000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">30</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">1275</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">3000</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">4275</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">6000</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">6000</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">58000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">32</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">1360</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">3200</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">4560</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">6400</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">6400</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">64400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">34</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">1445</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">3400</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">4845</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">6800</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">6800</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">71200</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">36</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">1530</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">3600</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">5130</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">7200</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">7200</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">78400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">38</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">1615</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">3800</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">5415</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">7600</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">7600</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">86000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">40</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">1700</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">4000</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">5700</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">8000</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">8000</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">94000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">42</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">1785</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">4200</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">5985</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">8400</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">8400</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">102400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">44</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">1870</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">4400</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">6270</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">8800</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">8800</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">111200</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">46</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">1955</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">4600</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">6555</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">9200</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">9200</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">120400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">48</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">2040</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">4800</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">6840</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">9600</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">9600</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">130000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">50</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">2125</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">5000</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">7125</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">10000</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">10000</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">140000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">52</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">2210</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">5200</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">7410</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">10400</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">10400</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">150400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">54</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">2295</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">5400</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">7695</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">10800</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">10800</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">161200</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">56</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">2380</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">5600</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">7980</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">11200</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">11200</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">172400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">58</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">2465</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">5800</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">8265</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">11600</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">11600</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">184000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">60</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">2550</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">6000</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">8550</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">12000</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">12000</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">196000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">62</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">2635</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">6200</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">8835</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">12400</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">12400</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">208400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">64</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">2720</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">6400</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">9120</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">12800</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">12800</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">221200</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">66</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">2805</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">6600</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">9405</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">13200</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">13200</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">234400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">68</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">2890</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">6800</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">9690</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">13600</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">13600</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">248000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">70</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">2975</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">7000</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">9975</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">14000</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">14000</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">262000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">72</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">3060</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">7200</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">10260</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">14400</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">14400</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">276400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">74</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">3145</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">7400</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">10545</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">14800</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">14800</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">291200</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">76</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">3230</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">7600</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">10830</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">15200</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">15200</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">306400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">78</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">3315</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">7800</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">11115</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">15600</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">15600</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">322000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">80</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">3400</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">8000</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">11400</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">16000</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">16000</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">338000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">82</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">3485</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">8200</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">11685</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">16400</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">16400</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">354400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">84</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">3570</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">8400</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">11970</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">16800</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">16800</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">371200</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">86</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">3655</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">8600</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">12255</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">17200</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">17200</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">388400</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s22"><Data ss:Type="Number">88</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=RC[-1]*(0.85*50)"><Data ss:Type="Number">3740</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]*100"><Data ss:Type="Number">8800</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-2]+RC[-1]"><Data ss:Type="Number">12540</Data></Cell>
    <Cell ss:StyleID="s28" ss:Formula="=RC[-4]*(10*20)"><Data ss:Type="Number">17600</Data></Cell>
    <Cell ss:StyleID="s28"><Data ss:Type="Number">0</Data></Cell>
    <Cell ss:StyleID="s25" ss:Formula="=RC[-2]-RC[-1]"><Data ss:Type="Number">17600</Data></Cell>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">406000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:Index="7" ss:StyleID="s21"/>
    <Cell ss:StyleID="s27" ss:Formula="=R[-1]C+RC[-1]"><Data ss:Type="Number">406000</Data></Cell>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:Index="7" ss:StyleID="s21"/>
    <Cell ss:StyleID="s27"/>
   </Row>
   <Row ss:Height="15">
    <Cell ss:StyleID="s21"/>
    <Cell ss:StyleID="s21"/>
    <Cell ss:Index="7" ss:StyleID="s21"/>
    <Cell ss:StyleID="s27"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s29"><Data ss:Type="String">Notes:</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s29"/>
   </Row>
   <Row>
    <Cell ss:StyleID="s29"><Data ss:Type="String">The following notes are for those not familiar with excel:</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">The formulas used are set for $10,000.00 lots.  If actual lots are smaller or larger, the formulas can be </Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">adjusted accordingly. </Data></Cell>
   </Row>
   <Row ss:Index="59">
    <Cell ss:StyleID="s29"><Data ss:Type="String">Entering numbers in fields:</Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">Enter only the number (you do not have to enter the $ sign.) </Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">There are only three (3) fields a number can be entered; Beginning Balance, # Lots, and Draw.  The </Data></Cell>
   </Row>
   <Row>
    <Cell><Data ss:Type="String">spreadsheet will calculate the other fields.</Data></Cell>
   </Row>
   <Row ss:Index="64">
    <Cell ss:StyleID="s29"><Data ss:Type="String">Formulas:</Data></Cell>
   </Row>
   <Row ss:Index="66">
    <Cell ss:StyleID="s31"/>
    <Cell ss:StyleID="s29"><Data ss:Type="String"># Lots:</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="2"><Data ss:Type="String">Number of lots to be traded.</Data></Cell>
   </Row>
   <Row>
    <Cell ss:StyleID="s31"/>
   </Row>
   <Row>
    <Cell ss:Index="2" ss:StyleID="s29"><Data ss:Type="String">Stop Pips:</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="2"><Data ss:Type="String">Number of lots X (value of pip X number of pips for stop).</Data></Cell>
   </Row>
   <Row ss:Index="72">
    <Cell ss:Index="2" ss:StyleID="s29"><Data ss:Type="String">Required Margin:</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="2"><Data ss:Type="String">Number of lots X margin requirement per lot. </Data></Cell>
   </Row>
   <Row ss:Index="75">
    <Cell ss:Index="2" ss:StyleID="s29"><Data ss:Type="String">Total Margin Required:</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="2"><Data ss:Type="String">Stop Pips plus Required Margin.</Data></Cell>
   </Row>
   <Row ss:Index="78">
    <Cell ss:Index="2" ss:StyleID="s29"><Data ss:Type="String">Trade Profit:</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="2"><Data ss:Type="String">Number of lots X (value of pip X number pips for profit).</Data></Cell>
   </Row>
   <Row ss:Index="81">
    <Cell ss:Index="2" ss:StyleID="s29"><Data ss:Type="String">Draw:</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="2"><Data ss:Type="String">Amount to withdrawn from trade account.</Data></Cell>
   </Row>
   <Row ss:Index="84">
    <Cell ss:Index="2" ss:StyleID="s29"><Data ss:Type="String">To Account:</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="2"><Data ss:Type="String">Trade Profit minus Draw.</Data></Cell>
   </Row>
   <Row ss:Index="87">
    <Cell ss:Index="2" ss:StyleID="s29"><Data ss:Type="String">Balance:</Data></Cell>
   </Row>
   <Row>
    <Cell ss:Index="2"><Data ss:Type="String">Previous Balance plus To Account.</Data></Cell>
   </Row>
  </Table>
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <PageSetup>
    <Header x:Margin="0.41"/>
    <PageMargins x:Bottom="0.51" x:Top="0.42"/>
   </PageSetup>
   <Print>
    <ValidPrinterInfo/>
    <HorizontalResolution>-3</HorizontalResolution>
    <VerticalResolution>0</VerticalResolution>
   </Print>
   <Panes>
    <Pane>
     <Number>3</Number>
     <ActiveRow>5</ActiveRow>
     <ActiveCol>1</ActiveCol>
    </Pane>
   </Panes>
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
 <Worksheet ss:Name="Sheet3">
  <WorksheetOptions xmlns="urn:schemas-microsoft-com:office:excel">
   <ProtectObjects>False</ProtectObjects>
   <ProtectScenarios>False</ProtectScenarios>
  </WorksheetOptions>
 </Worksheet>
</Workbook>
