{"text_format":"1","workbook":"xlsx","n_sheets":28,"sheets":["Input - Instructions","Input 1 - Basics","Input 2 - Data","Input 3 - Debt and Banking","Input 4 - Forecast","Input 5 - Scenario Design","Fan Chart","Output - Instructions","Output - Basic1","Output - Basic2","Output - Realism","Output - Shocks","Output - Heat Map","Baseline","Baseline debt","Benchmarks","Lists-Modules-ChartData","HeatMap","primary","growth","interest","exchange","combo","contingent","historical","constant pb","custom1","custom2"],"not_rendered":{"charts":49,"images":2,"macros":1,"external_links":0,"defined_names":141,"comments":19,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Input - Instructions","index":0,"n_rows":127,"n_cols":12,"rows_kept":127,"cut":false,"hidden":false,"merged":[[27,0,27,7],[125,2,125,13],[126,2,126,13],[121,0,121,13],[50,0,50,13],[31,0,31,13],[123,2,123,13],[124,2,124,13],[119,2,119,13],[95,0,95,13],[57,0,57,13],[114,2,114,13],[115,2,115,13],[116,2,116,13],[117,2,117,13],[118,2,118,13],[109,3,109,13],[110,3,110,13],[111,3,111,13],[112,2,112,13],[113,2,113,13],[104,2,104,13],[105,2,105,13],[106,2,106,13],[107,3,107,13],[108,3,108,13],[99,2,99,13],[100,2,100,13],[101,2,101,13],[102,2,102,13],[103,2,103,13],[97,1,97,13],[98,2,98,13],[93,2,93,13],[81,2,81,13],[82,2,82,13],[85,2,85,13],[86,2,86,13],[87,2,87,13],[89,3,90,13],[83,2,84,13],[76,2,76,13],[77,2,77,13],[78,2,78,13],[79,2,79,13],[80,2,80,13],[73,2,73,13],[66,2,66,13],[67,2,67,13],[68,2,68,13],[74,3,74,13],[75,3,75,13],[88,3,88,13],[91,3,91,13],[92,2,92,13],[33,1,33,13],[34,2,34,13],[35,2,35,13],[36,2,36,13],[37,2,37,13],[39,2,39,13],[42,2,42,13],[43,2,43,13],[72,1,72,13],[44,2,44,13],[45,2,45,13],[46,2,46,13],[47,2,47,13],[52,1,52,13],[64,2,65,13],[40,2,41,13],[53,2,53,13],[54,2,54,13],[55,2,55,13],[59,1,59,13],[60,2,60,13],[61,3,61,13],[62,3,62,13],[63,3,63,13],[7,0,7,4],[10,0,10,7],[6,0,6,7],[7,5,7,6],[8,0,8,7],[9,0,9,7],[11,0,11,7],[12,0,12,7],[13,0,13,7],[23,0,23,7],[24,0,24,7],[25,0,25,7],[26,0,26,7],[14,0,14,7],[15,0,15,7],[16,0,16,7],[17,0,17,7],[18,0,18,7],[19,0,19,7],[20,0,20,7],[21,0,21,7],[22,0,22,7]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,"Overview of the MAC DSA Framework "]
[]
[]
["Overview of the MAC DSA Framework"]
[]
["Market-access country (MAC) public debt sustainability analysis (DSA) is a risk-based tool."]
["See Figure 1, to the right, extracted from the Guidance Note.",null,null,null,null,"Guidance Note"]
["Depth of analysis depends on the extent of vulnerabilities or use of Fund resources. "]
["Higher Scrutiny - for exceptional access, high debt-burden, or high-vulnerability countries:"]
["Analysis includes the basic DSA, standard alternative scenarios, the outcome of all modules in this template, the heat map and a write-up. "]
["Lower Scrutiny - for all other countries:"]
["● Analysis includes the basic DSA and standard alternative scenarios, as well as contingent liabilities shock when relevant. All other modules are optional. Write-up is optional."]
["● As debt vulnerabilities may emerge at lower debt levels than the ones suggested in Figure 1, some \"Lower Scrutiny\" countries may be reclassified as  \"Higher Scrutiny\". Conversely, some countries with high gross debt burden may be treated as \"Lower Scrutiny\". See Guidance Note for details on possible reclassification."]
["Components of the DSA:"]
["1 - Basic DSA Module (for all MACs)"]
["● This includes baseline and standard alternative scenarios."]
["● Where relevant, the basic DSA may also include a contingent liabilities shock and customized scenarios."]
["2 - Risk Identification and Analysis Modules (for Higher Scrutiny countries)"]
["● Vulnerabilities are identified through four different modules (a-d):"]
["a - Realism of baseline scenario"]
["b - Vulnerability of debt profile"]
["c - Sensitivity to macro-fiscal risks"]
["d - Contingent liabilities"]
["3 - Risk Reporting Module (for Higher Scrutiny countries)"]
["● Heat Map"]
["● Fan Charts"]
["● Write-Up"]
[]
["Instructions for the Input"]
[]
["1. Go to Sheet \"Input 1 - Basics\""]
[]
[null,"Populate the yellow-shaded cells."]
[null,"1.a. ","Select country from the drop-down menu."]
[null,"1.b.","Is the country seeking or does it currently have exceptional access to Fund resources?"]
[null,null,"Use the drop-down menu to answer the question.  (Select \"Yes\" for countries under PPM after exceptional access.)"]
[null,"1.c.","Select the definition of \"public sector\" that is covered by the fiscal data that will be entered."]
[null,"1.d. ","Select whether the definition of \"public sector\" includes guarantees and, if it does, provide a description of these guarantees."]
[null,"1.e. ","Select whether you wish to use complementary analyses of net debt and/or debt-to-potential GDP."]
[null,null,"If selected, the complementary analysis results will be presented in: (i) the basic DSA table in \"Output - Basic1\" (line 12); and (ii) the basic DSA debt-to-GDP chart in \"Output - Basic2.\"  The rest of the DSA outputs will remain unchanged."]
[]
[null,"1.f. ","Select first year of projection."]
[null,"1.g. ","Enter estimate of REER overvaluation from the latest exchange rate assessment."]
[null,null,"This is an input for the calibration of the exchange rate shock in the macro-fiscal risks module."]
[null,"1.h.","Enter the latest risk ratings (Moody's, S&P and Fitch) using drop-down menus."]
[null,"1.i.","Enter market spread information in the appropriate cells. Use the drop-down menu to define \"bond spread.\""]
[null,null,"EMs may use EMBI Global spreads while AEs may use bond spreads over US or German bonds at similar maturity."]
[null,"1.j.","Enter the scale of the macroeconomic and fiscal variables that will be entered in \"Input 2 - Data\" (e.g., millions, billions)."]
[]
["2. Go to Sheet \"Input 2 - Data\""]
[]
[null,"Populate the yellow-shaded cells."]
[null,"2.a.","Ensure that the fiscal series are consistent with the definition of the public sector selected in Step 1."]
[null,"2.b.","Ensure that data are consistent with the scales and units specified in columns A and B."]
[null,null,"Note that, unless otherwise specified, all series should be denominated in local currency units (LCU), including interest on foreign-currency denominated debt. "]
[]
["3. Go to Sheet \"Input 3 - Debt and Banking\""]
[]
[null,"Populate the yellow-shaded cells."]
[null,"3.a. ","Please provide as much data as available. This information is used to generate a historical perspective on the maturity and currency composition of debt (see graphs in \"Output - Basic\").  This input sheet distinguishes between:"]
[null,null,null,"(i) domestic and external debt (residency criterion);"]
[null,null,null,"(ii) local-currency and foreign-currency denominated debt;"]
[null,null,null,"(iii) short-term and long-term debt. "]
[null,"3.b.","Please provide historical data on public guarantees broken down by currency; guarantees are assumed to remain constant in LCU terms at the last entered value over the projection horizon. This information is used to compute the country's average nominal interest rate on debt."]
[]
[null,"3.c.","Please provide information on the banking sector."]
[null,null,"Private sector credit and loan-to-deposit ratio are used to determine potential contingent liabilities arising from the banking sector."]
[null,null,"Bank gross foreign assets are used for the calibration of the size of the contingent liability shock."]
[]
["4. Go to Sheet \"Input 4 - Forecast\""]
[]
[null,"Populate the yellow-shaded cells."]
[null,"4.a.","\"Input 4 - Forecast\" is divided into two basic parts:"]
[null,null,null,"(i) calculation of gross financing needs based on the fiscal assumptions;"]
[null,null,null,"(ii) financing assumptions."]
[null,"4.b. ","Gross financing assumptions include debt service on the outstanding stock of debt (existing debt)."]
[null,null,"This includes interest payments on existing domestic- and foreign-currency denominated debt (rows 24 and 25) as well as amortization payments (rows 27 and 28). "]
[null,null,"Data on debt service of existing debt should preferably come from the fiscal files or authorities' debt management office."]
[null,null,"They may also be computed from a loan-by-loan breakdown of outstanding debt available from databases like Bloomberg, Datastream, Dealogic, BEL etc."]
[null,null,"The breakdown between domestic- and foreign-currency denominated debt is important for capturing exchange rate risks."]
[null,null,"The breakdown between existing and new debt (debt to be issued over the projection period) is important for capturing roll-over risks and interest rate risks."]
[null,"4.c. ","Gross financing needs of the government are calculated automatically in row 37 (including debt service on new debt)."]
[null,null,"After adjusting for possible one-off financing factors (change in arrears, debt relief, privatization/drawdown of deposits and any other factors specified) in rows 39-43, the template calculates the gross financing needs to be met by the issuance of new debt (row 45)."]
[]
[null,"4.d. ","The template allows a wide range of debt instruments to finance the government, which can be differentiated by interest rate, grace period, maturity, currency and residency."]
[null,null,"Not all debt instruments in the template need to be filled in. In principle, a single summary instrument could be used as an approximation."]
[null,null,"Ensure that the terms and conditions of new debt are appropriate (cells J54-R89):"]
[null,null,null,"(i) Use the drop-down menu to select whether payments are annual or semi-annual (column J)."]
[null,null,null,"(ii) Fill in grace period and maturity (columns K and L) for each instrument. Amortization of projected debt is assumed to take place at the end of the year for annual payment schedule and at mid-year and the year-end for semi-annual payment schedule. If grace is set equal to maturity, the template calculates amortization as only one payment at maturity (bullet bond)."]
[]
[null,null,null,"(iii) Columns M-R determine the interest rate on new issuances; the interest rate can vary by instrument as well as by year of issuance."]
[null,null,"Lines marked \"ZERO-COUPON BOND\" should be used only for such instruments to ensure the appropriate calculations of interest and amortization payments."]
[null,"4.e. ","By construction, residual financing needs will be met by the issuance of domestic short-term debt (row 89). The use of this line should be minimized as much as possible. Because this residual too represents debt issuance, it should not be allowed to become negative; please use row 42 or 43 to represent any accumulation of deposits arising from debt issuance in excess of projected financing needs."]
[]
["5. Go to Sheet \"Input 5 - Scenario Design\""]
[]
[null,"Populate the yellow-shaded cells:"]
[null,"5.a. ","Required shocks for scenario analysis depend on the country's level of scrutiny (see the Overview of the Framework, and the Guidance Note)."]
[null,null,"Based on information regarding debt burden and exceptional access status provided in \"Input 1 - Basics,\" the template automatically determines the level of scrutiny for the country (cell J7)."]
[null,"5.b. ","If the country is reclassified from Lower to Higher Scrutiny (or vice versa) because of risk-mitigating or risk-amplifying factors,  the final scrutiny classification can be specified in cell J8.  (See Guidance Note for details on possible reclassification.)"]
[null,"5.c. ","Based on the level of scrutiny, required shocks are denoted in cells K13-K20, along with their respective descriptions in column M."]
[null,null,"The template builds in interactions among shock variables (explained in column M). Sizes of shocks and interactions can be customized (see 5.g. below)."]
[null,null,"Additional shocks (if relevant), whether they are required, and their descriptions can be customized in rows 23-27."]
[null,"5.d. ","As discussed in the Guidance Note, the MAC DSA framework includes a number of standardized alternative scenarios as well as a number of stress tests."]
[null,null,"Standardized alternative scenarios are a historical scenario and a constant primary balance scenario (rows 13-14)."]
[null,null,"The macro-fiscal risk module includes five stress tests (rows 16-20): "]
[null,null,null,"(i) primary balance shock;"]
[null,null,null,"(ii) real GDP growth shock;"]
[null,null,null,"(iii) interest rate shock;"]
[null,null,null,"(iv) exchange rate shock;"]
[null,null,null,"(v) combined shock."]
[null,"5.e. ","The financial sector contingent liability stress test is automatically triggered by developments in private sector credit growth and loan-to-deposit ratios."]
[null,null,"If the shock was not triggered but needs to be included due other vulnerabilities not identified by the default indicators or their benchmarks, users can select \"Yes\" from the yellow-shaded drop-down menu (cell J23) to manually trigger the contingent liability stress test."]
[null,"5.f.","The template allows for two additional customized scenarios (including contingent liability shocks from non-financial sectors)."]
[null,null,"To run one or two customized shocks, select \"Yes\" from the drop-down menus  in cells J25 and/or J27."]
[null,null,"Users have the option to name the customized shocks in cells T25 and T27, which will appear in output tables and charts."]
[null,"5.g. ","All possible shock scenarios are shown under Shock Assumptions (E32-J150), regardless of whether the shock is required."]
[null,null,"Interactions between the variables are described in column B. If applicable, users may tailor the sizes of shocks and interactions in the yellow-shaded cells under Shock Assumptions (column B), to reflect country-specific information."]
[null,null,"For example, under the primary balance shock scenario, the revenue-to-GDP ratio is assumed to remain unchanged compared to the baseline and interest rate on new debt increases by 25 bps per 1 percent of GDP deterioration in the primary balance. But users may wish to increase the impact on interest rate of a deterioration in the primary balance (cell B50), and include impact on real GDP growth (cells F43-J43)."]
[]
["6. Go to Sheet \"Fan Chart\""]
[]
[null,"6.a. ","Fan charts are generated based on the calculations of historical averages, variances and covariances of relevant macroeconomic variables: real GDP growth, effective real interest rate, primary balance and the change in real exchange rate."]
[null,"6.b. ","By default, averages, variances and covariances are calculated from the same historical data as the rest of the DSA (the last 11 years). For better results, users may wish to extend the historical period in order to better capture country-specific circumstances by populating the yellow-shaded cells not covered in the default period."]
[null,"6.c. ","Click on the blue button to generate the fan chart. Individual shocks can be turned off, using cells B42-B45, to analyze the source of uncertainty. (Note: macros must be enabled.)"]
[null,"6.d.","To generate asymmetric fan charts, users may place restrictions on the magnitude of positive shocks in cells D42-D45."]

{"sheet":"Input 1 - Basics","index":1,"n_rows":41,"n_cols":5,"rows_kept":41,"cut":false,"hidden":false,"merged":[[18,0,18,1],[20,0,20,1],[30,0,30,1],[22,0,22,1],[35,0,35,1]]}
["Basic Data Input"]
[]
["Select country",null,null,"Example"]
["IFS Code",null,null,{"$f":"VLOOKUP(Country,'Lists-Modules-ChartData'!$I$13:$K$128,2,FALSE)","v":136}]
["Emerging Market (EM) or Advanced Economy (AE)",null,null,{"$f":"IF(AEStatus=1,\"AE\",\"EM\")","v":"AE"}]
[]
["Exceptional Access?",null,null,"No"]
[]
["Definition of the public sector",null,null,"general government"]
[null,"Includes public guarantees?",null,"No"]
[null,{"$f":"IF(Guarantees=\"Yes\",\"Specify or define the guarantees\",\"\")","v":""}]
[]
["Use of complementary analysis?"]
[null,"Net debt-to-GDP?",null,"No"]
[null,"Gross debt-to-potential GDP?",null,"Yes"]
[]
["First year of projection",null,null,2014]
[]
["Estimate of REER overvaluation (in percent)",null,null,0.05]
[]
["Sovereign risk rating"]
[]
["Latest information, available as of…",null,null,"2013-08-30"]
[null,null,null,"Foreign currency","National currency"]
[null,"Moody's",null,"Baa2","Baa2"]
[null,"S&Ps",null,"BBB","BBB"]
[null,"Fitch",null,"BBB+","BBB+"]
[]
["Market information"]
[]
["Latest information, available as of…",null,null,{"$f":"D23","v":"2013-08-30"}]
[null,"5Y CDS (basis points)",null,258]
[null,"Market perception or bond spread, defined as:"]
[null,"Long-term bond spread over German bonds (bp)",null,276]
[]
["Historical information over the last 3 months…",null,null,{"$f":"IF(ISBLANK(D23),\"\",TEXT(D23-90,\"dd-mmm-yy\")&\" through \"&TEXT(D23,\"dd-mmm-yy\"))","v":"01-Jun-13 through 30-Aug-13"}]
[null,{"$f":"\"Average \"&SpreadDefinition","v":"Average Long-term bond spread over German bonds (bp)"},null,273]
[]
[]
["Scale of macroeconomic and fiscal variables"]
[null,"Scale",null,"Billions"]

{"sheet":"Input 2 - Data","index":2,"n_rows":35,"n_cols":22,"rows_kept":35,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["1 - Please fill the yellow-shaded cells. (Light-yellow cells should be filled if available and may be required in certain cases; please see \"Notes\" column.)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"First Year of projection"]
["Units","Scale","Notes","Variable",{"$f":"F3-1","v":2002},2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,{"$f":"Q3-1","v":2013},{"$f":"FirstYear","v":2014},{"$f":"Q3+1","v":2015},{"$f":"R3+1","v":2016},{"$f":"S3+1","v":2017},{"$f":"T3+1","v":2018},{"$f":"U3+1","v":2019}]
[]
["National Currency",{"$f":"Scale","v":"Billions"},null,"GDP at constant prices (level)",1393.278,1399.567,1398.9159999999999,1423.127,1436.38,1467.9649999999999,1492.671,1475.412,1394.348,1418.376,1423.674,1389.9480000000001,1365.2620916149499,1375.4895689662501,1390.0697583972999,1409.5317636664799,1429.27603356176,1446.4273459645001]
["Index Number","Unit",null,"GDP deflator (level)",90.128316100591547,93.019769685910006,95.920770081977764,98.215197940872457,100,101.70753389896899,104.12200679185166,106.75960341924832,108.98964964270039,109.41294832963899,110.87496154316227,112.66004195840399,114.254885576199,115.740199088689,117.24482167684199,118.886249180318,120.61009979343299,122.383068260396]
["National Currency",{"$f":"Scale","v":"Billions"},null,"GDP at current prices (level)",1255.7380000000001,1301.874,1341.8510000000001,1397.7270000000001,1436.38,1493.0309999999999,1554.1990000000001,1575.144,1519.6949999999999,1551.8869999999999,1578.498,1565.9159999999999,1559.87864058989,1591.9943655657,1629.78480941663,1675.7394448282701,1723.85125040245,1770.18216614877]
["National Currency",{"$f":"Scale","v":"Billions"},"Required for Higher Scrutiny countries and complementary debt-to-potential GDP analysis.","Potential GDP at current prices (level)",1226.1254404619895,1282.6096056980482,1337.8050619179423,1387.4311007998583,1423.7339999999999,1459.7767047163932,1507.8220169548417,1550.113143382323,1577.9565071130021,1582.5138724964327,1607.5184124343075,1620.9560634987754,1638.2788571307442,1658.2994083498113,1683.0847304795245,1711.0887677787978,1742.4708184163333,1776.5949654051476]
[]
["US Dollars",{"$f":"Scale","v":"Billions"},"Required only for Higher Scrutiny countries.","Balance on current account",null,null,null,null,null,null,null,null,null,null,-48.262,-11.57]
["(NC/USD)","Unit",null,"Nominal exchange rate (national currency per US dollar) -- average",1.11654080770562,1.0588518692706199,0.88430817255505401,0.80430841206060499,0.80272605769192196,0.796401274165767,0.72958850418434895,0.67947959659550805,0.71797951383053105,0.75363971255467899,0.71869661429729204,0.77748522539365506,0.75766826749923399,0.751442424023817,0.744026739317876,0.73697878514773096,0.73103781632103304,0.72514507606215295]
["(NC/USD)","Unit",null,"Nominal exchange rate (national currency per US dollar) -- end of period",1.12061140558289,0.98206744839235605,0.813596830226749,0.74584563978638996,0.84344056274354395,0.75685999999999998,0.68593000000000004,0.73407999999999995,0.68497487835370097,0.75651461270849696,0.75878019999999802,0.757920266787934,0.75579575512170705,0.74795052338016799,0.74070775346898998,0.734160686527219,0.728293223159306,0.72247682587548701]
["Index Number","Unit","Required only for Higher Scrutiny countries.","Real exchange rate index (national currency per U.S. Dollar)",1.12061140558289,0.98206744839235605,0.813596830226749,0.74584563978638996,0.84344056274354395,0.75685999999999998,0.68593000000000004,0.73407999999999995,0.68497487835370097,0.75651461270849696,0.75878019999999802,0.757920266787934,0.75579575512170705,0.74795052338016799,0.74070775346898998,0.734160686527219,0.728293223159306,0.728293223159306]
[]
["National Currency",{"$f":"Scale","v":"Billions"},null,"Public sector revenues and grants",{"$f":"SUM(E16:E17)","v":559.09699999999998},{"$f":"SUM(F16:F17)","v":572.21400000000006},596.19600000000003,614.43899999999996,623.72500000000002,672.447,715.56399999999996,723.43200000000002,706.77499999999998,714.81700000000001,728.41200000000003,746.37130947145704,748.569553804919,765.90296996128995,785.18111597751601,808.82065909664595,833.57740156797104,857.44783771883897]
["National Currency",{"$f":"Scale","v":"Billions"},null,"Public sector non-interest revenues and grants",555.34399999999994,569.15900000000011,593.34199999999998,612.38,621.11500000000001,669.25,711.93799999999999,719.803,703.56,712.20600000000002,725.32500000000005,743.274559471457,745.56305380491904,762.89646996128999,782.40611597751604,806.04565909664598,830.80240156797106,854.67283771883899]
["National Currency","Billions","If available. Otherwise, assume zero.","Public sector interest revenues",3.7530000000000001,3.0550000000000002,2.8540000000000001,2.0590000000000002,2.61,3.1970000000000001,3.6259999999999999,3.629,3.2149999999999999,2.6110000000000002,3.0870000000000002,3.0967500000000001,3.0065,3.0065,2.7749999999999999,2.7749999999999999,2.7749999999999999,2.7749999999999999]
["National Currency","Billions",null,"Public sector expenditures",{"$f":"SUM(E19:E20)","v":599.11800000000005},{"$f":"SUM(F19:F20)","v":613.40300000000002},645.12400000000002,664.298,688.25099999999998,723.375,740.26900000000001,765.53700000000003,788.36099999999999,782.04300000000001,786.25,793.81730947145695]
["National Currency","Billions",null,"Public sector non-interest expenditures",520.12200000000007,539.99900000000002,576.07500000000005,597.56799999999998,621.10799999999995,654.53800000000001,663.38499999999999,684.82,718.66399999999999,712.83699999999999,709.86099999999999,707.10030947145697,712.86240802130214,713.97898133372848,726.24108061672132,733.11656212786841,745.54664603593187,759.030724461663]
["National Currency","Billions",null,"Public sector interest expenditures (historical only)",78.995999999999995,73.403999999999996,69.049000000000007,66.73,67.143000000000001,68.837000000000003,76.884,80.716999999999999,69.697000000000003,69.206000000000003,76.388999999999996,86.716999999999999]
["National Currency","Billions","If available. Otherwise, contribution of exchange rate depreciation in debt dynamics is calculated based on effective interest rate on total debt.","Public sector interest expenditures denominated in local currency (historical only)",78.995999999999995,73.403999999999996,69.049000000000007,66.73,67.143000000000001,68.837000000000003,76.884,80.716999999999999,69.697000000000003,69.206000000000003,76.388999999999996,86.716999999999999]
["National Currency","Billions","If available. Otherwise, contribution of exchange rate depreciation in debt dynamics is calculated based on effective interest rate on total debt.","Public sector interest expenditures denominated in foreign currency (historical only)",0,0,0,0,0,0,0,0,0,0,0,0]
["National Currency","Billions",null,"Public sector principal payments (historical only)",298.79856000000001,298.44905,344.09875,298.98850999999996,282.15629999999999,275.72558000000004,289.80962,322.81632000000002,316.33762999999999,316.86984000000001,314.16528999999997,361.93419]
["National Currency","Billions",null,"Public sector debt service (sum of interest and amortization payments; historical only)",{"$f":"SUM(E20,E23)","v":377.79455999999999},371.85305,413.14774999999997,365.71850999999998,349.29930000000002,344.56258000000003,366.69362000000001,403.53332,386.03462999999999,386.07584000000003,390.55428999999998,448.65118999999999]
["National Currency","Billions",null,"Cyclically-adjusted primary balance",23.9491996251163,22.7513500598684,18.1873672835695,11.915534951282901,-3.4603266946495999,0.89948592630380497,27.7531770254812,25.577184313516899,16.633992728187099,17.263272260780099,32.936777930831298,67.369180903986702,75.338367019858097,85.799146237658903,86.470233565360999,94.2265071844582,97.914390519462103,101.85232744542201]
["National Currency","Billions","If available. Otherwise, assume zero.","Recognition of implicit contingent liability",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["National Currency","Billions","If available. Otherwise, assume zero.","Change in domestic arrears",null,null,null,null,null,null,null,null,null,null,null,0,-12.2,-20,0,0,0,0]
["National Currency","Billions","If available. Otherwise, assume zero.","Change in external arrears",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
["National Currency","Billions","If available. Otherwise, assume zero.","Debt relief",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0]
["National Currency","Billions","If available. Otherwise, assume zero.","Please specify (1) (e.g., privatization receipts) (+ reduces financing needs)",4.6580000000000004,1.952,16.866,8.3160000000000007,4.6180000000000003,3.7999999999999999E-2,3.5,1.9E-2,0.79900000000000004,8.0000000000000002E-3,1.56,7.875,0,0,0,0,0,0]
["National Currency","Billions","If available. Otherwise, assume zero.","Please specify (2) (e.g., other debt flows) (+ increases financing needs)",9.3829999999999991,5.3289999999999997,8.5359999999999996,0.53,1.8640000000000001,0.24299999999999999,3.129,1.6539999999999999,1.5189999999999999,4.0949999999999998,6.1470000000000002,6.0039999999999996,5.7,2.9,0,0,0,0]
["National Currency","Billions","Required only for complementary net debt analysis.","Highly-liquid assets available to repay debt",50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67]
["US Dollars","Billions","Required for Higher Scrutiny countries.","External debt: short-term, on original maturity basis, private and public",null,null,null,null,null,null,null,null,null,null,740.88563853974392,747.04699334436714]
["US Dollars","Billions","Required for Higher Scrutiny countries.","Amortization of MLT external debt, private and public",null,null,null,null,null,null,null,null,null,null,311.1605721503833,277.51938516236169]

{"sheet":"Input 3 - Debt and Banking","index":3,"n_rows":31,"n_cols":15,"rows_kept":31,"cut":false,"hidden":false,"merged":[[0,0,0,2]]}
["1 - Please fill the yellow-shaded cells.  All data should be entered in local currency units (LCU) unless otherwise specified."]
[]
["Historical Debt Data",null,{"$f":"D3-1","v":2002},2003,2004,2005,2006,2007,2008,2009,2010,{"$f":"M3-1","v":2011},{"$f":"N3-1","v":2012},{"$f":"FirstYear-1","v":2013},{"$f":"FirstYear","v":2014}]
[]
["Stock of total public debt",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"C11+C13","v":1360.2280000000001},1371.595,1397.3710000000001,1449.606,1518.556,1587.7809999999999,1605.1260000000002,1670.9929999999999,1769.2260000000001,1851.2170000000001,1906.846,1988.3629999999998]
[{"$f":"IF(Guarantees=\"Yes\",\"of which: public guarantees\",\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",Scale&\" LCU\",\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",SUM(C12,C14),\"\")","v":""},"","","","","","","","","","","",""]
[]
["Short-term debt 1/",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},252.58999999999997,263.51100000000002,231.68700000000001,247.17099999999999,266.99,279.32100000000003,270.89800000000002,294.62300000000005,295.70600000000002,286.68799999999999,284.06100000000004,311.79200000000003]
[{"$f":"IF(Guarantees=\"Yes\",\"Long-term debt, incl. guarantees 2/\",\"Long-term debt 2/\")","v":"Long-term debt 2/"},{"$f":"Scale&\" LCU\"","v":"Billions LCU"},1107.6380000000001,1108.0840000000001,1165.6840000000002,1202.4349999999999,1251.566,1308.46,1334.2280000000001,1376.37,1473.52,1564.529,1622.7849999999999,1676.5709999999999]
[]
[{"$f":"IF(Guarantees=\"Yes\",\"Denominated in local currency, incl. guarantees\",\"Denominated in local currency\")","v":"Denominated in local currency"},{"$f":"Scale&\" LCU\"","v":"Billions LCU"},1360.2280000000001,1371.595,1397.3710000000001,1449.606,1518.556,1587.7809999999999,1605.1260000000002,1670.9929999999999,1769.2260000000001,1851.2170000000001,1906.846,1988.3629999999998]
[{"$f":"IF(Guarantees=\"Yes\",\"of which: public guarantees\",\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",Scale&\" LCU\",\"\")","v":""}]
[{"$f":"IF(Guarantees=\"Yes\",\"Denominated in foreign currency, incl. guarantees\",\"Denominated in foreign currency\")","v":"Denominated in foreign currency"},{"$f":"Scale&\" LCU\"","v":"Billions LCU"},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(Guarantees=\"Yes\",\"of which: public guarantees\",\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",Scale&\" LCU\",\"\")","v":""}]
[]
[{"$f":"IF(Guarantees=\"Yes\",\"Domestic debt (held by residents), including guarantees 3/\",\"Domestic debt (held by residents) 3/\")","v":"Domestic debt (held by residents) 3/"},{"$f":"Scale&\" LCU\"","v":"Billions LCU"},null,null,null,null,null,null,null,null,null,null,null,1324.3630000000001]
[{"$f":"IF(Guarantees=\"Yes\",\"External debt (held by non-residents), including guarantees 3/\", \"External debt (held by non-residents) 3/\")","v":"External debt (held by non-residents) 3/"},{"$f":"Scale&\" LCU\"","v":"Billions LCU"},null,null,null,null,null,null,null,null,null,null,null,663.99999999999977]
[]
["Banking Sector Data",null,{"$f":"D19-1","v":2002},{"$f":"E19-1","v":2003},{"$f":"F19-1","v":2004},{"$f":"G19-1","v":2005},{"$f":"H19-1","v":2006},{"$f":"I19-1","v":2007},{"$f":"J19-1","v":2008},{"$f":"K19-1","v":2009},{"$f":"L19-1","v":2010},{"$f":"M19-1","v":2011},{"$f":"N19-1","v":2012},{"$f":"FirstYear-1","v":2013}]
["Banking system assets (excluding claims on government)","Percent of GDP",null,null,null,null,null,null,null,null,null,null,null,{"$f":"N23+N22","v":118.27536197640106}]
[]
["Private sector credit","Percent of GDP",null,null,null,null,null,null,null,null,102.16477648475517,108.39430756789324,108.48901930822845,110.00736309778871]
["Bank gross foreign assets","Percent of GDP",null,null,null,null,null,null,null,null,null,null,null,8.2679988786123406]
[]
["Loan-to-deposit ratio","Ratio (%)",null,null,null,null,null,null,null,null,null,null,null,1.62]
[]
["Nominal GDP",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"'Input 2 - Data'!E7","v":1255.7380000000001},{"$f":"'Input 2 - Data'!F7","v":1301.874},{"$f":"'Input 2 - Data'!G7","v":1341.8510000000001},{"$f":"'Input 2 - Data'!H7","v":1397.7270000000001},{"$f":"'Input 2 - Data'!I7","v":1436.38},{"$f":"'Input 2 - Data'!J7","v":1493.0309999999999},{"$f":"'Input 2 - Data'!K7","v":1554.1990000000001},{"$f":"'Input 2 - Data'!L7","v":1575.144},{"$f":"'Input 2 - Data'!M7","v":1519.6949999999999},{"$f":"'Input 2 - Data'!N7","v":1551.8869999999999},{"$f":"'Input 2 - Data'!O7","v":1578.498},{"$f":"'Input 2 - Data'!P7","v":1565.9159999999999}]
[]
["1/ Maturity one year or less, based on original maturity."]
["2/ Maturity of more than one year."]
["3/ Domestic and external debt based on residency criterion."]

{"sheet":"Input 4 - Forecast","index":4,"n_rows":93,"n_cols":18,"rows_kept":93,"cut":false,"hidden":false,"merged":[[11,0,11,7],[49,0,49,7],[0,0,0,6],[1,0,1,6],[2,0,2,6],[3,0,3,6],[4,0,4,6],[5,0,5,6]]}
["1 - Please fill the yellow-shaded cells in rows 24, 25, 27, 28 with debt service forecast (principal and interest payments) on existing debt, i.e., disbursed debt that is outstanding. Values should be entered in local currency units (LCU), unless otherwise specified. Data on debt service of existing debt may be obtained from authorities' debt management office or computed based on a loan-by-loan breakdown of outstanding debt obtained from databases like Bloomberg, Datastream, BEL, etc."]
["2 - Distribute the financing needs (identified in row 45) as new debts in yellow-shaded cells in rows 54-87."]
["3 - Please enter the terms and conditions of new debt in columns J-R. Note that new debt is assumed to be disbursed at the beginning of the year. Amortization of projected debt is assumed to take place at the end of the year for annual payment schedule and at mid-year and the year-end for semi-annual payment schedule. If grace is set equal to maturity, the template calculates amortization as only one payment at maturity (bullet bond)."]
["4 - Residual financing need is assumed to be filled by domestic short-term debt issuance (row 89). Please minimize this residual as a source of financing as it does not assume any interest/amortization payments in the year of disbursement. Because this residual too represents debt issuance, it should not be allowed to become negative; please use row 42 or 43 to represent any accumulation of deposits arising from debt issuance in excess of projected financing needs."]
[]
[]
[]
[null,null,"First Year of projection"]
[null,null,{"$f":"FirstYear","v":2014},{"$f":"C9+1","v":2015},{"$f":"D9+1","v":2016},{"$f":"E9+1","v":2017},{"$f":"F9+1","v":2018},{"$f":"G9+1","v":2019}]
[]
[]
["Macro and Debt Service Forecast"]
[]
["GDP at constant prices (level) in LCU",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"'Input 2 - Data'!Q5","v":1365.2620916149499},{"$f":"'Input 2 - Data'!R5","v":1375.4895689662501},{"$f":"'Input 2 - Data'!S5","v":1390.0697583972999},{"$f":"'Input 2 - Data'!T5","v":1409.5317636664799},{"$f":"'Input 2 - Data'!U5","v":1429.27603356176},{"$f":"'Input 2 - Data'!V5","v":1446.4273459645001}]
["GDP deflator in LCU","Index",{"$f":"'Input 2 - Data'!Q6","v":114.254885576199},{"$f":"'Input 2 - Data'!R6","v":115.740199088689},{"$f":"'Input 2 - Data'!S6","v":117.24482167684199},{"$f":"'Input 2 - Data'!T6","v":118.886249180318},{"$f":"'Input 2 - Data'!U6","v":120.61009979343299},{"$f":"'Input 2 - Data'!V6","v":122.383068260396}]
["Nominal GDP in LCU",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"'Input 2 - Data'!Q7","v":1559.87864058989},{"$f":"'Input 2 - Data'!R7","v":1591.9943655657},{"$f":"'Input 2 - Data'!S7","v":1629.78480941663},{"$f":"'Input 2 - Data'!T7","v":1675.7394448282701},{"$f":"'Input 2 - Data'!U7","v":1723.85125040245},{"$f":"'Input 2 - Data'!V7","v":1770.18216614877}]
["Nominal exchange rate -- average (LCU/USD)","LCU/USD",{"$f":"'Input 2 - Data'!Q11","v":0.75766826749923399},{"$f":"'Input 2 - Data'!R11","v":0.751442424023817},{"$f":"'Input 2 - Data'!S11","v":0.744026739317876},{"$f":"'Input 2 - Data'!T11","v":0.73697878514773096},{"$f":"'Input 2 - Data'!U11","v":0.73103781632103304},{"$f":"'Input 2 - Data'!V11","v":0.72514507606215295}]
["Nominal exchange rate -- end of period (LCU/USD)","LCU/USD",{"$f":"'Input 2 - Data'!Q12","v":0.75579575512170705},{"$f":"'Input 2 - Data'!R12","v":0.74795052338016799},{"$f":"'Input 2 - Data'!S12","v":0.74070775346898998},{"$f":"'Input 2 - Data'!T12","v":0.734160686527219},{"$f":"'Input 2 - Data'!U12","v":0.728293223159306},{"$f":"'Input 2 - Data'!V12","v":0.72247682587548701}]
[]
["Public sector non-interest revenues and grants",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"'Input 2 - Data'!Q16","v":745.56305380491904},{"$f":"'Input 2 - Data'!R16","v":762.89646996128999},{"$f":"'Input 2 - Data'!S16","v":782.40611597751604},{"$f":"'Input 2 - Data'!T16","v":806.04565909664598},{"$f":"'Input 2 - Data'!U16","v":830.80240156797106},{"$f":"'Input 2 - Data'!V16","v":854.67283771883899}]
["Public sector interest revenue",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"'Input 2 - Data'!Q17","v":3.0065},{"$f":"'Input 2 - Data'!R17","v":3.0065},{"$f":"'Input 2 - Data'!S17","v":2.7749999999999999},{"$f":"'Input 2 - Data'!T17","v":2.7749999999999999},{"$f":"'Input 2 - Data'!U17","v":2.7749999999999999},{"$f":"'Input 2 - Data'!V17","v":2.7749999999999999}]
["Public sector non-interest expenditures ",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"'Input 2 - Data'!Q19","v":712.86240802130214},{"$f":"'Input 2 - Data'!R19","v":713.97898133372848},{"$f":"'Input 2 - Data'!S19","v":726.24108061672132},{"$f":"'Input 2 - Data'!T19","v":733.11656212786841},{"$f":"'Input 2 - Data'!U19","v":745.54664603593187},{"$f":"'Input 2 - Data'!V19","v":759.030724461663}]
[]
["Interest expenditures on EXISTING debt denominated in local currency",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},84.006859291943002,73.311144640000009,67.484902319999989,63.309651839999987,58.924689679999986,54.568045519999998]
["Interest expenditures on EXISTING debt denominated in foreign currency",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},0,0,0,0,0,0]
[]
["Principal payments on EXISTING debt denominated in local currency",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},310.87009983600001,176.45770743899999,179.71795931999998,119.25023424400001,135.13219023400001,64.929982776000003]
["Principal payments on EXISTING debt denominated in foreign currency",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},0,0,0,0,0,0]
[]
["Recognition of implicit contingent liability",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"'Input 2 - Data'!Q26","v":0},{"$f":"'Input 2 - Data'!R26","v":0},{"$f":"'Input 2 - Data'!S26","v":0},{"$f":"'Input 2 - Data'!T26","v":0},{"$f":"'Input 2 - Data'!U26","v":0},{"$f":"'Input 2 - Data'!V26","v":0}]
[]
["Interest expenditures on NEW debt denominated in local currency",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"Baseline!B22","v":1.1497999714452218},{"$f":"Baseline!C22","v":10.749891496993776},{"$f":"Baseline!D22","v":19.988330619642291},{"$f":"Baseline!E22","v":29.495991560696321},{"$f":"Baseline!F22","v":37.179455704363924},{"$f":"Baseline!G22","v":45.227657257385303}]
["Interest expenditures on NEW debt denominated in foreign currency",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"Baseline!B23","v":0},{"$f":"Baseline!C23","v":0},{"$f":"Baseline!D23","v":0},{"$f":"Baseline!E23","v":0},{"$f":"Baseline!F23","v":0},{"$f":"Baseline!G23","v":0}]
["Principal payments on NEW debt denominated in local currency",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"Baseline!B24","v":0},{"$f":"Baseline!C24","v":151.04882330788166},{"$f":"Baseline!D24","v":181.44357825631371},{"$f":"Baseline!E24","v":228.16552516305083},{"$f":"Baseline!F24","v":236.51730583896972},{"$f":"Baseline!G24","v":298.92288592529457}]
["Principal payments on NEW debt denominated in foreign currency",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"Baseline!B25","v":0},{"$f":"Baseline!C25","v":0},{"$f":"Baseline!D25","v":0},{"$f":"Baseline!E25","v":0},{"$f":"Baseline!F25","v":0},{"$f":"Baseline!G25","v":0}]
[]
["Gross financing requirements",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"SUM(C22:C25,C27:C28,C30,C32:C35)-SUM(C20:C21)","v":360.31961331577122},359.64357825631373,389.69473515516131,364.51730583896972,379.72288592529458,365.23145822150389]
[]
["Change in domestic arrears (+ reduces financing needs)",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"'Input 2 - Data'!Q28","v":-12.2},{"$f":"'Input 2 - Data'!R28","v":-20},{"$f":"'Input 2 - Data'!S28","v":0},{"$f":"'Input 2 - Data'!T28","v":0},{"$f":"'Input 2 - Data'!U28","v":0},{"$f":"'Input 2 - Data'!V28","v":0}]
["Change in external arrears (+ reduces financing needs)",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"'Input 2 - Data'!Q29","v":0},{"$f":"'Input 2 - Data'!R29","v":0},{"$f":"'Input 2 - Data'!S29","v":0},{"$f":"'Input 2 - Data'!T29","v":0},{"$f":"'Input 2 - Data'!U29","v":0},{"$f":"'Input 2 - Data'!V29","v":0}]
["Debt relief (+ reduces financing needs)",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"'Input 2 - Data'!Q30","v":0},{"$f":"'Input 2 - Data'!R30","v":0},{"$f":"'Input 2 - Data'!S30","v":0},{"$f":"'Input 2 - Data'!T30","v":0},{"$f":"'Input 2 - Data'!U30","v":0},{"$f":"'Input 2 - Data'!V30","v":0}]
[{"$f":"'Input 2 - Data'!D31","v":"Please specify (1) (e.g., privatization receipts) (+ reduces financing needs)"},{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"'Input 2 - Data'!Q31","v":0},{"$f":"'Input 2 - Data'!R31","v":0},{"$f":"'Input 2 - Data'!S31","v":0},{"$f":"'Input 2 - Data'!T31","v":0},{"$f":"'Input 2 - Data'!U31","v":0},{"$f":"'Input 2 - Data'!V31","v":0}]
[{"$f":"'Input 2 - Data'!D32","v":"Please specify (2) (e.g., other debt flows) (+ increases financing needs)"},{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"'Input 2 - Data'!Q32","v":5.7},{"$f":"'Input 2 - Data'!R32","v":2.9},{"$f":"'Input 2 - Data'!S32","v":0},{"$f":"'Input 2 - Data'!T32","v":0},{"$f":"'Input 2 - Data'!U32","v":0},{"$f":"'Input 2 - Data'!V32","v":0}]
[]
["Financing needs to be filled with new issuance",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"C37-C39-C40-C41-C42+C43","v":378.2196133157712},382.54357825631371,389.69473515516131,364.51730583896972,379.72288592529458,365.23145822150389]
[]
[null,null,"First Year of projection"]
[null,null,{"$f":"FirstYear","v":2014},{"$f":"C48+1","v":2015},{"$f":"D48+1","v":2016},{"$f":"E48+1","v":2017},{"$f":"F48+1","v":2018},{"$f":"G48+1","v":2019}]
[]
["Issuance of New Debt to Fill Fiscal Needs",null,null,null,null,null,null,null,null,"Semi-annual or annual payments","Grace period","Maturity",{"$f":"CONCATENATE(\"Interest Rate on debt issued in \",C9)","v":"Interest Rate on debt issued in 2014"},"Interest Rate on debt issued in 2015","Interest Rate on debt issued in 2016","Interest Rate on debt issued in 2017","Interest Rate on debt issued in 2018","Interest Rate on debt issued in 2019"]
[]
["Total New Debt Issuance (domestic and external)",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"C54+C71","v":378.17079000788954},{"$f":"D54+D71","v":382.5},389.6,364,379.5,365.21918794215884]
[]
["New Issuance of Domestic Debt (new debt) 1/",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"C55+C58","v":378.17079000788954},{"$f":"D55+D58","v":382.5},389.6,364,379.5,365.21918794215884]
["Short-term debt 2/","Billions LCU",{"$f":"C56+C57","v":151},{"$f":"D56+D57","v":151},151,151,151,151]
["Denominated in local currency","Billions LCU",151,151,151,151,151,151,null,"Semi-annual",1,1,1.52291386946387E-2,1.6862499999999999E-2,1.9824999999999898E-2,2.3799999999999901E-2,2.7012499999999998E-2,2.9937499999999999E-2]
["Denominated in foreign currency","Billions LCU",0,0,0,0,0,0,null,"Semi-annual",1,1,0.03,0.03,0.03,0.03,0.03,0.03]
["Long-term debt 3/","Billions LCU",{"$f":"C59+C65","v":227.17079000788954},{"$f":"D59+D65","v":231.5},238.6,213,228.5,214.21918794215884]
["Denominated in local currency","Billions LCU",{"$f":"SUM(C60:C64)","v":227.17079000788954},{"$f":"SUM(D60:D64)","v":231.5},238.6,213,228.5,214.21918794215884]
["Type 1","Billions LCU",30.4,35,40,35,40,30.5,null,"Annual",2,2,2.5614569347319347E-2,2.7431250000000001E-2,3.041249999999995E-2,3.289999999999995E-2,3.5006249999999996E-2,3.6468749999999994E-2]
["Type 2","Billions LCU",42.070790007889549,45,48,40,45,38.319187942158827,null,"Annual",3,3,2.5614569347319347E-2,2.7431250000000001E-2,3.041249999999995E-2,3.289999999999995E-2,3.5006249999999996E-2,3.6468749999999994E-2]
["Type 3","Billions LCU",64.7,57.5,59.6,48,53.5,55.4,null,"Annual",5,5,3.5999999999999997E-2,3.7999999999999999E-2,4.0999999999999995E-2,4.2000000000000003E-2,4.2999999999999997E-2,4.2999999999999997E-2]
["Type 4","Billions LCU",90,94,91,90,90,90,null,"Annual",10,10,4.5999999999999999E-2,4.8000000000000001E-2,5.0999999999999997E-2,5.2000000000000005E-2,5.2999999999999999E-2,5.2999999999999999E-2]
["ZERO-COUPON BOND","Billions LCU",0,0,0,0,0,0,null,null,{"$f":"L64","v":3},3,0.12000000000000002,0.12500000000000003,0.13000000000000003,0.13000000000000003,0.13000000000000003,0.13000000000000003]
["Denominated in foreign currency","Billions LCU",{"$f":"SUM(C66:C70)","v":0},{"$f":"SUM(D66:D70)","v":0},{"$f":"SUM(E66:E70)","v":0},{"$f":"SUM(F66:F70)","v":0},{"$f":"SUM(G66:G70)","v":0},{"$f":"SUM(H66:H70)","v":0}]
["Type 6","Billions LCU",0,0,0,0,0,0,null,"Annual",2,2,0.04,4.4999999999999998E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2]
["Type 7","Billions LCU",0,0,0,0,0,0,null,"Annual",3,3,0.04,4.4999999999999998E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2]
["Type 8","Billions LCU",0,0,0,0,0,0,null,"Annual",5,5,0.04,4.4999999999999998E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2]
["Type 9","Billions LCU",0,0,0,0,0,0,null,"Annual",10,10,0.04,4.4999999999999998E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2]
["ZERO-COUPON BOND","Billions LCU",0,0,0,0,0,0,null,null,{"$f":"L70","v":3},3,5.9999999999999991E-2,6.4999999999999988E-2,6.9999999999999993E-2,6.9999999999999993E-2,6.9999999999999993E-2,6.9999999999999993E-2]
["New Issuance of External Debt (new debt) 1/","Billions LCU",{"$f":"C72+C75","v":0},{"$f":"D72+D75","v":0},0,0,0,0]
["Short-term debt 2/","Billions LCU",{"$f":"C73+C74","v":0},{"$f":"D73+D74","v":0},0,0,0,0]
["Denominated in local currency","Billions LCU",0,0,0,0,0,0,null,"Semi-annual",1,1,7.0000000000000007E-2,7.5000000000000011E-2,8.0000000000000016E-2,8.0000000000000016E-2,8.0000000000000016E-2,8.0000000000000016E-2]
["Denominated in foreign currency","Billions LCU",0,0,0,0,0,0,null,"Semi-annual",1,1,0.01,1.4999999999999999E-2,0.02,0.02,0.02,0.02]
["Long-term debt 3/","Billions LCU",{"$f":"C76+C82","v":0},0,0,0,0,0]
["Denominated in local currency","Billions LCU",{"$f":"SUM(C77:C81)","v":0},{"$f":"SUM(D77:D81)","v":0},{"$f":"SUM(E77:E81)","v":0},{"$f":"SUM(F77:F81)","v":0},{"$f":"SUM(G77:G81)","v":0},{"$f":"SUM(H77:H81)","v":0}]
["Type 11","Billions LCU",0,0,0,0,0,0,null,"Annual",2,2,0.1,0.10500000000000001,0.11000000000000001,0.11000000000000001,0.11000000000000001,0.11000000000000001]
["Type 12","Billions LCU",0,0,0,0,0,0,null,"Annual",3,3,0.10500000000000001,0.11000000000000001,0.11500000000000002,0.11500000000000002,0.11500000000000002,0.11500000000000002]
["Type 13","Billions LCU",0,0,0,0,0,0,null,"Annual",5,5,0.11000000000000001,0.11500000000000002,0.12000000000000002,0.12000000000000002,0.12000000000000002,0.12000000000000002]
["Type 14","Billions LCU",0,0,0,0,0,0,null,"Annual",10,10,0.11500000000000002,0.12000000000000002,0.12500000000000003,0.12500000000000003,0.12500000000000003,0.12500000000000003]
["ZERO-COUPON BOND","Billions LCU",0,0,0,0,0,0,null,null,{"$f":"L81","v":3},3,0.12000000000000002,0.12500000000000003,0.13000000000000003,0.13000000000000003,0.13000000000000003,0.13000000000000003]
["Denominated in foreign currency","Billions LCU",{"$f":"SUM(C83:C87)","v":0},{"$f":"SUM(D83:D87)","v":0},{"$f":"SUM(E83:E87)","v":0},{"$f":"SUM(F83:F87)","v":0},{"$f":"SUM(G83:G87)","v":0},{"$f":"SUM(H83:H87)","v":0}]
["Type 16","Billions LCU",0,0,0,0,0,0,null,"Annual",2,2,0.04,4.4999999999999998E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2,4.9999999999999996E-2]
["Type 17","Billions LCU",0,0,0,0,0,0,null,"Annual",3,3,4.4999999999999998E-2,4.9999999999999996E-2,5.4999999999999993E-2,5.4999999999999993E-2,5.4999999999999993E-2,5.4999999999999993E-2]
["Type 18","Billions LCU",0,0,0,0,0,0,null,"Annual",5,5,4.9999999999999996E-2,5.4999999999999993E-2,5.9999999999999991E-2,5.9999999999999991E-2,5.9999999999999991E-2,5.9999999999999991E-2]
["Type 19","Billions LCU",0,0,0,0,0,0,null,"Annual",10,10,5.4999999999999993E-2,5.9999999999999991E-2,6.4999999999999988E-2,6.4999999999999988E-2,6.4999999999999988E-2,6.4999999999999988E-2]
["ZERO-COUPON BOND","Billions LCU",0,0,0,0,0,0,null,null,{"$f":"L87","v":3},3,5.9999999999999991E-2,6.4999999999999988E-2,6.9999999999999993E-2,6.9999999999999993E-2,6.9999999999999993E-2,6.9999999999999993E-2]
[]
["Domestic Residual Financing (annual payments, no interest or amortization in current year)",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"C45-C52","v":4.8823307881662004E-2},4.3578256313708152E-2,9.4735155161288276E-2,0.51730583896971893,0.22288592529457674,1.2270279345045765E-2,null,null,1,1,0.03,3.2500000000000001E-2,3.2500000000000001E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[]
["1/ Domestic and external debt based on residency criterion."]
["2/ Maturity of one year or less, based on original maturity."]
["3/ Maturity of more than one year."]

{"sheet":"Input 5 - Scenario Design","index":5,"n_rows":150,"n_cols":18,"rows_kept":150,"cut":false,"hidden":false,"merged":[[17,12,17,22],[18,12,18,22],[13,12,13,22],[12,12,12,22],[4,8,4,11],[13,3,13,8],[15,12,15,22],[12,3,12,8],[7,0,7,8],[26,3,26,8],[10,8,10,11],[19,12,19,22],[22,12,22,22],[15,3,15,8],[16,3,16,8],[17,3,17,8],[26,12,26,18],[24,19,24,22],[26,19,26,22],[18,3,18,8],[19,3,19,8],[22,3,22,8],[24,3,24,8],[24,12,24,18],[16,12,16,22],[0,0,0,7],[1,0,1,7],[2,0,2,7],[3,0,3,7],[6,0,6,8]]}
["1 - Scrutiny level is automatically determined in cell J7. If users wish to override this classification (see Guidance Note for guidelines on reclassifying between Higher and Lower Scrutiny), please select an alternate scrutiny level in cell J8."]
["2 - Based on the scrutiny classification, the template automatically determines the relevant required shocks in the \"Shock Scenario\" section. \nTo manually trigger non-default stress tests, use drop-down menus in cells J23, J25, J27 (contingent liability and customized shocks). Enter the short name(s) for customized shock(s) in cells T25 and T27."]
["3 - Click on colored buttons in column A to navigate to the \"Shock Assumptions\" section."]
["4 - In the \"Shock Assumptions\" section, users can change default values in the yellow-shaded cells (column B) to tailor shocks and pass-through interactions based on country-specific information. All possible shock scenarios are shown in this sheet, but only the required/triggered shocks will be automatically presented in the outputs."]
["Scrutiny Classification"]
[]
["Scrutiny classification based on debt burden indicators and exceptional access:",null,null,null,null,null,null,null,null,{"$f":"ScrutinyClassification_Auto","v":"Higher"},"Scrutiny country"]
["Final scrutiny classification taking into account risk-amplifying or risk-mitigating factors, where relevant:",null,null,null,null,null,null,null,null,"Higher","Scrutiny country"]
[]
[]
["Shock Scenario",null,null,"Shock Trigger (where relevant)",null,null,null,null,"Required?",null,null,null,"Shock Description"]
[]
[null,null,null,"Always required for all countries.",null,null,null,null,null,null,"Yes",null,"Real GDP growth rate, real interest rate, and primary balance are set to historical averages."]
[null,null,null,"Always required for all countries.",null,null,null,null,null,null,"Yes",null,"Constant primary balance as in the first year of projection in the baseline."]
[]
[null,null,null,"Always required for High Scrutiny countries. Optional for Low Scrutiny countries.",null,null,null,null,null,null,{"$f":"IF(ScrutinyClassification_Final=\"Higher\",\"Yes\",\"No\")","v":"Yes"},null,"Minimum shock equivalent to 50% of planned adjustment (50% implemented), or baseline minus half of the 10-year historical standard deviation, whichever is larger. There is an increase in interest rates of 25bp for every 1% of GDP worsening in the primary balance."]
[null,null,null,"Always required for High Scrutiny countries. Optional for Low Scrutiny countries.",null,null,null,null,null,null,{"$f":"IF(ScrutinyClassification_Final=\"Higher\",\"Yes\",\"No\")","v":"Yes"},null,"Real GDP growth is reduced by 1 standard deviation for 2 consecutive years; revenue-to-GDP ratio remains the same as in the baseline; level of non-interest expenditures is the same as in the baseline; deterioration in primary balance lead to higher interest rate (see above); decline in growth leads to lower inflation (0.25 percentage points per 1 percentage point decrease in GDP growth). \n"]
[null,null,null,"Always required for High Scrutiny countries. Optional for Low Scrutiny countries.",null,null,null,null,null,null,{"$f":"IF(ScrutinyClassification_Final=\"Higher\",\"Yes\",\"No\")","v":"Yes"},null,"Interest rate increases by difference between average real interest rate level over projection and maximum real historical level, or by 200bp, whichever is larger."]
[null,null,null,"Always required for High Scrutiny countries. Optional for Low Scrutiny countries.",null,null,null,null,null,null,{"$f":"IF(ScrutinyClassification_Final=\"Higher\",\"Yes\",\"No\")","v":"Yes"},null,"Estimate of overvaluation or maximum historical movement of the exchange rate, whichever is higher; pass-through to inflation with default elasticity of 0.25 for EMs and 0.03 for AEs."]
[null,null,null,"Always required for High Scrutiny countries. Optional for Low Scrutiny countries.",null,null,null,null,null,null,{"$f":"IF(ScrutinyClassification_Final=\"Higher\",\"Yes\",\"No\")","v":"Yes"},null,"Shock size and duration based on the underlying shocks."]
[null,null,null,null,null,null,null,null,null,"Select:"]
[]
[null,null,null,"Three year cumulative increase of the credit-to-GDP or loan-to-deposit ratio is greater than the threshold. Use the yellow drop-down menu to manually change the automatic trigger.",null,null,null,null,null,null,{"$f":"IF(CLTrigger_Auto=1, \"Yes\", \"No\")","v":"Yes"},null,"One-time increase in non-interest expenditures equivalent to 10% of banking sector assets leads to a real GDP growth shock (see above): growth is reduced by 1 standard deviation for 2 consecutive years; revenue-to-GDP ratio remains the same as in the baseline; deterioration in primary balance lead to higher interest rate; decline in growth leads to lower inflation."]
[]
[null,null,null,"Select \"Yes\" from the yellow drop-down menu to the right if you would like to run a customized shock",null,null,null,null,null,null,null,null,"Any custom size and duration of shock, to any variables. Short name:"]
[]
[null,null,null,"Select \"Yes\" from the yellow drop-down menu to the right if you would like to run a customized shock",null,null,null,null,null,null,null,null,"Any custom size and duration of shock, to any variables. Short name:"]
[]
["Shock Assumptions",null,null,null,null,null,null,null,null,null,null,null,"Debt Burden Indicators"]
[]
[null,null,null,null,"First year of projection",null,null,null,null,null,null,null,"Nominal Debt-to-GDP",null,null,null,null,"Gross Financing Need-to-GDP"]
[null,null,null,"Baseline",{"$f":"FirstYear","v":2014},{"$f":"E32+1","v":2015},{"$f":"F32+1","v":2016},2017,2018,2019]
[null,null,null,"Real GDP growth",{"$f":"'Baseline debt'!P52","v":-1.7760310734682316E-2},{"$f":"'Baseline debt'!Q52","v":7.4912190224238895E-3},{"$f":"'Baseline debt'!R52","v":1.0600000000005494E-2},{"$f":"'Baseline debt'!S52","v":1.4000739999997514E-2},{"$f":"'Baseline debt'!T52","v":1.4007680000003075E-2},{"$f":"'Baseline debt'!U52","v":1.1999999999999345E-2}]
[null,null,null,"Inflation (GDP Deflator change)",{"$f":"'Baseline debt'!P54","v":1.4156249101911822E-2},{"$f":"'Baseline debt'!Q54","v":1.2999999999994793E-2},{"$f":"'Baseline debt'!R54","v":1.3000000000000345E-2},{"$f":"'Baseline debt'!S54","v":1.4000000000001789E-2},{"$f":"'Baseline debt'!T54","v":1.4500000000003288E-2},{"$f":"'Baseline debt'!U54","v":1.4699999999996161E-2}]
[null,null,null,"Non-interest revenue-to-GDP ratio",{"$f":"'Input 4 - Forecast'!C20/'Input 4 - Forecast'!C16","v":0.47796221731901778},{"$f":"'Input 4 - Forecast'!D20/'Input 4 - Forecast'!D16","v":0.47920802137399648},{"$f":"'Input 4 - Forecast'!E20/'Input 4 - Forecast'!E16","v":0.48006713000201101},{"$f":"'Input 4 - Forecast'!F20/'Input 4 - Forecast'!F16","v":0.48100894299784752},{"$f":"'Input 4 - Forecast'!G20/'Input 4 - Forecast'!G16","v":0.48194552828964338},{"$f":"'Input 4 - Forecast'!H20/'Input 4 - Forecast'!H16","v":0.48281631916915968}]
[null,null,null,"Non-interest expenditure-to-GDP ratio",{"$f":"'Input 4 - Forecast'!C22/'Input 4 - Forecast'!C16","v":0.45699863404227603},{"$f":"'Input 4 - Forecast'!D22/'Input 4 - Forecast'!D16","v":0.44848084690301204},{"$f":"'Input 4 - Forecast'!E22/'Input 4 - Forecast'!E16","v":0.44560550351225459},{"$f":"'Input 4 - Forecast'!F22/'Input 4 - Forecast'!F16","v":0.4374883961766492},{"$f":"'Input 4 - Forecast'!G22/'Input 4 - Forecast'!G16","v":0.43248896670282699},{"$f":"'Input 4 - Forecast'!H22/'Input 4 - Forecast'!H16","v":0.42878678758413863}]
[null,null,null,"Primary Balance",{"$f":"E35-E36","v":2.0963583276741748E-2},{"$f":"F35-F36","v":3.0727174470984442E-2},3.4461626489756425E-2,4.3520546821198325E-2,4.9456561586816383E-2,5.4029531585021051E-2]
[null,null,null,"Nominal Exchange Rate -- average (LCU/USD)",{"$f":"'Input 4 - Forecast'!C17","v":0.75766826749923399},{"$f":"'Input 4 - Forecast'!D17","v":0.751442424023817},{"$f":"'Input 4 - Forecast'!E17","v":0.744026739317876},{"$f":"'Input 4 - Forecast'!F17","v":0.73697878514773096},{"$f":"'Input 4 - Forecast'!G17","v":0.73103781632103304},{"$f":"'Input 4 - Forecast'!H17","v":0.72514507606215295}]
[null,null,null,"Nominal Exchange Rate -- end of period (LCU/USD)",{"$f":"'Input 4 - Forecast'!C18","v":0.75579575512170705},{"$f":"'Input 4 - Forecast'!D18","v":0.74795052338016799},{"$f":"'Input 4 - Forecast'!E18","v":0.74070775346898998},{"$f":"'Input 4 - Forecast'!F18","v":0.734160686527219},{"$f":"'Input 4 - Forecast'!G18","v":0.728293223159306},{"$f":"'Input 4 - Forecast'!H18","v":0.72247682587548701}]
[]
[]
["Primary Balance Shock",null,null,"Primary Balance Shock",{"$f":"E32","v":2014},{"$f":"F32","v":2015},{"$f":"G32","v":2016},2017,2018,2019]
[null,null,null,"Real GDP growth",{"$f":"E33","v":-1.7760310734682316E-2},{"$f":"F33","v":7.4912190224238895E-3},{"$f":"G33","v":1.0600000000005494E-2},1.4000739999997514E-2,1.4007680000003075E-2,1.1999999999999345E-2]
[null,null,null,"Inflation (GDP Deflator change)",{"$f":"E34","v":1.4156249101911822E-2},1.2999999999994793E-2,1.3000000000000345E-2,1.4000000000001789E-2,1.4500000000003288E-2,1.4699999999996161E-2]
["Impact on revenue",0,null,"Non-interest revenue-to-GDP ratio",0.47796221731901778,{"$f":"F$35-$B$45*(F$37-F47)","v":0.47920802137399648},{"$f":"G$35-$B$45*(G$37-G47)","v":0.48006713000201101},{"$f":"H$35-$B$45*(H$37-H47)","v":0.48100894299784752},{"$f":"I$35-$B$45*(I$37-I47)","v":0.48194552828964338},{"$f":"J$35-$B$45*(J$37-J47)","v":0.48281631916915968}]
[null,null,null,"Non-interest expenditure-to-GDP ratio",0.45699863404227603,{"$f":"F45-F47","v":0.45336264250013336},{"$f":"G45-G47","v":0.44747272952164058},{"$f":"H45-H47","v":0.44201785634237012},{"$f":"I45-I47","v":0.43545697408563599},{"$f":"J45-J47","v":0.43107327258324096}]
[null,null,null,"Primary Balance",{"$f":"E37","v":2.0963583276741748E-2},{"$f":"IF($B$54>$B$60,F53,F59)","v":2.5845378873863095E-2},{"$f":"IF($B$54>$B$60,G53,G59)","v":3.2594400480370433E-2},3.8991086655477375E-2,4.6488554204007354E-2,5.1743046585918717E-2]
[null,null,null,"Nominal Exchange Rate -- average (LCU/USD)",0.75766826749923399,{"$f":"F38","v":0.751442424023817},0.744026739317876,0.73697878514773096,0.73103781632103304,0.72514507606215295]
[null,null,null,"Nominal Exchange Rate -- end of period (LCU/USD)",0.75579575512170705,0.74795052338016799,0.74070775346898998,0.734160686527219,0.728293223159306,0.72247682587548701]
["Interest rate shock (bps)",25,null,"Interest rate shock (bps) compared to baseline",0,{"$f":"$B50*(F$37-F47)*100","v":12.204488992803366},{"$f":"$B50*(G$37-G47)*100","v":4.6680650234649788},{"$f":"$B50*(H$37-H47)*100","v":11.323650414302374},{"$f":"$B50*(I$37-I47)*100","v":7.4200184570225733},{"$f":"$B50*(J$37-J47)*100","v":5.7162124977558353}]
[]
["Based on planned adjustment",null,null,"Based on planned adjustment",{"$f":"E42","v":2014},2015,2016,2017,2018,{"$f":"J42","v":2019}]
["Size of primary balance shock",0.5,null,"Primary Balance",{"$f":"E37","v":2.0963583276741748E-2},{"$f":"IF(F37-E37>0,F37-$B$53*(F37-E37),F37)","v":2.5845378873863095E-2},{"$f":"IF(G37-F37>0,G37-$B$53*(G37-F37),G37)","v":3.2594400480370433E-2},{"$f":"IF(H37-G37>0,H37-$B$53*(H37-G37),H37)","v":3.8991086655477375E-2},{"$f":"IF(I37-H37>0,I37-$B$53*(I37-H37),I37)","v":4.6488554204007354E-2},{"$f":"IF(J37-I37>0,J37-$B$53*(J37-I37),J37)","v":5.1743046585918717E-2}]
["Cumulative shock impact",{"$f":"SUM(E54:J54)","v":1.6532974154139651E-2},null,"deterioration from baseline",{"$f":"E37-E53","v":0},{"$f":"F37-F53","v":4.8817955971213467E-3},{"$f":"G37-G53","v":1.8672260093859916E-3},{"$f":"H37-H53","v":4.5294601657209499E-3},{"$f":"I37-I53","v":2.9680073828090292E-3},{"$f":"J37-J53","v":2.2864849991023339E-3}]
[]
[]
[]
["Based on 10Y historical st. dev.",null,null,"Based on 10Y historical st. dev.",{"$f":"E52","v":2014},{"$f":"F52","v":2015},2016,2017,2018,2019]
[null,null,null,"Primary Balance",{"$f":"E37","v":2.0963583276741748E-2},{"$f":"F37-0.5*'Baseline debt'!$E$103","v":2.4541293113212227E-2},{"$f":"G37-0.5*'Baseline debt'!$E$103","v":2.827574513198421E-2},{"$f":"H37","v":4.3520546821198325E-2},{"$f":"I37","v":4.9456561586816383E-2},5.4029531585021051E-2]
["Cumulative shock impact",{"$f":"SUM(E60:J60)","v":1.2371762715544431E-2},null,"deterioration from baseline",{"$f":"E37-E59","v":0},{"$f":"F37-F59","v":6.1858813577722153E-3},{"$f":"G37-G59","v":6.1858813577722153E-3},0,0,0]
[]
["Real GDP Growth Shock",null,null,"Real GDP Growth Shock",{"$f":"E42","v":2014},2015,2016,2017,2018,2019]
["Size of real GDP growth shock",1,null,"Real GDP growth",{"$f":"E33","v":-1.7760310734682316E-2},{"$f":"F33-$B$63*'Baseline debt'!$E100","v":-1.6490252140996225E-2},{"$f":"G33-$B$63*'Baseline debt'!$E100","v":-1.3381471163414621E-2},{"$f":"H33","v":1.4000739999997514E-2},{"$f":"I33","v":1.4007680000003075E-2},{"$f":"J33","v":1.1999999999999345E-2}]
["Inflation shock (bps)",25,null,"Inflation (GDP Deflator change)",{"$f":"E34","v":1.4156249101911822E-2},{"$f":"F34-(F33-F63)*$B$64/100","v":7.0046322091397648E-3},{"$f":"G34-(G33-G63)*$B$64/100","v":7.0046322091453159E-3},{"$f":"H34-(H33-H63)*$B$64/100","v":1.4000000000001789E-2},{"$f":"I34-(I33-I63)*$B$64/100","v":1.4500000000003288E-2},{"$f":"J34-(J33-J63)*$B$64/100","v":1.4699999999996161E-2}]
["Impact on non-interest revenue",null,null,"Non-interest revenue-to-GDP ratio",{"$f":"E35","v":0.47796221731901778},{"$f":"F35","v":0.47920802137399648},{"$f":"G35","v":0.48006713000201101},{"$f":"H35","v":0.48100894299784752},{"$f":"I35","v":0.48194552828964338},{"$f":"J35","v":0.48281631916915968}]
["Impact on non-interest expenditures",null,null,"Non-interest expenditure-to-GDP ratio",0.45699863404227603,{"$f":"'Input 4 - Forecast'!D22/growth!C35","v":0.46215161873685701},{"$f":"'Input 4 - Forecast'!E22/growth!D35","v":0.47315030857477897},{"$f":"H36","v":0.4374883961766492},0.43248896670282699,0.42878678758413863]
[null,null,null,"Primary Balance",2.0963583276741748E-2,{"$f":"F65-F66","v":1.7056402637139478E-2},{"$f":"G65-G66","v":6.916821427232045E-3},4.3520546821198325E-2,4.9456561586816383E-2,5.4029531585021051E-2]
[null,null,null,"Nominal Exchange Rate -- average (LCU/USD)",0.75766826749923399,{"$f":"F38","v":0.751442424023817},{"$f":"G38","v":0.744026739317876},0.73697878514773096,0.73103781632103304,0.72514507606215295]
[null,null,null,"Nominal Exchange Rate -- end of period (LCU/USD)",0.75579575512170705,{"$f":"F39","v":0.74795052338016799},{"$f":"G39","v":0.74070775346898998},0.734160686527219,0.728293223159306,0.72247682587548701]
["Interest rate shock (bps)",25,null,"Interest rate shock (bps) compared to baseline",0,{"$f":"$B70*(F$37-F67)*100","v":34.176929584612409},{"$f":"$B70*(G$37-G67)*100","v":68.862012656310952},{"$f":"$B70*(H$37-H67)*100","v":0},{"$f":"$B70*(I$37-I67)*100","v":0},{"$f":"$B70*(J$37-J67)*100","v":0}]
[]
["Interest Rate Shock",null,null,"Interest Rate Shock",{"$f":"E62","v":2014},{"$f":"F62","v":2015},2016,2017,2018,2019]
[null,null,null,"Real GDP growth",{"$f":"E33","v":-1.7760310734682316E-2},{"$f":"F33","v":7.4912190224238895E-3},1.0600000000005494E-2,1.4000739999997514E-2,1.4007680000003075E-2,1.1999999999999345E-2]
[null,null,null,"Inflation (GDP Deflator change)",{"$f":"E34","v":1.4156249101911822E-2},1.2999999999994793E-2,1.3000000000000345E-2,1.4000000000001789E-2,1.4500000000003288E-2,1.4699999999996161E-2]
[null,null,null,"Non-interest revenue-to-GDP ratio",0.47796221731901778,{"$f":"F35","v":0.47920802137399648},{"$f":"G35","v":0.48006713000201101},{"$f":"H35","v":0.48100894299784752},{"$f":"I35","v":0.48194552828964338},{"$f":"J35","v":0.48281631916915968}]
[null,null,null,"Non-interest expenditure-to-GDP ratio",0.45699863404227603,0.44848084690301204,0.44560550351225459,0.4374883961766492,0.43248896670282699,0.42878678758413863]
[null,null,null,"Primary Balance",2.0963583276741748E-2,3.0727174470984442E-2,3.4461626489756425E-2,4.3520546821198325E-2,4.9456561586816383E-2,5.4029531585021051E-2]
[null,null,null,"Nominal Exchange Rate -- average (LCU/USD)",0.75766826749923399,0.751442424023817,0.744026739317876,0.73697878514773096,0.73103781632103304,0.72514507606215295]
[null,null,null,"Nominal Exchange Rate -- end of period (LCU/USD)",0.75579575512170705,0.74795052338016799,0.74070775346898998,0.734160686527219,0.728293223159306,0.72247682587548701]
["Interest rate shock (bps)",{"$f":"MAX('Baseline debt'!U99,200)","v":200},null,"Interest rate shock (bps) compared to baseline",0,{"$f":"$B$80","v":200},{"$f":"$B$80","v":200},{"$f":"$B$80","v":200},{"$f":"$B$80","v":200},{"$f":"$B$80","v":200}]
[]
["Real Exchange Rate Shock",null,null,"Exchange Rate Shock",{"$f":"E72","v":2014},{"$f":"F72","v":2015},2016,2017,2018,2019]
[null,null,null,"Real GDP growth",{"$f":"E33","v":-1.7760310734682316E-2},7.4912190224238895E-3,1.0600000000005494E-2,1.4000739999997514E-2,1.4007680000003075E-2,1.1999999999999345E-2]
["Pass-through to inflation",{"$f":"IF(AEStatus=1,0.03,0.25)","v":0.03},null,"Inflation (GDP Deflator change)",{"$f":"E34","v":1.4156249101911822E-2},{"$f":"F$34+B84*B90","v":1.7046949553727798E-2},{"$f":"G34","v":1.3000000000000345E-2},1.4000000000001789E-2,1.4500000000003288E-2,1.4699999999996161E-2]
[null,null,null,"Non-interest revenue-to-GDP ratio",0.47796221731901778,{"$f":"F35","v":0.47920802137399648},{"$f":"G35","v":0.48006713000201101},{"$f":"H35","v":0.48100894299784752},{"$f":"I35","v":0.48194552828964338},{"$f":"J35","v":0.48281631916915968}]
[null,null,null,"Non-interest expenditure-to-GDP ratio",0.45699863404227603,{"$f":"F36","v":0.44848084690301204},0.44560550351225459,0.4374883961766492,0.43248896670282699,0.42878678758413863]
[null,null,null,"Primary Balance",2.0963583276741748E-2,{"$f":"F37","v":3.0727174470984442E-2},3.4461626489756425E-2,4.3520546821198325E-2,4.9456561586816383E-2,5.4029531585021051E-2]
[null,null,null,"Nominal Exchange Rate -- average (LCU/USD)",0.75766826749923399,{"$f":"F38*(1+B$90)","v":0.85281074344245811},{"$f":"F88*G38/F38","v":0.84439469533947265},0.83639598400320769,0.82965358847177828,0.82296592746086683]
["Real Exchange Rate Shock",{"$f":"MAX(MAX('Baseline debt'!F75:O75),REER)","v":0.13085136890403382},null,"Nominal Exchange Rate -- end of period (LCU/USD)",0.75579575512170705,{"$f":"F39*(1+B$90)","v":0.8488477912737592},0.84062798388058679,0.83319772861754049,0.82653875430768342,0.8199377348107949]
["Nominal exchange rate shock",{"$f":"B89/(1-B84)","v":0.13489831845776681},null,"Interest rate shock (bps) compared to baseline",0,0,0,0,0,0]
[]
["Combined Macro-Fiscal Shock",null,null,"Combined Macro-Fiscal Shock",{"$f":"E82","v":2014},{"$f":"F82","v":2015},{"$f":"G82","v":2016},2017,2018,2019]
[null,null,null,"Real GDP growth",{"$f":"E33","v":-1.7760310734682316E-2},{"$f":"MIN(F33,F43,F63,F73,F83)","v":-1.6490252140996225E-2},-1.3381471163414621E-2,1.4000739999997514E-2,1.4007680000003075E-2,1.1999999999999345E-2]
[null,null,null,"Inflation (GDP Deflator change)",1.4156249101911822E-2,7.0046322091397648E-3,7.0046322091453159E-3,1.4000000000001789E-2,1.4500000000003288E-2,1.4699999999996161E-2]
[null,null,null,"Non-interest revenue-to-GDP ratio",{"$f":"E35","v":0.47796221731901778},0.47920802137399648,0.48006713000201101,0.48100894299784752,0.48194552828964338,0.48281631916915968]
[null,null,null,"Non-interest expenditure-to-GDP ratio",0.45699863404227603,{"$f":"MAX(F36,F46,F66,F76,F86)","v":0.46215161873685701},{"$f":"MAX(G36,G46,G66,G76,G86)","v":0.47315030857477897},{"$f":"MAX(H36,H46,H66,H76,H86)","v":0.44201785634237012},{"$f":"MAX(I36,I46,I66,I76,I86)","v":0.43545697408563599},{"$f":"MAX(J36,J46,J66,J76,J86)","v":0.43107327258324096}]
[null,null,null,"Primary Balance",2.0963583276741748E-2,{"$f":"F95-F96","v":1.7056402637139478E-2},{"$f":"G95-G96","v":6.916821427232045E-3},3.8991086655477403E-2,4.6488554204007382E-2,5.1743046585918717E-2]
[null,null,null,"Nominal Exchange Rate -- average (LCU/USD)",0.75766826749923399,{"$f":"MAX(F38,F48,F68,F78,F88)","v":0.85281074344245811},0.84439469533947265,0.83639598400320769,0.82965358847177828,0.82296592746086683]
[null,null,null,"Nominal Exchange Rate -- end of period (LCU/USD)",0.75579575512170705,0.8488477912737592,0.84062798388058679,0.83319772861754049,0.82653875430768342,0.8199377348107949]
[null,null,null,"Interest rate shock (bps) compared to baseline",0,200,200,200,200,200]
[]
["Financial Contingent Liability Shock",null,null,"Financial Contingent Liability Shock",{"$f":"E92","v":2014},{"$f":"F92","v":2015},2016,2017,2018,2019]
["Size of real GDP growth shock",1,null,"Real GDP growth",{"$f":"E33","v":-1.7760310734682316E-2},{"$f":"F33-$B$103*'Baseline debt'!$E100","v":-1.6490252140996225E-2},{"$f":"G33-$B$103*'Baseline debt'!$E100","v":-1.3381471163414621E-2},1.4000739999997514E-2,1.4007680000003075E-2,1.1999999999999345E-2]
["Inflation shock (bps)",25,null,"Inflation (GDP Deflator change)",{"$f":"E34","v":1.4156249101911822E-2},{"$f":"F34-(F33-F103)*$B$104/100","v":7.0046322091397648E-3},{"$f":"G34-(G33-G103)*$B$104/100","v":7.0046322091453159E-3},{"$f":"H34-(H33-H103)*$B$104/100","v":1.4000000000001789E-2},{"$f":"I34-(I33-I103)*$B$104/100","v":1.4500000000003288E-2},1.4699999999996161E-2]
["Impact on revenue",null,null,"Non-interest revenue-to-GDP ratio",0.47796221731901778,0.47920802137399648,0.48006713000201101,0.48100894299784752,0.48194552828964338,0.48281631916915968]
["Impact on expenditures",0.1,null,"Non-interest expenditure-to-GDP ratio",0.45699863404227603,{"$f":"F36+B106*('Input 3 - Debt and Banking'!$N$20/100)","v":0.56675620887941314},{"$f":"G36","v":0.44560550351225459},0.4374883961766492,0.43248896670282699,0.42878678758413863]
[null,null,null,"Primary Balance",2.0963583276741748E-2,{"$f":"F105-F106","v":-8.7548187505416653E-2},3.4461626489756425E-2,4.3520546821198325E-2,4.9456561586816383E-2,5.4029531585021051E-2]
[null,null,null,"Nominal Exchange Rate -- average (LCU/USD)",0.75766826749923399,{"$f":"F38","v":0.751442424023817},0.744026739317876,0.73697878514773096,0.73103781632103304,0.72514507606215295]
[null,null,null,"Nominal Exchange Rate -- end of period (LCU/USD)",0.75579575512170705,{"$f":"F39","v":0.74795052338016799},0.74070775346898998,0.734160686527219,0.728293223159306,0.72247682587548701]
["Interest rate shock (bps)",25,null,"Interest rate shock (bps) compared to baseline",0,{"$f":"$B110*(F$37-F107)*100","v":295.68840494100272},{"$f":"$B110*(G$37-G107)*100","v":0},{"$f":"$B110*(H$37-H107)*100","v":0},{"$f":"$B110*(I$37-I107)*100","v":0},{"$f":"$B110*(J$37-J107)*100","v":0}]
[]
[{"$f":"IF(ISBLANK(Custom1Name), \"Customized Shock 1\",Custom1Name)","v":"Customized Shock 1"},null,null,{"$f":"IF(ISBLANK(Custom1Name), \"Customized Shock 1\",Custom1Name)","v":"Customized Shock 1"},{"$f":"E102","v":2014},{"$f":"F102","v":2015},2016,2017,2018,2019]
[null,null,null,"Real GDP growth",{"$f":"E33","v":-1.7760310734682316E-2},{"$f":"F33-2%","v":-1.2508780977576111E-2},{"$f":"G33-2%","v":-9.3999999999945065E-3},{"$f":"H33-2%","v":-5.9992600000024869E-3},{"$f":"I33-2%","v":-5.992319999996925E-3},{"$f":"J33-2%","v":-8.0000000000006559E-3}]
[null,null,null,"Inflation (GDP Deflator change)",1.4156249101911822E-2,{"$f":"F34","v":1.2999999999994793E-2},{"$f":"G34","v":1.3000000000000345E-2},{"$f":"H34","v":1.4000000000001789E-2},{"$f":"I34","v":1.4500000000003288E-2},{"$f":"J34","v":1.4699999999996161E-2}]
[null,null,null,"Non-interest revenue-to-GDP ratio",0.47796221731901778,{"$f":"F35-2%","v":0.45920802137399647},{"$f":"G35-2%","v":0.46006713000201099},0.4610089429978475,0.46194552828964336,0.46281631916915966]
[null,null,null,"Non-interest expenditure-to-GDP ratio",0.45699863404227603,{"$f":"F36","v":0.44848084690301204},{"$f":"G36","v":0.44560550351225459},{"$f":"H36","v":0.4374883961766492},{"$f":"I36","v":0.43248896670282699},{"$f":"J36","v":0.42878678758413863}]
[null,null,null,"Primary Balance",2.0963583276741748E-2,{"$f":"F115-F116","v":1.0727174470984424E-2},{"$f":"G115-G116","v":1.4461626489756407E-2},{"$f":"H115-H116","v":2.3520546821198307E-2},{"$f":"I115-I116","v":2.9456561586816365E-2},{"$f":"J115-J116","v":3.4029531585021033E-2}]
[null,null,null,"Nominal Exchange Rate -- average (LCU/USD)",0.75766826749923399,{"$f":"F38","v":0.751442424023817},0.744026739317876,0.73697878514773096,0.73103781632103304,0.72514507606215295]
[null,null,null,"Nominal Exchange Rate -- end of period (LCU/USD)",0.75579575512170705,0.74795052338016799,0.74070775346898998,0.734160686527219,0.728293223159306,0.72247682587548701]
[null,null,null,"Interest rate shock (bps) compared to baseline",0,25,25,25,25,25]
[]
[{"$f":"IF(ISBLANK(Custom2Name), \"Customized Shock 2\",Custom2Name)","v":"Customized Shock 2"},null,null,{"$f":"IF(ISBLANK(Custom2Name), \"Customized Shock 2\",Custom2Name)","v":"Customized Shock 2"},{"$f":"E112","v":2014},{"$f":"F112","v":2015},2016,2017,2018,2019]
[null,null,null,"Real GDP growth",{"$f":"E33","v":-1.7760310734682316E-2},{"$f":"F33-1%","v":-2.5087809775761107E-3},{"$f":"G33-1%","v":6.0000000000549371E-4},4.0007399999975133E-3,4.0076800000030752E-3,1.9999999999993443E-3]
[null,null,null,"Inflation (GDP Deflator change)",{"$f":"E34","v":1.4156249101911822E-2},1.2999999999994793E-2,1.3000000000000345E-2,1.4000000000001789E-2,1.4500000000003288E-2,1.4699999999996161E-2]
[null,null,null,"Non-interest revenue-to-GDP ratio",0.47796221731901778,{"$f":"F35-5%","v":0.4292080213739965},{"$f":"G35-5%","v":0.43006713000201102},0.43100894299784753,0.43194552828964339,0.43281631916915969]
[null,null,null,"Non-interest expenditure-to-GDP ratio",0.45699863404227603,0.44848084690301204,0.44560550351225459,0.4374883961766492,0.43248896670282699,0.42878678758413863]
[null,null,null,"Primary Balance",2.0963583276741748E-2,3.0727174470984442E-2,3.4461626489756425E-2,4.3520546821198325E-2,4.9456561586816383E-2,5.4029531585021051E-2]
[null,null,null,"Nominal Exchange Rate -- average (LCU/USD)",0.75766826749923399,0.751442424023817,0.744026739317876,0.73697878514773096,0.73103781632103304,0.72514507606215295]
[null,null,null,"Nominal Exchange Rate -- end of period (LCU/USD)",0.75579575512170705,0.74795052338016799,0.74070775346898998,0.734160686527219,0.728293223159306,0.72247682587548701]
[null,null,null,"Interest rate shock (bps) compared to baseline",0,25,25,25,25,25]
[]
[null,null,null,"Historical Scenario",{"$f":"E112","v":2014},{"$f":"F112","v":2015},2016,2017,2018,2019]
[null,null,null,"Real GDP growth",{"$f":"E33","v":-1.7760310734682316E-2},{"$f":"'Baseline debt'!$D$100","v":-4.2536915743478508E-4},{"$f":"'Baseline debt'!$D$100","v":-4.2536915743478508E-4},{"$f":"'Baseline debt'!$D$100","v":-4.2536915743478508E-4},{"$f":"'Baseline debt'!$D$100","v":-4.2536915743478508E-4},{"$f":"'Baseline debt'!$D$100","v":-4.2536915743478508E-4}]
[null,null,null,"Inflation (GDP Deflator change)",{"$f":"E34","v":1.4156249101911822E-2},{"$f":"F34","v":1.2999999999994793E-2},1.3000000000000345E-2,1.4000000000001789E-2,1.4500000000003288E-2,1.4699999999996161E-2]
[null,null,null,"Non-interest revenue-to-GDP ratio",0.47796221731901778,0.47920802137399648,0.48006713000201101,0.48100894299784752,0.48194552828964338,0.48281631916915968]
[null,null,null,"Non-interest expenditure-to-GDP ratio",0.45699863404227603,{"$f":"F135-F137","v":0.46827547921690987},{"$f":"G135-G137","v":0.4691345878449244},{"$f":"H135-H137","v":0.47007640084076091},{"$f":"I135-I137","v":0.47101298613255677},{"$f":"J135-J137","v":0.47188377701207307}]
[null,null,null,"Primary Balance",2.0963583276741748E-2,{"$f":"'Baseline debt'!$D$103","v":1.0932542157086601E-2},{"$f":"'Baseline debt'!$D$103","v":1.0932542157086601E-2},{"$f":"'Baseline debt'!$D$103","v":1.0932542157086601E-2},{"$f":"'Baseline debt'!$D$103","v":1.0932542157086601E-2},{"$f":"'Baseline debt'!$D$103","v":1.0932542157086601E-2}]
[null,null,null,"Nominal Exchange Rate -- average (LCU/USD)",0.75766826749923399,{"$f":"F38","v":0.751442424023817},0.744026739317876,0.73697878514773096,0.73103781632103304,0.72514507606215295]
[null,null,null,"Nominal Exchange Rate -- end of period (LCU/USD)",0.75579575512170705,0.74795052338016799,0.74070775346898998,0.734160686527219,0.728293223159306,0.72247682587548701]
[null,null,null,"Interest rate shock (bps) compared to baseline",{"$f":"E90","v":0},{"$f":"'Baseline debt'!$T$99","v":-31.413886387581037},{"$f":"'Baseline debt'!$T$99","v":-31.413886387581037},{"$f":"'Baseline debt'!$T$99","v":-31.413886387581037},{"$f":"'Baseline debt'!$T$99","v":-31.413886387581037},{"$f":"'Baseline debt'!$T$99","v":-31.413886387581037}]
[]
[null,null,null,"Constant Primary Balance Scenario",{"$f":"E132","v":2014},{"$f":"F132","v":2015},2016,2017,2018,2019]
[null,null,null,"Real GDP growth",{"$f":"E33","v":-1.7760310734682316E-2},{"$f":"F33","v":7.4912190224238895E-3},{"$f":"G33","v":1.0600000000005494E-2},1.4000739999997514E-2,1.4007680000003075E-2,1.1999999999999345E-2]
[null,null,null,"Inflation (GDP Deflator change)",1.4156249101911822E-2,{"$f":"F34","v":1.2999999999994793E-2},1.3000000000000345E-2,1.4000000000001789E-2,1.4500000000003288E-2,1.4699999999996161E-2]
[null,null,null,"Non-interest revenue-to-GDP ratio",{"$f":"$E$35","v":0.47796221731901778},{"$f":"$E$35","v":0.47796221731901778},0.47796221731901778,0.47796221731901778,0.47796221731901778,0.47796221731901778]
[null,null,null,"Non-interest expenditure-to-GDP ratio",{"$f":"$E$36","v":0.45699863404227603},{"$f":"$E$36","v":0.45699863404227603},0.45699863404227603,0.45699863404227603,0.45699863404227603,0.45699863404227603]
[null,null,null,"Primary Balance",{"$f":"$E$37","v":2.0963583276741748E-2},{"$f":"$E$37","v":2.0963583276741748E-2},{"$f":"$E$37","v":2.0963583276741748E-2},2.0963583276741748E-2,2.0963583276741748E-2,2.0963583276741748E-2]
[null,null,null,"Nominal Exchange Rate -- average (LCU/USD)",{"$f":"E38","v":0.75766826749923399},0.751442424023817,0.744026739317876,0.73697878514773096,0.73103781632103304,0.72514507606215295]
[null,null,null,"Nominal Exchange Rate -- end of period (LCU/USD)",0.75579575512170705,0.74795052338016799,0.74070775346898998,0.734160686527219,0.728293223159306,0.72247682587548701]
[null,null,null,"Interest rate shock (bps) compared to baseline",0,0,0,0,0,0]

{"sheet":"Fan Chart","index":6,"n_rows":6068,"n_cols":73,"rows_kept":6068,"cut":false,"hidden":false,"merged":[[0,0,0,1],[1,0,1,1],[2,0,2,1],[66,32,66,37],[66,25,66,30],[11,2,11,8],[11,10,11,14],[11,16,11,20],[39,0,39,1],[66,7,66,12],[66,13,66,18],[66,19,66,24],[39,3,39,10],[66,40,66,45],[66,46,66,51],[66,52,66,57],[66,58,66,63],[66,65,66,70]]}
["1 - Fan charts are generated based on the calculations of historical averages, variances and covariances of relevant macroeconomic variables (real GDP growth, effective real interest rate, primary balance and the change in real exchange rate)."]
["2 - As a default, averages, variances and covariances are calculated based on the same historical data as the rest of the DSA (last 11 years). For better results, users may wish to extend the historical period in order to better capture country-specific circumstances by populating the yellow-shaded cells in rows 7-10."]
["3 - Click on the blue button to generate the fan charts. Individual shocks can be turned off, using cells B42-B45, to identify the source of uncertainty. To generate asymmetric fan charts, specify restrictions on the magnitude of positive shocks in cells D42-D45."]
[]
["Fan Chart (Optional)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"First Year of projection"]
["Series","Units",{"$f":"D6-1","v":1963},1964,1965,1966,1967,1968,1969,1970,1971,1972,1973,1974,1975,1976,1977,1978,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,{"$f":"BB6-1","v":2013},{"$f":"FirstYear","v":2014},{"$f":"BB6+1","v":2015},2016,2017,2018,2019]
["Real GDP growth rate (g)","Percent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline debt'!E52*100","v":0.45138156204289626},{"$f":"'Baseline debt'!F52*100","v":-4.6514386235174676E-2},{"$f":"'Baseline debt'!G52*100","v":1.7306971969725193},{"$f":"'Baseline debt'!H52*100","v":0.93125912163849467},{"$f":"'Baseline debt'!I52*100","v":2.1989306450939106},{"$f":"'Baseline debt'!J52*100","v":1.6830101535118436},{"$f":"'Baseline debt'!K52*100","v":-1.1562494347381325},{"$f":"'Baseline debt'!L52*100","v":-5.494329719427526},{"$f":"'Baseline debt'!M52*100","v":1.7232426912076493},{"$f":"'Baseline debt'!N52*100","v":0.37352577877798332},{"$f":"'Baseline debt'!O52*100","v":-2.3689412042363522},{"$f":"'Baseline debt'!P52*100","v":-1.7760310734682316},{"$f":"'Baseline debt'!Q52*100","v":0.74912190224238895},{"$f":"'Baseline debt'!R52*100","v":1.0600000000005494},{"$f":"'Baseline debt'!S52*100","v":1.4000739999997514},{"$f":"'Baseline debt'!T52*100","v":1.4007680000003075},{"$f":"'Baseline debt'!U52*100","v":1.1999999999999345}]
["Effective real interest rate (r)","Percent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline debt'!E67*100","v":2.1202743798945045},{"$f":"'Baseline debt'!F67*100","v":1.8575872616425348},{"$f":"'Baseline debt'!G67*100","v":2.3277139245089007},{"$f":"'Baseline debt'!H67*100","v":2.7643395940830429},{"$f":"'Baseline debt'!I67*100","v":2.7780857487127442},{"$f":"'Baseline debt'!J67*100","v":2.4110554493655512},{"$f":"'Baseline debt'!K67*100","v":2.4338687252490665},{"$f":"'Baseline debt'!L67*100","v":2.0395416459500604},{"$f":"'Baseline debt'!M67*100","v":3.5096388373420551},{"$f":"'Baseline debt'!N67*100","v":2.7533946386838259},{"$f":"'Baseline debt'!O67*100","v":2.8911255492011678},{"$f":"'Baseline debt'!P67*100","v":2.8271060292142991},{"$f":"'Baseline debt'!Q67*100","v":2.753350023314205},{"$f":"'Baseline debt'!R67*100","v":2.8076788382805251},{"$f":"'Baseline debt'!S67*100","v":2.8975998878635778},{"$f":"'Baseline debt'!T67*100","v":2.9637518487744208},{"$f":"'Baseline debt'!U67*100","v":3.0951573806512034}]
["Primary balance (pb)","Percent of GDP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Baseline debt'!E58*100","v":2.2398480958986888},{"$f":"'Baseline debt'!F58*100","v":1.2868045707012166},{"$f":"'Baseline debt'!G58*100","v":1.0597205319779923},{"$f":"'Baseline debt'!H58*100","v":4.8733622022290035E-4},{"$f":"'Baseline debt'!I58*100","v":0.9853780664969447},{"$f":"'Baseline debt'!J58*100","v":3.1239886269390169},{"$f":"'Baseline debt'!K58*100","v":2.2209397997897282},{"$f":"'Baseline debt'!L58*100","v":-0.99388364112535932},{"$f":"'Baseline debt'!M58*100","v":-4.066017693298285E-2},{"$f":"'Baseline debt'!N58*100","v":0.97966547946212734},{"$f":"'Baseline debt'!O58*100","v":2.3101015635576925},{"$f":"'Baseline debt'!P58*100","v":2.0963583276741748},{"$f":"'Baseline debt'!Q58*100","v":3.0727174470984444},{"$f":"'Baseline debt'!R58*100","v":3.4461626489756423},{"$f":"'Baseline debt'!S58*100","v":4.3520546821198325},{"$f":"'Baseline debt'!T58*100","v":4.9456561586816381},{"$f":"'Baseline debt'!U58*100","v":5.4029531585021049}]
["Change in real exchange rate (z) (+ is depreciation)","Percent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(('Input 2 - Data'!F13/'Input 2 - Data'!E13-1)*100),('Input 2 - Data'!F13/'Input 2 - Data'!E13-1)*100,\"\")","v":-12.363247107811636},{"$f":"IF(ISNUMBER(('Input 2 - Data'!G13/'Input 2 - Data'!F13-1)*100),('Input 2 - Data'!G13/'Input 2 - Data'!F13-1)*100,\"\")","v":-17.154689165331092},{"$f":"IF(ISNUMBER(('Input 2 - Data'!H13/'Input 2 - Data'!G13-1)*100),('Input 2 - Data'!H13/'Input 2 - Data'!G13-1)*100,\"\")","v":-8.3273665682149769},{"$f":"IF(ISNUMBER(('Input 2 - Data'!I13/'Input 2 - Data'!H13-1)*100),('Input 2 - Data'!I13/'Input 2 - Data'!H13-1)*100,\"\")","v":13.085136890403382},{"$f":"IF(ISNUMBER(('Input 2 - Data'!J13/'Input 2 - Data'!I13-1)*100),('Input 2 - Data'!J13/'Input 2 - Data'!I13-1)*100,\"\")","v":-10.26516468000005},{"$f":"IF(ISNUMBER(('Input 2 - Data'!K13/'Input 2 - Data'!J13-1)*100),('Input 2 - Data'!K13/'Input 2 - Data'!J13-1)*100,\"\")","v":-9.3716143011917552},{"$f":"IF(ISNUMBER(('Input 2 - Data'!L13/'Input 2 - Data'!K13-1)*100),('Input 2 - Data'!L13/'Input 2 - Data'!K13-1)*100,\"\")","v":7.019666729841223},{"$f":"IF(ISNUMBER(('Input 2 - Data'!M13/'Input 2 - Data'!L13-1)*100),('Input 2 - Data'!M13/'Input 2 - Data'!L13-1)*100,\"\")","v":-6.6893419853829243},{"$f":"IF(ISNUMBER(('Input 2 - Data'!N13/'Input 2 - Data'!M13-1)*100),('Input 2 - Data'!N13/'Input 2 - Data'!M13-1)*100,\"\")","v":10.44413986783541},{"$f":"IF(ISNUMBER(('Input 2 - Data'!O13/'Input 2 - Data'!N13-1)*100),('Input 2 - Data'!O13/'Input 2 - Data'!N13-1)*100,\"\")","v":0.29947700327819238},{"$f":"IF(ISNUMBER(('Input 2 - Data'!P13/'Input 2 - Data'!O13-1)*100),('Input 2 - Data'!P13/'Input 2 - Data'!O13-1)*100,\"\")","v":-0.11333100311051725},{"$f":"IF(ISNUMBER(('Input 2 - Data'!Q13/'Input 2 - Data'!P13-1)*100),('Input 2 - Data'!Q13/'Input 2 - Data'!P13-1)*100,\"\")","v":-0.2803080692419857},{"$f":"IF(ISNUMBER(('Input 2 - Data'!R13/'Input 2 - Data'!Q13-1)*100),('Input 2 - Data'!R13/'Input 2 - Data'!Q13-1)*100,\"\")","v":-1.038009500367687},{"$f":"IF(ISNUMBER(('Input 2 - Data'!S13/'Input 2 - Data'!R13-1)*100),('Input 2 - Data'!S13/'Input 2 - Data'!R13-1)*100,\"\")","v":-0.96834879912192084},{"$f":"IF(ISNUMBER(('Input 2 - Data'!T13/'Input 2 - Data'!S13-1)*100),('Input 2 - Data'!T13/'Input 2 - Data'!S13-1)*100,\"\")","v":-0.88389339940196932},{"$f":"IF(ISNUMBER(('Input 2 - Data'!U13/'Input 2 - Data'!T13-1)*100),('Input 2 - Data'!U13/'Input 2 - Data'!T13-1)*100,\"\")","v":-0.79920696866345731},{"$f":"IF(ISNUMBER(('Input 2 - Data'!V13/'Input 2 - Data'!U13-1)*100),('Input 2 - Data'!V13/'Input 2 - Data'!U13-1)*100,\"\")","v":0}]
[]
[null,null,"Moments Calculated Based on Historical Data",null,null,null,null,null,null,null,"Moments Calculated Based on Draws",null,null,null,null,null,"Difference Between History and Draws"]
[]
[null,null,"Means (Mu)",null,null,null,null,null,null,null,"Means",null,null,null,null,null,"means"]
[null,null,"g",{"$f":"AVERAGE('Fan Chart'!$C7:$BA7)","v":2.3647640552828734E-3},null,null,null,null,null,null,"g",{"$f":"AVERAGE(B$69:B$6068)","v":1.6110966646368349E-2},null,null,null,null,"g",{"$f":"L15-D15","v":1.3746202591085475E-2}]
[null,null,"r",{"$f":"AVERAGE('Fan Chart'!$C8:$BA8)","v":2.5351477958757687},null,null,null,null,null,null,"r",{"$f":"AVERAGE(C$69:C$6068)","v":2.5289068419533121},null,null,null,null,"r",{"$f":"L16-D16","v":-6.2409539224566046E-3}]
[null,null,"pb",{"$f":"AVERAGE('Fan Chart'!$C9:$BA9)","v":1.1974900229986627},null,null,null,null,null,null,"pb",{"$f":"AVERAGE(D$69:D$6068)","v":1.1944620623090321},null,null,null,null,"pb",{"$f":"L17-D17","v":-3.0279606896306266E-3}]
[null,null,"z",{"$f":"AVERAGE('Fan Chart'!$C10:$BA10)","v":-3.0396667563349768},null,null,null,null,null,null,"z",{"$f":"AVERAGE(E$69:E$6068)","v":-3.1774835714638301},null,null,null,null,"z",{"$f":"L18-D18","v":-0.13781681512885324}]
[]
[null,null,"Var-Covar (Sigma)",null,null,null,null,null,null,null,"Var-Covar (Sigma)",null,null,null,null,null,"Var-Covar (Sigma)"]
[null,null,null,null,"g","r","pb","z","Obs",null,null,"g","r","pb","z"]
[null,null,null,"g",{"$f":"VAR('Fan Chart'!$C$7:$BA$7)","v":5.1981764017938099},{"$f":"E23","v":0.37816793509511981},{"$f":"E24","v":0.78951456265946784},{"$f":"E25","v":0.17401523238218503},{"$f":"COUNT(C7:BA7)","v":11},null,"g",{"$f":"VAR(B$69:B$6068)","v":5.1939331778256443},{"$f":"L23","v":0.3868505242218061},{"$f":"L24","v":0.80473677486652972},{"$f":"L25","v":2.2887434566458434E-2},null,"g",{"$f":"L22-E22","v":-4.2432239681655659E-3},8.6825891266862909E-3,1.522221220706188E-2,-0.15112779781572661]
[null,null,null,"r",{"$f":"COVAR('Fan Chart'!$C$7:$BA$7,'Fan Chart'!$C8:$BA8)*(MIN($I$22,$I$23))/(MIN($I$22,$I$23)-1)","v":0.37816793509511981},{"$f":"VAR('Fan Chart'!$C$8:$BA$8)","v":0.21810512207326696},{"$f":"F24","v":-9.0495820090056828E-2},{"$f":"F25","v":3.2955125407291503},{"$f":"COUNT(C8:BA8)","v":11},null,"r",{"$f":"(6000/5999)*COVAR($B$69:$B$6068,$C$69:$C$6068)","v":0.3868505242218061},{"$f":"VAR(C$69:C$6068)","v":0.21503152863129019},{"$f":"M24","v":-8.2329004616425228E-2},{"$f":"M25","v":3.2258033124872911},null,"r",8.6825891266862909E-3,-3.0735934419767741E-3,8.1668154736316001E-3,-6.9709228241859211E-2]
[null,null,null,"pb",{"$f":"COVAR('Fan Chart'!$C$7:$BA$7,'Fan Chart'!$C9:$BA9)*(MIN($I$22,$I$24))/(MIN($I$22,$I$24)-1)","v":0.78951456265946784},{"$f":"COVAR('Fan Chart'!$C$8:$BA$8,'Fan Chart'!$C9:$BA9)*(MIN($I$24,$I$23))/(MIN($I$24,$I$23)-1)","v":-9.0495820090056828E-2},{"$f":"VAR('Fan Chart'!$C$9:$BA$9)","v":1.4970607529430018},{"$f":"G25","v":-3.6091434882808273},{"$f":"COUNT(C9:BA9)","v":11},null,"pb",{"$f":"(6000/5999)*COVAR($B$69:$B$6068,$D$69:$D$6068)","v":0.80473677486652972},{"$f":"(6000/5999)*COVAR($C$69:$C$6068,$D$69:$D$6068)","v":-8.2329004616425228E-2},{"$f":"VAR(D$69:D$6068)","v":1.5117616813741575},{"$f":"N25","v":-3.5686136317671582},null,"pb",1.522221220706188E-2,8.1668154736316001E-3,1.4700928431155669E-2,4.0529856513669138E-2]
[null,null,null,"z",{"$f":"COVAR('Fan Chart'!$C$7:$BA$7,'Fan Chart'!$C10:$BA10)*(MIN($I$22,$I$25))/(MIN($I$22,$I$25)-1)","v":0.17401523238218503},{"$f":"COVAR('Fan Chart'!$C$8:$BA$8,'Fan Chart'!$C10:$BA10)*(MIN($I$23,$I$25))/(MIN($I$23,$I$25)-1)","v":3.2955125407291503},{"$f":"COVAR('Fan Chart'!$C$9:$BA$9,'Fan Chart'!$C10:$BA10)*(MIN($I$24,$I$25))/(MIN($I$24,$I$25)-1)","v":-3.6091434882808273},{"$f":"VAR('Fan Chart'!$C$10:$BA$10)","v":98.247013260864918},{"$f":"COUNT(C10:BA10)","v":11},null,"z",{"$f":"(6000/5999)*COVAR($B$69:$B$6068,$E$69:$E$6068)","v":2.2887434566458434E-2},{"$f":"(6000/5999)*COVAR($C$69:$C$6068,$E$69:$E$6068)","v":3.2258033124872911},{"$f":"(6000/5999)*COVAR($D$69:$D$6068,$E$69:$E$6068)","v":-3.5686136317671582},{"$f":"VAR(E$69:E$6068)","v":97.381151585104604},null,"z",-0.15112779781572661,-6.9709228241859211E-2,4.0529856513669138E-2,-0.86586167576031414]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Option A: No restrictions on the distribution",null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Option B: Restrictions on the distribution",null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart data"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentile",{"$f":"AC28-1","v":2009},2010,2011,2012,{"$f":"AG28-1","v":2013},{"$f":"FirstYear","v":2014},{"$f":"AG28+1","v":2015},{"$f":"AH28+1","v":2016},2017,2018,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentile",{"$f":"BJ28-1","v":2009},2010,2011,2012,{"$f":"BN28-1","v":2013},{"$f":"FirstYear","v":2014},{"$f":"BN28+1","v":2015},{"$f":"BO28+1","v":2016},2017,2018,2019]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"O$53/100","v":1.0608509444215894},{"$f":"P$53/100","v":1.1641980792198436},{"$f":"Q$53/100","v":1.1928813115903414},{"$f":"R$53/100","v":1.2080129338142969},{"$f":"S$53/100","v":1.2697762842962201},{"$f":"PERCENTILE(AG$69:AG$1068,$AA29)/100","v":1.2249611230184867},{"$f":"PERCENTILE(AH$69:AH$1068,$AA29)/100","v":1.1745878114786574},1.1292057991222511,1.0685502191705205,0.98378608030085002,0.90076745333211672,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"O$53/100","v":1.0608509444215894},{"$f":"P$53/100","v":1.1641980792198436},{"$f":"Q$53/100","v":1.1928813115903414},{"$f":"R$53/100","v":1.2080129338142969},{"$f":"S$53/100","v":1.2697762842962201},{"$f":"PERCENTILE(BN$69:BN$1068,$BH29)/100","v":1.2410929071784575},1.2005843194805161,1.1490699748836277,1.099066093673426,1.0243717518043811,0.97315258543518735]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,1.0608509444215894,1.1641980792198436,1.1928813115903414,1.2080129338142969,1.2697762842962201,{"$f":"PERCENTILE(AG$69:AG$1068,$AA30)/100","v":1.2627694879968905},1.2488506084186499,1.2130192829587545,1.1733236074502376,1.1339035926581946,1.0804625679212057,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,{"$f":"O$53/100","v":1.0608509444215894},1.1641980792198436,1.1928813115903414,1.2080129338142969,1.2697762842962201,{"$f":"PERCENTILE(BN$69:BN$1068,$BH30)/100","v":1.2741861218432655},1.2661989314666569,1.2390111897221419,1.2029420795370112,1.1723743733504641,1.122180194134375]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,1.0608509444215894,1.1641980792198436,1.1928813115903414,1.2080129338142969,1.2697762842962201,1.2737678462202673,1.2656833833477101,1.2372420798328794,1.1963566377026695,1.1590084351113858,1.1137566008042474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,1.0608509444215894,1.1641980792198436,1.1928813115903414,1.2080129338142969,1.2697762842962201,1.2830145935268831,1.2790975935237618,1.2563862739813452,1.2281181717387293,1.1922572098517825,1.1554182188836433]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,1.0608509444215894,1.1641980792198436,1.1928813115903414,1.2080129338142969,1.2697762842962201,{"$f":"PERCENTILE(AG$69:AG$1068,$AA32)/100","v":1.293454990109115},1.2913490653911663,1.2699461473078879,1.239119975087712,1.2040785695811105,1.1644301925642784,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,1.0608509444215894,1.1641980792198436,1.1928813115903414,1.2080129338142969,1.2697762842962201,1.2996768570793789,1.3044820546233893,1.2875685337907867,1.2615029853955892,1.2392492784928766,1.2013175693600648]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,1.0608509444215894,1.1641980792198436,1.1928813115903414,1.2080129338142969,1.2697762842962201,1.3182972180139267,1.3272782639034069,1.3148793388177795,1.2892690345044997,1.2572931188378162,1.2241644342244757,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,1.0608509444215894,1.1641980792198436,1.1928813115903414,1.2080129338142969,1.2697762842962201,1.3226377416964481,1.3351245860811434,1.3293733011882518,1.3081511026682486,1.2798148838746897,1.2538971077782939]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75,1.0608509444215894,1.1641980792198436,1.1928813115903414,1.2080129338142969,1.2697762842962201,1.3430791024976576,1.3620758156538764,1.3566087318152769,1.3387565367138723,1.312315662338994,1.2853263747302597,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75,1.0608509444215894,1.1641980792198436,1.1928813115903414,1.2080129338142969,1.2697762842962201,1.3448796121846516,1.3668918667971162,1.3680981567377588,1.3515253863531074,1.3331049916548949,1.3108606922088677]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,1.0608509444215894,1.1641980792198436,1.1928813115903414,1.2080129338142969,1.2697762842962201,1.3657206599284175,1.3918598381895932,1.3970173266660328,1.3791275978090838,1.3610284759408577,1.3404434160149163,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,1.0608509444215894,1.1641980792198436,1.1928813115903414,1.2080129338142969,1.2697762842962201,1.3668944616422718,1.3968123269905501,1.4023660589339821,1.3933518068014967,1.3759697932309638,1.3609899852635599]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.95,1.0608509444215894,1.1641980792198436,1.1928813115903414,1.2080129338142969,1.2697762842962201,1.3813984485921458,1.4104944986516248,1.4156041060605657,1.4044449373235415,1.3930896477392196,1.374108707654415,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.95,1.0608509444215894,1.1641980792198436,1.1928813115903414,1.2080129338142969,1.2697762842962201,1.381709349940385,1.4134933430398615,1.4226523393138104,1.4150871353215912,1.4063676325050807,1.3940944421817851]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0608509444215894,1.1641980792198436,1.1928813115903414,1.2080129338142969,1.2697762842962201,1.4575382344272585,1.5017734822508892,1.5325868501093245,1.5419484281273121,1.5108259281449916,1.5289624594504694,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1.0608509444215894,1.1641980792198436,1.1928813115903414,1.2080129338142969,1.2697762842962201,1.4575382344272585,1.5017734822508892,1.5325868501093245,1.5425584059745816,1.5122308840874872,1.5396808122614454]
[]
[]
["Turning-off shocks",null,null,"Restrictions on good shocks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transform for chart",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transform for chart",null,null,null,null,null,null,null,null,null,null,null,null,"chart legend"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Series Name","Percentile",{"$f":"AB28","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Series Name","Percentile",{"$f":"BI28","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,null,"Restrictions on upside shocks:"]
["Real GDP growth rate (g)","On",null,null,"is the max positive growth rate shock (percent)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,{"$f":"AB31*100","v":106.08509444215895},116.41980792198436,119.28813115903414,120.80129338142969,126.97762842962202,127.37678462202673,126.56833833477101,123.72420798328794,119.63566377026696,115.90084351113859,111.37566008042474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,{"$f":"BI31*100","v":106.08509444215895},116.41980792198436,119.28813115903414,120.80129338142969,126.97762842962202,128.30145935268831,127.90975935237618,125.63862739813452,122.81181717387292,119.22572098517826,115.54182188836432]
["Effective real interest rate (r)","On",null,null,"is the max negative interest rate shock (percent)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10th-25th",0.25,{"$f":"(AB32-AB31)*100","v":0},0,0,0,0,1.9687143888847736,2.5665682043456206,3.2704067475008536,4.2763337385042455,4.5070134469724632,5.0673591760030945,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10th-25th",0.25,{"$f":"(BI32-BI31)*100","v":0},0,0,0,0,1.6662263552495782,2.5384461099627442,3.1182259809441559,3.3384813656859968,4.6992068641094065,4.5899350476421574,null,{"$f":"IF(ISNUMBER(D42),D42&\" \"&E42,\"no restriction on the growth rate shock\")","v":"no restriction on the growth rate shock"}]
["Primary balance (pb)","On",null,0,"is the max positive pb shock (percent GDP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"25th-50th",0.5,{"$f":"(AB33-AB32)*100","v":0},0,0,0,0,2.484222790481172,3.5929198512240523,4.4933191509891612,5.0149059416787711,5.3214549256705768,5.9734241660197362,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"25th-50th",0.5,{"$f":"(BI33-BI32)*100","v":0},0,0,0,0,2.2960884617069244,3.0642531457754085,4.1804767397465081,4.6648117272659384,4.0565605381813086,5.2579538418229044,null,{"$f":"IF(ISNUMBER(D43),D43&\" \"&E43,\"no restriction on the interest rate shock\")","v":"no restriction on the interest rate shock"}]
["Change in real exchange rate (z)","On",null,null,"is the max real appreciation shock (percent)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50th-75th",0.75,{"$f":"(AB34-AB33)*100","v":0},0,0,0,0,2.4781884483730865,3.4797551750469502,4.1729392997497339,4.9487502209372591,5.5022543501177745,6.116194050578394,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50th-75th",0.75,{"$f":"(BI34-BI33)*100","v":0},0,0,0,0,2.2241870488203475,3.176728071597279,3.8724855549506998,4.3374283684858739,5.3290107780205265,5.696358443057381,null,{"$f":"IF(ISNUMBER(D44),D44&\" \"&E44,\"no restriction on the primary balance shock\")","v":"0 is the max positive pb shock (percent GDP)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"75th-90th",0.9,{"$f":"(AB35-AB34)*100","v":0},0,0,0,0,2.2641557430759907,2.9784022535716881,4.0408594850755986,4.0371061095211491,4.8712813601863747,5.5117041284656665,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"75th-90th",0.9,{"$f":"(BI35-BI34)*100","v":0},0,0,0,0,2.2014849457620222,2.9920460193433973,3.4267902196223332,4.1826420448389356,4.2864801576068867,5.0129293054692159,null,{"$f":"IF(ISNUMBER(D45),D45&\" \"&E45,\"no restriction on the exchange rate shock\")","v":"no restriction on the exchange rate shock"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"First Year of projection"]
[null,null,null,null,null,null,null,{"$f":"I52-1","v":2002},2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,{"$f":"T52-1","v":2013},{"$f":"FirstYear","v":2014},{"$f":"BC6","v":2015},2016,2017,2018,2019]
["d: Public debt/GDP",null,null,null,null,null,null,{"$f":"'Baseline debt'!D83*100","v":108.32100326660499},{"$f":"'Baseline debt'!E83*100","v":105.35543378237833},{"$f":"'Baseline debt'!F83*100","v":104.13756818007364},{"$f":"'Baseline debt'!G83*100","v":103.71166901691102},{"$f":"'Baseline debt'!H83*100","v":105.72104874754591},{"$f":"'Baseline debt'!I83*100","v":106.34615088367221},{"$f":"'Baseline debt'!J83*100","v":103.27673611937726},{"$f":"'Baseline debt'!K83*100","v":106.08509444215895},{"$f":"'Baseline debt'!L83*100","v":116.41980792198436},{"$f":"'Baseline debt'!M83*100","v":119.28813115903414},{"$f":"'Baseline debt'!N83*100","v":120.80129338142969},{"$f":"'Baseline debt'!O83*100","v":126.97762842962202},{"$f":"'Baseline debt'!P83*100","v":131.78669545102397},{"$f":"'Baseline debt'!Q83*100","v":132.58524066692712},{"$f":"'Baseline debt'!R83*100","v":131.26167001972436},{"$f":"'Baseline debt'!S83*100","v":128.68255334414212},{"$f":"'Baseline debt'!T83*100","v":125.55942366529482},{"$f":"'Baseline debt'!U83*100","v":122.35103967206516}]
["g: Real GDP growth rate",null,null,null,null,null,null,{"$f":"AP7","v":0},0.45138156204289626,-4.6514386235174676E-2,1.7306971969725193,0.93125912163849467,2.1989306450939106,1.6830101535118436,-1.1562494347381325,-5.494329719427526,1.7232426912076493,{"$f":"AZ7","v":0.37352577877798332},-2.3689412042363522,-1.7760310734682316,0.74912190224238895,1.0600000000005494,1.4000739999997514,1.4007680000003075,1.1999999999999345]
["r: Effective real interest rate",null,null,null,null,null,null,0,2.1202743798945045,1.8575872616425348,2.3277139245089007,{"$f":"AT8","v":2.7643395940830429},2.7780857487127442,2.4110554493655512,2.4338687252490665,2.0395416459500604,3.5096388373420551,2.7533946386838259,2.8911255492011678,2.8271060292142991,2.753350023314205,{"$f":"BD8","v":2.8076788382805251},{"$f":"BE8","v":2.8975998878635778},{"$f":"BF8","v":2.9637518487744208},3.0951573806512034]
["pb: Primary balance ",null,null,null,null,null,null,0,2.2398480958986888,1.2868045707012166,1.0597205319779923,4.8733622022290035E-4,0.9853780664969447,3.1239886269390169,2.2209397997897282,-0.99388364112535932,-4.066017693298285E-2,0.97966547946212734,2.3101015635576925,2.0963583276741748,{"$f":"BC9","v":3.0727174470984444},3.4461626489756423,4.3520546821198325,{"$f":"BF9","v":4.9456561586816381},5.4029531585021049]
["z: Real exchange rate change",null,null,null,null,null,null,0,-12.363247107811636,-17.154689165331092,-8.3273665682149769,13.085136890403382,-10.26516468000005,-9.3716143011917552,7.019666729841223,-6.6893419853829243,10.44413986783541,0.29947700327819238,-0.11333100311051725,-0.2803080692419857,-1.038009500367687,-0.96834879912192084,{"$f":"BE10","v":-0.88389339940196932},-0.79920696866345731,0]
["sfa: Stock-flow adjustment",null,null,null,null,null,null,{"$f":"H53-H61","v":108.32100326660499},{"$f":"I53-I61","v":-2.525359597011672},-1.9380691298810433,2.2679679222051163E-2,0.12628970049711086,1.0113654706432698,-0.70685928893274763,1.2781688531334225,0.88386156432703444,0.7831755791497983,-0.33550881914328556,1.9780275570334993,0.95478581554016273,1.2495961311348651,-0.17026787732709181,-0.16559853672740132,-0.16097676637288316,-0.1567635271149328]
[]
[]
["Calculated debt/GDP ratio (excl. stock-flow adjustment)",null,null,null,null,null,null,{"$f":"B53*(1+H55/100)*((1+H57/100)*B62+(1-B62))/(1+H54/100)-H56","v":0},{"$f":"H53*(1+I55/100)*((1+I57/100)*H62+(1-H62))/(1+I54/100)-I56","v":107.88079337939},{"$f":"I53*(1+J55/100)*((1+J57/100)*I62+(1-I62))/(1+J54/100)-J56","v":106.07563730995469},103.68898933768897,105.5947590470488,105.33478541302894,103.98359540831001,104.80692558902552,115.53594635765732,118.50495557988434,121.13680220057297,124.99960087258852,130.83190963548381,131.33564453579226,131.43193789705145,128.84815188086952,125.7204004316677,122.50780319918009]
["Foreign currency debt share",null,null,null,null,null,null,{"$f":"('Baseline debt'!D13+'Baseline debt'!D20)/'Baseline debt'!D7","v":0},{"$f":"('Baseline debt'!E13+'Baseline debt'!E20)/'Baseline debt'!E7","v":0},{"$f":"('Baseline debt'!F13+'Baseline debt'!F20)/'Baseline debt'!F7","v":0},{"$f":"('Baseline debt'!G13+'Baseline debt'!G20)/'Baseline debt'!G7","v":0},{"$f":"('Baseline debt'!H13+'Baseline debt'!H20)/'Baseline debt'!H7","v":0},{"$f":"('Baseline debt'!I13+'Baseline debt'!I20)/'Baseline debt'!I7","v":0},{"$f":"('Baseline debt'!J13+'Baseline debt'!J20)/'Baseline debt'!J7","v":0},{"$f":"('Baseline debt'!K13+'Baseline debt'!K20)/'Baseline debt'!K7","v":0},{"$f":"('Baseline debt'!L13+'Baseline debt'!L20)/'Baseline debt'!L7","v":0},{"$f":"('Baseline debt'!M13+'Baseline debt'!M20)/'Baseline debt'!M7","v":0},{"$f":"('Baseline debt'!N13+'Baseline debt'!N20)/'Baseline debt'!N7","v":0},{"$f":"('Baseline debt'!O13+'Baseline debt'!O20)/'Baseline debt'!O7","v":0},{"$f":"('Baseline debt'!P13+'Baseline debt'!P20)/'Baseline debt'!P7","v":0},{"$f":"('Baseline debt'!Q13+'Baseline debt'!Q20)/'Baseline debt'!Q7","v":0},{"$f":"('Baseline debt'!R13+'Baseline debt'!R20)/'Baseline debt'!R7","v":0},{"$f":"('Baseline debt'!S13+'Baseline debt'!S20)/'Baseline debt'!S7","v":0},{"$f":"('Baseline debt'!T13+'Baseline debt'!T20)/'Baseline debt'!T7","v":0},{"$f":"('Baseline debt'!U13+'Baseline debt'!U20)/'Baseline debt'!U7","v":0}]
[]
[]
["For z, Use RER if 0, REER if 1"]
[]
[null,"g","r","pb","z",null,null,"g shocks",null,null,null,null,null,"r shocks",null,null,null,null,null,"pb shocks",null,null,null,null,null,"z shocks",null,null,null,null,null,null,"d projections",null,null,null,null,null,null,null,"g shocks",null,null,null,null,null,"r shocks",null,null,null,null,null,"pb shocks",null,null,null,null,null,"z shocks",null,null,null,null,null,null,"d projections"]
["6000 random draws from joint normal distribution.",null,null,null,null,null,null,{"$f":"FirstYear","v":2014},{"$f":"H68+1","v":2015},{"$f":"I68+1","v":2016},2017,2018,2019,{"$f":"FirstYear","v":2014},{"$f":"N68+1","v":2015},{"$f":"O68+1","v":2016},2017,2018,2019,{"$f":"FirstYear","v":2014},{"$f":"T68+1","v":2015},{"$f":"U68+1","v":2016},2017,2018,2019,{"$f":"FirstYear","v":2014},{"$f":"Z68+1","v":2015},{"$f":"AA68+1","v":2016},2017,2018,2019,null,{"$f":"FirstYear","v":2014},{"$f":"AG68+1","v":2015},{"$f":"AH68+1","v":2016},2017,2018,2019,null,null,{"$f":"FirstYear","v":2014},{"$f":"AO68+1","v":2015},{"$f":"AP68+1","v":2016},2017,2018,2019,{"$f":"FirstYear","v":2014},{"$f":"AU68+1","v":2015},{"$f":"AV68+1","v":2016},2017,2018,2019,{"$f":"FirstYear","v":2014},{"$f":"BA68+1","v":2015},{"$f":"BB68+1","v":2016},2017,2018,2019,{"$f":"FirstYear","v":2014},{"$f":"BG68+1","v":2015},{"$f":"BH68+1","v":2016},2017,2018,2019,null,{"$f":"FirstYear","v":2014},{"$f":"BN68+1","v":2015},{"$f":"BO68+1","v":2016},2017,2018,{"$f":"BS28","v":2019}]
[1,4.2145845886193447,2.9727425809282035,2.4453044914044679,-11.925629399865093,null,null,{"$f":"IF($B$42=\"On\",$B69-$D$15,0)","v":4.2122198245640616},{"$f":"IF($B$42=\"On\",$B1069-$D$15,0)","v":1.5363011581913739},{"$f":"IF($B$42=\"On\",$B2069-$D$15,0)","v":2.6875766349084533},{"$f":"IF($B$42=\"On\",$B3069-$D$15,0)","v":-0.62980858637329673},{"$f":"IF($B$42=\"On\",$B4069-$D$15,0)","v":-6.4275165454268729E-2},{"$f":"IF($B$42=\"On\",$B5069-$D$15,0)","v":-1.5670822362211752},{"$f":"IF($B$43=\"On\",$C69-$D$16,0)","v":0.43759478505243488},{"$f":"IF($B$43=\"On\",$C1069-$D$16,0)","v":0.16057585761433879},{"$f":"IF($B$43=\"On\",$C2069-$D$16,0)","v":0.42213646521422987},{"$f":"IF($B$43=\"On\",$C3069-$D$16,0)","v":-0.42181908175370442},{"$f":"IF($B$43=\"On\",$C4069-$D$16,0)","v":-0.32597339536530967},{"$f":"IF($B$43=\"On\",$C5069-$D$16,0)","v":0.17345730795469327},{"$f":"IF($B$44=\"On\",$D69-$D$17,0)","v":1.2478144684058052},{"$f":"IF($B$44=\"On\",$D1069-$D$17,0)","v":2.2500623934253943},{"$f":"IF($B$44=\"On\",$D2069-$D$17,0)","v":0.15928472137329241},{"$f":"IF($B$44=\"On\",$D3069-$D$17,0)","v":2.2773051661960513},{"$f":"IF($B$44=\"On\",$D4069-$D$17,0)","v":1.7522007328925904},{"$f":"IF($B$44=\"On\",$D5069-$D$17,0)","v":-0.65786257509956014},{"$f":"IF($B$45=\"On\",$E69-$D$18,0)","v":-8.8859626435301156},{"$f":"IF($B$45=\"On\",$E1069-$D$18,0)","v":7.3210742867675638},{"$f":"IF($B$45=\"On\",$E2069-$D$18,0)","v":3.3916065500194206},{"$f":"IF($B$45=\"On\",$E3069-$D$18,0)","v":-10.364000807791808},{"$f":"IF($B$45=\"On\",$E4069-$D$18,0)","v":-15.214860470637163},{"$f":"IF($B$45=\"On\",$E5069-$D$18,0)","v":2.8971476018124847},null,{"$f":"S$53*(1+(T$55+N69)/100)*((1-S$62)+S$62*((1+(T$57+Z69)/100)))/(1+(T$54+H69)/100)-(T$56+T69)+T$58","v":125.61524663337697},{"$f":"AG69*(1+(U$55+O69)/100)*((1-T$62)+T$62*((1+(U$57+AA69)/100)))/(1+(U$54+I69)/100)-(U$56+U69)+U$58","v":122.31391813506316},{"$f":"AH69*(1+(V$55+P69)/100)*((1-U$62)+U$62*((1+(V$57+AB69)/100)))/(1+(V$54+J69)/100)-(V$56+V69)+V$58","v":117.92778460911772},{"$f":"AI69*(1+(W$55+Q69)/100)*((1-V$62)+V$62*((1+(W$57+AC69)/100)))/(1+(W$54+K69)/100)-(W$56+W69)+W$58","v":113.12872899387227},{"$f":"AJ69*(1+(X$55+R69)/100)*((1-W$62)+W$62*((1+(X$57+AD69)/100)))/(1+(X$54+L69)/100)-(X$56+X69)+X$58","v":107.72260781888369},{"$f":"AK69*(1+(Y$55+S69)/100)*((1-X$62)+X$62*((1+(Y$57+AE69)/100)))/(1+(Y$54+M69)/100)-(Y$56+Y69)+Y$58","v":106.75165087339791},null,null,{"$f":"IF($B$42=\"On\",MIN($B69-$D$15,$D$42),0)","v":4.2122198245640616},{"$f":"IF($B$42=\"On\",MIN($B1069-$D$15,$D$42),0)","v":1.5363011581913739},{"$f":"IF($B$42=\"On\",MIN($B2069-$D$15,$D$42),0)","v":2.6875766349084533},{"$f":"IF($B$42=\"On\",MIN($B3069-$D$15,$D$42),0)","v":-0.62980858637329673},{"$f":"IF($B$42=\"On\",MIN($B4069-$D$15,$D$42),0)","v":-6.4275165454268729E-2},{"$f":"IF($B$42=\"On\",MIN($B5069-$D$15,$D$42),0)","v":-1.5670822362211752},{"$f":"IF($B$43=\"On\",MAX($C69-$D$16,$D$43),0)","v":0.43759478505243488},{"$f":"IF($B$43=\"On\",MAX($C1069-$D$16,$D$43),0)","v":0.16057585761433879},{"$f":"IF($B$43=\"On\",MAX($C2069-$D$16,$D$43),0)","v":0.42213646521422987},{"$f":"IF($B$43=\"On\",MAX($C3069-$D$16,$D$43),0)","v":-0.42181908175370442},{"$f":"IF($B$43=\"On\",MAX($C4069-$D$16,$D$43),0)","v":-0.32597339536530967},{"$f":"IF($B$43=\"On\",MAX($C5069-$D$16,$D$43),0)","v":0.17345730795469327},{"$f":"IF($B$44=\"On\",MIN($D69-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D1069-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D2069-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D3069-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D4069-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D5069-$D$17,$D$44),0)","v":-0.65786257509956014},{"$f":"IF($B$45=\"On\",MAX($E69-$D$18,$D$45),0)","v":-8.8859626435301156},{"$f":"IF($B$45=\"On\",MAX($E1069-$D$18,$D$45),0)","v":7.3210742867675638},{"$f":"IF($B$45=\"On\",MAX($E2069-$D$18,$D$45),0)","v":3.3916065500194206},{"$f":"IF($B$45=\"On\",MAX($E3069-$D$18,$D$45),0)","v":-10.364000807791808},{"$f":"IF($B$45=\"On\",MAX($E4069-$D$18,$D$45),0)","v":-15.214860470637163},{"$f":"IF($B$45=\"On\",MAX($E5069-$D$18,$D$45),0)","v":2.8971476018124847},null,{"$f":"S$53*(1+(T$55+AU69)/100)*((1-S$62)+S$62*((1+(T$57+BG69)/100)))/(1+(T$54+AO69)/100)-(T$56+BA69)+T$58","v":126.86306110178276},{"$f":"BN69*(1+(U$55+AV69)/100)*((1-T$62)+T$62*((1+(U$57+BH69)/100)))/(1+(U$54+AP69)/100)-(U$56+BB69)+U$58","v":125.81946231535854},{"$f":"BO69*(1+(V$55+AW69)/100)*((1-U$62)+U$62*((1+(V$57+BI69)/100)))/(1+(V$54+AQ69)/100)-(V$56+BC69)+V$58","v":121.5751187867553},119.11509869592177,115.53805062807692,114.85228638822798]
[{"$f":"A69+1","v":2},-1.6618792233516615,2.8561409765742698,1.5930873744507896,7.4096005715958579,null,null,{"$f":"IF($B$42=\"On\",$B70-$D$15,0)","v":-1.6642439874069443},{"$f":"IF($B$42=\"On\",$B1070-$D$15,0)","v":2.2834558050176228},{"$f":"IF($B$42=\"On\",$B2070-$D$15,0)","v":2.9067487930674374},{"$f":"IF($B$42=\"On\",$B3070-$D$15,0)","v":3.4921953627472009},{"$f":"IF($B$42=\"On\",$B4070-$D$15,0)","v":5.0631805644123881E-2},{"$f":"IF($B$42=\"On\",$B5070-$D$15,0)","v":1.0249453101912687},{"$f":"IF($B$43=\"On\",$C70-$D$16,0)","v":0.32099318069850113},{"$f":"IF($B$43=\"On\",$C1070-$D$16,0)","v":-0.64291983526375729},{"$f":"IF($B$43=\"On\",$C2070-$D$16,0)","v":-1.212377067749637E-2},{"$f":"IF($B$43=\"On\",$C3070-$D$16,0)","v":0.40600444738411845},{"$f":"IF($B$43=\"On\",$C4070-$D$16,0)","v":-0.1202768981440312},{"$f":"IF($B$43=\"On\",$C5070-$D$16,0)","v":-0.12917770594140743},{"$f":"IF($B$44=\"On\",$D70-$D$17,0)","v":0.39559735145212693},{"$f":"IF($B$44=\"On\",$D1070-$D$17,0)","v":0.9123070431647311},{"$f":"IF($B$44=\"On\",$D2070-$D$17,0)","v":-0.33379730201809443},{"$f":"IF($B$44=\"On\",$D3070-$D$17,0)","v":1.2502085931459632},{"$f":"IF($B$44=\"On\",$D4070-$D$17,0)","v":1.5148611126795597},{"$f":"IF($B$44=\"On\",$D5070-$D$17,0)","v":0.55437248757597524},{"$f":"IF($B$45=\"On\",$E70-$D$18,0)","v":10.449267327930835},{"$f":"IF($B$45=\"On\",$E1070-$D$18,0)","v":-11.683993978120235},{"$f":"IF($B$45=\"On\",$E2070-$D$18,0)","v":-4.2489711425327794},{"$f":"IF($B$45=\"On\",$E3070-$D$18,0)","v":-2.513045319266896},{"$f":"IF($B$45=\"On\",$E4070-$D$18,0)","v":2.6311922817076585},{"$f":"IF($B$45=\"On\",$E5070-$D$18,0)","v":10.296109969519557},null,{"$f":"S$53*(1+(T$55+N70)/100)*((1-S$62)+S$62*((1+(T$57+Z70)/100)))/(1+(T$54+H70)/100)-(T$56+T70)+T$58","v":134.10427922872734},{"$f":"AG70*(1+(U$55+O70)/100)*((1-T$62)+T$62*((1+(U$57+AA70)/100)))/(1+(U$54+I70)/100)-(U$56+U70)+U$58","v":130.16860982780426},{"$f":"AH70*(1+(V$55+P70)/100)*((1-U$62)+U$62*((1+(V$57+AB70)/100)))/(1+(V$54+J70)/100)-(V$56+V70)+V$58","v":125.41961682164111},{"$f":"AI70*(1+(W$55+Q70)/100)*((1-V$62)+V$62*((1+(W$57+AC70)/100)))/(1+(W$54+K70)/100)-(W$56+W70)+W$58","v":117.75218929124557},{"$f":"AJ70*(1+(X$55+R70)/100)*((1-W$62)+W$62*((1+(X$57+AD70)/100)))/(1+(X$54+L70)/100)-(X$56+X70)+X$58","v":112.74644325003055},{"$f":"AK70*(1+(Y$55+S70)/100)*((1-X$62)+X$62*((1+(Y$57+AE70)/100)))/(1+(Y$54+M70)/100)-(Y$56+Y70)+Y$58","v":107.44965937029598},null,null,{"$f":"IF($B$42=\"On\",MIN($B70-$D$15,$D$42),0)","v":-1.6642439874069443},{"$f":"IF($B$42=\"On\",MIN($B1070-$D$15,$D$42),0)","v":2.2834558050176228},{"$f":"IF($B$42=\"On\",MIN($B2070-$D$15,$D$42),0)","v":2.9067487930674374},{"$f":"IF($B$42=\"On\",MIN($B3070-$D$15,$D$42),0)","v":3.4921953627472009},{"$f":"IF($B$42=\"On\",MIN($B4070-$D$15,$D$42),0)","v":5.0631805644123881E-2},{"$f":"IF($B$42=\"On\",MIN($B5070-$D$15,$D$42),0)","v":1.0249453101912687},{"$f":"IF($B$43=\"On\",MAX($C70-$D$16,$D$43),0)","v":0.32099318069850113},{"$f":"IF($B$43=\"On\",MAX($C1070-$D$16,$D$43),0)","v":-0.64291983526375729},{"$f":"IF($B$43=\"On\",MAX($C2070-$D$16,$D$43),0)","v":-1.212377067749637E-2},{"$f":"IF($B$43=\"On\",MAX($C3070-$D$16,$D$43),0)","v":0.40600444738411845},{"$f":"IF($B$43=\"On\",MAX($C4070-$D$16,$D$43),0)","v":-0.1202768981440312},{"$f":"IF($B$43=\"On\",MAX($C5070-$D$16,$D$43),0)","v":-0.12917770594140743},{"$f":"IF($B$44=\"On\",MIN($D70-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D1070-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D2070-$D$17,$D$44),0)","v":-0.33379730201809443},{"$f":"IF($B$44=\"On\",MIN($D3070-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D4070-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D5070-$D$17,$D$44),0)","v":0},{"$f":"IF($B$45=\"On\",MAX($E70-$D$18,$D$45),0)","v":10.449267327930835},{"$f":"IF($B$45=\"On\",MAX($E1070-$D$18,$D$45),0)","v":-11.683993978120235},{"$f":"IF($B$45=\"On\",MAX($E2070-$D$18,$D$45),0)","v":-4.2489711425327794},{"$f":"IF($B$45=\"On\",MAX($E3070-$D$18,$D$45),0)","v":-2.513045319266896},{"$f":"IF($B$45=\"On\",MAX($E4070-$D$18,$D$45),0)","v":2.6311922817076585},{"$f":"IF($B$45=\"On\",MAX($E5070-$D$18,$D$45),0)","v":10.296109969519557},null,{"$f":"S$53*(1+(T$55+AU70)/100)*((1-S$62)+S$62*((1+(T$57+BG70)/100)))/(1+(T$54+AO70)/100)-(T$56+BA70)+T$58","v":134.49987658017946},{"$f":"BN70*(1+(U$55+AV70)/100)*((1-T$62)+T$62*((1+(U$57+BH70)/100)))/(1+(U$54+AP70)/100)-(U$56+BB70)+U$58","v":131.47297360328525},{"$f":"BO70*(1+(V$55+AW70)/100)*((1-U$62)+U$62*((1+(V$57+BI70)/100)))/(1+(V$54+AQ70)/100)-(V$56+BC70)+V$58","v":126.70928683505585},{"$f":"BP70*(1+(W$55+AX70)/100)*((1-V$62)+V$62*((1+(W$57+BJ70)/100)))/(1+(W$54+AR70)/100)-(W$56+BD70)+W$58","v":120.27253496501937},{"$f":"BQ70*(1+(X$55+AY70)/100)*((1-W$62)+W$62*((1+(X$57+BK70)/100)))/(1+(X$54+AS70)/100)-(X$56+BE70)+X$58","v":116.8162332021766},{"$f":"BR70*(1+(Y$55+AZ70)/100)*((1-X$62)+X$62*((1+(Y$57+BL70)/100)))/(1+(Y$54+AT70)/100)-(Y$56+BF70)+Y$58","v":112.10332394574193}]
[{"$f":"A70+1","v":3},-1.2451309034110452,2.3992248304753896,1.5181737652279819,-2.1061152998875414,null,null,-1.247495667466328,-0.9468079402401961,-4.194184273906175,1.1965746191081881,-1.8212827016103454,-0.1770269703494925,-0.13592296540037907,-0.3016008471631948,-0.67570487792878908,-0.27001221835359912,0.38224702263240529,-0.64126875729454724,0.32068374222931917,0.88326089000228869,-0.65499896021435999,1.4181220514450184,-1.0070494487984598,1.8473212807755059,0.93355145644743542,-10.528985922891824,-4.4224264405014235,-3.5449316221006204,2.1726491057111472,-25.540542306230662,null,132.99801485944849,133.82230854657533,{"$f":"AH71*(1+(V$55+P71)/100)*((1-U$62)+U$62*((1+(V$57+AB71)/100)))/(1+(V$54+J71)/100)-(V$56+V71)+V$58","v":138.1361933219363},132.24207440889407,133.14444054798776,127.6232949730168,null,null,-1.247495667466328,-0.9468079402401961,-4.194184273906175,1.1965746191081881,-1.8212827016103454,-0.1770269703494925,-0.13592296540037907,-0.3016008471631948,-0.67570487792878908,-0.27001221835359912,0.38224702263240529,-0.64126875729454724,0,0,-0.65499896021435999,0,-1.0070494487984598,0,0.93355145644743542,-10.528985922891824,-4.4224264405014235,-3.5449316221006204,2.1726491057111472,-25.540542306230662,null,133.3186986016778,135.03476631608336,{"$f":"BO71*(1+(V$55+AW71)/100)*((1-U$62)+U$62*((1+(V$57+BI71)/100)))/(1+(V$54+AQ71)/100)-(V$56+BC71)+V$58","v":139.41456696092547},134.93895560574569,135.94332909707981,132.30914898627981]
[4,-0.24733451546617374,2.6916356391082825,1.5620232210335625,-1.4279808883320588,null,null,-0.24969927952145662,-0.51955375935164239,-0.96254228821679821,3.4761645674759634,-0.34779824885758276,2.7169376005843855,0.15648784323251386,-0.30497268564290581,-0.34038677068131973,-0.18466404675901371,0.71774805727813851,0.34587476354286517,0.36453319803489981,0.7106378968906899,1.3423511211841679,-0.10852031120274397,-2.4193340887736996,-0.46817673363342938,1.611685868002918,-8.2710736997831447,-5.7191413690336237,-6.5529703842564828,23.563666758589463,-5.273330384063307,null,131.96375902264447,132.35131741419031,130.52598896537199,123.4244709031111,123.94761649435735,118.28843715308618,null,null,-0.24969927952145662,-0.51955375935164239,-0.96254228821679821,3.4761645674759634,-0.34779824885758276,2.7169376005843855,0.15648784323251386,-0.30497268564290581,-0.34038677068131973,-0.18466404675901371,0.71774805727813851,0.34587476354286517,0,0,0,-0.10852031120274397,-2.4193340887736996,-0.46817673363342938,1.611685868002918,-8.2710736997831447,-5.7191413690336237,-6.5529703842564828,23.563666758589463,-5.273330384063307,null,132.32829222067937,133.43455827960966,132.97722697213607,125.82514674312084,126.41073729618434,120.74027767032814]
[5,0.33590681448111454,3.2454120004635847,4.7614116456868638E-2,10.14908762796829,null,null,0.33354205042583168,-3.0861883405481971E-2,-0.5512640249506896,2.7782037857679756,-1.7111818593415429,1.0790654773327268,0.71026420458781603,6.7083787362875569E-2,0.25810409731992445,0.17736956061739351,0.10527102259637999,-0.32046433019291332,-1.1498759065417941,0.82639716321467782,1.7291979362083536,-0.18156684681994761,-1.2555658759388524,0.71568442941973665,13.188754384303268,8.0719391600785624,-6.5090693938099502,4.8102577967130742,-10.772013330356181,-13.162925366082149,null,133.40178701435875,133.53660714859359,131.58828910013759,125.85860648579158,126.27409539402723,120.61059783087272,null,null,0.33354205042583168,-3.0861883405481971E-2,-0.5512640249506896,2.7782037857679756,-1.7111818593415429,1.0790654773327268,0.71026420458781603,6.7083787362875569E-2,0.25810409731992445,0.17736956061739351,0.10527102259637999,-0.32046433019291332,-1.1498759065417941,0,0,-0.18156684681994761,-1.2555658759388524,0,13.188754384303268,8.0719391600785624,-6.5090693938099502,4.8102577967130742,-10.772013330356181,-13.162925366082149,null,133.40178701435875,134.36300431180825,134.16490860439373,128.40793809624216,128.90984831704071,123.9748076095937]
[6,-0.65881763885618572,1.6706478264193541,3.1343743158094557,-8.7238384353043834,null,null,-0.66118240291146857,-0.82141615780272015,0.13158084142575388,0.86926081185202597,2.0560675011283038,2.7507491476739965,-0.86449996945641461,-0.57182065952503081,0.45134194102234693,0.41684327964166412,0.31602095941999497,0.61966482295181624,1.936884292810793,-3.5340333976215943E-2,-1.6313230709019189,0.49340385890755889,0.91840750090792334,1.7504939476769961,-5.6841716789694061,-14.213520774438418,28.980423080981183,10.965054955871075,2.2426097262351519,4.3421566333849109,null,129.62552149765682,130.76138476273226,131.44785637490386,127.78008810686791,121.53635660656538,113.95030667973278,null,null,-0.66118240291146857,-0.82141615780272015,0.13158084142575388,0.86926081185202597,2.0560675011283038,2.7507491476739965,-0.86449996945641461,-0.57182065952503081,0.45134194102234693,0.41684327964166412,0.31602095941999497,0.61966482295181624,0,-3.5340333976215943E-2,-1.6313230709019189,0,0,0,-5.6841716789694061,-14.213520774438418,28.980423080981183,10.965054955871075,2.2426097262351519,4.3421566333849109,null,131.56240579046761,132.74195459334823,133.46889112496788,130.31518002612296,124.98551730710787,119.14213310208221]
[7,-2.198403618536537,1.981374292227966,1.6144057282867117,-7.7856773183284389,null,null,-2.2007683825918201,-0.71625976941246605,-1.7582957019077847,3.4443770101425004,-1.9480109011417586,5.2287340412251755E-2,-0.55377350364780265,-8.151527281814186E-2,0.42995351110950208,0.38080484936871573,0.22485441488985192,-3.667809152518986E-2,0.416915705288049,1.2010723049921603,-1.2661318719206198,-0.4275313091493792,-1.5146003566725952,1.0269705781799052,-4.7460105619934616,6.6697057536789046,5.9024615990309393,-9.761787479566113,10.045048064346064,-4.8378824257368258,null,133.68409005664836,134.18662400856419,137.15495408545485,131.01616863097973,132.34563505804101,128.11979935392873,null,null,-2.2007683825918201,-0.71625976941246605,-1.7582957019077847,3.4443770101425004,-1.9480109011417586,5.2287340412251755E-2,-0.55377350364780265,-8.151527281814186E-2,0.42995351110950208,0.38080484936871573,0.22485441488985192,-3.667809152518986E-2,0,0,-1.2661318719206198,-0.4275313091493792,-1.5146003566725952,0,-4.7460105619934616,6.6697057536789046,5.9024615990309393,-9.761787479566113,10.045048064346064,-4.8378824257368258,null,134.10100576193639,135.81561069574585,138.84850738247053,132.68442556940693,134.0765584973467,130.90857050083071]
[8,9.1206384037397392E-2,2.6343537182334744,1.353885954296741,-2.4359223479843699,null,null,8.8841619982114525E-2,-1.0327128040771998,2.5532889948543538,0.11109951743996124,-0.12940822331770258,-4.4206036148698908,9.9205922357705756E-2,-0.70547635678666332,4.08694364985287E-2,0.58616533616135946,0.23812937374491483,-0.39320049674359403,0.15639593129807827,8.8984500151156443E-2,1.2131192370902513,2.8502317461736482E-2,-0.90301696589277236,-0.81957533313798736,0.60374440835060694,-15.430429195242297,-6.3325621394539322,10.681434019267032,-0.90532111581538643,-0.40806010649105628,null,131.63830834457298,132.80403148880913,126.99429229551809,124.91592310317019,123.09356151848252,125.88631551701461,null,null,8.8841619982114525E-2,-1.0327128040771998,2.5532889948543538,0.11109951743996124,-0.12940822331770258,-4.4206036148698908,9.9205922357705756E-2,-0.70547635678666332,4.08694364985287E-2,0.58616533616135946,0.23812937374491483,-0.39320049674359403,0,0,0,0,-0.90301696589277236,-0.81957533313798736,0.60374440835060694,-15.430429195242297,-6.3325621394539322,10.681434019267032,-0.90532111581538643,-0.40806010649105628,null,131.79470427587106,133.05306860601104,128.45461057646867,126.43312098883236,124.63968153042312,127.52705266494819]
[9,-3.6714857384194861,2.3609315550417871,0.75564649942149598,-7.41640101502969,null,null,-3.6738505024747692,0.91397509471658189,3.3908140854191884,-0.25284048946823351,-1.4193411265391556,-0.84021192358224206,-0.17421624083398157,-0.26803574122555229,-0.25790094225103788,-0.38699698989431175,0.97866099983055799,-0.473001804225337,-0.44184352357716672,0.80727166848055987,0.62017144392385171,0.69605604018246492,-0.75967739339967499,-1.4669786511683509,-4.3767342586947127,-9.9069099951516577,-15.742871570324372,-14.665395255762842,5.9056777715017628,-8.5612439788745789,null,137.15964881058733,135.6385574056313,128.93329294997957,125.4574829742876,126.08080388374547,124.83025113633919,null,null,-3.6738505024747692,0.91397509471658189,3.3908140854191884,-0.25284048946823351,-1.4193411265391556,-0.84021192358224206,-0.17421624083398157,-0.26803574122555229,-0.25790094225103788,-0.38699698989431175,0.97866099983055799,-0.473001804225337,-0.44184352357716672,0,0,0,-0.75967739339967499,-1.4669786511683509,-4.3767342586947127,-9.9069099951516577,-15.742871570324372,-14.665395255762842,5.9056777715017628,-8.5612439788745789,null,137.15964881058733,136.44582907411186,130.34604347554404,127.58533208575518,128.29295245713627,127.09226722274046]
[10,-0.28429642864806787,2.5556202458261961,-0.56467867087450396,-6.4211966908955738,null,null,-0.28666119270335072,1.2563713577540168,1.2009269564923144,1.1698864255397008,-4.3322618445732441,1.362385111026434,2.0472449950427407E-2,0.78434080214141577,0.10616364454517901,-0.25439736713848449,-0.20687874143593543,0.71161747509834816,-1.7621686938731667,-0.58132189467782025,-0.84893894343374221,1.7316506955434292,0.12826356397902572,-0.58671507731515249,-3.3815299345605969,7.6504441594024328,1.7172211024676525,-11.152655963629128,3.1709990572178035,15.691583131933493,null,133.96448634161698,134.73493207763312,132.82769603626059,126.67324034756892,128.86159474210075,125.4520712726132,null,null,-0.28666119270335072,1.2563713577540168,1.2009269564923144,1.1698864255397008,-4.3322618445732441,1.362385111026434,2.0472449950427407E-2,0.78434080214141577,0.10616364454517901,-0.25439736713848449,-0.20687874143593543,0.71161747509834816,-1.7621686938731667,-0.58132189467782025,-0.84893894343374221,0,0,-0.58671507731515249,-3.3815299345605969,7.6504441594024328,1.7172211024676525,-11.152655963629128,3.1709990572178035,15.691583131933493,null,133.96448634161698,134.73493207763312,132.82769603626059,128.40489104311234,130.82298645274426,127.43726055511958]
[11,-0.25044467304466195,2.6258585734867204,1.3894571926361867,-1.8082863246645782,null,null,-0.2528094370999448,-2.8402570331695589,-1.0490224875772931,6.0500598679110942,0.68017370145811029,1.0923955631535129,9.0710777610951698E-2,-0.53414185411231774,-0.17344430099188157,0.51263836322200707,0.12089778201911505,0.1238567916266069,0.19196716963752403,0.575425357855186,0.21994352802913353,-0.37709186834421771,-1.0571925631587362,-0.78951273217196161,1.2313804316703987,-7.1106874043051604,0.46871941268801587,-12.008178522993742,8.1521642654748732,-8.5921099951240976,null,132.05531035725085,135.47037129706337,135.18734320539846,125.96402638865177,123.15312370078156,119.49850586265518,null,null,-0.2528094370999448,-2.8402570331695589,-1.0490224875772931,6.0500598679110942,0.68017370145811029,1.0923955631535129,9.0710777610951698E-2,-0.53414185411231774,-0.17344430099188157,0.51263836322200707,0.12089778201911505,0.1238567916266069,0,0,0,-0.37709186834421771,-1.0571925631587362,-0.78951273217196161,1.2313804316703987,-7.1106874043051604,0.46871941268801587,-12.008178522993742,8.1521642654748732,-8.5921099951240976,null,132.24727752688835,136.24621499396343,136.20348057066937,126.94195915854175,124.14067196656271,120.49499986282297]
[12,-1.1384535390124246,2.1176081706232996,0.14126169517677134,-5.0330924542915767,null,null,-1.1408183030677075,-1.6356542994718273,-0.82549818333534219,-2.381564671614163,-1.2941473656340186,-1.4108771409517868,-0.41753962525246902,0.48457187853158068,-0.16305902437075259,0.34327270752624006,0.50876222469068866,0.45577589409248764,-1.0562283278218914,0.68448392170984329,-0.9696453379555634,-0.25324456055428302,-1.9299312577924534,-2.0939343829580905,-1.9934256979565999,16.323163195548346,-4.3220285718898204,6.5906143081688189,10.118004691975278,8.1179713701590082,null,133.85884476064464,136.92156917741315,137.56703498153399,139.16878204701945,140.67136420185687,142.50855468704486,null,null,-1.1408183030677075,-1.6356542994718273,-0.82549818333534219,-2.381564671614163,-1.2941473656340186,-1.4108771409517868,-0.41753962525246902,0.48457187853158068,-0.16305902437075259,0.34327270752624006,0.50876222469068866,0.45577589409248764,-1.0562283278218914,0,-0.9696453379555634,-0.25324456055428302,-1.9299312577924534,-2.0939343829580905,-1.9934256979565999,16.323163195548346,-4.3220285718898204,6.5906143081688189,10.118004691975278,8.1179713701590082,null,133.85884476064464,137.60605309912299,138.26797717847478,139.89961393432955,141.42676891201319,143.29243634163475]
[13,-3.8481061120962767,1.5398133932034319,2.5145320135038656,-22.899819707369421,null,null,-3.8504708761515598,-8.5034492127677122E-2,-0.41094845092347015,0.14033710234954308,-0.32062434199965451,-0.23645586710506258,-0.99533440267233675,-0.51920867761344125,-0.35229758344935691,-0.34311522609623202,-0.53726531063647665,-3.8353097958204962E-2,1.3170419905052029,-3.4488618974409322,1.0281898490472692,0.14130386705940223,0.20347371958344174,1.0521624664367599,-19.860152951034443,0.14228223613917379,0.14612966759140189,-5.979705658883173,-18.576212759205184,0.99008756436375522,null,134.55396982503342,138.27834354676702,136.11537874359303,132.81579183469822,129.27473289058054,125.34308499486474,null,null,-3.8504708761515598,-8.5034492127677122E-2,-0.41094845092347015,0.14033710234954308,-0.32062434199965451,-0.23645586710506258,-0.99533440267233675,-0.51920867761344125,-0.35229758344935691,-0.34311522609623202,-0.53726531063647665,-3.8353097958204962E-2,0,-3.4488618974409322,0,0,0,0,-19.860152951034443,0.14228223613917379,0.14612966759140189,-5.979705658883173,-18.576212759205184,0.99008756436375522,null,135.87101181553862,139.61592739101297,138.50515780399712,135.37074123789975,132.06718681124158,129.24559685861675]
[14,1.2589753834367698,2.0982077376265238,0.37228922687668609,-8.7181212302928301,null,null,1.256610619381487,6.0869263894511416,0.63200927112151595,-0.78691398419630021,-2.4393340666857256E-2,-1.0561017006728151,-0.43694005824924487,1.1117051050607958,9.9257813360982716E-2,0.75818870966826868,0.27062313256940707,-1.0116245382799427,-0.82520079612197661,0.64131136782902232,-0.35476870315001752,-1.6471103228303339,0.43131822073408088,0.76095936628930438,-5.6784544739578529,9.0971448026084722,5.6745253014595001,12.087054489156717,1.4173627186881039,-8.6572234334295999,null,130.37507086357266,124.28505065200775,122.50823815092706,123.3424498500014,120.0650876462514,116.06988918576268,null,null,1.256610619381487,6.0869263894511416,0.63200927112151595,-0.78691398419630021,-2.4393340666857256E-2,-1.0561017006728151,-0.43694005824924487,1.1117051050607958,9.9257813360982716E-2,0.75818870966826868,0.27062313256940707,-1.0116245382799427,-0.82520079612197661,0,-0.35476870315001752,-1.6471103228303339,0,0,-5.6784544739578529,9.0971448026084722,5.6745253014595001,12.087054489156717,1.4173627186881039,-8.6572234334295999,null,130.37507086357266,124.92636201983679,123.15721134730879,124.01104855457487,121.17725847798012,117.96456043620248]
[15,-1.874166099460455,2.3626120271858086,1.4163713095835229,-5.7235311248171197,null,null,-1.8765308635157378,-2.5097567977701747,-2.2749158744745475,0.18091390828502688,-1.8631447897209514,1.3573918154747691,-0.17253576868996001,-0.39512463766992845,3.8199476904448471E-2,-0.5316515721367514,-0.35980218983663104,0.17029500800479447,0.21888128658486017,-9.4357539533650892E-2,0.58521267657240372,-0.11108016735464044,-0.80825397047699599,-0.8458847619311527,-2.6838643684821428,-7.3518649121039932,-0.80055969392864768,-7.2875356848157633,-6.4298426966814066,2.3925665297219552,null,133.92943186090764,137.81589795475628,139.27950272541295,135.9492028767994,135.83883467645205,132.06283981588439,null,null,-1.8765308635157378,-2.5097567977701747,-2.2749158744745475,0.18091390828502688,-1.8631447897209514,1.3573918154747691,-0.17253576868996001,-0.39512463766992845,3.8199476904448471E-2,-0.5316515721367514,-0.35980218983663104,0.17029500800479447,0,-9.4357539533650892E-2,0,-0.11108016735464044,-0.80825397047699599,-0.8458847619311527,-2.6838643684821428,-7.3518649121039932,-0.80055969392864768,-7.2875356848157633,-6.4298426966814066,2.3925665297219552,null,134.1483131474925,138.04395622896362,140.10214855017296,136.77820564310014,136.69337545568033,132.92328038081541]
[16,2.9057557237486118,2.5103215919524575,1.5675271075321875,-3.9098171817694216,null,null,2.9033909596933287,1.9097414392817518,0.59672223677989888,0.24871749524188833,3.7145143420614488,1.2983972915041706,-2.4826203923311141E-2,0.14628473127388419,0.18410485414415856,6.6497357675049606E-2,0.88544228572390038,-0.59087624011786777,0.3700370845335248,-1.1200227700314165,-0.23761869772079602,-0.70946246786397293,1.3607657264823825E-2,0.75467320048558006,-0.87015042543444476,8.1409067972642042,1.1770829246035064,6.147393909253057,14.426527547582724,-20.420549821222629,null,127.56908334399631,127.16517950430034,125.45643263473639,123.27161157491113,116.66659418121958,110.35890145960984,null,null,2.9033909596933287,1.9097414392817518,0.59672223677989888,0.24871749524188833,3.7145143420614488,1.2983972915041706,-2.4826203923311141E-2,0.14628473127388419,0.18410485414415856,6.6497357675049606E-2,0.88544228572390038,-0.59087624011786777,0,-1.1200227700314165,-0.23761869772079602,-0.70946246786397293,0,0,-0.87015042543444476,8.1409067972642042,1.1770829246035064,6.147393909253057,14.426527547582724,-20.420549821222629,null,127.93912042852983,127.53608445692461,125.83220869568544,123.65225006862028,117.05625563339912,111.50325848051894]
[17,3.2817562869105075,3.3821246563367255,1.0461860523551285,2.0450605015558909,null,null,3.2793915228552244,-0.91913939153429669,-4.8033660978712325,-2.6962240254821612,1.6309570879191728,-2.1629304745994817,0.84697686046095688,-4.434592087121958E-2,-0.52194241547720077,-0.23633160356481042,-5.2034428418366474E-2,-0.48868656682434874,-0.15130397064353418,-2.2833629963507316,-0.24738618498335274,-1.2815981538010002,0.7817059097344794,-0.26375595351013792,5.0847272578908678,1.209734369687034,-4.1471057254169565,-0.13143585487316933,-6.6790555292392302,-6.0090099469498917,null,128.70286788930954,132.87480345416452,137.82846664959649,140.11848678495019,134.06694294930122,133.60289738988519,null,null,3.2793915228552244,-0.91913939153429669,-4.8033660978712325,-2.6962240254821612,1.6309570879191728,-2.1629304745994817,0.84697686046095688,-4.434592087121958E-2,-0.52194241547720077,-0.23633160356481042,-5.2034428418366474E-2,-0.48868656682434874,-0.15130397064353418,-2.2833629963507316,-0.24738618498335274,-1.2815981538010002,0,-0.26375595351013792,5.0847272578908678,1.209734369687034,-4.1471057254169565,-0.13143585487316933,-6.6790555292392302,-6.0090099469498917,null,128.70286788930954,132.87480345416452,137.82846664959649,140.11848678495019,134.84864885903568,134.41277681176769]
[18,1.2958044241859406,3.4183711969763864,0.32169692032603692,11.22920750377183,null,null,1.2934396601306577,-0.20204852365061407,-2.6282822131247712,1.4907374419668549,3.4178424232466322,1.138084235103983,0.8832234011006177,-0.24990114778400097,0.47251118022213356,0.41561974497042575,0.10839844750225236,4.9147967581194774E-2,-0.87579310267262578,0.84570662328047419,-1.6759183891441018,1.1867429381632721,1.0135273238468772,-1.498859045632732,14.268874260106807,3.8988908697922682,20.727746850367595,1.3738847313082623,-5.4438979381905277,13.346587525372273,null,132.06173857698613,131.96247672011117,136.52206859799671,131.37815047786589,123.06900202888998,119.9776840138551,null,null,1.2934396601306577,-0.20204852365061407,-2.6282822131247712,1.4907374419668549,3.4178424232466322,1.138084235103983,0.8832234011006177,-0.24990114778400097,0.47251118022213356,0.41561974497042575,0.10839844750225236,4.9147967581194774E-2,-0.87579310267262578,0,-1.6759183891441018,0,0,-1.498859045632732,14.268874260106807,3.8988908697922682,20.727746850367595,1.3738847313082623,-5.4438979381905277,13.346587525372273,null,132.06173857698613,132.80818334339162,137.40943237378116,133.45590017724561,126.12566013292715,123.05842252077952]
[19,1.8548678777988183,2.6104750238965284,3.8086409113093294,-5.7899738008413983,null,null,1.8525031137435355,-2.1107032451885899,0.20515584468640852,-0.28526448079287658,4.20948957828766,-3.4234159127984878,7.5327228020759751E-2,0.13565683849744969,0.1681181426462719,0.58299866608453099,-0.17800147914459608,-0.25979809821859767,2.6111508883106667,-1.4302695428511067,-0.27705003878315204,0.75549137082631601,0.71371034133157218,-0.12772430490553832,-2.7503070445064215,15.365057684414875,2.5701655648824779,5.204541374879609,-1.3702557507830364,-2.6982103336750396,null,126.8105015839722,131.88224696895409,130.77071272255273,128.5572180466294,119.29865961607169,120.03895383878539,null,null,1.8525031137435355,-2.1107032451885899,0.20515584468640852,-0.28526448079287658,4.20948957828766,-3.4234159127984878,7.5327228020759751E-2,0.13565683849744969,0.1681181426462719,0.58299866608453099,-0.17800147914459608,-0.25979809821859767,0,-1.4302695428511067,-0.27705003878315204,0,0,-0.12772430490553832,-2.7503070445064215,15.365057684414875,2.5701655648824779,5.204541374879609,-1.3702557507830364,-2.6982103336750396,null,129.42165247228286,134.60591919852112,133.5403951094998,132.14719422307826,123.50633355115602,124.46432485064058]
[20,2.5299958863555445,1.4147545140466293,0.66139823973730971,-30.887067341702807,null,null,2.5276311223002614,2.6415629186455196,0.3324010343598468,1.9642857762715835,1.5428522671654508,-2.2579261080390114,-1.1203932818291393,0.29190947214686114,-0.92564868106246467,9.0520712734537767E-2,2.3845641769629111E-2,-0.51754851024448945,-0.53609178326135298,1.0384083353587381,0.38660371169582919,-7.0669618865608186E-2,0.16606489730281249,-0.13333225214846234,-27.847400585367829,-4.1402316525710336,-5.2904666361271282,3.5978145230876732,0.77296820813453193,-7.038520572054205,null,127.57587990238696,124.2881228795346,120.88528238353558,115.998284652054,110.77514096877206,109.41908661726629,null,null,2.5276311223002614,2.6415629186455196,0.3324010343598468,1.9642857762715835,1.5428522671654508,-2.2579261080390114,-1.1203932818291393,0.29190947214686114,-0.92564868106246467,9.0520712734537767E-2,2.3845641769629111E-2,-0.51754851024448945,-0.53609178326135298,0,0,-7.0669618865608186E-2,0,-0.13333225214846234,-27.847400585367829,-4.1402316525710336,-5.2904666361271282,3.5978145230876732,0.77296820813453193,-7.038520572054205,null,127.57587990238696,125.32653121489334,122.31530895788434,117.42310602781508,112.36663592149722,111.06905957981132]
[21,-1.3940688045988883,2.3667470486788535,-1.5240349008794838,-3.1199700333147744,null,null,-1.3964335686541711,-0.59080560674033167,1.3426635550435975,-1.2597934938281801,-2.3329468062198608,-0.48501181447197522,-0.16840074719691511,4.8373337808656824E-2,0.35412167155938423,0.63177251784506439,0.24127702822704711,6.3879389792247387E-2,-2.7215249238781465,0.44555567796397444,-0.2645645126086329,-1.1492624788081944,-1.6192178495811334,1.3222746575857025,-8.0303276979797555E-2,-3.5250933864213958,-2.0735650600165596,19.914178016089934,19.223648250358508,5.2178697693142295,null,136.20445654878517,137.53052671242611,135.19820942544857,136.40539161250422,138.61445221815194,135.09621498837413,null,null,-1.3964335686541711,-0.59080560674033167,1.3426635550435975,-1.2597934938281801,-2.3329468062198608,-0.48501181447197522,-0.16840074719691511,4.8373337808656824E-2,0.35412167155938423,0.63177251784506439,0.24127702822704711,6.3879389792247387E-2,-2.7215249238781465,0,-0.2645645126086329,-1.1492624788081944,-1.6192178495811334,0,-8.0303276979797555E-2,-3.5250933864213958,-2.0735650600165596,19.914178016089934,19.223648250358508,5.2178697693142295,null,136.20445654878517,137.97608239039008,135.64706812082264,136.86944123165878,139.09788118396648,136.91364997272763]
[22,-2.7646288671989407,2.2945491076248858,-0.72823488623488086,2.1435721936470107,null,null,-2.7669936312542238,4.8890113638930162,1.2472175304218085,-0.79454429680747274,-3.2295715430788894,-3.9050960078570189,-0.24059868825088282,0.75857016660469023,0.1913522057952628,0.14533249269307502,-1.219930607456519,-0.79652465752804202,-1.9257249092335436,2.0638581508232039,-1.4457553652037582,1.6667797604074384,1.6779690098803726,-1.2273390258206465,5.1832389499819875,14.035294956186981,-1.7716928506682064,8.5539063666530328,-12.281142822342151,-8.2770961241473895,null,137.24554110902508,130.59617598531599,129.30860762312136,126.25697606498835,124.06709048446467,126.11529433257927,null,null,-2.7669936312542238,4.8890113638930162,1.2472175304218085,-0.79454429680747274,-3.2295715430788894,-3.9050960078570189,-0.24059868825088282,0.75857016660469023,0.1913522057952628,0.14533249269307502,-1.219930607456519,-0.79652465752804202,-1.9257249092335436,0,-1.4457553652037582,0,0,-1.2273390258206465,5.1832389499819875,14.035294956186981,-1.7716928506682064,8.5539063666530328,-12.281142822342151,-8.2770961241473895,null,137.24554110902508,132.66003413613919,131.38642182703126,130.05190990543989,129.67809773998727,132.01486714562031]
[23,0.33817913695421536,2.0342513419873383,2.2274795356624315,-11.425432838418025,null,null,0.33581437289893251,-3.1436362604963315,-2.5047208092192794,0.5759136655055882,1.3521254448221347,-1.4598676024180066,-0.5008964538884304,-6.8895260276816472E-2,-0.12182801988767666,-0.46580251825289976,1.1027326113242926,-0.24743555065639322,1.0299895126637688,-0.53741923765470889,-0.60209573349369738,-2.4773257579586341,-2.029545723677209,-0.4950898324047952,-8.3857660820830482,7.4715479351389824,-2.8554790257510816,-14.261349453294248,8.0467935421093504,0.79014157265559293,null,129.65847029775105,135.11963662162643,137.76833015104535,136.34379610622264,135.00972537425474,134.1515777562372,null,null,0.33581437289893251,-3.1436362604963315,-2.5047208092192794,0.5759136655055882,1.3521254448221347,-1.4598676024180066,-0.5008964538884304,-6.8895260276816472E-2,-0.12182801988767666,-0.46580251825289976,1.1027326113242926,-0.24743555065639322,0,-0.53741923765470889,-0.60209573349369738,-2.4773257579586341,-2.029545723677209,-0.4950898324047952,-8.3857660820830482,7.4715479351389824,-2.8554790257510816,-14.261349453294248,8.0467935421093504,0.79014157265559293,null,130.68845981041483,136.20322235273713,138.89733027815552,137.47784260969706,136.15826950643748,135.33590691819722]
[24,0.31401208789139945,1.4841029979528266,1.7558540292850298,-19.920681582835162,null,null,0.3116473238361166,1.4225378582878649,-1.8070104831281526,2.8110315970120205,-2.6769849694448693,2.4596490747684383,-1.051044797922942,0.6602532522689053,1.8972569841812614E-2,-0.40685453096129498,-0.45473182880841989,0.17017488975313499,0.55836400628636707,0.48753006910203678,-1.257456146067816,-0.18247504174651485,-0.88087027796527217,0.13184218206890508,-16.881014826500184,12.707065449782162,16.023687715453555,-13.734972673663659,-1.8482573465967556,-7.2451089685491787,null,129.45348168541739,128.71639690832347,130.99193162095656,124.49428419794566,125.04184318674231,118.87463057666699,null,null,0.3116473238361166,1.4225378582878649,-1.8070104831281526,2.8110315970120205,-2.6769849694448693,2.4596490747684383,-1.051044797922942,0.6602532522689053,1.8972569841812614E-2,-0.40685453096129498,-0.45473182880841989,0.17017488975313499,0,0,-1.257456146067816,-0.18247504174651485,-0.88087027796527217,0,-16.881014826500184,12.707065449782162,16.023687715453555,-13.734972673663659,-1.8482573465967556,-7.2451089685491787,null,130.01184569170374,129.76907815501036,132.08251527111995,125.56686403997838,126.15554755589025,120.11594064481862]
[25,-0.58230311663972234,3.1963254781336183,0.94031125081756572,16.170045369938411,null,null,-0.58466788069500519,-3.3297773934364776,1.76004012684743E-2,-2.3690781105421062,0.56193939750335586,0.27362592601948166,0.66117768225784967,-0.63534329049305116,0.28506980411104843,-0.47652251563031189,0.43761727410815432,-0.34702575223066789,-0.25717877218109697,-0.77559930833836743,-1.6335433928258536,-0.47861261311061065,0.5655654486891597,-9.9644036017974003E-3,19.209712126273388,7.7794843885767122,1.010575065572862,-7.0114928619862766,8.6545920470900732,-13.263724750609263,null,133.69969991067364,139.1006890534768,139.89100298306681,140.64078525606982,136.95298411872295,133.12335721536937,null,null,-0.58466788069500519,-3.3297773934364776,1.76004012684743E-2,-2.3690781105421062,0.56193939750335586,0.27362592601948166,0.66117768225784967,-0.63534329049305116,0.28506980411104843,-0.47652251563031189,0.43761727410815432,-0.34702575223066789,-0.25717877218109697,-0.77559930833836743,-1.6335433928258536,-0.47861261311061065,0,-9.9644036017974003E-3,19.209712126273388,7.7794843885767122,1.010575065572862,-7.0114928619862766,8.6545920470900732,-13.263724750609263,null,133.69969991067364,139.1006890534768,139.89100298306681,140.64078525606982,137.51854956741215,133.69602614915487]
[26,-0.84531407389792979,2.1149599371539289,3.6370781873783944,-7.5694347106570472,null,null,-0.84767883795321264,-0.13837469928786889,-3.3548036840914843,-1.5695999581844065,2.9298514836677159,-2.4283017103202362,-0.42018785872183972,0.50790115424132631,-7.3165956021531198E-2,-0.34338850576489666,-0.31938126810176959,-0.14335513857700155,2.4395881643797317,-1.4217555536342721,-0.10713619404929609,-2.3660649423409992,1.5470312551175431,-0.36589258554564008,-4.5297679543220699,6.020056874689077,10.899853267788233,-6.5870666652834071,-12.824401229351393,-0.38185810195378211,null,129.95635232841732,132.97857537689657,136.31427370962118,137.88183312704436,128.99964686002829,129.26519971746984,null,null,-0.84767883795321264,-0.13837469928786889,-3.3548036840914843,-1.5695999581844065,2.9298514836677159,-2.4283017103202362,-0.42018785872183972,0.50790115424132631,-7.3165956021531198E-2,-0.34338850576489666,-0.31938126810176959,-0.14335513857700155,0,-1.4217555536342721,-0.10713619404929609,-2.3660649423409992,0,-0.36589258554564008,-4.5297679543220699,6.020056874689077,10.899853267788233,-6.5870666652834071,-12.824401229351393,-0.38185810195378211,null,132.39594049279705,135.4824324022662,138.94701527841622,140.5864054327669,133.20753763447681,133.65117207968177]
[27,-2.293319593512245,2.6234203252969865,-0.10110349563302456,-11.409690001610855,null,null,-2.2956843575675281,-0.72780065702828611,2.1992508279662637,1.7259423785176231,-1.6127650591081353,1.6734080382884136,8.8272529421217882E-2,-0.36594922243012507,0.25375762522243228,0.77603435014157052,-0.32952872109098541,-0.59575437943490561,-1.2985935186316873,-1.9131367219040913,1.0846838634258882,0.17037019513432128,-1.2218159730403184,2.2352009784853881,-8.3700232452758776,-0.77070931958080902,-6.0677711157239465,13.852799807069552,-8.1671811257364073,-18.190292674524429,null,136.38327332645412,139.69953760349233,134.73079997395376,130.75822155513234,130.60297808701273,122.33324217208522,null,null,-2.2956843575675281,-0.72780065702828611,2.1992508279662637,1.7259423785176231,-1.6127650591081353,1.6734080382884136,8.8272529421217882E-2,-0.36594922243012507,0.25375762522243228,0.77603435014157052,-0.32952872109098541,-0.59575437943490561,-1.2985935186316873,-1.9131367219040913,0,0,-1.2218159730403184,0,-8.3700232452758776,-0.77070931958080902,-6.0677711157239465,13.852799807069552,-8.1671811257364073,-18.190292674524429,null,136.38327332645412,139.69953760349233,135.81548383737965,132.01903548182639,131.89975379211882,125.86050431714911]
[28,-1.8017249129494699,2.6056283898597785,1.6384266467034185,-2.7307342067338425E-2,null,null,-1.8040896770047528,2.3433798248819762,3.5941415354389719,0.47332206599577975,-0.78336784930106407,-0.30076473959509015,7.0480593984009854E-2,0.75807991322904655,0.36835908278917584,0.72748248508310231,-0.41815191024784903,0.60753472705151879,0.44093662370475584,-1.7734986290992796,-0.50769195148764545,-0.20663390328394815,1.0215539072316138,-1.2697001643220927,3.0123594142676384,7.7618535915454601,-3.4202869761109107,-6.424297394897664,-13.95276189998993,-4.9429392181158534,null,133.92576594436895,134.42036597382435,129.41311458455422,127.32731980760168,123.63919315049324,122.78445680488618,null,null,-1.8040896770047528,2.3433798248819762,3.5941415354389719,0.47332206599577975,-0.78336784930106407,-0.30076473959509015,7.0480593984009854E-2,0.75807991322904655,0.36835908278917584,0.72748248508310231,-0.41815191024784903,0.60753472705151879,0,-1.7734986290992796,-0.50769195148764545,-0.20663390328394815,0,-1.2697001643220927,3.0123594142676384,7.7618535915454601,-3.4202869761109107,-6.424297394897664,-13.95276189998993,-4.9429392181158534,null,134.36670256807369,134.86309439409177,129.8495900417895,127.77130034576372,125.11323589741528,124.29945541456974]
[29,-0.68105955796805329,2.5676186088065287,-1.5844078077358423,-5.164584916834821,null,null,-0.68342432202333614,2.0113846494993948,-4.0174806004121404,0.75728036219886241,-0.94370389876900629,2.6426048195027869,3.247081293076004E-2,-0.41149991480679304,0.49605699911046219,0.23765549328271973,-9.3862336378713884E-3,1.1347044408203555E-2,-2.781897830734505,1.1103158039433572,-1.5016702083987927,-1.0011492080247666,-0.50957332861669791,2.0668057194323604,-2.1249181604998442,-15.251661699408867,17.628344600572071,4.2572753860225907,-7.7506821736781575,-9.8225467005969875,null,135.54223433138205,132.05658477464127,138.46216033040139,136.27108500279178,135.06164169719091,126.47771912002264,null,null,-0.68342432202333614,2.0113846494993948,-4.0174806004121404,0.75728036219886241,-0.94370389876900629,2.6426048195027869,3.247081293076004E-2,-0.41149991480679304,0.49605699911046219,0.23765549328271973,-9.3862336378713884E-3,1.1347044408203555E-2,-2.781897830734505,0,-1.5016702083987927,-1.0011492080247666,-0.50957332861669791,0,-2.1249181604998442,-15.251661699408867,17.628344600572071,4.2572753860225907,-7.7506821736781575,-9.8225467005969875,null,135.54223433138205,133.1669005785846,139.64411408857151,137.4643530103537,136.28457362165545,129.75878786858954]
[30,-8.7076637967338805E-2,1.8894958448408672,1.3654201183819947,-18.02787809831241,null,null,-8.9441402022621672E-2,-3.0962204879161619,-1.141084753211641,0.41696755853182044,4.8217044090181673,-3.8449858674744144,-0.64565195103490147,-0.31759210593909915,0.23859698076611302,-0.26093743843159078,0.24703083201572396,0.21065756649373135,0.16793009538333203,-1.7137647786538692,-0.98634854471823608,2.4615213906544455,-0.56493377023407487,-1.2019292113910576,-14.988211341977433,12.696565483184445,-3.796535328491935,-0.86586544000415966,1.3397935415921358,13.064894698122224,null,130.90450030901064,137.20660140904118,138.87094670822029,133.00967463565044,124.6967972944223,127.9610702711348,null,null,-8.9441402022621672E-2,-3.0962204879161619,-1.141084753211641,0.41696755853182044,4.8217044090181673,-3.8449858674744144,-0.64565195103490147,-0.31759210593909915,0.23859698076611302,-0.26093743843159078,0.24703083201572396,0.21065756649373135,0,-1.7137647786538692,-0.98634854471823608,0,-0.56493377023407487,-1.2019292113910576,-14.988211341977433,12.696565483184445,-3.796535328491935,-0.86586544000415966,1.3397935415921358,13.064894698122224,null,131.07243040439397,137.38275640647174,139.05261517817212,135.65432691621029,127.26646664597043,130.68781001712279]
[31,0.73957625336319854,2.0697881067404351,1.2421821311140608,-22.35357605440252,null,null,0.73721148930791569,-0.269832841888345,2.7534801541179399,0.5579338008524799,-2.4668271806978876,-1.6875742559634339,-0.46535968913533354,-0.27056051759396693,-0.19970674634738161,-0.48651214919379848,-8.7969505359069888E-2,0.46094248759125955,4.4692108115398144E-2,-0.15044202600725631,1.3070870050621215,0.97557961480567856,2.4371127477585315,0.56570044227208438,-19.313909298067543,-5.7926622581861995,0.21947346621724506,-12.855055171123038,-2.4211135811538971,-0.37157950739906198,null,130.15464842829149,131.0771795397138,124.63156105894375,119.69216466396456,116.91733389412811,115.54283700764577,null,null,0.73721148930791569,-0.269832841888345,2.7534801541179399,0.5579338008524799,-2.4668271806978876,-1.6875742559634339,-0.46535968913533354,-0.27056051759396693,-0.19970674634738161,-0.48651214919379848,-8.7969505359069888E-2,0.46094248759125955,0,-0.15044202600725631,0,0,0,0,-19.313909298067543,-5.7926622581861995,0.21947346621724506,-12.855055171123038,-2.4211135811538971,-0.37157950739906198,null,130.19934053640688,131.12276278329949,125.98370198358123,122.02589383322767,121.78115897212821,121.1700034101045]
[32,1.24274990464872,2.7852081540919014,-7.2866056097734333E-2,6.7047382834245592,null,null,1.2403851405934372,2.4714630098271306,3.8747986016945424,-4.7857087143087593,-1.3971060735888097,2.9123212846739723,0.25006035821613271,0.22979144879795488,0.30886401481021108,-0.78423482755860907,0.16226082729586544,0.16919516515212862,-1.270356079096397,0.23356060683035107,2.1863354844591116,-1.4143806412012847,-0.55052441163694155,-0.6808604026424252,9.7444050397595365,-0.46424925719021948,-9.0997650358710143,-9.2967495215545846,4.9341570855730001,4.8289116598990551,null,131.71858029241517,129.35889957497602,121.31466966549243,125.11626407295012,124.46658111833007,118.57397575628289,null,null,1.2403851405934372,2.4714630098271306,3.8747986016945424,-4.7857087143087593,-1.3971060735888097,2.9123212846739723,0.25006035821613271,0.22979144879795488,0.30886401481021108,-0.78423482755860907,0.16226082729586544,0.16919516515212862,-1.270356079096397,0,0,-1.4143806412012847,-0.55052441163694155,-0.6808604026424252,9.7444050397595365,-0.46424925719021948,-9.0997650358710143,-9.2967495215545846,4.9341570855730001,4.8289116598990551,null,131.71858029241517,129.59246018180636,123.73051873976108,127.66961602761984,127.09965475754844,121.1856036712522]
[33,-0.50398041436741869,2.3349308897167731,2.3299890700972994,-11.102192606769654,null,null,-0.50634517842270155,-0.81636233215006504,-0.15953249849154269,-1.2252732299091791,-0.69752447962572994,3.6158949447009725,-0.20021690615899557,0.36575843914544448,-0.64284044662919149,-9.0106799438032681E-2,-0.23049724803981109,0.36587417565583813,1.1324990470986367,-1.593195467598338,-0.48444324723193222,-1.0854064067740974,-0.91088764990358972,1.3254465222122951,-8.0625258504346764,5.3668892586790236,-3.9339694395514582,4.8805762078610471,-5.1512993353864385,1.1564191174673117,null,131.08282450638114,135.03246514323172,133.59255246380243,133.671249361669,132.17009571876133,123.57648529665845,null,null,-0.50634517842270155,-0.81636233215006504,-0.15953249849154269,-1.2252732299091791,-0.69752447962572994,3.6158949447009725,-0.20021690615899557,0.36575843914544448,-0.64284044662919149,-9.0106799438032681E-2,-0.23049724803981109,0.36587417565583813,0,-1.593195467598338,-0.48444324723193222,-1.0854064067740974,-0.91088764990358972,0,-8.0625258504346764,5.3668892586790236,-3.9339694395514582,4.8805762078610471,-5.1512993353864385,1.1564191174673117,null,132.21532355347978,136.20107384145831,134.77580484859058,134.88559878323821,133.40892441920016,126.12474726433901]
[34,-3.616384193096434,2.2207739363301378,-0.69176121056463691,-7.94361538866114,null,null,-3.6187489571517171,-2.9457900553185663,2.3766077597719746,-1.9865537364266612,2.5759216461410288,2.9863907671216463,-0.31437385954563091,-0.18324988636790485,5.3150980846956131E-2,-0.7205638120312301,-6.8174286052519406E-2,0.56625023434455146,-1.8892512335632996,-1.5502771434749332,1.7228581270685659,0.78640380746522642,0.4464472202758305,0.64792555816013175,-4.9039486323261627,-3.4146238673536264,-5.9444699369711245,-9.0778332413019971,-12.175396788540553,9.4204818099580194,null,138.33864483258654,144.80819126193092,138.66283052287238,137.21334904832213,130.23357403352213,123.36969989894504,null,null,-3.6187489571517171,-2.9457900553185663,2.3766077597719746,-1.9865537364266612,2.5759216461410288,2.9863907671216463,-0.31437385954563091,-0.18324988636790485,5.3150980846956131E-2,-0.7205638120312301,-6.8174286052519406E-2,0.56625023434455146,-1.8892512335632996,-1.5502771434749332,0,0,0,0,-4.9039486323261627,-3.4146238673536264,-5.9444699369711245,-9.0778332413019971,-12.175396788540553,9.4204818099580194,null,138.33864483258654,144.80819126193092,140.38568864994096,139.77050331846388,133.21058715696989,126.97963775633816]
[35,-1.3903198562344667,2.4235324660526301,0.63298331569868638,-0.40923877376209505,null,null,-1.3926846202897496,-2.1187277564562343,6.0027118381248773E-2,0.29998230965504791,-0.7834167256976009,-6.2530923839395767,-0.1116153298231386,7.1514459334995895E-2,-0.57662215164686215,0.39316814150908552,-0.23341776130661929,-0.23478489163707339,-0.56450670729997632,0.66749137080159149,0.90288719533503148,-0.30441283563732224,0.75892989518185594,1.5199486845658443,2.6304279825728818,-6.9255624772401205,-3.5193575450241963,11.445827000021279,-12.616488701653168,-8.2230718210357949,null,134.1166905099609,137.32967948568898,134.31923531615706,132.20691001160154,129.11771652625862,132.79952343422832,null,null,-1.3926846202897496,-2.1187277564562343,6.0027118381248773E-2,0.29998230965504791,-0.7834167256976009,-6.2530923839395767,-0.1116153298231386,7.1514459334995895E-2,-0.57662215164686215,0.39316814150908552,-0.23341776130661929,-0.23478489163707339,-0.56450670729997632,0,0,-0.30441283563732224,0,0,2.6304279825728818,-6.9255624772401205,-3.5193575450241963,11.445827000021279,-12.616488701653168,-8.2230718210357949,null,134.1166905099609,137.99717085649056,135.89694776728805,133.80929979111784,131.51268667993713,136.91405395713701]
[36,1.1782951830922819,3.2683167595073694,1.4765951874228398,6.2813409744405124,null,null,1.175930419036999,1.3604584134479767,0.97690936455991872,-1.4801408406766117,0.91261345105219027,-0.76240941626300718,0.73316896363160078,0.28022266749838476,0.35567733582518235,-0.59347979784808413,-0.11845698673245231,0.17890747686284758,0.2791051644241771,-0.19843447474286702,1.3238923721400271,0.7628065479470223,2.4288098426937177,-1.6071738657672974,9.3210077307754897,0.74751067252888337,-1.8678074425250553,-9.1164999578857717,-9.3927662193763641,8.4899777102270182,null,130.87159027026323,130.43116401610968,126.93074918119211,124.67898072485187,117.79172708911641,117.16575952470846,null,null,1.175930419036999,1.3604584134479767,0.97690936455991872,-1.4801408406766117,0.91261345105219027,-0.76240941626300718,0.73316896363160078,0.28022266749838476,0.35567733582518235,-0.59347979784808413,-0.11845698673245231,0.17890747686284758,0,-0.19843447474286702,0,0,0,-1.6071738657672974,9.3210077307754897,0.74751067252888337,-1.8678074425250553,-9.1164999578857717,-9.3927662193763641,8.4899777102270182,null,131.15069543468741,130.71279481077335,128.53938143971655,127.08880306387586,122.64288761074476,122.15392245686448]
[37,0.19434377715476325,2.1901574250613094,3.4891040019748676,-18.47246256793126,null,null,0.19197901309948037,0.72944234464219415,3.2949837652374829,2.7189629950879826,-0.33845392074995484,4.7806403121453114,-0.34499037081445927,-0.23152832024501402,0.77746299044337475,0.12920788189842058,0.76516941454787846,0.25091072454262031,2.2916139789762049,1.5088127229157995,-1.4488933191274216,-0.6194565819857426,-0.4218036976122066,1.1450914218165198,-15.432795811596282,-6.4797966146087358,8.8099577398745375,-3.3745647909584702,8.0737984268504235,-18.141998325071562,null,128.79066823146007,126.78277563834439,123.67994340267639,118.48431977580722,116.92579080373294,107.31432504807201,null,null,0.19197901309948037,0.72944234464219415,3.2949837652374829,2.7189629950879826,-0.33845392074995484,4.7806403121453114,-0.34499037081445927,-0.23152832024501402,0.77746299044337475,0.12920788189842058,0.76516941454787846,0.25091072454262031,0,0,-1.4488933191274216,-0.6194565819857426,-0.4218036976122066,0,-15.432795811596282,-6.4797966146087358,8.8099577398745375,-3.3745647909584702,8.0737984268504235,-18.141998325071562,null,131.08228221043629,130.6067614375493,127.4757191008718,122.24027703858486,120.78085189874754,112.21864462044167]
[38,1.5682546429668764,2.7341864388031714,0.90584657914075339,-7.1874012031826524,null,null,1.5658898789115936,-2.1560881440016524,4.573616035402531,-2.0251623940322112,-1.1580048601905246,-6.5775875784235882E-2,0.1990386429274027,3.6229518492997048E-2,-0.24399910946280823,-0.29156455701800876,0.39416016341718629,0.19146730493196351,-0.2916434438579093,-2.2982028517326349,1.8510096156973357,-0.66062267825857957,-3.311232202446738,-7.226162155608562E-2,-4.1477344468476751,6.4205715374043644,-10.033009620697388,10.120785447844778,18.00336716426299,7.2563114654501994,null,130.24571204512819,136.26461420265503,126.83703616001378,127.10404608503922,129.25853674047278,126.52204110138371,null,null,1.5658898789115936,-2.1560881440016524,4.573616035402531,-2.0251623940322112,-1.1580048601905246,-6.5775875784235882E-2,0.1990386429274027,3.6229518492997048E-2,-0.24399910946280823,-0.29156455701800876,0.39416016341718629,0.19146730493196351,-0.2916434438579093,-2.2982028517326349,0,-0.66062267825857957,-3.311232202446738,-7.226162155608562E-2,-4.1477344468476751,6.4205715374043644,-10.033009620697388,10.120785447844778,18.00336716426299,7.2563114654501994,null,130.24571204512819,136.26461420265503,128.68804577571112,129.01524031864062,131.22912333692636,128.53456692991392]
[39,-0.2437736289977086,1.8567309456189696,1.4775053193855476,-14.620699140733992,null,null,-0.24613839305299148,1.9244128885563718,2.697322160013512,3.7132108488607591,0.47736670589826741,1.9893200923627696,-0.6784168502567991,0.11073379323951205,-0.23981944308247582,-0.3230172117180512,0.51697109153107279,5.1799316223055225E-2,0.28001529638688494,-2.8727250299392848,-0.65706935189096349,-0.10897059173872847,-0.30300454576372926,0.46173401471136399,-11.581032384399014,9.2866064244623381,-12.951413606603404,-14.338666478620798,9.0213304791627227,-11.848808460842514,null,130.96140361428462,132.25405504178309,127.77854762638101,120.2837500809547,117.37223842746143,111.30260166920168,null,null,-0.24613839305299148,1.9244128885563718,2.697322160013512,3.7132108488607591,0.47736670589826741,1.9893200923627696,-0.6784168502567991,0.11073379323951205,-0.23981944308247582,-0.3230172117180512,0.51697109153107279,5.1799316223055225E-2,0,-2.8727250299392848,-0.65706935189096349,-0.10897059173872847,-0.30300454576372926,0,-11.581032384399014,9.2866064244623381,-12.951413606603404,-14.338666478620798,9.0213304791627227,-11.848808460842514,null,131.24141891067151,132.53459001095644,128.05586657288612,120.55437120412529,117.64711654090009,112.03910094875245]
[40,0.20729641952400579,2.8982331328253341,2.0332287021906796,-12.905629219078602,null,null,0.20493165546872291,-0.76303803439405693,3.98146567183682,-1.6231805027523167,-1.0746069072211784,-1.4125226209262347,0.36308533694956546,0.59745243471658638,0.25922020996817263,0.60388849903994712,0.63690148709950689,-5.6840305312095829E-3,0.83573867919201694,-1.5814635532538612,2.2495274044579343,1.9989870701007106E-3,-0.48468489074203436,0.96370541269969845,-9.8659624627436244,15.526601064377356,9.231999748330324,23.281120621304204,9.432690041460873,-4.024842748750654,null,131.14259261130204,135.31412818764923,126.90453894414533,127.12213582123903,126.64925960566526,124.31669748234579,null,null,0.20493165546872291,-0.76303803439405693,3.98146567183682,-1.6231805027523167,-1.0746069072211784,-1.4125226209262347,0.36308533694956546,0.59745243471658638,0.25922020996817263,0.60388849903994712,0.63690148709950689,-5.6840305312095829E-3,0,-1.5814635532538612,0,0,-0.48468489074203436,0,-9.8659624627436244,15.526601064377356,9.231999748330324,23.281120621304204,9.432690041460873,-4.024842748750654,null,131.97833129049405,136.17799103534185,130.00169032590784,130.3369004751498,129.96894925429274,128.70994201710187]
[41,0.73236817874341109,2.719576742109274,2.2530435870741248,5.9983674688989765,null,null,0.73000341468812824,-1.6563464159301169,1.7165893513134214,-5.0014929662676488,-2.5996162448690314,0.69448397750438939,0.18442894623350536,-8.3845945786648279E-2,0.10927069474514761,-0.94633894425019616,-0.56410653784970588,0.49546320716387093,1.0555535640754621,-1.0419391109852396,-0.61432332030321168,-0.73820703292293266,-0.5821170581184878,2.0979274037019877,9.0380342252339538,-0.97164405272790821,5.2993994415617811,-5.3702058130535004,-16.563193317608068,9.5249276325362864,null,129.98716226113498,133.89783370006396,131.07858841220713,134.8494343227751,135.23634723771755,129.82984875158184,null,null,0.73000341468812824,-1.6563464159301169,1.7165893513134214,-5.0014929662676488,-2.5996162448690314,0.69448397750438939,0.18442894623350536,-8.3845945786648279E-2,0.10927069474514761,-0.94633894425019616,-0.56410653784970588,0.49546320716387093,0,-1.0419391109852396,-0.61432332030321168,-0.73820703292293266,-0.5821170581184878,0,9.0380342252339538,-0.97164405272790821,5.2993994415617811,-5.3702058130535004,-16.563193317608068,9.5249276325362864,null,131.04271582521045,134.99148720223945,132.17373549774888,136.00766326237573,136.43676069947452,133.14817171165981]
[42,-0.32873615268760492,1.358797793465041,2.6661731603437131,-29.268508212103129,null,null,-0.33110091674288777,-1.2151060320258418,-1.3292001246639096,0.7626897053376358,-1.1904482711819864,2.0555694356950287,-1.1763500024107276,-0.43358105795226631,-0.34388332761206497,7.1075409772085152E-2,4.6150156909489315E-2,0.45590386000490657,1.4686831373450504,0.89555448363014412,-0.66573178964632185,0.3156343747129382,0.32491298109521072,0.70918359611948412,-26.228841455768151,-12.030772932345103,-0.953873688398446,1.1055338519579745,-1.8070662069238765,13.417347590825496,null,129.24175962778241,130.14029578088019,130.75592621028409,126.95410754799228,125.06928687361962,119.15830384056483,null,null,-0.33110091674288777,-1.2151060320258418,-1.3292001246639096,0.7626897053376358,-1.1904482711819864,2.0555694356950287,-1.1763500024107276,-0.43358105795226631,-0.34388332761206497,7.1075409772085152E-2,4.6150156909489315E-2,0.45590386000490657,0,0,-0.66573178964632185,0,0,0,-26.228841455768151,-12.030772932345103,-0.953873688398446,1.1055338519579745,-1.8070662069238765,13.417347590825496,null,130.71044276512745,132.54563883259556,133.22718462686197,129.76049487656115,128.27898941020345,123.08637534507044]
[43,-5.2352439198747813,2.7158862334889795,1.4685671144046637,6.2768800209464608,null,null,-5.2376086839300644,-5.5305890022000881,-3.1750129153858189,0.74010741104468736,0.29046941083197014,-2.7967420436075794,0.18073843761321085,-0.32676041226535313,-0.40263722257077506,0.32518759312831547,-0.23933254838553752,0.10150844741882592,0.271077091406001,-0.54721747011761834,1.0936328821105734,0.67314674388779672,-0.17128170786211272,-1.1466376585717828,9.3165467772814381,2.1106601814962795,-1.7515424778500415,3.2637358064766042,-5.7477720164823918,12.00462295829664,null,139.24982783852957,148.51515609832524,150.66310661270307,147.06921779191768,143.62808826188984,146.21140369541882,null,null,-5.2376086839300644,-5.5305890022000881,-3.1750129153858189,0.74010741104468736,0.29046941083197014,-2.7967420436075794,0.18073843761321085,-0.32676041226535313,-0.40263722257077506,0.32518759312831547,-0.23933254838553752,0.10150844741882592,0,-0.54721747011761834,0,0,-0.17128170786211272,-1.1466376585717828,9.3165467772814381,2.1106601814962795,-1.7515424778500415,3.2637358064766042,-5.7477720164823918,12.00462295829664,null,139.52090492993557,148.80675376475378,152.06180232472286,149.15588532887486,145.7359563188092,148.42194997200619]
[44,-6.2731835414784101,2.2289703579907703,-1.3571569974305326,4.3135053377984427,null,null,-6.2755483055336931,-3.3857336257272075,2.2039695263186648E-2,0.84135207903065989,-1.3590564267231058,-1.6357443096091249,-0.3061774378849984,-0.58968964225154763,2.8038379945286795E-2,-0.13678531543251538,-0.72397933245456092,-0.51257099495090541,-2.5546470204291953,-1.9596615795336567,-2.3762131802453053,1.2402845248650816,-0.13164538203014864,0.33733131927261839,7.35317209413342,-9.5357654528110825,1.1533763036515554,-3.2908404095920614,-14.348519664514029,-8.8247828948067752,null,142.99097534672202,150.17734822508893,151.5425654432168,146.55446696887051,144.79949280633252,143.29210001226147,null,null,-6.2755483055336931,-3.3857336257272075,2.2039695263186648E-2,0.84135207903065989,-1.3590564267231058,-1.6357443096091249,-0.3061774378849984,-0.58968964225154763,2.8038379945286795E-2,-0.13678531543251538,-0.72397933245456092,-0.51257099495090541,-2.5546470204291953,-1.9596615795336567,-2.3762131802453053,0,-0.13164538203014864,0,7.35317209413342,-9.5357654528110825,1.1533763036515554,-3.2908404095920614,-14.348519664514029,-8.8247828948067752,null,142.99097534672202,150.17734822508893,151.5425654432168,147.79475149373559,146.0670281741659,144.93539254689267]
[45,-0.25566724107784955,3.3948815787441662,1.4389348617998563,9.4223576102229547,null,null,-0.2580320051331324,-2.9475063337539273,4.3415355592108806,-2.3742166501743771,-1.2222734825356032,-2.0621103648660171,0.85973378286839752,0.32412941173951193,0.40337871464683728,-0.94714348540212923,-1.3554306542569419,0.94579745588715847,0.24144483880119361,-3.1754833397741096,0.50043950577590746,-2.0269451630736772,1.2900852916750614,-1.2780081638471279,12.462024366557932,2.1375388911063293,3.2340459550547145,-11.561326620752679,-11.417245122682514,18.206698846973868,null,133.00970559381474,141.53721595812968,134.47888822354162,135.95983807231656,131.50364615736407,133.72571690409569,null,null,-0.2580320051331324,-2.9475063337539273,4.3415355592108806,-2.3742166501743771,-1.2222734825356032,-2.0621103648660171,0.85973378286839752,0.32412941173951193,0.40337871464683728,-0.94714348540212923,-1.3554306542569419,0.94579745588715847,0,-3.1754833397741096,0,-2.0269451630736772,0,-1.2780081638471279,12.462024366557932,2.1375388911063293,3.2340459550547145,-11.561326620752679,-11.417245122682514,18.206698846973868,null,133.25115043261593,141.79168542943202,135.2285087598282,136.73159766974263,133.57650620960965,135.90109445017686]
[46,-2.3480176950145353,1.8921548918699687,-0.12515004770734284,-9.4552710972619547,null,null,-2.3503824590698184,-2.3729417652210074,-1.0650343296736346,-3.1391094215831941,-0.91425154953288867,2.317989381330245,-0.6429929040058,-3.1877337525668903E-2,-9.7745440032138475E-2,-0.91165892228618595,0.45614006135127116,-0.22104661564403294,-1.3226400707060055,1.4915980149393553,2.3161386940062041,1.9514909115198842,-1.7668880375570986,2.5633631272632194,-6.4156043409269774,6.6520177343994789,5.6056383138810864,-6.0431953238128298,-2.4126034395019347,-8.6874901804928868,null,135.5165319539374,138.18760080584485,136.00696923631401,134.69371535257957,135.28591330818199,126.32135939800267,null,null,-2.3503824590698184,-2.3729417652210074,-1.0650343296736346,-3.1391094215831941,-0.91425154953288867,2.317989381330245,-0.6429929040058,-3.1877337525668903E-2,-9.7745440032138475E-2,-0.91165892228618595,0.45614006135127116,-0.22104661564403294,-1.3226400707060055,0,0,0,-1.7668880375570986,0,-6.4156043409269774,6.6520177343994789,5.6056383138810864,-6.0431953238128298,-2.4126034395019347,-8.6874901804928868,null,135.5165319539374,139.67919882078419,139.85520438882062,140.6393242210018,141.40508479737588,134.96583296154472]
[47,-3.2228188385405492,2.4891496917628113,0.19889229749159809,6.0829588617382448,null,null,-3.2251836025958323,-1.621815289555947,1.5391685527062957,-1.7048369850572567,0.79798297641800287,1.6006160360238999,-4.599810411295735E-2,-2.3994767616979384E-2,-0.37391578741577369,-0.28437173473696786,-4.8911021674321375E-2,0.64409854665433652,-0.9985977255070646,0.19550391036499137,0.32959226913530015,1.8459529302164501,-0.17251529713245972,-0.55247478040780451,9.1226256180732221,-6.2829319071540652,-7.5701615625826708,-11.908645341737817,3.9336755040667293,8.9959814459096261,null,137.23669051326277,140.20491756534892,136.03286306733708,133.65081813240448,129.65316982025729,125.82974997679297,null,null,-3.2251836025958323,-1.621815289555947,1.5391685527062957,-1.7048369850572567,0.79798297641800287,1.6006160360238999,-4.599810411295735E-2,-2.3994767616979384E-2,-0.37391578741577369,-0.28437173473696786,-4.8911021674321375E-2,0.64409854665433652,-0.9985977255070646,0,0,0,-0.17251529713245972,-0.55247478040780451,9.1226256180732221,-6.2829319071540652,-7.5701615625826708,-11.908645341737817,3.9336755040667293,8.9959814459096261,null,137.23669051326277,140.4004214757139,136.55764406472755,136.03691193422128,132.0559825891645,128.25450206866481]
[48,-0.22101610080280662,1.9170237529630048,2.5631431012013399,-7.0953201332106968,null,null,-0.2233808648580895,1.0830399377342192,-3.7192901656622421,1.6732840808174338,-1.0726557307567681,-0.51166958937298346,-0.6181240429127639,-0.92437440090776635,0.18170995822362057,0.97974841036457683,0.31125246498175096,-5.3142365511803291E-2,1.3656530782026772,0.73220142613183192,-0.44866256974916596,-1.7851446319548416,-0.13491445182420114,-0.44870647188578383,-4.0556533768757195,-21.713415930372378,10.2669199203277,25.85697825918681,4.3753944836420668,-1.560640827689578,null,129.92314440559696,127.36375650964449,131.58690416448135,129.88079644060039,128.72400757292894,126.62204233610768,null,null,-0.2233808648580895,1.0830399377342192,-3.7192901656622421,1.6732840808174338,-1.0726557307567681,-0.51166958937298346,-0.6181240429127639,-0.92437440090776635,0.18170995822362057,0.97974841036457683,0.31125246498175096,-5.3142365511803291E-2,0,0,-0.44866256974916596,-1.7851446319548416,-0.13491445182420114,-0.44870647188578383,-4.0556533768757195,-21.713415930372378,10.2669199203277,25.85697825918681,4.3753944836420668,-1.560640827689578,null,131.28879748379964,129.46156828417975,133.80645190393378,132.11765704055162,131.02657046267296,128.97842980316278]
[49,1.2056875552958779,3.1932693251115301,0.44095949869781059,9.8228890391548269,null,null,1.203322791240595,1.9625106152694964E-2,0.58281060803074791,-6.8622035823737729E-2,0.83505342349647116,0.21918431555073239,0.65812152923576139,0.79531557198662872,0.36035962207543371,0.25485466234331655,0.8547595450060621,-0.35955452130148835,-0.7565305243008521,0.22814948101896526,-3.9621748620895847E-2,-0.60874395045156937,0.12213297776128851,0.70511020416799242,12.862555795489804,16.817898221530463,4.4190309064029423,-0.65554045968544639,11.053498183915215,2.6512993205780271,null,131.77493688568333,133.35895587062419,131.78329988116266,130.24263586365041,127.03012718471734,122.41414825378415,null,null,1.203322791240595,1.9625106152694964E-2,0.58281060803074791,-6.8622035823737729E-2,0.83505342349647116,0.21918431555073239,0.65812152923576139,0.79531557198662872,0.36035962207543371,0.25485466234331655,0.8547595450060621,-0.35955452130148835,-0.7565305243008521,0,-3.9621748620895847E-2,-0.60874395045156937,0,0,12.862555795489804,16.817898221530463,4.4190309064029423,-0.65554045968544639,11.053498183915215,2.6512993205780271,null,131.77493688568333,133.58710535164315,132.01487291905556,130.47837044361819,127.39164409695022,123.48546785090623]
[50,2.8503076615856497,2.5184077512316083,1.6928722693898559,-13.29411322670151,null,null,2.8479428975303667,2.3746267542056732,7.2265558095901863,4.9353729892234348,1.1378355536453881,-0.34404378233794219,-1.6740044644160346E-2,-0.14581009393195554,0.70043292785443922,0.69621994503051665,0.77684354275501333,-0.36813373653722659,0.49538224639119322,-0.46705969142907944,-0.72337930407379791,1.2624765874574493,1.2238126912404397,0.54705517373969048,-10.254446470366533,-13.910387977872833,-4.4926103817028533,10.832999046374759,18.673759100358254,-6.0988124026581723,null,127.52471058551839,125.53029582333667,117.09787279390932,108.29863019793733,103.2376973801447,99.046178719449017,null,null,2.8479428975303667,2.3746267542056732,7.2265558095901863,4.9353729892234348,1.1378355536453881,-0.34404378233794219,-1.6740044644160346E-2,-0.14581009393195554,0.70043292785443922,0.69621994503051665,0.77684354275501333,-0.36813373653722659,0,-0.46705969142907944,-0.72337930407379791,0,0,0,-10.254446470366533,-13.910387977872833,-4.4926103817028533,10.832999046374759,18.673759100358254,-6.0988124026581723,null,128.02009283190958,126.02319832435251,117.56902460757183,110.02011097901465,106.20317062648138,102.61372223831897]
[51,3.0528496078393665,3.8362295958812842,-0.85053552068602967,16.018030721860104,null,null,3.0504848437840835,1.198599009298299,1.9741569836632415,-0.34308280071639935,0.6208072148297864,-1.152869336258441,1.3010818000055155,8.3726868425536338E-2,-0.34440482120616389,0.5504284055436659,0.28984867635448408,-0.48352160752053797,-2.0480255436846924,0.17648063729484531,2.4096766369793463,0.18410034421310395,1.3090309676289529,1.8153203553145913,19.057697478195081,8.1216039718036246,-10.985598582009173,5.3351659449068425,7.115671891775369,-5.6332702726046993,null,131.46208528620716,130.60931222400527,123.85953599980714,122.08833421274913,117.14702432337911,112.77481345481188,null,null,3.0504848437840835,1.198599009298299,1.9741569836632415,-0.34308280071639935,0.6208072148297864,-1.152869336258441,1.3010818000055155,8.3726868425536338E-2,-0.34440482120616389,0.5504284055436659,0.28984867635448408,-0.48352160752053797,-2.0480255436846924,0,0,0,0,0,19.057697478195081,8.1216039718036246,-10.985598582009173,5.3351659449068425,7.115671891775369,-5.6332702726046993,null,131.46208528620716,130.78579286130011,126.44471544505149,124.91878008161576,121.32068197841754,118.87077470706477]
[52,1.8847666655180055,3.0412536889643356,0.96184723495334257,8.9106495387013336,null,null,1.8824019014627227,-3.8657698172235735,2.1541549790420342,0.17224188397308865,1.157479659697308,-0.392910778173093,0.5061058930885669,-0.10116900636454096,0.2876607826351778,-1.7807060500528049E-2,-9.5002556059206267E-2,0.44271273881976558,-0.23564278804532013,-0.95953548490125684,0.6556679552239244,-2.7104794658332709E-2,-0.31736496708019457,0.60970642835897859,11.950316295036311,4.0587065239522637,7.3704406950097496,6.6291116725248518,8.4619597675265492,0.69544334245762585,null,130.16471122896746,137.05166185121809,132.6217958397626,129.83840490964494,125.4422309999096,122.67093445437978,null,null,1.8824019014627227,-3.8657698172235735,2.1541549790420342,0.17224188397308865,1.157479659697308,-0.392910778173093,0.5061058930885669,-0.10116900636454096,0.2876607826351778,-1.7807060500528049E-2,-9.5002556059206267E-2,0.44271273881976558,-0.23564278804532013,-0.95953548490125684,0,-2.7104794658332709E-2,-0.31736496708019457,0,11.950316295036311,4.0587065239522637,7.3704406950097496,6.6291116725248518,8.4619597675265492,0.69544334245762585,null,130.16471122896746,137.05166185121809,133.27746379498652,130.50251286868794,126.10834958813636,123.96480407408161]
[53,0.48261689411602332,2.4162858138646142,2.3832669445750883,2.4077913510207982,null,null,0.48025213006074047,0.67386326394425489,-1.2840024484063581,1.4287378567808227,1.8763768197579085,-0.65445472253737513,-0.1188619820111545,0.79345097474802051,0.76354934510315919,0.25627839078311387,0.23882581170135486,-6.2677749373865943E-2,1.1857769215764256,0.1160479566688275,-0.45975297006539728,-1.7175957613381647,0.86002243883343876,-2.4479941913536116,5.4474581073557751,14.70357771108031,24.986693175053901,1.1735583840121593,10.987343307249951,-2.2697373875814759,null,129.80123746641019,130.58012981143278,132.3903954151186,130.00885560212899,123.94833250922188,123.90239841328679,null,null,0.48025213006074047,0.67386326394425489,-1.2840024484063581,1.4287378567808227,1.8763768197579085,-0.65445472253737513,-0.1188619820111545,0.79345097474802051,0.76354934510315919,0.25627839078311387,0.23882581170135486,-6.2677749373865943E-2,0,0,-0.45975297006539728,-1.7175957613381647,0,-2.4479941913536116,5.4474581073557751,14.70357771108031,24.986693175053901,1.1735583840121593,10.987343307249951,-2.2697373875814759,null,130.98701438798659,131.90678507496975,133.76751334319968,131.39032692873025,126.18882883817017,126.19831208842064]
[54,-0.66513739277648443,2.4684154550746036,0.35172932093221776,-12.602109523788826,null,null,-0.66750215683176728,-3.1353764989651243,-1.0443227029655469,1.261847523596652,2.9908858261550995,-1.6714410717374626,-6.673234080116508E-2,-0.28822851359440049,0.42444366830121316,-0.35772440317652876,-0.12943893715682098,-0.5776884410799914,-0.84576070206644494,-0.94749780985640575,0.22270733141822308,1.5223876688358553,1.5065750049487399,-1.3286372471169015,-9.5624427674538488,-4.2114881577693932,-1.1098751549583032,-18.109625337759905,-3.7293258033124599,-10.898896996325414,null,133.45512218285029,139.21218128066781,139.85002508914039,133.64372838479034,125.0367897439813,124.56064975875972,null,null,-0.66750215683176728,-3.1353764989651243,-1.0443227029655469,1.261847523596652,2.9908858261550995,-1.6714410717374626,-6.673234080116508E-2,-0.28822851359440049,0.42444366830121316,-0.35772440317652876,-0.12943893715682098,-0.5776884410799914,-0.84576070206644494,-0.94749780985640575,0,0,0,-1.3286372471169015,-9.5624427674538488,-4.2114881577693932,-1.1098751549583032,-18.109625337759905,-3.7293258033124599,-10.898896996325414,null,133.45512218285029,139.21218128066781,140.07273242055862,135.38855862721377,128.26216517550273,127.88288539825875]
[55,3.8887809616922113,2.5051836392083389,3.1053894727247862,-15.026068882100777,null,null,3.8864161976369282,-2.3616255541954301,0.20333124860670526,3.927733988199082,2.7156480464329791,-0.95578129386877075,-2.9964156667429798E-2,-0.63391166968310464,-1.3503163612074154E-2,-0.76459591433488727,-0.31370004338775326,0.16090052733395188,1.9078994497261235,0.70926306435645126,0.55008339200761691,1.3852388801547795,1.9324986126187471,-0.11605829156951653,-11.9864021257658,-2.2616818360756477,-4.7241169852031089,-13.544089066506999,-21.157673327660177,-6.2852784682881495,null,124.7821611129413,126.9828963452762,124.73604136646915,115.04965454424736,106.3901762277029,104.14301243045702,null,null,3.8864161976369282,-2.3616255541954301,0.20333124860670526,3.927733988199082,2.7156480464329791,-0.95578129386877075,-2.9964156667429798E-2,-0.63391166968310464,-1.3503163612074154E-2,-0.76459591433488727,-0.31370004338775326,0.16090052733395188,0,0,0,0,0,-0.11605829156951653,-11.9864021257658,-2.2616818360756477,-4.7241169852031089,-13.544089066506999,-21.157673327660177,-6.2852784682881495,null,126.69006056266741,129.67242750744057,128.01631480216864,119.61566957688879,112.8243826155469,110.77053465518271]
[56,-4.4360283564558722,1.8179195477843089,2.2748165041264397,-19.788511510230606,null,null,-4.4383931205111553,-3.111081367934625,0.44872779041930216,-2.1444070859892137,-1.1507614043974459,0.62376153952664615,-0.7172282480914598,-0.58974168950732908,0.84144925518387526,-0.2095860358333983,-8.4517349664232633E-2,-0.52631686512182929,1.077326481127777,0.35268655791113046,-0.78504590772051563,1.4658038584795197,-1.953321306855575,2.2609045970155721,-16.748844753895629,-11.3833040553518,20.736504806687297,-11.233008793146338,2.7420766863563317,-4.3834353518686573,null,136.02912058176111,140.1583246123673,140.28230084801541,139.14992724777792,139.64606049162967,132.84727676617212,null,null,-4.4383931205111553,-3.111081367934625,0.44872779041930216,-2.1444070859892137,-1.1507614043974459,0.62376153952664615,-0.7172282480914598,-0.58974168950732908,0.84144925518387526,-0.2095860358333983,-8.4517349664232633E-2,-0.52631686512182929,0,0,-0.78504590772051563,0,-1.953321306855575,0,-16.748844753895629,-11.3833040553518,20.736504806687297,-11.233008793146338,2.7420766863563317,-4.3834353518686573,null,137.10644706288889,141.63827222614631,141.79345445156471,142.17914171039203,142.75472128508483,138.23958928133857]
[57,-1.7781782007205325,2.3513287188632881,1.6052600075754209,-4.2515124193971356,null,null,-1.7805429647758153,5.3823629774330062,-0.25561962100414193,-0.37753235595639401,-4.3154790434092059,-1.768752352940909,-0.18381907701248057,0.78070636178476205,-0.29914461960109362,0.28353112465507158,-0.3244073913655301,0.25741421819141186,0.40776998457675817,-0.19576782559518247,-8.5542924953346366E-2,-0.52255806381500081,-1.7000639748660096,0.75076046340874014,-1.2118456630621588,10.987989764031308,8.9589081647743321,2.1046241425815273,1.6530830659205566,3.1044344316417019,null,133.59103665759329,128.69421826123744,127.33897764437749,126.06478575372944,129.87013144374947,128.68141298832205,null,null,-1.7805429647758153,5.3823629774330062,-0.25561962100414193,-0.37753235595639401,-4.3154790434092059,-1.768752352940909,-0.18381907701248057,0.78070636178476205,-0.29914461960109362,0.28353112465507158,-0.3244073913655301,0.25741421819141186,0,-0.19576782559518247,-8.5542924953346366E-2,-0.52255806381500081,-1.7000639748660096,0,-1.2118456630621588,10.987989764031308,8.9589081647743321,2.1046241425815273,1.6530830659205566,3.1044344316417019,null,133.99880664217005,129.09200861179349,127.74349286096357,126.47794441000434,130.30692608166748,129.88619419629248]
[58,-1.0407841446903215E-2,2.7399253777387682,-0.40620553376703117,-1.7683516382995412,null,null,-1.2772605502186089E-2,0.9201890095898263,-4.1608917666170572E-2,-2.841137988441123,-0.14038646755948209,0.24346422506206783,0.20477758186299955,0.64046675166820277,0.10177098964711151,-0.22945795209127029,-0.7225562892642603,0.3787876294171979,-1.6036955567656939,0.70565723453762463,0.66325780056481509,-0.73357340723507458,-0.55539379404095202,1.1447975182445234,1.2713151180354356,7.6550761796892424,5.7397611147292551,7.4603307636730083,1.8529691436692008,-1.7196603518162914,null,133.67243636580318,133.41099786302101,131.62875610567528,133.33265826987187,130.07288712977868,125.97189696745976,null,null,-1.2772605502186089E-2,0.9201890095898263,-4.1608917666170572E-2,-2.841137988441123,-0.14038646755948209,0.24346422506206783,0.20477758186299955,0.64046675166820277,0.10177098964711151,-0.22945795209127029,-0.7225562892642603,0.3787876294171979,-1.6036955567656939,0,0,-0.73357340723507458,-0.55539379404095202,0,1.2713151180354356,7.6550761796892424,5.7397611147292551,7.4603307636730083,1.8529691436692008,-1.7196603518162914,null,133.67243636580318,134.11665509755863,133.01088100554063,134.77240793778324,131.52658229787863,128.59948665013252]
[59,-1.6688621003591653,1.7422525203653323,1.4766656156382234,-21.94714924163522,null,null,-1.6712268644144481,0.49784536105945731,-2.9487353177643811,-0.80309184495081032,1.7638268590816202,3.7796595028624833,-0.79289527551043637,0.28154490003720056,0.41035207176287214,-0.25816656873841248,-0.40208530667354347,0.1872120301224478,0.27917559263956071,1.737456647270609,-1.5094914384753322,-1.0618226347568895,0.4255461812971375,0.99797507627010518,-18.907482485300243,6.7329479331020057,7.963272066541327,-10.739514447477863,-4.0813240517123539,6.059258032003596,null,132.76562323471936,131.54956320126925,136.28987930696977,135.60118364759606,129.27650597573404,120.62869757819058,null,null,-1.6712268644144481,0.49784536105945731,-2.9487353177643811,-0.80309184495081032,1.7638268590816202,3.7796595028624833,-0.79289527551043637,0.28154490003720056,0.41035207176287214,-0.25816656873841248,-0.40208530667354347,0.1872120301224478,0,0,-1.5094914384753322,-1.0618226347568895,0,0,-18.907482485300243,6.7329479331020057,7.963272066541327,-10.739514447477863,-4.0813240517123539,6.059258032003596,null,133.0447988273589,133.57112542355401,138.416665386246,137.77115051232232,131.85933701131148,124.16774499557307]
[60,4.7418992785290062E-2,2.7710850944848575,1.1602662168968652,6.3721407683589142,null,null,4.5054228730007188E-2,-0.41559333758882849,0.7698714878750067,-0.25873832457558943,-3.6655167274378502,-1.0124187025157849,0.23593729860908885,0.60646251137199769,0.74559815483577285,-0.28826302804293125,-0.99431172765833886,-4.3466098601476322E-2,-3.7223806101797541E-2,1.1853874643947382E-2,-1.2351790468763104,-1.7135857267587395,-0.73858885666418927,1.3380042212667038,9.4118075246938915,19.51003748819921,3.7398093745067484,1.0741945390938099,-4.2555366035743454,6.7140675697008589,null,132.06783923593849,134.21632591051417,134.10659998235892,133.24900320172381,134.65371191282134,131.60540064088218,null,null,4.5054228730007188E-2,-0.41559333758882849,0.7698714878750067,-0.25873832457558943,-3.6655167274378502,-1.0124187025157849,0.23593729860908885,0.60646251137199769,0.74559815483577285,-0.28826302804293125,-0.99431172765833886,-4.3466098601476322E-2,-3.7223806101797541E-2,0,-1.2351790468763104,-1.7135857267587395,-0.73858885666418927,0,9.4118075246938915,19.51003748819921,3.7398093745067484,1.0741945390938099,-4.2555366035743454,6.7140675697008589,null,132.06783923593849,134.22817978515812,134.11865447625652,133.26123265881722,134.66647118725467,132.95652889202222]
[61,4.4630182194341348,2.5398261201303183,2.3236095600649813,-11.141277109154126,null,null,4.4606534553788517,1.0768467065574421,2.8341255367946903,-0.91588784068195628,-5.8263485972358033,-1.0098335667174736,4.6783242545496151E-3,-0.33922235604369089,6.9984622514553063E-2,0.4862100475567761,-1.1858564162261414,0.14556364044885184,1.1261195370663186,2.1506678099449505,1.2802861078508014,-1.0537361721929845,-1.3862294520463634,0.16302224482014882,-8.101610352819149,-6.906700714243124,-17.628912071803249,12.49642439460597,-21.776978127285002,4.9131313969069099,null,124.89191375648869,121.63951536625612,115.55272226075243,115.42325448086555,119.1946610227762,117.10111877870766,null,null,4.4606534553788517,1.0768467065574421,2.8341255367946903,-0.91588784068195628,-5.8263485972358033,-1.0098335667174736,4.6783242545496151E-3,-0.33922235604369089,6.9984622514553063E-2,0.4862100475567761,-1.1858564162261414,0.14556364044885184,0,0,0,-1.0537361721929845,-1.3862294520463634,0,-8.101610352819149,-6.906700714243124,-17.628912071803249,12.49642439460597,-21.776978127285002,4.9131313969069099,null,126.01803329355501,124.92280731534186,120.08417779167088,120.08547204210956,124.15949046560468,122.38013782911975]
[62,2.356699995118595,3.0594018309007458,1.2694492093616518,-4.6615738252439627,null,null,2.3543352310633119,6.8029839549914303E-2,0.84209125084202718,-0.43848015088492565,-0.63094280514064049,-1.0546632023163172,0.52425403502497714,0.10555557459422982,1.2369678015805352E-2,-0.33496349395633507,0.19155795809537945,0.29234209735566319,7.1959186362989147E-2,0.7672847937449423,-0.96612366440047182,2.0749669234811527,1.0718237205687791,-1.6770391567394558,-1.6219070689089858,1.1878644712375319,3.6700661521418958,5.6756000780500182,16.671637597412243,7.883272039534857,null,129.26501142120279,129.29248660421413,127.80687593244957,123.24100911367374,119.97998861761981,119.98161218473348,null,null,2.3543352310633119,6.8029839549914303E-2,0.84209125084202718,-0.43848015088492565,-0.63094280514064049,-1.0546632023163172,0.52425403502497714,0.10555557459422982,1.2369678015805352E-2,-0.33496349395633507,0.19155795809537945,0.29234209735566319,0,0,-0.96612366440047182,0,0,-1.6770391567394558,-1.6219070689089858,1.1878644712375319,3.6700661521418958,5.6756000780500182,16.671637597412243,7.883272039534857,null,129.33697060756577,130.133187905261,128.65515046244494,126.1777024507865,124.05802486670939,124.1916731227261]
[63,-2.5178351466062576,2.0481124479293822,1.1783598905831365,1.9059561294896281,null,null,-2.5201999106615407,1.1343230452029112,-0.27652659872531543,4.4813730495767077,-0.66619913044657619,4.6878731675844856,-0.48703534794638648,-2.4052410026749182E-2,-4.9104734362907188E-2,5.4651657844999146E-2,0.64960395505937996,0.56633939460100224,-1.9130132415526191E-2,1.0717471528544058,1.8875479421772647,2.0084265132536654,-1.2467185288459324,-0.92591426149731459,4.945622885824605,6.91194821238415,-1.4624118936969084,5.9615201958146926,21.483425426960604,8.9291279933916634,null,134.6600832413194,132.88318433518111,129.9833795659423,119.86132771963489,119.42680371360679,112.28195816013027,null,null,-2.5201999106615407,1.1343230452029112,-0.27652659872531543,4.4813730495767077,-0.66619913044657619,4.6878731675844856,-0.48703534794638648,-2.4052410026749182E-2,-4.9104734362907188E-2,5.4651657844999146E-2,0.64960395505937996,0.56633939460100224,-1.9130132415526191E-2,0,0,0,-1.2467185288459324,-0.92591426149731459,4.945622885824605,6.91194821238415,-1.4624118936969084,5.9615201958146926,21.483425426960604,8.9291279933916634,null,134.6600832413194,133.9549314880355,132.96367818946152,124.76760330956593,124.4732905758227,117.22233863945124]
[64,2.3775491207427568,2.443541350296881,2.078256515347749,-3.6403306989367112,null,null,2.3751843566874737,5.1823108877976338,-0.47299088403320932,-1.8109123518376153,0.3589247898181715,1.7542329426003056,-9.1606445578887641E-2,0.15304221634017479,0.10240409689059948,0.14786644304234997,-3.0184133979609395E-2,-0.19802097287142573,0.88076649234908633,2.4959198068100754,0.4682179960776387,-1.3985270457111589,-0.78879365480680175,-0.59181029170780308,-0.60066394260173439,-19.418731177774749,10.461302679471952,0.16328069363977171,-7.2287540690071825,-10.592657878351467,null,127.65181497110983,119.68747323786205,118.3670269520247,119.35590312338162,116.41492435637687,111.38245637435071,null,null,2.3751843566874737,5.1823108877976338,-0.47299088403320932,-1.8109123518376153,0.3589247898181715,1.7542329426003056,-9.1606445578887641E-2,0.15304221634017479,0.10240409689059948,0.14786644304234997,-3.0184133979609395E-2,-0.19802097287142573,0,0,0,-1.3985270457111589,-0.78879365480680175,-0.59181029170780308,-0.60066394260173439,-19.418731177774749,10.461302679471952,0.16328069363977171,-7.2287540690071825,-10.592657878351467,null,128.53258146345891,123.03900784894712,122.26418381225741,123.38831327104532,120.49385140115169,115.45912132077962]
[65,2.2792339511267286,2.6040856869497326,2.7101549314825473,-1.4737054662939553,null,null,2.2768691870714455,2.2119207427112713,-2.5461076397800695,2.2366400835751929,2.7080676814610056,5.4215596067174223,6.8937891073963975E-2,0.68900509515981145,-0.21330068502820421,0.21582508802610434,-0.86997505091017158,0.71739867506133104,1.5126649084838846,2.9125304889632719,-1.2830163796584839,0.2479959677311907,-0.55138703814077283,8.148638840049216E-2,1.5659612900410216,2.7631308930457146,6.6187792310579399,5.0701011008305894,-8.1961166890205366,10.694517168281127,null,{"$f":"S$53*(1+(T$55+N133)/100)*((1-S$62)+S$62*((1+(T$57+Z133)/100)))/(1+(T$54+H133)/100)-(T$56+T133)+T$58","v":127.34961007983355},{"$f":"AG133*(1+(U$55+O133)/100)*((1-T$62)+T$62*((1+(U$57+AA133)/100)))/(1+(U$54+I133)/100)-(U$56+U133)+U$58","v":123.2092801000823},{"$f":"AH133*(1+(V$55+P133)/100)*((1-U$62)+U$62*((1+(V$57+AB133)/100)))/(1+(V$54+J133)/100)-(V$56+V133)+V$58","v":125.97924482694479},{"$f":"AI133*(1+(W$55+Q133)/100)*((1-V$62)+V$62*((1+(W$57+AC133)/100)))/(1+(W$54+K133)/100)-(W$56+W133)+W$58","v":120.57749320123274},{"$f":"AJ133*(1+(X$55+R133)/100)*((1-W$62)+W$62*((1+(X$57+AD133)/100)))/(1+(X$54+L133)/100)-(X$56+X133)+X$58","v":113.68843244407665},{"$f":"AK133*(1+(Y$55+S133)/100)*((1-X$62)+X$62*((1+(Y$57+AE133)/100)))/(1+(Y$54+M133)/100)-(Y$56+Y133)+Y$58","v":105.05204517258971},null,null,2.2768691870714455,2.2119207427112713,-2.5461076397800695,2.2366400835751929,2.7080676814610056,5.4215596067174223,6.8937891073963975E-2,0.68900509515981145,-0.21330068502820421,0.21582508802610434,-0.86997505091017158,0.71739867506133104,0,0,-1.2830163796584839,0,-0.55138703814077283,0,1.5659612900410216,2.7631308930457146,6.6187792310579399,5.0701011008305894,-8.1961166890205366,10.694517168281127,null,128.86227498831744,127.64154675933885,130.59509778759212,125.4180354703994,118.43528451262713,109.7553252045295]
[66,-0.10073355717857399,2.4306001165920659,0.88023113579609769,-6.554533312850265,null,null,{"$f":"IF($B$42=\"On\",$B134-$D$15,0)","v":-0.10309832123385686},{"$f":"IF($B$42=\"On\",$B1134-$D$15,0)","v":1.2011006002411242},{"$f":"IF($B$42=\"On\",$B2134-$D$15,0)","v":-4.4052392344410007},{"$f":"IF($B$42=\"On\",$B3134-$D$15,0)","v":-5.7834569504275866},{"$f":"IF($B$42=\"On\",$B4134-$D$15,0)","v":2.2277313682434938},{"$f":"IF($B$42=\"On\",$B5134-$D$15,0)","v":-1.0100577640332886},{"$f":"IF($B$43=\"On\",$C134-$D$16,0)","v":-0.10454767928370279},{"$f":"IF($B$43=\"On\",$C1134-$D$16,0)","v":-0.15462575990799099},{"$f":"IF($B$43=\"On\",$C2134-$D$16,0)","v":3.7062979809111773E-2},{"$f":"IF($B$43=\"On\",$C3134-$D$16,0)","v":-0.9173689574904258},{"$f":"IF($B$43=\"On\",$C4134-$D$16,0)","v":0.13990925435381918},{"$f":"IF($B$43=\"On\",$C5134-$D$16,0)","v":-0.49774800746304582},{"$f":"IF($B$44=\"On\",$D134-$D$17,0)","v":-0.31725888720256501},{"$f":"IF($B$44=\"On\",$D1134-$D$17,0)","v":1.8759860794724976},{"$f":"IF($B$44=\"On\",$D2134-$D$17,0)","v":-1.6119779676471704},{"$f":"IF($B$44=\"On\",$D3134-$D$17,0)","v":-0.68984296743269047},{"$f":"IF($B$44=\"On\",$D4134-$D$17,0)","v":-0.6706341346936624},{"$f":"IF($B$44=\"On\",$D5134-$D$17,0)","v":-0.6285978485741357},{"$f":"IF($B$45=\"On\",$E134-$D$18,0)","v":-3.5148665565152881},{"$f":"IF($B$45=\"On\",$E1134-$D$18,0)","v":4.4766262156373617},{"$f":"IF($B$45=\"On\",$E2134-$D$18,0)","v":4.3343144566442575},{"$f":"IF($B$45=\"On\",$E3134-$D$18,0)","v":-3.7673203441018903},{"$f":"IF($B$45=\"On\",$E4134-$D$18,0)","v":-3.3067675857863263},{"$f":"IF($B$45=\"On\",$E5134-$D$18,0)","v":-5.2047738715637788},null,132.10833123475848,129.24956026366138,135.52253059388426,140.71420966827804,135.56554783512837,133.89193762688416,null,null,{"$f":"IF($B$42=\"On\",MIN($B134-$D$15,$D$42),0)","v":-0.10309832123385686},{"$f":"IF($B$42=\"On\",MIN($B1134-$D$15,$D$42),0)","v":1.2011006002411242},{"$f":"IF($B$42=\"On\",MIN($B2134-$D$15,$D$42),0)","v":-4.4052392344410007},{"$f":"IF($B$42=\"On\",MIN($B3134-$D$15,$D$42),0)","v":-5.7834569504275866},{"$f":"IF($B$42=\"On\",MIN($B4134-$D$15,$D$42),0)","v":2.2277313682434938},{"$f":"IF($B$42=\"On\",MIN($B5134-$D$15,$D$42),0)","v":-1.0100577640332886},{"$f":"IF($B$43=\"On\",MAX($C134-$D$16,$D$43),0)","v":-0.10454767928370279},{"$f":"IF($B$43=\"On\",MAX($C1134-$D$16,$D$43),0)","v":-0.15462575990799099},{"$f":"IF($B$43=\"On\",MAX($C2134-$D$16,$D$43),0)","v":3.7062979809111773E-2},{"$f":"IF($B$43=\"On\",MAX($C3134-$D$16,$D$43),0)","v":-0.9173689574904258},{"$f":"IF($B$43=\"On\",MAX($C4134-$D$16,$D$43),0)","v":0.13990925435381918},{"$f":"IF($B$43=\"On\",MAX($C5134-$D$16,$D$43),0)","v":-0.49774800746304582},{"$f":"IF($B$44=\"On\",MIN($D134-$D$17,$D$44),0)","v":-0.31725888720256501},{"$f":"IF($B$44=\"On\",MIN($D1134-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D2134-$D$17,$D$44),0)","v":-1.6119779676471704},{"$f":"IF($B$44=\"On\",MIN($D3134-$D$17,$D$44),0)","v":-0.68984296743269047},{"$f":"IF($B$44=\"On\",MIN($D4134-$D$17,$D$44),0)","v":-0.6706341346936624},{"$f":"IF($B$44=\"On\",MIN($D5134-$D$17,$D$44),0)","v":-0.6285978485741357},{"$f":"IF($B$45=\"On\",MAX($E134-$D$18,$D$45),0)","v":-3.5148665565152881},{"$f":"IF($B$45=\"On\",MAX($E1134-$D$18,$D$45),0)","v":4.4766262156373617},{"$f":"IF($B$45=\"On\",MAX($E2134-$D$18,$D$45),0)","v":4.3343144566442575},{"$f":"IF($B$45=\"On\",MAX($E3134-$D$18,$D$45),0)","v":-3.7673203441018903},{"$f":"IF($B$45=\"On\",MAX($E4134-$D$18,$D$45),0)","v":-3.3067675857863263},{"$f":"IF($B$45=\"On\",MAX($E5134-$D$18,$D$45),0)","v":-5.2047738715637788},null,{"$f":"S$53*(1+(T$55+AU134)/100)*((1-S$62)+S$62*((1+(T$57+BG134)/100)))/(1+(T$54+AO134)/100)-(T$56+BA134)+T$58","v":132.10833123475848},{"$f":"BN134*(1+(U$55+AV134)/100)*((1-T$62)+T$62*((1+(U$57+BH134)/100)))/(1+(U$54+AP134)/100)-(U$56+BB134)+U$58","v":131.12554634313386},{"$f":"BO134*(1+(V$55+AW134)/100)*((1-U$62)+U$62*((1+(V$57+BI134)/100)))/(1+(V$54+AQ134)/100)-(V$56+BC134)+V$58","v":137.51865890116599},{"$f":"BP134*(1+(W$55+AX134)/100)*((1-V$62)+V$62*((1+(W$57+BJ134)/100)))/(1+(W$54+AR134)/100)-(W$56+BD134)+W$58","v":142.84318716219741},{"$f":"BQ134*(1+(X$55+AY134)/100)*((1-W$62)+W$62*((1+(X$57+BK134)/100)))/(1+(X$54+AS134)/100)-(X$56+BE134)+X$58","v":137.68374288154354},{"$f":"BR134*(1+(Y$55+AZ134)/100)*((1-X$62)+X$62*((1+(Y$57+BL134)/100)))/(1+(Y$54+AT134)/100)-(Y$56+BF134)+Y$58","v":136.06103084581707}]
[{"$f":"A134+1","v":67},0.60825700211397848,1.4579977228624965,1.5463182220017102,-23.784760412952739,null,null,0.60589223805869563,2.9111084228748321,0.31333291244702566,-0.81774243433138705,-4.7163933382674132,2.8146028263048577,-1.0771500730132721,-0.88985671472538064,8.1179858429250906E-2,-0.17471668857305023,-0.10746577861928985,-0.25427335739433854,0.34882819900304751,-0.27959500608277743,-0.15796877705270607,1.1516986700555685,-2.8643539083362306,1.9674174395518675,-20.745093656617762,-19.312648232907932,2.5860302525598318,-7.2754148679546411,7.6784597183851186,3.4396770907974155,null,129.23899572725404,125.45537708038131,123.87246635897276,120.83931713208909,126.31089635361083,117.35844818549315,null,null,0.60589223805869563,2.9111084228748321,0.31333291244702566,-0.81774243433138705,-4.7163933382674132,2.8146028263048577,-1.0771500730132721,-0.88985671472538064,8.1179858429250906E-2,-0.17471668857305023,-0.10746577861928985,-0.25427335739433854,0,-0.27959500608277743,-0.15796877705270607,0,-2.8643539083362306,0,-20.745093656617762,-19.312648232907932,2.5860302525598318,-7.2754148679546411,7.6784597183851186,3.4396770907974155,null,129.58782392625707,125.79815905957956,124.22037291001777,122.34632635670198,127.91410651512307,120.91098488527348]
[68,0.91991875209954899,3.0306771805249428,0.99401743330698977,-4.3764350995762538,null,null,0.91755398804426613,-1.5468750281569688,0.22373813193129166,2.1508919304576177,0.6106948045057452,1.9073107308534087,0.49552938464917418,-0.45780211700225371,-0.69773689752605805,-0.19972745742605413,0.38247326242138646,-0.3412488331891006,-0.20347258969167292,-1.2643367679619657,0.15550939334995606,-1.0829378507847223,0.14098646308463669,1.7156744059218902,-1.3367683432412769,-13.374627843474553,-22.227624969597063,-15.156509569501907,5.7110071640854159,-18.547219689065642,null,131.39457787246346,134.93290801862543,132.26165893638324,127.73732011066758,124.1610713249481,116.4601159025445,null,null,0.91755398804426613,-1.5468750281569688,0.22373813193129166,2.1508919304576177,0.6106948045057452,1.9073107308534087,0.49552938464917418,-0.45780211700225371,-0.69773689752605805,-0.19972745742605413,0.38247326242138646,-0.3412488331891006,-0.20347258969167292,-1.2643367679619657,0,-1.0829378507847223,0,0,-1.3367683432412769,-13.374627843474553,-22.227624969597063,-15.156509569501907,5.7110071640854159,-18.547219689065642,null,131.39457787246346,134.93290801862543,132.41716832973319,127.89154835659929,124.4583040233515,118.47200423638837]
[69,1.8583119596166919,2.556205829414596,0.75770377255899712,2.8234397720637738,null,null,1.8559471955614091,1.9730347720746337,2.2844064896024752,0.96017090206545885,-2.3147254470931484,0.50718149696605785,2.1058033538827292E-2,0.2111263386225386,0.78948834752862451,0.30602268299012447,-6.7275792483217245E-2,0.56466566481882463,-0.43978625043966557,0.41585979917764293,-1.5781917030097765,-1.953513349859004E-2,0.53708355699734955,-0.98818369430957165,5.8631065283987507,-6.571269432504959,19.591572381187856,3.3370849633856472,-5.3983116525916568,0.93350679845192452,null,129.78809089904536,127.85527751501135,126.12974830084052,122.67085216331563,121.74454201750112,119.51034103705133,null,null,1.8559471955614091,1.9730347720746337,2.2844064896024752,0.96017090206545885,-2.3147254470931484,0.50718149696605785,2.1058033538827292E-2,0.2111263386225386,0.78948834752862451,0.30602268299012447,-6.7275792483217245E-2,0.56466566481882463,-0.43978625043966557,0,-1.5781917030097765,-1.953513349859004E-2,0,-0.98818369430957165,5.8631065283987507,-6.571269432504959,19.591572381187856,3.3370849633856472,-5.3983116525916568,0.93350679845192452,null,129.78809089904536,128.27113731418899,126.54662521372499,123.09116385382589,122.71810068930259,120.50259073031742]
[70,-3.3372449291470003,2.1719901442574336,0.41895524424822339,-1.9379833761758758,null,null,-3.3396096932022834,-0.65901420806249078,-1.9667822308263248,0.20347577085875834,5.265609816856328E-2,-0.19027168579794035,-0.36315765161833502,-0.62864253675973414,-0.24173485904560499,0.17904959977545332,0.1730471256735302,0.58664828443057671,-0.7785347787504393,-7.2926672918108837E-2,-0.22872678133415192,0.23532008282225836,-0.36127292988026261,-1.5625266132688735,1.1016833801591011,-14.80070407786312,-1.9917998199737919,-5.9837585468278416,0.46295448942279993,4.0934597794250873,null,136.7578668039807,137.78764246784249,139.22871276203324,136.49434784363396,134.01378233870514,133.56174775256017,null,null,-3.3396096932022834,-0.65901420806249078,-1.9667822308263248,0.20347577085875834,5.265609816856328E-2,-0.19027168579794035,-0.36315765161833502,-0.62864253675973414,-0.24173485904560499,0.17904959977545332,0.1730471256735302,0.58664828443057671,-0.7785347787504393,-7.2926672918108837E-2,-0.22872678133415192,0,-0.36127292988026261,-1.5625266132688735,1.1016833801591011,-14.80070407786312,-1.9917998199737919,-5.9837585468278416,0.46295448942279993,4.0934597794250873,null,136.7578668039807,137.78764246784249,139.22871276203324,136.72966792645622,134.2530069907308,133.80730077300257]
[71,3.1539557222612706,2.0782458754195603,1.8591444182903762,-7.9690695091794908,null,null,3.1515909582059876,3.2466008637217305,3.6465120418577901,1.3952950901435084,1.0407582916363567,-2.4245688408066792,-0.45690192045620837,0.20460243385928667,-0.63964768790057391,0.45860989644390182,4.5388040061579371E-2,-1.0713685488763947E-2,0.66165439529171355,1.0451111329910034,0.95369611796099463,0.17174403804024241,1.2366915157470522,2.1990196485357241,-4.9294027528445135,15.123494320700638,-6.6154624004320404,3.1711872065839053,1.5856908216144705,-3.6343142281586096,null,126.42023991599577,122.29046355037208,114.75555468885187,110.69225163757456,104.96225686305722,101.7824292243026,null,null,3.1515909582059876,3.2466008637217305,3.6465120418577901,1.3952950901435084,1.0407582916363567,-2.4245688408066792,-0.45690192045620837,0.20460243385928667,-0.63964768790057391,0.45860989644390182,4.5388040061579371E-2,-1.0713685488763947E-2,0,0,0,0,0,0,-4.9294027528445135,15.123494320700638,-6.6154624004320404,3.1711872065839053,1.5856908216144705,-3.6343142281586096,null,127.08189431128747,123.99062644858645,117.36819534195357,113.49089062062144,109.01309421339792,108.20900131031097]
[72,0.32067504761354115,2.8643848317122229,1.2431507085150373,-11.133562895162816,null,null,0.3183102835582583,0.19489704752665932,0.78143989780783207,-0.74177640955040214,0.61796753950060257,3.2440913508011584,0.32923703583645425,-0.69675931456786255,9.5498532759881183E-2,0.92039693362157049,-0.22397030046798649,-0.43035466705286796,4.5660685516374588E-2,1.7783575908349163,-0.1583110215226291,-2.0491866498766464,1.4304234541568421,-2.8314892900215716E-2,-8.093896138827839,-17.104989669824743,-6.2317935416769945,22.506843618287011,0.82512684243540058,-14.828673026907801,null,131.73589284398307,129.58636359746913,127.47923341873705,129.01238465424279,123.38715946515048,115.75375871802962,null,null,0.3183102835582583,0.19489704752665932,0.78143989780783207,-0.74177640955040214,0.61796753950060257,3.2440913508011584,0.32923703583645425,-0.69675931456786255,9.5498532759881183E-2,0.92039693362157049,-0.22397030046798649,-0.43035466705286796,0,0,-0.1583110215226291,-2.0491866498766464,0,-2.8314892900215716E-2,-8.093896138827839,-17.104989669824743,-6.2317935416769945,22.506843618287011,0.82512684243540058,-14.828673026907801,null,131.78155352949943,131.41088513087047,129.32277631401894,130.91379700696675,126.73243403679126,119.04204386157865]
[73,1.3639698508953779,2.4637128104155046,0.90534064341859077,-10.180103864459559,null,null,1.3616050868400951,0.10679828310015607,-0.27950486586652307,-4.2021444877746177,1.4510985385625781,7.7860718532176729E-2,-7.1434985460264055E-2,-0.22985811748319662,-0.11653586859589815,-0.43253825133216584,-0.15631748013683744,0.41442691522246822,-0.29214937958007192,-0.23092857485082552,-0.74321730183095336,-1.420228943411654,-0.59062270569626374,-1.0430298894311512,-7.1404371081245817,-1.2736492839362286,7.2971331538269659,2.2294189823842747,-5.6123234912210673,11.891441400857374,null,130.17027069456898,130.73033893981861,130.33557790794339,134.30100685154278,129.72697838362575,128.06890998855937,null,null,1.3616050868400951,0.10679828310015607,-0.27950486586652307,-4.2021444877746177,1.4510985385625781,7.7860718532176729E-2,-7.1434985460264055E-2,-0.22985811748319662,-0.11653586859589815,-0.43253825133216584,-0.15631748013683744,0.41442691522246822,-0.29214937958007192,-0.23092857485082552,-0.74321730183095336,-1.420228943411654,-0.59062270569626374,-1.0430298894311512,-7.1404371081245817,-1.2736492839362286,7.2971331538269659,2.2294189823842747,-5.6123234912210673,11.891441400857374,null,130.17027069456898,130.73033893981861,130.33557790794339,134.30100685154278,129.72697838362575,128.06890998855937]
[74,1.1187126541918495,2.9170457887646677,-4.8784712760697957E-2,9.3549503719648648,null,null,1.1163478901365667,-3.1637181958657026,-0.96982878843778653,1.1373451384057334,-0.60112259457574369,3.6132214396201867,0.38189799288889903,0.42168433230295754,0.66005574459889393,-0.39199273708972315,0.46545499739484919,-1.7250194780513706E-2,-1.2462747357593607,-0.66949611928404129,0.30530696383663547,0.72019389991898031,-0.93282575272197055,3.722574171682143,12.394617128299842,9.9501729627592024,5.7013564120390789,0.27170420833104103,9.5838764197164767,3.1777412482359981,null,132.02731917576952,138.43613591992005,139.18595425079539,133.90492502453782,133.22429708070467,121.7363110019961,null,null,1.1163478901365667,-3.1637181958657026,-0.96982878843778653,1.1373451384057334,-0.60112259457574369,3.6132214396201867,0.38189799288889903,0.42168433230295754,0.66005574459889393,-0.39199273708972315,0.46545499739484919,-1.7250194780513706E-2,-1.2462747357593607,-0.66949611928404129,0,0,-0.93282575272197055,0,12.394617128299842,9.9501729627592024,5.7013564120390789,0.27170420833104103,9.5838764197164767,3.1777412482359981,null,132.02731917576952,138.43613591992005,139.49126121463203,134.93033116754233,134.27645300486074,126.49362133773842]
[75,-0.86922789854087323,3.0183238973338047,2.4540663692187192,2.1272497804617196,null,null,-0.87159266259615609,-0.50664300642937554,-0.1732947898655183,4.5953445762342726,-1.0083845919234615,5.0915885981683386,0.48317610145803602,1.6566506183753216E-2,0.71998053324694089,0.61168841995989576,-0.35473781663399828,0.51044260277623854,1.2565763462200565,-0.17991775814692179,0.12791234270176166,-0.87592508586307138,0.73175250030163252,1.448531614321106,5.1669165367966965,-2.9801357206055408,14.397586098968675,12.919633774796065,-4.4152680506235757,4.0524080241104379,null,132.35043274568383,134.04421235349298,133.80880180305493,127.02857847083664,123.99494204745575,113.85334136265492,null,null,-0.87159266259615609,-0.50664300642937554,-0.1732947898655183,4.5953445762342726,-1.0083845919234615,5.0915885981683386,0.48317610145803602,1.6566506183753216E-2,0.71998053324694089,0.61168841995989576,-0.35473781663399828,0.51044260277623854,0,-0.17991775814692179,0,-0.87592508586307138,0,0,5.1669165367966965,-2.9801357206055408,14.397586098968675,12.919633774796065,-4.4152680506235757,4.0524080241104379,null,133.60700909190388,135.33247106014562,135.25869614811214,128.44446543835184,126.17384383125574,117.42571390919677]
[76,-1.7116199419724281,2.3409549244999552,-9.5401811240304113E-2,4.7349585148029831,null,null,-1.7139847060277109,-2.981672431601357,1.8804345625183128,2.748619753669256,-1.1693946674733737,3.5675081342165962,-0.19419287137581343,-0.41322013519708323,0.62835123595467612,-0.20232337962423763,-0.9940997486834493,0.30686787274439675,-1.2928918342389668,-0.3066420606140885,-0.34391119038107709,0.76198858713344597,-1.4099216900144469,1.0973771527196785,7.7746252711379604,-9.9116414690473391,13.701471130200803,-1.9549037059858674,-4.7044468453075687,0.27220473290906533,null,135.18484996521687,139.99109999780916,137.39255256742683,130.19556837242493,128.75679479311162,120.42155472212677,null,null,-1.7139847060277109,-2.981672431601357,1.8804345625183128,2.748619753669256,-1.1693946674733737,3.5675081342165962,-0.19419287137581343,-0.41322013519708323,0.62835123595467612,-0.20232337962423763,-0.9940997486834493,0.30686787274439675,-1.2928918342389668,-0.3066420606140885,-0.34391119038107709,0,-1.4099216900144469,0,7.7746252711379604,-9.9116414690473391,13.701471130200803,-1.9549037059858674,-4.7044468453075687,0.27220473290906533,null,135.18484996521687,139.99109999780916,137.39255256742683,130.95755695955836,129.5319982902887,122.28403179006956]
[77,-1.4298446025631215,2.8674553640476801,-0.60080509350738653,7.385324429367488,null,null,-1.4322093666184044,1.1283381477849082,1.0199746997653298E-3,0.3972105150628093,3.0132649019646478,0.39071728014917056,0.33230756817191143,0.36798365853607828,-0.85077215916570292,8.4159440410389141E-2,-0.29034709805091508,0.47411297184058743,-1.7982951165060492,-0.5345911456554574,-0.33243636766040097,-1.7094492989523562,1.8770046852282007,-0.20462204547666296,10.424991185702465,7.517268930724974E-2,-10.566667573704422,13.523168766429505,-3.9827489488702352,7.9137199159856273,null,135.9878473648271,136.35966186253893,134.28447014930717,133.03874968321952,123.83729722115342,120.89402397028289,null,null,-1.4322093666184044,1.1283381477849082,1.0199746997653298E-3,0.3972105150628093,3.0132649019646478,0.39071728014917056,0.33230756817191143,0.36798365853607828,-0.85077215916570292,8.4159440410389141E-2,-0.29034709805091508,0.47411297184058743,-1.7982951165060492,-0.5345911456554574,-0.33243636766040097,-1.7094492989523562,0,-0.20462204547666296,10.424991185702465,7.517268930724974E-2,-10.566667573704422,13.523168766429505,-3.9827489488702352,7.9137199159856273,null,135.9878473648271,136.35966186253893,134.28447014930717,133.03874968321952,125.71430190638162,122.80758468628028]
[78,0.47319331660930453,2.9365370372378434,1.4878293291822768,-6.8783202749222365,null,null,0.47082855255402167,4.7825616719321378,-0.23134474826187504,1.8777282573512788,0.52321149330880723,-2.9020724165524314E-2,0.40138924136207477,1.1165400994499053,0.63796280426909968,-4.9984538254188582E-2,-6.9137191603152459E-2,-0.16278759968286938,0.29033930618361414,-0.62490650829918148,-0.32437350794752329,1.6227167898159731,-8.8020871641307341E-2,-1.1943284764996733,-3.8386535185872597,14.438306125632836,9.8683971857200312,-1.8495358494734444,-1.9983269107707424,-9.6972774013384857,null,131.37862987810635,128.1116131770915,128.14466594376938,121.4705301463206,117.60869757227157,115.29088115407436,null,null,0.47082855255402167,4.7825616719321378,-0.23134474826187504,1.8777282573512788,0.52321149330880723,-2.9020724165524314E-2,0.40138924136207477,1.1165400994499053,0.63796280426909968,-4.9984538254188582E-2,-6.9137191603152459E-2,-0.16278759968286938,0,-0.62490650829918148,-0.32437350794752329,0,-8.8020871641307341E-2,-1.1943284764996733,-3.8386535185872597,14.438306125632836,9.8683971857200312,-1.8495358494734444,-1.9983269107707424,-9.6972774013384857,null,131.66896918428995,128.3973805486545,128.43785034693369,123.38521012729754,119.54161129693001,117.25744697843794]
[79,-0.82469172893143228,3.148014375893442,-0.9860774368483316,5.6832408394980565,null,null,-0.82705649298671513,3.6673448164849347,-0.64192636698070971,1.867859157109387,-0.67018342488950267,1.377392351259034,0.61286658001767336,0.42104324859472397,-0.48956536649765914,-0.34215274846358579,1.5062743749369112E-2,-0.20795339501549615,-2.1835674598469943,2.5890966393310082,1.3479285452033585,-0.16493669377518438,0.16315425031654818,1.6664405015329047,8.7229075958330338,2.1084312906605422,-10.381582126381483,5.3960405017733901,-1.9886139439753223,-7.843680529775618,null,135.89803995537363,129.86926330768497,127.36219867718941,122.13076033627414,119.58683882122531,112.72186642475792,null,null,-0.82705649298671513,3.6673448164849347,-0.64192636698070971,1.867859157109387,-0.67018342488950267,1.377392351259034,0.61286658001767336,0.42104324859472397,-0.48956536649765914,-0.34215274846358579,1.5062743749369112E-2,-0.20795339501549615,-2.1835674598469943,0,0,-0.16493669377518438,0,0,8.7229075958330338,2.1084312906605422,-10.381582126381483,5.3960405017733901,-1.9886139439753223,-7.843680529775618,null,135.89803995537363,132.45835994701596,131.34821291900357,126.08927350077553,123.79685723845523,118.61104074461159]
[80,-5.4936448924248484,2.4074637240269419,-1.6452077849585116,6.6208788584992462,null,null,-5.4960096564801315,-0.20284707803686233,-0.57423794432180286,-1.9864300157461596,-3.3446015356057299,2.9788029884339982,-0.1276840718488268,0.81297287978965516,-0.27083798337283183,-0.70465729355322959,0.30772041360210745,0.52509646162571633,-2.8426978079571743,-2.3218234763685714,-0.20194170782000587,1.974501949235604,0.13615090559664589,0.58808205690789084,9.6605456148342235,6.6127788950639452,2.7020254238157011,-2.7227017823215225,0.40803150962082135,18.134526066466492,null,142.33324039782153,147.10712062900407,146.69532881122259,144.30432220913968,146.73664128560097,139.80212179615864,null,null,-5.4960096564801315,-0.20284707803686233,-0.57423794432180286,-1.9864300157461596,-3.3446015356057299,2.9788029884339982,-0.1276840718488268,0.81297287978965516,-0.27083798337283183,-0.70465729355322959,0.30772041360210745,0.52509646162571633,-2.8426978079571743,-2.3218234763685714,-0.20194170782000587,0,0,0,9.6605456148342235,6.6127788950639452,2.7020254238157011,-2.7227017823215225,0.40803150962082135,18.134526066466492,null,142.33324039782153,147.10712062900407,146.69532881122259,146.27882415837527,148.95231182402495,142.59399519100151]
[81,0.64028153802839416,2.9024758473689114,2.3622901726528216,0.10396236981999163,null,null,0.63791677397311131,5.0520107973788017E-2,2.1507391924106423,-3.835554594345008,-0.62740546151605137,-8.5385491413275005E-2,0.36732805149314274,-0.46432519584811027,0.12741613593675671,-0.30918608448811158,-0.74925315017539651,-0.65982504452187296,1.1648001496541589,1.1871040268294388,0.55664130622414598,-1.1382541366114229,-1.9637664101337666,0.66098277862134891,3.1436291261549685,-9.2353919244211138,-1.0815549498927628,-9.2320255929467407,-15.32860416996753,-8.6818963162666769,null,130.23595559604996,129.15005449275395,124.63206248933295,127.67034807700438,126.35326518737396,121.78294050537856,null,null,0.63791677397311131,5.0520107973788017E-2,2.1507391924106423,-3.835554594345008,-0.62740546151605137,-8.5385491413275005E-2,0.36732805149314274,-0.46432519584811027,0.12741613593675671,-0.30918608448811158,-0.74925315017539651,-0.65982504452187296,0,0,0,-1.1382541366114229,-1.9637664101337666,0,3.1436291261549685,-9.2353919244211138,-1.0815549498927628,-9.2320255929467407,-15.32860416996753,-8.6818963162666769,null,131.40075574570412,131.51916937846059,127.5514915022745,130.74010738575438,129.46692440212342,125.59825184465747]
[82,-0.10387583921488794,3.2132822478647092,1.8905541211352939,5.2269291272552074,null,null,-0.10624060327017081,-2.734641172030444,-0.2381434495676914,2.5957919603361819,-0.35845437733656471,2.0250983769825366,0.67813445198894051,-0.49273608712693751,-0.68165032674476378,-0.24933168529956085,0.29017930027440375,0.10761687950239951,0.69306409813663117,-0.5382720505417794,0.26158135203710087,0.95891986656306649,-1.1356489169718473,1.7247221105877752,8.2665958835901847,-10.470743640853069,2.8070766482663601E-2,-2.3547601977862329,-4.2250614313232191,4.3697225218327569,null,132.11516217675455,136.55373839858953,134.44210499111367,127.22340612442217,126.03709226751927,118.72539588748273,null,null,-0.10624060327017081,-2.734641172030444,-0.2381434495676914,2.5957919603361819,-0.35845437733656471,2.0250983769825366,0.67813445198894051,-0.49273608712693751,-0.68165032674476378,-0.24933168529956085,0.29017930027440375,0.10761687950239951,0,-0.5382720505417794,0,0,-1.1356489169718473,0,8.2665958835901847,-10.470743640853069,2.8070766482663601E-2,-2.3547601977862329,-4.2250614313232191,4.3697225218327569,null,132.80822627489118,137.27682706512709,135.43612845740844,129.16346871647383,128.01961901421106,122.43221599090876]
[83,-2.3568762571751054,2.1055720664256672,0.72457993419144462,-14.450504596388845,null,null,-2.3592410212303885,1.9852099899387421,0.51907605497629705,-2.7739859825176674,-0.61584099811476367,-2.9625092113831193,-0.42957572945010147,-0.52733741716190652,0.36271596335479117,6.3106804180281806E-3,-0.31796205714703696,0.32834016007627209,-0.47291008880721808,-0.2962553543343045,-0.41765297352196762,-0.27837289907017349,4.4045772263652694E-2,-1.1039932181896361E-2,-11.410837840053867,-23.285184028624688,8.5139038260266897,-1.4221716428525419,-2.1446912541328556,3.2857703890630194,null,134.96198962795171,132.76734512583695,131.64847589126606,133.1193360654141,130.42653302915215,131.76313882430128,null,null,-2.3592410212303885,1.9852099899387421,0.51907605497629705,-2.7739859825176674,-0.61584099811476367,-2.9625092113831193,-0.42957572945010147,-0.52733741716190652,0.36271596335479117,6.3106804180281806E-3,-0.31796205714703696,0.32834016007627209,-0.47291008880721808,-0.2962553543343045,-0.41765297352196762,-0.27837289907017349,0,-1.1039932181896361E-2,-11.410837840053867,-23.285184028624688,8.5139038260266897,-1.4221716428525419,-2.1446912541328556,3.2857703890630194,null,134.96198962795171,132.76734512583695,131.64847589126606,133.1193360654141,130.47057880141585,131.80950979512738]
[84,0.55497810252207769,2.221614767759275,0.44219806649942295,-4.0235864350208441,null,null,0.55261333846679483,3.6010814331211276,-5.0709870221417406,2.5793525207488295,-0.535998956082686,0.63258385593050814,-0.31353302811649364,0.51137733487286541,0.31798143614484387,-9.5470276956843847E-4,0.30423758323100047,5.3528495442897839E-2,-0.75529195649923975,0.53600772150669673,-3.4884369126640831,1.1799192308728577,-1.6553632666456726,-1.243921321126745,-0.98391967868586727,3.558930008194551,24.771092333885072,-9.2988909724121118,13.43885585216437,-0.65189645071318081,null,131.3952620229939,127.669327786473,137.03336804979449,129.90880972170359,129.55276848720041,126.91133562896866,null,null,0.55261333846679483,3.6010814331211276,-5.0709870221417406,2.5793525207488295,-0.535998956082686,0.63258385593050814,-0.31353302811649364,0.51137733487286541,0.31798143614484387,-9.5470276956843847E-4,0.30423758323100047,5.3528495442897839E-2,-0.75529195649923975,0,-3.4884369126640831,0,-1.6553632666456726,-1.243921321126745,-0.98391967868586727,3.558930008194551,24.771092333885072,-9.2988909724121118,13.43885585216437,-0.65189645071318081,null,131.3952620229939,128.20533550797973,137.6092271869785,131.65859142728044,131.34424077621298,128.72596121734142]
[85,4.5677201207130147E-2,1.9488439501445802,1.9422443948959247,-13.525850332079271,null,null,4.3312437151847273E-2,0.12454897124557703,-0.1652864054486064,-1.3345977575435011,0.86960371828877447,-1.2836550559098432,-0.58630384573118843,0.12792870937213197,0.83395492431229146,-7.0661882046538782E-2,0.78616917864904856,0.49241530875770101,0.74475437189726201,-0.88007086483825703,-2.4686139378424525,0.44340195682526096,-5.7996888482897191E-2,-0.87018338823504526,-10.486183575744294,-1.9432375507286275,12.170832730632508,-0.73508371831805874,11.593114621482156,5.0604155984017103,null,130.22574958579401,131.87447790185885,134.31702447607313,133.06265557409967,129.93904197382608,130.02386082434731,null,null,4.3312437151847273E-2,0.12454897124557703,-0.1652864054486064,-1.3345977575435011,0.86960371828877447,-1.2836550559098432,-0.58630384573118843,0.12792870937213197,0.83395492431229146,-7.0661882046538782E-2,0.78616917864904856,0.49241530875770101,0,-0.88007086483825703,-2.4686139378424525,0,-5.7996888482897191E-2,-0.87018338823504526,-10.486183575744294,-1.9432375507286275,12.170832730632508,-0.73508371831805874,11.593114621482156,5.0604155984017103,null,130.97050395769125,132.63405452338029,135.09728103479338,134.30784647757184,131.20224710087069,131.33347991612442]
[86,-1.8887502484833461,2.8303985170896033,5.4270679250372655E-2,-2.7172073229270324,null,null,-1.8911150125386289,0.32000823831613656,-0.92590724560647297,1.0974783275582265,0.39762450082825079,-2.2634189721719635,0.29525072121383467,-0.31423674782028854,0.23007799343645852,-0.52017946018231642,0.59838672252048219,-1.2563272231473281,-1.14321934374829,-0.75408675304890471,-0.19922430487340903,-0.31603787345937628,0.28391535318716543,-0.92461866343056287,0.32245943340794447,-9.4849218838778597,-5.8787059953022709,-12.89412647538156,12.69709916480636,-17.155795135776646,null,135.92861012840851,136.70207587367048,137.24892321373341,132.88644574503348,129.79827121497385,128.97073269963084,null,null,-1.8911150125386289,0.32000823831613656,-0.92590724560647297,1.0974783275582265,0.39762450082825079,-2.2634189721719635,0.29525072121383467,-0.31423674782028854,0.23007799343645852,-0.52017946018231642,0.59838672252048219,-1.2563272231473281,-1.14321934374829,-0.75408675304890471,-0.19922430487340903,-0.31603787345937628,0,-0.92461866343056287,0.32245943340794447,-9.4849218838778597,-5.8787059953022709,-12.89412647538156,12.69709916480636,-17.155795135776646,null,135.92861012840851,136.70207587367048,137.24892321373341,132.88644574503348,130.08218656816103,129.26297655050945]
[87,1.2973560679616207,3.3273290632228649,0.13021185959268755,6.8479824272866647,null,null,1.2949913039063379,-3.6517214006132797,-1.6836767850397552,0.50736016438590881,3.6270492105131686,-0.33704677944968325,0.79218126734709626,6.1525980631874422E-2,5.2449482850600138E-2,0.43977727378798415,-8.5930809141539388E-2,0.36765665983467333,-1.0672781634059751,-0.27852484239808395,-1.4977960626842874,0.6082648932832373,-0.1655698753937378,-0.81260154438000654,9.887649183621642,6.6235550620777666,2.5390585946679787,17.111932271849138,-1.6355160804215587,5.9457653331951121,null,132.13499853394444,138.37102866020064,141.10322466200111,137.95723637198347,130.19208787693515,128.80082637203498,null,null,1.2949913039063379,-3.6517214006132797,-1.6836767850397552,0.50736016438590881,3.6270492105131686,-0.33704677944968325,0.79218126734709626,6.1525980631874422E-2,5.2449482850600138E-2,0.43977727378798415,-8.5930809141539388E-2,0.36765665983467333,-1.0672781634059751,-0.27852484239808395,-1.4977960626842874,0,-0.1655698753937378,-0.81260154438000654,9.887649183621642,6.6235550620777666,2.5390585946679787,17.111932271849138,-1.6355160804215587,5.9457653331951121,null,132.13499853394444,138.37102866020064,141.10322466200111,138.5655012652667,130.78790114334299,129.41199742361442]
[88,1.4512295100338803,2.9256029358600841,-1.0169409011997415,0.13778579988852879,null,null,1.4488647459785975,2.2435726373532954,2.1477055859225711,-0.22478115995234726,-0.62933542039774093,1.1197392692806709,0.39045513998431547,-0.21273566432567526,0.28059038595230268,-0.64669243504232554,-0.24360386722538152,0.80974683359166155,-2.2144309241984041,1.2804689996430065,-0.13374116370280809,-1.8510214709127102,-1.5041639476560715,-1.7299512183212524,3.1774525562235056,-7.0372267356816298,6.9510525908884269,-11.306149601753209,-3.567339282204403,6.7939900794482977,null,132.5662718793389,128.88078996062853,125.24895424740217,123.91386898321377,122.70764325473033,120.77889762930909,null,null,1.4488647459785975,2.2435726373532954,2.1477055859225711,-0.22478115995234726,-0.62933542039774093,1.1197392692806709,0.39045513998431547,-0.21273566432567526,0.28059038595230268,-0.64669243504232554,-0.24360386722538152,0.80974683359166155,-2.2144309241984041,0,-0.13374116370280809,-1.8510214709127102,-1.5041639476560715,-1.7299512183212524,3.1774525562235056,-7.0372267356816298,6.9510525908884269,-11.306149601753209,-3.567339282204403,6.7939900794482977,null,132.5662718793389,130.16125896027151,126.52794143366981,125.20645333602755,124.0252235709056,122.11689025443168]
[89,0.5692066134581768,3.1737646903333334,1.1552204117634748,-1.8460909181300322,null,null,0.56684184940289395,1.8486912778762294,0.4271518016943891,-2.3828305850468201,3.2504159395080032,-2.4058307170038642,0.63861689445756475,0.12371474066138299,-7.3630353111236779E-2,4.4567483065748981E-2,0.4877758265282206,-0.38716974139087457,-4.2269611235187909E-2,-0.87981988425566771,-0.26583254148018853,-0.4474614295607463,0.58263364558702957,-0.59737092484691512,1.1935758382049446,-9.4025217762127866,-4.6549026071968314,1.5381945992155619,4.9202900187533931,1.3157749060538442,null,131.88707525933174,131.30274516935967,129.56536575039721,130.63098859662279,123.44424939480773,123.3722567061173,null,null,0.56684184940289395,1.8486912778762294,0.4271518016943891,-2.3828305850468201,3.2504159395080032,-2.4058307170038642,0.63861689445756475,0.12371474066138299,-7.3630353111236779E-2,4.4567483065748981E-2,0.4877758265282206,-0.38716974139087457,-4.2269611235187909E-2,-0.87981988425566771,-0.26583254148018853,-0.4474614295607463,0,-0.59737092484691512,1.1935758382049446,-9.4025217762127866,-4.6549026071968314,1.5381945992155619,4.9202900187533931,1.3157749060538442,null,131.88707525933174,131.30274516935967,129.56536575039721,130.63098859662279,124.02688304039475,123.97797189865821]
[90,-2.740936410913807,2.092491207505812,1.9592186813032844,-20.090530282288753,null,null,-2.7433011749690901,-2.3326963628360273,-0.90789278938138707,1.5447705861281003,3.5662321290031231,-1.1089621939303678,-0.44265658836995669,-0.50246213230893355,0.36128217683912212,-0.5040181420251213,0.26184041591865714,-9.8887437159842051E-2,0.76172865830462166,-0.67515996231984565,-1.400330176147919,-0.12665758235961522,2.7105567353370237,-1.9943366893668633,-17.050863525953776,-4.7290817820691373,5.0543153051902401,-3.6431222659206459,-4.4535166814486331,8.3832620764848294,null,134.25551384641784,138.33836341195885,140.28939073980749,135.14715468605942,125.08786686414821,125.15327438675045,null,null,-2.7433011749690901,-2.3326963628360273,-0.90789278938138707,1.5447705861281003,3.5662321290031231,-1.1089621939303678,-0.44265658836995669,-0.50246213230893355,0.36128217683912212,-0.5040181420251213,0.26184041591865714,-9.8887437159842051E-2,0,-0.67515996231984565,-1.400330176147919,-0.12665758235961522,0,-1.9943366893668633,-17.050863525953776,-4.7290817820691373,5.0543153051902401,-3.6431222659206459,-4.4535166814486331,8.3832620764848294,null,135.01724250472245,139.12977024488109,141.1046368985443,135.95803525548666,128.59585161907415,128.76308154527004]
[91,2.1916195132522631,1.5878874752339542,2.4983012725368479,-25.952500406644223,null,null,2.18925474919698,-5.5505211052092145,-0.6087541086844096,1.3947607849192214,2.677832423791553,3.4528848310864655,-0.94726032064181442,-7.9028661290455826E-2,0.45909405610436194,0.66532442972039307,0.13468825441782872,7.1461559842618261E-2,1.3008112495381852,-0.54273600009659451,0.32265717377232717,-0.28770506247350658,0.11220444776203009,1.4032867443215231,-22.912833650309246,16.187536238810196,9.4852589803538976,15.064642471076652,-13.840205001137967,-9.8721195337593652,null,126.3898628219743,135.03457397594971,134.88034216296364,131.6582284877135,125.19949962021272,116.45843009964396,null,null,2.18925474919698,-5.5505211052092145,-0.6087541086844096,1.3947607849192214,2.677832423791553,3.4528848310864655,-0.94726032064181442,-7.9028661290455826E-2,0.45909405610436194,0.66532442972039307,0.13468825441782872,7.1461559842618261E-2,0,-0.54273600009659451,0,-0.28770506247350658,0,0,-22.912833650309246,16.187536238810196,9.4852589803538976,15.064642471076652,-13.840205001137967,-9.8721195337593652,null,127.69067407151249,136.43753485088078,136.64528350917885,133.43635758773593,127.07308763547033,119.70869641966988]
[92,0.52859036338026844,1.9520992562518322,1.3299353917779038,-5.1328149388278632,null,null,0.52622559932498558,-2.4990621139187432,2.568804524335456,-1.9450234855937498,3.5115641813562095,-5.4900998694402806E-2,-0.58304853962393643,0.13853586245115901,0.10789013927607849,-0.25572618542438397,0.55914479150862162,-0.48012800186575832,0.13244536877924107,-0.7235399376896543,0.80195394006801601,-1.0842818369508957,0.79280059919224977,-0.45131017431031784,-2.0931481824928864,-1.2959605065999047,-7.0140477216937889,4.6851204092745382,1.0237679944047837,9.0589103364168917,null,130.19618330082443,135.24772328303743,129.89848291893418,130.62742903941981,122.9979949635441,119.67710451531129,null,null,0.52622559932498558,-2.4990621139187432,2.568804524335456,-1.9450234855937498,3.5115641813562095,-5.4900998694402806E-2,-0.58304853962393643,0.13853586245115901,0.10789013927607849,-0.25572618542438397,0.55914479150862162,-0.48012800186575832,0,-0.7235399376896543,0,-1.0842818369508957,0,-0.45131017431031784,-2.0931481824928864,-1.2959605065999047,-7.0140477216937889,4.6851204092745382,1.0237679944047837,9.0589103364168917,null,130.32862866960366,135.38642603599135,130.83818497647329,131.59724182830257,124.74776436722718,121.45230312145156]
[93,-2.0552875041323437,2.6210058371961815,1.0749010807620172,-3.658463807248824,null,null,-2.0576522681876268,-1.2823935692854012,4.7274865401769075,-2.28489482930553,1.9334233896774162,1.5900731789375435,8.5858041320412859E-2,-0.43032087975239763,0.49526639827206553,-0.35572437811490376,-0.30587488360954307,0.30927813386914726,-0.12258894223664552,0.15516202430474024,-0.10051465190213138,0.90011314114857655,1.8193896237269866,-1.5352158019436557,-0.61879705091384718,-10.759469615950209,5.6927419349198036,-1.1062085187615822,-17.440197634805102,4.8017810193834789,null,134.86689171807487,136.76146534811519,130.03354850351852,129.11141528810779,121.34036834464817,118.04110239652088,null,null,-2.0576522681876268,-1.2823935692854012,4.7274865401769075,-2.28489482930553,1.9334233896774162,1.5900731789375435,8.5858041320412859E-2,-0.43032087975239763,0.49526639827206553,-0.35572437811490376,-0.30587488360954307,0.30927813386914726,-0.12258894223664552,0,-0.10051465190213138,0,0,-1.5352158019436557,-0.61879705091384718,-10.759469615950209,5.6927419349198036,-1.1062085187615822,-17.440197634805102,4.8017810193834789,null,134.86689171807487,136.91662737241992,130.18506636847371,130.16828470186508,124.20971025218989,120.92759397174339]
[94,-1.3967838593299673,2.2895923679285728,-1.2416823556271956,4.2067873000802081,null,null,-1.3991486233852501,-1.2905551109194486,1.1973545452479382,1.7611170563079535,1.0634924200105333,-0.75227989625765501,-0.24555542794719587,0.90189180129010316,0.10577485222646388,6.510858931192498E-2,5.1964102321891747E-2,-0.60613144775971994,-2.4391723786258583,-1.7493010515973695,0.28210511020519657,0.62840206208706983,-2.0552864882598518,0.34356629618666168,7.2464540564151854,28.744349162978395,-2.9388277559917548,-2.1820388837136986,-5.5748735848882323,-13.674185574823763,null,135.82469710458372,141.48202835014996,138.49126348751724,133.07875041482214,130.74362456738589,127.49732297528283,null,null,-1.3991486233852501,-1.2905551109194486,1.1973545452479382,1.7611170563079535,1.0634924200105333,-0.75227989625765501,-0.24555542794719587,0.90189180129010316,0.10577485222646388,6.510858931192498E-2,5.1964102321891747E-2,-0.60613144775971994,-2.4391723786258583,-1.7493010515973695,0,0,-2.0552864882598518,0,7.2464540564151854,28.744349162978395,-2.9388277559917548,-2.1820388837136986,-5.5748735848882323,-13.674185574823763,null,135.82469710458372,141.48202835014996,138.77336859772245,133.98871481565851,131.65848633340966,128.77434292443621]
[95,-2.3664834626624103,1.8723414684673387,2.3043895018567357,-16.317835037855058,null,null,-2.3688482267176934,0.17202908488161897,-1.2872056961836222,1.557804131389471,1.9706379998148049,0.526840989837014,-0.66280632740842993,0.35393478115874055,-0.12397294754882937,-0.21252224805546893,-5.3299459380542036E-2,0.72711590613593424,1.106899478858073,-1.8361089650600566,1.7277031861697898,0.79311773609625469,-0.4700739038469296,-0.93346651451306539,-13.278168281520081,8.0395821903320659,-5.943945348107631,-4.3254350157826327,-16.155593770599651,15.986877728049372,null,133.0868172621945,135.98270496756703,134.60592161620355,128.93849449999217,123.72697314769123,121.64932758295129,null,null,-2.3688482267176934,0.17202908488161897,-1.2872056961836222,1.557804131389471,1.9706379998148049,0.526840989837014,-0.66280632740842993,0.35393478115874055,-0.12397294754882937,-0.21252224805546893,-5.3299459380542036E-2,0.72711590613593424,0,-1.8361089650600566,0,0,-0.4700739038469296,-0.93346651451306539,-13.278168281520081,8.0395821903320659,-5.943945348107631,-4.3254350157826327,-16.155593770599651,15.986877728049372,null,134.19371674105255,137.11358188187316,137.49749550758406,132.61552452067079,127.3876065619073,125.3853649850314]
[96,-3.8168114862688722,1.6745175504964749,2.350432744704678,-16.235794862504829,null,null,-3.8191762503241553,1.1774793053238968,3.0777043639408204,-2.7805897637891972,1.6901430142476068,4.8610668409453814E-2,-0.86063024537929378,-0.15505100435999575,-7.9559420651350798E-2,0.6702485875684574,-0.1177546439449646,-4.0318512051346289E-2,1.1529427217060153,0.42091290658733338,-0.23003715498443122,1.0394361480697127,-9.8666578709981412E-2,4.1649226937265471E-2,-13.196128106169851,3.0216763713042951,-7.3238091071035409,14.149303017305712,-8.5483443905899641,7.4008774787066756,null,134.85383187143293,133.49848639796386,128.30508702501155,129.18587663568152,123.87100248477276,120.47943773785232,null,null,-3.8191762503241553,1.1774793053238968,3.0777043639408204,-2.7805897637891972,1.6901430142476068,4.8610668409453814E-2,-0.86063024537929378,-0.15505100435999575,-7.9559420651350798E-2,0.6702485875684574,-0.1177546439449646,-4.0318512051346289E-2,0,0,-0.23003715498443122,0,-9.8666578709981412E-2,0,-13.196128106169851,3.0216763713042951,-7.3238091071035409,14.149303017305712,-8.5483443905899641,7.4008774787066756,null,136.00677459313894,135.07993993586715,129.86513435741091,131.86363757309459,126.5424018465101,123.2401428506934]
[97,2.8811222872015185,3.1342984893674624,1.2000969366662464,7.4950361778779282,null,null,2.8787575231462355,3.0432447126032511,0.66946343797632013,1.2718220327242626,-1.6466809908733886,1.8103126135810022,0.5991506934916937,-0.27436698491640055,4.3139466931383819E-2,-3.020499181131342E-2,9.4298846984071538E-2,-0.46532411886333458,2.606913667583699E-3,-0.70776984127282994,1.1082912498347195,0.79745710854741825,-1.0010106176755922,1.3926394851340316,10.534702934212905,-6.498755277224646,4.8901870651564483,-7.3828203528407439,2.9408585697976521,-10.182121131479679,null,128.7516330529952,126.00706465409515,122.67130759359307,117.58977726349283,117.37885607209051,109.99294883310755,null,null,2.8787575231462355,3.0432447126032511,0.66946343797632013,1.2718220327242626,-1.6466809908733886,1.8103126135810022,0.5991506934916937,-0.27436698491640055,4.3139466931383819E-2,-3.020499181131342E-2,9.4298846984071538E-2,-0.46532411886333458,0,-0.70776984127282994,0,0,-1.0010106176755922,0,10.534702934212905,-6.498755277224646,4.8901870651564483,-7.3828203528407439,2.9408585697976521,-10.182121131479679,null,128.75423996666277,126.00963858000351,123.78220114149353,119.50024318647698,119.35259870105573,113.35204072259702]
[98,5.0245914982361404,3.0067963499027885,0.28279265590292602,3.0441714204288499,null,null,5.0222267341808573,1.1306464621247105,1.2395275275250635,-1.5858067845679797,-2.9907107408165978,-0.20985659457021391,0.47164855402701988,0.53500529859684098,0.68265577601375282,-1.3786826039196445,0.40730375593285517,-0.91364945296550992,-0.91469736709573668,-1.5690396249176888,5.7049006485430986E-2,2.1634320048776225,-2.3563237357950761,-0.48133944552863017,6.0838381767638268,6.9042719875612715,15.101509264974897,-25.242055992630881,19.78377920488996,-9.510299073548083,null,126.81539302547492,128.31465757283655,126.13481156179576,121.6078844676548,124.98801082989338,121.38409710464812,null,null,5.0222267341808573,1.1306464621247105,1.2395275275250635,-1.5858067845679797,-2.9907107408165978,-0.20985659457021391,0.47164855402701988,0.53500529859684098,0.68265577601375282,-1.3786826039196445,0.40730375593285517,-0.91364945296550992,-0.91469736709573668,-1.5690396249176888,0,0,-2.3563237357950761,-0.48133944552863017,6.0838381767638268,6.9042719875612715,15.101509264974897,-25.242055992630881,19.78377920488996,-9.510299073548083,null,126.81539302547492,128.31465757283655,126.19186056828119,123.82933977453219,127.32145302519467,123.74506654322757]
[99,3.7168523201601014,2.6808028259542542,2.4381536146103069,-7.3284432546555482,null,null,3.7144875561048183,0.28269224659306469,1.6331485075040848,-1.9727422723347674,-5.1832653455820603,-0.4446618097950738,0.14565503007848557,9.8663208391822632E-2,0.46333206569041163,-0.35201918552148381,-3.11062443718777E-2,0.36202502308877493,1.2406635916116442,1.2240908752937845,1.3343817481159057,0.33698784165076368,-2.0874702046042892,1.1786191555297489,-4.288776498320571,15.770579843392944,18.350480949664458,-3.8651369266509517,4.2632984818249415,8.4168692840222157,null,125.88375342873529,125.10447529834454,120.8576357130024,119.79334275996659,125.13471111647527,121.75197410726518,null,null,3.7144875561048183,0.28269224659306469,1.6331485075040848,-1.9727422723347674,-5.1832653455820603,-0.4446618097950738,0.14565503007848557,9.8663208391822632E-2,0.46333206569041163,-0.35201918552148381,-3.11062443718777E-2,0.36202502308877493,0,0,0,0,-2.0874702046042892,0,-4.288776498320571,15.770579843392944,18.350480949664458,-3.8651369266509517,4.2632984818249415,8.4168692840222157,null,127.12441702034693,127.59158168232308,124.69311898767643,124.08610264981898,129.72706822632466,127.64609852247544]
[100,0.72994033139341907,2.9124922700289271,-0.52085115216145383,-1.4773012499601923,null,null,0.72757556733813622,1.5230422065735096,9.0737419594437235E-2,-1.6325136349008986,0.73306160702416467,-9.1045497664230896E-2,0.37734447415315842,-8.6377502730962341E-2,0.23198738925755658,0.48902489041799235,0.4129109321123754,0.12415179784382202,-1.7183411751601165,2.169343514316433,0.96906153141740603,0.3069998282186186,-0.64405464844120441,-0.52318998803762673,1.5623655063747846,-4.9627435756712668,12.026378536599097,17.088779909945455,0.26688718955434876,7.1068596221984155,null,133.01185530396026,129.53286547243854,127.36632128804261,127.16187664463743,124.24668966190423,121.80345041167213,null,null,0.72757556733813622,1.5230422065735096,9.0737419594437235E-2,-1.6325136349008986,0.73306160702416467,-9.1045497664230896E-2,0.37734447415315842,-8.6377502730962341E-2,0.23198738925755658,0.48902489041799235,0.4129109321123754,0.12415179784382202,-1.7183411751601165,0,0,0,-0.64405464844120441,-0.52318998803762673,1.5623655063747846,-4.9627435756712668,12.026378536599097,17.088779909945455,0.26688718955434876,7.1068596221984155,null,133.01185530396026,131.70220898675495,130.54523751108519,130.7631077595646,127.89174298063593,125.52458359250797]
[101,3.1909543171551911,3.5648556562707725,-0.90469102426558345,12.896048197210975,null,null,3.188589553099908,1.294193921121527,2.6441012047730275,-2.3975684499840799,-1.4226848375575454,-0.82474736243478097,1.0297078603950038,-0.46662781699091394,-0.94121516860938348,-0.43989391166932368,0.48264778207554571,0.15899410441035444,-2.1021810472642461,0.92656936351933794,0.63130228481768347,-0.33238829976139161,0.3800927069765816,-0.91470775885550104,15.935714953545952,-6.3366173973831135,-16.530258778103338,-4.1375475626786287,0.83861554842506791,5.3710517633772898,null,130.99866419278209,128.56144778725226,122.03560505302987,122.10939875317433,120.85874191989002,119.68012618946125,null,null,3.188589553099908,1.294193921121527,2.6441012047730275,-2.3975684499840799,-1.4226848375575454,-0.82474736243478097,1.0297078603950038,-0.46662781699091394,-0.94121516860938348,-0.43989391166932368,0.48264778207554571,0.15899410441035444,-2.1021810472642461,0,0,-0.33238829976139161,0,-0.91470775885550104,15.935714953545952,-6.3366173973831135,-16.530258778103338,-4.1375475626786287,0.83861554842506791,5.3710517633772898,null,130.99866419278209,129.48801715077158,123.57705788454575,123.70464849064525,122.8894248025684,121.76905182079484]
[102,0.8100967361885395,2.7821940976462876,0.17214303898463634,1.6795282875871087,null,null,0.80773197213325665,0.92823419113696493,-1.348737982505559,0.72874334587070377,-0.94135369356613541,-2.3645942082224529,0.24704630177051889,0.27384993246810518,-0.5272822750209416,0.37744109096085454,-0.22882433435645222,-0.28757868711532897,-1.0253469840140264,1.1852427597344191,0.97438959412768611,0.20043731418963628,-2.3573477630045847,-1.2471108026283941,4.7191950439220856,7.0144158027409844,-2.5924430001457748,7.9192678678597357,2.0599205946957393,-1.0956798679726707,null,132.044600718564,130.78922866283659,129.56828992564093,126.30438480132412,126.41602907854998,127.18405519207094,null,null,0.80773197213325665,0.92823419113696493,-1.348737982505559,0.72874334587070377,-0.94135369356613541,-2.3645942082224529,0.24704630177051889,0.27384993246810518,-0.5272822750209416,0.37744109096085454,-0.22882433435645222,-0.28757868711532897,-1.0253469840140264,0,0,0,-2.3573477630045847,-1.2471108026283941,4.7191950439220856,7.0144158027409844,-2.5924430001457748,7.9192678678597357,2.0599205946957393,-1.0956798679726707,null,132.044600718564,131.97447142257101,131.75846093739924,128.71957410097889,128.88592499967064,129.75321567905689]
[103,-0.3288776996775109,2.191283320842683,0.89114786196477092,3.5957037012746302,null,null,-0.33124246373279376,0.65474440064372086,1.1977150840887139,0.87448295343807714,1.3426462974464415,-1.3559949398268301,-0.3438644750330857,-0.17889463037373909,-4.8065495708800032E-2,4.3393994125547231E-2,0.46405394896163266,-0.11740799075392605,-0.30634216103389178,-0.41954310056579092,0.56752533144569228,0.68019358872771596,1.038366949804999,-1.7676996573309234E-2,6.6353704576096071,-8.9867165485327902,-8.1451777800925669,-2.1965368734552482,10.637851799001952,0.70473423511854882,null,132.09680082769464,132.21812574979762,128.68311894199687,124.32379136245579,119.00693357995341,117.20009364656133,null,null,-0.33124246373279376,0.65474440064372086,1.1977150840887139,0.87448295343807714,1.3426462974464415,-1.3559949398268301,-0.3438644750330857,-0.17889463037373909,-4.8065495708800032E-2,4.3393994125547231E-2,0.46405394896163266,-0.11740799075392605,-0.30634216103389178,-0.41954310056579092,0,0,0,-1.7676996573309234E-2,6.6353704576096071,-8.9867165485327902,-8.1451777800925669,-2.1965368734552482,10.637851799001952,0.70473423511854882,null,132.09680082769464,132.21812574979762,129.25064427344256,125.5752083660043,121.30505343655095,119.57034322256764]
[104,-4.4835260598724308E-2,1.3996040544833632,4.7862345982162084,-19.480593168471682,null,null,-4.7200024654007182E-2,1.5739825682924939,-3.5062390238532175,-3.1150858184716439,-3.2362263351881433,1.3189432296377015,-1.1355437413924054,-0.23459957263915587,-0.28778534324443417,-0.92486317243323857,-0.1190573346478101,-0.77888923372588459,3.5887445752175458,2.4326199739644077,0.58326586759684362,1.300828004166863,-1.3235748581001998,-0.40489826664586603,-16.440926412136704,-16.039854595406585,10.658189058695029,-11.395005533808977,5.9723811275309053,-20.867246255392384,null,126.79319458490764,122.77988709287922,124.83050010638964,123.69578089292463,125.81011868374277,120.40657963415451,null,null,-4.7200024654007182E-2,1.5739825682924939,-3.5062390238532175,-3.1150858184716439,-3.2362263351881433,1.3189432296377015,-1.1355437413924054,-0.23459957263915587,-0.28778534324443417,-0.92486317243323857,-0.1190573346478101,-0.77888923372588459,0,0,0,0,-1.3235748581001998,-0.40489826664586603,-16.440926412136704,-16.039854595406585,10.658189058695029,-11.395005533808977,5.9723811275309053,-20.867246255392384,null,130.38193916012517,128.80811346914828,131.74886899692558,132.17456173025298,134.69313907255838,129.27203871346649]
[105,0.49218165741701131,2.2359140941991726,0.57347481244558263,-11.700414024845376,null,null,0.48981689336172846,1.8996215034610151,3.4529983374645958,0.22274285408495983,-4.1447534445441967,3.7613584807955927,-0.29923370167659602,0.56267098152414885,-0.26966466908641396,-0.34234666294386829,6.0401633007378663E-2,0.44036602221993926,-0.62401521055308007,0.28847350272230177,1.5943630546969185,0.19713433364370569,-1.5174771209503897,0.68059990194091702,-8.6607472685103986,11.486994993074696,0.3283801221339413,-1.1952987628820577,9.8245485853978245,-7.4616954665268835,null,131.3662111908861,130.10857451238371,122.4391166608542,118.84776466271731,122.30732888679115,114.40554295148337,null,null,0.48981689336172846,1.8996215034610151,3.4529983374645958,0.22274285408495983,-4.1447534445441967,3.7613584807955927,-0.29923370167659602,0.56267098152414885,-0.26966466908641396,-0.34234666294386829,6.0401633007378663E-2,0.44036602221993926,-0.62401521055308007,0,0,0,-1.5174771209503897,0,-8.6607472685103986,11.486994993074696,0.3283801221339413,-1.1952987628820577,9.8245485853978245,-7.4616954665268835,null,131.3662111908861,130.39704801510601,124.31650192886536,120.93951014297068,124.5231333117151,117.27184694694432]
[106,-5.0481966693784042,2.7539145812066872,0.31630016341867462,15.907985349848428,null,null,-5.0505614334336872,2.2239410962667638,-0.50891707591819479,-0.31693986989751549,-4.2382599062546173,-2.4168380517449988,0.21876678533091853,-0.30880670979043812,-0.16711511218327724,0.47827501536444617,-0.71835204552826437,0.45320314525718697,-0.88118985957998808,0.56871760052236908,0.33881405851877222,0.67229318767910029,-1.5084279541928169,-2.3549067957193515,18.947652106183405,-6.3376955364698855,-11.769406879010354,8.6027196325406887,-9.9035737777123742,2.9820233809333452,null,140.17153780093653,137.06025425645561,135.95316169207896,133.84686875286204,137.25063555973702,140.66665578351689,null,null,-5.0505614334336872,2.2239410962667638,-0.50891707591819479,-0.31693986989751549,-4.2382599062546173,-2.4168380517449988,0.21876678533091853,-0.30880670979043812,-0.16711511218327724,0.47827501536444617,-0.71835204552826437,0.45320314525718697,-0.88118985957998808,0,0,0,-1.5084279541928169,-2.3549067957193515,18.947652106183405,-6.3376955364698855,-11.769406879010354,8.6027196325406887,-9.9035737777123742,2.9820233809333452,null,140.17153780093653,137.62897185697796,136.87251146857346,135.45936416423635,138.94748593187637,142.44536048002016]
[107,-1.1706180086804943,2.4034941891061066,0.63211105707421045,-4.5381429459228784,null,null,-1.1729827727357771,-2.6078406627726332,1.1055838399003455,1.5810741947214246,-3.4843490209866741,-4.186251189407538,-0.13165360676966209,-0.29689383317966556,5.7166038614573367E-2,0.13045579376700012,-0.49834684752940772,0.41572373311054855,-0.56537896592445225,-3.251659096877435E-2,-0.55925797938759747,1.9844003682808808,-0.91101048905590809,-1.7405958469204541,-1.4984761895879015,-9.3943178352304102,-2.0648587001101828,0.70880346915042614,2.7343085318256906,20.829443115200512,null,133.78642878144683,137.87828084655575,135.76480094074395,129.32458765870589,131.13710714338333,136.10040266743255,null,null,-1.1729827727357771,-2.6078406627726332,1.1055838399003455,1.5810741947214246,-3.4843490209866741,-4.186251189407538,-0.13165360676966209,-0.29689383317966556,5.7166038614573367E-2,0.13045579376700012,-0.49834684752940772,0.41572373311054855,-0.56537896592445225,-3.251659096877435E-2,-0.55925797938759747,0,-0.91101048905590809,-1.7405958469204541,-1.4984761895879015,-9.3943178352304102,-2.0648587001101828,0.70880346915042614,2.7343085318256906,20.829443115200512,null,133.78642878144683,137.87828084655575,135.76480094074395,131.30898802698675,133.21369848057367,138.31606592816723]
[108,5.6243915472298376,3.1289948062498922,2.9797371484985713,-11.350974916836567,null,null,5.6220267831745545,6.0984839556533084,2.4827538496985895,-2.7399142406606893,-2.0411408808050502,1.0284882340682786,0.59384701037412357,1.2207717978489563,0.44036907211681831,-0.80666148486684008,-0.52378306535560037,9.0960907787296374E-2,1.7822471254999086,0.92994715663765959,0.5874566299801911,-0.47527150267393914,6.9178882432870736E-2,2.0437839704561518,-8.3113081605015893,19.049934820635492,-3.9410493002798153,-2.8221038935175806,-24.206226516108252,-9.1436312005063236,null,123.53408812424242,117.45878114786575,112.92057991222511,112.8048643897545,111.12622274867687,104.56370208331938,null,null,5.6220267831745545,6.0984839556533084,2.4827538496985895,-2.7399142406606893,-2.0411408808050502,1.0284882340682786,0.59384701037412357,1.2207717978489563,0.44036907211681831,-0.80666148486684008,-0.52378306535560037,9.0960907787296374E-2,0,0,0,-0.47527150267393914,0,0,-8.3113081605015893,19.049934820635492,-3.9410493002798153,-2.8221038935175806,-24.206226516108252,-9.1436312005063236,null,125.31633524974232,120.12304493475717,116.16471723580752,116.16181236632985,114.6564215231772,110.17075412728207]
[109,0.533100616673026,2.6408162026911626,3.3293288480168997,-14.453126632176092,null,null,0.53073585261774314,0.58380074897649892,-7.9007037642122691E-2,0.23875703471014889,-6.8775727469457121E-2,2.8419816054466662,0.10566840681539391,-4.2503351741510986E-2,0.10903008924122082,-0.4362760077333494,-0.10258118917565273,-0.45510062617083635,2.131838825018237,0.66592361395103383,0.6150965090675562,-1.2599998133621813,0.4535156963006719,0.74733996391282731,-11.413459875841115,-3.503762209639961,-4.1576285920991385E-2,-12.637812971414665,-5.4574299345618904,-13.949472873621712,null,129.0763295161851,128.34246316245373,126.57114717932127,124.33774663007068,120.65395107924495,112.72112981263282,null,null,0.53073585261774314,0.58380074897649892,-7.9007037642122691E-2,0.23875703471014889,-6.8775727469457121E-2,2.8419816054466662,0.10566840681539391,-4.2503351741510986E-2,0.10903008924122082,-0.4362760077333494,-0.10258118917565273,-0.45510062617083635,0,0,0,-1.2599998133621813,0,0,-11.413459875841115,-3.503762209639961,-4.1576285920991385E-2,-12.637812971414665,-5.4574299345618904,-13.949472873621712,null,131.20816834120333,131.16921432342625,130.06718115899568,127.86207159761221,124.68497654137744,117.44517875332252]
[110,1.1595264067026347,2.2981443183463983,0.3867995889771928,0.8965855510933749,null,null,1.1571616426473519,-0.18878062606574705,-2.3171702241450332,-0.97858266012853901,-2.9370080750445693,5.2034849227490447,-0.23700347752937034,-0.31260739724324571,0.13029682446016722,0.27332717234166326,-1.2916905821841238,0.18488959030441077,-0.8106904340214699,1.0119934996349764,1.6686942672478331,-1.5877492228142456,1.6777962116643286E-2,1.6153973885737161,3.9362523074283517,-4.4097729833519352,2.4876225837592525E-2,-1.938443768675095,-22.013958725325914,-1.8567081824962277,null,130.74679683093171,130.35654696045131,130.60969500201259,131.25574826442241,130.40911894211268,119.40588972996891,null,null,1.1571616426473519,-0.18878062606574705,-2.3171702241450332,-0.97858266012853901,-2.9370080750445693,5.2034849227490447,-0.23700347752937034,-0.31260739724324571,0.13029682446016722,0.27332717234166326,-1.2916905821841238,0.18488959030441077,-0.8106904340214699,0,0,-1.5877492228142456,0,0,3.9362523074283517,-4.4097729833519352,2.4876225837592525E-2,-1.938443768675095,-22.013958725325914,-1.8567081824962277,null,130.74679683093171,131.36854046008628,133.33337789448763,134.05400275442619,133.31532853028153,123.84218591703065]
[111,3.3132571416337981,2.7404310834697423,0.2643463794094365,0.61248114277678001,null,null,3.3108923775785151,3.0522818005214685,-2.3304992059243825,-2.4603888108492717,-3.4477471370631192,-1.2350296522202457,0.20528328759397363,0.85893879875128976,-0.17726580818409987,-0.61235102377377215,-0.35031983668643152,0.82337866748313626,-0.93314364358922619,-0.95693105771631082,-0.60422079046474586,0.41764270253024405,-0.19197969745818799,0.56654956113316191,3.6521478991117569,5.6863602754589335,-0.15604908806616358,-12.452625201898666,0.5019262649100571,14.384367773513727,null,128.64198052632406,127.54141855505354,129.56851192759956,129.01446814071394,130.23806833733892,129.26265401469357,null,null,3.3108923775785151,3.0522818005214685,-2.3304992059243825,-2.4603888108492717,-3.4477471370631192,-1.2350296522202457,0.20528328759397363,0.85893879875128976,-0.17726580818409987,-0.61235102377377215,-0.35031983668643152,0.82337866748313626,-0.93314364358922619,-0.95693105771631082,-0.60422079046474586,0,-0.19197969745818799,0,3.6521478991117569,5.6863602754589335,-0.15604908806616358,-12.452625201898666,0.5019262649100571,14.384367773513727,null,128.64198052632406,127.54141855505354,129.56851192759956,129.43211084324417,130.67558165427272,130.28402033052743]
[112,0.19157041286125345,2.6528882363481259,0.67668542804346266,-2.1300461711422685,null,null,0.18920564880597057,-1.1127647751159468,-2.1312150899455857,0.35557212124949611,3.8942146070538666,0.1762296995561177,0.11774044047235721,0.3939084074216912,-0.80595716444250076,-0.38243787395762796,1.2110242046915674,-0.20988348300313975,-0.52080459495520004,-2.0942255409748567,-1.5094162233476216,-0.94919504158822243,-0.21459690475628901,1.8012447318784512,0.90962058519270839,9.1157597128036301,5.2789895615775784,-6.9866077926475025,20.558573270700695,-2.4305254190801517,null,132.20385155250051,137.13344278106257,139.28608251357554,136.75727173994952,130.41030986980678,124.99058183674121,null,null,0.18920564880597057,-1.1127647751159468,-2.1312150899455857,0.35557212124949611,3.8942146070538666,0.1762296995561177,0.11774044047235721,0.3939084074216912,-0.80595716444250076,-0.38243787395762796,1.2110242046915674,-0.20988348300313975,-0.52080459495520004,-2.0942255409748567,-1.5094162233476216,-0.94919504158822243,-0.21459690475628901,0,0.90962058519270839,9.1157597128036301,5.2789895615775784,-6.9866077926475025,20.558573270700695,-2.4305254190801517,null,132.20385155250051,137.13344278106257,139.28608251357554,136.75727173994952,130.41030986980678,126.79182656861967]
[113,0.79413100793688118,3.1586549745671566,1.5917674435807969,-5.5518915866765521,null,null,0.79176624388159833,3.1710223572374789,0.67243540905192167,-2.3604639858560148,-1.2764030671061104,1.7525300313793823,0.62350717869138794,0.22716288723627587,4.3197136095796118E-2,-0.12986247253184358,0.1255508049648868,-0.17753496046819173,0.39427742058213422,-1.2614052603500778,1.2822436319416894,0.12680763089598091,0.60816815186053641,1.4794075275493541,-2.5122248303415753,-6.9320136304898696,0.63001675290526293,0.79753426993393051,10.097648593868662,-8.0949978519199348,null,131.12905935793472,129.38169276453249,125.90543352259549,126.00040466987861,124.01679682348095,116.93562284112474,null,null,0.79176624388159833,3.1710223572374789,0.67243540905192167,-2.3604639858560148,-1.2764030671061104,1.7525300313793823,0.62350717869138794,0.22716288723627587,4.3197136095796118E-2,-0.12986247253184358,0.1255508049648868,-0.17753496046819173,0,-1.2614052603500778,0,0,0,0,-2.5122248303415753,-6.9320136304898696,0.63001675290526293,0.79753426993393051,10.097648593868662,-8.0949978519199348,null,131.52333677851684,129.7724051840535,127.58268504400948,127.86760025169161,126.54745297889843,120.9448284668771]
[114,-5.9644596676636574,2.2320390509296857,2.0811527283150046,-4.8685490411716295,null,null,-5.9668244317189405,-2.1816106396378361,-1.1555334287036756,-2.2415458815241118,1.5802694372179789,-4.9523367278139343,-0.30310874494608298,-0.32551850860412346,0.69258612676094788,-1.3653852140921963E-2,1.0344078007310302,0.39642808152200448,0.88366270531634195,-3.0097424111909805,-0.48555627395400092,-0.47943834479480651,-0.24930066311662191,-1.5060001334009916,-1.8288822848366526,-8.7205792934435458,16.945464571908452,10.134238160449492,0.3246455424608321,16.238933229109534,null,139.0831212525826,145.71682509160541,147.83064453102497,149.34647470286146,145.9642063995642,152.89624594504693,null,null,-5.9668244317189405,-2.1816106396378361,-1.1555334287036756,-2.2415458815241118,1.5802694372179789,-4.9523367278139343,-0.30310874494608298,-0.32551850860412346,0.69258612676094788,-1.3653852140921963E-2,1.0344078007310302,0.39642808152200448,0,-3.0097424111909805,-0.48555627395400092,-0.47943834479480651,-0.24930066311662191,-1.5060001334009916,-1.8288822848366526,-8.7205792934435458,16.945464571908452,10.134238160449492,0.3246455424608321,16.238933229109534,null,139.96678395789894,146.63509576250459,148.78196593846039,150.33353756273237,146.96101827327965,153.96808122614453]
[115,-0.49483326694807861,2.2706746731828287,-0.81704116605709709,4.4495720412763067,null,null,-0.49719803100336146,-1.5970295201268401,-0.42061951244719004,-0.5536807182978204,-1.0330451512679255,2.7401242000059498,-0.26447312269293999,-0.46583651670914428,-0.48652278706817631,-1.3386882784192058,-1.2765742416728436,0.54214043443569482,-2.0145311890557598,0.44425004545394819,-0.1909142295643389,1.4455330338244479,1.4759380171862841,-1.1573227915023687,7.489238797611284,-16.162143799565683,4.0649699758096158,-18.575557529454862,-35.84291234750124,6.078064611219439,null,134.13388372979162,136.10813957413606,134.95711405865976,129.94745141845297,125.07319643920795,120.30640559810614,null,null,-0.49719803100336146,-1.5970295201268401,-0.42061951244719004,-0.5536807182978204,-1.0330451512679255,2.7401242000059498,-0.26447312269293999,-0.46583651670914428,-0.48652278706817631,-1.3386882784192058,-1.2765742416728436,0.54214043443569482,-2.0145311890557598,0,-0.1909142295643389,0,0,-1.1573227915023687,7.489238797611284,-16.162143799565683,4.0649699758096158,-18.575557529454862,-35.84291234750124,6.078064611219439,null,134.13388372979162,136.55238961959,135.40878792634888,131.84784956854187,128.47451563200929,123.69781515107356]
[116,3.3703172045677472,2.9769697448345109,2.1665672519319608,6.9623496893964898,null,null,3.3679524405124641,3.705452387016416,-3.1298520122751605,-0.64509488364431122,1.3262593484012601,5.1650280597603082,0.44182194895874227,0.29877660244271498,3.7296142458553394E-2,0.13573678942591316,-0.73203454902356158,0.12925429777062147,0.96907722893329806,0.50977178914240628,-0.56458120822407687,1.7174002080880548,1.4065760016473323,1.3762123078642094,10.002016445731467,-9.8785701762089229,6.2965077371869107,7.5381834827194147,-11.864257806228663,-1.407838516699377,null,126.96303435397115,122.92548626278722,126.04290667857443,122.65804300853044,115.55342437380786,105.20557527718675,null,null,3.3679524405124641,3.705452387016416,-3.1298520122751605,-0.64509488364431122,1.3262593484012601,5.1650280597603082,0.44182194895874227,0.29877660244271498,3.7296142458553394E-2,0.13573678942591316,-0.73203454902356158,0.12925429777062147,0,0,-0.56458120822407687,0,0,0,10.002016445731467,-9.8785701762089229,6.2965077371869107,7.5381834827194147,-11.864257806228663,-1.407838516699377,null,127.93211158290444,124.39132407379304,127.58231059142885,125.94965744430745,120.23574391777399,111.12585332764377]
[117,-0.85181707251445593,3.0574497841890453,1.8479144954145261,12.069151117489342,null,null,-0.85418183656973878,0.44720824146533511,2.6175577549466751,3.4148527205046793,4.0333070287347059,-2.3739688440142337,0.52230198831327668,0.52773253436740264,-0.108929094975458,1.6219781844881709E-3,0.97506987504692999,0.35034785810765179,0.65042447241586343,-1.0339233726385606,-1.0011441979453197,0.18211542638151434,-1.0295493397427453,-0.78971743143942474,15.10881787382432,22.62179351725139,-12.149304889921897,-8.7438523036954319E-2,16.048554375234577,18.632121545065548,null,132.98351318007988,134.93391754967666,131.04473547763229,123.94985915298997,118.11493365090148,118.86603919478661,null,null,-0.85418183656973878,0.44720824146533511,2.6175577549466751,3.4148527205046793,4.0333070287347059,-2.3739688440142337,0.52230198831327668,0.52773253436740264,-0.108929094975458,1.6219781844881709E-3,0.97506987504692999,0.35034785810765179,0,-1.0339233726385606,-1.0011441979453197,0,-1.0295493397427453,-0.78971743143942474,15.10881787382432,22.62179351725139,-12.149304889921897,-8.7438523036954319E-2,16.048554375234577,18.632121545065548,null,133.63393765249575,135.597741460462,131.70229230249984,124.77751322285123,118.93085003080863,119.7200943578322]
[118,1.403731035760976,2.2794140615620115,2.366720382899449,-13.120864429911244,null,null,1.4013662717056932,1.1444429945240531,1.9423368958925833,0.10394648599075598,0.39901220202798554,0.28896699662914099,-0.25573373431375712,-0.16177274231032923,-0.40407205150903369,0.5382997372449303,-0.36057715504349241,-0.22342010102725407,1.1692303599007863,2.2364184781252496,2.6714482585392472,-0.6957941162596869,-0.7764072784238335,0.18417652581312316,-10.081197673576266,-9.4707153790277427,-13.288092721438183,18.143484398179282,7.7418155812009157,-1.1552508534195556,null,128.42170179519897,125.24190291849499,118.22602027994644,116.65430241497907,113.24470178156172,109.04374878288749,null,null,1.4013662717056932,1.1444429945240531,1.9423368958925833,0.10394648599075598,0.39901220202798554,0.28896699662914099,-0.25573373431375712,-0.16177274231032923,-0.40407205150903369,0.5382997372449303,-0.36057715504349241,-0.22342010102725407,0,0,0,-0.6957941162596869,-0.7764072784238335,0,-10.081197673576266,-9.4707153790277427,-13.288092721438183,18.143484398179282,7.7418155812009157,-1.1552508534195556,null,129.59093215509975,128.65556146029445,124.29128422804675,122.83500373037261,119.47418062262173,115.54227976210429]
[119,-1.5486561022541743,2.1748796819167877,1.435532157186802,-8.5079480104064515,null,null,-1.5510208663094571,-0.1678286250028449,-0.49359722827547509,-2.1329890184463038,1.0689493921429547,-4.6899819515400676,-0.36026811395898095,0.18379981730579198,5.5300334813123353E-2,-0.14420766695477072,-0.29751094060350569,-0.36278606478173803,0.23804213418813935,1.1387769025419918,1.5598916366987248,-0.18091458148587969,-0.24290526601619733,-2.2770843788752044,-5.4682812540714743,11.352444055635239,0.16248168862337264,-11.408494967143927,2.8769742756813459,16.453897507946056,null,133.2081509306251,133.36630900132116,131.23559560574571,131.50791350617274,126.89640082542689,131.79524283881358,null,null,-1.5510208663094571,-0.1678286250028449,-0.49359722827547509,-2.1329890184463038,1.0689493921429547,-4.6899819515400676,-0.36026811395898095,0.18379981730579198,5.5300334813123353E-2,-0.14420766695477072,-0.29751094060350569,-0.36278606478173803,0,0,0,-0.18091458148587969,-0.24290526601619733,-2.2770843788752044,-5.4682812540714743,11.352444055635239,0.16248168862337264,-11.408494967143927,2.8769742756813459,16.453897507946056,null,133.44619306481323,134.74870355916377,134.20945074012602,134.58621184733917,129.98060294020354,135.07829472581386]
[120,-2.2463402802176642,2.7499207183391938,1.3417536336650491,10.061649250497071,null,null,-2.2487050442729473,1.5197305042628333,0.74793977473797513,4.7414697103692465,4.2891846061897159,0.6725633634376299,0.21477292246342516,0.58297646919307544,0.10005128369050142,0.34015583163633645,-0.15666959102370415,9.747663001447604E-2,0.14426361066638638,1.1583913868343174,0.61497229927637109,0.69955973728125542,1.0372705790235566,-0.81547186970402186,13.101316006832048,7.8341941997871931,-9.1311000093979544,-3.8492691964904044,-0.28191425071849974,10.857969838164706,null,135.04109739068824,133.4691328408006,130.67954353464438,121.88723946995231,112.41865750915906,109.1311402465638,null,null,-2.2487050442729473,1.5197305042628333,0.74793977473797513,4.7414697103692465,4.2891846061897159,0.6725633634376299,0.21477292246342516,0.58297646919307544,0.10005128369050142,0.34015583163633645,-0.15666959102370415,9.747663001447604E-2,0,0,0,0,0,-0.81547186970402186,13.101316006832048,7.8341941997871931,-9.1311000093979544,-3.8492691964904044,-0.28191425071849974,10.857969838164706,null,135.18536100135461,134.77329365030869,132.61276496967045,124.46713215966854,115.96544988687337,112.72389216780044]
[121,2.4339151506338355,2.3675209599650753,2.7560618565367117,-6.155678666842598,null,null,2.4315503865785524,0.38707255811309321,1.5252807177134231,0.25615986456275402,-1.9296997785016299,0.38248742671118413,-0.16762683591069338,0.10876974984602672,0.94589213050227672,-5.8333624329179212E-2,-0.48319205270004195,0.32502090184230914,1.558571833538049,-1.1341752513999428,-1.0930003348797213,-9.6157781500998185E-2,-1.5332035076847377,-1.1535449060042449,-3.1160119105076212,-1.8083300982085384,21.878692411330892,13.65151679035386,2.8709577210136468,7.2785663884293825,null,126.80549322633495,128.28052823432205,127.21801806465649,124.27703229584662,124.46359750098144,122.30905019719525,null,null,2.4315503865785524,0.38707255811309321,1.5252807177134231,0.25615986456275402,-1.9296997785016299,0.38248742671118413,-0.16762683591069338,0.10876974984602672,0.94589213050227672,-5.8333624329179212E-2,-0.48319205270004195,0.32502090184230914,0,-1.1341752513999428,-1.0930003348797213,-9.6157781500998185E-2,-1.5332035076847377,-1.1535449060042449,-3.1160119105076212,-1.8083300982085384,21.878692411330892,13.65151679035386,2.8709577210136468,7.2785663884293825,null,128.36406505987298,129.86569765336034,128.82124015134454,125.89891200537977,126.13454708990851,124.01022831131236]
[122,0.68625226235086956,2.4931385728570912,-0.91740473108959986,2.1944031975385614,null,null,0.6838874982955867,-4.0904321520097664,0.22038437410518158,2.6378877459248353,-1.3512726930753056,1.0966604455810633,-4.2009223018677488E-2,-0.30994418286216918,0.101401530078161,-3.877480768056607E-3,-0.43096216062376014,-0.16823843708144315,-2.1148947540882626,-0.22225685247451243,5.2532455048064364E-2,0.58557975529571982,1.4392113863708875,-0.54573095265041838,5.2340699538735382,-5.8287167611306359,19.312198085402013,-9.294796395130243,-4.7698689336574169,-11.35320108233449,null,132.92854098920577,139.28302820590849,137.8538840355572,131.23449451166289,127.94597680487503,123.72027720767768,null,null,0.6838874982955867,-4.0904321520097664,0.22038437410518158,2.6378877459248353,-1.3512726930753056,1.0966604455810633,-4.2009223018677488E-2,-0.30994418286216918,0.101401530078161,-3.877480768056607E-3,-0.43096216062376014,-0.16823843708144315,-2.1148947540882626,-0.22225685247451243,0,0,0,-0.54573095265041838,5.2340699538735382,-5.8287167611306359,19.312198085402013,-9.294796395130243,-4.7698689336574169,-11.35320108233449,null,132.92854098920577,139.28302820590849,137.90641649060527,131.87202895500101,130.03854665944414,125.82573956458002]
[123,-1.291948268012618,1.9335565866761979,2.6674276666548016,-1.0141970220719325,null,null,-1.2943130320679008,0.9815700524862,2.4422255039624745,2.2454794923177381,-0.6617462031843987,0.40629152813455732,-0.60159120919957076,0.78981212083824248,0.39678889308523813,8.7709644301036338E-2,0.77163962259409402,9.1014471318571655E-2,1.4699376436561389,0.18237849346081259,0.70051804737845935,-0.929257212178767,-1.4605750025823034,0.5621159662811106,2.0254697342630443,13.412611147167699,11.27747544073666,3.4588281373627092,16.198941852088762,6.0282664587313466,null,131.30368140308158,131.63753468102828,126.94188797862601,122.54484546466183,122.54374708392157,118.32735209651418,null,null,-1.2943130320679008,0.9815700524862,2.4422255039624745,2.2454794923177381,-0.6617462031843987,0.40629152813455732,-0.60159120919957076,0.78981212083824248,0.39678889308523813,8.7709644301036338E-2,0.77163962259409402,9.1014471318571655E-2,0,0,0,-0.929257212178767,-1.4605750025823034,0,2.0254697342630443,13.412611147167699,11.27747544073666,3.4588281373627092,16.198941852088762,6.0282664587313466,null,132.77361904673771,133.31603975000291,129.31608232991442,124.90391569892017,124.97298522713903,121.35647852785088]
[124,0.94829163977916264,3.0609426291424322,3.1053488945202883,-3.3761967156581965,null,null,0.94592687572387979,-1.5394902795535754,2.6487556842703399,-1.8853562065906662,-4.7348724626630831,1.5813161950800525,0.52579483326666354,9.5811963242642406E-3,0.73036727364227572,-0.18054654936307157,-0.31722720321226294,-0.6644287701237479,1.9078588715216256,1.3805578832035881,-1.0839440357175212,-1.2143828547328208,0.44744552121420256,1.1223432344006854,-0.33652995932321961,-1.2922228456217746,6.5442688155997564,12.619057862312214,-0.66033593837365201,-18.113876245730239,null,129.28413755553015,130.71090871036861,127.96326581201484,128.77779152532585,131.19107534480895,124.06152200942488,null,null,0.94592687572387979,-1.5394902795535754,2.6487556842703399,-1.8853562065906662,-4.7348724626630831,1.5813161950800525,0.52579483326666354,9.5811963242642406E-3,0.73036727364227572,-0.18054654936307157,-0.31722720321226294,-0.6644287701237479,0,0,-1.0839440357175212,-1.2143828547328208,0,0,-0.33652995932321961,-1.2922228456217746,6.5442688155997564,12.619057862312214,-0.66033593837365201,-18.113876245730239,null,131.19199642705178,134.06765748133392,131.31448921394656,132.23685567742504,135.3115941020942,129.29032889098283]
[125,-3.1189112972805271,2.2994438333358511,-1.9291684882685871,-2.9496287065396869,null,null,-3.1212760613358101,-0.56980951649225908,1.6508509485899621,1.3694452698924313,2.6840986084593372,1.1178193213535152,-0.23570396253991754,5.6790989286042315E-2,-0.44982797833880683,0.45101150532392609,-0.46674530938085113,0.18374321718007991,-3.1266585112672498,0.47212977702068759,0.91135033391012943,0.20473640571532048,2.5655670119622478,-0.31871345538926243,9.0038049795289954E-2,7.4385364514728209,-26.171663735364987,3.8925689591154837,-17.583086991231681,4.3302423922744957,null,138.96136436972674,140.31540499879293,135.30538346054149,131.34542108442872,121.66948942165421,117.57133959640872,null,null,-3.1212760613358101,-0.56980951649225908,1.6508509485899621,1.3694452698924313,2.6840986084593372,1.1178193213535152,-0.23570396253991754,5.6790989286042315E-2,-0.44982797833880683,0.45101150532392609,-0.46674530938085113,0.18374321718007991,-3.1266585112672498,0,0,0,0,-0.31871345538926243,9.0038049795289954E-2,7.4385364514728209,-26.171663735364987,3.8925689591154837,-17.583086991231681,4.3302423922744957,null,138.96136436972674,140.78753477581361,136.68724094005992,132.9398015467292,125.80511392608014,121.74581042598223]
[126,1.2042292753931048,3.4741193967187458,0.34409157369833321,12.672782342310967,null,null,1.2018645113378219,-0.23462391308757879,1.2516363622903788,0.13265549212923453,0.6845999274068667,-0.78371636485914808,0.93897160084297715,-1.0216024164477311E-2,-3.4668075726342895E-2,0.83986895856413613,0.3366030758844758,0.49524138778899873,-0.85339844930032949,0.95398692914482019,-1.0056932495055437,0.53493711602420957,-1.0662086079379938,-2.2739187943672161,15.712449098645944,8.9909742387490148,-2.3729636148779893,19.040761958042683,4.6669604524367001,7.151697642670312,null,132.23241936163365,132.38720589164399,130.3734688182694,128.15188203169083,125.6366799232317,126.32220294334719,null,null,1.2018645113378219,-0.23462391308757879,1.2516363622903788,0.13265549212923453,0.6845999274068667,-0.78371636485914808,0.93897160084297715,-1.0216024164477311E-2,-3.4668075726342895E-2,0.83986895856413613,0.3366030758844758,0.49524138778899873,-0.85339844930032949,0,-1.0056932495055437,0,-1.0662086079379938,-2.2739187943672161,15.712449098645944,8.9909742387490148,-2.3729636148779893,19.040761958042683,4.6669604524367001,7.151697642670312,null,132.23241936163365,133.34119282078879,131.33175775218064,129.66591691180301,127.16873435629321,127.90268495194702]
[127,1.6443615994593257,2.5289834408391672,0.44454936738909012,-5.4167687022503568,null,null,1.6419968354040428,0.35937619840278007,-1.945077106298239,0.40387540577559827,-4.1643626866944636,-1.0308713241078524,-6.1643550366015099E-3,0.73551883704151821,7.168813948566477E-2,-8.6619217046077335E-2,-1.032436685959194,-0.27329346913075536,-0.75294065560957257,-1.2043397753023726,-0.41452440385326694,-1.0893372713709548,0.21676064828049935,-2.6911340029504163,-2.3771019459153799,10.4697280934571,2.7441626940983039,-6.3057121307818544,-23.797962887741132,-7.4485184085165788,null,130.3461908338289,132.79611535773259,134.63788516470106,132.54138945220987,133.61755243181221,134.2875049657307,null,null,1.6419968354040428,0.35937619840278007,-1.945077106298239,0.40387540577559827,-4.1643626866944636,-1.0308713241078524,-6.1643550366015099E-3,0.73551883704151821,7.168813948566477E-2,-8.6619217046077335E-2,-1.032436685959194,-0.27329346913075536,-0.75294065560957257,-1.2043397753023726,-0.41452440385326694,-1.0893372713709548,0,-2.6911340029504163,-2.3771019459153799,10.4697280934571,2.7441626940983039,-6.3057121307818544,-23.797962887741132,-7.4485184085165788,null,130.3461908338289,132.79611535773259,134.63788516470106,132.54138945220987,133.83431308009273,134.51000599148068]
[128,2.8303602544188444,2.457972131804766,1.2429074756152634,2.3525748470101822,null,null,2.8279954903635613,3.7488510530017631,-4.4904233239068718,1.8900476128324222,0.42585209510097671,3.7795191919299977,-7.7175664071002625E-2,0.49168755889331139,-0.71346916261300408,-0.29898378941596171,0.34776336562324994,0.35876804493805947,4.5417452616600684E-2,1.3095633183337005,1.9576153197732724,0.93389716034113412,-1.41562631413391,0.41394031407381293,5.392241603345159,6.7625592160685573,-7.7299763690118581,-24.76526245582766,6.5090522397797175,-6.8675076737250631,null,127.92423072610939,123.25772883954934,124.73511409256058,118.44848851077244,116.4847667916946,108.81831832697371,null,null,2.8279954903635613,3.7488510530017631,-4.4904233239068718,1.8900476128324222,0.42585209510097671,3.7795191919299977,-7.7175664071002625E-2,0.49168755889331139,-0.71346916261300408,-0.29898378941596171,0.34776336562324994,0.35876804493805947,0,0,0,0,-1.41562631413391,0,5.392241603345159,6.7625592160685573,-7.7299763690118581,-24.76526245582766,6.5090522397797175,-6.8675076737250631,null,127.96964817872598,124.61216505320988,128.12465134416115,122.7492306878315,120.84822489767383,113.53230566896686]
[129,-1.1151349579408594,3.1956132886739357,0.48230863504178689,1.3401938065059924,null,null,-1.1174997219961422,-1.0133467415641413,0.4280043732827436,-2.6784703327198627,1.1835195536746803,-0.30363158047582489,0.66046549279816702,0.40487628275674403,-0.57388167758600295,-0.35119397428260291,0.69481788629935926,-6.5444883528801068E-2,-0.7151813879568758,-0.72496251758971986,1.8423646951387993,-1.4926644293568969,-0.67775544240328056,-6.987488949950027E-2,4.3798605628409693,2.0866321796247433,-5.0569611602540459,10.843942803965389,26.666595055679561,-12.17720424323206,null,{"$f":"S$53*(1+(T$55+N197)/100)*((1-S$62)+S$62*((1+(T$57+Z197)/100)))/(1+(T$54+H197)/100)-(T$56+T197)+T$58","v":134.89524616167594},{"$f":"AG197*(1+(U$55+O197)/100)*((1-T$62)+T$62*((1+(U$57+AA197)/100)))/(1+(U$54+I197)/100)-(U$56+U197)+U$58","v":138.4260421088814},{"$f":"AH197*(1+(V$55+P197)/100)*((1-U$62)+U$62*((1+(V$57+AB197)/100)))/(1+(V$54+J197)/100)-(V$56+V197)+V$58","v":133.98448182502884},{"$f":"AI197*(1+(W$55+Q197)/100)*((1-V$62)+V$62*((1+(W$57+AC197)/100)))/(1+(W$54+K197)/100)-(W$56+W197)+W$58","v":136.15049609887009},{"$f":"AJ197*(1+(X$55+R197)/100)*((1-W$62)+W$62*((1+(X$57+AD197)/100)))/(1+(X$54+L197)/100)-(X$56+X197)+X$58","v":133.14741252126589},{"$f":"AK197*(1+(Y$55+S197)/100)*((1-X$62)+X$62*((1+(Y$57+AE197)/100)))/(1+(Y$54+M197)/100)-(Y$56+Y197)+Y$58","v":130.47282808672861},null,null,-1.1174997219961422,-1.0133467415641413,0.4280043732827436,-2.6784703327198627,1.1835195536746803,-0.30363158047582489,0.66046549279816702,0.40487628275674403,-0.57388167758600295,-0.35119397428260291,0.69481788629935926,-6.5444883528801068E-2,-0.7151813879568758,-0.72496251758971986,0,-1.4926644293568969,-0.67775544240328056,-6.987488949950027E-2,4.3798605628409693,2.0866321796247433,-5.0569611602540459,10.843942803965389,26.666595055679561,-12.17720424323206,null,134.89524616167594,138.4260421088814,135.82684652016763,138.06424011082211,135.08119762470301,132.44750097495313]
[130,-0.54733696759283756,2.2994105910688023,2.3079239589477636,-17.021974714901067,null,null,{"$f":"IF($B$42=\"On\",$B198-$D$15,0)","v":-0.54970173164812042},{"$f":"IF($B$42=\"On\",$B1198-$D$15,0)","v":-0.16873749781117633},{"$f":"IF($B$42=\"On\",$B2198-$D$15,0)","v":-2.2990793995869838},{"$f":"IF($B$42=\"On\",$B3198-$D$15,0)","v":2.2370166170640347},{"$f":"IF($B$42=\"On\",$B4198-$D$15,0)","v":1.1140543414952839},{"$f":"IF($B$42=\"On\",$B5198-$D$15,0)","v":2.304003493008258},{"$f":"IF($B$43=\"On\",$C198-$D$16,0)","v":-0.23573720480696636},{"$f":"IF($B$43=\"On\",$C1198-$D$16,0)","v":-6.0081763515515973E-2},{"$f":"IF($B$43=\"On\",$C2198-$D$16,0)","v":0.65490762102318589},{"$f":"IF($B$43=\"On\",$C3198-$D$16,0)","v":0.29050107191416163},{"$f":"IF($B$43=\"On\",$C4198-$D$16,0)","v":0.57296443355677695},{"$f":"IF($B$43=\"On\",$C5198-$D$16,0)","v":-0.41618344076234548},{"$f":"IF($B$44=\"On\",$D198-$D$17,0)","v":1.1104339359491009},{"$f":"IF($B$44=\"On\",$D1198-$D$17,0)","v":-1.7812474662816606},{"$f":"IF($B$44=\"On\",$D2198-$D$17,0)","v":-1.4440128420830152},{"$f":"IF($B$44=\"On\",$D3198-$D$17,0)","v":-0.79768028932619783},{"$f":"IF($B$44=\"On\",$D4198-$D$17,0)","v":-1.4896079115018388},{"$f":"IF($B$44=\"On\",$D5198-$D$17,0)","v":-0.1687489350602247},{"$f":"IF($B$45=\"On\",$E198-$D$18,0)","v":-13.982307958566089},{"$f":"IF($B$45=\"On\",$E1198-$D$18,0)","v":-0.32908897357739386},{"$f":"IF($B$45=\"On\",$E2198-$D$18,0)","v":8.733870727238914},{"$f":"IF($B$45=\"On\",$E3198-$D$18,0)","v":5.9669849594652487},{"$f":"IF($B$45=\"On\",$E4198-$D$18,0)","v":10.106142934833727},{"$f":"IF($B$45=\"On\",$E5198-$D$18,0)","v":-13.777919254439638},null,131.11790852328073,133.83041778427011,138.02920342978803,133.71124300009294,131.42708581894232,124.98851385771066,null,null,{"$f":"IF($B$42=\"On\",MIN($B198-$D$15,$D$42),0)","v":-0.54970173164812042},{"$f":"IF($B$42=\"On\",MIN($B1198-$D$15,$D$42),0)","v":-0.16873749781117633},{"$f":"IF($B$42=\"On\",MIN($B2198-$D$15,$D$42),0)","v":-2.2990793995869838},{"$f":"IF($B$42=\"On\",MIN($B3198-$D$15,$D$42),0)","v":2.2370166170640347},{"$f":"IF($B$42=\"On\",MIN($B4198-$D$15,$D$42),0)","v":1.1140543414952839},{"$f":"IF($B$42=\"On\",MIN($B5198-$D$15,$D$42),0)","v":2.304003493008258},{"$f":"IF($B$43=\"On\",MAX($C198-$D$16,$D$43),0)","v":-0.23573720480696636},{"$f":"IF($B$43=\"On\",MAX($C1198-$D$16,$D$43),0)","v":-6.0081763515515973E-2},{"$f":"IF($B$43=\"On\",MAX($C2198-$D$16,$D$43),0)","v":0.65490762102318589},{"$f":"IF($B$43=\"On\",MAX($C3198-$D$16,$D$43),0)","v":0.29050107191416163},{"$f":"IF($B$43=\"On\",MAX($C4198-$D$16,$D$43),0)","v":0.57296443355677695},{"$f":"IF($B$43=\"On\",MAX($C5198-$D$16,$D$43),0)","v":-0.41618344076234548},{"$f":"IF($B$44=\"On\",MIN($D198-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D1198-$D$17,$D$44),0)","v":-1.7812474662816606},{"$f":"IF($B$44=\"On\",MIN($D2198-$D$17,$D$44),0)","v":-1.4440128420830152},{"$f":"IF($B$44=\"On\",MIN($D3198-$D$17,$D$44),0)","v":-0.79768028932619783},{"$f":"IF($B$44=\"On\",MIN($D4198-$D$17,$D$44),0)","v":-1.4896079115018388},{"$f":"IF($B$44=\"On\",MIN($D5198-$D$17,$D$44),0)","v":-0.1687489350602247},{"$f":"IF($B$45=\"On\",MAX($E198-$D$18,$D$45),0)","v":-13.982307958566089},{"$f":"IF($B$45=\"On\",MAX($E1198-$D$18,$D$45),0)","v":-0.32908897357739386},{"$f":"IF($B$45=\"On\",MAX($E2198-$D$18,$D$45),0)","v":8.733870727238914},{"$f":"IF($B$45=\"On\",MAX($E3198-$D$18,$D$45),0)","v":5.9669849594652487},{"$f":"IF($B$45=\"On\",MAX($E4198-$D$18,$D$45),0)","v":10.106142934833727},{"$f":"IF($B$45=\"On\",MAX($E5198-$D$18,$D$45),0)","v":-13.777919254439638},null,{"$f":"S$53*(1+(T$55+AU198)/100)*((1-S$62)+S$62*((1+(T$57+BG198)/100)))/(1+(T$54+AO198)/100)-(T$56+BA198)+T$58","v":132.22834245922982},{"$f":"BN198*(1+(U$55+AV198)/100)*((1-T$62)+T$62*((1+(U$57+BH198)/100)))/(1+(U$54+AP198)/100)-(U$56+BB198)+U$58","v":134.96417851450033},{"$f":"BO198*(1+(V$55+AW198)/100)*((1-U$62)+U$62*((1+(V$57+BI198)/100)))/(1+(V$54+AQ198)/100)-(V$56+BC198)+V$58","v":139.21693858720124},{"$f":"BP198*(1+(W$55+AX198)/100)*((1-V$62)+V$62*((1+(W$57+BJ198)/100)))/(1+(W$54+AR198)/100)-(W$56+BD198)+W$58","v":134.8938325016594},{"$f":"BQ198*(1+(X$55+AY198)/100)*((1-W$62)+W$62*((1+(X$57+BK198)/100)))/(1+(X$54+AS198)/100)-(X$56+BE198)+X$58","v":132.62146367480273},{"$f":"BR198*(1+(Y$55+AZ198)/100)*((1-X$62)+X$62*((1+(Y$57+BL198)/100)))/(1+(Y$54+AT198)/100)-(Y$56+BF198)+Y$58","v":126.17337133759118}]
[{"$f":"A198+1","v":131},1.9598587147079962,2.4849539065676538,2.1858792133406535,-10.150338064767512,null,null,1.9574939506527134,1.4599778818890454,3.9341610955705129,-2.3041901453290548,-0.38778321720879205,-0.3301344541857405,-5.0193889308114858E-2,0.24553265175707173,0.27844662528075803,-0.88313376172118163,0.73633926199452615,-0.33457833353845734,0.9883891903419908,-1.4538541319050615,1.4682989610542365,-1.5139547338682313,-2.5590534551112674,-1.0652101600549897,-7.1106713084325346,0.25969469124628386,1.4452661430777796,-17.613982048794483,8.8370278461094358,14.658483855759618,null,128.1373371175039,128.75820365695662,121.33357985616807,121.9034105767184,122.59865604326323,120.4021493511279,null,null,1.9574939506527134,1.4599778818890454,3.9341610955705129,-2.3041901453290548,-0.38778321720879205,-0.3301344541857405,-5.0193889308114858E-2,0.24553265175707173,0.27844662528075803,-0.88313376172118163,0.73633926199452615,-0.33457833353845734,0,-1.4538541319050615,0,-1.5139547338682313,-2.5590534551112674,-1.0652101600549897,-7.1106713084325346,0.25969469124628386,1.4452661430777796,-17.613982048794483,8.8370278461094358,14.658483855759618,null,129.12572630784589,129.7542302579966,123.77980484747451,124.42168204073333,125.18391754030284,123.03586921371001]
[132,-0.46372777580370284,2.3105399387433345,0.7943538307860698,-25.312912728622987,null,null,-0.46609253985898569,-0.92142467884857338,0.21615655477012896,1.6675552582380022,3.8959470137910586,2.172087126050906,-0.22460785713243414,0.16572020623222716,-9.9587710611672708E-2,0.40723701224382669,0.22560509123317063,-0.15313277925394697,-0.40313619221259289,-0.65372556872150511,0.24533298409887072,-0.29244660494184516,2.5104030576461605,2.3092831177983708,-22.273245972288009,12.206765987865058,-9.5593965772402338,-2.548800144484471,1.4083898865162725,-10.459401723339784,null,132.53186752049331,135.46659767321074,133.52018434275257,129.60227118555986,119.39143735714451,111.02572916368544,null,null,-0.46609253985898569,-0.92142467884857338,0.21615655477012896,1.6675552582380022,3.8959470137910586,2.172087126050906,-0.22460785713243414,0.16572020623222716,-9.9587710611672708E-2,0.40723701224382669,0.22560509123317063,-0.15313277925394697,-0.40313619221259289,-0.65372556872150511,0,-0.29244660494184516,0,0,-22.273245972288009,12.206765987865058,-9.5593965772402338,-2.548800144484471,1.4083898865162725,-10.459401723339784,null,132.53186752049331,135.46659767321074,133.76551732685144,129.84816879755451,122.14281674963156,116.07494501365173]
[133,0.19106516420847233,2.3753211200443869,0.90632680227051476,-10.808896010871308,null,null,0.18870040015318945,-1.3960861860274028,-1.2640140605317267,-0.53794056126418055,-0.26481993199441861,0.29172745785503107,-0.15982667583138177,0.64268266828650633,0.1509153512332988,-0.49832331076847725,0.8719983598408052,-0.62041688913269777,-0.29116322072814793,-6.4501005908264908E-2,-1.1046519562169328,1.0518811798552261,1.3821038460913795,1.3163482367680679,-7.7692292545363308,15.670123896263995,-5.1887632872713763,-4.7589020306771737,23.831174990972819,-16.452865371675056,null,131.61675920230735,135.21405132642192,136.98730556824032,133.50546344430498,130.58062598765019,124.96931889829249,null,null,0.18870040015318945,-1.3960861860274028,-1.2640140605317267,-0.53794056126418055,-0.26481993199441861,0.29172745785503107,-0.15982667583138177,0.64268266828650633,0.1509153512332988,-0.49832331076847725,0.8719983598408052,-0.62041688913269777,-0.29116322072814793,-6.4501005908264908E-2,-1.1046519562169328,0,0,0,-7.7692292545363308,15.670123896263995,-5.1887632872713763,-4.7589020306771737,23.831174990972819,-16.452865371675056,null,131.61675920230735,135.21405132642192,136.98730556824032,134.55734462416021,133.04269075295048,128.77157859027966]
[134,-1.7306389746201873,2.9076908938841299,0.66510876623241089,7.8279567326516499,null,null,-1.7330037386754702,-3.2176382879256864,-2.5468486875920999,3.6438900648754844,-2.6734261858222506,0.49937861671566841,0.37254309800836127,0.1044297870673474,-0.27160822043748301,0.75897644652864527,-0.48872923145282821,-0.15043982603878714,-0.53238125676625181,-0.98818485693126479,-0.37159519960297693,1.325737253146503,0.49151284209076485,-0.44685297294394166,10.867623488986627,-2.5382260497945333,-6.0172051764631753,6.1518000088620628,-7.2101806601547942,-0.92052351756614081,null,135.19675363731565,141.74505311332089,144.28857094579581,136.53946228464946,136.12434193146538,132.67836100321637,null,null,-1.7330037386754702,-3.2176382879256864,-2.5468486875920999,3.6438900648754844,-2.6734261858222506,0.49937861671566841,0.37254309800836127,0.1044297870673474,-0.27160822043748301,0.75897644652864527,-0.48872923145282821,-0.15043982603878714,-0.53238125676625181,-0.98818485693126479,-0.37159519960297693,0,0,-0.44685297294394166,10.867623488986627,-2.5382260497945333,-6.0172051764631753,6.1518000088620628,-7.2101806601547942,-0.92052351756614081,null,135.19675363731565,141.74505311332089,144.28857094579581,137.86519953779595,137.99191689074064,134.56880496963663]
[135,2.8804029411433274,2.8353704016816832,2.0403876635419689,-9.6349761420964697,null,null,2.8780381770880443,-1.9310845168001134,2.0021482008076905,0.7292634811919777,2.7075999522383034,-0.5565195561296693,0.30022260580591453,0.91565620554570781,0.10353804592108284,-0.61507506949372059,0.36458918717651789,-0.18519255525236211,0.84289764054330618,-0.66806152758500048,1.7793847301746699,1.2362002760302362,-1.2046843394794768,1.8714203169210406,-6.5953093857614924,33.51544634076199,3.918328832438549,-21.105901035486454,0.51305092318001222,-12.546446798928201,null,127.53683205981133,132.64254424261821,127.05247809781677,121.48919502356179,116.6769945147218,111.87341554758768,null,null,2.8780381770880443,-1.9310845168001134,2.0021482008076905,0.7292634811919777,2.7075999522383034,-0.5565195561296693,0.30022260580591453,0.91565620554570781,0.10353804592108284,-0.61507506949372059,0.36458918717651789,-0.18519255525236211,0,-0.66806152758500048,0,0,-1.2046843394794768,0,-6.5953093857614924,33.51544634076199,3.918328832438549,-21.105901035486454,0.51305092318001222,-12.546446798928201,null,128.37972970035463,133.52681965487858,129.71484324636177,125.39175382200746,120.55031357994467,117.70538181345312]
[136,1.4746907804059541,2.515034490454811,3.3423485401388096,3.2716322828450148,null,null,1.4723260163506713,0.56524158396776569,-2.1538947248558991,-3.9603847340632057,-0.39009199809912665,-1.0732232722890489,-2.0113305420957683E-2,-0.14484556229049073,0.41245735883657941,1.854597908905653E-2,-0.10991508854665799,-0.52196148975117351,2.1448585171401469,-0.48210341992666961,-0.78051061185975801,-0.65735324438278275,0.26722644808482032,-1.0249452458452772,6.3112990391799917,2.6532342579970454,12.992290890590375,1.9350211740998864,7.443116388882963,2.9205478148543991,null,127.65312023015463,127.94268192587651,130.68729401734828,134.17208411225903,131.2464879335364,129.91849028270866,null,null,1.4723260163506713,0.56524158396776569,-2.1538947248558991,-3.9603847340632057,-0.39009199809912665,-1.0732232722890489,-2.0113305420957683E-2,-0.14484556229049073,0.41245735883657941,1.854597908905653E-2,-0.10991508854665799,-0.52196148975117351,0,-0.48210341992666961,-0.78051061185975801,-0.65735324438278275,0,-1.0249452458452772,6.3112990391799917,2.6532342579970454,12.992290890590375,1.9350211740998864,7.443116388882963,2.9205478148543991,null,129.79797874729476,130.11493783462723,132.95429816367965,136.56650194304731,133.95182360384882,132.68992600380682]
[137,2.1849120859709723,3.0302960782237007,2.1414252659163027,8.9849334499067162,null,null,2.1825473219156892,-2.9093084638015254,3.3809560674523946,-0.2658169962315311,-0.40645398987968651,-1.7656998401322228,0.49514828234793207,-0.1254781906833129,0.35897943684310718,0.34368757374100367,0.15025448183822343,0.16330445847221231,0.94393524291763997,0.65716098039424331,1.4342828121160327,-1.374487518003956,0.24141657538377226,-1.4575522124654026,12.024600206241693,9.534948715679171,4.7452526223180804,13.586698243060614,7.1101792475966459,14.811645897837769,null,128.57946606020431,132.39157098489721,125.72553073851617,125.20172993382106,122.48144366989965,123.0898151239812,null,null,2.1825473219156892,-2.9093084638015254,3.3809560674523946,-0.2658169962315311,-0.40645398987968651,-1.7656998401322228,0.49514828234793207,-0.1254781906833129,0.35897943684310718,0.34368757374100367,0.15025448183822343,0.16330445847221231,0,0,0,-1.374487518003956,0,-1.4575522124654026,12.024600206241693,9.534948715679171,4.7452526223180804,13.586698243060614,7.1101792475966459,14.811645897837769,null,129.52340130312194,134.03886125646602,128.78700501771451,128.32698694839772,125.91371088617748,126.65408452401608]
[138,-3.7484749228636867,2.4098981367381227,0.95610153155742594,17.00051700643068,null,null,-3.7508396869189697,-3.0114524887264178,0.6197117691927384,0.62450856192904947,3.7708200211175762,-2.3113621237246282,-0.12524965913764596,0.24106078544848186,0.33712606358328445,-2.5735404708973952E-2,0.85753655211744118,-0.5609197744457306,-0.24138849144123675,-1.945510988991286,-0.91068220599757099,-0.99646805994532606,-1.1205600270761751,-1.1850038781137671,20.040183762765658,5.2304838459047627,-0.51317452449512313,-5.0219217036941259,12.47078929981245,-3.0458130588088221,null,137.13735387134045,144.63556505981734,144.0138566076628,141.68866102348528,135.88344524889726,136.51817196791626,null,null,-3.7508396869189697,-3.0114524887264178,0.6197117691927384,0.62450856192904947,3.7708200211175762,-2.3113621237246282,-0.12524965913764596,0.24106078544848186,0.33712606358328445,-2.5735404708973952E-2,0.85753655211744118,-0.5609197744457306,-0.24138849144123675,-1.945510988991286,-0.91068220599757099,-0.99646805994532606,-1.1205600270761751,-1.1850038781137671,20.040183762765658,5.2304838459047627,-0.51317452449512313,-5.0219217036941259,12.47078929981245,-3.0458130588088221,null,137.13735387134045,144.63556505981734,144.0138566076628,141.68866102348528,135.88344524889726,136.51817196791626]
[139,-3.7046829598718456,1.9918895291755336,0.77925172418726785,-6.6060572531267692,null,null,-3.7070477239271287,-1.449657208180825,1.1518812526352629,-3.1995350312229296,0.56464080768299119,3.4495488495058214E-2,-0.54325826670023503,0.47538062498561606,-0.36394368288704282,-0.49765353152833436,-5.3494091572011016E-2,1.040597552420941E-2,-0.41823829881139485,-2.048380528537475,2.3042974028777632,1.2505485322628407,0.33530538487363715,1.4004470111324059,-3.5663904967917923,13.631948234694207,-7.9116505072296661,-11.468133706602945,-0.13098675930826253,1.1156510155825685,null,136.68867889806751,142.3226900508329,136.7248019983366,136.80344334609015,132.62917601642499,128.1203327748604,null,null,-3.7070477239271287,-1.449657208180825,1.1518812526352629,-3.1995350312229296,0.56464080768299119,3.4495488495058214E-2,-0.54325826670023503,0.47538062498561606,-0.36394368288704282,-0.49765353152833436,-5.3494091572011016E-2,1.040597552420941E-2,-0.41823829881139485,-2.048380528537475,0,0,0,0,-3.5663904967917923,13.631948234694207,-7.9116505072296661,-11.468133706602945,-0.13098675930826253,1.1156510155825685,null,136.68867889806751,142.3226900508329,139.02909940121435,140.45682930594333,136.65172097804714,133.61767148671481]
[140,1.3375030963354011,3.766469442222427,0.47774075659427029,13.370188485507803,null,null,1.3351383322801182,-0.36357871605563247,2.8362818085490376,1.6550545476877385,-0.83131824583932779,2.1577674567386582,1.2313216463466583,-0.22479702343191033,0.33597940131719506,-0.2719415687201252,0.69818640654815356,-0.20904842394255096,-0.71974926640439241,-0.83425524413792107,-1.6256333659911975,2.8834705494575097,-0.75028010696816416,-0.11083680502879267,16.409855241842781,-3.2187199637338968,3.3437254019115934,-4.9911029425833622,10.334398445126652,-12.585086320651854,null,132.29423586887833,134.12955978262195,131.16712950678121,123.21938202473596,122.65199815261887,116.64341328905918,null,null,1.3351383322801182,-0.36357871605563247,2.8362818085490376,1.6550545476877385,-0.83131824583932779,2.1577674567386582,1.2313216463466583,-0.22479702343191033,0.33597940131719506,-0.2719415687201252,0.69818640654815356,-0.20904842394255096,-0.71974926640439241,-0.83425524413792107,-1.6256333659911975,0,-0.75028010696816416,-0.11083680502879267,16.409855241842781,-3.2187199637338968,3.3437254019115934,-4.9911029425833622,10.334398445126652,-12.585086320651854,null,132.29423586887833,134.12955978262195,131.16712950678121,126.10285257419348,125.62413478844191,119.601987001243]
[141,-0.75263884328855635,2.0517858421722313,1.8947492815291982,-16.984310427797926,null,null,-0.7550036073438392,-0.73693668108447963,1.1440244620309223,7.5299544107623337E-2,2.6717326287514411,4.0448457960516917,-0.48336195370353741,0.24344784557789945,-0.11707730364542446,-0.41245108198127811,0.71283273292161953,0.79651659139189812,0.6972592585305355,-0.14659163858393498,1.6415864952350283,0.53398423812943507,0.31456196790845414,1.0447530723694172,-13.944643671462948,2.5561810282428148,-3.5208373222824254,5.6013726356969276,8.8786239773202773,2.6162990882507744,null,131.48941137585672,133.73685315623186,129.11553597944584,125.34871935721273,119.45066872261215,111.31037763245669,null,null,-0.7550036073438392,-0.73693668108447963,1.1440244620309223,7.5299544107623337E-2,2.6717326287514411,4.0448457960516917,-0.48336195370353741,0.24344784557789945,-0.11707730364542446,-0.41245108198127811,0.71283273292161953,0.79651659139189812,0,-0.14659163858393498,0,0,0,0,-13.944643671462948,2.5561810282428148,-3.5208373222824254,5.6013726356969276,8.8786239773202773,2.6162990882507744,null,132.18667063438724,134.45492036728493,131.47860828929018,128.26929069381873,122.67469149310709,115.5377010247046]
[142,-2.7475147028286044,2.117844951818503,4.9597086545158708E-2,-4.6420354919337914,null,null,-2.7498794668838875,-2.2517147818722911,9.0383879779647361E-2,-0.35018756948689317,-2.6084900071063184,-2.73181025495948,-0.4173028440572657,0.24527809003940293,-5.1609775011061565E-2,-0.10622361127171143,-0.15076780687507974,-8.3675365732357676E-2,-1.147892936453504,-1.1614347996112313,0.18511876301563701,0.45881277138218146,0.32420161199272735,-0.67222386864183381,-1.6023687355988145,15.084799932844145,-1.3844108166262408,-9.1270363382294999,-0.7721295937830841,-0.46514978541973617,null,136.20823667188552,141.77111374811085,140.22007274220809,137.66015407848099,137.8318931985587,139.30392193400706,null,null,-2.7498794668838875,-2.2517147818722911,9.0383879779647361E-2,-0.35018756948689317,-2.6084900071063184,-2.73181025495948,-0.4173028440572657,0.24527809003940293,-5.1609775011061565E-2,-0.10622361127171143,-0.15076780687507974,-8.3675365732357676E-2,-1.147892936453504,-1.1614347996112313,0,0,0,-0.67222386864183381,-1.6023687355988145,15.084799932844145,-1.3844108166262408,-9.1270363382294999,-0.7721295937830841,-0.46514978541973617,null,136.20823667188552,141.77111374811085,140.40519150522371,138.30727594250206,138.8295536195846,140.34761410285472]
[143,4.0582190168136263,2.5983676687430668,1.0117989515296317,-17.610323289821647,null,null,4.0558542527583432,1.1264765754915083,-2.1794317565652297,2.711463281752287,-0.34104547520030482,-0.89833583761173341,6.3219872867298132E-2,-8.0711832040223364E-3,0.55308971006094643,1.0735051663094732,0.84375036177409424,4.2161138183695712E-2,-0.18569107146903097,-0.63972859417620154,-0.6449312334814179,-0.20460937190790929,-2.4100881728785444,1.8329557151215874,-14.57065653348667,-2.077792951641547,-8.5965899845565161,28.3338924767327,23.033490166946319,-8.6495513111410034,null,126.77966957310154,126.67855553849537,129.44676135893141,124.95911153147212,125.66016277141952,121.82006141693675,null,null,4.0558542527583432,1.1264765754915083,-2.1794317565652297,2.711463281752287,-0.34104547520030482,-0.89833583761173341,6.3219872867298132E-2,-8.0711832040223364E-3,0.55308971006094643,1.0735051663094732,0.84375036177409424,4.2161138183695712E-2,-0.18569107146903097,-0.63972859417620154,-0.6449312334814179,-0.20460937190790929,-2.4100881728785444,0,-14.57065653348667,-2.077792951641547,-8.5965899845565161,28.3338924767327,23.033490166946319,-8.6495513111410034,null,126.77966957310154,126.67855553849537,129.44676135893141,124.95911153147212,125.66016277141952,123.65301713205834]
[144,1.5627083329044151,2.2218337634268899,1.1083765371885859,-10.110650426917129,null,null,1.5603435688491323,-1.0314455656977275,0.39248187182318028,0.52233558963783,-1.6679381414701149,2.9415589018599193,-0.31331403244887879,0.36021929176762946,-4.4517426141350569E-3,0.23766562791057444,-0.46664501811245129,-8.1319112302815633E-2,-8.9113485810076831E-2,-0.82285119269221396,1.0852306981104336,1.727666301178342,-0.5304205361775689,1.1063421001782361,-7.0709836705821516,22.401471459505466,-11.135796042960003,-1.6433550576344182,-16.487346540086286,-2.6327232213106471,null,129.39848925955422,132.80489443451981,129.87140658103505,125.17153036186637,124.0646748481188,116.05515342174635,null,null,1.5603435688491323,-1.0314455656977275,0.39248187182318028,0.52233558963783,-1.6679381414701149,2.9415589018599193,-0.31331403244887879,0.36021929176762946,-4.4517426141350569E-3,0.23766562791057444,-0.46664501811245129,-8.1319112302815633E-2,-8.9113485810076831E-2,-0.82285119269221396,0,0,-0.5304205361775689,0,-7.0709836705821516,22.401471459505466,-11.135796042960003,-1.6433550576344182,-16.487346540086286,-2.6327232213106471,null,129.39848925955422,132.80489443451981,130.95663727914547,127.99734138554609,126.96880836953007,120.03418097083625]
[145,1.8660252969618589,3.0518928528964975,1.8131782264695457,-0.16757185894748261,null,null,1.8636605329065761,1.8414261795053346,-2.4876185968773723,0.52780710861576341,-7.035224250093719E-2,0.79370334696158118,0.51674505702072882,-0.49442973212636065,0.23346060892196574,0.29696874150225838,-0.41959976419229994,-0.11715565438469255,0.61568820347088304,1.434705857852808,0.12501376126845498,-0.74118502121965157,-0.90500555236786773,-1.1619933385104442,2.8720948973874942,-21.243730746605376,0.9952465858060533,13.007804966647051,-0.38391875742893955,-9.1772046342244984,null,129.35142069274164,125.67546020496795,127.63148630149492,125.44113182657527,122.74203908251044,119.52884758567426,null,null,1.8636605329065761,1.8414261795053346,-2.4876185968773723,0.52780710861576341,-7.035224250093719E-2,0.79370334696158118,0.51674505702072882,-0.49442973212636065,0.23346060892196574,0.29696874150225838,-0.41959976419229994,-0.11715565438469255,0,0,0,-0.74118502121965157,-0.90500555236786773,-1.1619933385104442,2.8720948973874942,-21.243730746605376,0.9952465858060533,13.007804966647051,-0.38391875742893955,-9.1772046342244984,null,129.96710889621252,127.72386403110518,129.89776784273101,127.73557710981767,125.0639672451031,121.87318370142778]
[146,-0.21008128239191298,2.9985263745533883,2.1380269317492808,1.9578503960864206,null,null,-0.21244604644719586,5.2573411437212574,1.4869819719658417,1.274788722501464,2.7561211726515769,5.0538656798560962E-2,0.46337857867761967,0.16050820597986837,0.13707936920676511,-6.3150074055653427E-3,0.32190825769826059,-6.8710066287620997E-2,0.94053690875061813,0.35173218199052902,1.7457162139736218,1.5962454618107493,0.50525154669779404,4.8240968564963405E-2,4.9975171524213975,-2.1047146483084149,-12.10831201625354,-2.9196798959320041,8.3687932722619429,-5.487355281197857,null,131.73461324042106,125.71656860370796,120.84207213299739,114.98288917661243,108.4092206504432,104.70273311253973,null,null,-0.21244604644719586,5.2573411437212574,1.4869819719658417,1.274788722501464,2.7561211726515769,5.0538656798560962E-2,0.46337857867761967,0.16050820597986837,0.13707936920676511,-6.3150074055653427E-3,0.32190825769826059,-6.8710066287620997E-2,0,0,0,0,0,0,4.9975171524213975,-2.1047146483084149,-12.10831201625354,-2.9196798959320041,8.3687932722619429,-5.487355281197857,null,132.67515014917166,126.98139871676152,123.85752469277048,119.60094328899493,113.49389820720729,109.92483558704849]
[147,-1.1837299990975345,1.5335464374310832,1.0429647454802515,-13.489765211425144,null,null,-1.1860947631528174,-3.3760087695440646,2.076002428511591,0.42499745698468627,-4.0296500979149767,-3.0787772188468892,-1.0016013584446855,-0.39906826468961087,0.2248486841700208,-0.28017050856157066,-0.33639365672130017,-0.2871239898064446,-0.15452527751841116,-0.72917520295014571,-3.591198078363389E-2,-1.3340685075111423,-0.92041230315429923,0.61405091969997438,-10.450098455090167,-3.7833781459767795,0.28280727954542151,7.690295894938199,6.754971122682039,14.063377313367386,null,132.25537185398395,137.92701315719594,134.20811437205404,132.06887818059033,135.01193545443869,135.28708229991486,null,null,-1.1860947631528174,-3.3760087695440646,2.076002428511591,0.42499745698468627,-4.0296500979149767,-3.0787772188468892,-1.0016013584446855,-0.39906826468961087,0.2248486841700208,-0.28017050856157066,-0.33639365672130017,-0.2871239898064446,-0.15452527751841116,-0.72917520295014571,-3.591198078363389E-2,-1.3340685075111423,-0.92041230315429923,0,-10.450098455090167,-3.7833781459767795,0.28280727954542151,7.690295894938199,6.754971122682039,14.063377313367386,null,132.25537185398395,137.92701315719594,134.20811437205404,132.06887818059033,135.01193545443869,135.90113321961485]
[148,5.0576555797953393,3.7385215111241372,1.5714781632554069,6.5965998765949152,null,null,5.0552908157400562,3.369449687205758,-3.6061553027363523E-4,-1.503018174497202,-2.1724754135628501,1.6243708626668145,1.2033737152483686,0.91162849750282549,0.42136122269426624,-0.27735006529508377,0.26139706479200031,0.45529815500603688,0.37398814025674421,1.3761744019051045,0.59205923934480564,0.77843924678324483,-1.982852646762693,1.0798888014299193,9.6362666329298925,13.702007514903588,-4.0445463906821804,0.45003200131768528,2.0150567304813505,4.2804401655242037,null,126.38566206465279,122.63576658910657,121.05984227315271,119.06384141722751,120.73588151935979,114.9488411617245,null,null,5.0552908157400562,3.369449687205758,-3.6061553027363523E-4,-1.503018174497202,-2.1724754135628501,1.6243708626668145,1.2033737152483686,0.91162849750282549,0.42136122269426624,-0.27735006529508377,0.26139706479200031,0.45529815500603688,0,0,0,0,-1.982852646762693,0,9.6362666329298925,13.702007514903588,-4.0445463906821804,0.45003200131768528,2.0150567304813505,4.2804401655242037,null,126.75965020490953,124.3842998500981,123.43796973069244,122.28523588211975,124.08703182821122,119.40354410632578]
[149,1.9966917289608639,2.2423427885866611,1.6667132059137892,-10.866885302160817,null,null,1.994326964905581,-3.1997275969812042,0.58301796115912163,-1.8042237218790882,0.75403599904810892,-2.3852963552813682,-0.29280500728910752,-2.5896037572350927E-2,-2.1948555299437178E-2,-0.24110673105156932,0.29375387659146135,-0.76232769757492047,0.46922318291512655,-0.25155131599327807,-2.356824246510921,1.5674340889824867,-0.15582843030999038,2.0520304293425995,-7.8272185458258399,8.2859470718019725,-6.2430832642125917,-5.8866554514301761,-0.94148126661713594,-10.670334742501677,null,128.30123544302393,133.5400763014176,133.78178210097502,131.80789277521561,128.2798778627099,125.23531317971687,null,null,1.994326964905581,-3.1997275969812042,0.58301796115912163,-1.8042237218790882,0.75403599904810892,-2.3852963552813682,-0.29280500728910752,-2.5896037572350927E-2,-2.1948555299437178E-2,-0.24110673105156932,0.29375387659146135,-0.76232769757492047,0,-0.25155131599327807,-2.356824246510921,0,-0.15582843030999038,0,-7.8272185458258399,8.2859470718019725,-6.2430832642125917,-5.8866554514301761,-0.94148126661713594,-10.670334742501677,null,128.77045862593903,134.03420651386276,134.28146752708531,133.89036793651991,130.38483213283229,129.46724112299199]
[150,0.54366477166620419,2.5355929769771217,2.8845181862978237,-13.31972244927336,null,null,0.54130000761092134,0.36530821691488136,-2.2435591324187092,5.9853648637054775,1.879658918411381,-2.0092510386868452,4.4518110135305378E-4,-7.6620719994937136E-2,0.19066982389254195,0.26728650229253725,2.1800351450420585E-2,5.0373614681553214E-2,1.6870281632991611,-0.53718748632452129,-1.8715395171117135,1.8288321680348512,-0.73070552295714153,1.0847483907919919,-10.280055692938383,0.5060527766852787,9.8084497337228207,-2.9029194858661254,6.8915220292785833,-10.171271095946622,null,129.37170344784874,130.08466637816807,133.84495320686989,122.23798134894682,117.51305374054246,115.55388964796957,null,null,0.54130000761092134,0.36530821691488136,-2.2435591324187092,5.9853648637054775,1.879658918411381,-2.0092510386868452,4.4518110135305378E-4,-7.6620719994937136E-2,0.19066982389254195,0.26728650229253725,2.1800351450420585E-2,5.0373614681553214E-2,0,-0.53718748632452129,-1.8715395171117135,0,-0.73070552295714153,0,-10.280055692938383,0.5060527766852787,9.8084497337228207,-2.9029194858661254,6.8915220292785833,-10.171271095946622,null,131.05873161114789,131.79776048200682,135.63054538413462,125.78222685472916,121.04718011314647,120.31367169990496]
[151,-2.5029492031517657,1.7143691713087823,0.58676693214043874,-17.655688936987289,null,null,-2.5053139672070488,2.3096933264087975,-1.4260756754029371,0.1611364115225947,0.10347322956907247,6.1448356191682292,-0.82077862456698636,3.278391567033756E-2,-1.0034179786072503,-0.43051729189521604,-0.75360306149715628,0.53807440797057327,-0.61072309085822396,0.66116690952752366,0.7769485034572301,0.3263999972378635,2.5036959875272862,0.60987529079665714,-14.616022180652312,-13.661066196601084,-10.801982200775239,-5.1802460287879519,-12.027020251828304,-6.3957939143827289,null,134.78782533613492,131.94690465797612,130.42773930403592,126.74703241512596,120.01816113441321,109.69876666370907,null,null,-2.5053139672070488,2.3096933264087975,-1.4260756754029371,0.1611364115225947,0.10347322956907247,6.1448356191682292,-0.82077862456698636,3.278391567033756E-2,-1.0034179786072503,-0.43051729189521604,-0.75360306149715628,0.53807440797057327,-0.61072309085822396,0,0,0,0,0,-14.616022180652312,-13.661066196601084,-10.801982200775239,-5.1802460287879519,-12.027020251828304,-6.3957939143827289,null,134.78782533613492,132.60807156750363,131.88025698722387,128.53890578366617,124.32619200871861,114.46771639506231]
[152,-2.810166812717493,3.1541429716054799,-1.0933886436779066,17.116415366375346,null,null,-2.8125315767727761,3.2145072637565475,-1.0373359621905898,1.479731867026125,-0.90674764204128122,-5.0539975122490413,0.61899517572971119,6.3327217510067868E-2,-0.90689127768870703,-0.36587889637089699,-0.19019069368487518,-0.75693588883441265,-2.2908786666765693,1.7475930727811924,1.9316766428757095,0.26500321472959154,0.69801816368734038,-2.6895318696529444,20.156082122710323,-11.115185823547282,-24.002309413164369,-16.260810675712051,-8.4184562276833503,3.5814933104971001,null,138.81980946268328,133.71760132951204,130.68030683346925,125.4555049471924,122.49660468753542,127.51573179149584,null,null,-2.8125315767727761,3.2145072637565475,-1.0373359621905898,1.479731867026125,-0.90674764204128122,-5.0539975122490413,0.61899517572971119,6.3327217510067868E-2,-0.90689127768870703,-0.36587889637089699,-0.19019069368487518,-0.75693588883441265,-2.2908786666765693,0,0,0,0,-2.6895318696529444,20.156082122710323,-11.115185823547282,-24.002309413164369,-16.260810675712051,-8.4184562276833503,3.5814933104971001,null,138.81980946268328,135.46519440229321,134.39239106861345,129.42003288290235,127.24907955223262,132.57428662220383]
[153,3.4221697767341004,3.5325735889607452,0.43010539159508754,7.6430187606272639,null,null,3.4198050126788173,-0.37566542274577375,2.6201026939649199,2.7510780890329611,0.25876657624241639,0.65727584347463752,0.99742579308497659,-0.88119510502550735,0.36272104086846202,0.22797557072894881,-0.47200118502631305,-0.15280150398662862,-0.76738463140357516,0.32303743497422222,1.0724011690721467,-1.2109815565513067,1.3537811177798638,0.39273481208407657,10.682685516962241,-11.316710657948677,-2.4385627628159301,7.0043025018225311,-15.325441459152536,-13.933540225070114,null,129.32773396542112,129.11259642053381,123.78903296743621,119.26341041722628,113.77932318145135,109.03895664038885,null,null,3.4198050126788173,-0.37566542274577375,2.6201026939649199,2.7510780890329611,0.25876657624241639,0.65727584347463752,0.99742579308497659,-0.88119510502550735,0.36272104086846202,0.22797557072894881,-0.47200118502631305,-0.15280150398662862,-0.76738463140357516,0,0,-1.2109815565513067,0,0,10.682685516962241,-11.316710657948677,-2.4385627628159301,7.0043025018225311,-15.325441459152536,-13.933540225070114,null,129.32773396542112,129.435633855508,125.18288348383973,120.64353568443883,116.52452769460197,112.20614048035827]
[154,-4.0546446382564572,2.8839686448099577,-0.49214513082465139,13.573335761025561,null,null,-4.0570094023117402,2.1267192351419344,1.5734419475393036,2.0811293701546152,2.4122475027836317E-2,2.4782606319955249,0.34882084893418908,1.1475603125208411,-0.18004874348394617,0.17019907431167658,-6.2774851248660557E-2,0.21617293882540878,-1.6896351538233141,-1.7254271466966988,0.80482477895014437,0.48086165489606092,1.2125585465008974,0.67210207743547112,16.613002517360538,23.919610144455618,-8.4163664937659064,0.37830097098679127,-6.4105654569870065,2.4760832079804187,null,139.67366011460936,140.96769373328019,136.53845581084144,130.99447376380917,126.58170956408831,119.90190232238665,null,null,-4.0570094023117402,2.1267192351419344,1.5734419475393036,2.0811293701546152,2.4122475027836317E-2,2.4782606319955249,0.34882084893418908,1.1475603125208411,-0.18004874348394617,0.17019907431167658,-6.2774851248660557E-2,0.21617293882540878,-1.6896351538233141,-1.7254271466966988,0,0,0,0,16.613002517360538,23.919610144455618,-8.4163664937659064,0.37830097098679127,-6.4105654569870065,2.4760832079804187,null,139.67366011460936,140.96769373328019,137.34328058979159,132.27694494599191,129.09540372926921,123.07880228742287]
[155,2.163929661267896,2.72007669103139,0.94375020568754109,-6.3185487561635503,null,null,2.1615648972126129,-1.0896785500634432,1.3654932041956842,-1.3281604153548414,-2.4316825843199426,2.5150035734167524,0.18492889515562139,0.50377177585217803,0.1853236648227341,-0.13421002730038278,-0.4723285611124739,-0.51280326709635871,-0.25373981731112161,1.1587311943298273,0.63881675017140305,-0.44066124710849419,-0.82072819440369638,-7.7130877277880039E-2,-3.2788819998285734,13.076612784203583,-8.0070346870672555,15.113819523854136,-7.1235953904037679,-11.663168698243545,null,129.41205610560903,131.10194316530487,127.57309289726655,126.92723300524052,127.1587045635834,120.28744563102532,null,null,2.1615648972126129,-1.0896785500634432,1.3654932041956842,-1.3281604153548414,-2.4316825843199426,2.5150035734167524,0.18492889515562139,0.50377177585217803,0.1853236648227341,-0.13421002730038278,-0.4723285611124739,-0.51280326709635871,-0.25373981731112161,0,0,-0.44066124710849419,-0.82072819440369638,-7.7130877277880039E-2,-3.2788819998285734,13.076612784203583,-8.0070346870672555,15.113819523854136,-7.1235953904037679,-11.663168698243545,null,129.41205610560903,132.26067435963469,129.3770610278674,128.77971961872134,129.07712170202154,122.18491214457048]
[156,-1.7841654707412897,1.9335683768967484,2.7270576771070081,3.3401829707442321E-2,null,null,-1.7865302347965726,-2.3705235316427626,2.8781471095909157,0.62788815118626828,0.90106844806866548,-3.0928059650360695,-0.60157941897902023,-0.21388223952885932,-0.16544856564870836,-0.5410229719181876,0.16448611024807569,-0.25505300478794179,1.5295676541083454,-1.077305732365903,-0.13683922495002143,0.70492469365591304,1.451307954383616,-0.79725938780914252,3.0730685860424192,8.4988901655920106,-0.52888401243592753,-0.77502334978682264,5.2023421647010704,-4.460747640775546,null,131.92757077037777,136.76156017552861,131.57680466441309,126.77801332767743,121.24419425687235,122.33082790919254,null,null,-1.7865302347965726,-2.3705235316427626,2.8781471095909157,0.62788815118626828,0.90106844806866548,-3.0928059650360695,-0.60157941897902023,-0.21388223952885932,-0.16544856564870836,-0.5410229719181876,0.16448611024807569,-0.25505300478794179,0,-1.077305732365903,-0.13683922495002143,0,0,-0.79725938780914252,3.0730685860424192,8.4988901655920106,-0.52888401243592753,-0.77502334978682264,5.2023421647010704,-4.460747640775546,null,133.45713842448612,138.35582006324051,133.15118707413995,129.06239124982702,124.99833350073499,126.26607522186937]
[157,2.0271749191441324,3.3645505542367218,0.54127919283167869,16.698557639500446,null,null,2.0248101550888493,-0.12788070018548783,-1.8130019672787117,-1.3807607759511371,0.71624750169013729,4.7168671789588528,0.82940275836095312,-0.50816903970996163,0.17687923645365577,0.6172449398772617,0.23108497017090146,-0.23051140261774261,-0.656210830166984,-0.47946433867227412,-2.6799123052624108E-2,-1.6617344646997974,-0.58992849648464474,0.49182567619411666,19.738224395835424,-15.05560270793098,10.818423934801391,12.07223743658396,-2.9498268885339667,-6.4646071759824189,null,130.80858301958676,131.57606340450283,132.9414779655026,134.73167327363646,131.6370302796895,121.79208517336879,null,null,2.0248101550888493,-0.12788070018548783,-1.8130019672787117,-1.3807607759511371,0.71624750169013729,4.7168671789588528,0.82940275836095312,-0.50816903970996163,0.17687923645365577,0.6172449398772617,0.23108497017090146,-0.23051140261774261,-0.656210830166984,-0.47946433867227412,-2.6799123052624108E-2,-1.6617344646997974,-0.58992849648464474,0,19.738224395835424,-15.05560270793098,10.818423934801391,12.07223743658396,-2.9498268885339667,-6.4646071759824189,null,130.80858301958676,131.57606340450283,132.9414779655026,134.73167327363646,131.6370302796895,122.28391084956291]
[158,-2.6430248792697677,2.7325068126743481,9.5508400718978592E-2,11.207489678804095,null,null,-2.6453896433250508,-1.5254979472850234,-1.7748451341783944,0.43330186716190955,2.7853437323973096,-1.2376827872745704,0.19735901679857948,-0.51242347368728192,-0.43918391983975669,2.6669234028752431E-2,-0.43734559395504791,0.8402558695139879,-1.1019816222796841,0.39364229554774344,0.80355017137032636,0.17093864728225072,-4.9807678346893258E-2,-1.0605378377963723,14.247156435139072,-8.2187864065417742,-5.584339669271813,2.4862513847288636,-12.914234608905948,18.592043112938381,null,136.83001252840543,138.77412850760575,138.66383367659634,135.46068250753473,128.24594165177058,128.84401801773288,null,null,-2.6453896433250508,-1.5254979472850234,-1.7748451341783944,0.43330186716190955,2.7853437323973096,-1.2376827872745704,0.19735901679857948,-0.51242347368728192,-0.43918391983975669,2.6669234028752431E-2,-0.43734559395504791,0.8402558695139879,-1.1019816222796841,0,0,0,-4.9807678346893258E-2,-1.0605378377963723,14.247156435139072,-8.2187864065417742,-5.584339669271813,2.4862513847288636,-12.914234608905948,18.592043112938381,null,136.83001252840543,139.16777080315347,139.87325086188147,136.85399425989118,129.61705767084834,130.26963032875511]
[159,-0.54730896328045575,3.021572875307919,-0.27261231632408967,11.419504220265802,null,null,-0.5496737273357386,-1.2352888894578711,1.4888752627079505,1.1928568145676843,3.6556141851987909,2.3056349254643194,0.4864250794321503,-5.2898828116357155E-2,7.7374190498741058E-2,-9.0011348801626312E-3,0.3972398531894612,0.65093652926538281,-1.4701023393227524,-2.4857870178255035,1.9978519682505542,0.23855084144134797,-0.24410541658452345,-2.2110541686562639,14.459170976600779,0.86578116599208466,-18.078148055543672,6.9383283522551453,-4.4477260727792771,19.585879628312014,null,134.63722525326932,139.61122554081271,134.45461934744239,130.08590709382437,123.12406487165046,120.06143786978024,null,null,-0.5496737273357386,-1.2352888894578711,1.4888752627079505,1.1928568145676843,3.6556141851987909,2.3056349254643194,0.4864250794321503,-5.2898828116357155E-2,7.7374190498741058E-2,-9.0011348801626312E-3,0.3972398531894612,0.65093652926538281,-1.4701023393227524,-2.4857870178255035,0,0,-0.24410541658452345,-2.2110541686562639,14.459170976600779,0.86578116599208466,-18.078148055543672,6.9383283522551453,-4.4477260727792771,19.585879628312014,null,134.63722525326932,139.61122554081271,136.45247131569295,132.32806761769814,125.33004160987512,122.27253942006544]
[160,0.56075671238469804,2.5001290348924758,2.5603319789098746,-4.9488560498533456,null,null,0.55839194832941519,-9.149940041951328E-2,-0.75700750134463035,-1.3170123167853714E-2,-2.3187017499377669,3.2600846359707725,-3.5018760983292818E-2,-0.30444927170886871,0.44068915765379923,0.18331162488410735,-0.42399630279955902,0.1335210147905479,1.3628419559112119,1.6145700015072757,-1.1096580975294756,-0.93071771423910865,0.47275678226037066,0.32080686389053348,-1.9091892935183687,-2.5231974806759685,1.40367324334873,3.7900407826720435,-5.6021115834516344,0.11169135148127962,null,129.62742918353081,128.49655565790147,129.76305655917892,128.34424731413253,127.24371585963208,119.86320591509441,null,null,0.55839194832941519,-9.149940041951328E-2,-0.75700750134463035,-1.3170123167853714E-2,-2.3187017499377669,3.2600846359707725,-3.5018760983292818E-2,-0.30444927170886871,0.44068915765379923,0.18331162488410735,-0.42399630279955902,0.1335210147905479,0,0,-1.1096580975294756,-0.93071771423910865,0,0,-1.9091892935183687,-2.5231974806759685,1.40367324334873,3.7900407826720435,-5.6021115834516344,0.11169135148127962,null,130.990271139442,131.49822041498714,132.85286454715259,131.48568088810396,130.96753353444569,123.86393299440694]
[161,4.7193213837593255,2.6190694403783645,0.98742101423256079,-3.7061591051879881,null,null,4.7169566197040425,2.8199494443764039,0.30943844004841625,0.5923538679616438,1.235184474353634,-0.28771480992055154,8.3921644502595871E-2,0.71195027765463381,-0.21265511311049767,-0.11880650501829715,-0.51010710121337999,-0.4779305879005058,-0.21006900876610191,0.13524563783407917,-2.6330935092212293E-2,1.1467548093729367,0.8577958222600941,-1.8987883234495935,-0.66649234885301123,15.473766207785218,-11.106528488146967,-8.603664802201358,-13.851986519978862,3.956665331665941,null,126.00924590144062,123.92462396593135,121.83280825528733,117.10773583262259,110.93529376643863,109.14864857198168,null,null,4.7169566197040425,2.8199494443764039,0.30943844004841625,0.5923538679616438,1.235184474353634,-0.28771480992055154,8.3921644502595871E-2,0.71195027765463381,-0.21265511311049767,-0.11880650501829715,-0.51010710121337999,-0.4779305879005058,-0.21006900876610191,0,-2.6330935092212293E-2,0,0,-1.8987883234495935,-0.66649234885301123,15.473766207785218,-11.106528488146967,-8.603664802201358,-13.851986519978862,3.956665331665941,null,126.00924590144062,124.05986960376543,121.96968905127319,118.39242679414717,113.0754986101898,111.32501278195349]
[162,0.75623131659534182,3.0435450796571741,0.79066137204750053,1.7044391661517886,null,null,0.75386655254005897,4.0958414162688719,0.80201990838824944,-1.8683429006968075,1.952360627415678,-3.0043138644862579,0.50839728378140547,0.46883462811584709,0.5524375672289219,-0.32742133092586156,0.22877292648140424,-0.46810881461618514,-0.40682865095116216,0.28275729373538461,-0.80646710520780651,-2.8977138916921157,1.426801959589787,-0.29556429590610567,4.7441059224867654,1.6083819368734451,9.8803049235613223,-13.570731445122163,-11.122182292034031,2.0631846812603252,null,131.8332909898111,127.68691138265886,126.75485412170639,129.00441409889584,122.27051497939861,122.52417083324399,null,null,0.75386655254005897,4.0958414162688719,0.80201990838824944,-1.8683429006968075,1.952360627415678,-3.0043138644862579,0.50839728378140547,0.46883462811584709,0.5524375672289219,-0.32742133092586156,0.22877292648140424,-0.46810881461618514,-0.40682865095116216,0,-0.80646710520780651,-2.8977138916921157,0,-0.29556429590610567,4.7441059224867654,1.6083819368734451,9.8803049235613223,-13.570731445122163,-11.122182292034031,2.0631846812603252,null,131.8332909898111,127.96966867639425,127.04176995963383,129.3000887385509,123.99253212002091,124.32389894429666]
[163,2.2606482744802633E-2,2.2397954326244789,-0.96990009796124088,-11.402847266278684,null,null,2.024171868951976E-2,-3.5765644962153864,-0.55011479202649083,1.4560364278365836,0.16970534320446173,-1.1377520212402195,-0.29535236325128977,-1.1049909619734355,0.4725672059477608,-0.3025656195304629,0.25621916971438408,-7.3584748164071012E-2,-2.1673901209599036,2.0736771989219549,-0.13758046756946118,-1.8367917814781138,1.2151507227281879,-0.30795021076255191,-8.3631805099437067,-18.310994905291864,11.492371177994523,-5.70541695063433,1.6560424363296673,11.540876000838123,null,133.54496386416258,135.79929264568557,136.0634877725893,133.03726102159396,128.8759935706766,127.43571357300254,null,null,2.024171868951976E-2,-3.5765644962153864,-0.55011479202649083,1.4560364278365836,0.16970534320446173,-1.1377520212402195,-0.29535236325128977,-1.1049909619734355,0.4725672059477608,-0.3025656195304629,0.25621916971438408,-7.3584748164071012E-2,-2.1673901209599036,0,-0.13758046756946118,-1.8367917814781138,0,-0.30795021076255191,-8.3631805099437067,-18.310994905291864,11.492371177994523,-5.70541695063433,1.6560424363296673,11.540876000838123,null,133.54496386416258,137.87296984460752,138.19432187788956,135.16268650330898,132.25108654240154,130.91062436854821]
[164,5.2509264357056482,3.2100086678939208,0.19142829058783661,-2.2529339736722513,null,null,5.2485616716503651,-0.73069925820655623,2.0746252804331915,-0.58852103911565612,0.64605342683045663,-1.9054207157632166,0.67486087201815215,-0.29229993433934132,0.20770694236239962,-7.2649439141520666E-2,-0.41592201674896101,0.26891223856466828,-1.0060617324108261,-5.8643742289068213E-2,2.5056731101722156,0.82155023437728625,0.59469744039484151,-2.2139632888367751,0.7867327826627255,-7.4922204317783017,-2.787088766410831,-9.1815409892876829,-10.222918616436093,-3.5273890332721938,null,126.87824078257431,128.21235509735703,121.94201824582709,119.03822765935311,113.92132659569809,115.24452633685407,null,null,5.2485616716503651,-0.73069925820655623,2.0746252804331915,-0.58852103911565612,0.64605342683045663,-1.9054207157632166,0.67486087201815215,-0.29229993433934132,0.20770694236239962,-7.2649439141520666E-2,-0.41592201674896101,0.26891223856466828,-1.0060617324108261,-5.8643742289068213E-2,0,0,0,-2.2139632888367751,0.7867327826627255,-7.4922204317783017,-2.787088766410831,-9.1815409892876829,-10.222918616436093,-3.5273890332721938,null,126.87824078257431,128.21235509735703,124.4476913559993,122.41549403763428,117.90987141923482,119.39653773356143]
[165,-3.1024634552179933,1.8223660786267966,-0.50955202835558278,-6.9207236569127613,null,null,-3.1048282192732763,1.8064176375602659,-1.0065643756492455,0.94008635987324085,-0.82038426006716259,-0.94249502398931084,-0.7127817172489721,-0.25696620765929135,-0.41393438350135181,0.57158501252158755,-0.23851481145619902,-0.24725687296312371,-1.7070420513542455,1.2403565029792194,1.5295117132017455,-0.81139203994311293,0.5241879576581856,1.1229168094846576,-3.8810569005777844,-12.421035055401353,-5.8155449692561163,11.714068820924513,-11.755906655461951,-3.1640651939521267,null,136.88119562143876,133.7387624746265,131.72104871460155,129.46794430209133,126.59799722912685,123.18632969732249,null,null,-3.1048282192732763,1.8064176375602659,-1.0065643756492455,0.94008635987324085,-0.82038426006716259,-0.94249502398931084,-0.7127817172489721,-0.25696620765929135,-0.41393438350135181,0.57158501252158755,-0.23851481145619902,-0.24725687296312371,-1.7070420513542455,0,0,-0.81139203994311293,0,0,-3.8810569005777844,-12.421035055401353,-5.8155449692561163,11.714068820924513,-11.755906655461951,-3.1640651939521267,null,136.88119562143876,134.97911897760571,134.5199296004493,132.2977026576927,130.01228748137464,127.81175321941261]
[166,2.0914360687947791,2.2286977315449019,3.8202291478437744,-1.2459428865792801,null,null,2.089071304739496,-2.511799828224349,0.14252784709481184,0.36714005615885736,2.582971392524962,-0.39523120060800893,-0.30645006433086674,-0.47793443417722692,-4.0934244415112175E-2,-8.276034682059441E-2,0.61503510700212072,0.20202391728228664,2.6227391248451117,-0.866337748967137,2.311838560955445,-0.17708327850832162,0.71191511413581798,0.11786093580590418,1.7937238697556968,-3.5460411174143363,0.80864742280175816,10.514605804889559,7.9111965664833548,4.8698349077541749,null,126.0077472045985,130.23057415730099,126.31518804215699,123.27494858003969,116.97632076001825,114.19099959995266,null,null,2.089071304739496,-2.511799828224349,0.14252784709481184,0.36714005615885736,2.582971392524962,-0.39523120060800893,-0.30645006433086674,-0.47793443417722692,-4.0934244415112175E-2,-8.276034682059441E-2,0.61503510700212072,0.20202391728228664,0,-0.866337748967137,0,-0.17708327850832162,0,0,1.7937238697556968,-3.5460411174143363,0.80864742280175816,10.514605804889559,7.9111965664833548,4.8698349077541749,null,128.63048632944361,132.96112226582244,131.39977888548282,128.41188188942476,122.80516400125578,120.28182276977321]
[167,-1.3625280972664107,2.7599559251014765,2.3315667529767605,-1.9711056176184325,null,null,-1.3648928613216935,1.5260304932515349,0.28894701965212793,0.61528886590331477,-0.46832960240224764,-2.4496947601162109,0.22480812922570781,0.23418809576871835,0.85773966234241472,-0.43340431497468712,0.45725934231682119,-1.0193222782357569E-2,1.1340767299780978,-0.87888286247364955,-1.3863028850793988,1.0341382734522471,0.52976709432755853,0.63022686171073961,1.0685611387165443,3.9665549659923331,16.147326248704434,-9.0492504796576725,14.038900184267035,-1.1372605451087856,null,132.82049452207238,132.80140183352509,133.60663537785587,128.64266738726499,126.17805878821144,125.52671936420006,null,null,-1.3648928613216935,1.5260304932515349,0.28894701965212793,0.61528886590331477,-0.46832960240224764,-2.4496947601162109,0.22480812922570781,0.23418809576871835,0.85773966234241472,-0.43340431497468712,0.45725934231682119,-1.0193222782357569E-2,0,-0.87888286247364955,-1.3863028850793988,0,0,0,1.0685611387165443,3.9665549659923331,16.147326248704434,-9.0492504796576725,14.038900184267035,-1.1372605451087856,null,133.95457125205047,133.94337784356259,134.77471284170215,130.85002226591772,128.96960492238122,129.0710276810201]
[168,5.2873599163986986,2.8705063229059209,2.0332636399272537,-10.80984009313608,null,null,5.2849951523434155,3.2886412858491174,-0.38867643191062679,3.6659717310164202,-1.0957926457043743,0.36318027409837084,0.33535852703015223,0.19350525476890068,-0.12131851469124966,0.54359984608745382,-0.12400331033163559,-0.4510957171469272,0.83577361692859098,0.93023455359011731,0.88201120721064186,0.34155746230126915,-0.26120032348455402,0.25417946245362222,-7.7701733368011023,-8.5310134119539711,-6.1360379388778199,-3.0537990071892556,0.45827888904865777,-16.674599213747257,null,124.57522068365327,120.51560745647893,118.42940557468347,111.73868458738454,109.71696257767221,105.07072406529498,null,null,5.2849951523434155,3.2886412858491174,-0.38867643191062679,3.6659717310164202,-1.0957926457043743,0.36318027409837084,0.33535852703015223,0.19350525476890068,-0.12131851469124966,0.54359984608745382,-0.12400331033163559,-0.4510957171469272,0,0,0,0,-0.26120032348455402,0,-7.7701733368011023,-8.5310134119539711,-6.1360379388778199,-3.0537990071892556,0.45827888904865777,-16.674599213747257,null,125.41099430058186,122.27285196251907,121.10383428598941,114.71331073115751,112.76675949493337,108.40715776586599]
[169,1.9202455456160874,3.4192450245715769,2.7431184307084244E-2,12.551437733718464,null,null,1.9178807815608045,-0.62250062302057807,-9.5215480285039096,-2.5345612700059568,0.2155844732693013,-1.4206391009709631,0.8840972286958082,-0.35105118955814385,-0.22054843164503257,-1.1792409456246489E-2,-0.4768852442688627,-2.0885442164675361E-3,-1.1700588386915785,-9.1822673548569211E-2,-1.4973218324990087,-0.41265475695460208,0.51859602971782692,1.0704607458421411,15.591104490053441,-7.0223912885158519,11.687667989759214,8.9202517965390982,-10.365454853848654,-8.2412417564990736E-2,null,131.53197532400227,132.79013503066773,146.69877718597559,148.55917866218024,144.20660771178029,142.36558282945856,null,null,1.9178807815608045,-0.62250062302057807,-9.5215480285039096,-2.5345612700059568,0.2155844732693013,-1.4206391009709631,0.8840972286958082,-0.35105118955814385,-0.22054843164503257,-1.1792409456246489E-2,-0.4768852442688627,-2.0885442164675361E-3,-1.1700588386915785,-9.1822673548569211E-2,-1.4973218324990087,-0.41265475695460208,0,0,15.591104490053441,-7.0223912885158519,11.687667989759214,8.9202517965390982,-10.365454853848654,-8.2412417564990736E-2,null,131.53197532400227,132.79013503066773,146.69877718597559,148.55917866218024,144.72520374149815,143.97186236295664]
[170,1.6405625912827582,3.0232506028108586,1.0110199062099219,-1.6604724419002665,null,null,1.6381978272274753,-0.80394235837571948,-0.4519455734796734,2.2041709873159943,-2.505161677807874,-2.6347979502825427,0.48810280693508989,0.34393406046101704,0.26015711816064435,-0.38700530282707879,0.28549500863574506,3.6060098791975914E-2,-0.18647011678874081,1.3250753356320946,0.58555448939950194,-1.4232746355447876,1.2866283842343771,0.14177346480786723,1.3791943144347103,11.036987027455506,-1.3246613962420537,-6.8369108695027023,-1.3070905756495095,-1.0037317136503368,null,130.413168744551,131.3779862787284,130.38808150777993,125.91732131182388,125.06726636463779,125.15949505310404,null,null,1.6381978272274753,-0.80394235837571948,-0.4519455734796734,2.2041709873159943,-2.505161677807874,-2.6347979502825427,0.48810280693508989,0.34393406046101704,0.26015711816064435,-0.38700530282707879,0.28549500863574506,3.6060098791975914E-2,-0.18647011678874081,0,0,-1.4232746355447876,0,0,1.3791943144347103,11.036987027455506,-1.3246613962420537,-6.8369108695027023,-1.3070905756495095,-1.0037317136503368,null,130.413168744551,132.70306161436048,132.33110829998196,127.83983743833656,128.3610450108057,128.747630873216]
[171,-2.268827647320663E-2,3.7373588182437736,-0.4641584986656917,17.504075934294999,null,null,-2.5053040528489504E-2,-4.012270851705396,-1.4921721837898689,-0.5962037905623665,-4.3020219879566914,-1.7807604208477785,1.2022110223680049,0.17794388360967561,0.17532237898648217,-0.2975571297917412,0.69348262808936711,-0.22475138185716403,-1.6616485216643544,1.3721840166108192,0.4706424656164232,0.42803389090341892,-1.6247352971466493,-0.90748247222095846,20.543742690629976,7.4175450636791052,-1.2156820948009099,-6.4160669528073804,19.884593372152516,7.0738488027553075,null,135.03679492827712,140.48842921187708,141.22010497770145,138.79074660958753,144.68340373184969,145.05360286789914,null,null,-2.5053040528489504E-2,-4.012270851705396,-1.4921721837898689,-0.5962037905623665,-4.3020219879566914,-1.7807604208477785,1.2022110223680049,0.17794388360967561,0.17532237898648217,-0.2975571297917412,0.69348262808936711,-0.22475138185716403,-1.6616485216643544,0,0,0,-1.6247352971466493,-0.90748247222095846,20.543742690629976,7.4175450636791052,-1.2156820948009099,-6.4160669528073804,19.884593372152516,7.0738488027553075,null,135.03679492827712,141.86061322848789,143.109997329072,141.14234787598855,147.1938427836289,147.65118745600245]
[172,1.6081004548095532,1.9887190477645906,-0.82378519656659766,-17.674428734008242,null,null,1.6057356907542704,-1.7482285006334852,-3.1482041426378164,-1.6048235841060352,-1.0309577758622539,0.97890781394523207,-0.54642874811117803,-0.86201454278588119,0.10623690722221468,-0.30687108130105667,-0.78342708825442076,0.38724755766028984,-2.0212752195652604,-1.0748624923498,-1.3600379771818389,-0.29962484122035971,1.6775339470730461,0.95493728818706325,-14.634761977673264,-13.073163438733356,19.083453015244473,0.40796534613645141,-30.907562304791927,1.0237403048822813E-3,null,130.97482705062365,134.05052514677809,138.64250864857902,138.30815344517657,134.01884953785333,129.21387507345997,null,null,1.6057356907542704,-1.7482285006334852,-3.1482041426378164,-1.6048235841060352,-1.0309577758622539,0.97890781394523207,-0.54642874811117803,-0.86201454278588119,0.10623690722221468,-0.30687108130105667,-0.78342708825442076,0.38724755766028984,-2.0212752195652604,-1.0748624923498,-1.3600379771818389,-0.29962484122035971,0,0,-14.634761977673264,-13.073163438733356,19.083453015244473,0.40796534613645141,-30.907562304791927,1.0237403048822813E-3,null,130.97482705062365,134.05052514677809,138.64250864857902,138.30815344517657,135.69638348492634,131.86774662237406]
[173,-1.6378617511880209,2.3857067194225352,0.86955349465268772,0.60257581744837996,null,null,-1.6402265152433038,0.87216796288451548,3.3105996348594271,-3.7863392358426138,-2.9553467954015704,-1.6834828111983258,-0.14944107645323346,0.30196552737259585,0.69048134689123986,-0.54682737199996279,-0.43659311787072053,0.25762691009998306,-0.32793652834597498,-0.13428502098761874,-2.2358643864841303,-1.7268029412476833,-1.5343667568378698,-0.11702702433189738,3.6422425737833568,-1.5747174924392966,8.9334834669962202,-3.9607990872064822,-2.4890971818259575,-1.6324592263691202,null,134.17560819846162,134.38018684426811,131.87632950300417,135.48522566397239,137.53043893853453,137.38941691314164,null,null,-1.6402265152433038,0.87216796288451548,3.3105996348594271,-3.7863392358426138,-2.9553467954015704,-1.6834828111983258,-0.14944107645323346,0.30196552737259585,0.69048134689123986,-0.54682737199996279,-0.43659311787072053,0.25762691009998306,-0.32793652834597498,-0.13428502098761874,-2.2358643864841303,-1.7268029412476833,-1.5343667568378698,-0.11702702433189738,3.6422425737833568,-1.5747174924392966,8.9334834669962202,-3.9607990872064822,-2.4890971818259575,-1.6324592263691202,null,134.17560819846162,134.38018684426811,131.87632950300417,135.48522566397239,137.53043893853453,137.38941691314164]
[174,-1.2439903934693881,2.1012282343485311,1.3689695306201011,-22.828949229332384,null,null,-1.246355157524671,2.3662060053007736,-2.0010947195198523,-2.9350687595698126,-2.2150713496733867,1.3977198295040609,-0.43391956152723754,-0.54020504668219971,-0.31987196321190892,0.27763154536285883,8.3447593823173349E-2,0.27343555818612142,0.17147950762143838,-1.8556439318649809,9.8609158516841156E-2,4.2210470919068044E-2,0.44961946791920626,0.11061857811833464,-19.789282472997407,-6.9765133843076548,-6.8457510055808513,20.649932953649184,5.2304617530421158,7.1655806562078812,null,132.75545595557836,131.62646642019376,132.46764709052795,134.24457868656265,133.91474333709573,129.25058320818198,null,null,-1.246355157524671,2.3662060053007736,-2.0010947195198523,-2.9350687595698126,-2.2150713496733867,1.3977198295040609,-0.43391956152723754,-0.54020504668219971,-0.31987196321190892,0.27763154536285883,8.3447593823173349E-2,0.27343555818612142,0,-1.8556439318649809,0,0,0,0,-19.789282472997407,-6.9765133843076548,-6.8457510055808513,20.649932953649184,5.2304617530421158,7.1655806562078812,null,132.92693546319978,131.79644560882366,132.742119228832,134.57439109608259,134.70701548872051,130.15942671443884]
[175,0.71093179231058423,1.502029555536446,2.0380854136345219,-22.717873277984847,null,null,0.70856702825530138,-1.4931254256365822,-3.5021741346161446,-0.59234356099853069,-0.41903699358801105,0.37709125645953695,-1.0331182403393226,-3.3472021622459991E-2,-0.51484575453198245,-0.16358325726293543,-0.29398370481322456,0.88894733698600303,0.8405953906358592,0.55912514995272966,-0.77170132539915659,5.5358734583441427E-2,-1.6265626214739464,-1.7983369244513505,-19.678206521649869,-10.593083737037281,-6.8750467400817872,-1.5167185265323293,1.8040563628624895,10.784483557873205,null,128.66806796839316,130.77613905834633,134.27868089324366,132.27153534414947,131.00255076544477,130.34546252553287,null,null,0.70856702825530138,-1.4931254256365822,-3.5021741346161446,-0.59234356099853069,-0.41903699358801105,0.37709125645953695,-1.0331182403393226,-3.3472021622459991E-2,-0.51484575453198245,-0.16358325726293543,-0.29398370481322456,0.88894733698600303,0,0,-0.77170132539915659,0,-1.6265626214739464,-1.7983369244513505,-19.678206521649869,-10.593083737037281,-6.8750467400817872,-1.5167185265323293,1.8040563628624895,10.784483557873205,null,129.50866335902901,132.20519508441743,135.77709671222598,133.85394240128224,132.61140975455118,131.99244571366893]
[176,3.1929303931642514,2.1817779120279068,2.2753651352200714,-6.6392858857148749,null,null,3.1905656291089683,1.1704053995204933,-0.12758737245244287,-0.33629431138099286,1.4195350617924496,-1.7328744232407722,-0.35336988384786183,0.21052571891204597,-0.56908114595217452,3.4093817975092477E-2,0.21146353378034144,-1.0071112123847183,1.0778751122214087,0.25427313204684721,1.6146032394588885,-0.90858657165100587,0.68086296754644593,7.1145541680428082E-2,-3.599619129379898,4.4167838985854875,-11.629906629271817,-1.8488228611196686,-0.93745695484820546,-18.061375906069252,null,126.08437045334377,125.29893662500822,121.68941962865514,120.32948094176338,114.95733507309167,112.35555451363994,null,null,3.1905656291089683,1.1704053995204933,-0.12758737245244287,-0.33629431138099286,1.4195350617924496,-1.7328744232407722,-0.35336988384786183,0.21052571891204597,-0.56908114595217452,3.4093817975092477E-2,0.21146353378034144,-1.0071112123847183,0,0,0,-0.90858657165100587,0,0,-3.599619129379898,4.4167838985854875,-11.629906629271817,-1.8488228611196686,-0.93745695484820546,-18.061375906069252,null,127.16224556556517,126.64212963392821,124.66459838679174,123.35964852105016,118.67882506981795,116.24624988545344]
[177,-3.4192433057593861,3.0905189520939356,-0.1183211022239925,7.2198060917774693,null,null,-3.4216080698146691,-0.38681696804795951,2.1695867847014521,-0.84054842933340335,-0.15068445804465277,0.34290223724467889,0.55537115621816691,-0.44925831365652247,0.32538688951255645,0.42618652814211355,-0.14838906416661102,-0.45480134826547758,-1.3158111252226552,0.99340862538323282,0.91689985002108365,-4.0967565231235348E-2,1.1915210016921503,1.4418004525425756,10.259472848112447,-3.26268679418436,2.6267926444299565,20.810390312884618,-3.2175636761059025,-6.838229601397634,null,138.64401568990715,138.50993825241929,133.84709921439372,133.04970991307204,128.80844267601907,123.19905941572262,null,null,-3.4216080698146691,-0.38681696804795951,2.1695867847014521,-0.84054842933340335,-0.15068445804465277,0.34290223724467889,0.55537115621816691,-0.44925831365652247,0.32538688951255645,0.42618652814211355,-0.14838906416661102,-0.45480134826547758,-1.3158111252226552,0,0,-4.0967565231235348E-2,0,0,10.259472848112447,-3.26268679418436,2.6267926444299565,20.810390312884618,-3.2175636761059025,-6.838229601397634,null,138.64401568990715,139.5033468778025,135.75647883932547,135.01157609565345,131.99215939983503,127.85898551603573]
[178,-1.3110969288308347,2.6238611725093137,0.38384287130776917,-3.6156318458851882,null,null,-1.3134616928861176,-1.8273706889815431,-1.7235029481852773,-0.49661898531965198,5.575731887341937,-1.6829216641789839,8.871337663354506E-2,-0.34506906031900142,5.9441677890332389E-2,-0.46174616667465873,0.46308611893857554,-0.20954934811008474,-0.81364715169089352,1.547924510890331,0.30609952880173052,2.3353743901185586,-0.17941125057426044,0.10421490010888368,-0.57596508955021131,-10.214423441552444,-10.8008748449124,-13.583735072042668,17.266956926927406,-5.4098090765867379,null,134.51820277445165,135.88829537369401,136.79551489117003,132.01997085345502,122.71210236717417,121.20182327892117,null,null,-1.3134616928861176,-1.8273706889815431,-1.7235029481852773,-0.49661898531965198,5.575731887341937,-1.6829216641789839,8.871337663354506E-2,-0.34506906031900142,5.9441677890332389E-2,-0.46174616667465873,0.46308611893857554,-0.20954934811008474,-0.81364715169089352,0,0,0,-0.17941125057426044,0,-0.57596508955021131,-10.214423441552444,-10.8008748449124,-13.583735072042668,17.266956926927406,-5.4098090765867379,null,134.51820277445165,137.43621988458432,138.70455535243318,136.29337788486748,126.84371049674878,125.57749612044019]
[179,-0.34321008318801333,2.5378443239706621,2.490851509175843,-3.3584621912199255,null,null,-0.34557484724329618,2.9573075874714894,-1.1153825073762229,0.41580177797952261,-0.24276454735427569,0.37631056573020472,2.6965280948934023E-3,0.39522051362691579,4.916475463851544E-2,0.47121170427870673,0.1580465949551364,-0.79390538757077644,1.2933614861771803,0.27713199086809182,0.94362854834050403,0.53517513442483877,-0.52979823475255594,1.4676838043932641,-0.31879543488494866,8.2029280633803729,-0.6346919228718888,6.2859631634074518,-2.7362895351512457,-14.887970782977259,null,130.96615603220397,128.16140790270521,127.33576701393697,124.2251139011064,122.05987936224446,115.90360977543632,null,null,-0.34557484724329618,2.9573075874714894,-1.1153825073762229,0.41580177797952261,-0.24276454735427569,0.37631056573020472,2.6965280948934023E-3,0.39522051362691579,4.916475463851544E-2,0.47121170427870673,0.1580465949551364,-0.79390538757077644,0,0,0,0,-0.52979823475255594,0,-0.31879543488494866,8.2029280633803729,-0.6346919228718888,6.2859631634074518,-2.7362895351512457,-14.887970782977259,null,132.25951751838113,129.7249441130912,129.8884907139539,127.35194788222474,125.24741502489555,120.58157841145663]
[180,0.10102031025480997,2.2106395972698536,2.7017044239796726,-19.362185620447885,null,null,9.86555461995271E-2,-0.66868414069616811,-2.5675278275825755,2.6492966240213218,-2.1889489633939179,-1.188739976272722,-0.32450819860591507,0.60972025914564254,0.15769513071993702,1.0127358806537012,-0.69011611909090798,-7.9255485120133251E-3,1.5042144009810099,0.61216236152224734,0.83628220450168333,0.61580847004896122,1.6318981929166476E-3,-0.85735004122280412,-16.322518864112908,8.2841966317174531,5.5101633680827682,9.4720361324430229,-6.0546823809720998,-1.1303339655521012,null,129.73002028490873,131.54987370565067,133.0713197451546,127.76004293251951,126.59463326461103,125.78584343272584,null,null,9.86555461995271E-2,-0.66868414069616811,-2.5675278275825755,2.6492966240213218,-2.1889489633939179,-1.188739976272722,-0.32450819860591507,0.60972025914564254,0.15769513071993702,1.0127358806537012,-0.69011611909090798,-7.9255485120133251E-3,0,0,0,0,0,-0.85735004122280412,-16.322518864112908,8.2841966317174531,5.5101633680827682,9.4720361324430229,-6.0546823809720998,-1.1303339655521012,null,131.23423468588973,133.71558861276563,136.17166985660216,131.47205870443273,130.42283897796011,129.73179041689053]
[181,-2.6154281498044778,2.7583894684524712,-1.1083250731883645,-5.278396657069921,null,null,-2.6177929138597609,0.25573590589548068,-1.426087702928768,5.0537988487749583E-2,-3.0681609547290116,0.58662190308610773,0.22324167257670258,0.27651418651910253,0.13426768885741813,0.47539249897246139,-0.18334633392782651,-0.21164752263791886,-2.3058150961870272,1.2360993163934562,-0.16107440121323613,-1.1334238852127703,-0.72546897495174212,-6.6540183608330139E-2,-2.2387299007349442,3.4303838599091918E-2,10.462214950920817,21.518900827809688,2.6636863583457377,-8.9935189373461952,null,138.02871416679912,137.73677657281334,138.85454179904946,138.10145725738974,139.96692368445923,135.98207931694145,null,null,-2.6177929138597609,0.25573590589548068,-1.426087702928768,5.0537988487749583E-2,-3.0681609547290116,0.58662190308610773,0.22324167257670258,0.27651418651910253,0.13426768885741813,0.47539249897246139,-0.18334633392782651,-0.21164752263791886,-2.3058150961870272,0,-0.16107440121323613,-1.1334238852127703,-0.72546897495174212,-6.6540183608330139E-2,-2.2387299007349442,3.4303838599091918E-2,10.462214950920817,21.518900827809688,2.6636863583457377,-8.9935189373461952,null,138.02871416679912,138.97287588920679,140.13168194939308,139.40279784519592,141.32712674778361,137.3569404004312]
[182,-0.5993428047985232,2.6383725775924565,-0.23517235925283697,-1.4376628455432712,null,null,-0.60170756885380605,-1.0108469120365509,5.5323493785964253,-1.6950528170256836,1.5054409985481083,-1.3584926195995723,0.10322478171668781,-0.79485479963483385,0.71103236596853359,-0.93383839387801415,-0.29053044993723764,-0.7042657654470994,-1.4326623822514997,0.15536919719201037,1.4156829890760103,2.1825264643844733,1.6748633412489169,-0.11909465850349199,1.6020039107917057,-2.4810721720491995,-5.9686715571260383,-7.8661127944291334,2.2632030207654541,-14.787112163140289,null,134.17294343589262,135.18120483748913,126.25108068565206,122.41102180546517,115.35237753782923,112.85719914891739,null,null,-0.60170756885380605,-1.0108469120365509,5.5323493785964253,-1.6950528170256836,1.5054409985481083,-1.3584926195995723,0.10322478171668781,-0.79485479963483385,0.71103236596853359,-0.93383839387801415,-0.29053044993723764,-0.7042657654470994,-1.4326623822514997,0,0,0,0,-0.11909465850349199,1.6020039107917057,-2.4810721720491995,-5.9686715571260383,-7.8661127944291334,2.2632030207654541,-14.787112163140289,null,134.17294343589262,135.33657403468112,127.81765273147479,126.19560979642289,120.8032602707211,118.44726642408638]
[183,4.974510608131383,3.3264484702487844,2.0332437724203563,0.30746728431884041,null,null,4.9721458440760999,-5.0488406382474276,-2.7968789340498552,-2.8478800541958793,1.1534633432758412,0.1069717068196052,0.79130067437301577,-0.41406707474103621,-0.34263733538710595,-0.10710122828015889,0.29102280374270295,3.2758302269872974E-2,0.83575374942169356,-0.32412496496673815,-1.3895470510052115,0.80088672896044422,-1.8663747953432281,1.3411535898419222,3.3471340406538173,0.32402555242571474,-8.3603443064878036,1.4853752702629446,8.2876940016066492,-2.1912591168456728,null,125.51991115018627,132.72858932812227,136.17743613713046,136.71530025687514,134.40893815087099,129.92400373980979,null,null,4.9721458440760999,-5.0488406382474276,-2.7968789340498552,-2.8478800541958793,1.1534633432758412,0.1069717068196052,0.79130067437301577,-0.41406707474103621,-0.34263733538710595,-0.10710122828015889,0.29102280374270295,3.2758302269872974E-2,0,-0.32412496496673815,-1.3895470510052115,0,-1.8663747953432281,0,3.3471340406538173,0.32402555242571474,-8.3603443064878036,1.4853752702629446,8.2876940016066492,-2.1912591168456728,null,126.35566489960796,133.62232170077283,137.1093862285046,138.48821623026694,136.19396483297504,133.08226900580098]
[184,-1.6735468940982692,1.974794349562901,4.5252955218433089E-2,-21.237763541006398,null,null,-1.675911658153552,1.7158026293376594,-2.412763462700743,0.25899515914686044,2.9167479765180855,-0.7612350831387622,-0.56035344631286765,-6.275624826457582E-2,0.11976153327970618,4.3321623559550826E-2,-6.2485693371386208E-2,-0.93477942174799744,-1.1522370677802296,-0.47848371655425193,1.0126226927316093,-1.3865503285829741,2.0009648752020404,2.0620511248493782,-18.198096784671421,-9.0661570506203049E-2,0.56818514465579861,1.124617581129953,3.8769377220172938,-29.776080932735045,null,134.50938029965357,133.46098680748926,134.62267084080159,133.18906910527323,124.27325152975551,118.78164183889258,null,null,-1.675911658153552,1.7158026293376594,-2.412763462700743,0.25899515914686044,2.9167479765180855,-0.7612350831387622,-0.56035344631286765,-6.275624826457582E-2,0.11976153327970618,4.3321623559550826E-2,-6.2485693371386208E-2,-0.93477942174799744,-1.1522370677802296,-0.47848371655425193,0,-1.3865503285829741,0,0,-18.198096784671421,-9.0661570506203049E-2,0.56818514465579861,1.124617581129953,3.8769377220172938,-29.776080932735045,null,134.50938029965357,133.46098680748926,135.6352935335332,134.21446028773607,127.28568653049007,123.9077638780589]
[185,5.786462175624556,3.3284525094929442,2.7054547691091702,-3.3134394110518337,null,null,5.7840974115692729,0.23156636169755287,2.9554859604923447,3.3440603054652391,-2.3176957087218035,-1.0601344881168731,0.79330471361717558,-0.19077777293709586,-9.9099089145515684E-2,0.29409020414096032,-0.76037653168675146,-0.67091233355544655,1.5079647461105075,-1.5155015426903102,0.10427889956664882,0.28497987512730782,0.41086767452436002,-0.4859266135114142,-0.27377265471685686,-5.7946947942172855,-14.568435746560677,1.0398454363280432,-7.8226550788968012,-8.7506639002368729,null,123.85482414634897,125.48741656937212,120.19001610901523,113.60601075719174,111.66616647082931,109.13969263644469,null,null,5.7840974115692729,0.23156636169755287,2.9554859604923447,3.3440603054652391,-2.3176957087218035,-1.0601344881168731,0.79330471361717558,-0.19077777293709586,-9.9099089145515684E-2,0.29409020414096032,-0.76037653168675146,-0.67091233355544655,0,-1.5155015426903102,0,0,0,-0.4859266135114142,-0.27377265471685686,-5.7946947942172855,-14.568435746560677,1.0398454363280432,-7.8226550788968012,-8.7506639002368729,null,125.36278889245948,127.01900390436562,121.80663866093664,115.48365273678705,114.01380642657197,111.54088669517652]
[186,1.5774504466595154,2.6271120675587629,3.1708924646448029,-9.341124871235305,null,null,1.5750856826042325,-2.8606072027292906,-2.1981339430407831,2.8708714065384409,-2.2541894528572142,-2.9566368620421888,9.1964271682994259E-2,-1.0568979477716063,0.1897489526291718,9.8347115552913422E-2,-0.20366356049703604,-0.7552670751784738,1.9734024416461402,-0.31281859338229034,-1.9550724008533562,2.967600105767783,-0.15960629471701049,-0.39995830192913762,-6.3014581149003277,-15.289962377814419,9.2091744537696094,3.1295524885999759,-4.8290004444663932,-12.557474086395885,null,127.83235233476057,131.29482495579913,135.12575496539282,125.98821853228797,125.63297571946372,125.71182971356897,null,null,1.5750856826042325,-2.8606072027292906,-2.1981339430407831,2.8708714065384409,-2.2541894528572142,-2.9566368620421888,9.1964271682994259E-2,-1.0568979477716063,0.1897489526291718,9.8347115552913422E-2,-0.20366356049703604,-0.7552670751784738,0,-0.31281859338229034,-1.9550724008533562,0,-0.15960629471701049,-0.39995830192913762,-6.3014581149003277,-15.289962377814419,9.2091744537696094,3.1295524885999759,-4.8290004444663932,-12.557474086395885,null,129.8057547764067,133.34499424735162,137.26168636126752,131.06563241211069,130.89544171891947,131.19372870316596]
[187,-3.1702974423889105,2.537035449209804,3.1161511294334727,-12.333745210975781,null,null,-3.1726622064441936,0.36964708022871873,3.9128539248097534,-1.3598476384891973,1.4567039920841385,-0.5669444605232693,1.8876533340352886E-3,-0.28555219540287835,-0.14356169218265169,-0.11470308115465677,-0.17739113591307776,0.48631797589586467,1.91866110643481,1.8079479750171088,0.80357537633889908,0.2482673191605187,-1.131470585443235,-0.16665964107002762,-9.294078454640804,-6.8432392165335028,0.69010047018502085,-6.5449610322521288,-9.7099073510711413,5.7341499444108068,null,134.30749126779708,132.46822266527587,125.13475631792676,123.79948973086127,119.73873769211168,117.85387251543384,null,null,-3.1726622064441936,0.36964708022871873,3.9128539248097534,-1.3598476384891973,1.4567039920841385,-0.5669444605232693,1.8876533340352886E-3,-0.28555219540287835,-0.14356169218265169,-0.11470308115465677,-0.17739113591307776,0.48631797589586467,0,0,0,0,-1.131470585443235,-0.16665964107002762,-9.294078454640804,-6.8432392165335028,0.69010047018502085,-6.5449610322521288,-9.7099073510711413,5.7341499444108068,null,136.22615237423187,136.22042866808323,129.60801297114537,128.64365105886009,124.57954997310277,122.83651440483219]
[188,1.5709536129580473,3.1844926712386501,1.085312240660171,9.8729210398261795,null,null,1.5685888489027644,-1.6585767998979168,2.827402862874429,-0.17261528556520495,1.2330089531500652,-0.19555178872453302,0.64934487536288144,0.67287975645664888,0.67982970239822027,-7.5017509224991397E-2,-7.7395024103049881E-2,-0.31998980932689225,-0.11217778233849174,-0.16213687205045191,-1.1995594247500021,-0.32166821798947265,1.3979213321137633,0.16814526497801063,12.912587796161157,12.977492067673969,14.166109353766874,4.4416791433565335,-12.554113559919729,3.6412341834515392,null,130.6356775669268,134.69062802847961,131.75529158928887,129.63548222463928,123.44995854801573,119.88631050551471,null,null,1.5685888489027644,-1.6585767998979168,2.827402862874429,-0.17261528556520495,1.2330089531500652,-0.19555178872453302,0.64934487536288144,0.67287975645664888,0.67982970239822027,-7.5017509224991397E-2,-7.7395024103049881E-2,-0.31998980932689225,-0.11217778233849174,-0.16213687205045191,-1.1995594247500021,-0.32166821798947265,0,0,12.912587796161157,12.977492067673969,14.166109353766874,4.4416791433565335,-12.554113559919729,3.6412341834515392,null,130.6356775669268,134.69062802847961,131.75529158928887,129.63548222463928,124.84787988012948,121.47688420511966]
[189,-2.7116984799974895,2.0465502327705494,2.1245485890085725,-9.41796588721175,null,null,-2.7140632440527725,-0.59300100633626829,-4.473327385023655,1.488364349403275,-2.9420946574127571,2.5303183172039274,-0.48859756310521929,0.57526256295246059,-0.33043044804805577,0.46806095583466734,0.72056541349669745,-0.22236367685933089,0.92705856600990977,-1.6104004399363427,0.59807834288817996,0.84412610077122086,-0.75162189840583826,2.3825915451267585,-6.3782991308767727,2.8426063134129755,-2.4620409304496786,9.0572471233081142,24.457568703321314,-12.740362598227716,null,133.9874251936734,138.01881829927208,142.22172650835645,137.51960738142947,140.46337944572866,131.35987931745882,null,null,-2.7140632440527725,-0.59300100633626829,-4.473327385023655,1.488364349403275,-2.9420946574127571,2.5303183172039274,-0.48859756310521929,0.57526256295246059,-0.33043044804805577,0.46806095583466734,0.72056541349669745,-0.22236367685933089,0,-1.6104004399363427,0,0,-0.75162189840583826,0,-6.3782991308767727,2.8426063134129755,-2.4620409304496786,9.0572471233081142,24.457568703321314,-12.740362598227716,null,134.91448375968329,138.9752418763351,143.83455827238865,139.98404596622103,143.05861685269446,136.31625379037666]
[190,-0.98336602123285954,2.7097582049363353,-0.47258061320370248,7.0282812756145976,null,null,-0.9857307852881424,-1.6842972862350107,-2.9184028045780566,1.3776199237510525,-1.4212541746040861,-1.6569286494466153,0.17461040906056668,0.32078438237542883,-0.90284729875236835,0.34722802494722016,-0.54349996480850038,0.33952697261945453,-1.6700706362023652,-1.6377688492341202,-0.67729251893123932,-1.0829466411831883,1.1252901133813165E-2,1.7095697069753637,10.067948031949575,9.776617495327935,-7.0929460356639336,11.6255595462135,-5.6339399298184443,0.98889188441964215,null,135.03230987058265,140.31192808326483,142.75304352336073,139.96716254321393,138.26620852133345,136.40240708733893,null,null,-0.9857307852881424,-1.6842972862350107,-2.9184028045780566,1.3776199237510525,-1.4212541746040861,-1.6569286494466153,0.17461040906056668,0.32078438237542883,-0.90284729875236835,0.34722802494722016,-0.54349996480850038,0.33952697261945453,-1.6700706362023652,-1.6377688492341202,-0.67729251893123932,-1.0829466411831883,0,0,10.067948031949575,9.776617495327935,-7.0929460356639336,11.6255595462135,-5.6339399298184443,0.98889188441964215,null,135.03230987058265,140.31192808326483,142.75304352336073,139.96716254321393,138.2774614224673,138.12366962497589]
[191,0.19155542027462236,2.6841289456894293,0.99335470688318539,-4.6592540314005042,null,null,0.18919065621933948,-0.2498762624953754,-4.5921348575187704,-5.2736646500555686,1.1858685902788504,4.4301046843887797E-2,0.14898114981366062,0.20012457301933484,-0.99609519536996749,-0.52529129019929277,0.53582813541463858,-0.77313634819166843,-0.20413531611547731,2.6661792742853261,0.6577815092969499,-1.4119820403947823,0.35208682051522122,2.5757576441555399,-1.6195872750655274,-9.8460605398622789,-17.898855921309892,0.4360491191217104,3.3339154071932846,-12.552483294726251,null,131.92751084947383,130.65992914115358,133.62346285213025,139.20009544170429,134.98015115255862,128.28150640286515,null,null,0.18919065621933948,-0.2498762624953754,-4.5921348575187704,-5.2736646500555686,1.1858685902788504,4.4301046843887797E-2,0.14898114981366062,0.20012457301933484,-0.99609519536996749,-0.52529129019929277,0.53582813541463858,-0.77313634819166843,-0.20413531611547731,0,0,-1.4119820403947823,0,0,-1.6195872750655274,-9.8460605398622789,-17.898855921309892,0.4360491191217104,3.3339154071932846,-12.552483294726251,null,131.92751084947383,133.32610841543891,137.095113350753,142.89731953018989,139.06236455665601,134.98293158064098]
[192,-3.2546422485035245,2.5665471313031278,-1.9998527920815214,6.6688545567453286,null,null,-3.2570070125588075,-1.80232227949504,-2.8324506223635946,-1.3538944485789906,1.1392708209042735,-3.7417312305913129,3.1399335427359176E-2,0.35773267147104493,-0.66282109110501763,-0.11787095766234978,-0.13002299471441647,-0.2158868401689924,-3.1973428150801841,1.2912524040621065,0.36440052658037159,-2.0740150420218484E-2,0.3779454503916444,-0.14768456523464479,9.7085213130803059,4.03953822466646,-2.6643018761995383,-6.3249320945553933,-11.916040504679765,-2.7119891321255545,null,139.5849574201352,142.34516759278719,144.04105269446123,143.47975547740668,138.40612461697845,140.69277067085466,null,null,-3.2570070125588075,-1.80232227949504,-2.8324506223635946,-1.3538944485789906,1.1392708209042735,-3.7417312305913129,3.1399335427359176E-2,0.35773267147104493,-0.66282109110501763,-0.11787095766234978,-0.13002299471441647,-0.2158868401689924,-3.1973428150801841,0,0,-2.0740150420218484E-2,0,-0.14768456523464479,9.7085213130803059,4.03953822466646,-2.6643018761995383,-6.3249320945553933,-11.916040504679765,-2.7119891321255545,null,139.5849574201352,143.6364199968493,145.74820068816564,145.23354766440866,140.54288537793894,142.9483862402966]
[193,1.8819703862174841,2.7120021193684556,0.84394170468881557,7.5461399524869286,null,null,1.8796056221622013,-1.6418933436253755,-1.4204516444902746,-2.4071995604924741,0.13662992301969112,-3.377274870773614,0.17685432349268693,-1.597350318457913E-2,-0.76943907292967473,-0.38803429554983504,0.44561452979973959,-0.40448631180151517,-0.35354831830984712,1.4250323471781194,-0.45373598727489506,-0.54636403541719658,1.0817513271368915,1.4356525025088196,10.585806708821906,-0.55122482383477855,-20.69370626203041,0.77226187271604818,-5.0959364051146299,-0.65771801491162352,null,{"$f":"S$53*(1+(T$55+N261)/100)*((1-S$62)+S$62*((1+(T$57+Z261)/100)))/(1+(T$54+H261)/100)-(T$56+T261)+T$58","v":129.8686348057339},{"$f":"AG261*(1+(U$55+O261)/100)*((1-T$62)+T$62*((1+(U$57+AA261)/100)))/(1+(U$54+I261)/100)-(U$56+U261)+U$58","v":131.37737291285927},{"$f":"AH261*(1+(V$55+P261)/100)*((1-U$62)+U$62*((1+(V$57+AB261)/100)))/(1+(V$54+J261)/100)-(V$56+V261)+V$58","v":131.37741627313534},{"$f":"AI261*(1+(W$55+Q261)/100)*((1-V$62)+V$62*((1+(W$57+AC261)/100)))/(1+(W$54+K261)/100)-(W$56+W261)+W$58","v":132.07326904413594},{"$f":"AJ261*(1+(X$55+R261)/100)*((1-W$62)+W$62*((1+(X$57+AD261)/100)))/(1+(X$54+L261)/100)-(X$56+X261)+X$58","v":128.31982008209229},{"$f":"AK261*(1+(Y$55+S261)/100)*((1-X$62)+X$62*((1+(Y$57+AE261)/100)))/(1+(Y$54+M261)/100)-(Y$56+Y261)+Y$58","v":127.71002179598983},null,null,1.8796056221622013,-1.6418933436253755,-1.4204516444902746,-2.4071995604924741,0.13662992301969112,-3.377274870773614,0.17685432349268693,-1.597350318457913E-2,-0.76943907292967473,-0.38803429554983504,0.44561452979973959,-0.40448631180151517,-0.35354831830984712,0,-0.45373598727489506,-0.54636403541719658,0,0,10.585806708821906,-0.55122482383477855,-20.69370626203041,0.77226187271604818,-5.0959364051146299,-0.65771801491162352,null,129.8686348057339,132.80240526003738,132.8367544045762,133.58444970994961,130.94061257368588,131.89688511723654]
[194,4.7605969040808391,2.2028009020994568,0.40589038968938729,-19.930147403738879,null,null,{"$f":"IF($B$42=\"On\",$B262-$D$15,0)","v":4.7582321400255561},{"$f":"IF($B$42=\"On\",$B1262-$D$15,0)","v":0.44606750143163454},{"$f":"IF($B$42=\"On\",$B2262-$D$15,0)","v":4.3507414966657887E-2},{"$f":"IF($B$42=\"On\",$B3262-$D$15,0)","v":2.0239750266398469},{"$f":"IF($B$42=\"On\",$B4262-$D$15,0)","v":-4.800444688043271},{"$f":"IF($B$42=\"On\",$B5262-$D$15,0)","v":9.8505702533705261E-2},{"$f":"IF($B$43=\"On\",$C262-$D$16,0)","v":-0.33234689377631188},{"$f":"IF($B$43=\"On\",$C1262-$D$16,0)","v":0.21595050855758924},{"$f":"IF($B$43=\"On\",$C2262-$D$16,0)","v":-0.63654866889851247},{"$f":"IF($B$43=\"On\",$C3262-$D$16,0)","v":0.18529745912423445},{"$f":"IF($B$43=\"On\",$C4262-$D$16,0)","v":-0.63435512081717604},{"$f":"IF($B$43=\"On\",$C5262-$D$16,0)","v":-0.4558151864273654},{"$f":"IF($B$44=\"On\",$D262-$D$17,0)","v":-0.79159963330927541},{"$f":"IF($B$44=\"On\",$D1262-$D$17,0)","v":0.57125352180953692},{"$f":"IF($B$44=\"On\",$D2262-$D$17,0)","v":8.9204001768363517E-2},{"$f":"IF($B$44=\"On\",$D3262-$D$17,0)","v":1.0789316579940702},{"$f":"IF($B$44=\"On\",$D4262-$D$17,0)","v":-1.9135730802843356},{"$f":"IF($B$44=\"On\",$D5262-$D$17,0)","v":-1.4209273078115396},{"$f":"IF($B$45=\"On\",$E262-$D$18,0)","v":-16.890480647403901},{"$f":"IF($B$45=\"On\",$E1262-$D$18,0)","v":-1.9664720315727942},{"$f":"IF($B$45=\"On\",$E2262-$D$18,0)","v":-22.338541473205495},{"$f":"IF($B$45=\"On\",$E3262-$D$18,0)","v":1.0264183966080092},{"$f":"IF($B$45=\"On\",$E4262-$D$18,0)","v":-5.1009532470457604},{"$f":"IF($B$45=\"On\",$E5262-$D$18,0)","v":-8.955880911754079},null,126.02663693039813,125.84170762402931,123.46492383466106,117.46108100823565,121.23428311318746,118.70020991273023,null,null,{"$f":"IF($B$42=\"On\",MIN($B262-$D$15,$D$42),0)","v":4.7582321400255561},{"$f":"IF($B$42=\"On\",MIN($B1262-$D$15,$D$42),0)","v":0.44606750143163454},{"$f":"IF($B$42=\"On\",MIN($B2262-$D$15,$D$42),0)","v":4.3507414966657887E-2},{"$f":"IF($B$42=\"On\",MIN($B3262-$D$15,$D$42),0)","v":2.0239750266398469},{"$f":"IF($B$42=\"On\",MIN($B4262-$D$15,$D$42),0)","v":-4.800444688043271},{"$f":"IF($B$42=\"On\",MIN($B5262-$D$15,$D$42),0)","v":9.8505702533705261E-2},{"$f":"IF($B$43=\"On\",MAX($C262-$D$16,$D$43),0)","v":-0.33234689377631188},{"$f":"IF($B$43=\"On\",MAX($C1262-$D$16,$D$43),0)","v":0.21595050855758924},{"$f":"IF($B$43=\"On\",MAX($C2262-$D$16,$D$43),0)","v":-0.63654866889851247},{"$f":"IF($B$43=\"On\",MAX($C3262-$D$16,$D$43),0)","v":0.18529745912423445},{"$f":"IF($B$43=\"On\",MAX($C4262-$D$16,$D$43),0)","v":-0.63435512081717604},{"$f":"IF($B$43=\"On\",MAX($C5262-$D$16,$D$43),0)","v":-0.4558151864273654},{"$f":"IF($B$44=\"On\",MIN($D262-$D$17,$D$44),0)","v":-0.79159963330927541},{"$f":"IF($B$44=\"On\",MIN($D1262-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D2262-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D3262-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D4262-$D$17,$D$44),0)","v":-1.9135730802843356},{"$f":"IF($B$44=\"On\",MIN($D5262-$D$17,$D$44),0)","v":-1.4209273078115396},{"$f":"IF($B$45=\"On\",MAX($E262-$D$18,$D$45),0)","v":-16.890480647403901},{"$f":"IF($B$45=\"On\",MAX($E1262-$D$18,$D$45),0)","v":-1.9664720315727942},{"$f":"IF($B$45=\"On\",MAX($E2262-$D$18,$D$45),0)","v":-22.338541473205495},{"$f":"IF($B$45=\"On\",MAX($E3262-$D$18,$D$45),0)","v":1.0264183966080092},{"$f":"IF($B$45=\"On\",MAX($E4262-$D$18,$D$45),0)","v":-5.1009532470457604},{"$f":"IF($B$45=\"On\",MAX($E5262-$D$18,$D$45),0)","v":-8.955880911754079},null,{"$f":"S$53*(1+(T$55+AU262)/100)*((1-S$62)+S$62*((1+(T$57+BG262)/100)))/(1+(T$54+AO262)/100)-(T$56+BA262)+T$58","v":126.02663693039813},{"$f":"BN262*(1+(U$55+AV262)/100)*((1-T$62)+T$62*((1+(U$57+BH262)/100)))/(1+(U$54+AP262)/100)-(U$56+BB262)+U$58","v":126.41296114583885},{"$f":"BO262*(1+(V$55+AW262)/100)*((1-U$62)+U$62*((1+(V$57+BI262)/100)))/(1+(V$54+AQ262)/100)-(V$56+BC262)+V$58","v":124.13141362431971},{"$f":"BP262*(1+(W$55+AX262)/100)*((1-V$62)+V$62*((1+(W$57+BJ262)/100)))/(1+(W$54+AR262)/100)-(W$56+BD262)+W$58","v":119.2043039912822},{"$f":"BQ262*(1+(X$55+AY262)/100)*((1-W$62)+W$62*((1+(X$57+BK262)/100)))/(1+(X$54+AS262)/100)-(X$56+BE262)+X$58","v":123.08089138634408},{"$f":"BR262*(1+(Y$55+AZ262)/100)*((1-X$62)+X$62*((1+(Y$57+BL262)/100)))/(1+(Y$54+AT262)/100)-(Y$56+BF262)+Y$58","v":120.5712607948013}]
[{"$f":"A262+1","v":195},-3.2294777698467336,2.9027753773798928,-1.196062290962141,6.7986960546420114,null,null,-3.2318425339020167,0.86461954180158751,-3.6024473242254613,3.5081606888939789,0.90841497333316845,1.8891308213661033,0.36762758150412411,0.18989521639139273,-0.8106053922866916,-5.4171175407169425E-2,-0.5766021492460458,0.3537463728842174,-2.3935523139608037,-1.9854594217041213,1.1359298821203438,1.5801835351528464,1.169865701370937,-0.80485175863478897,9.8383628109769887,5.6518647819194952,-13.403589292625814,-1.472329725379812,-11.039190051244951,3.0347677597511851,null,139.19417604402292,141.17771650639972,143.00133875685739,134.08894678915726,127.91463328332647,123.6061803332136,null,null,-3.2318425339020167,0.86461954180158751,-3.6024473242254613,3.5081606888939789,0.90841497333316845,1.8891308213661033,0.36762758150412411,0.18989521639139273,-0.8106053922866916,-5.4171175407169425E-2,-0.5766021492460458,0.3537463728842174,-2.3935523139608037,-1.9854594217041213,0,0,0,-0.80485175863478897,9.8383628109769887,5.6518647819194952,-13.403589292625814,-1.472329725379812,-11.039190051244951,3.0347677597511851,null,139.19417604402292,141.17771650639972,144.13726863897773,136.78270281173806,131.78030783706481,127.48534578611783]
[196,-0.19674554655098339,2.4459829271435183,2.2399681945542302,-1.233278216638356,null,null,-0.19911031060626627,-3.7105968896625945,5.057188092057556E-2,-0.92937610070662768,2.6657651159449187E-2,2.2855442933900734,-8.916486873225038E-2,-6.9596444875460239E-2,0.26946359744412174,0.37145458319743607,0.41331992671424533,0.43171875157788309,1.0424781715555675,-2.3137035353972761,-0.60250449991395527,7.1810506853099643E-2,0.55758276705112353,1.5126772264922304,1.8063885396966208,-3.4588240839123832,11.342535858118698,-2.9067057330056199,10.237722798865398,6.7151979068926471,null,130.89872344622538,139.00435559286385,138.69402294561556,137.96752960520922,134.95533685119096,127.93684372562434,null,null,-0.19911031060626627,-3.7105968896625945,5.057188092057556E-2,-0.92937610070662768,2.6657651159449187E-2,2.2855442933900734,-8.916486873225038E-2,-6.9596444875460239E-2,0.26946359744412174,0.37145458319743607,0.41331992671424533,0.43171875157788309,0,-2.3137035353972761,-0.60250449991395527,0,0,0,1.8063885396966208,-3.4588240839123832,11.342535858118698,-2.9067057330056199,10.237722798865398,6.7151979068926471,null,131.94120161778093,140.10748006497465,139.81860286066154,139.19524234955202,136.76423155558848,131.25913812403269]
[197,-1.5358263457343808,2.7680159820899051,-1.2478163340857016,2.7357401902262137,null,null,-1.5381911097896637,2.0778663849749504,-1.4421958788999005,3.6499173449385665,-1.9279853751882641,-3.6213993649546672,0.23286818621413641,0.12425397124120874,-0.74555623274535332,0.77745736239772034,6.9956246006506628E-2,0.18156419047833783,-2.4453063570843643,-4.7322154192859012E-2,0.55375719381989619,1.6198460760404099,-0.78187207968050709,0.22761103746054201,5.7754069465611906,-7.3701999503798561,-12.413954435233808,-5.2717265000470555,-3.8142616876201108,11.400270613505725,null,136.65260735452532,134.94407427237095,134.08500445952401,126.19254981570191,126.3852283432058,127.97819005805208,null,null,-1.5381911097896637,2.0778663849749504,-1.4421958788999005,3.6499173449385665,-1.9279853751882641,-3.6213993649546672,0.23286818621413641,0.12425397124120874,-0.74555623274535332,0.77745736239772034,6.9956246006506628E-2,0.18156419047833783,-2.4453063570843643,-4.7322154192859012E-2,0,0,-0.78187207968050709,0,5.7754069465611906,-7.3701999503798561,-12.413954435233808,-5.2717265000470555,-3.8142616876201108,11.400270613505725,null,136.65260735452532,134.94407427237095,134.63876165334392,128.35890530156709,128.6291349965669,130.58074110451651]
[198,2.7847105030035339E-3,2.9827172078096122,2.7560771902409256,-8.5954493918371995,null,null,4.1994644772066049E-4,1.8775327132904658,3.3218057798332676,-3.6776202881140443,-0.11516967744381604,-0.28445350189102087,0.44756941193384359,9.4858951047681384E-2,-0.15687531257872367,-0.53142036294039885,6.0011815166775229E-2,0.15558417640139632,1.5585871672422629,0.52268028571871294,2.2117824352810578,0.13296616608705492,-1.3041601658413431,2.2230229861240081,-5.5557826355022222,-4.080767897529169,-1.1685841950841565,-6.9386416152156851,8.7386939588543626,0.94330930449583761,null,130.80612643571433,128.74271411761478,120.77951291094622,121.86828013048927,120.15719276313,115.15490162061793,null,null,4.1994644772066049E-4,1.8775327132904658,3.3218057798332676,-3.6776202881140443,-0.11516967744381604,-0.28445350189102087,0.44756941193384359,9.4858951047681384E-2,-0.15687531257872367,-0.53142036294039885,6.0011815166775229E-2,0.15558417640139632,0,0,0,0,-1.3041601658413431,0,-5.5557826355022222,-4.080767897529169,-1.1685841950841565,-6.9386416152156851,8.7386939588543626,0.94330930449583761,null,132.36471360295658,130.82734630834111,125.04135730707279,126.46561156770865,124.83341914987207,122.16235930361813]
[199,1.8398240071197622,2.9186604915566825,2.5621835963106614,4.6433313981852695,null,null,1.8374592430644794,-0.8832363652209877,-2.1824851809514274,2.2135371005592139,0.14139411543730648,1.728539107939429,0.38351269568091384,-0.94277363302503203,-0.28388606307724285,-0.68112527914166954,0.14145717669213997,-0.11888671962025033,1.3646935733119987,0.92511051465995031,-1.4443828922597028,1.9983128328055528,-0.61462578516781985,1.4528868276961768,7.6829981545202468,-19.476331280947715,1.213692633744945,-18.514709538506875,-1.3831699678478917,-5.0346297231581882,null,128.46767496433034,128.22109733824593,130.77742259660366,122.49804045050763,119.89165579119305,112.93465021974545,null,null,1.8374592430644794,-0.8832363652209877,-2.1824851809514274,2.2135371005592139,0.14139411543730648,1.728539107939429,0.38351269568091384,-0.94277363302503203,-0.28388606307724285,-0.68112527914166954,0.14145717669213997,-0.11888671962025033,0,0,-1.4443828922597028,0,-0.61462578516781985,0,7.6829981545202468,-19.476331280947715,1.213692633744945,-18.514709538506875,-1.3831699678478917,-5.0346297231581882,null,129.83236853764234,130.53747613784495,133.17922183754911,126.86576641851492,124.32661452671211,118.82455242799014]
[200,1.5989284553946943,2.9557041951763732,0.99182164564353892,13.335122376961671,null,null,1.5965636913394115,-1.3784749172317963,5.1891644039779772,0.16256314805152852,-0.24906922691312033,3.0116809295355997,0.42055639930060451,0.36464073220983018,2.792319444081226E-2,-1.6406657003184222E-2,0.4740191495645254,0.26295915410506199,-0.20566837735512378,-0.592631466514423,3.3053184418616102,0.15710727100743949,-3.1938275350631908,1.3080258644021248,16.374789133296648,3.0519938447726469,-14.618322580012055,3.6702973121370315,14.667209379244369,-10.626195613225878,null,130.40123635376887,134.08827774260638,122.85855419509838,119.77882804570628,120.5730760743902,112.71775819895525,null,null,1.5965636913394115,-1.3784749172317963,5.1891644039779772,0.16256314805152852,-0.24906922691312033,3.0116809295355997,0.42055639930060451,0.36464073220983018,2.792319444081226E-2,-1.6406657003184222E-2,0.4740191495645254,0.26295915410506199,-0.20566837735512378,-0.592631466514423,0,0,-3.1938275350631908,0,16.374789133296648,3.0519938447726469,-14.618322580012055,3.6702973121370315,14.667209379244369,-10.626195613225878,null,130.40123635376887,134.08827774260638,126.16387263695998,123.28416567834741,124.15763585652867,117.58098386805666]
[201,0.53444251965957013,2.0447656684100313,-0.48275719521642135,-12.368349295735129,null,null,0.53207775560428727,0.61480764508567487,1.5783888362148806,2.9427534015398535,-1.8957693445093182,-2.2127079410889108,-0.49038212746573739,0.62090669985840385,-0.1562778230674815,-6.5660452208472275E-2,-0.74967843291638436,-1.2600032518873141,-1.680247218215084,0.1092452292664241,0.71410831252361895,1.3131978751577198,-0.33049396343798976,1.7011538696535466,-9.3286825394001518,19.596103097356426,-14.240640971157351,10.057201188431346,-12.490087276071677,-26.197260439991496,null,132.12023288779,132.80817610994347,128.49447428287738,120.80301849076943,119.31580383236867,115.48764615367605,null,null,0.53207775560428727,0.61480764508567487,1.5783888362148806,2.9427534015398535,-1.8957693445093182,-2.2127079410889108,-0.49038212746573739,0.62090669985840385,-0.1562778230674815,-6.5660452208472275E-2,-0.74967843291638436,-1.2600032518873141,-1.680247218215084,0,0,0,-0.33049396343798976,0,-9.3286825394001518,19.596103097356426,-14.240640971157351,10.057201188431346,-12.490087276071677,-26.197260439991496,null,132.12023288779,132.91742133920988,129.31784167444127,122.92766136747731,121.49829120402511,119.43407750545775]
[202,-0.22176607152400277,2.6915372372893271,1.0320255944604992,2.2165938765170581,null,null,-0.22413083557928565,0.40578539870121627,-0.38278916183045431,-0.5664535012245705,0.44947064868585651,-1.6366587973427997,0.15638944141355848,0.40308733508343986,7.7680938457740822E-2,0.34943442047858131,-0.15385682825772085,-0.6788471428268037,-0.16546442853816345,-0.64641828454684469,-0.87888926542022994,1.6544806561775283,0.67778113665647721,1.6104119327825659,5.2562606328520349,11.788095792614138,4.4680284811124515,-3.0925446099632397,-9.0568322554205309,-18.754833137386584,null,132.45880647327118,133.90303691512614,134.10238520823088,131.13994019250228,126.59115680654554,123.04847425546855,null,null,-0.22413083557928565,0.40578539870121627,-0.38278916183045431,-0.5664535012245705,0.44947064868585651,-1.6366587973427997,0.15638944141355848,0.40308733508343986,7.7680938457740822E-2,0.34943442047858131,-0.15385682825772085,-0.6788471428268037,-0.16546442853816345,-0.64641828454684469,-0.87888926542022994,0,0,0,5.2562606328520349,11.788095792614138,4.4680284811124515,-3.0925446099632397,-9.0568322554205309,-18.754833137386584,null,132.45880647327118,133.90303691512614,134.10238520823088,132.79442084867981,128.93900749661572,127.07401410342298]
[203,-0.63886115688974388,3.1332786707992568,0.34043467098361124,5.0277243443847048,null,null,-0.64122592094502673,2.9075998275038422,1.2070913644668451,-1.3211028782710534,3.6249880257862506,-0.5743397909076311,0.59813087492348815,0.14540320188889622,1.024317299821885,-6.5232879400037191E-2,0.97248988816626536,0.15613925588165278,-0.85705535201505145,-0.29611420034158331,-1.4271333145880982,-0.18614539775492167,1.6034514554482469,-0.38188794969403805,8.0673911007196821,2.7036575538211416,16.211744650953502,-3.75350647991965,18.024164659865299,12.278395360298365,null,134.2955417454539,131.78652604182156,131.61384395968594,130.90332676763578,122.83527982282845,120.86260556348229,null,null,-0.64122592094502673,2.9075998275038422,1.2070913644668451,-1.3211028782710534,3.6249880257862506,-0.5743397909076311,0.59813087492348815,0.14540320188889622,1.024317299821885,-6.5232879400037191E-2,0.97248988816626536,0.15613925588165278,-0.85705535201505145,-0.29611420034158331,-1.4271333145880982,-0.18614539775492167,0,-0.38188794969403805,8.0673911007196821,2.7036575538211416,16.211744650953502,-3.75350647991965,18.024164659865299,12.278395360298365,null,134.2955417454539,131.78652604182156,131.61384395968594,130.90332676763578,124.43873127827669,122.50789605424528]
[204,2.2508671365988357,2.7885641691676719,1.8475203258155808,9.7228022173774686E-2,null,null,2.2485023725435527,2.7721185676993039,0.20270423127665485,-1.2755116373967255,1.2416416956204959,-1.3742172089131608,0.25341637329190325,0.6756376907288737,-0.32847167601268268,-0.60139219306164304,0.25346443535744312,0.55293497824268023,0.65003030281691809,-0.58923558069568283,2.8212967593579013,1.5464505574189591,0.55166497201420261,-0.62328122549456566,3.1368947785087515,16.937528822426945,-3.8558626624064645,-12.648041767836268,-11.152320924624574,6.9252325965998747,null,128.48209407655992,127.13371176833384,122.22328453028666,118.81013491624664,113.8171843014004,113.23878641806868,null,null,2.2485023725435527,2.7721185676993039,0.20270423127665485,-1.2755116373967255,1.2416416956204959,-1.3742172089131608,0.25341637329190325,0.6756376907288737,-0.32847167601268268,-0.60139219306164304,0.25346443535744312,0.55293497824268023,0,-0.58923558069568283,0,0,0,-0.62328122549456566,3.1368947785087515,16.937528822426945,-3.8558626624064645,-12.648041767836268,-11.152320924624574,6.9252325965998747,null,129.13212437937682,127.78316279788685,125.70183439289272,123.9105831224462,119.49786044147346,119.13697452904465]
[205,-2.0698638590569902,2.0557712259729817,1.7248441302851378,-22.416476353777313,null,null,-2.0722286231122733,3.9598407445930794,-1.1757784179462887,-1.1298491026230066,0.20232271618972483,-2.0694825835619124,-0.47937656990278699,4.0023221735817849E-2,0.32435607148659296,2.1167841689236688E-2,-1.7927899238581624E-2,0.65353270466130375,0.52735410728647514,0.86154987047535103,-1.2833219061023484,0.24489988960118758,-3.626102995763647E-2,-2.0883552852865317,-19.376809597442335,-8.9599429121200913,-2.5638524757327539,0.31472003272231852,-1.3869705285503753,16.530778582734353,null,133.49110190309764,128.36428886390524,130.20504516021813,128.88173475243389,125.51459636336045,127.89055719615253,null,null,-2.0722286231122733,3.9598407445930794,-1.1757784179462887,-1.1298491026230066,0.20232271618972483,-2.0694825835619124,-0.47937656990278699,4.0023221735817849E-2,0.32435607148659296,2.1167841689236688E-2,-1.7927899238581624E-2,0.65353270466130375,0,0,-1.2833219061023484,0,-3.626102995763647E-2,-2.0883552852865317,-19.376809597442335,-8.9599429121200913,-2.5638524757327539,0.31472003272231852,-1.3869705285503753,16.530778582734353,null,134.01845601038411,129.74354520584518,131.62914909729108,130.58835493310212,127.24377034251188,129.70028784158967]
[206,-1.3680752128610927,2.1621662580251169,9.6922947539151316E-2,-5.0648771508752777,null,null,-1.3704399769163755,1.9537536704710812,0.55883818141741504,-0.80149739552138888,-0.3296436296850298,-2.7470565481461926,-0.3729815378506518,0.12043478244968719,0.16517029976344721,-0.72042698050917497,1.106946962100519E-2,-0.41537146887984733,-1.1005670754595114,-1.9591313598721687,-0.84052756751312452,1.1331487823867552,0.23789593143954368,-1.2348636541528815,-2.0252103945403008,1.9234663230472453,4.739058978171184,-7.7410675915567992,7.2784688632701808,-1.7674767360697738,null,134.27915709983233,134.63862289049206,133.65670000312682,130.1032435071786,127.20923797416592,128.34581036596416,null,null,-1.3704399769163755,1.9537536704710812,0.55883818141741504,-0.80149739552138888,-0.3296436296850298,-2.7470565481461926,-0.3729815378506518,0.12043478244968719,0.16517029976344721,-0.72042698050917497,1.106946962100519E-2,-0.41537146887984733,-1.1005670754595114,-1.9591313598721687,-0.84052756751312452,0,0,-1.2348636541528815,-2.0252103945403008,1.9234663230472453,4.739058978171184,-7.7410675915567992,7.2784688632701808,-1.7674767360697738,null,134.27915709983233,134.63862289049206,133.65670000312682,131.23639228956534,128.60162579555322,129.79797703964135]
[207,0.59636546637981824,3.0499360431938718,3.3552238619508428,-1.070852898088908,null,null,0.59400070232453539,2.0006621446684005,2.2320683112202269,8.3547854681448361E-2,-0.62985942380351567,0.40948049364184252,0.51478824731810313,-0.57187607872124024,0.1056762649295524,0.27747804526877973,-0.31946218751305899,0.10883219482084483,2.1577338389521801,0.46960927776712547,0.16369776061385211,0.28990908382489988,-9.4178348770915576E-2,0.57677418417664139,1.9688138582460688,-17.516862410362549,-2.25769301139248,5.6439346085744315,2.2580057864531904,-5.5015076245369219,null,129.49140673422863,126.4824578506686,122.238590400108,119.46841307616312,116.67693545128144,112.37140004266479,null,null,0.59400070232453539,2.0006621446684005,2.2320683112202269,8.3547854681448361E-2,-0.62985942380351567,0.40948049364184252,0.51478824731810313,-0.57187607872124024,0.1056762649295524,0.27747804526877973,-0.31946218751305899,0.10883219482084483,0,0,0,0,-9.4178348770915576E-2,0,1.9688138582460688,-17.516862410362549,-2.25769301139248,5.6439346085744315,2.2580057864531904,-5.5015076245369219,null,131.6491405731808,129.09786651954295,125.00810761501813,122.57399969753862,119.84025646561537,116.16113572808264]
[208,-1.1852067685851264,2.8027726424268451,0.22430568814813978,11.811168714859251,null,null,-1.1875715326404093,2.8129930727098755,2.0318015298757803,1.2060708952104087,1.5196987945301499,-0.32385928974072326,0.26762484655107643,0.31319975958276469,1.1318093629840482,2.1289292651733849E-2,-0.15653126594350297,-0.51146823647969875,-0.97318433485052291,-0.14444688694495733,2.1447562108684251,1.2054893381021525,0.70336940953660698,2.3046732786573285,14.850835471194229,2.3728441928543811,9.7921952708130693,-3.6228167518640757,-4.1720313260323056,-7.0319552710480426,null,134.73691315059645,132.41349595769586,127.74109760107046,122.40731085038534,116.46262039524954,110.56961398773139,null,null,-1.1875715326404093,2.8129930727098755,2.0318015298757803,1.2060708952104087,1.5196987945301499,-0.32385928974072326,0.26762484655107643,0.31319975958276469,1.1318093629840482,2.1289292651733849E-2,-0.15653126594350297,-0.51146823647969875,-0.97318433485052291,-0.14444688694495733,0,0,0,0,14.850835471194229,2.3728441928543811,9.7921952708130693,-3.6228167518640757,-4.1720313260323056,-7.0319552710480426,null,134.73691315059645,132.41349595769586,129.88585381193889,125.76409363208215,120.51907902634508,116.9994102965581]
[209,2.8328461156981857,2.9319935310442427,-0.54149765037910491,8.9155603738319797,null,null,2.8304813516429026,1.6979822439110335,0.85827440694841906,-6.8953221399477309,1.655860519201843,-0.77529835786282009,0.39684573516847399,0.10668977217047226,0.66363776458714474,-0.14221474740253948,3.8763356323874731E-2,-3.7237663361943341E-2,-1.7389876733777676,0.17957610157517334,-0.30065976010765616,0.46595637093671582,-0.83234240982458707,-0.84313524019550901,11.955227130166957,4.5745795462135206,8.5142178386007235,10.323761449766138,-1.1871382738617222,-6.3391069913569424,null,130.30108042382986,128.82359025057417,127.47084792705104,133.6159403283196,129.27149031483941,127.94451341225142,null,null,2.8304813516429026,1.6979822439110335,0.85827440694841906,-6.8953221399477309,1.655860519201843,-0.77529835786282009,0.39684573516847399,0.10668977217047226,0.66363776458714474,-0.14221474740253948,3.8763356323874731E-2,-3.7237663361943341E-2,-1.7389876733777676,0,-0.30065976010765616,0,-0.83234240982458707,-0.84313524019550901,11.955227130166957,4.5745795462135206,8.5142178386007235,10.323761449766138,-1.1871382738617222,-6.3391069913569424,null,130.30108042382986,129.00316635214932,127.65316042957829,134.28012579403082,129.93532702785762,128.62575646856055]
[210,4.0838182355930392,3.2367920350718187,-0.55480305507217365,1.7545018877370411,null,null,4.0814534715377562,-0.9407152703070194,5.3691892609900309,-2.0541758335698321,-1.4094611520425886,0.53916684008028282,0.70164423919605001,-4.883907474669158E-2,0.98527837558560938,-0.42665438928149646,2.0081034186920643E-2,-0.23712760994749571,-1.7522930780708363,-0.88671865288273288,-1.3769271010256352,0.69267179226560804,-1.0363986188417063,2.1447660602536924,4.7941686440720179,-6.8495350327856794,1.2603476854669218,-14.510093918403552,2.5369809599842896,-9.2701499038265496,null,129.10669736973719,131.91653689382477,126.40948436364587,125.17552505217728,124.851526588581,118.52008186995589,null,null,4.0814534715377562,-0.9407152703070194,5.3691892609900309,-2.0541758335698321,-1.4094611520425886,0.53916684008028282,0.70164423919605001,-4.883907474669158E-2,0.98527837558560938,-0.42665438928149646,2.0081034186920643E-2,-0.23712760994749571,-1.7522930780708363,-0.88671865288273288,-1.3769271010256352,0,-1.0363986188417063,0,4.7941686440720179,-6.8495350327856794,1.2603476854669218,-14.510093918403552,2.5369809599842896,-9.2701499038265496,null,129.10669736973719,131.91653689382477,126.40948436364587,125.86819684444289,125.56492856667388,121.38609545149602]
[211,-0.53642684498205651,2.9757740241824187,-0.2132346335120594,8.5594216316142386,null,null,-0.53879160903733936,-0.27935283433386376,1.4977273048207691,-0.19455723282911394,3.4112758257816767,-2.7974644690099129,0.44062622830664999,-0.51604463498756736,0.33745436564653541,-0.19280113543718969,0.33838497245506272,-6.2314304480326932E-2,-1.4107246565107221,-0.89595650348351485,-1.4461560165015892,-2.3135238265188192,-2.2032462825137937,3.7014326927566898E-3,11.599088387949216,-7.2968480839962133,9.3755517181378458,-13.594677845223512,7.8757433373045203,16.177350176878637,null,134.50335323249649,135.9424679910959,134.55081260376832,134.33995013879962,129.50128178337707,130.03151520480139,null,null,-0.53879160903733936,-0.27935283433386376,1.4977273048207691,-0.19455723282911394,3.4112758257816767,-2.7974644690099129,0.44062622830664999,-0.51604463498756736,0.33745436564653541,-0.19280113543718969,0.33838497245506272,-6.2314304480326932E-2,-1.4107246565107221,-0.89595650348351485,-1.4461560165015892,-2.3135238265188192,-2.2032462825137937,0,11.599088387949216,-7.2968480839962133,9.3755517181378458,-13.594677845223512,7.8757433373045203,16.177350176878637,null,134.50335323249649,135.9424679910959,134.55081260376832,134.33995013879962,129.50128178337707,130.03521663749416]
[212,-1.108712835015619,2.7614515305597132,1.3099452961680136E-2,-1.2891696957594623,null,null,-1.1110775990709019,-0.83878381972496652,-4.8925622073496253,0.93354324110638798,1.4466217197081055,-1.9017553803510741,0.22630373468394449,-5.916901000641106E-2,-0.48968866715892068,-5.5763923665395954E-2,0.34269844564333196,0.16146898539442534,-1.1843905700369826,-1.6213995066640345,-1.1387394265572715,0.26794989549065606,1.7002403617783033,0.47384169258429898,1.7504970605755146,-1.4113614902365152,-9.8020266360513393,-10.866626119851794,-6.5946364157601991,-9.3818719348557096,null,134.78782867942937,138.34175569714014,144.71194735350443,140.64502616484185,134.46592366263667,133.79265599025149,null,null,-1.1110775990709019,-0.83878381972496652,-4.8925622073496253,0.93354324110638798,1.4466217197081055,-1.9017553803510741,0.22630373468394449,-5.916901000641106E-2,-0.48968866715892068,-5.5763923665395954E-2,0.34269844564333196,0.16146898539442534,-1.1843905700369826,-1.6213995066640345,-1.1387394265572715,0,0,0,1.7504970605755146,-1.4113614902365152,-9.8020266360513393,-10.866626119851794,-6.5946364157601991,-9.3818719348557096,null,134.78782867942937,138.34175569714014,144.71194735350443,140.91297606033251,136.4353099175226,136.31439068910294]
[213,0.28230116220747542,3.5978074250247873,0.68318318783364229,9.3386687373892947,null,null,0.27993639815219257,-4.3528740353227864,2.4511552313890541,-2.3628223040577043,-0.55295266540289512,0.88995046005538037,1.0626596291490187,-0.59337687821476681,0.15291551317571139,-0.69776474664796395,0.19000718216641088,0.28104467528189891,-0.5143068351650204,-0.94590664809662428,1.4498296070843182,-2.7118955559957305,0.17089581320344327,-0.79975660082493127,12.378335493724272,-2.0483582476303526,-2.5201713175264033,-10.407225413324511,1.4243011239586449,13.598305568905797,null,133.29306994755652,140.38571565976946,134.57276418697126,137.06435513703423,134.92088224989186,131.86081720206585,null,null,0.27993639815219257,-4.3528740353227864,2.4511552313890541,-2.3628223040577043,-0.55295266540289512,0.88995046005538037,1.0626596291490187,-0.59337687821476681,0.15291551317571139,-0.69776474664796395,0.19000718216641088,0.28104467528189891,-0.5143068351650204,-0.94590664809662428,0,-2.7118955559957305,0,-0.79975660082493127,12.378335493724272,-2.0483582476303526,-2.5201713175264033,-10.407225413324511,1.4243011239586449,13.598305568905797,null,133.29306994755652,140.38571565976946,136.02259379405558,138.56048254656474,136.62211529221872,133.58348441794055]
[214,1.3035153415353704,2.5637917885299673,1.3223427138092159,-6.1507317160280586,null,null,1.3011505774800876,1.5929862891965032,-3.6239508555134021,1.2390727916326745,-0.35746916738257056,-1.2675538393956107,2.8643992654198591E-2,0.50474886465241209,-0.39829869716282662,-0.17081935781583546,0.35035806154109128,-1.0497280091587209,0.12485269081055317,0.70852996584491046,6.5572703848346903E-2,1.4752725239316611,-1.4132519626201856,-0.57545494580099055,-3.1110649596930817,1.6330861992181394,-3.2542068524497751,-7.2671975810139013,21.510062503036064,-16.766289619381659,null,129.9605381326829,128.59207027506767,131.47366372843493,125.59299075680455,124.72214189681264,122.3750195644563,null,null,1.3011505774800876,1.5929862891965032,-3.6239508555134021,1.2390727916326745,-0.35746916738257056,-1.2675538393956107,2.8643992654198591E-2,0.50474886465241209,-0.39829869716282662,-0.17081935781583546,0.35035806154109128,-1.0497280091587209,0,0,0,0,-1.4132519626201856,-0.57545494580099055,-3.1110649596930817,1.6330861992181394,-3.2542068524497751,-7.2671975810139013,21.510062503036064,-16.766289619381659,null,130.08539082349344,129.42657039847495,132.4163311124986,128.01173551820651,127.19524466573978,124.90041390464296]
[215,2.2726787499542946,2.6931308090747192,1.3807624537948806,1.4780514691831796,null,null,2.2703139858990116,2.7022046267295421,1.1220138811672384,-0.41093781914290023,7.8379064125374001E-2,0.98524828406121512,0.15798301319895058,0.31368867332352313,-0.42117202586764213,0.67830306693616294,-5.5872230515188193E-3,3.3736248327553842E-2,0.18327243079621791,-1.4812076531760074,0.35206868851023132,0.25795888136559331,-9.081357498575171E-2,1.4661922970438073,4.5177182255181565,0.53412113694697361,-10.992702109778442,11.703919486739961,-6.6376760815993272,-11.692665149525256,null,128.79999391595311,127.97963041470204,124.26725190811473,122.67465939279501,119.44677363158709,113.5239141966412,null,null,2.2703139858990116,2.7022046267295421,1.1220138811672384,-0.41093781914290023,7.8379064125374001E-2,0.98524828406121512,0.15798301319895058,0.31368867332352313,-0.42117202586764213,0.67830306693616294,-5.5872230515188193E-3,3.3736248327553842E-2,0,-1.4812076531760074,0,0,-9.081357498575171E-2,0,4.5177182255181565,0.53412113694697361,-10.992702109778442,11.703919486739961,-6.6376760815993272,-11.692665149525256,null,128.9832663467493,128.16222204837828,124.80227764390943,123.48134832359632,120.26521972757868,115.81611065565498]
[216,-3.6586821805986234,2.4211446169563771,-1.3154073336491221,16.912944333041441,null,null,-3.6610469446539065,-1.0012489283798864,-2.1801292808853638,-1.8100973799537463E-2,2.5400120848246051,-4.0999061651067512,-0.1140031789193916,-0.84185145850979914,2.9905351297375926E-2,-0.70703494614928486,-0.61422292587331784,-0.17564043972302112,-2.5128973566477848,1.6041221676470001,-1.2093963168780668,-7.8888664548410592E-2,1.2780667761404434,-2.0315540073667959,19.952611089376418,-19.341027276451833,4.4569923825996574,-15.26286950331021,-17.12255467902326,8.0502819796940344,null,139.29289003343351,138.887040916714,142.03902603762634,138.73312174154955,130.22452763636414,134.50100854978899,null,null,-3.6610469446539065,-1.0012489283798864,-2.1801292808853638,-1.8100973799537463E-2,2.5400120848246051,-4.0999061651067512,-0.1140031789193916,-0.84185145850979914,2.9905351297375926E-2,-0.70703494614928486,-0.61422292587331784,-0.17564043972302112,-2.5128973566477848,0,-1.2093963168780668,-7.8888664548410592E-2,0,-2.0315540073667959,19.952611089376418,-19.341027276451833,4.4569923825996574,-15.26286950331021,-17.12255467902326,8.0502819796940344,null,139.29289003343351,140.49116308436098,143.70735395175126,140.41475573390042,133.15848391802297,137.61080331216664]
[217,-0.80898260782859133,2.0317511190409192,2.2294508108973758,-16.943491122019289,null,null,-0.81134737188387418,0.32304184234681327,0.50860555102277005,-1.1500171374799915,-0.75469553214414431,6.0871310087787504E-2,-0.50339667683484945,1.3253004255332712E-2,0.50429307136773804,0.23691860683833266,0.65026029787132611,-6.7844027488491054E-2,1.0319607878987131,1.4038808645093104E-2,-1.6107272453722445,0.205665297907347,-2.3221572654377765,-0.39472155503883777,-13.903824365684311,0.52774376112770671,14.958018362415771,5.9665670624126808,12.782875163394944,-2.3220928675634736,null,131.20571200031247,131.56816949867806,131.82075773731202,130.89027415670014,131.96560572762769,129.10268040132064,null,null,-0.81134737188387418,0.32304184234681327,0.50860555102277005,-1.1500171374799915,-0.75469553214414431,6.0871310087787504E-2,-0.50339667683484945,1.3253004255332712E-2,0.50429307136773804,0.23691860683833266,0.65026029787132611,-6.7844027488491054E-2,0,0,-1.6107272453722445,0,-2.3221572654377765,-0.39472155503883777,-13.903824365684311,0.52774376112770671,14.958018362415771,5.9665670624126808,12.782875163394944,-2.3220928675634736,null,132.23767278821117,132.63146955494017,132.90230872393943,132.20860954901207,133.32281735052521,130.4835678591287]
[218,-2.4198652274385064,2.0758709508683837,0.49060501117052446,2.5346159724230426,null,null,-2.4222299914937895,-1.2358642994760407,-0.77110696015020319,-1.2493761075940517,0.80708658715684023,-1.9524865448128039,-0.45927684500738497,8.513505289340717E-2,0.4140507848523507,-0.43218425165370311,5.74221698386288E-2,-0.47874043751923612,-0.70688501182813823,-0.78857257804893743,-0.72176386671106374,-0.98438241374860858,-0.45714183846778023,-0.18862638958544409,5.5742827287580194,1.1854597526114521,13.900569421466384,-2.5555707328881154,1.1866349065307331,-5.1169062718504339,null,135.24577427203542,138.73045216894161,139.89280252293614,139.59278279890552,136.05410186678239,135.30129491479812,null,null,-2.4222299914937895,-1.2358642994760407,-0.77110696015020319,-1.2493761075940517,0.80708658715684023,-1.9524865448128039,-0.45927684500738497,8.513505289340717E-2,0.4140507848523507,-0.43218425165370311,5.74221698386288E-2,-0.47874043751923612,-0.70688501182813823,-0.78857257804893743,-0.72176386671106374,-0.98438241374860858,-0.45714183846778023,-0.18862638958544409,5.5742827287580194,1.1854597526114521,13.900569421466384,-2.5555707328881154,1.1866349065307331,-5.1169062718504339,null,135.24577427203542,138.73045216894161,139.89280252293614,139.59278279890552,136.05410186678239,135.30129491479812]
[219,-2.2743114320107889,2.2961075385097254,2.3073722673353845,-3.7905026456625563,null,null,-2.276676196066072,0.43206075585149273,-0.68661448209852571,1.7538062924380486,-0.44366805311482088,-3.3294173655629167,-0.23904025736604329,0.29679826848450475,5.1651130201090467E-2,-0.57336024103350436,-7.0650844328226992E-2,-0.6786705610107906,1.1098822443367218,-0.44276502477415325,-3.1113222270983871,2.0443917827081952,0.97856924609358176,0.86518387975602051,-0.7508358893275795,0.26655974868716648,8.3457189951277897,-19.099067994039491,-2.0368563317559194,-6.4727370146052898,null,133.51464062972209,134.60049661613189,137.42903454079084,129.76168247159595,126.1648516445934,125.60007075643701,null,null,-2.276676196066072,0.43206075585149273,-0.68661448209852571,1.7538062924380486,-0.44366805311482088,-3.3294173655629167,-0.23904025736604329,0.29679826848450475,5.1651130201090467E-2,-0.57336024103350436,-7.0650844328226992E-2,-0.6786705610107906,0,-0.44276502477415325,-3.1113222270983871,0,0,0,-0.7508358893275795,0.26655974868716648,8.3457189951277897,-19.099067994039491,-2.0368563317559194,-6.4727370146052898,null,134.62452287405881,135.73088002202482,138.58741411658883,132.95513727529683,130.39811489282454,130.89514498726953]
[220,2.260390357554757,2.3681970306863209,1.0745068755648766,-6.8620094494109019,null,null,2.258025593499474,1.2687969356679301,-0.24010360652934032,2.6956017945462536,-0.95870971222690915,1.1753000333798755,-0.16695076518944774,0.34406539355108112,-0.72314304022971765,-0.41132201302347937,-0.41852267884787153,0.62884753426180717,-0.12298314743378613,8.7023031495618186E-2,1.1020615185831826,-1.1420708637002575,0.10193671456317044,-0.7468493325117157,-3.822342693075925,2.4556922762619102,-3.0155191236239784,-15.501961615360628,-13.725671864933968,9.982524638353043,null,128.71154897410432,128.16335827530071,125.05248971443072,119.74350123780688,117.042258204429,113.77132005626387,null,null,2.258025593499474,1.2687969356679301,-0.24010360652934032,2.6956017945462536,-0.95870971222690915,1.1753000333798755,-0.16695076518944774,0.34406539355108112,-0.72314304022971765,-0.41132201302347937,-0.41852267884787153,0.62884753426180717,-0.12298314743378613,0,0,-1.1420708637002575,0,-0.7468493325117157,-3.822342693075925,2.4556922762619102,-3.0155191236239784,-15.501961615360628,-13.725671864933968,9.982524638353043,null,128.71154897410432,128.25038130679633,126.24266584225035,120.91527634205298,118.34050599274839,115.08667112173093]
[221,6.1960668377546053E-2,3.4020635853111236,-1.0665275205027536,21.411118451199105,null,null,5.959590432226318E-2,1.9931479132611825,-0.3216650615731923,0.38429423392365625,-0.55269730549479135,1.1740164983485244,0.86691578943535497,-5.2927234202604367E-4,0.67952224509564996,-0.46791396959742659,-0.22609893123836677,0.33977936692297694,-2.2640175435014163,0.16764294903917243,-0.72005708003800595,0.80671258681735303,-2.8115510749065162,0.99404428785833732,24.450785207534082,-6.3280133787418489,10.783534819872068,-20.241948450379965,3.493736612430264,8.6446703282711823,null,135.09012310167049,133.11323167764988,133.84914435391306,129.373388422087,129.50236538845456,124.29066059742324,null,null,5.959590432226318E-2,1.9931479132611825,-0.3216650615731923,0.38429423392365625,-0.55269730549479135,1.1740164983485244,0.86691578943535497,-5.2927234202604367E-4,0.67952224509564996,-0.46791396959742659,-0.22609893123836677,0.33977936692297694,-2.2640175435014163,0,-0.72005708003800595,0,-2.8115510749065162,0,24.450785207534082,-6.3280133787418489,10.783534819872068,-20.241948450379965,3.493736612430264,8.6446703282711823,null,135.09012310167049,133.28087462668904,134.02136180805334,130.35341032980804,130.50074988816425,126.29343582218782]
[222,-1.0775011092154785,2.9559872519425738,-0.77099562388656784,6.7267883796063472,null,null,-1.0798658732707613,0.18145123747043629,-2.8217817190123471,0.13651293200139519,-2.4562668725827912,1.0669143709335085,0.42083945606680517,0.20245530711050508,-0.88106466759641711,2.5845592879034207E-2,-0.26060045218956729,0.5238889774667661,-1.9684856468852305,-1.4948749117895921,0.83505313661493474,0.85262572700977213,-0.84976780017522291,-1.4896134045617044,9.7664551359413245,-2.0179793692467674,-8.6847645070361672,2.3402092138635284,4.2348548863116502,10.027361607957475,null,135.78290990548678,138.17922863093375,138.9157431609996,135.44287372809609,136.33113933806504,134.06355151845889,null,null,-1.0798658732707613,0.18145123747043629,-2.8217817190123471,0.13651293200139519,-2.4562668725827912,1.0669143709335085,0.42083945606680517,0.20245530711050508,-0.88106466759641711,2.5845592879034207E-2,-0.26060045218956729,0.5238889774667661,-1.9684856468852305,-1.4948749117895921,0,0,-0.84976780017522291,-1.4896134045617044,9.7664551359413245,-2.0179793692467674,-8.6847645070361672,2.3402092138635284,4.2348548863116502,10.027361607957475,null,135.78290990548678,138.17922863093375,139.75079629761453,137.14195833832071,138.09476785679186,135.85049802373442]
[223,1.8693127374238052,2.4554328624964881,-1.3437096656330123,-1.03454048601701,null,null,1.8669479733685224,1.4897065321149752,0.12509294278044933,2.0117003004825511,-0.1363581582278631,-0.25176751771937333,-7.9714933379280595E-2,-6.9192389973143253E-2,-0.137226533383497,0.12742012693550508,1.0519879696464645,0.32549550778607195,-2.541199688631675,-1.0959940313073333,-0.13226782421545358,-0.86377702568238324,0.36437895947310395,1.2249428021890139,2.0051262703179669,-4.4905396508090387,-5.4406480498454357,-12.922249934786123,11.995398561930312,0.3084903529893035,null,131.74731958227071,131.59405380596982,130.04164265082267,125.90141794509529,123.85111769890275,120.0998152416701,null,null,1.8669479733685224,1.4897065321149752,0.12509294278044933,2.0117003004825511,-0.1363581582278631,-0.25176751771937333,-7.9714933379280595E-2,-6.9192389973143253E-2,-0.137226533383497,0.12742012693550508,1.0519879696464645,0.32549550778607195,-2.541199688631675,-1.0959940313073333,-0.13226782421545358,-0.86377702568238324,0,0,2.0051262703179669,-4.4905396508090387,-5.4406480498454357,-12.922249934786123,11.995398561930312,0.3084903529893035,null,131.74731958227071,131.59405380596982,130.04164265082267,125.90141794509529,124.21549665837586,121.69806135943854]
[224,2.5670136145322338,3.2107704051832764,0.73268945731124702,3.1411505982992085,null,null,2.5646488504769507,5.4970945799008915E-2,4.1915858173980265,2.1319943761878637,0.24543419288457885,-2.1186771154870052,0.67562260930750773,0.25454177721667026,1.1041630480047111,3.645245145663667E-2,0.44149966070343005,-0.74953372232079873,-0.46480056568741568,-0.25561373218206218,-0.31540365575140539,-0.82013492112686392,2.0825513063749903,1.7077614822137503,6.1808173546341854,4.6339573435512555,20.654740500083403,-0.52846001570150847,0.98836493792977187,3.0078633757229074,null,129.7202045017433,130.98866560455679,126.02028837129645,121.59485886114999,116.50994757614144,113.08096793616669,null,null,2.5646488504769507,5.4970945799008915E-2,4.1915858173980265,2.1319943761878637,0.24543419288457885,-2.1186771154870052,0.67562260930750773,0.25454177721667026,1.1041630480047111,3.645245145663667E-2,0.44149966070343005,-0.74953372232079873,-0.46480056568741568,-0.25561373218206218,-0.31540365575140539,-0.82013492112686392,0,0,6.1808173546341854,4.6339573435512555,20.654740500083403,-0.52846001570150847,0.98836493792977187,3.0078633757229074,null,129.7202045017433,130.98866560455679,126.02028837129645,121.59485886114999,118.59249888251642,116.93989177720208]
[225,-1.6044893337320714,2.2157405387190781,1.5027262400634938,-8.3632567099781063,null,null,-1.6068540977873542,2.2611082727659517,-4.1092356236568284,-3.216930442774383,0.20132051109537927,0.40098293476619057,-0.3194072571566906,-0.16206307712929524,-0.29052595500920164,-0.13981093901877362,0.72565858180989107,-0.37548160554582566,0.30523621706483106,2.3629706505999408,0.86774564816910527,-0.53122788947228139,-0.56347235583952804,-0.14363035632780652,-5.323589953643129,-16.042350465773776,-11.255390973363873,4.2134024605443754,6.3041394894063183,-3.3971801036952365,null,133.2724333939527,128.54432163513786,131.44046514337737,133.5782429751082,131.77932515340592,127.81421482154879,null,null,-1.6068540977873542,2.2611082727659517,-4.1092356236568284,-3.216930442774383,0.20132051109537927,0.40098293476619057,-0.3194072571566906,-0.16206307712929524,-0.29052595500920164,-0.13981093901877362,0.72565858180989107,-0.37548160554582566,0,0,0,-0.53122788947228139,-0.56347235583952804,-0.14363035632780652,-5.323589953643129,-16.042350465773776,-11.255390973363873,4.2134024605443754,6.3041394894063183,-3.3971801036952365,null,133.57766961101751,131.21128710526264,135.12829899398562,137.43790400010218,135.71827938169253,131.7965394953402]
[226,1.1999352306355859,2.9999151086297009,1.7096982073537808,-0.40755843470460729,null,null,1.1975704665803031,-2.5325786979667155,0.71749093815533438,1.7280775801452504,0.65337487126436911,-5.2105875116642633,0.46476731275393224,-5.314710686350832E-2,0.88593453730185434,-0.21707721462440954,-0.23316259981533527,-1.1261492131130146,0.51220818435511806,4.4364623063845032E-2,-0.59365934746405902,0.84734974333992508,-0.46297861165790377,-0.61641471349186672,2.6321083216303696,12.486794992563254,16.687187509769139,-8.4958525772667777,-4.343738010779818,-24.287255424645977,null,130.26689960153374,134.34619646017168,133.85270517463144,127.9067130335861,124.11086391731421,126.89896446536014,null,null,1.1975704665803031,-2.5325786979667155,0.71749093815533438,1.7280775801452504,0.65337487126436911,-5.2105875116642633,0.46476731275393224,-5.314710686350832E-2,0.88593453730185434,-0.21707721462440954,-0.23316259981533527,-1.1261492131130146,0,0,-0.59365934746405902,0,-0.46297861165790377,-0.61641471349186672,2.6321083216303696,12.486794992563254,16.687187509769139,-8.4958525772667777,-4.343738010779818,-24.287255424645977,null,130.77910778588884,134.92615195980841,134.44357925494177,129.34237216161603,125.55603903743845,128.43416579441691]
[227,-1.8766118928463051,2.511029862225528,6.4515391571447145E-2,0.7417179038631958,null,null,-1.878976656901588,-1.4221672862585322,1.8267742783938798,-3.2891724196217669,-7.0261117514961835E-2,8.512775122816528E-3,-2.4117933650240619E-2,-0.3985283242026858,-0.2607315440713629,0.18110405161043852,-0.38646540784674999,-0.59479215631437254,-1.1329746314272156,6.0628503055125016E-2,1.2473707434704582,-0.47046966187945971,-0.84721260409831811,1.6265884271442284,3.7813846601981727,3.6054837551521119,-16.149585906060764,3.4606869377287679,-5.9237537633177269,-11.61523282273428,null,135.48032911325137,137.72654009409095,132.40783881320644,135.06506795068495,132.46750022438545,126.97204561336383,null,null,-1.878976656901588,-1.4221672862585322,1.8267742783938798,-3.2891724196217669,-7.0261117514961835E-2,8.512775122816528E-3,-2.4117933650240619E-2,-0.3985283242026858,-0.2607315440713629,0.18110405161043852,-0.38646540784674999,-0.59479215631437254,-1.1329746314272156,0,0,-0.47046966187945971,-0.84721260409831811,0,3.7813846601981727,3.6054837551521119,-16.149585906060764,3.4606869377287679,-5.9237537633177269,-11.61523282273428,null,135.48032911325137,137.78716859714606,133.71563780851906,136.43908677304518,133.85842509639781,130.00731304854429]
[228,-0.13263576641314176,2.8232314238323784,-9.4790766965649365E-2,-0.91070337163154491,null,null,-0.13500053046842464,-5.5462518293366783,2.6167362940174734,4.1663382941019105,-0.96764609602389307,0.85377041159542955,0.28808362795660969,-0.89635142843583404,0.3859084573788043,1.0049654502953156,0.17312658458853036,0.23458325114233247,-1.2922807899643121,-2.4709119347643234,0.52800027463476118,1.0255436845705312,-0.20935442796548354,1.3587813907165773,2.1289633847034319,-15.790357081784379,0.82886013880968434,10.454681508152891,5.9968114234875065,12.573751742738049,null,133.63485488308433,143.62294688908327,138.8092118120737,131.07822355048319,129.70969728240334,124.41294929267373,null,null,-0.13500053046842464,-5.5462518293366783,2.6167362940174734,4.1663382941019105,-0.96764609602389307,0.85377041159542955,0.28808362795660969,-0.89635142843583404,0.3859084573788043,1.0049654502953156,0.17312658458853036,0.23458325114233247,-1.2922807899643121,-2.4709119347643234,0,0,-0.20935442796548354,0,2.1289633847034319,-15.790357081784379,0.82886013880968434,10.454681508152891,5.9968114234875065,12.573751742738049,null,133.63485488308433,143.62294688908327,139.33721208670846,132.62344562367764,131.29651822448233,127.37839152220913]
[229,1.3736129983804997,2.012395944161419,1.5762955981884026,-17.307564776788443,null,null,1.3712482343252168,2.4199584937597773,-9.3704728213016716E-2,2.2317127344081111,3.1344851796927786,3.458519059408343,-0.52275185171434968,-0.24695583764337048,-0.41305063148413135,0.17712218964241888,-8.4751740143535148E-2,0.30772231424094088,0.3788055751897399,-0.38767711949319561,-1.3035778956259445,-0.25750615222689532,2.8573696015684389,0.21558798777931587,-14.267898020453465,-6.1923050921460234,-6.4995351701472348,-1.4690188936761923,-7.3754766456626637,-11.708321446285916,null,128.91122939139888,126.64774937502357,126.12653573724188,121.18840522972268,111.30429764539419,104.19362095623249,null,null,1.3712482343252168,2.4199584937597773,-9.3704728213016716E-2,2.2317127344081111,3.1344851796927786,3.458519059408343,-0.52275185171434968,-0.24695583764337048,-0.41305063148413135,0.17712218964241888,-8.4751740143535148E-2,0.30772231424094088,0,-0.38767711949319561,-1.3035778956259445,-0.25750615222689532,0,0,-14.267898020453465,-6.1923050921460234,-6.4995351701472348,-1.4690188936761923,-7.3754766456626637,-11.708321446285916,null,129.29003496658859,127.02412176742139,126.5082325310396,121.56805024191769,114.53529717622402,107.60144459556928]
[230,3.6851030149832051,2.5850830271208962,-0.44434214314306764,-17.81441409695719,null,null,3.6827382509279221,1.230893714648009,2.1993203111377575,-4.0670275153176449,-4.5437608745240707,-1.1755659181041573,4.9935231245127554E-2,0.99209971334826097,-0.54922789893216639,-0.34842999642437089,-1.2825616314249844,-0.21116965936855436,-1.6418321661417303,-0.38306241359189097,0.14040769270885178,-0.97812589675215622,0.29546381611299166,-0.25843161714615126,-14.774747340622213,14.684791100578964,-4.983945127871527,-6.7933980230773923,-17.184862740829626,7.0393985044727216,null,128.68694216904123,129.47465619943551,124.46284925292717,127.59334413507948,128.54632351777565,126.91999158069757,null,null,3.6827382509279221,1.230893714648009,2.1993203111377575,-4.0670275153176449,-4.5437608745240707,-1.1755659181041573,4.9935231245127554E-2,0.99209971334826097,-0.54922789893216639,-0.34842999642437089,-1.2825616314249844,-0.21116965936855436,-1.6418321661417303,-0.38306241359189097,0,-0.97812589675215622,0,-0.25843161714615126,-14.774747340622213,14.684791100578964,-4.983945127871527,-6.7933980230773923,-17.184862740829626,7.0393985044727216,null,128.68694216904123,129.47465619943551,124.60325694563602,127.74127634159818,128.99708763973865,127.38364239577004]
[231,2.4610229484639223,2.5966040626896385,3.3086278698393183,-12.001195494069641,null,null,2.4586581844086393,-1.5222797202752671,-2.5135494652506689,3.6651817725948015,1.9742915863342745,0.30871499459370733,6.1456266813869842E-2,-0.68359838085473013,-0.45457814660500029,0.25553651269457545,0.63250074223423125,0.11408049844423784,2.1111378468406556,-0.89873777920602915,-1.7752437337882745,-0.85372441223029449,1.4513412906241792,-3.5638317891011795E-2,-8.961528737734664,-10.344714097202239,-12.834375828364561,-0.14232856371613645,15.474953573552753,-5.0023417271930839,null,126.50697120443439,129.20708943904012,132.35691129899448,126.28417272689721,119.99641045324805,116.48256974880726,null,null,2.4586581844086393,-1.5222797202752671,-2.5135494652506689,3.6651817725948015,1.9742915863342745,0.30871499459370733,6.1456266813869842E-2,-0.68359838085473013,-0.45457814660500029,0.25553651269457545,0.63250074223423125,0.11408049844423784,0,-0.89873777920602915,-1.7752437337882745,-0.85372441223029449,0,-3.5638317891011795E-2,-8.961528737734664,-10.344714097202239,-12.834375828364561,-0.14232856371613645,15.474953573552753,-5.0023417271930839,null,128.61810905127504,131.37871267093593,134.61241994605868,128.49863258246384,123.6669499089609,120.21459984937006]
[232,-1.3453947731558238,1.8383485295955051,2.0232635640324799,-10.31193852104116,null,null,-1.3477595372111066,-1.1240553172073162,1.4855455508140687,-2.9256105061886193,0.57246806745693624,-4.851076436219274,-0.69679926628026356,0.52239707005398328,-0.59029320307189082,-0.50172009176581778,0.28487093345013559,-9.7477239478300781E-2,0.82577354103381717,0.55434387876436131,0.59639835989920442,-1.2955396442242912,0.58663200439804308,0.64621958339943908,-7.2722717647061828,7.8273205771806253,-7.8576210660264287,-7.8457704200662004,0.39051929850753364,3.3483385739816569,null,131.89693523214774,134.35272723930967,129.70995106095123,131.65310265876744,127.60643270427295,130.20624202512244,null,null,-1.3477595372111066,-1.1240553172073162,1.4855455508140687,-2.9256105061886193,0.57246806745693624,-4.851076436219274,-0.69679926628026356,0.52239707005398328,-0.59029320307189082,-0.50172009176581778,0.28487093345013559,-9.7477239478300781E-2,0,0,0,-1.2955396442242912,0,0,-7.2722717647061828,7.8273205771806253,-7.8576210660264287,-7.8457704200662004,0.39051929850753364,3.3483385739816569,null,132.72270877318155,135.76310446694421,131.71221324646922,133.73509824213468,130.3010999629326,133.73307994994622]
[233,-4.092424764218312,1.8630069242730718,0.82544834506545972,-1.465957005333554,null,null,-4.0947895282735951,0.90610377157583188,-0.33241210823263206,-2.2312910676475131,1.7501166028748081,1.3366766256860452,-0.67214087160269687,9.1997843195497975E-2,0.15624988351616853,0.34826612998876572,-0.15986935492109877,0.36625307147351238,-0.37204167793320297,-1.206161340949369,0.87359495791667552,0.82193216525458945,-0.14422125113243212,1.9783053900649574,1.5737097510014229,4.1454146699427845,-0.15876498145590423,13.264985425736679,-2.0914580433433838,2.0758062108298594,null,137.0346579513249,138.02202265824155,136.59634420321382,136.87258496948405,131.44973055835686,125.0971966057912,null,null,-4.0947895282735951,0.90610377157583188,-0.33241210823263206,-2.2312910676475131,1.7501166028748081,1.3366766256860452,-0.67214087160269687,9.1997843195497975E-2,0.15624988351616853,0.34826612998876572,-0.15986935492109877,0.36625307147351238,-0.37204167793320297,-1.206161340949369,0,0,-0.14422125113243212,0,1.5737097510014229,4.1454146699427845,-0.15876498145590423,13.264985425736679,-2.0914580433433838,2.0758062108298594,null,137.0346579513249,138.02202265824155,137.4699391611305,138.60402782259757,133.1753487951911,128.81668283533787]
[234,-0.98426482674717697,2.0531542703263699,2.3916656435484143,-10.867369509190375,null,null,-0.98662959080245982,-3.6427536903402449,2.2590595138765779,2.9144424465167238,-4.9489426553628659,-4.3931185736047027,-0.48199352554939878,-0.44786615232713434,-1.135723828231594E-2,2.0996661909586045E-2,-0.66446371593986453,-0.50861696068917839,1.1941756205497516,0.10155743758304325,-0.55478130901665801,1.0786682948617696,-9.7723862245031601E-2,-2.5718677252792217,-7.827702752855398,1.0535909073800802,-1.845078736893869,8.0274369317340195,-7.0174382965665565,-2.4289568320602872,null,131.31187896053396,136.41769324981024,132.66584514065366,125.29421085976082,127.88135540154711,132.52840403284415,null,null,-0.98662959080245982,-3.6427536903402449,2.2590595138765779,2.9144424465167238,-4.9489426553628659,-4.3931185736047027,-0.48199352554939878,-0.44786615232713434,-1.135723828231594E-2,2.0996661909586045E-2,-0.66446371593986453,-0.50861696068917839,0,0,-0.55478130901665801,0,-9.7723862245031601E-2,-2.5718677252792217,-7.827702752855398,1.0535909073800802,-1.845078736893869,8.0274369317340195,-7.0174382965665565,-2.4289568320602872,null,132.5060545810837,137.77736297124144,134.0186356771882,127.70756686817141,130.44102289139857,135.24089129139674]
[235,2.9275803429406393,2.9706675187405982,1.3561004878772938,2.9098321674360554,null,null,2.9252155788853562,-1.2963634400447204,2.7825387857781108,-0.71189747675783288,-0.11652294502463334,1.2224307057804304,0.43551972286482954,0.15896341410204151,-0.1918017472757616,-0.15010527688079955,-3.1898580596749326E-2,-0.83923464708069817,0.15861046487863106,-1.595197871138724,1.257374187436886,-0.72250027897342106,-2.4030235396665574,-0.22333151385742211,5.9494989237710323,10.180403164215999,-2.5016418079482983,-2.7827332928024462,3.2920662538091783,-18.175967815458211,null,128.33055391451805,132.56672591694297,126.12694904395781,124.9113989580282,124.23974475712221,118.7013832426335,null,null,2.9252155788853562,-1.2963634400447204,2.7825387857781108,-0.71189747675783288,-0.11652294502463334,1.2224307057804304,0.43551972286482954,0.15896341410204151,-0.1918017472757616,-0.15010527688079955,-3.1898580596749326E-2,-0.83923464708069817,0,-1.595197871138724,0,-0.72250027897342106,-2.4030235396665574,-0.22333151385742211,5.9494989237710323,10.180403164215999,-2.5016418079482983,-2.7827332928024462,3.2920662538091783,-18.175967815458211,null,128.48916437939667,132.73085379160867,127.54651231123458,126.35999574655779,125.71190611845482,120.17115131373318]
[236,-2.1714557975003022,1.7425575477700779,0.56875373556041331,-8.9827540708572666,null,null,-2.1738205615555852,0.76644781996337352,3.3692595045899787,-3.5988775985989183,1.9864168552319916,0.95689093430499206,-0.79259024810569079,-0.14640380192717872,0.41858565633927336,-0.31052114860510738,0.12784961472680978,-0.31600077759846679,-0.62873628743824939,-3.0161103772308184E-3,-0.80664463031453015,0.42371763428207476,2.7650511391110872,6.2591033717289912E-2,-5.9430873145222893,4.4460396935566759,1.8891437211731961,-4.8788039043539566E-2,-4.4713203339113363,12.114451999521865,null,134.37608432770949,134.00063338440603,129.64719876334695,131.05008811913808,122.80373257526099,117.92945610547609,null,null,-2.1738205615555852,0.76644781996337352,3.3692595045899787,-3.5988775985989183,1.9864168552319916,0.95689093430499206,-0.79259024810569079,-0.14640380192717872,0.41858565633927336,-0.31052114860510738,0.12784961472680978,-0.31600077759846679,-0.62873628743824939,-3.0161103772308184E-3,-0.80664463031453015,0,0,0,-5.9430873145222893,4.4460396935566759,1.8891437211731961,-4.8788039043539566E-2,-4.4713203339113363,12.114451999521865,null,134.37608432770949,134.00063338440603,129.64719876334695,131.47380575342015,125.99128994227286,121.19902079323705]
[237,1.8029075403668706,2.7700010250702194,1.8801934706328272,0.22033584347109025,null,null,1.8005427763115878,-4.9849936236496832,-1.9366561252914505,1.4265443526528727,-1.0201360390714453,1.1414388346740008,0.23485322919445073,-0.194064051218092,-4.3851229204161069E-2,0.86433926521754101,0.13989286116974053,-0.27623928404897624,0.68270344763416446,-0.76327031544093249,-0.9634842344544865,-0.81483185770125455,0.39264715360653879,-0.38662900986047,3.2600025998060671,16.03419497075485,8.9193213155381805,11.182601812361286,8.4858232883545988,1.250933032633017,null,129.00928618569003,137.10357733960538,139.48600741539948,137.05196417994179,135.27047545653767,130.72849916163648,null,null,1.8005427763115878,-4.9849936236496832,-1.9366561252914505,1.4265443526528727,-1.0201360390714453,1.1414388346740008,0.23485322919445073,-0.194064051218092,-4.3851229204161069E-2,0.86433926521754101,0.13989286116974053,-0.27623928404897624,0,-0.76327031544093249,-0.9634842344544865,-0.81483185770125455,0,-0.38662900986047,3.2600025998060671,16.03419497075485,8.9193213155381805,11.182601812361286,8.4858232883545988,1.250933032633017,null,129.6919896333242,137.83472353577139,140.24400627543397,137.81685787043799,136.44876547535841,131.91228655331935]
[238,-4.5423364758524301,2.3980594787785061,0.70706539290196724,-2.2876820863142457,null,null,-4.5447012399077131,-0.43257930162182751,-0.97026551052177223,3.570016557498727,1.9381230194501164,-4.7298204602124168,-0.13708831709726255,1.0610462140813848E-2,-8.028352910315828E-2,0.57337407598575796,0.11837954811095619,3.1352488271371382E-2,-0.49042463009669546,-6.2326124451967724E-2,-0.19933156149635856,-0.4606294656442137,-0.274822806468074,-2.3169043401785832,0.75198467002073111,3.8650458093271678,18.301982686948023,6.0555218997636109,5.3577767324179817,14.495409998644956,null,138.54010792602142,140.15926911174387,140.43578182988682,134.37314286033839,129.20746427167899,134.87981687446683,null,null,-4.5447012399077131,-0.43257930162182751,-0.97026551052177223,3.570016557498727,1.9381230194501164,-4.7298204602124168,-0.13708831709726255,1.0610462140813848E-2,-8.028352910315828E-2,0.57337407598575796,0.11837954811095619,3.1352488271371382E-2,-0.49042463009669546,-6.2326124451967724E-2,-0.19933156149635856,-0.4606294656442137,-0.274822806468074,-2.3169043401785832,0.75198467002073111,3.8650458093271678,18.301982686948023,6.0555218997636109,5.3577767324179817,14.495409998644956,null,138.54010792602142,140.15926911174387,140.43578182988682,134.37314286033839,129.20746427167899,134.87981687446683]
[239,3.1504062772123422,2.6175008441687395,1.8777786499624805,-10.439271016433235,null,null,3.1480415131570592,-1.5820735162380533,0.62823594774417801,0.85289044690177851,1.0125184912150966,-0.64586746901502534,8.2353048292970854E-2,0.6381324391273413,0.99824874986427181,0.34510354926617648,-5.4250700054310208E-3,0.15478875805710013,0.68028862696381776,-1.8586508121955778,0.2781797143647462,-1.9084331579731106E-2,-1.5824996416652251,0.202787276370473,-7.3996042600982577,10.650534281870629,4.0675975862974294,0.50041048478849692,3.5580010013333965,13.201346115620424,null,127.08156101815952,132.53065969477376,131.39604491982126,128.16930017498689,125.32727987338254,122.92474708311704,null,null,3.1480415131570592,-1.5820735162380533,0.62823594774417801,0.85289044690177851,1.0125184912150966,-0.64586746901502534,8.2353048292970854E-2,0.6381324391273413,0.99824874986427181,0.34510354926617648,-5.4250700054310208E-3,0.15478875805710013,0,-1.8586508121955778,0,-1.9084331579731106E-2,-1.5824996416652251,0,-7.3996042600982577,10.650534281870629,4.0675975862974294,0.50041048478849692,3.5580010013333965,13.201346115620424,null,127.76184964512333,133.23992805345623,132.39826374447,129.18121979464789,126.34458489741223,124.1721128993634]
[240,0.29916470340813422,2.7215427103654286,8.2907438399819178E-2,-1.0840176967798634,null,null,0.29679993935285137,0.91577122748040762,1.0069517986799179,-1.9723975090083268,-1.110358579191604,0.47061707354775179,0.18639491448965995,-8.4296327048755781E-2,-0.56483885755532381,-0.36969095838186528,-0.33941729243579521,-6.6257752689189875E-2,-1.1145825845988435,0.31890351964852059,-0.61720099316352017,-1.6216580974707111,0.41700605118762435,-1.0314498567927139,1.9556490595551135,3.1964312180482595,-4.4645409175986259,-0.73976090576375064,-4.3203300534455984,4.6909198776876515,null,132.74105681670406,131.91013683462731,129.13822313440215,130.26885844973853,127.77679312912802,124.95557789457852,null,null,0.29679993935285137,0.91577122748040762,1.0069517986799179,-1.9723975090083268,-1.110358579191604,0.47061707354775179,0.18639491448965995,-8.4296327048755781E-2,-0.56483885755532381,-0.36969095838186528,-0.33941729243579521,-6.6257752689189875E-2,-1.1145825845988435,0,-0.61720099316352017,-1.6216580974707111,0,-1.0314498567927139,1.9556490595551135,3.1964312180482595,-4.4645409175986259,-0.73976090576375064,-4.3203300534455984,4.6909198776876515,null,132.74105681670406,132.22904035427581,129.45767620862568,130.59827231977101,128.53087906064468,125.71973814053125]
[241,-3.637744414894932E-2,2.9444138403929503,0.43330927800390451,6.8871817272929121,null,null,-3.8742208204232194E-2,-1.2122571525756871,1.0037978674148502,-0.28811416345389274,2.0686211779248125,-1.2136005045093536,0.40926604451718163,-0.57015513159238185,-0.50041799153630651,-0.55068013495627555,0.56264283279102223,0.11176787809926081,-0.76418074499475819,-1.543042794162262,0.66704621248792306,2.9086707703555499,-1.2519286333888728,0.34132419044431517,9.9268484836278894,-13.622836978535531,3.1289771975951535,-13.605693187981036,15.520351253024252,-10.85739369216649,null,133.13260899098472,136.3920515998654,132.43392445547659,126.62512017940509,122.8401788273556,120.89577568075654,null,null,-3.8742208204232194E-2,-1.2122571525756871,1.0037978674148502,-0.28811416345389274,2.0686211779248125,-1.2136005045093536,0.40926604451718163,-0.57015513159238185,-0.50041799153630651,-0.55068013495627555,0.56264283279102223,0.11176787809926081,-0.76418074499475819,-1.543042794162262,0,0,-1.2519286333888728,0,9.9268484836278894,-13.622836978535531,3.1289771975951535,-13.605693187981036,15.520351253024252,-10.85739369216649,null,133.13260899098472,136.3920515998654,133.1009706679645,130.20898432244715,126.42601746722303,124.93843707668178]
[242,1.4859735624110815,2.1265018310644437,1.6972435485134556,1.4391444480678577,null,null,1.4836087983557986,7.8151766241001702E-2,1.3457063851530739,-1.1016041115136526,-0.80222582874064852,0.86247614940553796,-0.40864596481132498,-0.64916161284247687,-0.40508603454834935,-0.45581659195813629,-0.58202754871135243,0.22731880471274257,0.49975352551479291,0.56731789356759332,-0.26551914882772032,-0.50389459255221891,-0.26558941810024683,-0.27608687524909237,4.4788112044028345,-7.3114916755542829,-14.019660185669245,-0.6663473976004699,-14.152718581398311,0.84762964649469374,null,128.78861181797475,128.02920031599916,124.67439629080384,123.3248488476813,120.66982773982095,116.87591278869967,null,null,1.4836087983557986,7.8151766241001702E-2,1.3457063851530739,-1.1016041115136526,-0.80222582874064852,0.86247614940553796,-0.40864596481132498,-0.64916161284247687,-0.40508603454834935,-0.45581659195813629,-0.58202754871135243,0.22731880471274257,0,0,-0.26551914882772032,-0.50389459255221891,-0.26558941810024683,-0.27608687524909237,4.4788112044028345,-7.3114916755542829,-14.019660185669245,-0.6663473976004699,-14.152718581398311,0.84762964649469374,null,129.28836534348955,129.10260080281165,125.7477641415462,124.42115387491444,121.78556556886299,118.00542482504838]
[243,2.1752543427612934,2.6356058025918099,0.64265437027381511,-6.5585357553615857,null,null,2.1728895787060103,0.75667058639523577,0.26464069852228916,1.8572443884528662,-1.6300909709347335,2.7425657654949185,0.10045800671604121,-0.31888603680922367,-0.50250896825454561,-0.42668243102281922,-1.1924563579503396,0.67300161689489535,-0.55483565272484758,0.85648691175356229,0.76412789752219523,0.9581563150788539,-1.4460809651290503,6.3229243988458528E-2,-3.5188689990266089,-2.1671446613097136,-10.416839746523856,-8.3103016736427744,-20.526828781652554,13.633629811170112,null,129.59161907628618,128.09763819108844,124.95669404253869,118.52922256212941,117.24543858631412,111.42576480176317,null,null,2.1728895787060103,0.75667058639523577,0.26464069852228916,1.8572443884528662,-1.6300909709347335,2.7425657654949185,0.10045800671604121,-0.31888603680922367,-0.50250896825454561,-0.42668243102281922,-1.1924563579503396,0.67300161689489535,-0.55483565272484758,0,0,0,-1.4460809651290503,0,-3.5188689990266089,-2.1671446613097136,-10.416839746523856,-8.3103016736427744,-20.526828781652554,13.633629811170112,null,129.59161907628618,128.954125102842,126.58559716545858,121.10387638129779,119.87171979858684,114.11086858194719]
[244,0.9980837725954842,2.8773421160914645,-0.27581757031931886,-2.1723756445031372,null,null,0.99571900854020134,-2.2599728384654618,-2.1644973000678043,3.455630415143613,1.3788182794922088,2.2835675513665237,0.34219432021569585,0.16503694429928473,2.5004149362160888E-2,0.11626396425774166,-0.24106843438808889,-0.32119955806009681,-1.4733075933179816,-1.4440122267889037,-1.0463442699095271E-2,1.5354432214589844,0.1325277435190706,2.2450755757540444,0.8672911118318396,19.715733434121574,10.540439063136619,7.063700752837347,5.2306046615852644,-7.8427257058001629,null,132.36392907162048,137.93746895258883,139.82300217860546,131.31384787771344,126.00198664239463,117.33317086809159,null,null,0.99571900854020134,-2.2599728384654618,-2.1644973000678043,3.455630415143613,1.3788182794922088,2.2835675513665237,0.34219432021569585,0.16503694429928473,2.5004149362160888E-2,0.11626396425774166,-0.24106843438808889,-0.32119955806009681,-1.4733075933179816,-1.4440122267889037,-1.0463442699095271E-2,0,0,0,0.8672911118318396,19.715733434121574,10.540439063136619,7.063700752837347,5.2306046615852644,-7.8427257058001629,null,132.36392907162048,137.93746895258883,139.82300217860546,132.8492910991724,127.66910752496162,121.23393550950384]
[245,-3.5211736981734827,3.0446626937074539,-1.7850632105089668,17.564702281207161,null,null,-3.5235384622287658,1.0224220216011097,3.6660393767429427,-0.50265142913476857,-1.0079233190819235,1.8546993457295669,0.50951489783168524,1.0940732672185218,-6.1171878267172186E-2,3.034767260036908E-2,-0.30156969042204329,-0.44228792552573726,-2.9825532335076295,0.31195248777629958,0.25283435075950345,-1.514322992210936,0.37100572708673818,1.080238649932812,20.604369037542138,23.244276409227059,1.8261923055748266,-5.2495217071876059,-7.2929264328538412,-10.228390431338175,null,140.39831346964692,141.12700640081775,134.59015774316865,134.29540690030825,131.8534586989631,124.69938162785782,null,null,-3.5235384622287658,1.0224220216011097,3.6660393767429427,-0.50265142913476857,-1.0079233190819235,1.8546993457295669,0.50951489783168524,1.0940732672185218,-6.1171878267172186E-2,3.034767260036908E-2,-0.30156969042204329,-0.44228792552573726,-2.9825532335076295,0,0,-1.514322992210936,0,0,20.604369037542138,23.244276409227059,1.8261923055748266,-5.2495217071876059,-7.2929264328538412,-10.228390431338175,null,140.39831346964692,141.43895888859404,135.14904805333666,134.86554468055354,132.80748992788648,126.7299315573397]
[246,-2.9322983229171484,2.9812623596660415,1.3660377837884183,12.83867028559575,null,null,-2.9346630869724315,-0.40685876107156904,-0.9282903348437348,-1.5830905771227983,-1.3167431452154024,0.29359611747297004,0.44611456379027281,-0.34594997045394349,0.10256250045083881,-6.9967539077079532E-2,0.32027190695477747,0.16002250111510774,0.16854776078975564,-0.67123521656523011,6.4479684888653299E-2,-1.6886043240682109,-1.4288518643317887,0.65844038609170985,15.878337041930727,0.60573660109600702,3.1838858423226766,0.43667048936509234,12.203032868953303,5.861472018108179,null,136.30646236089476,137.95988977457975,138.10719666567672,139.44369424449113,140.22436366048953,136.44002479832363,null,null,-2.9346630869724315,-0.40685876107156904,-0.9282903348437348,-1.5830905771227983,-1.3167431452154024,0.29359611747297004,0.44611456379027281,-0.34594997045394349,0.10256250045083881,-6.9967539077079532E-2,0.32027190695477747,0.16002250111510774,0,-0.67123521656523011,0,-1.6886043240682109,-1.4288518643317887,0,15.878337041930727,0.60573660109600702,3.1838858423226766,0.43667048936509234,12.203032868953303,5.861472018108179,null,136.47501012168451,138.13190640473016,138.34846623043711,139.69224090710691,140.4808571362791,137.35941051490198]
[247,-1.4275776830932403,2.1057022026721515,1.5250286119889362,-4.593657882963992,null,null,-1.4299424471485231,1.2730385004015696,-0.74387935065831612,0.48505576282241036,1.8619318814707324,-1.0214894333289621,-0.42944559320361719,0.44883231485777797,-0.59844104508935247,0.86555685686521278,-0.38817213424171504,-1.257779394136834,0.32753858899027355,-1.4486603759885917,1.2199078757876771,2.1499807645649511,1.7632794809524928,0.50477982996982118,-1.5539911266290152,-0.20469547190402171,-9.8416634729433312,9.8561699895537966,0.7628223059595598,-19.426098908256535,null,132.8595510263448,134.0217874464017,131.71464317404588,127.47487726489437,119.75673448095577,115.67530343533397,null,null,-1.4299424471485231,1.2730385004015696,-0.74387935065831612,0.48505576282241036,1.8619318814707324,-1.0214894333289621,-0.42944559320361719,0.44883231485777797,-0.59844104508935247,0.86555685686521278,-0.38817213424171504,-1.257779394136834,0,-1.4486603759885917,0,0,0,0,-1.5539911266290152,-0.20469547190402171,-9.8416634729433312,9.8561699895537966,0.7628223059595598,-19.426098908256535,null,133.18708961533508,134.35311445467474,133.27213070060833,131.21105439317668,125.23133019990738,121.7453334412204]
[248,-1.9793784304016528,1.9860487101579796,2.0844713868754985,-6.097170626244699,null,null,-1.9817431944569357,1.1349287720146077,-0.64321451091175919,-2.9805843622296568,0.54240136804919492,-1.5657458057550904,-0.54909908571778909,9.9093386421702068E-2,-0.5067381714901833,-0.45365426265460096,-7.0859991521152743E-2,-0.11125988217923011,0.88698136387683579,-0.46052192662639713,1.9686947193409892,-1.2094806802867155,-4.8240595554978505E-2,0.59475202556626261,-3.0575038699097221,2.2708312057028213,7.8634750980566359,-19.137572661367518,-1.7992696466711586,0.51196644001619385,null,132.91241058534399,132.81312387364417,129.72001760465287,131.71620605659453,127.88490764481413,126.02985210301149,null,null,-1.9817431944569357,1.1349287720146077,-0.64321451091175919,-2.9805843622296568,0.54240136804919492,-1.5657458057550904,-0.54909908571778909,9.9093386421702068E-2,-0.5067381714901833,-0.45365426265460096,-7.0859991521152743E-2,-0.11125988217923011,0,-0.46052192662639713,0,-1.2094806802867155,-4.8240595554978505E-2,0,-3.0575038699097221,2.2708312057028213,7.8634750980566359,-19.137572661367518,-1.7992696466711586,0.51196644001619385,null,133.79939194922082,133.70853586335105,132.60092524123854,134.71491643763648,130.91155459782203,129.75300511971631]
[249,-0.79023875455849124,2.0053364012816743,1.6527146073277217,-17.750379765999483,null,null,-0.79260351861377409,-0.20625988816880531,-3.1919748261987007,-2.4810536748520455,0.93395890678023163,2.170782206548445,-0.52981139459409432,0.24082037261392975,-0.16679909292928574,-1.1289708075513438E-2,-0.26365202039588098,-0.26965051451651112,0.45522458432905899,1.5730243537685098,-1.8293977232016938,0.93044589450350834,2.2577399337880877,2.5085199746379612,-14.710713009664506,9.4762260560548768,8.4322547369955299,-7.8717682242834819E-3,6.4197532979882777,-16.878255404705662,null,131.72236365928623,131.53770538555153,136.16553931104372,136.17855536932194,129.30039044925275,120.55010115368961,null,null,-0.79260351861377409,-0.20625988816880531,-3.1919748261987007,-2.4810536748520455,0.93395890678023163,2.170782206548445,-0.52981139459409432,0.24082037261392975,-0.16679909292928574,-1.1289708075513438E-2,-0.26365202039588098,-0.26965051451651112,0,0,-1.8293977232016938,0,0,0,-14.710713009664506,9.4762260560548768,8.4322547369955299,-7.8717682242834819E-3,6.4197532979882777,-16.878255404705662,null,132.17758824361528,133.57705303137271,138.30434241963786,139.3335841531524,134.72442378953963,128.45404298321301]
[250,-0.99705404942923381,2.7614931351225147,3.0840119239229704,-2.5208966956150678,null,null,-0.99941881348451667,0.45185729598235591,4.0326653536826811,2.765149489784775,1.1372286924113475,0.56353772274727976,0.22634533924674605,-0.14239044142246549,6.6057278008040399E-2,0.59246330095927302,0.13897339818415277,-0.11271143485472424,1.8865219009243077,1.019301921150749,1.1582837066621732,0.2400253364502769,-5.7467184023271001E-2,-0.96769564303242483,0.51877006071990905,3.6073077863730774,-18.062564348490138,7.5568512057878667,5.1844734194601383,8.1572668321795092,null,131.56222090379842,130.55278537268916,123.02157627386616,117.46651754043282,113.06429926081202,109.82654524929093,null,null,-0.99941881348451667,0.45185729598235591,4.0326653536826811,2.765149489784775,1.1372286924113475,0.56353772274727976,0.22634533924674605,-0.14239044142246549,6.6057278008040399E-2,0.59246330095927302,0.13897339818415277,-0.11271143485472424,0,0,0,0,-5.7467184023271001E-2,-0.96769564303242483,0.51877006071990905,3.6073077863730774,-18.062564348490138,7.5568512057878667,5.1844734194601383,8.1572668321795092,null,133.44874280472271,133.48489311903779,127.05005912855884,121.7089146015319,117.33006134597449,114.14340198583376]
[251,0.84592444978633075,1.9427586746327534,2.8682707006210859,-21.351033722804935,null,null,0.84355968573104789,1.6974087445383008,-1.7720448702421439,2.7234659090922313,-1.980039945104221,4.3164036837063753,-0.59238912124301524,0.57163948160527189,0.24976328335233378,0.13520998080454572,0.10082665897059728,0.69367033443811588,1.6707806776224232,-0.92590749887771417,-0.96197974580150514,-0.87252763559599966,-0.2334785300948452,0.86753254146016268,-18.311366966469958,6.3828145706712576,-6.3743967956661507,-5.5220930418623837,-7.5553094284772762,5.3269536305566421,null,128.22474925938138,128.42703745674532,130.6483447323497,125.63463261760288,125.36608957395401,116.88627376891931,null,null,0.84355968573104789,1.6974087445383008,-1.7720448702421439,2.7234659090922313,-1.980039945104221,4.3164036837063753,-0.59238912124301524,0.57163948160527189,0.24976328335233378,0.13520998080454572,0.10082665897059728,0.69367033443811588,0,-0.92590749887771417,-0.96197974580150514,-0.87252763559599966,-0.2334785300948452,0,-18.311366966469958,6.3828145706712576,-6.3743967956661507,-5.5220930418623837,-7.5553094284772762,5.3269536305566421,null,129.8955299370038,130.1121447501838,132.39742745980965,127.36539309943333,127.16028383351752,119.51862497735604]
[252,5.821694728818863,2.9525704797163388,3.2546675602480244,-4.9230996646531553,null,null,5.8193299647635799,-1.5152361439110336,1.7888803536680227,-4.9712055743423091,-1.6609421582050956,4.3739164132407495,0.41742268384057013,8.493498364922436E-2,-3.6835687712967857E-2,-8.2092371234462558E-2,-0.10209013477073459,0.1735769676680019,2.0571775372493617,3.9444699653147666,0.37422747913141374,-3.2405598050376927,-0.95621876325344934,0.54018155479261099,-1.8834329083181784,-6.823034856535596,-16.190956420324195,3.4816893890618403,-3.9112897762413099,-15.567071138988407,null,122.80403479132811,121.49696389931296,117.41411934585452,123.91355195261499,123.64160627893855,114.84202214114616,null,null,5.8193299647635799,-1.5152361439110336,1.7888803536680227,-4.9712055743423091,-1.6609421582050956,4.3739164132407495,0.41742268384057013,8.493498364922436E-2,-3.6835687712967857E-2,-8.2092371234462558E-2,-0.10209013477073459,0.1735769676680019,0,0,0,-3.2405598050376927,-0.95621876325344934,0,-1.8834329083181784,-6.823034856535596,-16.190956420324195,3.4816893890618403,-3.9112897762413099,-15.567071138988407,null,124.86121232857747,127.57333274441952,123.86010518888889,130.78646580836073,130.72964091357454,122.31547273249511]
[253,0.88179262032721406,2.76531522562022,0.39057143704284158,1.4208558371071889,null,null,0.87942785627193121,3.112144505665198,2.1560620464457045,-3.2738997736318063,-0.46316640754830307,-3.8328036092482063,0.23016742974445137,0.17178618643622512,0.10066604756438879,-0.44466613185621684,0.75028735617503717,-0.24824380744258123,-0.80691858595582111,0.36175431207616016,1.1962908631528713,1.5480936215606631,-0.73068141787905538,-1.8275831968698832,4.4605225934421657,2.4328942422556219,2.940488374257074,-16.876461438703153,15.591960559185726,12.63495750083413,null,131.70893490177076,128.33693037002189,123.14159919066765,122.50563795021732,121.49938470792924,124.60510103638417,null,null,0.87942785627193121,3.112144505665198,2.1560620464457045,-3.2738997736318063,-0.46316640754830307,-3.8328036092482063,0.23016742974445137,0.17178618643622512,0.10066604756438879,-0.44466613185621684,0.75028735617503717,-0.24824380744258123,-0.80691858595582111,0,0,0,-0.73068141787905538,-1.8275831968698832,4.4605225934421657,2.4328942422556219,2.940488374257074,-16.876461438703153,15.591960559185726,12.63495750083413,null,131.70893490177076,128.69868468209808,124.69856587086849,125.67935088695621,124.7603953001485,128.04963766649655]
[254,9.1057477597819958E-2,3.1806869873698211,0.65317671042157233,10.437178800777582,null,null,8.8692713542537091E-2,0.54882898804424529,3.4317191144348729,6.3505765391758839E-2,-2.3535855893333073,-4.0085662282548897,0.64553919149405248,-0.5809471832229649,0.30981807068172706,8.980953173101236E-2,-1.4236171485549705,5.113871709453166E-2,-0.54431331257709037,2.528300337166479,2.4164040097788706,-0.1962723803552866,0.2745732287399103,-0.36620960771500832,13.47684555711256,-24.266199495782971,-5.0026387062896749,-0.27628760818215614,-17.394349786851585,11.8922297569947,null,133.04484628596475,129.8419308387719,122.10148094261818,119.61387984965359,117.24327620242103,119.23319611330429,null,null,8.8692713542537091E-2,0.54882898804424529,3.4317191144348729,6.3505765391758839E-2,-2.3535855893333073,-4.0085662282548897,0.64553919149405248,-0.5809471832229649,0.30981807068172706,8.980953173101236E-2,-1.4236171485549705,5.113871709453166E-2,-0.54431331257709037,0,0,-0.1962723803552866,0,-0.36620960771500832,13.47684555711256,-24.266199495782971,-5.0026387062896749,-0.27628760818215614,-17.394349786851585,11.8922297569947,null,133.04484628596475,132.37023117593836,127.01293436312756,124.59909587921653,122.62854006194257,124.94841194110269]
[255,-1.9644792647620739,2.5735654761825617,1.7718443386482794,6.1259383657403923,null,null,-1.9668440288173568,-1.5335961577338308,-1.7169955379431769,-6.0102570294731645,-1.0945580713890424,-1.8307861521489113,3.8417680306793045E-2,-0.3883285910330625,0.19964190076320332,-0.58290358042661206,-0.56307838066650384,-0.59062838322568245,0.5743543156496167,-0.98240010572821668,-0.59460880980215547,1.3645444172341175,-0.8810332744753544,-0.64863226903787574,9.1656051220753696,-16.694051883601386,10.348187401216826,0.7662870627560654,-1.0362980948634477,-6.2864072136484417,null,133.97917378617817,137.39148481988329,139.43741655890767,143.67775941390718,142.45225146994494,142.0358458862745,null,null,-1.9668440288173568,-1.5335961577338308,-1.7169955379431769,-6.0102570294731645,-1.0945580713890424,-1.8307861521489113,3.8417680306793045E-2,-0.3883285910330625,0.19964190076320332,-0.58290358042661206,-0.56307838066650384,-0.59062838322568245,0,-0.98240010572821668,-0.59460880980215547,0,-0.8810332744753544,-0.64863226903787574,9.1656051220753696,-16.694051883601386,10.348187401216826,0.7662870627560654,-1.0362980948634477,-6.2864072136484417,null,134.55352810182777,137.98407142757407,140.05186101923582,145.70135424504116,144.51810037084726,144.1668768199707]
[256,-2.580290627451767E-3,2.6650980462055891,1.4173448808871902,-2.7657728005233988,null,null,-4.9450546827346405E-3,1.5285002391859299,3.7043799271579023,5.0518411027172876,1.8669160852927147,-2.5887485999116637,0.12995025032982044,0.38277248914994555,1.2712540070863119,0.74634544627348154,0.24456346779846649,-0.17012911122433616,0.21985485788852754,2.0238576116019895,-1.1194847416151688,-0.59992282578193024,-2.0604065922428916E-2,-1.2941019350651519,0.27389395581157805,-2.2508898225890026,21.803066822234658,12.251933309232957,-0.84659511441669011,4.6665313156273882,null,131.74153294374426,129.00036927219472,125.6594064014599,118.42705443514684,113.27294165927695,113.96248353349225,null,null,-4.9450546827346405E-3,1.5285002391859299,3.7043799271579023,5.0518411027172876,1.8669160852927147,-2.5887485999116637,0.12995025032982044,0.38277248914994555,1.2712540070863119,0.74634544627348154,0.24456346779846649,-0.17012911122433616,0,0,-1.1194847416151688,-0.59992282578193024,-2.0604065922428916E-2,-1.2941019350651519,0.27389395581157805,-2.2508898225890026,21.803066822234658,12.251933309232957,-0.84659511441669011,4.6665313156273882,null,131.96138780163278,131.24592716469289,127.89027217144968,120.59907482284504,115.44371334872848,116.22821623976098]
[257,2.0718643610768703,2.1454395528871908,2.6232471173995622,-10.393029160511714,null,null,2.0694995970215873,-3.5832979445065125,0.28982179397977703,0.41642257189983489,-0.10225962240396801,0.61152458501574736,-0.38970824298857787,-0.99923394878663685,0.70220383489954186,0.44629617985862025,0.45868997645939036,0.47480364629727267,1.4257570944008995,0.1555646855819135,-1.5017506895631714,0.89407295378335672,-0.21490040382028963,0.8556339468305989,-7.3533624041767371,-14.070452893164578,5.5114033054725073,6.7482930419832314,7.1802306741240578,6.9788647149353027,null,{"$f":"S$53*(1+(T$55+N325)/100)*((1-S$62)+S$62*((1+(T$57+Z325)/100)))/(1+(T$54+H325)/100)-(T$56+T325)+T$58","v":127.1246436084713},{"$f":"AG325*(1+(U$55+O325)/100)*((1-T$62)+T$62*((1+(U$57+AA325)/100)))/(1+(U$54+I325)/100)-(U$56+U325)+U$58","v":131.14894277558361},{"$f":"AH325*(1+(V$55+P325)/100)*((1-U$62)+U$62*((1+(V$57+AB325)/100)))/(1+(V$54+J325)/100)-(V$56+V325)+V$58","v":131.82943016877567},{"$f":"AI325*(1+(W$55+Q325)/100)*((1-V$62)+V$62*((1+(W$57+AC325)/100)))/(1+(W$54+K325)/100)-(W$56+W325)+W$58","v":128.39534231561112},{"$f":"AJ325*(1+(X$55+R325)/100)*((1-W$62)+W$62*((1+(X$57+AD325)/100)))/(1+(X$54+L325)/100)-(X$56+X325)+X$58","v":126.1956845981684},{"$f":"AK325*(1+(Y$55+S325)/100)*((1-X$62)+X$62*((1+(Y$57+AE325)/100)))/(1+(Y$54+M325)/100)-(Y$56+Y325)+Y$58","v":121.95992111478442},null,null,2.0694995970215873,-3.5832979445065125,0.28982179397977703,0.41642257189983489,-0.10225962240396801,0.61152458501574736,-0.38970824298857787,-0.99923394878663685,0.70220383489954186,0.44629617985862025,0.45868997645939036,0.47480364629727267,0,0,-1.5017506895631714,0,-0.21490040382028963,0,-7.3533624041767371,-14.070452893164578,5.5114033054725073,6.7482930419832314,7.1802306741240578,6.9788647149353027,null,128.5504007028722,132.79759059439613,133.51321549048615,130.99845988540446,128.85338192992634,125.51915477877422]
[258,-0.49241484656535889,2.1370486476907606,1.6918440112870676,-14.996142233981065,null,null,{"$f":"IF($B$42=\"On\",$B326-$D$15,0)","v":-0.49477961062064174},{"$f":"IF($B$42=\"On\",$B1326-$D$15,0)","v":3.5503913439843338},{"$f":"IF($B$42=\"On\",$B2326-$D$15,0)","v":-1.4801415186397588},{"$f":"IF($B$42=\"On\",$B3326-$D$15,0)","v":-4.3397910862505409},{"$f":"IF($B$42=\"On\",$B4326-$D$15,0)","v":-0.36126330787121824},{"$f":"IF($B$42=\"On\",$B5326-$D$15,0)","v":3.1744400392182088},{"$f":"IF($B$43=\"On\",$C326-$D$16,0)","v":-0.39809914818500802},{"$f":"IF($B$43=\"On\",$C1326-$D$16,0)","v":0.96666551419641555},{"$f":"IF($B$43=\"On\",$C2326-$D$16,0)","v":-0.61467621761622571},{"$f":"IF($B$43=\"On\",$C3326-$D$16,0)","v":-0.79440342539297815},{"$f":"IF($B$43=\"On\",$C4326-$D$16,0)","v":0.24842819763488189},{"$f":"IF($B$43=\"On\",$C5326-$D$16,0)","v":7.7611090129978688E-2},{"$f":"IF($B$44=\"On\",$D326-$D$17,0)","v":0.49435398828840493},{"$f":"IF($B$44=\"On\",$D1326-$D$17,0)","v":-0.93375883599806431},{"$f":"IF($B$44=\"On\",$D2326-$D$17,0)","v":-3.6180627120392272},{"$f":"IF($B$44=\"On\",$D3326-$D$17,0)","v":0.56695169424703451},{"$f":"IF($B$44=\"On\",$D4326-$D$17,0)","v":2.358556353141271},{"$f":"IF($B$44=\"On\",$D5326-$D$17,0)","v":0.5418345917636862},{"$f":"IF($B$45=\"On\",$E326-$D$18,0)","v":-11.956475477646087},{"$f":"IF($B$45=\"On\",$E1326-$D$18,0)","v":10.468080099043304},{"$f":"IF($B$45=\"On\",$E2326-$D$18,0)","v":-2.3648336897266682},{"$f":"IF($B$45=\"On\",$E3326-$D$18,0)","v":-3.8060103185421821},{"$f":"IF($B$45=\"On\",$E4326-$D$18,0)","v":3.8228129105072002},{"$f":"IF($B$45=\"On\",$E5326-$D$18,0)","v":1.5527430670538389},null,131.44808317156836,129.82838302614107,133.23693186544475,135.07485291996375,130.51420879780824,122.91003663038545,null,null,{"$f":"IF($B$42=\"On\",MIN($B326-$D$15,$D$42),0)","v":-0.49477961062064174},{"$f":"IF($B$42=\"On\",MIN($B1326-$D$15,$D$42),0)","v":3.5503913439843338},{"$f":"IF($B$42=\"On\",MIN($B2326-$D$15,$D$42),0)","v":-1.4801415186397588},{"$f":"IF($B$42=\"On\",MIN($B3326-$D$15,$D$42),0)","v":-4.3397910862505409},{"$f":"IF($B$42=\"On\",MIN($B4326-$D$15,$D$42),0)","v":-0.36126330787121824},{"$f":"IF($B$42=\"On\",MIN($B5326-$D$15,$D$42),0)","v":3.1744400392182088},{"$f":"IF($B$43=\"On\",MAX($C326-$D$16,$D$43),0)","v":-0.39809914818500802},{"$f":"IF($B$43=\"On\",MAX($C1326-$D$16,$D$43),0)","v":0.96666551419641555},{"$f":"IF($B$43=\"On\",MAX($C2326-$D$16,$D$43),0)","v":-0.61467621761622571},{"$f":"IF($B$43=\"On\",MAX($C3326-$D$16,$D$43),0)","v":-0.79440342539297815},{"$f":"IF($B$43=\"On\",MAX($C4326-$D$16,$D$43),0)","v":0.24842819763488189},{"$f":"IF($B$43=\"On\",MAX($C5326-$D$16,$D$43),0)","v":7.7611090129978688E-2},{"$f":"IF($B$44=\"On\",MIN($D326-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D1326-$D$17,$D$44),0)","v":-0.93375883599806431},{"$f":"IF($B$44=\"On\",MIN($D2326-$D$17,$D$44),0)","v":-3.6180627120392272},{"$f":"IF($B$44=\"On\",MIN($D3326-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D4326-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D5326-$D$17,$D$44),0)","v":0},{"$f":"IF($B$45=\"On\",MAX($E326-$D$18,$D$45),0)","v":-11.956475477646087},{"$f":"IF($B$45=\"On\",MAX($E1326-$D$18,$D$45),0)","v":10.468080099043304},{"$f":"IF($B$45=\"On\",MAX($E2326-$D$18,$D$45),0)","v":-2.3648336897266682},{"$f":"IF($B$45=\"On\",MAX($E3326-$D$18,$D$45),0)","v":-3.8060103185421821},{"$f":"IF($B$45=\"On\",MAX($E4326-$D$18,$D$45),0)","v":3.8228129105072002},{"$f":"IF($B$45=\"On\",MAX($E5326-$D$18,$D$45),0)","v":1.5527430670538389},null,{"$f":"S$53*(1+(T$55+AU326)/100)*((1-S$62)+S$62*((1+(T$57+BG326)/100)))/(1+(T$54+AO326)/100)-(T$56+BA326)+T$58","v":131.94243715985675},{"$f":"BN326*(1+(U$55+AV326)/100)*((1-T$62)+T$62*((1+(U$57+BH326)/100)))/(1+(U$54+AP326)/100)-(U$56+BB326)+U$58","v":130.31999033810672},{"$f":"BO326*(1+(V$55+AW326)/100)*((1-U$62)+U$62*((1+(V$57+BI326)/100)))/(1+(V$54+AQ326)/100)-(V$56+BC326)+V$58","v":133.74143978588378},{"$f":"BP326*(1+(W$55+AX326)/100)*((1-V$62)+V$62*((1+(W$57+BJ326)/100)))/(1+(W$54+AR326)/100)-(W$56+BD326)+W$58","v":136.17252500540553},{"$f":"BQ326*(1+(X$55+AY326)/100)*((1-W$62)+W$62*((1+(X$57+BK326)/100)))/(1+(X$54+AS326)/100)-(X$56+BE326)+X$58","v":133.9940407278612},{"$f":"BR326*(1+(Y$55+AZ326)/100)*((1-X$62)+X$62*((1+(Y$57+BL326)/100)))/(1+(Y$54+AT326)/100)-(Y$56+BF326)+Y$58","v":126.89163955912595}]
[{"$f":"A326+1","v":259},2.5038568745848591,2.1911223238291662,1.1793154725303108,-9.8465600869707579,null,null,2.501492110529576,-1.0474182889839077,-3.3406093974048892,-0.49422740664188619,-2.6001238345099948,-1.8957478764078131,-0.3440254720466025,4.2505945600485706E-2,-0.60943243951618675,-0.54875180299224535,8.9136466326849018E-3,-0.81235859295711865,-1.8174550468351924E-2,-1.3975072736199921,-1.8454487569420643,0.58664111296716825,1.0528695894566069,-0.66784212807298926,-6.8068933306357806,3.3401351411174973,-15.526193816169947,-1.907183446910468,11.76682851768869,-9.6090999053624913,null,128.06993994247145,131.6188608579142,135.8804780865965,132.71933907398466,132.16413112846101,131.23640738488888,null,null,2.501492110529576,-1.0474182889839077,-3.3406093974048892,-0.49422740664188619,-2.6001238345099948,-1.8957478764078131,-0.3440254720466025,4.2505945600485706E-2,-0.60943243951618675,-0.54875180299224535,8.9136466326849018E-3,-0.81235859295711865,-1.8174550468351924E-2,-1.3975072736199921,-1.8454487569420643,0,0,-0.66784212807298926,-6.8068933306357806,3.3401351411174973,-15.526193816169947,-1.907183446910468,11.76682851768869,-9.6090999053624913,null,128.06993994247145,131.6188608579142,135.8804780865965,133.30598018695181,133.8284137264223,132.95060872524311]
[260,3.0933809716001792,3.725008993061651,0.48080649311180157,11.039136537434732,null,null,3.0910162075448961,-2.674304882367633,-2.3002103362727544,0.75188523615012814,1.6194259478936082,-1.2566677975393916,1.1898611971858823,0.91175070127784297,0.82547633926588437,0.35949402419593346,0.27767466626088089,-1.3556349548481617E-2,-0.71668352988686113,-1.7277182065586905,-0.46160475248575905,-0.89305262371895144,7.6004581876340849E-2,0.89434797933126298,14.07880329376971,21.477857750033802,12.93695099439949,13.268722576384505,-0.11021392516840667,1.9674658185487135,null,129.93912180422478,137.25027398903197,140.8681515016211,138.76753811261034,133.88289944955727,131.63282239210281,null,null,3.0910162075448961,-2.674304882367633,-2.3002103362727544,0.75188523615012814,1.6194259478936082,-1.2566677975393916,1.1898611971858823,0.91175070127784297,0.82547633926588437,0.35949402419593346,0.27767466626088089,-1.3556349548481617E-2,-0.71668352988686113,-1.7277182065586905,-0.46160475248575905,-0.89305262371895144,0,0,14.07880329376971,21.477857750033802,12.93695099439949,13.268722576384505,-0.11021392516840667,1.9674658185487135,null,129.93912180422478,137.25027398903197,140.8681515016211,138.76753811261034,133.95890403143363,132.60556153383442]
[261,1.3758173011692314,3.0132252706641713,0.60707001443853348,9.5344783352966971,null,null,1.3734525371139485,0.33039172113973231,-1.6070914296312395,3.045654062924477,-2.3049592224424775,6.6670261692852784E-2,0.47807747478840268,7.0711472727276625E-2,-6.9905846438342856E-3,0.15092292238252414,5.8090589407707949E-2,0.41344529297185284,-0.59042000856012922,-1.6331100666974749,-1.1435357477246149,1.5576008445104685,-1.4828567721213042,-0.20424455173937806,12.574145091631674,-4.8441145712821694,2.6156446555645618,-3.1286293046030953,7.9599181847850531,8.1757772440495451,null,131.15353435534445,133.22712342576216,135.23891455005372,127.35452453369675,128.77635178538839,126.27184607720362,null,null,1.3734525371139485,0.33039172113973231,-1.6070914296312395,3.045654062924477,-2.3049592224424775,6.6670261692852784E-2,0.47807747478840268,7.0711472727276625E-2,-6.9905846438342856E-3,0.15092292238252414,5.8090589407707949E-2,0.41344529297185284,-0.59042000856012922,-1.6331100666974749,-1.1435357477246149,0,-1.4828567721213042,-0.20424455173937806,12.574145091631674,-4.8441145712821694,2.6156446555645618,-3.1286293046030953,7.9599181847850531,8.1757772440495451,null,131.15353435534445,133.22712342576216,135.23891455005372,128.91212537820721,130.39566253893332,127.92700658520356]
[262,2.9857535992848319,2.5104029774059677,3.1698741117043552,-19.851248229902641,null,null,2.9833888352295488,-1.6681095570994624,-0.17975013184327374,5.5134395302519552,-2.7611363000963345,-1.8958855406466586,-2.4744818469800922E-2,-0.1901968028463128,-8.3939545477951683E-2,1.2527530518990324,5.8526712100226419E-3,8.1466960234685803E-2,1.9723840887056925,-1.7658549356844473,-0.9157069338818089,-0.53644061610911897,-0.47444668737024098,0.75112746569692024,-16.811581473567664,4.4450320157387893,2.015750722001914,20.861141465951093,4.2305140990287464,-4.2593050743242706,null,125.86480850271566,130.23098294201085,129.91010515814537,122.57138917696189,123.31970542605106,121.81789441953741,null,null,2.9833888352295488,-1.6681095570994624,-0.17975013184327374,5.5134395302519552,-2.7611363000963345,-1.8958855406466586,-2.4744818469800922E-2,-0.1901968028463128,-8.3939545477951683E-2,1.2527530518990324,5.8526712100226419E-3,8.1466960234685803E-2,0,-1.7658549356844473,-0.9157069338818089,-0.53644061610911897,-0.47444668737024098,0,-16.811581473567664,4.4450320157387893,2.015750722001914,20.861141465951093,4.2305140990287464,-4.2593050743242706,null,127.83719259142134,132.2726852491578,131.98911760891721,124.59666992365422,125.43388969392534,124.76565187565795]
[263,4.8826937094140082,1.7987277017583141,3.2891244746307704,-13.065499967845188,null,null,4.8803289453587251,1.5147944003914286E-2,-0.74021622269984921,1.7692876426879527,2.3352083657161598,-0.59032057855046149,-0.73642009411745457,0.52295889225782233,-0.3575127742075086,0.26143422949989414,7.7830761779671409E-2,-0.56320228177020515,2.0916344516321077,-0.55140566661262813,1.1893783329927547,0.34594068252754262,1.25656397603696,1.1945176306022542,-10.025833211510211,6.1376694517731796,-4.1302485011455907,-0.21105051262157648,-5.0741031177388312,-5.884061793837235,null,122.49611230184867,124.27820749648328,122.11155994628771,117.23574235555742,110.08778620096911,105.43691882730751,null,null,4.8803289453587251,1.5147944003914286E-2,-0.74021622269984921,1.7692876426879527,2.3352083657161598,-0.59032057855046149,-0.73642009411745457,0.52295889225782233,-0.3575127742075086,0.26143422949989414,7.7830761779671409E-2,-0.56320228177020515,0,-0.55140566661262813,0,0,0,0,-10.025833211510211,6.1376694517731796,-4.1302485011455907,-0.21105051262157648,-5.0741031177388312,-5.884061793837235,null,124.58774675348077,126.42198610069312,125.49024198126472,120.96002685807525,115.04370485294299,111.68204422865236]
[264,-1.9581678167706067,1.8788804854697496,1.980664700107164,-15.094262981206739,null,null,-1.9605325808258895,-1.2596707199179529,-2.4141126214339823,0.12140032086843178,-0.30725785638989611,-0.29981113741973753,-0.65626731040601904,-0.66592918130297996,-0.64074369552430421,0.35027791931471386,-0.19563777176644015,0.41694688175013228,0.7831746771085013,-2.1190578182336481,-0.73939851599588347,1.9805362874890293,8.1472105077662782E-2,-0.19936181430308819,-12.054596224871762,-6.1971791507671785,-16.913256896969408,6.5541204848222687,-1.9218668075021648,4.367484874392412,null,132.84512273924142,136.61004609602168,138.60914739603012,134.46804851411352,131.50739332362139,129.55125592389322,null,null,-1.9605325808258895,-1.2596707199179529,-2.4141126214339823,0.12140032086843178,-0.30725785638989611,-0.29981113741973753,-0.65626731040601904,-0.66592918130297996,-0.64074369552430421,0.35027791931471386,-0.19563777176644015,0.41694688175013228,0,-2.1190578182336481,-0.73939851599588347,0,0,-0.19936181430308819,-12.054596224871762,-6.1971791507671785,-16.913256896969408,6.5541204848222687,-1.9218668075021648,4.367484874392412,null,133.62829741634991,137.41367182623364,139.44145759201965,137.29504868511148,134.46269457615,132.5830584886553]
[265,-0.62234562122572745,2.3706849968670336,0.58671896199410134,-8.9134605877286823,null,null,-0.62471038528101031,-3.8339579956433449,1.8569457900827411,1.4468818935298247,0.65071409601266283,1.2378308324350373,-0.16446279900873506,-0.14685557525395643,-2.2794959513521729E-2,0.32869550272734216,0.32875398922052623,0.23358633335925205,-0.61077106100456136,-9.9173405866751274E-2,1.3420606530962251,-0.2938906713692605,0.23913024269241845,1.1190224604709669,-5.873793831393705,-0.47170243410503909,-8.0585862791921876,1.9148715037091213,11.677745217009569,-0.49866249179490074,null,133.03434197850254,139.12281869882921,133.98580662373104,130.25623574246652,126.49448760103262,120.91588467938689,null,null,-0.62471038528101031,-3.8339579956433449,1.8569457900827411,1.4468818935298247,0.65071409601266283,1.2378308324350373,-0.16446279900873506,-0.14685557525395643,-2.2794959513521729E-2,0.32869550272734216,0.32875398922052623,0.23358633335925205,-0.61077106100456136,-9.9173405866751274E-2,0,-0.2938906713692605,0,0,-5.873793831393705,-0.47170243410503909,-8.0585862791921876,1.9148715037091213,11.677745217009569,-0.49866249179490074,null,133.03434197850254,139.12281869882921,135.32786727682725,131.60324643622022,128.0970092133623,123.6513660557777]
[266,6.8596813988161393E-2,2.7841285608252742,9.6275563405793685E-2,-8.0525840977173413,null,null,6.6232049932878526E-2,0.73183064752891924,2.6840948870705783,1.7739516089592453,1.7323550853561132,-4.2815206117340852,0.2489807649495055,0.1173373473804098,0.40129740717025131,0.40280815248586643,0.38964786947477892,-0.6985142242285316,-1.101214459592869,-0.67146879310712171,0.2025093677434564,0.14922489140526407,1.6884832544591024,0.84748159967000714,-5.012917341382364,5.7109732472699681,0.30619014921400867,5.3585426783871108,-6.1710213665239859,-4.8198113201952388,null,133.11998671125454,133.79135098362127,129.28230678940417,124.77379229995034,118.24517392462276,118.52159708740082,null,null,6.6232049932878526E-2,0.73183064752891924,2.6840948870705783,1.7739516089592453,1.7323550853561132,-4.2815206117340852,0.2489807649495055,0.1173373473804098,0.40129740717025131,0.40280815248586643,0.38964786947477892,-0.6985142242285316,-1.101214459592869,-0.67146879310712171,0,0,0,0,-5.012917341382364,5.7109732472699681,0.30619014921400867,5.3585426783871108,-6.1710213665239859,-4.8198113201952388,null,133.11998671125454,133.79135098362127,129.48481615714763,125.12577462178855,120.28639128151559,121.52567262682014]
[267,1.6508795902464972,2.1623690494843593,3.1954079178664196,-19.547673302499948,null,null,1.6485148261912144,-6.5156095388702838E-3,-2.5679340593100917,3.0388989485681583,0.94227926158371156,-1.8209520827531596,-0.3727787463914094,-4.2263445242206821E-2,-0.51646133998305954,0.72870149516594518,-0.35326161458566574,-0.65767423434604266,1.9979178948677569,-0.40367929034397987,0.74659197980981551,-1.379796860053764,1.5871329997718453,-0.16592316958046083,-16.508006546164971,-3.7341933754477599,0.9227451568158509,5.7132228361115089,-9.4203895987936903,-11.131126321051832,null,127.12068749080157,128.18514553881204,128.76663090431947,124.62680203879088,118.25871102100814,116.50438292056765,null,null,1.6485148261912144,-6.5156095388702838E-3,-2.5679340593100917,3.0388989485681583,0.94227926158371156,-1.8209520827531596,-0.3727787463914094,-4.2263445242206821E-2,-0.51646133998305954,0.72870149516594518,-0.35326161458566574,-0.65767423434604266,0,-0.40367929034397987,0,-1.379796860053764,0,-0.16592316958046083,-16.508006546164971,-3.7341933754477599,0.9227451568158509,5.7132228361115089,-9.4203895987936903,-11.131126321051832,null,129.11860538566933,130.22210214959711,131.62875137587483,127.46665147628005,122.69311455619062,121.07525723380746]
[268,-2.6956721133291746,2.7366642648588955,-1.9336122082235505,1.5141624520974371,null,null,-2.6980368773844576,0.50117908080418594,-4.1943143084221362,3.1889602121477134,-1.4931738064644828,-0.22120837975796503,0.20151646898312681,0.56385878484501362,2.4426344660708033E-2,0.37789638457947428,-0.48591603933425276,0.62724175293691653,-3.1311022312222132,-3.2976083056851291E-2,-0.82208670929686367,1.6027072303206089,-1.2105478575607191,-0.65140730311647688,4.5538292084324139,-0.40731692782916085,4.0089706820127571,7.4368110118496293,-8.6082321934070567,10.021952354916394,null,138.94009240463367,139.98624851033824,145.81432527159762,137.86267677354942,137.51327293668294,136.34121789789424,null,null,-2.6980368773844576,0.50117908080418594,-4.1943143084221362,3.1889602121477134,-1.4931738064644828,-0.22120837975796503,0.20151646898312681,0.56385878484501362,2.4426344660708033E-2,0.37789638457947428,-0.48591603933425276,0.62724175293691653,-3.1311022312222132,-3.2976083056851291E-2,-0.82208670929686367,0,-1.2105478575607191,-0.65140730311647688,4.5538292084324139,-0.40731692782916085,4.0089706820127571,7.4368110118496293,-8.6082321934070567,10.021952354916394,null,138.94009240463367,139.98624851033824,145.81432527159762,139.46538400387001,139.15721171556334,138.02982271716638]
[269,1.9775714594904257,2.2573869622431975,2.2945449018246333,-8.621714003376459,null,null,1.9752066954351428,-5.3478295257503944E-2,-4.4679518873621413,3.4031379111375264,3.4632000602297537,0.2270966511234957,-0.2777608336325712,0.63463438566138475,-0.36404844532688019,0.759666771656474,0.72243074957782039,-8.9739102914267566E-2,1.0970548788259706,0.12451342820547251,-0.11707389614162711,0.95826444086613671,-1.8610104733513877E-2,-0.32570950460989589,-5.5820472470414817,3.7627996551112979,13.487008168052999,3.1395332552704556,20.657275995160539,-0.3967320083250887,null,127.7172586641633,129.18445274776366,133.51113841985836,126.57537566264953,120.06571450415726,116.7000671606454,null,null,1.9752066954351428,-5.3478295257503944E-2,-4.4679518873621413,3.4031379111375264,3.4632000602297537,0.2270966511234957,-0.2777608336325712,0.63463438566138475,-0.36404844532688019,0.759666771656474,0.72243074957782039,-8.9739102914267566E-2,0,0,-0.11707389614162711,0,-1.8610104733513877E-2,-0.32570950460989589,-5.5820472470414817,3.7627996551112979,13.487008168052999,3.1395332552704556,20.657275995160539,-0.3967320083250887,null,128.81431354298925,130.43535346190311,134.83781916554611,128.84581458099649,122.31065286211559,118.97993932700177]
[270,-0.22868087776705198,2.0548061117502772,0.68806085350420698,-14.327918480686563,null,null,-0.23104564182233486,-2.9564277267704213,1.2778504661150594,0.41073443125323372,2.6835050825993139,-1.6548949166321865,-0.4803416841254915,-0.97179929428169021,0.18697857264108997,-0.32909173098243905,0.13148560060064307,0.29873042790580051,-0.50942916949445571,-0.52822979125042502,-1.1532909212541824,1.8364813403758307,-0.63837631507988746,0.35578089319212847,-11.288251724351586,-5.6775649746990311,-0.24179068627508071,-11.441116023222536,1.4862815826483302,16.517996379317381,null,131.98712117533813,136.07583931313374,134.4860379292233,129.13277975640668,123.43747013627102,122.29452267234363,null,null,-0.23104564182233486,-2.9564277267704213,1.2778504661150594,0.41073443125323372,2.6835050825993139,-1.6548949166321865,-0.4803416841254915,-0.97179929428169021,0.18697857264108997,-0.32909173098243905,0.13148560060064307,0.29873042790580051,-0.50942916949445571,-0.52822979125042502,-1.1532909212541824,0,-0.63837631507988746,0,-11.288251724351586,-5.6775649746990311,-0.24179068627508071,-11.441116023222536,1.4862815826483302,16.517996379317381,null,131.98712117533813,136.07583931313374,134.4860379292233,130.9692610967825,125.2565007568446,124.53966465211458]
[271,-2.2374594524374816,2.8987447951045699,-0.84437355133293757,0.75540774546577394,null,null,-2.2398242164927646,0.78239070008752987,0.81491672256373404,-1.1790246867623346,-0.54988215914644167,-2.6715629908531717,0.36359699922880129,-0.57617067173373071,-0.15376899168374125,6.1025724666596393E-2,-0.28079207250817717,-0.87960862286085595,-2.0418635743316003,-0.60302320841475954,1.2963664231937839,2.6861436937509087E-2,0.74299429418518681,0.24266202145495175,3.7950745018007508,-13.988617052764685,-1.7333347535489971,0.23120575996513848,-18.41611597300767,-8.3718659807555671,null,137.41149076210684,137.06523003052172,133.20051120636478,132.29441946703278,128.84807463530268,127.86742317976346,null,null,-2.2398242164927646,0.78239070008752987,0.81491672256373404,-1.1790246867623346,-0.54988215914644167,-2.6715629908531717,0.36359699922880129,-0.57617067173373071,-0.15376899168374125,6.1025724666596393E-2,-0.28079207250817717,-0.87960862286085595,-2.0418635743316003,-0.60302320841475954,0,0,0,0,3.7950745018007508,-13.988617052764685,-1.7333347535489971,0.23120575996513848,-18.41611597300767,-8.3718659807555671,null,137.41149076210684,137.06523003052172,134.49687762955855,133.65305807190933,130.97438878882127,130.31596986386847]
[272,-1.9931194925244813,2.1970692714508684,0.99545067711141866,-1.2492958989635312,null,null,-1.9954842565797641,2.2362604022539374,-0.1686407079650061,-0.90364268962519956,-3.6620288649365755,-1.0276873026337916,-0.33807852442490027,9.4481973149660892E-2,7.2861477461882096E-2,0.14367290885051354,-0.38337171917020285,0.26334665146412117,-0.20203934588724404,-0.72949830670572835,-0.75106623874335354,1.3607357247980469,-1.6269329245215773,2.2284240576276817,1.7903708573714456,5.9707832906092442,-9.2741979016608376,10.905592861367797,-7.861418558933277,-0.31343862095850739,null,134.29915106796636,133.02615415937902,132.78354273556693,130.26759227705543,133.24090078277209,129.69076744972671,null,null,-1.9954842565797641,2.2362604022539374,-0.1686407079650061,-0.90364268962519956,-3.6620288649365755,-1.0276873026337916,-0.33807852442490027,9.4481973149660892E-2,7.2861477461882096E-2,0.14367290885051354,-0.38337171917020285,0.26334665146412117,-0.20203934588724404,-0.72949830670572835,-0.75106623874335354,0,-1.6269329245215773,0,1.7903708573714456,5.9707832906092442,-9.2741979016608376,10.905592861367797,-7.861418558933277,-0.31343862095850739,null,134.29915106796636,133.02615415937902,132.78354273556693,131.62832800185348,134.66904267554634,133.39275846021781]
[273,-1.4794195649986963,2.5137559411280423,1.6990685085801558,4.4219810117189766,null,null,-1.4817843290539792,-0.59159645835907138,0.54922749723058195,-0.9745874238853276,1.4625221863632387,-0.36264905115872853,-2.1391854747726313E-2,-0.21027828420867012,-0.63507529187801559,-0.44655161301173418,9.257452109321207E-2,-0.10682050001728083,0.50157848558149309,-1.2663989781046423,1.5886714399246893,-0.83196261971106766,-0.54549141614018604,-1.3603333400595079,7.4616477680539539,-11.395527786647436,6.3140949495456447,-7.0294802632115143,1.9390060323693705,-5.6826729262317865,null,133.29308007048056,135.9111248001152,131.45958699744185,130.42540960906857,126.10902814289908,124.59970699012017,null,null,-1.4817843290539792,-0.59159645835907138,0.54922749723058195,-0.9745874238853276,1.4625221863632387,-0.36264905115872853,-2.1391854747726313E-2,-0.21027828420867012,-0.63507529187801559,-0.44655161301173418,9.257452109321207E-2,-0.10682050001728083,0,-1.2663989781046423,0,-0.83196261971106766,-0.54549141614018604,-1.3603333400595079,7.4616477680539539,-11.395527786647436,6.3140949495456447,-7.0294802632115143,1.9390060323693705,-5.6826729262317865,null,133.79465855606205,136.42464985379269,133.56463074933956,132.57291166655565,128.26056026398317,126.79713396346587]
[274,-1.1993362698226628,3.0786012915294316,0.29827002383299694,4.822051122403316,null,null,-1.2017010338779457,0.91146317639226482,0.82235541280701197,2.3925328522547553,-1.3806300040574806,-5.1936022815576477,0.54345349565366297,-0.10811117349587596,6.0690884289449354E-2,-0.35891907568170689,-0.1459981614770296,-0.37659013016419163,-0.89921999916566575,-0.29713621477514196,-0.9626038436864498,0.29736961243541904,-0.41696450343699798,-0.3828676393665178,7.8617178787382933,-6.9804963179908732,2.9959964349019028,-13.276345250285935,-6.2816425469484365,-7.6569104939649879,null,135.04358527229593,134.82559161547778,133.47660287183922,127.04903948340805,125.91299929658389,129.5392031473441,null,null,-1.2017010338779457,0.91146317639226482,0.82235541280701197,2.3925328522547553,-1.3806300040574806,-5.1936022815576477,0.54345349565366297,-0.10811117349587596,6.0690884289449354E-2,-0.35891907568170689,-0.1459981614770296,-0.37659013016419163,-0.89921999916566575,-0.29713621477514196,-0.9626038436864498,0,-0.41696450343699798,-0.3828676393665178,7.8617178787382933,-6.9804963179908732,2.9959964349019028,-13.276345250285935,-6.2816425469484365,-7.6569104939649879,null,135.04358527229593,134.82559161547778,133.47660287183922,127.34640909584347,126.21868649296339,129.86626208909303]
[275,-3.0349444311622027,2.7488280125764848,-0.95519845567935224,4.0296410029413181,null,null,-3.0373091952174858,-3.1428797398310397,-2.1315588433544179,0.50876193934366687,6.3554124773662455,0.47986306454447131,0.21368021670071613,0.2623848631821204,0.14599960826090763,0.13157532685507967,0.5831932814317633,-0.57829216222851976,-2.1526884786780149,-1.1863991872979116,-1.2648124759420636,0.4323195601715184,0.47625065121458032,-0.50927352044521745,7.0693077592762954,23.264248132375197,4.5662209611167812,-3.5423464903687623,7.7397430743082509,-15.399228719294392,null,138.46603565762339,145.50332080378408,149.07199610744078,145.76085288189819,134.48417307542957,130.54076860144113,null,null,-3.0373091952174858,-3.1428797398310397,-2.1315588433544179,0.50876193934366687,6.3554124773662455,0.47986306454447131,0.21368021670071613,0.2623848631821204,0.14599960826090763,0.13157532685507967,0.5831932814317633,-0.57829216222851976,-2.1526884786780149,-1.1863991872979116,-1.2648124759420636,0,0,-0.50927352044521745,7.0693077592762954,23.264248132375197,4.5662209611167812,-3.5423464903687623,7.7397430743082509,-15.399228719294392,null,138.46603565762339,145.50332080378408,149.07199610744078,146.19317244206971,135.37585576569273,131.43979139140379]
[276,1.7965895091530393,2.6390475548718926,1.7403462440824611,-3.8525081629449933,null,null,1.7942247450977564,1.2122221198662926,0.43190269556402305,7.7553872127248624E-2,-0.29797091834180039,-6.8344855829012313E-2,0.10389975899612391,-0.16082927252369439,-0.99651246986130881,-0.14572208314511537,0.38534268348752798,-0.3526175597374599,0.54285622108379838,-0.66104085562480286,1.2248466147103052,1.0994780763804362,-0.36088793462268864,1.5866502974009529,-0.81284140661001647,-5.4435725216923689,-23.060189474390874,-13.837122767010108,-3.5231440633326767,-9.1580682081499649,null,128.99114665032349,128.62756694291727,124.19091429274404,120.13324262900692,118.05661268226976,112.79072108637878,null,null,1.7942247450977564,1.2122221198662926,0.43190269556402305,7.7553872127248624E-2,-0.29797091834180039,-6.8344855829012313E-2,0.10389975899612391,-0.16082927252369439,-0.99651246986130881,-0.14572208314511537,0.38534268348752798,-0.3526175597374599,0,-0.66104085562480286,0,0,-0.36088793462268864,0,-0.81284140661001647,-5.4435725216923689,-23.060189474390874,-13.837122767010108,-3.5231440633326767,-9.1580682081499649,null,129.53400287140727,129.17378363572737,125.96369583731476,123.02776298674348,121.01544336462624,117.38333206712838]
[277,2.2041302309447706,3.0330088139963394,0.76543394794563857,3.063519112932811E-2,null,null,2.2017654668894875,-2.0169587081196854,-4.1489206951623903,-3.0675642224670212E-2,-0.92084855067770754,1.2639537956029381,0.49786101812057071,-0.29717750270257159,-1.2956313228282614,0.20901931148118313,-4.0846484935991079E-2,-0.15398933194440945,-0.43205607505302412,-0.85897800295529858,-2.7355612609015312E-2,1.9914833683062634,-1.124435290488452,3.9895872109309574,3.070301947464305,5.1785314591581812,-5.5876216268397076,5.8800151231824707,18.115735676705601,6.8629829237370004,null,129.93388241367109,133.87062422544278,136.63721566914131,132.46970310896199,131.70826461282763,122.77237703291138,null,null,2.2017654668894875,-2.0169587081196854,-4.1489206951623903,-3.0675642224670212E-2,-0.92084855067770754,1.2639537956029381,0.49786101812057071,-0.29717750270257159,-1.2956313228282614,0.20901931148118313,-4.0846484935991079E-2,-0.15398933194440945,-0.43205607505302412,-0.85897800295529858,-2.7355612609015312E-2,0,-1.124435290488452,0,3.070301947464305,5.1785314591581812,-5.5876216268397076,5.8800151231824707,18.115735676705601,6.8629829237370004,null,129.93388241367109,133.87062422544278,136.63721566914131,134.46118647726826,133.7481672657475,128.8113675121968]
[278,3.3512491391189001,2.9384935331436735,0.72017921733167911,-8.8197411551100178,null,null,3.348884375063617,1.4731553974409366,-0.29048093683473136,0.6617425402556758,0.4069566547287069,-0.43249126881334621,0.40334573726790479,-5.3890872314914073E-2,-0.69679133863300979,-0.31240533925124003,0.61005911154856785,-0.33594568962157068,-0.47731080566698358,-7.4779953448715242E-2,2.3944302900692773,0.95053405041294869,-6.0094797958037516E-2,-1.1717711035294995,-5.7800743987750405,-6.3223944044462055,-3.0943652962864552,-11.324750766539498,16.322941516946941,-0.53492345744027858,null,128.38555348485744,127.23652626122178,122.91934287708396,118.08149203572945,115.08334568573689,112.97006029042029,null,null,3.348884375063617,1.4731553974409366,-0.29048093683473136,0.6617425402556758,0.4069566547287069,-0.43249126881334621,0.40334573726790479,-5.3890872314914073E-2,-0.69679133863300979,-0.31240533925124003,0.61005911154856785,-0.33594568962157068,-0.47731080566698358,-7.4779953448715242E-2,0,0,-6.0094797958037516E-2,-1.1717711035294995,-5.7800743987750405,-6.3223944044462055,-3.0943652962864552,-11.324750766539498,16.322941516946941,-0.53492345744027858,null,128.38555348485744,127.23652626122178,125.31377316715324,121.43873513235035,118.49882779199679,116.45305052411119]
[279,1.7628231339367886,2.3290691410856454,3.4739934486891828,-4.7532788802353636,null,null,1.7604583698815057,2.2743291539030683,1.5065073519591596,1.7426531359244766,-4.7910979845363553,0.16489575637055831,-0.20607865479012322,-1.044682658041296E-2,-1.0825601875786623,0.65123558505478352,-0.18588140437315293,-0.19595598682715032,2.2765034256905201,0.39523586702528979,0.60291007743400638,0.74619460155088313,-0.83798421076484453,0.27598806658229291,-1.7136121239003868,-9.5690932304738112,-9.4121871793497149,9.9649299645949103,8.5320730602452919,3.2806123812572423,null,126.90796618056791,124.34402012544116,119.1046423155674,114.30975037370945,117.33939230852324,113.27979051357504,null,null,1.7604583698815057,2.2743291539030683,1.5065073519591596,1.7426531359244766,-4.7910979845363553,0.16489575637055831,-0.20607865479012322,-1.044682658041296E-2,-1.0825601875786623,0.65123558505478352,-0.18588140437315293,-0.19595598682715032,0,0,0,0,-0.83798421076484453,0,-1.7136121239003868,-9.5690932304738112,-9.4121871793497149,9.9649299645949103,8.5320730602452919,3.2806123812572423,null,129.18446960625843,127.00956016782634,122.35122608415442,118.31531165905412,121.60069512403194,117.881582433071]
[280,2.3839300164242081,2.9392968154590107,0.53164250635363697,1.3608735374552361,null,null,2.381565252368925,-2.0204780311629249,-1.9563091397244946E-2,0.13918895512221244,0.65211148095956473,1.9388191282157095,0.40414901958324201,-0.86572081924541866,-0.55478367516590388,-9.1434242080278505E-2,0.1318300559753971,-0.39977652596330948,-0.66584751664502573,0.31328782135785227,-1.0826849552343654,1.043851657345801,-1.8319406985373852,1.1416061547302361,4.4005402937902129,-10.953087396698679,-19.296794623084352,-2.1292895276115775E-2,1.5033425900780584,-12.108186764971251,null,129.81591405689645,131.83317858929374,130.88139594801393,126.95289477756315,124.97531530048501,117.73666967014593,null,null,2.381565252368925,-2.0204780311629249,-1.9563091397244946E-2,0.13918895512221244,0.65211148095956473,1.9388191282157095,0.40414901958324201,-0.86572081924541866,-0.55478367516590388,-9.1434242080278505E-2,0.1318300559753971,-0.39977652596330948,-0.66584751664502573,0,-1.0826849552343654,0,-1.8319406985373852,0,4.4005402937902129,-10.953087396698679,-19.296794623084352,-2.1292895276115775E-2,1.5033425900780584,-12.108186764971251,null,129.81591405689645,132.14646641065158,131.19844313954738,128.31774941584177,126.35411503513613,120.25114750470716]
[281,-1.6216858006680888,2.5410498284902512,2.5345652711153019,-3.8980890251359916,null,null,-1.6240505647233716,1.2007592719144409,-3.6915015987111204,-0.52130754332166496,-2.4916459284669958,0.2603131229001957,5.9020326144825219E-3,-0.19878335177563455,0.10940621407839179,-1.7061738964703852,-5.1374456390342438E-2,0.29118226850728401,1.3370752481166392,-2.0582651478871625,0.19683486660619254,1.2934976996287206,1.5523701388050331,-1.3285570289281998,-0.8584222688010148,-1.2266075981472073,8.0508062268582776,-31.184919268290518,-1.9807138680529275,10.413658086841686,null,132.69218581198152,133.71435400776213,137.5208598127833,132.13593543883147,130.82501226429224,129.07731078118388,null,null,-1.6240505647233716,1.2007592719144409,-3.6915015987111204,-0.52130754332166496,-2.4916459284669958,0.2603131229001957,5.9020326144825219E-3,-0.19878335177563455,0.10940621407839179,-1.7061738964703852,-5.1374456390342438E-2,0.29118226850728401,0,-2.0582651478871625,0,0,0,-1.3285570289281998,-0.8584222688010148,-1.2266075981472073,8.0508062268582776,-31.184919268290518,-1.9807138680529275,10.413658086841686,null,134.02926106009815,135.05935972134014,139.13934613435725,135.05293573053407,135.41244558621082,133.75182759410995]
[282,-0.57256140342063078,2.5003354399116566,1.4506536728071739,3.1420282970011129,null,null,-0.57492616747591363,-2.2530112663600619,2.2290244767507126,2.0392952858944655,1.4139758399346243,5.8490612753744866,-3.4812355964112029E-2,-0.14404919621346624,-0.15815996004015576,-0.35933860367400516,0.65389318710853717,0.67710756894002389,0.25316364980851125,-1.0504597530704012,1.2806782320077059,3.6243906341769181,-7.6918797172889741E-2,-0.13098872403193518,6.1816950533360897,-9.5133574272586365,-10.484747706269896,-0.9985330242353947,0.66648689849308163,-9.6599882644686055,null,132.27090256506989,137.02186397065614,131.27639548030703,121.99074246552073,117.91367879769994,108.87558607531648,null,null,-0.57492616747591363,-2.2530112663600619,2.2290244767507126,2.0392952858944655,1.4139758399346243,5.8490612753744866,-3.4812355964112029E-2,-0.14404919621346624,-0.15815996004015576,-0.35933860367400516,0.65389318710853717,0.67710756894002389,0,-1.0504597530704012,0,0,-7.6918797172889741E-2,-0.13098872403193518,6.1816950533360897,-9.5133574272586365,-10.484747706269896,-0.9985330242353947,0.66648689849308163,-9.6599882644686055,null,132.52406621487839,137.28559971548896,132.81917655872294,127.14447430136029,123.10765717114732,113.91057557910409]
[283,-2.1847556517462983,1.8787844075446936,2.727402286866945,-22.938367507518446,null,null,-2.1871204158015813,-2.6274788070853594,0.14790865362523919,-0.12854094155530518,-2.3733814409661047,-1.0911906220976932,-0.6563633883310751,-0.42569076735324884,-0.345957657044353,6.9544559771759218E-2,-0.15145854274089343,0.3216861563447404,1.5299122638682823,1.2589328427224098,0.25495692732875974,-0.12963360334010599,-1.6160675669561426,-0.84957607357316911,-19.898700751183469,-4.8915672613303478,-11.84647413564705,13.098494724431996,15.54349708056734,15.145606053192514,null,132.41623203910217,135.01024275602276,132.81142749536639,130.64709860789318,132.14997094596299,131.80664501016065,null,null,-2.1871204158015813,-2.6274788070853594,0.14790865362523919,-0.12854094155530518,-2.3733814409661047,-1.0911906220976932,-0.6563633883310751,-0.42569076735324884,-0.345957657044353,6.9544559771759218E-2,-0.15145854274089343,0.3216861563447404,0,0,0,-0.12963360334010599,-1.6160675669561426,-0.84957607357316911,-19.898700751183469,-4.8915672613303478,-11.84647413564705,13.098494724431996,15.54349708056734,15.145606053192514,null,133.94614430297045,137.86466804964925,135.95617171757124,133.84449596922039,135.46957541853726,135.23594377495749]
[284,1.5934763297487979,3.5768160041967363,1.199077326065382,6.4852492360916383,null,null,1.5911115656935151,-4.6925970758354349,0.58833864488393439,1.7994722507686114,6.2047355037668979,0.95171103451113559,1.0416682083209676,-7.0182652801797918E-2,5.6703271791783028E-2,-1.7576368890903193E-2,0.73947158358456067,-0.46748434357494961,1.5873030667192811E-3,2.0322459511141915,1.6517198989667996,0.8577266140288895,0.56028581925259413,1.8328433912757554,9.5249159924266156,2.2456431225614399,-5.1381369902186353,1.8871517841350993E-2,9.8466941553406784,-14.090637779122673,null,130.99128876245038,136.17260534989643,132.53352047632123,126.74779511329913,116.48440705412798,109.63459022732496,null,null,1.5911115656935151,-4.6925970758354349,0.58833864488393439,1.7994722507686114,6.2047355037668979,0.95171103451113559,1.0416682083209676,-7.0182652801797918E-2,5.6703271791783028E-2,-1.7576368890903193E-2,0.73947158358456067,-0.46748434357494961,0,0,0,0,0,0,9.5249159924266156,2.2456431225614399,-5.1381369902186353,1.8871517841350993E-2,9.8466941553406784,-14.090637779122673,null,130.99287606551709,138.20654810720634,136.24351567783742,131.30403017483408,121.43569748942389,116.44179391818965]
[285,0.34159131179630298,2.7128996954981948,0.222024161394347,-2.5433804948957941,null,null,0.33922654774102012,-0.69965027678484015,2.5328292534799912,0.68661427324121604,-1.5140324015496327,-2.9130840890883438,0.1777518996224261,-0.1921963406594509,0.3354303347789549,-0.38449778615682373,0.73209100359022683,0.1831141464743582,-0.9754658616043157,-0.9680376306936892,-0.65001358351978999,2.567021940203265,-2.0541214557660572,-0.69324834478745123,0.49628626143918275,-5.5048581747036422,-0.18710149864252834,-8.1092567384901528,22.059616601991344,7.5151570775216285,null,132.53365530014523,135.00574964574295,131.45324197616435,124.91764408784735,126.6287751721578,128.19296184041144,null,null,0.33922654774102012,-0.69965027678484015,2.5328292534799912,0.68661427324121604,-1.5140324015496327,-2.9130840890883438,0.1777518996224261,-0.1921963406594509,0.3354303347789549,-0.38449778615682373,0.73209100359022683,0.1831141464743582,-0.9754658616043157,-0.9680376306936892,-0.65001358351978999,0,-2.0541214557660572,-0.69324834478745123,0.49628626143918275,-5.5048581747036422,-0.18710149864252834,-8.1092567384901528,22.059616601991344,7.5151570775216285,null,132.53365530014523,135.00574964574295,131.45324197616435,127.48466602805063,129.29368860751106,130.99320896203409]
[286,1.9527178868753914,2.2690899863113674,1.4920701468569122,-8.3593051847690276,null,null,1.9503531228201085,-0.58849917979596988,-2.7582755069067155,2.3247802059212543,-2.9949344739138075,-1.0223968761959787,-0.26605780956440128,-0.33779790707946367,6.9543386310574107E-2,0.64272604793986909,0.12821323691096831,-9.0080529003355725E-2,0.2945801238582495,0.79620113637146717,1.0070707273048098,1.8666360834247344,-0.24785000108507205,-1.0543580042599781,-5.3196384284340503,1.2603719780480755,3.5905985860937188,3.7743104895508668,7.5190881865572194,-7.7054896699021338,null,128.56681025674749,128.84192946854736,130.21543344597711,123.59948868503666,124.62657089652888,123.63874851084189,null,null,1.9503531228201085,-0.58849917979596988,-2.7582755069067155,2.3247802059212543,-2.9949344739138075,-1.0223968761959787,-0.26605780956440128,-0.33779790707946367,6.9543386310574107E-2,0.64272604793986909,0.12821323691096831,-9.0080529003355725E-2,0,0,0,0,-0.24785000108507205,-1.0543580042599781,-5.3196384284340503,1.2603719780480755,3.5905985860937188,3.7743104895508668,7.5190881865572194,-7.7054896699021338,null,128.86139038060571,129.93934265020542,132.37099694229292,127.61785348085634,128.83629209280707,127.96728744394808]
[287,0.29272294970095314,2.6611860280936126,1.0612611244254935,4.4980978959276694,null,null,0.29035818564567029,-1.0613033258348381,0.16284575509268936,-1.9235678665074509,0.94494249294414467,1.3588819170807409,0.12603823221784394,-0.55673028297902083,0.43491515527560276,0.12485889564784314,7.8792539695549557E-2,1.0728680941990518,-0.13622889857316922,0.86854943775067683,0.68312117051526067,-0.70954847157260459,1.4668088307923588,0.5450637178517439,7.5377646522626467,-15.831149183987115,11.646483963160861,-4.0424051565721335,-8.8050907538555574,12.125640314767907,null,131.69358943405135,132.31619554156384,130.65681268085802,131.50611790078722,125.82805241406655,121.69750765108077,null,null,0.29035818564567029,-1.0613033258348381,0.16284575509268936,-1.9235678665074509,0.94494249294414467,1.3588819170807409,0.12603823221784394,-0.55673028297902083,0.43491515527560276,0.12485889564784314,7.8792539695549557E-2,1.0728680941990518,-0.13622889857316922,0,0,-0.70954847157260459,0,0,7.5377646522626467,-15.831149183987115,11.646483963160861,-4.0424051565721335,-8.8050907538555574,12.125640314767907,null,131.69358943405135,133.1847449793145,132.22581387476225,133.13104791806552,128.9308548065539,125.39405657062734]
[288,-2.9335208654799936,2.3149784917272416,-1.1359739839423688,6.8580268265733189,null,null,-2.9358856295352767,-5.1131094184550383,2.748336521065712,-1.0934876862330754,2.1017667711575121,-3.9630186796865998,-0.22016930414852709,-0.38647544574933912,0.48200598995023691,-0.55791530548625112,0.47470096663443506,0.13920675238838687,-2.3334640069410315,-0.88857959666024688,-0.48559464096112559,-1.9965681460836664,1.0059831694559285,-1.5210876053377667,9.8976935829082962,-4.3090894700686153,0.5999504383022094,-17.997311975042727,-1.8060022874501347,8.0290219609475635,null,137.92237273629308,146.69480693980904,142.83104812650902,143.20498288565847,137.00370369321911,141.41518944222344,null,null,-2.9358856295352767,-5.1131094184550383,2.748336521065712,-1.0934876862330754,2.1017667711575121,-3.9630186796865998,-0.22016930414852709,-0.38647544574933912,0.48200598995023691,-0.55791530548625112,0.47470096663443506,0.13920675238838687,-2.3334640069410315,-0.88857959666024688,-0.48559464096112559,-1.9965681460836664,0,-1.5210876053377667,9.8976935829082962,-4.3090894700686153,0.5999504383022094,-17.997311975042727,-1.8060022874501347,8.0290219609475635,null,137.92237273629308,146.69480693980904,142.83104812650902,143.20498288565847,138.00968686267504,142.48321964448996]
[289,-0.64469045013317228,2.4472201260287711,1.3458190627063393,-6.2129672674867447,null,null,-0.64705521418845513,4.3601069491827182,1.9345764304583644,-2.5229223589116123,-3.8711325636636906,-2.5240381349295746,-8.7927669846997514E-2,-0.16071117699210458,0.43964127601689773,0.22285872911443505,-0.65342873954938763,5.9154089804871912E-2,0.14832903970767664,3.4124148710547573,0.90091114977780462,-1.6851217638363702,-0.35755778821840067,-1.3400626493522834,-3.1733005111517678,-9.6501146806944114,3.3982274693610326,-2.752489876771183,9.7689455352462868,0.76803448078878622,null,132.40542369013878,123.99975516059291,119.78670285586121,122.09481050109626,123.3305537517671,124.70818325129872,null,null,-0.64705521418845513,4.3601069491827182,1.9345764304583644,-2.5229223589116123,-3.8711325636636906,-2.5240381349295746,-8.7927669846997514E-2,-0.16071117699210458,0.43964127601689773,0.22285872911443505,-0.65342873954938763,5.9154089804871912E-2,0,0,0,-1.6851217638363702,-0.35755778821840067,-1.3400626493522834,-3.1733005111517678,-9.6501146806944114,3.3982274693610326,-2.752489876771183,9.7689455352462868,0.76803448078878622,null,132.55375272984645,127.5569476859739,124.25353570855675,126.75333721520863,128.21743117319363,129.81684868632215]
[290,1.1268110742741884,2.4257011756785025,3.121628428138453,-8.2746109668870691,null,null,1.1244463102189055,0.89642323843706817,-0.24184791076187209,2.1638071502831373,-5.8542878041946063,2.5493388097656999,-0.10944662019726614,0.11184615163945821,-1.9418062931365832E-2,0.42085125686197689,-0.86053268366320346,0.2247677307826188,1.9241384051397903,1.4837373310298831,0.29339928012261995,-1.2225290884861237,-0.14186800796996213,-1.4440712723992688,-5.2349442105520918,0.91947655542882645,10.245475268946517,0.56980447788737187,-9.2763529622189722,7.6643087677508372,null,128.21816269577866,126.44980152575981,125.01095385082938,121.41957354739364,124.78705119835713,120.15491797159041,null,null,1.1244463102189055,0.89642323843706817,-0.24184791076187209,2.1638071502831373,-5.8542878041946063,2.5493388097656999,-0.10944662019726614,0.11184615163945821,-1.9418062931365832E-2,0.42085125686197689,-0.86053268366320346,0.2247677307826188,0,0,0,-1.2225290884861237,-0.14186800796996213,-1.4440712723992688,-5.2349442105520918,0.91947655542882645,10.245475268946517,0.56980447788737187,-9.2763529622189722,7.6643087677508372,null,130.14230110091844,129.88076511484687,128.80236190018286,125.20199655979903,128.82903751767884,124.18017469712483]
[291,2.1456446787324905,2.1880634224848832,1.2247610879261033,-12.534882152602162,null,null,2.1432799146772075,3.6094511920290326,1.0577300459774339,-0.11773177911329195,3.0002875414426544,1.647987419853834,-0.34708437339088549,1.2385059779662115,-0.16005522317491305,0.21916627450845683,5.3983739411564979E-2,-9.770038969967576E-2,2.727106492744058E-2,2.1852583499367366,-1.1283423301730289,-1.9397025423465875,-0.93947763081308899,0.30766071364179237,-9.4952153962671844,22.501336127164123,-0.9132490747320845,-2.9643935567036679,-2.3696972904415667,5.515610281574439,null,128.48171735302947,124.02185161853726,122.17731847963783,121.8122411748525,116.03106672252666,110.33231793926818,null,null,2.1432799146772075,3.6094511920290326,1.0577300459774339,-0.11773177911329195,3.0002875414426544,1.647987419853834,-0.34708437339088549,1.2385059779662115,-0.16005522317491305,0.21916627450845683,5.3983739411564979E-2,-9.770038969967576E-2,0,0,-1.1283423301730289,-1.9397025423465875,-0.93947763081308899,0,-9.4952153962671844,22.501336127164123,-0.9132490747320845,-2.9643935567036679,-2.3696972904415667,5.515610281574439,null,128.50898841795691,126.23428520260042,124.4012324827016,124.07643466791983,118.26525952239454,112.87741841801193]
[292,-3.5197307778499858,2.1172845240786899,-0.77065255975667579,2.8076262663065807,null,null,-3.5220955419052689,-1.2893926725168232,-0.80257418005856174,0.27931020934016565,0.93033326900089997,3.6091891171937562,-0.41786327179707872,-0.12740684185062845,-0.30383951396731712,0.50855182642866614,1.0818141412121092,0.78785137420246132,-1.9681425827553385,0.24501831479449088,-0.26032429235364707,-0.411035298777362,0.24460011212987753,-1.9665061672011477,5.8472930226415576,-2.9371714317326671,3.8665378124648973,7.8446992448831043,23.283950040441606,18.21189020104768,null,138.1383497626295,140.46772431852563,140.2590018345258,138.53432877504116,135.5041126758631,130.71347615659948,null,null,-3.5220955419052689,-1.2893926725168232,-0.80257418005856174,0.27931020934016565,0.93033326900089997,3.6091891171937562,-0.41786327179707872,-0.12740684185062845,-0.30383951396731712,0.50855182642866614,1.0818141412121092,0.78785137420246132,-1.9681425827553385,0,-0.26032429235364707,-0.411035298777362,0,-1.9665061672011477,5.8472930226415576,-2.9371714317326671,3.8665378124648973,7.8446992448831043,23.283950040441606,18.21189020104768,null,138.1383497626295,140.71274263332012,140.5095101411755,138.78909133251076,136.00774366087785,131.21265664321692]
[293,-0.5514159886497394,3.0079401676842963,-1.079841400870063,-8.0538325382657376,null,null,-0.55378075270502225,-0.12521424000731649,2.2545402102725736,1.1935589015704378,-0.12260191591518534,-3.1544587247084142,0.47279237180852762,0.23408664402922108,4.7555357495294714E-2,-0.1814015600604959,-0.11039771252773845,-0.1281346810785764,-2.2773314238687257,-0.51598802720051273,0.44259797922972632,1.0691655126749486,-1.6302908982493489,-1.02527515068971,-5.0141657819307603,-2.1029122516495531,-3.9197337438067978,0.39112892610954564,-1.9296492379763595,1.3139741781874332,null,135.43237859919182,137.30638150844325,132.63692927429202,127.20856776190664,125.71071156100767,127.48642879243899,null,null,-0.55378075270502225,-0.12521424000731649,2.2545402102725736,1.1935589015704378,-0.12260191591518534,-3.1544587247084142,0.47279237180852762,0.23408664402922108,4.7555357495294714E-2,-0.1814015600604959,-0.11039771252773845,-0.1281346810785764,-2.2773314238687257,-0.51598802720051273,0,0,-1.6302908982493489,-1.02527515068971,-5.0141657819307603,-2.1029122516495531,-3.9197337438067978,0.39112892610954564,-1.9296492379763595,1.3139741781874332,null,135.43237859919182,137.30638150844325,133.07952725352175,128.7208600118681,127.24652462276522,129.09933332981382]
[294,2.4648989759511233,3.3745367242724447,1.1405973739029982,4.171223802803846,null,null,2.4625342118958402,-1.3356355830296294,3.0330626041052535,5.2059767904783243,1.7876155130693381,0.64921816716701464,0.839388928396676,0.42262213743431865,0.58459297334761873,0.92495922749293991,0.26560525033746307,0.36750820775552206,-5.6892649095664494E-2,-0.31361519461153731,2.2608601486630207,0.39123069549898681,0.54965606122769795,0.52655703173456647,7.2108905591388233,12.550255699067915,5.332319846541461,13.603467362210747,4.3092013757828926,-5.4611292659425583,null,129.6510718715449,133.04844851145404,126.27542928995798,118.06948480921105,112.46007833072757,108.15534429173974,null,null,2.4625342118958402,-1.3356355830296294,3.0330626041052535,5.2059767904783243,1.7876155130693381,0.64921816716701464,0.839388928396676,0.42262213743431865,0.58459297334761873,0.92495922749293991,0.26560525033746307,0.36750820775552206,-5.6892649095664494E-2,-0.31361519461153731,0,0,0,0,7.2108905591388233,12.550255699067915,5.332319846541461,13.603467362210747,4.3092013757828926,-5.4611292659425583,null,129.6510718715449,133.04844851145404,128.536289438621,120.66254443182646,115.60382365519439,111.87544838307544]
[295,0.87029905479795955,2.1005072167111454,1.3813123955825068,-30.379918979459724,null,null,0.8679342907426767,-2.0439663812810043,0.42587069095456209,2.5652758673259228,-2.9064707995564221,1.7363984663185632,-0.43464057916462329,-0.42887864706067091,0.14779654783610363,-0.11004030021612898,-0.94692289454434841,-0.28134251510746644,0.18382237258384415,-2.5535290379006002,3.5314266753192634,-0.88654373354901095,-1.3302689140627271,1.1067863020020203,-27.340252223124747,1.2444488398520406,7.5024765683583272,1.1724687228891941,-10.292021793408431,-9.2740939023422477,null,129.88161607965313,135.37451660054253,130.18700150217953,125.08104501155313,125.77805626566219,118.96176829172907,null,null,0.8679342907426767,-2.0439663812810043,0.42587069095456209,2.5652758673259228,-2.9064707995564221,1.7363984663185632,-0.43464057916462329,-0.42887864706067091,0.14779654783610363,-0.11004030021612898,-0.94692289454434841,-0.28134251510746644,0,-2.5535290379006002,0,-0.88654373354901095,-1.3302689140627271,0,-27.340252223124747,1.2444488398520406,7.5024765683583272,1.1724687228891941,-10.292021793408431,-9.2740939023422477,null,130.06543845223698,135.56507936296862,133.91175045638246,128.7635974731929,129.59231084965637,123.87826690630193]
[296,0.13680357056749684,2.5501665531020037,2.3152790759413842,-9.2184994973605647,null,null,0.13443880651221396,-1.233012634319183,2.2137194927752875,-1.1238477575138706,-1.43538734167783,-1.473606115121546,1.5018757226235024E-2,-0.99218738087333813,-9.0154503866610725E-3,0.15994830679871352,-0.4222644914368221,-0.52975003960497968,1.1177890529427215,-1.3574843274090287,-0.71617635626306864,-0.19028858364109857,0.71945604882485914,-0.18519896400469538,-6.1788327410255874,-6.0542276156089869,-3.235239537557844,1.3098612905771336,9.8009768073747523,-6.2343959848723305,null,130.50660536159555,132.98515798132922,129.47317595382489,128.73695749545601,126.22841842166055,124.44737444846795,null,null,0.13443880651221396,-1.233012634319183,2.2137194927752875,-1.1238477575138706,-1.43538734167783,-1.473606115121546,1.5018757226235024E-2,-0.99218738087333813,-9.0154503866610725E-3,0.15994830679871352,-0.4222644914368221,-0.52975003960497968,0,-1.3574843274090287,-0.71617635626306864,-0.19028858364109857,0,-0.18519896400469538,-6.1788327410255874,-6.0542276156089869,-3.235239537557844,1.3098612905771336,9.8009768073747523,-6.2343959848723305,null,131.62439441453827,134.12816401777107,130.61092419575525,129.90626300953261,128.14731297408468,126.42089613863443]
[297,-0.90331494473190377,2.8316361702014947,0.84797084322116989,-6.2946346248196097,null,null,-0.90567970878718662,-0.13592012151663177,-3.6257582354645002,-2.5991696297815574,-1.0205692936781567,-1.3500172632462724,0.29648837432572606,-1.1681031308562653,-5.6136344135358396E-2,-0.84951365626867159,-1.259938457734699,0.16814765639777951,-0.34951917977749281,4.2640547568491431,-1.4732753927378113,-1.451412837977001,0.31259940940980124,1.9624128069113902,-3.2549678684846328,-29.266084879061761,-4.1293654132476671,-2.4966465390293284,-20.157471037788355,12.25926802771945,null,133.76014192049817,128.96525045643676,133.86014486200042,135.19334026694443,131.55676918200481,128.53184281055866,null,null,-0.90567970878718662,-0.13592012151663177,-3.6257582354645002,-2.5991696297815574,-1.0205692936781567,-1.3500172632462724,0.29648837432572606,-1.1681031308562653,-5.6136344135358396E-2,-0.84951365626867159,-1.259938457734699,0.16814765639777951,-0.34951917977749281,0,-1.4732753927378113,-1.451412837977001,0,0,-3.2549678684846328,-29.266084879061761,-4.1293654132476671,-2.4966465390293284,-20.157471037788355,12.25926802771945,null,133.76014192049817,133.2293052132859,138.35690283549161,139.83788829377164,136.57515969258731,135.68419732687977]
[298,2.3181175085727714,2.6886267198733775,0.81749523389165191,-8.4121044104149796,null,null,2.3157527445174884,2.5815707085803781,0.64261172117770693,-0.75725483322648368,-1.187719313865214,2.2167253974304324,0.15347892399760887,0.19400025949944277,0.73705342380904515,-6.2806997313219703E-2,0.1217488358720793,0.1339169854977329,-0.37999478910701079,0.84960280959487822,0.52589969113353985,-0.67722557680508166,-0.82227909472193494,3.0272677987105334,-5.3724376540800023,-0.89572850905630164,11.046578992671126,0.25072230668355111,3.9673977186654557,-5.3317032799366579,null,129.29876294946376,126.14635860938833,124.28889398608834,123.15544526246627,122.40115173375862,113.59206872267336,null,null,2.3157527445174884,2.5815707085803781,0.64261172117770693,-0.75725483322648368,-1.187719313865214,2.2167253974304324,0.15347892399760887,0.19400025949944277,0.73705342380904515,-6.2806997313219703E-2,0.1217488358720793,0.1339169854977329,-0.37999478910701079,0,0,-0.67722557680508166,-0.82227909472193494,0,-5.3724376540800023,-0.89572850905630164,11.046578992671126,0.25072230668355111,3.9673977186654557,-5.3317032799366579,null,129.29876294946376,126.99596141898321,125.67978518491097,124.57662970014781,123.86307222459685,118.07860433794045]
[299,-1.3016176711057434,3.2533639373559895,-0.82567821384707818,15.269101259132395,null,null,-1.3039824351610263,4.2140899491306936,-2.4506644074848571,1.4346329272683371,-1.1023380622691865,-3.3566849325838461,0.71821614148022084,0.52663488741033726,-0.59577365317820918,0.20447171154863986,-0.43501495583994032,-0.32502200772601597,-2.0231682368457409,-0.18983821441482385,-2.0108529985782759,1.3091022830533703,-0.45545216517056786,-0.37089417454270412,18.308768015467372,2.4525883904256567,-10.862506421403108,5.5866140505034636,-5.8587469420485494,0.68158719919528599,null,136.53926469670003,132.71638997785914,135.95944091009963,130.48617259584219,128.73657482662969,130.03017751221302,null,null,-1.3039824351610263,4.2140899491306936,-2.4506644074848571,1.4346329272683371,-1.1023380622691865,-3.3566849325838461,0.71821614148022084,0.52663488741033726,-0.59577365317820918,0.20447171154863986,-0.43501495583994032,-0.32502200772601597,-2.0231682368457409,-0.18983821441482385,-2.0108529985782759,0,-0.45545216517056786,-0.37089417454270412,18.308768015467372,2.4525883904256567,-10.862506421403108,5.5866140505034636,-5.8587469420485494,0.68158719919528599,null,136.53926469670003,132.71638997785914,135.95944091009963,131.79527487889555,130.07478723562201,131.43577451528989]
[300,-1.5437126095792535,2.4134497047848966,0.89074978229003388,-9.4812473238982431,null,null,-1.5460773736345363,0.24585510705939964,-1.237517229644735,3.2419492372695982,4.0613494910504517,-1.0493445966057338,-0.12169809109087204,0.20572267684174861,0.41300049548904161,-0.23408637874934524,0.76973954041471293,0.27472611555770721,-0.30674024070862882,-1.1939780679929397,-2.4529066437414326,2.801686210255526,1.0170085976243239,0.54006970193118287,-6.4415805675632658,-9.0800412341209409,16.259244228080004,1.492681678198748,19.848911942258681,16.499735903431809,null,134.05939139649828,136.03736268785909,139.50487667925293,129.54786122768698,121.30080496911937,119.10009400414089,null,null,-1.5460773736345363,0.24585510705939964,-1.237517229644735,3.2419492372695982,4.0613494910504517,-1.0493445966057338,-0.12169809109087204,0.20572267684174861,0.41300049548904161,-0.23408637874934524,0.76973954041471293,0.27472611555770721,-0.30674024070862882,-1.1939780679929397,-2.4529066437414326,0,0,0,-6.4415805675632658,-9.0800412341209409,16.259244228080004,1.492681678198748,19.848911942258681,16.499735903431809,null,134.05939139649828,136.03736268785909,139.50487667925293,132.3495474379425,125.07357743040225,123.53420761631592]
[301,-1.758232788361618,2.2932358849851502,1.1687642421555573,-5.0598273565739973,null,null,-1.7605975524169009,0.96298430320389317,3.7498378325500261,-2.1438182686312892,-3.5400463981582631,3.4669412731382341,-0.24191191089061848,-0.41700572366628563,5.8852535764418512E-2,0.38938856914178377,0.34071034751332929,-0.22627858587357519,-2.8725780843105397E-2,-0.38405419435769483,-0.86641938859751033,0.44386428436706593,-2.1016679118434265,-2.3106915835661423,-2.0201606002390204,-15.925025794324515,0.56301188013267023,4.3965563441424491,6.2988734857533126,-14.932772472336431,null,133.92312055434525,133.30598030716195,128.08430832305589,128.32421222541601,132.457593546743,126.93309324656997,null,null,-1.7605975524169009,0.96298430320389317,3.7498378325500261,-2.1438182686312892,-3.5400463981582631,3.4669412731382341,-0.24191191089061848,-0.41700572366628563,5.8852535764418512E-2,0.38938856914178377,0.34071034751332929,-0.22627858587357519,-2.8725780843105397E-2,-0.38405419435769483,-0.86641938859751033,0,-2.1016679118434265,-2.3106915835661423,-2.0201606002390204,-15.925025794324515,0.56301188013267023,4.3965563441424491,6.2988734857533126,-14.932772472336431,null,133.92312055434525,133.30598030716195,128.08430832305589,128.76807650978307,132.92614886121572,127.3935992981165]
[302,3.2534102449009779,2.4923646189805098,2.1784526608411845,-15.649560567155115,null,null,3.2510454808456948,-0.44684366508429729,0.67210230193091525,-1.847467999735265,0.46785542278554254,2.2531327486769679,-4.2783176895258901E-2,-0.28382362266838079,3.6011466713442353E-2,-2.3542864570113675E-2,0.55417843047288562,-0.1484693160371533,0.9809626378425218,2.1632858839595022,-1.1014218485783471,-1.4570756793088613E-2,-1.2137399342691491,-0.26048497444740537,-12.609893810820138,-0.67870015634729608,3.5280635307029167,5.1852219000532802,-1.7338319763682368,-2.6087796200548472,null,126.49345600560801,125.24021414389567,124.09365766949011,123.73080842460197,121.84118262084105,115.94548932751555,null,null,3.2510454808456948,-0.44684366508429729,0.67210230193091525,-1.847467999735265,0.46785542278554254,2.2531327486769679,-4.2783176895258901E-2,-0.28382362266838079,3.6011466713442353E-2,-2.3542864570113675E-2,0.55417843047288562,-0.1484693160371533,0,0,-1.1014218485783471,-1.4570756793088613E-2,-1.2137399342691491,-0.26048497444740537,-12.609893810820138,-0.67870015634729608,3.5280635307029167,5.1852219000532802,-1.7338319763682368,-2.6087796200548472,null,127.47441864345052,128.40565849008647,127.29368962254216,127.03760553259292,125.201518521837,119.28937503306055]
[303,1.4641449196574774,2.1625736573854444,2.114613434374172,-4.5800828119062746,null,null,1.4617801556021945,0.17168654727477611,0.27758718951721778,1.9029232823049258,-0.10539661208399578,-2.7044097539426533,-0.37257413849032428,-0.66813152197193881,-0.21856165282806206,-0.33598765776258022,9.9848547105932273E-2,-0.70289226355258072,0.91712341137550935,1.0395292397773148,-1.2474432817929966,1.5419821690881528,-1.3244060676841596,1.4229624644156655,-1.5404160555712978,-18.70865112214554,3.9030837746967313,-10.402391878146805,9.5358024385326381,3.8163793083062014,null,128.44575031014784,127.06508870270368,126.26536883822475,119.29955202738422,117.59983817768227,115.26963466763229,null,null,1.4617801556021945,0.17168654727477611,0.27758718951721778,1.9029232823049258,-0.10539661208399578,-2.7044097539426533,-0.37257413849032428,-0.66813152197193881,-0.21856165282806206,-0.33598765776258022,9.9848547105932273E-2,-0.70289226355258072,0,0,-1.2474432817929966,0,-1.3244060676841596,0,-1.5404160555712978,-18.70865112214554,3.9030837746967313,-10.402391878146805,9.5358024385326381,3.8163793083062014,null,129.36287372152333,129.03232299440589,128.25689868297275,122.81877122787755,121.18048945933027,120.41490586085989]
[304,0.1262816449609987,2.7624068948793581,-0.5696475919605748,11.266761797645673,null,null,0.12391688090571583,3.803141190930909,-0.33171779419689978,-0.85464784158745577,-2.7057840241593047,0.85532821581819285,0.22725909900358943,0.72676302175635543,-0.40048426114288249,-0.4791766701609288,-2.4428842657340244E-2,-0.15672277389791311,-1.7671376149592375,8.1769885438867762E-2,1.7248933126348578,1.2804441670492963,-1.1881054728266873,-0.73420666356423558,14.30642855398065,13.511080330288697,-8.9828476546389009,-12.450044034300664,9.1291893208667663,-4.3871360415198115,null,133.67976119324953,130.40402675848753,127.23624275366794,123.80834874367939,125.21415071203751,121.472145281685,null,null,0.12391688090571583,3.803141190930909,-0.33171779419689978,-0.85464784158745577,-2.7057840241593047,0.85532821581819285,0.22725909900358943,0.72676302175635543,-0.40048426114288249,-0.4791766701609288,-2.4428842657340244E-2,-0.15672277389791311,-1.7671376149592375,0,0,0,-1.1881054728266873,-0.73420666356423558,14.30642855398065,13.511080330288697,-8.9828476546389009,-12.450044034300664,9.1291893208667663,-4.3871360415198115,null,133.67976119324953,130.48579664392639,129.04426887056903,126.93049960097319,128.47056844094118,124.75674148356235]
[305,-1.4248468977875846,2.610962937351434,1.2719077201610696,3.8731269082615314,null,null,-1.4272116618428674,0.55292534084998213,-0.36161755039248816,-1.9931347657152487,2.823234466674938,0.57243677829418482,7.5815141475665371E-2,0.22438810483041793,0.12410762286925969,-3.7648602180108792E-2,0.38850505355458642,0.51704502214592596,7.4417697162406871E-2,-0.96966777798980841,-0.55868072309970129,-0.40418085361972467,2.2889326991591528,1.1506302046712991,6.9127936645965082,11.018870436943642,5.4114808330892821,-4.663577100683888,-8.1350601832020804,2.234020960591768,null,133.77168146450578,135.13101625024942,135.07035683157213,135.64870551544618,127.11855328408117,122.70616006348907,null,null,-1.4272116618428674,0.55292534084998213,-0.36161755039248816,-1.9931347657152487,2.823234466674938,0.57243677829418482,7.5815141475665371E-2,0.22438810483041793,0.12410762286925969,-3.7648602180108792E-2,0.38850505355458642,0.51704502214592596,0,-0.96966777798980841,-0.55868072309970129,-0.40418085361972467,0,0,6.9127936645965082,11.018870436943642,5.4114808330892821,-4.663577100683888,-8.1350601832020804,2.234020960591768,null,133.84609916166818,135.20666493000513,135.14768333435461,135.72871804143847,129.48682927217612,126.26787816967861]
[306,2.335436062937053,2.9356318949188278,-0.55060264414365312,0.38963780414569316,null,null,2.3330712988817699,-1.7825568359918114,2.9414361230370409,-2.2033623473964101,1.370667378823871,-1.4609201024536238,0.40048409904305915,8.7093216696223497E-2,0.38761151298986807,-0.29646430869122442,0.42427679672678398,0.47440965636856225,-1.7480926671423158,-3.8119423179429734E-2,0.86748862049895026,2.9266343573284228,-1.3638469014899701,-1.2100682148438302,3.42930456048067,1.8125667006368864,2.9026971929500305,-16.528817859592927,7.288314835900227,-1.0092029162816343,null,130.95636491583818,134.29742760277134,128.77252952859112,125.74770579661283,122.75936276013388,123.12429718691372,null,null,2.3330712988817699,-1.7825568359918114,2.9414361230370409,-2.2033623473964101,1.370667378823871,-1.4609201024536238,0.40048409904305915,8.7093216696223497E-2,0.38761151298986807,-0.29646430869122442,0.42427679672678398,0.47440965636856225,-1.7480926671423158,-3.8119423179429734E-2,0,0,-1.3638469014899701,-1.2100682148438302,3.42930456048067,1.8125667006368864,2.9026971929500305,-16.528817859592927,7.288314835900227,-1.0092029162816343,null,130.95636491583818,134.29742760277134,129.64001814909008,129.57160092077902,126.60619993991455,127.11887244849679]
[307,0.35554315071719667,2.2444520036924915,1.1038300736827598,-4.7113193529982906,null,null,0.35317838666191381,0.28141353762203819,1.7990633646515746,-3.1269400721889471,-0.64367669902173996,3.7228119749589927,-0.29069579218327712,0.3014158900271009,0.13334166608628806,-0.48973183861733149,-0.5227421407038606,3.5854483173444862E-2,-9.3659949315902935E-2,0.60459201991069023,2.0737085592967213,-1.177146788689043,0.19956857133521244,0.77766314711153561,-1.6716525966633138,12.032755831840326,-2.3474431889580676,-15.206111029791153,-4.8885814473509477,-6.1444280901642614,null,131.0296587044773,131.22723312862635,125.64165467510041,127.58738280260225,124.4135050924581,115.95147640544155,null,null,0.35317838666191381,0.28141353762203819,1.7990633646515746,-3.1269400721889471,-0.64367669902173996,3.7228119749589927,-0.29069579218327712,0.3014158900271009,0.13334166608628806,-0.48973183861733149,-0.5227421407038606,3.5854483173444862E-2,-9.3659949315902935E-2,0,0,-1.177146788689043,0,0,-1.6716525966633138,12.032755831840326,-2.3474431889580676,-15.206111029791153,-4.8885814473509477,-6.1444280901642614,null,131.0296587044773,131.83182514853704,128.32043698757491,130.37887193726297,127.45121599056543,119.71497449897393]
[308,0.78475553306601953,2.0104314097983229,2.2475344872606189,-15.581181567008475,null,null,0.78239076901073668,3.023447904490812E-3,2.1288702739095782,-3.3959701397628774,-2.4183936501568124,2.6449094230230035,-0.52471638607744575,4.8099609245433328E-3,1.1100741672276522,-0.55724358132760177,0.45717474412389203,0.3737777127174069,1.0500444642619562,2.3161741499808288,0.99728842684751573,-1.04129046382162,-2.1398038595678797,1.4988345377117218,-12.541514810673497,6.769037949366874,19.024633038529831,-7.4848790731653132,14.242141883350076,10.782393081432488,null,129.01323551504947,127.44264404578233,123.72912627002256,125.72723555580011,128.39824764187972,120.87482582109783,null,null,0.78239076901073668,3.023447904490812E-3,2.1288702739095782,-3.3959701397628774,-2.4183936501568124,2.6449094230230035,-0.52471638607744575,4.8099609245433328E-3,1.1100741672276522,-0.55724358132760177,0.45717474412389203,0.3737777127174069,0,0,0,-1.04129046382162,-2.1398038595678797,0,-12.541514810673497,6.769037949366874,19.024633038529831,-7.4848790731653132,14.242141883350076,10.782393081432488,null,130.06327997931143,130.82976945614774,128.13746533497391,130.33062432072904,133.20806085017477,127.16605946075315]
[309,-0.22914159747780563,2.4137433782542832,0.57146700452952937,-16.675944843898826,null,null,-0.23150636153308851,-3.6208552485293843,4.1041235821980395,-1.5719983421152246,-1.3271773679190877,-0.86984638933723102,-0.12140441762148546,-0.46283999827762923,0.50325123873551592,-1.3044222071792837,0.44656083517843959,-0.27152265194246583,-0.62602301846913333,-1.503794077324027,0.61315288566851356,0.96311660593027337,0.27553584662824782,-0.22597842616150399,-13.636278087563849,-7.5294948652933869,6.600518412496589,-29.055373361197542,-0.60349816185703986,-12.158660362439825,null,132.56944577513053,139.29601533121718,132.6117690350176,129.47576344843844,128.41066406891582,126.26828508370311,null,null,-0.23150636153308851,-3.6208552485293843,4.1041235821980395,-1.5719983421152246,-1.3271773679190877,-0.86984638933723102,-0.12140441762148546,-0.46283999827762923,0.50325123873551592,-1.3044222071792837,0.44656083517843959,-0.27152265194246583,-0.62602301846913333,-1.503794077324027,0,0,0,-0.22597842616150399,-13.636278087563849,-7.5294948652933869,6.600518412496589,-29.055373361197542,-0.60349816185703986,-12.158660362439825,null,132.56944577513053,139.29601533121718,133.22492192068611,131.06287435305299,130.3262293566151,128.23145745365406]
[310,3.1975245434433051,2.1190927464515963,2.4071018853833595,-13.622842141944192,null,null,3.195159779388022,-0.88055327028164576,6.9749140814181905,-4.1489217088642656,-1.1141091906742482,-0.48234005237275707,-0.41605504942417237,-0.58925816448557211,0.89073714968920159,-1.6805691051765372,-1.0602192568629714,0.47153157853397998,1.2096118623846968,0.69423518494184822,0.45560559201007034,-3.9702330540134501E-2,-2.1303426976226252,0.27570974737212994,-10.583175385609215,-5.3394942242226069,8.2644505761128464,-13.608053432690998,-21.505998803797713,17.073124662050745,null,125.86833934181783,126.24412229854521,117.10467440588504,117.40222384374508,116.3187534589912,113.77366859435513,null,null,3.195159779388022,-0.88055327028164576,6.9749140814181905,-4.1489217088642656,-1.1141091906742482,-0.48234005237275707,-0.41605504942417237,-0.58925816448557211,0.89073714968920159,-1.6805691051765372,-1.0602192568629714,0.47153157853397998,0,0,0,-3.9702330540134501E-2,-2.1303426976226252,0,-10.583175385609215,-5.3394942242226069,8.2644505761128464,-13.608053432690998,-21.505998803797713,17.073124662050745,null,127.07795120420252,128.17577280960046,119.41439447507072,119.80613373925249,118.76142044274836,116.56114173922079]
[311,-1.1660119082379399,2.3686056411126128,-1.0961111894800419,5.013540126296963,null,null,-1.1683766722932227,0.18819777904215154,1.6465624453007361,-0.61058279671281079,-1.018130692764154,3.6543822092213785,-0.16654215476315581,6.8422880670384156E-2,0.67195314653652582,1.0562706220378617,-0.71976509525348265,0.50056298584270476,-2.2936012124787046,-0.75547649986539744,-0.11363941325396731,-1.0565293875741326,1.9117129642558908,0.79449105551489052,8.0532068826319403,5.041537034873719,12.168110976610066,19.072661551671388,-20.268584094055573,1.3480238402555957,null,135.46262978223396,136.92400981100579,134.45184204560942,135.21195816332269,130.70078592684314,122.77765861750139,null,null,-1.1683766722932227,0.18819777904215154,1.6465624453007361,-0.61058279671281079,-1.018130692764154,3.6543822092213785,-0.16654215476315581,6.8422880670384156E-2,0.67195314653652582,1.0562706220378617,-0.71976509525348265,0.50056298584270476,-2.2936012124787046,-0.75547649986539744,-0.11363941325396731,-1.0565293875741326,0,0,8.0532068826319403,5.041537034873719,12.168110976610066,19.072661551671388,-20.268584094055573,1.3480238402555957,null,135.46262978223396,136.92400981100579,134.45184204560942,135.21195816332269,132.61249889109905,125.46091462011104]
[312,-1.4346426140579898,1.7159051691792127,2.0084256960943709,-14.506468700868473,null,null,-1.4370073781132726,2.8391235647187356,1.0307940111712837,0.90697544083948678,-0.55284329813274546,0.14201492335035371,-0.81924262669655601,-0.64307086689660187,-0.61227183592724788,-2.8228353819363949E-2,0.15574290429451443,0.17783314160981112,0.81093567309570824,-0.36023382491600109,-1.1737409829706182,-1.7249998335153585,-0.20573695914112933,-0.62256039608914004,-11.466801944533495,-24.334882611238612,-9.3995103182778017,7.3261526796959462,1.0109935167431305,1.8257709269236757,null,131.8745731571764,128.53013843589045,126.21915442359058,124.12025400548778,122.01513051163947,119.40285635410872,null,null,-1.4370073781132726,2.8391235647187356,1.0307940111712837,0.90697544083948678,-0.55284329813274546,0.14201492335035371,-0.81924262669655601,-0.64307086689660187,-0.61227183592724788,-2.8228353819363949E-2,0.15574290429451443,0.17783314160981112,0,-0.36023382491600109,-1.1737409829706182,-1.7249998335153585,-0.20573695914112933,-0.62256039608914004,-11.466801944533495,-24.334882611238612,-9.3995103182778017,7.3261526796959462,1.0109935167431305,1.8257709269236757,null,132.68550883027211,129.32950391972915,127.01933902158272,124.9248367508271,122.8378362483386,120.24123796525984]
[313,1.6983102702715624,2.6453996987224855,0.77660890389556747,3.9445560380827813,null,null,1.6959455062162796,-0.19723404194240599,1.3218085255637488,0.87003031559910982,2.4420485876707989,2.6606397747334052,0.11025190284671682,5.684828853846291E-2,1.307080295092677,0.57368764694574681,0.64019883751434703,0.33676397150202009,-0.42088111910309522,-1.7216034290342586,-0.13573899674860757,-1.2603163451242361,-4.2333343115208422E-2,-1.8873927542378977,6.9842227944177582,0.72675616633568785,13.942635823025508,8.9238832469644489,8.6133623159605417,-7.6049496895059185,null,130.09148615163286,132.91171313778261,131.68073215138159,129.97001231508213,124.60674738181197,120.42006875074837,null,null,1.6959455062162796,-0.19723404194240599,1.3218085255637488,0.87003031559910982,2.4420485876707989,2.6606397747334052,0.11025190284671682,5.684828853846291E-2,1.307080295092677,0.57368764694574681,0.64019883751434703,0.33676397150202009,-0.42088111910309522,-1.7216034290342586,-0.13573899674860757,-1.2603163451242361,-4.2333343115208422E-2,-1.8873927542378977,6.9842227944177582,0.72675616633568785,13.942635823025508,8.9238832469644489,8.6133623159605417,-7.6049496895059185,null,130.09148615163286,132.91171313778261,131.68073215138159,129.97001231508213,124.60674738181197,120.42006875074837]
[314,1.6230845665852653,2.2230751102573478,1.0661296234955948,-1.6398601013105245,null,null,1.6207198025299825,1.9361025988879632,-1.5936592211934368,-2.0788055200010218,-1.6650768780208751,-2.6101777634267059E-2,-0.31207268561842083,-0.20112147841272776,7.1020294410286677E-2,-0.23520020226939931,-0.25041274890947163,0.22714512987930213,-0.13136039950306788,-0.4049713731198642,1.2007042450176324,-0.79338745732976779,-0.5620506665506555,1.4142900915674961,1.3998066550244523,-4.0312376768556302,2.9191896708071656,-6.2748633795045592,-1.1889537487284625,1.3949394826044867,null,129.36343097294807,127.77773196657662,127.34422494010398,127.90377240722475,127.17780718528918,122.90439167835261,null,null,1.6207198025299825,1.9361025988879632,-1.5936592211934368,-2.0788055200010218,-1.6650768780208751,-2.6101777634267059E-2,-0.31207268561842083,-0.20112147841272776,7.1020294410286677E-2,-0.23520020226939931,-0.25041274890947163,0.22714512987930213,-0.13136039950306788,-0.4049713731198642,0,-0.79338745732976779,-0.5620506665506555,0,1.3998066550244523,-4.0312376768556302,2.9191896708071656,-6.2748633795045592,-1.1889537487284625,1.3949394826044867,null,129.36343097294807,127.77773196657662,128.54492918512162,129.14486790462081,128.45595607306745,125.62397185320101]
[315,-2.5793459028554766,2.0634524987159835,-0.99407066569867331,-7.0633478970688,null,null,-2.5817106669107597,-1.847080025044191,-0.36084324300162268,-2.5644201194187306,2.2078947478577944,-1.95148165768643,-0.4716952971597852,0.46637615102865615,0.80673380118298832,-0.57563892025376107,8.5935252081775992E-2,-0.40429842081924461,-2.191560688697336,-1.7268267203220038,-1.1430101108138582,0.83110712969339851,1.0767322806554778,1.119408562379185,-4.0236811407338227,12.108924763440099,11.714678637852989,-1.6703501362047732,-8.1678402056258168,-6.5690848054101387,null,136.94020603838135,142.82219627930377,144.48350013816503,144.23121895188126,137.26971669861859,135.35166123019457,null,null,-2.5817106669107597,-1.847080025044191,-0.36084324300162268,-2.5644201194187306,2.2078947478577944,-1.95148165768643,-0.4716952971597852,0.46637615102865615,0.80673380118298832,-0.57563892025376107,8.5935252081775992E-2,-0.40429842081924461,-2.191560688697336,-1.7268267203220038,-1.1430101108138582,0,0,0,-4.0236811407338227,12.108924763440099,11.714678637852989,-1.6703501362047732,-8.1678402056258168,-6.5690848054101387,null,136.94020603838135,142.82219627930377,144.48350013816503,145.06232608157464,139.17307223056167,138.44044140381578]
[316,0.50217673658868234,2.6054539936238719,2.6744116198831334,-4.4114313423717473,null,null,0.49981197253339948,3.543327016273687,-1.6781605846916643,-1.4456992908979298,-1.2111916402606659,2.4242426840632354,7.0306197748103205E-2,0.97380062289681346,-0.25038355867165096,-0.16336744306320439,0.68215791791596603,0.26190384575626391,1.4769215968844707,-0.19277074037646758,0.77380478568316646,-0.60838669798440748,-0.51619161150197346,-1.6740001439318382,-1.3717645860367704,12.239250281351261,-10.838398944118033,3.4146915707567893,19.773421409108821,6.7175139640037216,null,129.72722094704454,127.39370753816736,127.07396536715142,126.69878674048856,126.47919182775233,122.26736535309823,null,null,0.49981197253339948,3.543327016273687,-1.6781605846916643,-1.4456992908979298,-1.2111916402606659,2.4242426840632354,7.0306197748103205E-2,0.97380062289681346,-0.25038355867165096,-0.16336744306320439,0.68215791791596603,0.26190384575626391,0,-0.19277074037646758,0,-0.60838669798440748,-0.51619161150197346,-1.6740001439318382,-1.3717645860367704,12.239250281351261,-10.838398944118033,3.4146915707567893,19.773421409108821,6.7175139640037216,null,131.20414254392901,128.86262374985176,129.36362128367526,129.05212088750667,128.91371114118789,124.69560757922288]
[317,-0.88452669629061909,2.8348623185135753,1.8407354534535294,-8.5984034018245303,null,null,-0.88689146034590194,2.7258658483450406,4.0418114402545839,3.4369539035306618,-0.53437354942127269,4.3344359311189562,0.29971452263780662,0.20025292088759539,0.26972529971029724,0.70523445640844029,0.75999085761177465,-0.31744792253185894,0.64324543045486671,0.62017318600134352,1.6155768679882487,1.2894919057953165,-1.004664744911504,1.4606338319268728,-5.558736645489553,-4.987314147430407,-4.7173768889382099,11.10190399951172,27.24210567935139,-9.1870119819914464,null,132.74561426306693,129.63344752544717,121.9045193436644,114.66225367404716,113.80844353828616,103.81523637556494,null,null,-0.88689146034590194,2.7258658483450406,4.0418114402545839,3.4369539035306618,-0.53437354942127269,4.3344359311189562,0.29971452263780662,0.20025292088759539,0.26972529971029724,0.70523445640844029,0.75999085761177465,-0.31744792253185894,0,0,0,0,-1.004664744911504,0,-5.558736645489553,-4.987314147430407,-4.7173768889382099,11.10190399951172,27.24210567935139,-9.1870119819914464,null,133.38885969352179,130.89362498767366,124.75600090044432,118.76965807956213,118.03220270078359,109.38929809663661]
[318,0.11183654890016242,2.3532303384397482,2.5224358955925323,-8.2618753257788971,null,null,0.10947178484487956,-0.22467192895856156,-2.3879953775183718,-0.66238032406705127,2.6518395410597062,-0.81522321499550565,-0.1819174574360205,-0.61507542706410834,1.0038251179800048,0.64901378450256564,0.35610040525247078,0.24406670537067665,1.3249458725938696,-0.10023215700211252,-0.36464479558136842,-0.91206536304289743,-0.68665716033449931,-6.8618869509885716E-2,-5.2222085694439198,-11.180790029410099,15.914262267942773,14.95195015668059,7.184005748778306,10.685873622247716,null,130.07885499248809,130.44425837499216,133.98688390183565,134.11732000804892,128.75286838980617,127.05112566015012,null,null,0.10947178484487956,-0.22467192895856156,-2.3879953775183718,-0.66238032406705127,2.6518395410597062,-0.81522321499550565,-0.1819174574360205,-0.61507542706410834,1.0038251179800048,0.64901378450256564,0.35610040525247078,0.24406670537067665,0,-0.10023215700211252,-0.36464479558136842,-0.91206536304289743,-0.68665716033449931,-6.8618869509885716E-2,-5.2222085694439198,-11.180790029410099,15.914262267942773,14.95195015668059,7.184005748778306,10.685873622247716,null,131.40380086508196,131.79047499588515,135.40322050714238,135.57314904232788,130.19844524062626,128.53924761354557]
[319,0.53614639859944879,2.0511348795383775,0.29304376939916144,-8.244882354540465,null,null,0.53378163454416594,-2.1604804361351717,1.9868607295915768,0.62597817348333906,0.22898304669411612,-3.2204377730017115,-0.48401291633739119,-7.2494498048866429E-2,0.58470703785956291,-6.9832264211322048E-2,0.25463251205349779,0.65189347632862704,-0.90444625359950126,-0.83220984901229689,-0.14852983987727453,0.49648072654513875,-7.1430556450950977E-3,-0.53203714276147662,-5.2052155982054877,5.7386333685566093,4.5361166825117278,2.9437840315882391,14.928193363715023,18.351553083300857,null,131.35035093484549,135.81152547676487,132.79901272657554,128.82840656650879,125.74270789869597,128.11677236882804,null,null,0.53378163454416594,-2.1604804361351717,1.9868607295915768,0.62597817348333906,0.22898304669411612,-3.2204377730017115,-0.48401291633739119,-7.2494498048866429E-2,0.58470703785956291,-6.9832264211322048E-2,0.25463251205349779,0.65189347632862704,-0.90444625359950126,-0.83220984901229689,-0.14852983987727453,0,-7.1430556450950977E-3,-0.53203714276147662,-5.2052155982054877,5.7386333685566093,4.5361166825117278,2.9437840315882391,14.928193363715023,18.351553083300857,null,131.35035093484549,135.81152547676487,132.79901272657554,129.32488729305391,126.24694940211886,128.65069564538453]
[320,-0.84254100704746981,2.947379151828136,-1.7399813790123289,1.5275655303806404,null,null,-0.84490577110275267,3.1853358364593025,-0.51901260455953457,-0.35904818437404096,0.37256181621797174,0.74887852138191291,0.41223135595236737,-4.9178241328097894E-2,0.49049535711970504,0.12969887591473617,-0.53108543807176689,0.39801395088285174,-2.9374714020109916,0.55444991838960611,1.2101161794937418,-0.945158184094673,1.2446590364161887,-0.14081065355068589,4.5672322867156172,-4.1536807373249811,20.897180151288161,1.1990294199998033,-6.3324155737331758,17.436313538767767,null,136.41504387888102,132.42270968313477,131.22765851574124,130.23484778303501,124.72727982249381,121.19770738833773,null,null,-0.84490577110275267,3.1853358364593025,-0.51901260455953457,-0.35904818437404096,0.37256181621797174,0.74887852138191291,0.41223135595236737,-4.9178241328097894E-2,0.49049535711970504,0.12969887591473617,-0.53108543807176689,0.39801395088285174,-2.9374714020109916,0,0,-0.945158184094673,0,-0.14081065355068589,4.5672322867156172,-4.1536807373249811,20.897180151288161,1.1990294199998033,-6.3324155737331758,17.436313538767767,null,136.41504387888102,132.97715960152436,133.00742957665332,132.0496057325268,127.79845368349265,124.31540252334229]
[321,0.84447734477639413,2.7478808032070874,3.2027517281464495,-9.9867564271785394,null,null,0.84211258072111128,-0.7198635854224712,3.0172044944266778,2.4751563584040341,0.41832667198214368,-0.99814117138711789,0.21273300733131872,0.19324013682577812,0.22679383378549289,0.50966410056238987,0.41612891812853769,-2.9943409769354723E-2,2.0052617051477868,-0.24266096796679115,0.35512974823469134,-9.7268193603140762E-2,1.906055621991932,0.16154852970769773,-6.9470896708435621,15.132408086430786,-4.5805094795473149,3.6907347535586683,-3.2942653985556718,-3.8479085311420289,null,{"$f":"S$53*(1+(T$55+N389)/100)*((1-S$62)+S$62*((1+(T$57+Z389)/100)))/(1+(T$54+H389)/100)-(T$56+T389)+T$58","v":128.92414502774525},{"$f":"AG389*(1+(U$55+O389)/100)*((1-T$62)+T$62*((1+(U$57+AA389)/100)))/(1+(U$54+I389)/100)-(U$56+U389)+U$58","v":131.10372969048919},{"$f":"AH389*(1+(V$55+P389)/100)*((1-U$62)+U$62*((1+(V$57+AB389)/100)))/(1+(V$54+J389)/100)-(V$56+V389)+V$58","v":125.81866343121102},{"$f":"AI389*(1+(W$55+Q389)/100)*((1-V$62)+V$62*((1+(W$57+AC389)/100)))/(1+(W$54+K389)/100)-(W$56+W389)+W$58","v":120.83145508342687},{"$f":"AJ389*(1+(X$55+R389)/100)*((1-W$62)+W$62*((1+(X$57+AD389)/100)))/(1+(X$54+L389)/100)-(X$56+X389)+X$58","v":115.67099332675593},{"$f":"AK389*(1+(Y$55+S389)/100)*((1-X$62)+X$62*((1+(Y$57+AE389)/100)))/(1+(Y$54+M389)/100)-(Y$56+Y389)+Y$58","v":113.2551272070711},null,null,0.84211258072111128,-0.7198635854224712,3.0172044944266778,2.4751563584040341,0.41832667198214368,-0.99814117138711789,0.21273300733131872,0.19324013682577812,0.22679383378549289,0.50966410056238987,0.41612891812853769,-2.9943409769354723E-2,0,-0.24266096796679115,0,-9.7268193603140762E-2,0,0,-6.9470896708435621,15.132408086430786,-4.5805094795473149,3.6907347535586683,-3.2942653985556718,-3.8479085311420289,null,130.92940673289303,133.16747442275377,128.21686160400185,123.2188491781951,120.00103943556036,117.87045667382741]
[322,-1.9417216049079455,2.56739642216266,-1.1151895569022399,6.3985911574417802,null,null,{"$f":"IF($B$42=\"On\",$B390-$D$15,0)","v":-1.9440863689632284},{"$f":"IF($B$42=\"On\",$B1390-$D$15,0)","v":0.16443155077930718},{"$f":"IF($B$42=\"On\",$B2390-$D$15,0)","v":0.14375339533266651},{"$f":"IF($B$42=\"On\",$B3390-$D$15,0)","v":-2.047774235401997},{"$f":"IF($B$42=\"On\",$B4390-$D$15,0)","v":-0.50328231223376763},{"$f":"IF($B$42=\"On\",$B5390-$D$15,0)","v":-0.67883186700383802},{"$f":"IF($B$43=\"On\",$C390-$D$16,0)","v":3.2248626286891291E-2},{"$f":"IF($B$43=\"On\",$C1390-$D$16,0)","v":0.76692348491304108},{"$f":"IF($B$43=\"On\",$C2390-$D$16,0)","v":-0.67854557833267748},{"$f":"IF($B$43=\"On\",$C3390-$D$16,0)","v":-5.6504751629220973E-2},{"$f":"IF($B$43=\"On\",$C4390-$D$16,0)","v":-0.26294259837631451},{"$f":"IF($B$43=\"On\",$C5390-$D$16,0)","v":-1.0417110374934233},{"$f":"IF($B$44=\"On\",$D390-$D$17,0)","v":-2.3126795799009026},{"$f":"IF($B$44=\"On\",$D1390-$D$17,0)","v":0.47995352131993974},{"$f":"IF($B$44=\"On\",$D2390-$D$17,0)","v":-0.52193570821567536},{"$f":"IF($B$44=\"On\",$D3390-$D$17,0)","v":2.0227713980730768},{"$f":"IF($B$44=\"On\",$D4390-$D$17,0)","v":-1.0408358900510208},{"$f":"IF($B$44=\"On\",$D5390-$D$17,0)","v":2.0802431856902874},{"$f":"IF($B$45=\"On\",$E390-$D$18,0)","v":9.4382579137767575},{"$f":"IF($B$45=\"On\",$E1390-$D$18,0)","v":21.556102699398767},{"$f":"IF($B$45=\"On\",$E2390-$D$18,0)","v":-8.6252802685985266},{"$f":"IF($B$45=\"On\",$E3390-$D$18,0)","v":5.729227721886617},{"$f":"IF($B$45=\"On\",$E4390-$D$18,0)","v":0.52053068755623855},{"$f":"IF($B$45=\"On\",$E5390-$D$18,0)","v":-18.405668608443026},null,136.8259974665736,138.05730487493818,136.22516887071035,134.46834503386881,132.80587780807434,127.19032291062754,null,null,{"$f":"IF($B$42=\"On\",MIN($B390-$D$15,$D$42),0)","v":-1.9440863689632284},{"$f":"IF($B$42=\"On\",MIN($B1390-$D$15,$D$42),0)","v":0.16443155077930718},{"$f":"IF($B$42=\"On\",MIN($B2390-$D$15,$D$42),0)","v":0.14375339533266651},{"$f":"IF($B$42=\"On\",MIN($B3390-$D$15,$D$42),0)","v":-2.047774235401997},{"$f":"IF($B$42=\"On\",MIN($B4390-$D$15,$D$42),0)","v":-0.50328231223376763},{"$f":"IF($B$42=\"On\",MIN($B5390-$D$15,$D$42),0)","v":-0.67883186700383802},{"$f":"IF($B$43=\"On\",MAX($C390-$D$16,$D$43),0)","v":3.2248626286891291E-2},{"$f":"IF($B$43=\"On\",MAX($C1390-$D$16,$D$43),0)","v":0.76692348491304108},{"$f":"IF($B$43=\"On\",MAX($C2390-$D$16,$D$43),0)","v":-0.67854557833267748},{"$f":"IF($B$43=\"On\",MAX($C3390-$D$16,$D$43),0)","v":-5.6504751629220973E-2},{"$f":"IF($B$43=\"On\",MAX($C4390-$D$16,$D$43),0)","v":-0.26294259837631451},{"$f":"IF($B$43=\"On\",MAX($C5390-$D$16,$D$43),0)","v":-1.0417110374934233},{"$f":"IF($B$44=\"On\",MIN($D390-$D$17,$D$44),0)","v":-2.3126795799009026},{"$f":"IF($B$44=\"On\",MIN($D1390-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D2390-$D$17,$D$44),0)","v":-0.52193570821567536},{"$f":"IF($B$44=\"On\",MIN($D3390-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D4390-$D$17,$D$44),0)","v":-1.0408358900510208},{"$f":"IF($B$44=\"On\",MIN($D5390-$D$17,$D$44),0)","v":0},{"$f":"IF($B$45=\"On\",MAX($E390-$D$18,$D$45),0)","v":9.4382579137767575},{"$f":"IF($B$45=\"On\",MAX($E1390-$D$18,$D$45),0)","v":21.556102699398767},{"$f":"IF($B$45=\"On\",MAX($E2390-$D$18,$D$45),0)","v":-8.6252802685985266},{"$f":"IF($B$45=\"On\",MAX($E3390-$D$18,$D$45),0)","v":5.729227721886617},{"$f":"IF($B$45=\"On\",MAX($E4390-$D$18,$D$45),0)","v":0.52053068755623855},{"$f":"IF($B$45=\"On\",MAX($E5390-$D$18,$D$45),0)","v":-18.405668608443026},null,{"$f":"S$53*(1+(T$55+AU390)/100)*((1-S$62)+S$62*((1+(T$57+BG390)/100)))/(1+(T$54+AO390)/100)-(T$56+BA390)+T$58","v":136.8259974665736},{"$f":"BN390*(1+(U$55+AV390)/100)*((1-T$62)+T$62*((1+(U$57+BH390)/100)))/(1+(U$54+AP390)/100)-(U$56+BB390)+U$58","v":138.53725839625812},{"$f":"BO390*(1+(V$55+AW390)/100)*((1-U$62)+U$62*((1+(V$57+BI390)/100)))/(1+(V$54+AQ390)/100)-(V$56+BC390)+V$58","v":136.70951095776704},{"$f":"BP390*(1+(W$55+AX390)/100)*((1-V$62)+V$62*((1+(W$57+BJ390)/100)))/(1+(W$54+AR390)/100)-(W$56+BD390)+W$58","v":136.99246638329174},{"$f":"BQ390*(1+(X$55+AY390)/100)*((1-W$62)+W$62*((1+(X$57+BK390)/100)))/(1+(X$54+AS390)/100)-(X$56+BE390)+X$58","v":135.37511234811171},{"$f":"BR390*(1+(Y$55+AZ390)/100)*((1-X$62)+X$62*((1+(Y$57+BL390)/100)))/(1+(Y$54+AT390)/100)-(Y$56+BF390)+Y$58","v":131.87896434859226}]
[{"$f":"A390+1","v":323},-2.5619523007680645,2.9270293064984751,0.81763070945748439,-4.9022696717136025,null,null,-2.5643170648233475,0.48398717647830142,-2.7321458280314519,-1.59327553038103,1.7143098049449899,1.042391592875564,0.39188151062270649,7.5427178792965233E-2,-0.36562917070986556,0.63944420127745349,0.68916360072464888,-0.40183074460716828,-0.3798593135411783,-0.69531759776817115,-0.42579221835033443,-0.93687228984214244,-7.7126635138132338E-2,0.75801058830459533,-1.8626029153786257,-1.1454357360543423,0.19316527120709059,9.5030838365994139,12.256139629450226,-11.076242672654665,null,136.25009890441157,137.26991212309167,139.82286762072283,141.46791947514299,137.17629530887064,131.46357734354496,null,null,-2.5643170648233475,0.48398717647830142,-2.7321458280314519,-1.59327553038103,1.7143098049449899,1.042391592875564,0.39188151062270649,7.5427178792965233E-2,-0.36562917070986556,0.63944420127745349,0.68916360072464888,-0.40183074460716828,-0.3798593135411783,-0.69531759776817115,-0.42579221835033443,-0.93687228984214244,-7.7126635138132338E-2,0,-1.8626029153786257,-1.1454357360543423,0.19316527120709059,9.5030838365994139,12.256139629450226,-11.076242672654665,null,136.25009890441157,137.26991212309167,139.82286762072283,141.46791947514299,137.17629530887064,132.22158793184957]
[324,-3.2722181970265671,2.1633303281853986,-0.2854865709035983,-17.288968943801866,null,null,-3.2745829610818502,-2.6286897095432833,-1.7225690821232742,-1.7149723349456547,2.5678655192473197,2.3829031919461872,-0.37181746769037005,-0.36271136364644185,0.4225205142304449,-1.0147784431967628,0.52294384290308127,-6.8231050520560999E-2,-1.482976593902261,-1.669444043348919,-0.43033077597253455,0.40040334658369581,0.59490913890000741,-0.4148791738201747,-14.249302187466888,2.5832987521255957,8.8763757292765462,-18.32342449209181,1.4952482314309785,-7.1438329951959769,null,137.35681949844911,143.18091837089477,145.60569615510502,143.89775336915906,137.52918541187955,131.64616580094184,null,null,-3.2745829610818502,-2.6286897095432833,-1.7225690821232742,-1.7149723349456547,2.5678655192473197,2.3829031919461872,-0.37181746769037005,-0.36271136364644185,0.4225205142304449,-1.0147784431967628,0.52294384290308127,-6.8231050520560999E-2,-1.482976593902261,-1.669444043348919,-0.43033077597253455,0,0,-0.4148791738201747,-14.249302187466888,2.5832987521255957,8.8763757292765462,-18.32342449209181,1.4952482314309785,-7.1438329951959769,null,137.35681949844911,143.18091837089477,145.60569615510502,144.29815671574275,138.52264186143708,132.63428991492896]
[325,-0.14399386439759265,2.6193175033014455,9.7434603685732091E-2,-7.2622725057806115,null,null,-0.14635862845287553,-0.54759624690498143,-0.8914091999779894,-4.2201303033615893,1.2539832647454396,-1.2169236517347704,8.4169707425676865E-2,0.12669002356732051,-0.86235531220088957,-0.66984012090127765,-5.5149715040357261E-2,-0.36357946648897199,-1.1000554193129306,0.59985821300038555,8.3105419587233609E-2,-1.2510459504646216,0.83636738214993489,0.88380421940356779,-4.2226057494456342,-3.0668083500877219,-12.483383120322685,0.55894772657131497,-3.8786141956697624,-14.001038465428856,null,133.19408777143616,134.33155583676867,133.01471559909561,136.65728931446301,131.05222340599477,128.21128460187907,null,null,-0.14635862845287553,-0.54759624690498143,-0.8914091999779894,-4.2201303033615893,1.2539832647454396,-1.2169236517347704,8.4169707425676865E-2,0.12669002356732051,-0.86235531220088957,-0.66984012090127765,-5.5149715040357261E-2,-0.36357946648897199,-1.1000554193129306,0,0,-1.2510459504646216,0,0,-4.2226057494456342,-3.0668083500877219,-12.483383120322685,0.55894772657131497,-3.8786141956697624,-14.001038465428856,null,133.19408777143616,134.93141404976905,133.70831917090487,137.38692072414736,132.6200264744466,130.70599027544176]
[326,-2.637563880695152,2.6597356116014668,0.59526795048196246,7.1006478281228347,null,null,-2.6399286447504351,-0.93106215305864393,0.37769179456952134,2.369389862312079,0.56789155344649356,5.9476324668163922,0.1245878157256981,0.7624718553469445,-0.57070413191788116,0.24369934868645959,-1.9667673589959467E-2,0.21640674744849075,-0.60222207251670024,-1.8113270183941297,5.6556432761434294E-3,0.12105591941729377,0.92265726629915878,2.4398341508145043,10.140314584457812,23.844077806413928,-5.3848959854112408,2.5352983582543764,-4.7229874125687417,-3.9800768558230293,null,136.22576106545338,141.26045296079144,138.75143496307413,133.27279912601566,128.51838662987456,115.91765793683952,null,null,-2.6399286447504351,-0.93106215305864393,0.37769179456952134,2.369389862312079,0.56789155344649356,5.9476324668163922,0.1245878157256981,0.7624718553469445,-0.57070413191788116,0.24369934868645959,-1.9667673589959467E-2,0.21640674744849075,-0.60222207251670024,-1.8113270183941297,0,0,0,0,10.140314584457812,23.844077806413928,-5.3848959854112408,2.5352983582543764,-4.7229874125687417,-3.9800768558230293,null,136.22576106545338,141.26045296079144,138.75709060635026,133.39947645248091,129.56893300853267,119.37042711075772]
[327,-2.9469846071016859,3.2929663188027987,-0.61571946870534022,8.0610119458151743,null,null,-2.9493493711569689,-2.3061097517285538,2.4817169366600487E-3,3.8533755758971551,-0.72978938381357805,-3.0970072012803995,0.75781852292703,0.22202595914042433,0.38732290625507293,0.85424398400440094,0.1184901700334291,0.3588088155087128,-1.8132094917040029,-2.1615341399458288,6.4798394096747813E-3,0.22148893199960007,-0.10112263314668191,-1.6866681293347088,11.100678702150152,3.0583822373955885,10.793255745894964,5.0315835651671561,9.3533879348173325,6.7079384065644696,null,138.72485747075822,145.450229743221,144.89646554012674,138.09014782377224,136.39216194741095,139.95854830925992,null,null,-2.9493493711569689,-2.3061097517285538,2.4817169366600487E-3,3.8533755758971551,-0.72978938381357805,-3.0970072012803995,0.75781852292703,0.22202595914042433,0.38732290625507293,0.85424398400440094,0.1184901700334291,0.3588088155087128,-1.8132094917040029,-2.1615341399458288,0,0,-0.10112263314668191,-1.6866681293347088,11.100678702150152,3.0583822373955885,10.793255745894964,5.0315835651671561,9.3533879348173325,6.7079384065644696,null,138.72485747075822,145.450229743221,144.90294537953642,138.31802415009912,136.62549634967536,140.2046098072388]
[328,-3.7602211918083936,1.2078375031336754,1.2857838784817694,-23.825977385470729,null,null,-3.7625859558636767,-0.23986125163692493,-2.0217265521898251,0.63025271389679227,-0.75552384440949394,-3.2881235958023782,-1.3273102927420932,0.5704603572402327,-0.78511924893163387,-0.4362496173802648,9.7976890223741009E-2,-0.40384541411353725,8.8293855483106753E-2,0.18091253575692567,1.0526201095712389,1.5494226285183386,0.74080222051746958,-0.44308562648416239,-20.786310629135752,9.4055059657598772,-17.277700405984888,-5.7041051417718638,4.1867551643546266,-4.6978897476347736,null,135.20899302014257,136.99120167312429,136.45005967734994,130.95941234798303,128.25630263622645,129.40032918499492,null,null,-3.7625859558636767,-0.23986125163692493,-2.0217265521898251,0.63025271389679227,-0.75552384440949394,-3.2881235958023782,-1.3273102927420932,0.5704603572402327,-0.78511924893163387,-0.4362496173802648,9.7976890223741009E-2,-0.40384541411353725,0,0,0,0,0,-0.44308562648416239,-20.786310629135752,9.4055059657598772,-17.277700405984888,-5.7041051417718638,4.1867551643546266,-4.6978897476347736,null,135.29728687562567,137.26288054745189,137.78254506708339,133.84694940428926,131.95397145603181,133.27849469737902]
[329,1.0443240602821617,2.6500471145210036,-0.65572432842362649,-2.1639065718268116,null,null,1.0419592962268789,3.3847821138835958,0.49525037779066011,4.8118646985811733,1.350659216881716,-1.9033392239823996,0.11489931864523495,-3.1045764000037668E-2,0.20527756544244768,0.20624971763137712,-0.67602299981991587,-0.40217517667788005,-1.8532143514222892,4.8619911342037803E-2,1.4376589496639882,0.82406193627969104,0.96593324777605449,2.0654485135547898,0.87576018450816528,-11.151837568119788,-11.448641865895324,-5.0512546537613066,-15.840590070470601,-0.80808637806336225,null,132.39158418091256,128.72519278851982,125.51880186599084,116.50401922111553,109.9056917519888,106.03971697306258,null,null,1.0419592962268789,3.3847821138835958,0.49525037779066011,4.8118646985811733,1.350659216881716,-1.9033392239823996,0.11489931864523495,-3.1045764000037668E-2,0.20527756544244768,0.20624971763137712,-0.67602299981991587,-0.40217517667788005,-1.8532143514222892,0,0,0,0,0,0.87576018450816528,-11.151837568119788,-11.448641865895324,-5.0512546537613066,-15.840590070470601,-0.80808637806336225,null,132.39158418091256,128.77381269986188,127.00577860856856,118.77154437172078,113.12891722475486,111.43863746369421]
[330,-1.0508159958372483,2.871839625984995,1.1085114336258601,7.8374004485685589,null,null,-1.0531807598925311,-2.0111918724200009,-2.6291550086431408,-1.1571554001240809,2.096052068433865,0.98329007482566755,0.33669183010922632,-0.46116163128803356,-0.1315210011720569,-0.4164713542677112,-0.12154517182878033,-7.0611536285368537E-2,-8.8978589372802563E-2,-0.52495021903997618,-1.6534907795286551,-1.4092513625059131,0.40863880830196386,-0.60410029159112555,10.877067204903536,-5.0842526820407539,5.5416880842540719,-3.8194103835329591,-3.2275079750752611,-5.7962041996987068E-2,null,133.75638148150693,137.2730240760915,141.23065661066371,141.27563319727813,134.86679853782584,131.02151507892353,null,null,-1.0531807598925311,-2.0111918724200009,-2.6291550086431408,-1.1571554001240809,2.096052068433865,0.98329007482566755,0.33669183010922632,-0.46116163128803356,-0.1315210011720569,-0.4164713542677112,-0.12154517182878033,-7.0611536285368537E-2,-8.8978589372802563E-2,-0.52495021903997618,-1.6534907795286551,-1.4092513625059131,0,-0.60410029159112555,10.877067204903536,-5.0842526820407539,5.5416880842540719,-3.8194103835329591,-3.2275079750752611,-5.7962041996987068E-2,null,133.75638148150693,137.2730240760915,141.23065661066371,141.27563319727813,135.27543734612783,131.43351813352143]
[331,-0.45168193241449645,2.3865388752832071,1.1213828458742059,-11.732004895366511,null,null,-0.4540466964697793,0.54847212119188882,-1.5688887856729288,2.6202710820727164,-3.3893293181542323,1.1330627206811692,-0.14860892059256159,0.60014543490295358,-0.37198089701510861,0.66342743670085502,-0.74857595602023963,0.4275023847084598,-7.6107177124456804E-2,0.60513406538464398,1.100910255021132,0.31036390969256034,-1.4347957327209599,-0.38853821018417511,-8.6923381390315342,8.1950367167232443,-4.2180749063016076,12.447938751070257,-2.9706732569393623,6.8097576413701173,null,132.28712159751586,132.54372053790712,131.74920738883378,126.33943146643922,128.08632678536321,124.40412080578437,null,null,-0.4540466964697793,0.54847212119188882,-1.5688887856729288,2.6202710820727164,-3.3893293181542323,1.1330627206811692,-0.14860892059256159,0.60014543490295358,-0.37198089701510861,0.66342743670085502,-0.74857595602023963,0.4275023847084598,-7.6107177124456804E-2,0,0,0,-1.4347957327209599,-0.38853821018417511,-8.6923381390315342,8.1950367167232443,-4.2180749063016076,12.447938751070257,-2.9706732569393623,6.8097576413701173,null,132.28712159751586,133.14885460329177,133.47316154776885,128.36613715156915,130.1999584274908,126.54232290332652]
[332,-2.80732125416539,2.3300531662110009,1.8017179922591133,-0.89048882177535305,null,null,-2.8096860182206731,-1.6883591769878914,3.0512370414644754,1.6009828790201268,1.4283669363671724E-2,-0.57020267824981785,-0.20509462966476777,-0.20935076027753352,0.33543292119637691,-8.4796470072721508E-2,9.6292585811049936E-2,-0.32282512213080006,0.60422796926045064,-0.3883133776345109,2.6189272547919571,8.007584874035123E-2,-0.77676940204161171,-0.34749515018169097,2.1491779345596238,0.46909508071723494,-6.8683866993794567,-7.0570934007355639,5.3849591923857352,-1.665857718173902,null,134.8238957423288,138.12985000788379,130.61002953294366,125.77358650575388,123.48382094110376,120.90072524645966,null,null,-2.8096860182206731,-1.6883591769878914,3.0512370414644754,1.6009828790201268,1.4283669363671724E-2,-0.57020267824981785,-0.20509462966476777,-0.20935076027753352,0.33543292119637691,-8.4796470072721508E-2,9.6292585811049936E-2,-0.32282512213080006,0,-0.3883133776345109,0,0,-0.77676940204161171,-0.34749515018169097,2.1491779345596238,0.46909508071723494,-6.8683866993794567,-7.0570934007355639,5.3849591923857352,-1.665857718173902,null,135.42812371158925,138.75532421916557,133.84861474503387,129.08632845377014,126.85029689061022,124.33887770260314]
[333,-3.2087383777711516,2.5184615956211656,-0.78968449111116379,4.1855981099057935,null,null,-3.2111031418264346,4.5971171796581727,-1.8455016437659453,-1.2242201621527788,2.990887724492326,-0.97280135928052047,-1.6686200254603101E-2,0.36334239255011003,0.13910047546453974,-0.5565282493474677,0.21686688829870882,-0.39259069768346633,-1.9871745141098265,0.12931577423052731,-1.0401041728655782,0.40589729990947898,0.55385687591787924,1.1676840516425315,7.2252648662407708,7.6316212328504793,11.279224202603206,1.3425058011604118,3.2157889403034532,-20.187359771296371,null,138.24408145965521,133.36584812268674,135.8065185144562,133.81831299221309,126.60541054386063,123.0048555279847,null,null,-3.2111031418264346,4.5971171796581727,-1.8455016437659453,-1.2242201621527788,2.990887724492326,-0.97280135928052047,-1.6686200254603101E-2,0.36334239255011003,0.13910047546453974,-0.5565282493474677,0.21686688829870882,-0.39259069768346633,-1.9871745141098265,0,-1.0401041728655782,0,0,0,7.2252648662407708,7.6316212328504793,11.279224202603206,1.3425058011604118,3.2157889403034532,-20.187359771296371,null,138.24408145965521,133.49516389691726,135.94069892852932,134.36129090429654,127.69594630029357,125.29000891693455]
[334,0.47291774213278204,2.8142588275019413,2.2860656743197136,20.701122352903912,null,null,0.47055297807749918,0.69525710968804988,2.3049868171324803,-0.35152852565790094,-0.76711677267666079,1.1902801782649308,0.27911103162617268,-0.52962969097158785,0.76149637230896738,-0.26841507567379219,0.42908960741215108,-1.2707517111805622E-2,1.0885756513210509,0.35823211599920235,0.57364833905067303,-0.55782139756688864,0.78259798609761133,0.46512084636395179,23.740789109238889,-18.46453119552455,14.044452454322471,1.6810182070204274,12.056310336123225,-11.251005362112236,null,130.42344462044107,129.24406271744044,125.30929407214005,123.30959733918388,120.80128952834472,115.59308215313268,null,null,0.47055297807749918,0.69525710968804988,2.3049868171324803,-0.35152852565790094,-0.76711677267666079,1.1902801782649308,0.27911103162617268,-0.52962969097158785,0.76149637230896738,-0.26841507567379219,0.42908960741215108,-1.2707517111805622E-2,0,0,0,-0.55782139756688864,0,0,23.740789109238889,-18.46453119552455,14.044452454322471,1.6810182070204274,12.056310336123225,-11.251005362112236,null,131.51202027176211,130.69923341224597,127.34098766705924,125.3730714491368,123.7039383016027,118.98047400139147]
[335,-5.5655902294686772,2.0194703500995788,0.55871348270733501,-2.593479459498123,null,null,-5.5679549935239603,0.11945180918425105,-1.9793659700580553,1.0770068665962229,1.6567842052948474,2.9054522014375435E-3,-0.5156774457761899,0.1134252915838041,-0.28875936576829497,-9.3899214731908209E-2,0.77636173052093049,1.1907979729182117E-2,-0.63877654029132769,0.19810632794485983,0.55053300680877348,-0.1123698269451554,0.7666412617027567,-0.64441180321233615,0.44618729683685387,-2.0482979546341675,-8.0298939293605471,-8.6765004335248204,14.380074857519871,0.17294266099345545,null,139.70680307441631,140.45316049340178,141.1601873400999,137.20481638412664,132.24026461495635,129.81309590810559,null,null,-5.5679549935239603,0.11945180918425105,-1.9793659700580553,1.0770068665962229,1.6567842052948474,2.9054522014375435E-3,-0.5156774457761899,0.1134252915838041,-0.28875936576829497,-9.3899214731908209E-2,0.77636173052093049,1.1907979729182117E-2,-0.63877654029132769,0,0,-0.1123698269451554,0,-0.64441180321233615,0.44618729683685387,-2.0482979546341675,-8.0298939293605471,-8.6765004335248204,14.380074857519871,0.17294266099345545,null,139.70680307441631,140.65126682134664,141.91570133921272,137.96273839324655,133.76984768565649,131.37145849601859]
[336,1.2990088289056332,2.5633505261603036,1.8267009411348893,-4.9075247135721893,null,null,1.2966440648503503,1.1254259960944519,3.3365889910744184,-0.54422577026204633,-1.3746543462603205,3.935568107556028,2.8202730284534905E-2,-0.49241661397396319,-0.44652737861608349,0.15025413896483464,0.23173792575117558,0.11926397614562045,0.62921091813622665,0.64776872772677008,2.055669534901277,6.7359760729180262E-2,1.0786195651559685,1.6578746882368431,-1.8678579572372125,-20.12181271940382,-2.6375222761438661,11.020571103188242,9.3014694277615177,-2.7388864105438198,null,129.4615591479315,127.48168547406682,119.32405394397958,117.33243562191244,114.86491849170011,105.54839552972004,null,null,1.2966440648503503,1.1254259960944519,3.3365889910744184,-0.54422577026204633,-1.3746543462603205,3.935568107556028,2.8202730284534905E-2,-0.49241661397396319,-0.44652737861608349,0.15025413896483464,0.23173792575117558,0.11926397614562045,0,0,0,0,0,0,-1.8678579572372125,-20.12181271940382,-2.6375222761438661,11.020571103188242,9.3014694277615177,-2.7388864105438198,null,130.09077006606771,128.76105156470084,122.63414555762273,120.78182868467829,119.50222681856488,111.75884081062962]
[337,4.0545367313337044,3.1352108554583378,-1.1115697598884489,3.6616060949719604,null,null,4.0521719672784213,-0.79530439172920842,-3.007723439111317,0.82408891501495174,4.5066643887824549,0.9318071637419012,0.60006305958256911,-0.61689201744502675,-0.46630124370178505,-0.5566180140895356,0.84099791457418371,-0.17007163430424921,-2.3090597828871116,0.44937012231320006,2.3565647812090993,0.30252664698759713,-0.80696411436654047,1.3967979286784784,6.7012728513069373,-7.0458553286598278,3.4871237483674014,-6.6886717848742236,6.175702643934514,0.7330565974918315,null,129.57413745635617,130.13109032152803,129.85041969621375,125.17862931473192,118.39366817848261,112.35674133894832,null,null,4.0521719672784213,-0.79530439172920842,-3.007723439111317,0.82408891501495174,4.5066643887824549,0.9318071637419012,0.60006305958256911,-0.61689201744502675,-0.46630124370178505,-0.5566180140895356,0.84099791457418371,-0.17007163430424921,-2.3090597828871116,0,0,0,-0.80696411436654047,0,6.7012728513069373,-7.0458553286598278,3.4871237483674014,-6.6886717848742236,6.175702643934514,0.7330565974918315,null,129.57413745635617,130.58046044384122,132.67601139837166,128.30997667227535,121.46284587017357,116.84655588860571]
[338,2.6757066657821551,3.0905125184673103,1.3318632210761285,2.2291941452422095,null,null,2.673341901726872,-1.0859701765670244,3.6373037772737931,1.3771077236946769,3.5203901675760072,3.1527195754604027,0.55536472259154168,-0.31878668736847704,0.29758292784414131,-0.39966325809813297,-0.22361577869191596,0.78276831515601186,0.13437319807746584,0.71530482430746378,0.39756832077315307,-1.1538872052944664,2.5114725515480671,-0.28627789013290805,5.2688609015771863,-8.0983410282974049,1.6684799821479204,-5.3711783945435982,-11.622490103892586,5.8575888919214689,null,128.82921615682289,129.87324530937468,123.88437552295993,120.18401627442,110.06761588916407,104.29338103791069,null,null,2.673341901726872,-1.0859701765670244,3.6373037772737931,1.3771077236946769,3.5203901675760072,3.1527195754604027,0.55536472259154168,-0.31878668736847704,0.29758292784414131,-0.39966325809813297,-0.22361577869191596,0.78276831515601186,0,0,0,-1.1538872052944664,0,-0.28627789013290805,5.2688609015771863,-8.0983410282974049,1.6684799821479204,-5.3711783945435982,-11.622490103892586,5.8575888919214689,null,128.96358935490034,130.72665995291607,125.12238134348536,121.41865843926,113.78806579312496,107.99690328678847]
[339,0.70243813211817974,2.9352701109352832,-1.204224881181915,1.6755240712425707,null,null,0.70007336806289688,-1.7811929201236723,-0.44223600457472712,6.1441298327031246,1.1371593498244748,5.8862903584797355,0.40012231505951457,-2.484505872662357E-3,-0.30904923888180802,0.23176499204304379,3.7342462171367163E-2,0.30593267083322084,-2.4017149041805776,-0.27171621273943725,2.0043121136323432,2.6495211428384944,0.71769307318164599,1.1318601799233994,4.7151908275775476,-14.244067981037102,-14.734580076957197,-12.65504493799682,3.91249944230263,3.4222769445040333,null,133.76128509186483,137.32275299295682,134.26900878839805,121.58990510809939,116.31480443855334,105.620442981352,null,null,0.70007336806289688,-1.7811929201236723,-0.44223600457472712,6.1441298327031246,1.1371593498244748,5.8862903584797355,0.40012231505951457,-2.484505872662357E-3,-0.30904923888180802,0.23176499204304379,3.7342462171367163E-2,0.30593267083322084,-2.4017149041805776,-0.27171621273943725,0,0,0,0,4.7151908275775476,-14.244067981037102,-14.734580076957197,-12.65504493799682,3.91249944230263,3.4222769445040333,null,133.76128509186483,137.32275299295682,136.27332090203041,126.16145856819377,121.62470081894874,111.8794681041951]
[340,2.0803500474515366,2.7096884561657477,1.323301008394435,-11.09092705334157,null,null,2.0779852833962535,-3.8235405175681492,-0.28318683483459284,2.4787061267949606,-0.25696489063600958,2.3631390276904707,0.17454066028997905,0.5740808539924438,-0.48241344302744649,-9.0319652557250052E-2,0.49197696267426361,6.9913539633069455E-2,0.12581098539577229,-2.476559387945787,1.5441467366573884,1.2376546108410085,-0.12254207106991899,-1.1047504929320002,-8.0512602970065927,15.774352857440192,-13.711626267516078,-2.6468920218835028,4.8361483819372193,0.68193958205998984,null,129.1279305718796,138.3101550076542,135.27473591589259,128.12408185015809,126.06862674823292,121.12908756824645,null,null,2.0779852833962535,-3.8235405175681492,-0.28318683483459284,2.4787061267949606,-0.25696489063600958,2.3631390276904707,0.17454066028997905,0.5740808539924438,-0.48241344302744649,-9.0319652557250052E-2,0.49197696267426361,6.9913539633069455E-2,0,-2.476559387945787,0,0,-0.12254207106991899,-1.1047504929320002,-8.0512602970065927,15.774352857440192,-13.711626267516078,-2.6468920218835028,4.8361483819372193,0.68193958205998984,null,129.25374155727536,138.44427569809909,136.95506412935731,131.02473224626053,129.03557965617841,124.08463632853942]
[341,0.84225292386607131,1.9339416568077672,1.9386769223118152,-3.7034633164974387,null,null,0.83988815981078846,-0.29244304820405498,1.206296242002687,1.2064313127967061,-0.59645291756564345,0.94074918501573057,-0.60120613906800147,-0.28607520504803441,-1.7479488152085665E-2,0.27795314528551485,0.1942102957287819,-0.28620800386592604,0.74118689931315251,1.7730859717647194,-0.46983719380368028,0.86365482266356697,-1.0382337220563027,1.0350387865834758,-0.6637965601624618,-2.860919523369708,-8.1106541019187333,9.4931602434085818,5.6481138186834157,-2.5216752549933372,null,129.1478981251478,128.13652885636512,125.64637003063031,120.9618870122362,119.71778744121104,113.90622035527889,null,null,0.83988815981078846,-0.29244304820405498,1.206296242002687,1.2064313127967061,-0.59645291756564345,0.94074918501573057,-0.60120613906800147,-0.28607520504803441,-1.7479488152085665E-2,0.27795314528551485,0.1942102957287819,-0.28620800386592604,0,0,-0.46983719380368028,0,-1.0382337220563027,0,-0.6637965601624618,-2.860919523369708,-8.1106541019187333,9.4931602434085818,5.6481138186834157,-2.5216752549933372,null,129.88908502446094,130.66563625517671,128.18843387037805,124.38170376354152,123.21745237801261,118.46381872943317]
[342,-1.4685436960658,2.4624553470098824,-2.2539497810418658,5.7725986269160234,null,null,-1.4709084601210829,-2.6522364373452305,1.5604465261893585,0.8182832644576985,-0.49745983407798045,2.8911788389680408,-7.2692448865886217E-2,-1.0755875232421637,-3.2307783241984911E-2,-0.1954516512361959,-0.17811156360216973,0.16983787188881472,-3.4514398040405285,0.40532879782902165,0.25606543401929094,-0.11771891133670387,1.2714730455460836,1.9764297086681015,8.8122653832510007,-13.518209711700994,-4.774450794707608,-8.8040355113807145,-0.3326057436434855,1.3250906719247455,null,137.16360405446434,139.9421018931244,136.28087439767253,132.52594611919105,128.6200865947024,120.06306786892145,null,null,-1.4709084601210829,-2.6522364373452305,1.5604465261893585,0.8182832644576985,-0.49745983407798045,2.8911788389680408,-7.2692448865886217E-2,-1.0755875232421637,-3.2307783241984911E-2,-0.1954516512361959,-0.17811156360216973,0.16983787188881472,-3.4514398040405285,0,0,-0.11771891133670387,0,0,8.8122653832510007,-13.518209711700994,-4.774450794707608,-8.8040355113807145,-0.3326057436434855,1.3250906719247455,null,137.16360405446434,140.34743069095342,136.94288054824813,133.19108548974529,130.56910705989179,123.97304844452948]
[343,-2.9197449711019661,2.6581622941215337,-1.09240954933491,11.32264458776775,null,null,-2.9221097351572491,-0.43950605075810895,2.6530411037646893,-2.0596592631590669,-1.2927526166537004,0.66841407867289981,0.12301449824576505,0.81225674989295449,0.78509573421284129,-0.4423144594411772,0.6363861278514773,-0.40910144924144864,-2.2898995723335727,-0.36387993054412426,2.0963045111968697,-0.52721496230062759,1.6538903854371512,-3.5185595534360292E-2,14.362311344102727,12.772866106453975,3.6374306800636127,0.32734009533779229,16.52025626005241,-5.3636348067633524,null,138.31629274353605,141.34671657791071,135.47007467654345,135.7273715066097,133.70150024919923,129.25011772401945,null,null,-2.9221097351572491,-0.43950605075810895,2.6530411037646893,-2.0596592631590669,-1.2927526166537004,0.66841407867289981,0.12301449824576505,0.81225674989295449,0.78509573421284129,-0.4423144594411772,0.6363861278514773,-0.40910144924144864,-2.2898995723335727,-0.36387993054412426,0,-0.52721496230062759,0,-3.5185595534360292E-2,14.362311344102727,12.772866106453975,3.6374306800636127,0.32734009533779229,16.52025626005241,-5.3636348067633524,null,138.31629274353605,141.34671657791071,137.56637918774032,137.88940674280761,137.59284532717732,133.17269649330387]
[344,2.235840077467063,2.484797464545617,1.2990008290844171,-9.8716981880793497,null,null,2.23347531341178,-2.5227841070386874,-0.58357832588970837,1.6252491230943673,1.4845421856891432,1.9053052624694204,-5.0350331330151654E-2,-7.8152080174546334E-2,0.68131594567874831,0.10840126771973457,0.32507565694814478,-0.31584009152319537,0.10151080608575436,0.29009872452513097,-0.94815025660894126,1.5377300950291746,-0.30824583341037903,0.82292562896204746,-6.8320314317443724,3.8796721189964867,9.9755767238712476,3.8586662708082295,-0.31990398182327429,-6.7432436797378212,null,128.66614137833028,132.38045885593786,133.6813268100164,127.60087212363541,123.30293705823573,116.5304479316393,null,null,2.23347531341178,-2.5227841070386874,-0.58357832588970837,1.6252491230943673,1.4845421856891432,1.9053052624694204,-5.0350331330151654E-2,-7.8152080174546334E-2,0.68131594567874831,0.10840126771973457,0.32507565694814478,-0.31584009152319537,0,0,-0.94815025660894126,0,-0.30824583341037903,0,-6.8320314317443724,3.8796721189964867,9.9755767238712476,3.8586662708082295,-0.31990398182327429,-6.7432436797378212,null,128.76765218441602,132.7766660065956,134.08941339455637,129.54661226827616,125.25630841715991,119.30056894663201]
[345,2.5694030178949578,2.4950975797448094,2.3190038438645564,-17.214530168109892,null,null,2.5670382538396748,1.2380044053343322,-1.4947916132614709,-4.3713476327000151,1.9291748528406807,-3.2140572942260421,-4.0050216130959271E-2,-0.39211592439450138,-0.27410389501147581,0.40351564181736732,0.1608430246938739,0.38944435992692927,1.1215138208658937,1.7080604781640489,-0.72097828128565378,-2.2375712019474738,-0.27426415674310589,-3.6057727698335524,-14.174863411774915,-11.062477091335076,-8.2307642419952138,16.538894995206903,8.0264122775477738,22.544867391099089,null,127.22918629655928,124.1647048753417,124.97101114040339,130.76963782386915,125.67739006841192,130.77606102051163,null,null,2.5670382538396748,1.2380044053343322,-1.4947916132614709,-4.3713476327000151,1.9291748528406807,-3.2140572942260421,-4.0050216130959271E-2,-0.39211592439450138,-0.27410389501147581,0.40351564181736732,0.1608430246938739,0.38944435992692927,0,0,-0.72097828128565378,-2.2375712019474738,-0.27426415674310589,-3.6057727698335524,-14.174863411774915,-11.062477091335076,-8.2307642419952138,16.538894995206903,8.0264122775477738,22.544867391099089,null,128.35070011742516,126.99839309613485,127.88918093344981,133.87645171510357,128.77802977685639,134.05069875434333]
[346,-0.53201023156252658,2.8912790919464193,2.5652885278690363E-2,-2.6903263056325604,null,null,-0.53437499561780943,2.1960714292765826,-0.21284455984845499,2.9801269271791688,3.6697627103688504,-2.2636333843896423,0.35613129607065064,-4.6709867686604678E-2,-0.25686764954751817,4.3279576682795362E-2,0.48789236001181013,0.33058580606211985,-1.1718371377199723,1.1857382752965542,-1.8012997971926896,1.0633486614755454,-1.5166434210123629,1.7089809428715199,0.34934045070241648,-2.7191059763007286,1.9525726281642015,-3.1622537744081201,8.2260942822487202,-8.0345984363505956,null,134.14856978018864,130.82884995032276,131.22386903977025,123.8333924751595,118.33542548049375,116.43636396111833,null,null,-0.53437499561780943,2.1960714292765826,-0.21284455984845499,2.9801269271791688,3.6697627103688504,-2.2636333843896423,0.35613129607065064,-4.6709867686604678E-2,-0.25686764954751817,4.3279576682795362E-2,0.48789236001181013,0.33058580606211985,-1.1718371377199723,0,-1.8012997971926896,0,-1.5166434210123629,0,0.34934045070241648,-2.7191059763007286,1.9525726281642015,-3.1622537744081201,8.2260942822487202,-8.0345984363505956,null,134.14856978018864,132.01458822561932,132.42963851793223,126.08588399525145,120.55321147381098,120.4637660511813]
[347,-1.1599408735804542,2.3466308940379004,-0.37526752920291018,-0.11261103018734397,null,null,-1.162305637635737,-3.5310326672064587,-3.8155064421147213,0.51631685541391936,-2.2534835222227034,-2.8599192003933931,-0.18851690183786829,-0.22655366453747927,-4.3620813007473114E-2,3.9189883821347582E-2,-1.1994497072329706,-0.30554691272753454,-1.5727575522015729,-0.27296996828892506,-9.0911962400180624E-2,-0.76437688539788018,1.8761826086776843,0.53925824683984591,2.9270557261476329,-12.913437648527086,9.5658194195905626,-5.6009210409079397,-14.080656642383143,-9.6395437832288113,null,134.70463751497084,140.51018997101727,144.95998212646353,142.65806221785454,139.44074233706806,139.6509519706201,null,null,-1.162305637635737,-3.5310326672064587,-3.8155064421147213,0.51631685541391936,-2.2534835222227034,-2.8599192003933931,-0.18851690183786829,-0.22655366453747927,-4.3620813007473114E-2,3.9189883821347582E-2,-1.1994497072329706,-0.30554691272753454,-1.5727575522015729,-0.27296996828892506,-9.0911962400180624E-2,-0.76437688539788018,0,0,2.9270557261476329,-12.913437648527086,9.5658194195905626,-5.6009210409079397,-14.080656642383143,-9.6395437832288113,null,134.70463751497084,140.51018997101727,144.95998212646353,142.65806221785454,141.31692494574577,142.15128324022533]
[348,-2.6604337370607913,2.5555646342439902,0.66400053084007016,-9.9463227551394926,null,null,-2.6627985011160744,-0.784001121351242,0.63866253878124057,-0.75854353336522073,0.30944816395845565,-4.3639074289941577,2.0416838368221502E-2,-0.16326893414715915,-0.17608057432414537,0.12819437337604001,-2.2753107307019516E-2,-0.85129581175805047,-0.53348949215859254,0.84186671376009814,1.64912427712148,-1.3728467470563706,-6.2909346123751542E-2,-0.81792101043661591,-6.9066559988045153,1.4310884044643402,-2.0571800492875085,-2.4733440341468858,2.6779928276146538,-7.7530410681534434,null,136.05134136180936,136.95889311568902,132.94973481816055,132.95459466960168,129.5197379763265,132.01091510133722,null,null,-2.6627985011160744,-0.784001121351242,0.63866253878124057,-0.75854353336522073,0.30944816395845565,-4.3639074289941577,2.0416838368221502E-2,-0.16326893414715915,-0.17608057432414537,0.12819437337604001,-2.2753107307019516E-2,-0.85129581175805047,-0.53348949215859254,0,0,-1.3728467470563706,-6.2909346123751542E-2,-0.81792101043661591,-6.9066559988045153,1.4310884044643402,-2.0571800492875085,-2.4733440341468858,2.6779928276146538,-7.7530410681534434,null,136.05134136180936,137.80075982944911,135.44844869854228,135.5125047189054,132.10860097453013,134.74435201500728]
[349,-1.649547045671431,2.562431056569515,0.52949696349972397,-1.9385143836173673,null,null,-1.6519118097267138,0.21731330499338244,3.6275899445825868,-0.82384560830511766,0.53966584312198185,9.1839461712042159E-2,2.7283260693746314E-2,-0.23757340711204655,0.2329756782758543,0.10300957418015555,0.63137705263365707,0.60969857764888324,-0.66799305949893872,0.81752198966549594,0.35706176430310999,2.2502795131851916,-0.69806099003619559,-2.6588221708089779,1.1011523727176096,-13.451681732387492,-7.6086686367081242,-6.7927386754630668,11.347037328112895,13.818531185100831,null,134.7643642707047,134.19169543192763,128.10711186994178,124.42718971417617,122.0383174034824,122.04467064600003,null,null,-1.6519118097267138,0.21731330499338244,3.6275899445825868,-0.82384560830511766,0.53966584312198185,9.1839461712042159E-2,2.7283260693746314E-2,-0.23757340711204655,0.2329756782758543,0.10300957418015555,0.63137705263365707,0.60969857764888324,-0.66799305949893872,0,0,0,-0.69806099003619559,-2.6588221708089779,1.1011523727176096,-13.451681732387492,-7.6086686367081242,-6.7927386754630668,11.347037328112895,13.818531185100831,null,134.7643642707047,135.00921742159312,129.26883444400659,127.86719502109941,125.53416080690226,125.62379349075267]
[350,-3.5370063929178319,2.2497747007166837,1.6473037541025586,3.6128386431219135,null,null,-3.539371156973115,-1.6451414640161159,0.4991868283758667,0.98228798380750559,-1.0770891763086519,-3.7938912547220749,-0.28537309515908493,-0.64492517999351717,-1.1950101545364857,-9.7157710363406924E-2,-0.34509060002615399,2.9217002149004578E-2,0.44981373110389589,0.12982158790457454,-0.62221901362713217,-1.3467721202461074,1.4904358876309414,-0.17056434291655531,6.6525053994568903,-1.2714589068551061,-28.308255073576568,3.0376926149519985,-12.886282052306592,5.2145394624208681,null,135.92312371665048,138.09083738749976,135.16934558067638,132.55043090565368,128.98555661502871,131.16855437286461,null,null,-3.539371156973115,-1.6451414640161159,0.4991868283758667,0.98228798380750559,-1.0770891763086519,-3.7938912547220749,-0.28537309515908493,-0.64492517999351717,-1.1950101545364857,-9.7157710363406924E-2,-0.34509060002615399,2.9217002149004578E-2,0,0,-0.62221901362713217,-1.3467721202461074,0,-0.17056434291655531,6.6525053994568903,-1.2714589068551061,-28.308255073576568,3.0376926149519985,-12.886282052306592,5.2145394624208681,null,136.37293744775437,138.6841092964996,135.76292991126428,133.14643914839891,131.08563489895994,133.39191861536455]
[351,-0.90846002812934168,1.5954119548296168,1.57691725722561,-26.715216936215018,null,null,-0.91082479218462453,1.146239276800048,-5.0455952253951173,-0.74521235230009542,-1.0604825154188089,-1.8042991902345582,-0.93973584104615182,-0.43298075144913239,-1.0512801593193659,8.7082197220742508E-3,0.10008572562964346,0.15732010920706196,0.37942723422694735,0.42040855889351558,-1.5371280584996687,2.9463025679901005,-2.4091469991274694,-2.6552669095922381,-23.675550179880041,-4.1666937243175024,-1.7075511543092596,0.71013049827155816,4.2620495809828869,8.4208605254182647,null,131.42524044051058,129.72988852137249,135.40888264303581,130.97375074481337,131.83130585579619,134.04220716627304,null,null,-0.91082479218462453,1.146239276800048,-5.0455952253951173,-0.74521235230009542,-1.0604825154188089,-1.8042991902345582,-0.93973584104615182,-0.43298075144913239,-1.0512801593193659,8.7082197220742508E-3,0.10008572562964346,0.15732010920706196,0,0,-1.5371280584996687,0,-2.4091469991274694,-2.6552669095922381,-23.675550179880041,-4.1666937243175024,-1.7075511543092596,0.71013049827155816,4.2620495809828869,8.4208605254182647,null,131.80466767473752,130.53130691495011,136.2582286318692,134.78839746018056,135.74949412462217,138.11242994987492]
[352,1.2260931816492129,2.3565497353235592,0.41195564650881522,-4.1585414714158517,null,null,1.22372841759393,-0.92235976349397863,2.7654675737121797,-7.0502974299873108E-2,-1.1084343890950648,-2.554380264404247,-0.1785980605522095,-2.0992947684125962E-2,0.18919275761607457,-2.194718184930089E-2,-0.13605681849611262,-7.3553377865327896E-2,-0.78553437648984747,-7.53938532834868E-2,2.0423042257748674,-1.3839617846912147,0.52306505144435089,0.31556352981908931,-1.1188747150808749,-2.9116200432720025,4.9851545347416373,0.9007524835797498,-5.4916546956071279,-9.3085753679609091,null,130.7084756921341,132.76519782835737,126.04690888899486,124.83643507750209,122.36256636364143,121.91536969348101,null,null,1.22372841759393,-0.92235976349397863,2.7654675737121797,-7.0502974299873108E-2,-1.1084343890950648,-2.554380264404247,-0.1785980605522095,-2.0992947684125962E-2,0.18919275761607457,-2.194718184930089E-2,-0.13605681849611262,-7.3553377865327896E-2,-0.78553437648984747,-7.53938532834868E-2,0,-1.3839617846912147,0,0,-1.1188747150808749,-2.9116200432720025,4.9851545347416373,0.9007524835797498,-5.4916546956071279,-9.3085753679609091,null,130.7084756921341,132.76519782835737,128.08921311476973,126.90990068210388,125.01151363528552,124.99738952997687]
[353,-1.1317088622559255,2.7158879929685211,0.75700730833413754,-4.6145145525383615,null,null,-1.1340736263112083,-2.1176516144202449,-1.0536366195739626,-2.4780681204051445,3.2917988788766412,-2.693062156775361,0.18074019709275246,-0.69448602267950932,0.45978957829270728,-0.44989712820725147,0.44284858928151838,-0.422882529284899,-0.44048271466452515,-0.92162032324783838,-1.530725476556031,0.3407434025614291,0.56865252141276112,-0.61296603971474095,-1.5748477962033847,-4.8537573675903545,9.3299966121342042,-6.824453027988362,0.70706164124883353,-10.629679179664443,null,134.01624595631566,137.77174173618204,140.17863201364923,140.31636705321196,132.91753862267478,133.59116715795534,null,null,-1.1340736263112083,-2.1176516144202449,-1.0536366195739626,-2.4780681204051445,3.2917988788766412,-2.693062156775361,0.18074019709275246,-0.69448602267950932,0.45978957829270728,-0.44989712820725147,0.44284858928151838,-0.422882529284899,-0.44048271466452515,-0.92162032324783838,-1.530725476556031,0,0,-0.61296603971474095,-1.5748477962033847,-4.8537573675903545,9.3299966121342042,-6.824453027988362,0.70706164124883353,-10.629679179664443,null,134.01624595631566,137.77174173618204,140.17863201364923,140.65711045577339,133.82274910546931,134.53465420082466]
[354,1.2793773936069182,2.9892265047332214,0.60191433767622049,-2.9275469564997549,null,null,1.2770126295516353,-2.1694612063602414,-0.80205340755165466,-0.61331849053705789,-0.53244113986410802,-5.1813476931125129,0.45407870885745272,4.9125019432923356E-2,0.49737771514977203,-0.1371558569304967,1.1299941179784532,-0.45989737393343688,-0.59557568532244221,1.3364129033207242,-0.93043893027189872,1.1623423246020548,-1.1494429906727304,-0.67723035043753799,0.11211979983522191,8.9448993292870256,2.1199691263814691,-1.1792686642955963,27.321307877683338,-4.3623264306194542,null,131.25571702914809,133.71872726848852,135.09680919159612,132.06238964908965,132.32809671418181,136.56428766291731,null,null,1.2770126295516353,-2.1694612063602414,-0.80205340755165466,-0.61331849053705789,-0.53244113986410802,-5.1813476931125129,0.45407870885745272,4.9125019432923356E-2,0.49737771514977203,-0.1371558569304967,1.1299941179784532,-0.45989737393343688,-0.59557568532244221,0,-0.93043893027189872,0,-1.1494429906727304,-0.67723035043753799,0.11211979983522191,8.9448993292870256,2.1199691263814691,-1.1792686642955963,27.321307877683338,-4.3623264306194542,null,131.25571702914809,135.05514017180923,136.47383929493037,134.62872820461811,134.97649787220121,139.39518910680187]
[355,3.150056547720768,3.2009572840030045,1.0900060986494311,6.8383000101173437,null,null,3.147691783665485,3.9402501459737178,-2.1000657259187019,-1.911769545112449,-1.2061401010863515,0.34275486761662066,0.66580948812723584,0.60320017781620638,0.50870430297719205,0.31844660533947966,-0.3924221826015013,-4.9013354846723534E-2,-0.1074839243492316,2.509759751917036,-0.76875538948480659,-1.1278003498125844,-2.1659165712459854,0.53798709831204716,9.877966766452321,7.5826436770508288,10.146417912361359,18.044976627369262,-8.2328868824476302,-4.8787810886352769,null,128.60061286223635,122.63049104089646,125.18129830703471,126.48188207441572,126.54142350843776,122.31722615450728,null,null,3.147691783665485,3.9402501459737178,-2.1000657259187019,-1.911769545112449,-1.2061401010863515,0.34275486761662066,0.66580948812723584,0.60320017781620638,0.50870430297719205,0.31844660533947966,-0.3924221826015013,-4.9013354846723534E-2,-0.1074839243492316,0,-0.76875538948480659,-1.1278003498125844,-2.1659165712459854,0,9.877966766452321,7.5826436770508288,10.146417912361359,18.044976627369262,-8.2328868824476302,-4.8787810886352769,null,128.60061286223635,125.1402507928135,127.80154358128287,129.2003057075477,129.3243304615691,125.67932247731942]
[356,0.40011092479458449,2.4803579783872789,0.50124587180743219,-8.7828580154990217,null,null,0.39774616073930164,-1.2461440889978483,-4.8942337570060941,-2.1774242724589179,1.5061622102174774,-1.0055162740087291,-5.4789817488489767E-2,5.9440050396971422E-2,-0.30778926677895191,0.46413035532642066,0.48733772374575191,-0.52982522589115044,-0.69624415119123051,-1.1905479183022303,-2.3030265944168149,-1.7142133766589476,1.3646507340847367,-0.27390489651812366,-5.7431912591640444,5.598563162009154,11.222354168051258,20.99410578978442,4.0604918531960488,-7.2111889254952217,null,131.87629035392428,135.63037725800291,143.25050102737131,146.42276692663933,140.72574909502583,138.76985536849901,null,null,0.39774616073930164,-1.2461440889978483,-4.8942337570060941,-2.1774242724589179,1.5061622102174774,-1.0055162740087291,-5.4789817488489767E-2,5.9440050396971422E-2,-0.30778926677895191,0.46413035532642066,0.48733772374575191,-0.52982522589115044,-0.69624415119123051,-1.1905479183022303,-2.3030265944168149,-1.7142133766589476,0,-0.27390489651812366,-5.7431912591640444,5.598563162009154,11.222354168051258,20.99410578978442,4.0604918531960488,-7.2111889254952217,null,131.87629035392428,135.63037725800291,143.25050102737131,146.42276692663933,142.09039982911059,140.16679710233149]
[357,-1.6061032124103323,2.4900573070073904,0.8961433627076536,-13.932764849820414,null,null,-1.6084679764656151,0.37653618703911729,-2.8978011675125548,2.6639984045328235,-2.2582340549617896,1.7791820800297895,-4.5090488868378298E-2,0.29433541322806711,0.82096680355657226,0.41810967095006646,-0.25829623916898869,0.3090731017812538,-0.30134666029100909,1.0750569859764685,-2.6895892021344796,-0.54417247959068971,1.3190023058236431,0.63845223479552216,-10.893098093485436,10.399254790618532,19.274206935922233,0.450762202400246,-5.9654013633355394,12.394959263367173,null,134.24178945825557,133.89505453239909,140.42454774781547,135.44122267195795,133.88298841754533,128.23742390888231,null,null,-1.6084679764656151,0.37653618703911729,-2.8978011675125548,2.6639984045328235,-2.2582340549617896,1.7791820800297895,-4.5090488868378298E-2,0.29433541322806711,0.82096680355657226,0.41810967095006646,-0.25829623916898869,0.3090731017812538,-0.30134666029100909,0,-2.6895892021344796,-0.54417247959068971,0,0,-10.893098093485436,10.399254790618532,19.274206935922233,0.450762202400246,-5.9654013633355394,12.394959263367173,null,134.24178945825557,134.97011151837555,141.55947240078348,136.56798566621566,136.36924661329243,131.37239641427072]
[358,7.8347829079266476E-2,2.4746482922184549,1.1583060722437042,-9.409557403930549,null,null,7.5983065023983609E-2,2.8328375521821996,-0.86725575525470722,-0.83640905585081127,-1.1886184555210964,5.5054889766809021,-6.0499503657313713E-2,-0.79017670793134043,-0.32058903451893883,-0.59176344353431132,-0.17085954900340861,0.54458839108300561,-3.9183950754958508E-2,3.2332173360718075,1.1513179044815232,0.58367430035312595,2.1220671737276571,0.3362731039266702,-6.3698906475955717,-19.731758011953612,-6.2843657398507489,-11.135156616494552,-4.1060911851104613,-6.4421898118337158,null,131.6449802216321,124.53128457056287,122.61521768485197,119.63808420589065,115.49039893889093,106.27626770058954,null,null,7.5983065023983609E-2,2.8328375521821996,-0.86725575525470722,-0.83640905585081127,-1.1886184555210964,5.5054889766809021,-6.0499503657313713E-2,-0.79017670793134043,-0.32058903451893883,-0.59176344353431132,-0.17085954900340861,0.54458839108300561,-3.9183950754958508E-2,0,0,0,0,0,-6.3698906475955717,-19.731758011953612,-6.2843657398507489,-11.135156616494552,-4.1060911851104613,-6.4421898118337158,null,131.6449802216321,127.76450190663469,127.07379139887226,124.75757284251399,122.86379588097917,113.77409352200677]
[359,2.6612553702043051,3.7536786503986947,1.7793206519521945,13.670711116510393,null,null,2.6588906061490221,2.2937987155790873,-0.35126715479384052,-2.3701764085030352,1.7984418722610622,2.7064363568441117,1.2185308545229261,0.20451385438114444,0.48597436952214679,0.4613001832676189,-0.18484340005542998,0.12628180911912423,0.58183062895353177,-0.4283355145460449,-0.73518933710672596,-0.16662313641882687,4.0218636697546861,1.3230601970903999,16.71037787284537,5.4131585389573651,9.4186562429144676,8.7011957094244252E-2,-3.2399592873242189,-0.98585670046434482,null,129.2350994345332,127.73363656882175,128.13097181313805,129.38107137122617,119.72564197776401,112.05358073061934,null,null,2.6588906061490221,2.2937987155790873,-0.35126715479384052,-2.3701764085030352,1.7984418722610622,2.7064363568441117,1.2185308545229261,0.20451385438114444,0.48597436952214679,0.4613001832676189,-0.18484340005542998,0.12628180911912423,0,-0.4283355145460449,-0.73518933710672596,-0.16662313641882687,0,0,16.71037787284537,5.4131585389573651,9.4186562429144676,8.7011957094244252E-2,-3.2399592873242189,-0.98585670046434482,null,129.81693006348672,128.31498692590111,128.72724385906565,130.00340891078889,124.36730858091414,117.98770761246081]
[360,-4.4947781931517916,1.9588806367826395,1.5640007846306636,-8.8947366650305923,null,null,-4.4971429572070747,0.82217543375509927,0.24814398649391564,-0.7396949331109991,-3.7760599278033968,0.23275738824138997,-0.5762671590931292,9.8580671329969061E-2,-0.12689861298764971,0.12156448776319451,-0.29499011994887159,0.20277585092243378,0.36651076163200091,-0.7270821151950696,3.7963879564882221,-0.54556123033490289,-1.2400123740953899,-1.7378525922548893,-5.8550699086956151,-2.9598320754820926,-4.2852611266027161,0.97387562198617506,-0.910498663887509,2.2083030749090562,null,137.01756176319188,137.64907025470032,132.1012755955982,131.22472676943966,134.13819884023758,132.78290801755259,null,null,-4.4971429572070747,0.82217543375509927,0.24814398649391564,-0.7396949331109991,-3.7760599278033968,0.23275738824138997,-0.5762671590931292,9.8580671329969061E-2,-0.12689861298764971,0.12156448776319451,-0.29499011994887159,0.20277585092243378,0,-0.7270821151950696,0,-0.54556123033490289,-1.2400123740953899,-1.7378525922548893,-5.8550699086956151,-2.9598320754820926,-4.2852611266027161,0.97387562198617506,-0.910498663887509,2.2083030749090562,null,137.38407252482386,138.02020206499427,136.27382387195655,135.49505081085584,138.62916111987687,137.35645145315158]
[361,0.74845950208925294,2.3881782013099793,0.78294872647145763,-1.4604397521254442,null,null,0.74609473803397008,-0.57756965946957128,1.4847553667343905,3.6149849222983175,0.26167310987655584,3.3683397415369867,-0.1469695945657894,-0.48756124040792193,0.20204606236764899,-1.1207885207630941E-2,-0.73005707091677907,0.7290350651586146,-0.41454129652720506,-0.79452033162599511,0.43150559260653387,1.061186169184448,-0.81913653092677918,1.0488672682269775,1.5792270042095327,4.3228199138021406,-1.1932856648545411,9.3382151147220398,-17.834146175564548,9.7964654279970986,null,131.01058446877832,132.72095624662586,129.27481785931013,121.07556354084942,117.46840551967887,110.02387259201635,null,null,0.74609473803397008,-0.57756965946957128,1.4847553667343905,3.6149849222983175,0.26167310987655584,3.3683397415369867,-0.1469695945657894,-0.48756124040792193,0.20204606236764899,-1.1207885207630941E-2,-0.73005707091677907,0.7290350651586146,-0.41454129652720506,-0.79452033162599511,0,0,-0.81913653092677918,0,1.5792270042095327,4.3228199138021406,-1.1932856648545411,9.3382151147220398,-17.834146175564548,9.7964654279970986,null,131.01058446877832,132.72095624662586,129.70632345191666,122.55950863630466,118.96068908379183,112.55440377809016]
[362,-1.8162941640529437,3.0822071988220108,0.62556274891046826,14.030502839903207,null,null,-1.8186589281082266,-0.45144256412695455,2.4943206962390621,-2.4540156811888565,2.8474708283773076,-6.1689722656357887E-2,0.54705940294624211,-0.23279793998989362,0.58051688052395578,-0.14296925869147925,0.11374593392496246,4.4326155512704357E-2,-0.57192727408819444,1.1130689427077511,-4.8946623508654419E-2,-1.030985920632439,1.3017900321371956,9.9244381624128408E-2,17.070169596238184,-3.21911560560673,10.006756140849436,-10.43860767415655,0.22107337295705909,-7.8827657453170463,null,135.58682132672953,135.65560836888548,131.87050163077453,133.45971456061454,125.55249634763113,122.37777985180935,null,null,-1.8186589281082266,-0.45144256412695455,2.4943206962390621,-2.4540156811888565,2.8474708283773076,-6.1689722656357887E-2,0.54705940294624211,-0.23279793998989362,0.58051688052395578,-0.14296925869147925,0.11374593392496246,4.4326155512704357E-2,-0.57192727408819444,0,-4.8946623508654419E-2,-1.030985920632439,0,0,17.070169596238184,-3.21911560560673,10.006756140849436,-10.43860767415655,0.22107337295705909,-7.8827657453170463,null,135.58682132672953,136.76867731159322,132.98178495457475,134.61377273535783,127.99538411230695,124.96824819885818]
[363,2.8028712227244004,2.9780469614832494,0.18959793863530394,-3.560408688111401,null,null,2.8005064586691173,3.6297689290612403,-4.0921270432739973,-4.2553993034578346,-4.5961644541465576,0.22083334188228201,0.44289916560748077,0.47794698644219125,-0.60041849042826234,-0.4784474005477013,-0.43744869425838662,9.020110086305877E-2,-1.0078920843633588,0.12631158878492199,1.255681746633929,1.8971414054996822,0.20385341669210577,-2.7536170602933017,-0.52074193177642414,6.9544318434884858,-2.5059500051519632,-3.066857874776336,3.1069687233929071,16.082404298490317,null,129.66635364866602,126.2913038866713,128.24298845506516,128.79115702496117,131.09295652249108,130.56761923948488,null,null,2.8005064586691173,3.6297689290612403,-4.0921270432739973,-4.2553993034578346,-4.5961644541465576,0.22083334188228201,0.44289916560748077,0.47794698644219125,-0.60041849042826234,-0.4784474005477013,-0.43744869425838662,9.020110086305877E-2,-1.0078920843633588,0,0,0,0,-2.7536170602933017,-0.52074193177642414,6.9544318434884858,-2.5059500051519632,-3.066857874776336,3.1069687233929071,16.082404298490317,null,129.66635364866602,126.41761547545623,129.63180668336301,132.15252265423356,134.85685128945545,134.39699845101944]
[364,0.27255990411927222,2.7999100436353559,1.268065913232143,1.6001083843529762,null,null,0.27019514006398937,-0.79094862211092409,-6.5632453308860823,-0.73015694071845549,-4.3956608777417756,1.8462839142120167,0.26476224775958723,0.41300277590544976,-0.93154042775476587,9.0586822941050915E-2,-1.1220075724890903,-0.98963579421300096,7.0575890233480321E-2,0.10198950119393224,0.25407566950848737,1.3070457865670582,-0.73056055673461695,2.619645784773236,4.639775140687953,-3.0218627155629325,-6.7484776615975974,-2.5266863024965764,-10.358739102244009,-15.9089265614721,null,131.69279138003651,133.99438961780496,140.58769272050648,138.00050687624551,140.50508645123995,131.04298105045962,null,null,0.27019514006398937,-0.79094862211092409,-6.5632453308860823,-0.73015694071845549,-4.3956608777417756,1.8462839142120167,0.26476224775958723,0.41300277590544976,-0.93154042775476587,9.0586822941050915E-2,-1.1220075724890903,-0.98963579421300096,0,0,0,0,-0.73056055673461695,0,4.639775140687953,-3.0218627155629325,-6.7484776615975974,-2.5266863024965764,-10.358739102244009,-15.9089265614721,null,131.76336727026998,134.16922015792562,141.03025169154304,139.76030306999542,142.35262540314665,135.49329865735064]
[365,-0.7613617940788967,2.1337690742560098,1.3698665643011168,-14.618963551893644,null,null,-0.76372655813417956,-1.2367986440098404,-2.0106443949574433,8.2911685564984808E-2,1.4105702801373365,5.5554805147988144,-0.40137872161975885,-0.20349377901123233,-0.24836150890278041,-0.26885826000661872,-7.535182069670654E-2,1.1301811849946897,0.17237654130245406,-0.48071752726499617,0.80017048006582003,0.9294980317273227,2.2841021841583706,-0.97139436805419788,-11.579296795558667,5.4522423651316254,-7.1296347052238289,-2.5886950617986524,1.3084561129661569,14.923160255801745,null,132.13304048447151,134.82389062734723,135.18497537912586,131.26407986297727,123.97173311836696,116.44523768819768,null,null,-0.76372655813417956,-1.2367986440098404,-2.0106443949574433,8.2911685564984808E-2,1.4105702801373365,5.5554805147988144,-0.40137872161975885,-0.20349377901123233,-0.24836150890278041,-0.26885826000661872,-7.535182069670654E-2,1.1301811849946897,0,-0.48071752726499617,0,0,0,-0.97139436805419788,-11.579296795558667,5.4522423651316254,-7.1296347052238289,-2.5886950617986524,1.3084561129661569,14.923160255801745,null,132.30541702577395,135.00152882281557,136.16907892920074,133.18879210025253,128.18199019867234,120.555710214078]
[366,-2.8913856860938392,1.9201114779423714,0.35731348027455712,-1.2421775890741258,null,null,-2.8937504501491222,0.105252204474005,-0.2692134949826549,1.9385586695764154,0.49539612733788718,1.6606906860058037,-0.6150363179333973,0.43716559164470414,0.62959371211154735,-0.10001122175185984,0.53983331736664164,-0.21257653991982117,-0.84017654272410558,-1.3007048425067018,-3.0704997064848376,1.9346718224276849,-1.1665009509697835,-1.1410956505730758,1.7974891672608511,13.300117565457576,16.426426263963577,-8.2805065588089288,8.0221143571623355,1.4846230862105756,null,135.84269785784818,138.46687535087185,141.55670000106812,134.36323486816181,132.54269485731123,128.15228071139887,null,null,-2.8937504501491222,0.105252204474005,-0.2692134949826549,1.9385586695764154,0.49539612733788718,1.6606906860058037,-0.6150363179333973,0.43716559164470414,0.62959371211154735,-0.10001122175185984,0.53983331736664164,-0.21257653991982117,-0.84017654272410558,-1.3007048425067018,-3.0704997064848376,0,-1.1665009509697835,-1.1410956505730758,1.7974891672608511,13.300117565457576,16.426426263963577,-8.2805065588089288,8.0221143571623355,1.4846230862105756,null,135.84269785784818,138.46687535087185,141.55670000106812,136.29790669058949,134.50788629956151,130.11789037313076]
[367,0.79051344640396926,2.6404428877560377,1.0772618351741263,-13.108038647809655,null,null,0.7881486823486864,1.9766466878692577,1.6410838641164205,-2.2654634734442252,-6.155820106611392,-1.254664223026186,0.10529509188026909,-0.10970755875132943,0.42719623802172491,-0.49274032874541929,-0.55897936834822626,-0.34876106510396943,-0.12022818782453637,-9.999281747500377E-2,-0.45073220650695311,1.2016531390565137,-6.9179424098352538E-2,1.6304394402641935,-10.068371891474678,-14.389744233940643,-5.1618450288003395,-3.068319171608723,-4.9514234786233757,-1.0501400410587327,null,130.9838334111366,129.15598732430362,126.66158017730643,125.12058155509237,129.4887861596485,125.92767311296549,null,null,0.7881486823486864,1.9766466878692577,1.6410838641164205,-2.2654634734442252,-6.155820106611392,-1.254664223026186,0.10529509188026909,-0.10970755875132943,0.42719623802172491,-0.49274032874541929,-0.55897936834822626,-0.34876106510396943,-0.12022818782453637,-9.999281747500377E-2,-0.45073220650695311,0,-6.9179424098352538E-2,0,-10.068371891474678,-14.389744233940643,-5.1618450288003395,-3.068319171608723,-4.9514234786233757,-1.0501400410587327,null,130.9838334111366,129.15598732430362,126.66158017730643,126.32223469414889,130.78077086883445,128.88630632967437]
[368,-2.0688685109608587,2.7297154459792439,1.1665695870718591,-1.9670825853468608,null,null,-2.0712332750161417,3.6792713280793392,-0.93968771462378808,4.0216955199033197,2.1115664823013125,0.46286244183675873,0.19456765010347521,0.40005199458782226,-0.91844279994975198,0.47015535228557281,0.1299695815594295,-0.30156647513290125,-3.0920435926803602E-2,-0.58558020996890714,-1.6863902335736425E-2,-0.85870198129186481,1.2154068427651463,-0.82931887341724364,1.0725841709881161,6.5935681561419202,-17.360101752540221,3.7143440056635697,0.62883878618837441,-8.268735450298033,null,134.93797630667112,132.0529451963703,130.78648746982242,124.57932143673419,117.75347185514183,114.33276766287247,null,null,-2.0712332750161417,3.6792713280793392,-0.93968771462378808,4.0216955199033197,2.1115664823013125,0.46286244183675873,0.19456765010347521,0.40005199458782226,-0.91844279994975198,0.47015535228557281,0.1299695815594295,-0.30156647513290125,-3.0920435926803602E-2,-0.58558020996890714,-1.6863902335736425E-2,-0.85870198129186481,0,-0.82931887341724364,1.0725841709881161,6.5935681561419202,-17.360101752540221,3.7143440056635697,0.62883878618837441,-8.268735450298033,null,134.93797630667112,132.0529451963703,130.78648746982242,124.57932143673419,118.96887869790697,115.56169266830842]
[369,1.0479553985924794,2.2676729795028847,-0.34749337659823532,-8.0967759694945869,null,null,1.0455906345371966,2.1730160888982897,1.29571212534737,1.6970187597542907,-1.5582843131574611,3.6393441411205703,-0.26747481637288395,-0.49537068072003487,0.80285976856106256,0.35924622311720311,2.7542814342984556E-4,0.60784860143532171,-1.544983399596898,1.6781985274920963,-5.700600156980884E-2,-1.5597133682833824,-2.3812447570576847,1.964757101674985,-5.0571092131596096,-12.404649507270973,6.0680255262641678,1.4775015409441474,-4.0504520984731958,16.511734412883182,null,131.58943409140232,127.23896495494743,125.23942233018889,122.47554631680394,123.57931726453265,114.71538551872813,null,null,1.0455906345371966,2.1730160888982897,1.29571212534737,1.6970187597542907,-1.5582843131574611,3.6393441411205703,-0.26747481637288395,-0.49537068072003487,0.80285976856106256,0.35924622311720311,2.7542814342984556E-4,0.60784860143532171,-1.544983399596898,0,-5.700600156980884E-2,-1.5597133682833824,-2.3812447570576847,0,-5.0571092131596096,-12.404649507270973,6.0680255262641678,1.4775015409441474,-4.0504520984731958,16.511734412883182,null,131.58943409140232,128.91716348243955,126.93819467725368,124.17695098421987,125.33391580931999,118.41572333084056]
[370,-0.78631563691922934,2.7795337215956821,2.3249411096507333,8.0590802862880135,null,null,-0.7886804009745122,-1.6680218057019085,0.78319127244682629,0.45685447278538754,-0.93741700681093165,1.6923001009575931,0.24438592571991347,-6.9788775832612338E-2,-0.57022492179403539,-0.34776512562558759,-0.55346664875393747,-4.0028717466298325E-3,1.1274510866520706,0.92187286130463608,-0.83917963848277144,7.2091826770139367E-2,0.87758581187324047,0.62632635517600699,11.098747042622991,-6.6810565558988415,5.9629858314667086,-15.566449367007092,-8.6880764306381781,2.9207968542539096,null,132.05370285065109,134.11001118106469,131.85193655765408,128.15914606866019,124.65859349389594,118.71347140423741,null,null,-0.7886804009745122,-1.6680218057019085,0.78319127244682629,0.45685447278538754,-0.93741700681093165,1.6923001009575931,0.24438592571991347,-6.9788775832612338E-2,-0.57022492179403539,-0.34776512562558759,-0.55346664875393747,-4.0028717466298325E-3,0,0,-0.83917963848277144,0,0,0,11.098747042622991,-6.6810565558988415,5.9629858314667086,-15.566449367007092,-8.6880764306381781,2.9207968542539096,null,133.18115393730315,136.20032779800965,133.95034535774826,130.34392162681522,127.76329482398296,122.45049937858174]
[371,2.068027093984441,2.4973089397081853,1.230268599925139,-8.7944788606979518E-2,null,null,2.0656623299291579,3.9405854380766878,-1.5626080476162176,-2.9084962207965774,3.9606202756639366,1.4824519046508786,-3.7838856167583312E-2,0.69585703263347964,-0.86895187569067023,-0.32803811869265553,0.65319639340338886,0.14765229617047426,3.2778576926476344E-2,0.15740485203521493,0.35328567485894435,-1.195153412320616,0.20146394509922816,-2.0030363507911262,2.9517219677279973,13.51186857367988,-4.5991934900342191,9.3394620650604008,3.8699533067626404,7.6728329623020493,null,128.96808946170609,125.45938105195154,124.56802070827229,126.40318418183952,119.00226394958236,116.09500172148414,null,null,2.0656623299291579,3.9405854380766878,-1.5626080476162176,-2.9084962207965774,3.9606202756639366,1.4824519046508786,-3.7838856167583312E-2,0.69585703263347964,-0.86895187569067023,-0.32803811869265553,0.65319639340338886,0.14765229617047426,0,0,0,-1.195153412320616,0,-2.0030363507911262,2.9517219677279973,13.51186857367988,-4.5991934900342191,9.3394620650604008,3.8699533067626404,7.6728329623020493,null,129.00086803863255,125.64917607755409,125.11575834728936,126.97360056530337,119.76470004823013,116.86159857969437]
[372,0.91821542089409358,2.7736129695176293,2.0837303737066457,2.2579647306659614,null,null,0.91585065683881073,4.3727784179579539,0.38895661568593293,0.99896663923416007,-1.6043811688225804,3.3215173492687753,0.23846517364186059,0.1113168651385319,-0.32303908135796844,-7.3401619996068757E-2,0.1602947932960741,0.47406881240582299,0.88624035070798302,0.34412379861478071,2.507058600126701,0.84427326360445099,0.8807180468601179,0.95110226119331687,5.2976314870009382,4.3035222501522004,-8.5909718706583238,1.33921877597643,16.057868614016485,-3.1596720496715265,null,129.97789240352304,125.01969275684753,120.17251826617412,115.30954433810213,113.16713153168811,105.62525160083793,null,null,0.91585065683881073,4.3727784179579539,0.38895661568593293,0.99896663923416007,-1.6043811688225804,3.3215173492687753,0.23846517364186059,0.1113168651385319,-0.32303908135796844,-7.3401619996068757E-2,0.1602947932960741,0.47406881240582299,0,0,0,0,0,0,5.2976314870009382,4.3035222501522004,-8.5909718706583238,1.33921877597643,16.057868614016485,-3.1596720496715265,null,130.86413275423101,126.23102708134702,123.9032775923892,119.90006692449032,118.79144080806836,112.1494202927322]
[373,0.22466014460789305,1.4881524062875098,2.367319214133432,-26.524187410497646,null,null,0.22229538055261017,2.660277826520709,-0.1361772188476722,2.4620257491193973,-1.1808378419602856,0.2381194363683091,-1.0469953895882589,1.5999821876772291E-2,-0.21061722657980431,-1.8073885866585648E-2,-0.48087006258084353,-0.75830771937063268,1.1698291911347694,1.4540816098697107,1.3014659918312121,0.94496234751173658,9.525548037788667E-2,0.56711382363043517,-23.484520654162669,-11.41551176218254,5.112596838098403,-10.119760961709613,-8.3730740667675736,-24.697024046236653,null,128.96627715319784,124.8908406925684,122.04353760290292,115.42634518566004,112.83076707557309,107.70360435624822,null,null,0.22229538055261017,2.660277826520709,-0.1361772188476722,2.4620257491193973,-1.1808378419602856,0.2381194363683091,-1.0469953895882589,1.5999821876772291E-2,-0.21061722657980431,-1.8073885866585648E-2,-0.48087006258084353,-0.75830771937063268,0,0,0,0,0,0,-23.484520654162669,-11.41551176218254,5.112596838098403,-10.119760961709613,-8.3730740667675736,-24.697024046236653,null,130.1361063443326,127.50751086516244,126.00505613255044,120.29534863731595,117.90496740619932,113.38987534950913]
[374,-1.6701982389857792,2.7339841862205865,1.345089320299131E-2,1.9360006729659767,null,null,-1.6725630030410621,-0.75959402460740555,-1.4462817974238313,2.9616521739868453,-1.8203654919043257,0.63973039132711873,0.19883639034481781,0.32862188362351885,0.2087751077642106,0.29059828036496116,0.37610036570576266,-0.53108060949255043,-1.1840391297956714,-0.29581908419377978,-0.67257326875611501,1.7626310511349073,-1.2830394880613309,1.6191638554880008,4.9756674293009535,13.599203524602633,7.9726528250564144,1.8454518202562387E-2,8.4890197689712483,-11.255512174502975,null,135.53495075123132,138.19942998007022,139.97636970315398,132.12207745138414,133.28647655881849,127.05561086815449,null,null,-1.6725630030410621,-0.75959402460740555,-1.4462817974238313,2.9616521739868453,-1.8203654919043257,0.63973039132711873,0.19883639034481781,0.32862188362351885,0.2087751077642106,0.29059828036496116,0.37610036570576266,-0.53108060949255043,-1.1840391297956714,-0.29581908419377978,-0.67257326875611501,0,-1.2830394880613309,0,4.9756674293009535,13.599203524602633,7.9726528250564144,1.8454518202562387E-2,8.4890197689712483,-11.255512174502975,null,135.53495075123132,138.19942998007022,139.97636970315398,133.88470850251903,135.11565205665931,130.51696043512828]
[375,-0.28042313785397249,3.3032926606490225,-0.81613011248183298,-2.0935238745150939,null,null,-0.28278790190925535,2.3974481468756821,-1.2119652841809627,-1.2392800062400049,1.7893075283127862,-0.79525089179932862,0.76814486477325383,0.52689348723828999,-0.50021348002634269,3.7940941292530894E-2,0.44141687207396441,0.30479399619318803,-2.0136201354804957,0.10905438233317755,0.59363586954553105,0.54126645600141021,-1.4691180737830762,-0.77234175376496861,0.94614288181988293,4.26753115371287,-11.741033961235956,8.337394337101049,9.8616648038588508,7.3014676871580004,null,135.1799979408255,133.42300963104631,132.49938386696795,131.11108451587333,127.74686243622648,126.77034003455478,null,null,-0.28278790190925535,2.3974481468756821,-1.2119652841809627,-1.2392800062400049,1.7893075283127862,-0.79525089179932862,0.76814486477325383,0.52689348723828999,-0.50021348002634269,3.7940941292530894E-2,0.44141687207396441,0.30479399619318803,-2.0136201354804957,0,0,0,-1.4691180737830762,-0.77234175376496861,0.94614288181988293,4.26753115371287,-11.741033961235956,8.337394337101049,9.8616648038588508,7.3014676871580004,null,135.1799979408255,133.53206401337948,133.20476031783261,132.37726841274915,129.0156856134335,128.07701383230147]
[376,1.5410969382985409,2.9241496516676158,2.475429259077953,-11.353797932746076,null,null,1.538732174243258,0.61335569226086184,-2.493629772706397,-2.9605696071624901,-0.61121888296001903,-0.99981202931075153,0.3890018557918471,-8.9454531740513765E-3,-0.3290630158362271,5.6816384227886818E-2,-0.28103899461952864,5.8042802169712804E-2,1.2779392360792903,0.34210427454910608,-2.1474717783619828,-1.7387514880592492,1.7345801569436721,-1.0448658735905836E-2,-8.3141311764110988,-6.305303944521917,-1.0180665045002617,-0.46372815630907205,-7.4413806171472174,1.7140398531507983,null,128.95360115231813,128.54646656615927,132.17970795438944,135.46320705871827,131.1664446024393,129.482799191418,null,null,1.538732174243258,0.61335569226086184,-2.493629772706397,-2.9605696071624901,-0.61121888296001903,-0.99981202931075153,0.3890018557918471,-8.9454531740513765E-3,-0.3290630158362271,5.6816384227886818E-2,-0.28103899461952864,5.8042802169712804E-2,0,0,-2.1474717783619828,-1.7387514880592492,0,-1.0448658735905836E-2,-8.3141311764110988,-6.305303944521917,-1.0180665045002617,-0.46372815630907205,-7.4413806171472174,1.7140398531507983,null,130.23154038839741,130.18393288200582,133.88216773977948,137.2437498856313,134.71501211642658,133.13594698031898]
[377,-1.9372227223975516,2.4522593346520245,-0.16938926571648483,-13.952085312878532,null,null,-1.9395874864528344,-1.9947206776103861,0.94943749590998794,-0.69183543627865063,-0.32383863549063407,1.9884581676856485,-8.2888461223744159E-2,-0.2996278661574463,0.2442842438722157,7.0519131232289478E-2,0.47087087944670492,0.21327243092371395,-1.3668792887151475,0.21994070289526291,-1.0253845726687107,-1.2187920817040889,-0.55593076602065383,0.29712439582509353,-10.912418556543555,-4.9198880426126337,2.592979551372641,5.0761941926976277,8.4803335975966725,1.922360209630229,null,135.72201856425204,138.76307733447271,137.59017525162216,137.37882068134235,136.03258007324115,130.33389672129402,null,null,-1.9395874864528344,-1.9947206776103861,0.94943749590998794,-0.69183543627865063,-0.32383863549063407,1.9884581676856485,-8.2888461223744159E-2,-0.2996278661574463,0.2442842438722157,7.0519131232289478E-2,0.47087087944670492,0.21327243092371395,-1.3668792887151475,0,-1.0253845726687107,-1.2187920817040889,-0.55593076602065383,0,-10.912418556543555,-4.9198880426126337,2.592979551372641,5.0761941926976277,8.4803335975966725,1.922360209630229,null,135.72201856425204,138.98301803736797,137.81236372507522,137.60599503674234,136.26505343676791,130.86376476486254]
[378,3.7490838056336511,3.3572313881328784,1.6860509329609492,18.459710919570366,null,null,3.746719041578368,0.94725961505615242,-2.1081486277908539,2.0717266289786913,-4.4981596604794554,-0.25268206692063899,0.8220835922571097,0.80670196725799226,-0.39157891186544491,1.2990522260372424,-9.5940874636132545E-2,-0.72038569078222725,0.48856090996228652,-0.13937415223122107,-0.42744243345921318,-0.55295897472195332,-1.2870605856900887,0.78748670820525768,21.499377675905343,8.3147562743684915,-7.3954635200294891,25.848191427465181,11.334633957617793,-9.5057366949945994,null,127.43762662775828,128.08927958728228,129.38462499063922,126.32630946013923,130.28322577186287,125.77830292479081,null,null,3.746719041578368,0.94725961505615242,-2.1081486277908539,2.0717266289786913,-4.4981596604794554,-0.25268206692063899,0.8220835922571097,0.80670196725799226,-0.39157891186544491,1.2990522260372424,-9.5940874636132545E-2,-0.72038569078222725,0,-0.13937415223122107,-0.42744243345921318,-0.55295897472195332,-1.2870605856900887,0,21.499377675905343,8.3147562743684915,-7.3954635200294891,25.848191427465181,11.334633957617793,-9.5057366949945994,null,127.92618753772055,128.58679378081973,129.89955687572828,126.84484859995153,130.83368552863243,127.12403321071157]
[379,-0.96970193147359718,2.3839305646995372,2.1144286703851796,2.3024113427929049,null,null,-0.97206669552888003,-0.9312027674693274,1.251103979907779,-3.3799817162338068,-3.5298048726445401,1.2234530287735967,-0.15121723117623143,-0.58389416611353306,0.64428276206122037,-0.30350195980659889,2.8337694714339889E-3,-0.49230024530886718,0.91693864738651687,-0.10381150421518148,0.62131992840204919,-1.4636735366211728,-0.50571608058796902,0.58362510973318127,5.3420780991278818,-0.69568089958083323,15.742979658552896,-5.2032779272098111,3.5682953077017849,-11.382290641340189,null,132.00098338394184,133.391387364211,130.64106666888532,133.68331646775155,136.04258160456817,130.13753091429544,null,null,-0.97206669552888003,-0.9312027674693274,1.251103979907779,-3.3799817162338068,-3.5298048726445401,1.2234530287735967,-0.15121723117623143,-0.58389416611353306,0.64428276206122037,-0.30350195980659889,2.8337694714339889E-3,-0.49230024530886718,0,-0.10381150421518148,0,-1.4636735366211728,-0.50571608058796902,0,5.3420780991278818,-0.69568089958083323,15.742979658552896,-5.2032779272098111,3.5682953077017849,-11.382290641340189,null,132.91792203132835,134.32992749277676,132.21139226298553,135.32691967222163,137.77175851943383,132.45336175144007]
[380,2.4194295448617043,2.9068383020386919,0.85993005104242204,2.1057233936714694,null,null,2.4170647808064212,-3.5166160354059377,-4.4809719141838125,-2.3951848391475088,3.1369312217593475,-0.33558535146381779,0.37169050616292321,-1.2443554844840887,-0.8112788177652186,0.63511301196833259,-0.34098038506028239,0.12358198770111173,-0.33755997195624066,0.30615028033309999,-1.3185767771929573,0.34398991480441965,-0.36812063063887712,0.30598014478527436,5.1453901500064463,-24.070451530233775,-1.9239096660413364,22.072478604522516,-8.8377706361464679,6.930089730833771,null,129.40071567196722,132.96275779617585,138.12313516329854,139.57832360832381,132.28300732559728,129.50499166841632,null,null,2.4170647808064212,-3.5166160354059377,-4.4809719141838125,-2.3951848391475088,3.1369312217593475,-0.33558535146381779,0.37169050616292321,-1.2443554844840887,-0.8112788177652186,0.63511301196833259,-0.34098038506028239,0.12358198770111173,-0.33755997195624066,0,-1.3185767771929573,0,-0.36812063063887712,0,5.1453901500064463,-24.070451530233775,-1.9239096660413364,22.072478604522516,-8.8377706361464679,6.930089730833771,null,129.40071567196722,133.26890807650895,138.44645821881221,140.26042322017568,132.95261219641111,130.49620625273263]
[381,4.8470184889218091,3.1876784118075872,2.5802481307194074,-3.491189250312106,null,null,4.844653724866526,-2.7579134120364164,4.3887073572983422,2.4697641516562348,-1.5202531386821267,0.60686135347768133,0.65253061593181849,4.2685957392889495E-2,0.89790597918069093,-0.15720053845054327,-0.17985801059387674,0.22398098453712123,1.3827581077207447,-0.18821722909033634,2.667935137886718,0.85313051914091664,-0.42796817191580505,-1.6899100658145521,-0.45152249397712918,4.6694431665460616,12.832824333873049,-9.4515745314695803,4.1986504318828013,4.9506169667786795,null,124.95965542700256,129.45192944977799,121.02765537225163,114.34086563527148,112.98592088840857,110.79444919156627,null,null,4.844653724866526,-2.7579134120364164,4.3887073572983422,2.4697641516562348,-1.5202531386821267,0.60686135347768133,0.65253061593181849,4.2685957392889495E-2,0.89790597918069093,-0.15720053845054327,-0.17985801059387674,0.22398098453712123,0,-0.18821722909033634,0,0,-0.42796817191580505,-1.6899100658145521,-0.45152249397712918,4.6694431665460616,12.832824333873049,-9.4515745314695803,4.1986504318828013,4.9506169667786795,null,126.34241353472329,130.90248868242674,125.12217123648608,119.2439899015842,118.03157173195731,115.91505001076867]
[382,5.6089494803248119,2.9413839229415171,2.3011346608896255,-17.485209696087832,null,null,5.6065847162695288,-2.9907649467044339,2.5244831633107445,5.7052628006079697E-3,0.53141689654599122,5.9967894095450092,0.40623612706574841,-0.14491062000002453,0.54408127399177308,-0.37569743786485432,0.51558604204676239,-6.5921947459378849E-2,1.1036446378909628,7.2900761702845429E-2,-0.75960432540171352,1.4303178143846056,-2.2025044713923982,2.2295719663807247,-14.445542939752855,-4.088573468858792,9.1589440947361389,-9.444412607445722,13.938666913224274,-14.363397235525493,null,124.00206269174035,128.25815125176391,125.11316771910427,120.54225535580521,119.46774834604388,107.03384027579723,null,null,5.6065847162695288,-2.9907649467044339,2.5244831633107445,5.7052628006079697E-3,0.53141689654599122,5.9967894095450092,0.40623612706574841,-0.14491062000002453,0.54408127399177308,-0.37569743786485432,0.51558604204676239,-6.5921947459378849E-2,0,0,-0.75960432540171352,0,-2.2025044713923982,0,-14.445542939752855,-4.088573468858792,9.1589440947361389,-9.444412607445722,13.938666913224274,-14.363397235525493,null,125.1057073296313,129.48945173985874,126.34170184685649,123.21462916460702,122.18068413381539,111.87087559563317]
[383,-2.3407210385349884,1.818854462162375,1.0365909266959756,-4.5594279184944373,null,null,-2.3430858025902714,1.6055737130782397,2.9953356535769879,-1.2946193822320333,2.8856089258441893,-0.52717164856963405,-0.71629333371339365,0.64283123775624418,-0.22861384099243809,-0.60369432225489206,0.80968671481201282,0.47751519211821236,-0.16089909630268706,0.88230869241477938,1.5730877842282691,1.6618958775871535,-1.181500428704257,0.7375028606276679,-1.5197611621594604,9.301892397301458,-6.4060787720106109,-11.581566172454339,7.9949290350153763,1.4918525786461876,null,134.24741805195035,132.90799043398067,125.83285842539478,122.40419877191903,117.87701439590451,114.97519939547651,null,null,-2.3430858025902714,1.6055737130782397,2.9953356535769879,-1.2946193822320333,2.8856089258441893,-0.52717164856963405,-0.71629333371339365,0.64283123775624418,-0.22861384099243809,-0.60369432225489206,0.80968671481201282,0.47751519211821236,-0.16089909630268706,0,0,0,-1.181500428704257,0,-1.5197611621594604,9.301892397301458,-6.4060787720106109,-11.581566172454339,7.9949290350153763,1.4918525786461876,null,134.24741805195035,133.79029912639544,128.27573726972017,126.56237838113508,122.01474176675923,119.96961535961721]
[384,-0.56983280508208034,2.1654245816856452,2.7900648762881675,-1.7361438748207934,null,null,-0.57219756913736319,2.3705182263034499,-1.960786486256143,-3.0898158859013733,-1.0014079835654053,2.2460406140374456,-0.36972321419012344,-2.2355038130592586E-2,-0.51963024263444835,0.38771351779601071,0.35866324599103061,0.27518895777234897,1.5925748532895048,0.4219167042351526,0.5467927474629366,-3.000717883328035,-0.13141772708189658,8.5574936862852446E-2,1.3035228815141835,-2.7908113019090099,-13.413038615523028,4.2316313577130273,6.2445745722039216,-1.0387286379021012,null,130.49226833719905,127.75542113038608,127.70313834099868,132.64870433891099,131.53546065936587,125.7939209702317,null,null,-0.57219756913736319,2.3705182263034499,-1.960786486256143,-3.0898158859013733,-1.0014079835654053,2.2460406140374456,-0.36972321419012344,-2.2355038130592586E-2,-0.51963024263444835,0.38771351779601071,0.35866324599103061,0.27518895777234897,0,0,0,-3.000717883328035,-0.13141772708189658,0,1.3035228815141835,-2.7908113019090099,-13.413038615523028,4.2316313577130273,6.2445745722039216,-1.0387286379021012,null,132.08484319048856,129.76391047066676,130.32305001602984,135.40119836793374,134.36809157022026,128.7100541050292]
[385,3.2894820579177506,2.6438195793801631,1.1280828587940559,-5.0604084036045496,null,null,3.2871172938624675,0.89302241126154092,3.1241384556020053,-2.6740346223795162,1.5191903915312701,2.0597865785479432,0.10867178350439444,-0.15069733503066329,0.79645847925239899,-0.15592311882795773,-8.4686772675445887E-2,0.20781575248495354,-6.9407164204606797E-2,-0.43618819906762818,-0.87056963407880605,-0.9468945504495685,-0.32919633006915194,0.92879286580514542,-2.0207416472695727,4.7001880643849603,10.265633751379331,-7.2080426112933065,-0.34721594484502916,2.4885042148769667,null,{"$f":"S$53*(1+(T$55+N453)/100)*((1-S$62)+S$62*((1+(T$57+Z453)/100)))/(1+(T$54+H453)/100)-(T$56+T453)+T$58","v":127.68757345379734},{"$f":"AG453*(1+(U$55+O453)/100)*((1-T$62)+T$62*((1+(U$57+AA453)/100)))/(1+(U$54+I453)/100)-(U$56+U453)+U$58","v":127.50727548304091},{"$f":"AH453*(1+(V$55+P453)/100)*((1-U$62)+U$62*((1+(V$57+AB453)/100)))/(1+(V$54+J453)/100)-(V$56+V453)+V$58","v":124.05157174920406},{"$f":"AI453*(1+(W$55+Q453)/100)*((1-V$62)+V$62*((1+(W$57+AC453)/100)))/(1+(W$54+K453)/100)-(W$56+W453)+W$58","v":125.52655514764432},{"$f":"AJ453*(1+(X$55+R453)/100)*((1-W$62)+W$62*((1+(X$57+AD453)/100)))/(1+(X$54+L453)/100)-(X$56+X453)+X$58","v":120.6992429299416},{"$f":"AK453*(1+(Y$55+S453)/100)*((1-X$62)+X$62*((1+(Y$57+AE453)/100)))/(1+(Y$54+M453)/100)-(Y$56+Y453)+Y$58","v":114.26121367308785},null,null,3.2871172938624675,0.89302241126154092,3.1241384556020053,-2.6740346223795162,1.5191903915312701,2.0597865785479432,0.10867178350439444,-0.15069733503066329,0.79645847925239899,-0.15592311882795773,-8.4686772675445887E-2,0.20781575248495354,-6.9407164204606797E-2,-0.43618819906762818,-0.87056963407880605,-0.9468945504495685,-0.32919633006915194,0,-2.0207416472695727,4.7001880643849603,10.265633751379331,-7.2080426112933065,-0.34721594484502916,2.4885042148769667,null,127.68757345379734,127.50727548304091,124.05157174920406,125.52655514764432,120.6992429299416,115.190006538893]
[386,3.208255644936254,2.9001081232680401,1.6070480561442944,7.1661331553677545,null,null,{"$f":"IF($B$42=\"On\",$B454-$D$15,0)","v":3.205890880880971},{"$f":"IF($B$42=\"On\",$B1454-$D$15,0)","v":3.708085449455139},{"$f":"IF($B$42=\"On\",$B2454-$D$15,0)","v":-1.5070549837360876},{"$f":"IF($B$42=\"On\",$B3454-$D$15,0)","v":-1.4499899575407362},{"$f":"IF($B$42=\"On\",$B4454-$D$15,0)","v":-1.9220059246016401},{"$f":"IF($B$42=\"On\",$B5454-$D$15,0)","v":4.8205885782858191},{"$f":"IF($B$43=\"On\",$C454-$D$16,0)","v":0.36496032739227147},{"$f":"IF($B$43=\"On\",$C1454-$D$16,0)","v":-0.53005267930762345},{"$f":"IF($B$43=\"On\",$C2454-$D$16,0)","v":0.55483646162205025},{"$f":"IF($B$43=\"On\",$C3454-$D$16,0)","v":0.18253886063371771},{"$f":"IF($B$43=\"On\",$C4454-$D$16,0)","v":-0.19461668130734866},{"$f":"IF($B$43=\"On\",$C5454-$D$16,0)","v":1.082495123081463},{"$f":"IF($B$44=\"On\",$D454-$D$17,0)","v":0.40955803314563166},{"$f":"IF($B$44=\"On\",$D1454-$D$17,0)","v":2.2785047375717959},{"$f":"IF($B$44=\"On\",$D2454-$D$17,0)","v":-0.44492014601799379},{"$f":"IF($B$44=\"On\",$D3454-$D$17,0)","v":-0.51675355450400129},{"$f":"IF($B$44=\"On\",$D4454-$D$17,0)","v":-0.64953887679550515},{"$f":"IF($B$44=\"On\",$D5454-$D$17,0)","v":0.74879863051810114},{"$f":"IF($B$45=\"On\",$E454-$D$18,0)","v":10.205799911702732},{"$f":"IF($B$45=\"On\",$E1454-$D$18,0)","v":-11.682210980044152},{"$f":"IF($B$45=\"On\",$E2454-$D$18,0)","v":0.77141337183187453},{"$f":"IF($B$45=\"On\",$E3454-$D$18,0)","v":7.1896917730911767},{"$f":"IF($B$45=\"On\",$E4454-$D$18,0)","v":2.1531985589758587},{"$f":"IF($B$45=\"On\",$E5454-$D$18,0)","v":4.6771682161704025},null,127.63256233956923,120.80140076094914,122.25257056843367,122.08015426655011,121.66100003875006,113.23767429905217,null,null,{"$f":"IF($B$42=\"On\",MIN($B454-$D$15,$D$42),0)","v":3.205890880880971},{"$f":"IF($B$42=\"On\",MIN($B1454-$D$15,$D$42),0)","v":3.708085449455139},{"$f":"IF($B$42=\"On\",MIN($B2454-$D$15,$D$42),0)","v":-1.5070549837360876},{"$f":"IF($B$42=\"On\",MIN($B3454-$D$15,$D$42),0)","v":-1.4499899575407362},{"$f":"IF($B$42=\"On\",MIN($B4454-$D$15,$D$42),0)","v":-1.9220059246016401},{"$f":"IF($B$42=\"On\",MIN($B5454-$D$15,$D$42),0)","v":4.8205885782858191},{"$f":"IF($B$43=\"On\",MAX($C454-$D$16,$D$43),0)","v":0.36496032739227147},{"$f":"IF($B$43=\"On\",MAX($C1454-$D$16,$D$43),0)","v":-0.53005267930762345},{"$f":"IF($B$43=\"On\",MAX($C2454-$D$16,$D$43),0)","v":0.55483646162205025},{"$f":"IF($B$43=\"On\",MAX($C3454-$D$16,$D$43),0)","v":0.18253886063371771},{"$f":"IF($B$43=\"On\",MAX($C4454-$D$16,$D$43),0)","v":-0.19461668130734866},{"$f":"IF($B$43=\"On\",MAX($C5454-$D$16,$D$43),0)","v":1.082495123081463},{"$f":"IF($B$44=\"On\",MIN($D454-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D1454-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D2454-$D$17,$D$44),0)","v":-0.44492014601799379},{"$f":"IF($B$44=\"On\",MIN($D3454-$D$17,$D$44),0)","v":-0.51675355450400129},{"$f":"IF($B$44=\"On\",MIN($D4454-$D$17,$D$44),0)","v":-0.64953887679550515},{"$f":"IF($B$44=\"On\",MIN($D5454-$D$17,$D$44),0)","v":0},{"$f":"IF($B$45=\"On\",MAX($E454-$D$18,$D$45),0)","v":10.205799911702732},{"$f":"IF($B$45=\"On\",MAX($E1454-$D$18,$D$45),0)","v":-11.682210980044152},{"$f":"IF($B$45=\"On\",MAX($E2454-$D$18,$D$45),0)","v":0.77141337183187453},{"$f":"IF($B$45=\"On\",MAX($E3454-$D$18,$D$45),0)","v":7.1896917730911767},{"$f":"IF($B$45=\"On\",MAX($E4454-$D$18,$D$45),0)","v":2.1531985589758587},{"$f":"IF($B$45=\"On\",MAX($E5454-$D$18,$D$45),0)","v":4.6771682161704025},null,{"$f":"S$53*(1+(T$55+AU454)/100)*((1-S$62)+S$62*((1+(T$57+BG454)/100)))/(1+(T$54+AO454)/100)-(T$56+BA454)+T$58","v":128.04212037271486},{"$f":"BN454*(1+(U$55+AV454)/100)*((1-T$62)+T$62*((1+(U$57+BH454)/100)))/(1+(U$54+AP454)/100)-(U$56+BB454)+U$58","v":123.48070476994805},{"$f":"BO454*(1+(V$55+AW454)/100)*((1-U$62)+U$62*((1+(V$57+BI454)/100)))/(1+(V$54+AQ454)/100)-(V$56+BC454)+V$58","v":125.0344029047648},{"$f":"BP454*(1+(W$55+AX454)/100)*((1-V$62)+V$62*((1+(W$57+BJ454)/100)))/(1+(W$54+AR454)/100)-(W$56+BD454)+W$58","v":124.9491029618034},{"$f":"BQ454*(1+(X$55+AY454)/100)*((1-W$62)+W$62*((1+(X$57+BK454)/100)))/(1+(X$54+AS454)/100)-(X$56+BE454)+X$58","v":124.624842472048},{"$f":"BR454*(1+(Y$55+AZ454)/100)*((1-X$62)+X$62*((1+(Y$57+BL454)/100)))/(1+(Y$54+AT454)/100)-(Y$56+BF454)+Y$58","v":116.89879544383305}]
[{"$f":"A454+1","v":387},0.13542876535054649,3.0262317679153807,0.41328606923812672,-0.94672841135207397,null,null,0.13306400129526361,-2.1495060791058562,1.99357536036713,1.5153982584742061,2.3775876637569224,-2.180663139418126,0.49108397203961207,-0.28422733556765145,0.25975193392505469,-0.31427980603936945,0.61960043002610554,-0.52457256409105213,-0.78420395376053598,-1.4996569772271409,0.84628045346138503,-0.78361296759982035,-1.6173143234544083,-1.3911318992615633,2.0929383449829029,-8.643009309151946,-4.7827931086515019,5.0079125335918251,4.7625149279916803,2.6487821513538732,null,133.02504802618242,137.92210439845675,133.47793685642691,129.31310630427865,125.58080357282491,125.91607213610389,null,null,0.13306400129526361,-2.1495060791058562,1.99357536036713,1.5153982584742061,2.3775876637569224,-2.180663139418126,0.49108397203961207,-0.28422733556765145,0.25975193392505469,-0.31427980603936945,0.61960043002610554,-0.52457256409105213,-0.78420395376053598,-1.4996569772271409,0,-0.78361296759982035,-1.6173143234544083,-1.3911318992615633,2.0929383449829029,-8.643009309151946,-4.7827931086515019,5.0079125335918251,4.7625149279916803,2.6487821513538732,null,133.02504802618242,137.92210439845675,134.3242173098883,130.15665544933222,126.42276765770275,126.78823257787754]
[388,-1.445415948341283,2.5877785415867711,0.31749228931994156,-2.0825976470346981,null,null,-1.4477807123965658,1.3138647866659712,-0.98464961772141057,-2.6174220031668725,-3.596194916551557,-2.6194211533394443,5.2630745711002458E-2,0.16521201442640043,-0.36887556005282862,-0.30191715471306058,0.1260202930106602,0.39195662297099521,-0.87999773367872114,0.85377289492002717,-0.57211798069677966,-0.14683389216716458,-0.26856218669766496,-3.0580287919476916,0.95706910930027878,-0.50853196698408132,2.1470960487660395,-1.148621211900489,11.303501891742714,12.483234701661269,null,134.72436784038953,133.17684336236104,133.27773285617553,134.05146149995915,136.45731234677908,140.74735369924673,null,null,-1.4477807123965658,1.3138647866659712,-0.98464961772141057,-2.6174220031668725,-3.596194916551557,-2.6194211533394443,5.2630745711002458E-2,0.16521201442640043,-0.36887556005282862,-0.30191715471306058,0.1260202930106602,0.39195662297099521,-0.87999773367872114,0,-0.57211798069677966,-0.14683389216716458,-0.26856218669766496,-3.0580287919476916,0.95706910930027878,-0.50853196698408132,2.1470960487660395,-1.148621211900489,11.303501891742714,12.483234701661269,null,134.72436784038953,134.03061625728105,134.15166907816132,134.9591318403215,137.41403170680297,141.75169072626164]
[389,-1.9166137631925197,2.3354893532760519,-0.65191297529142456,5.8393111728142628,null,null,-1.9189785272478026,0.89909515204608015,-9.0476177309426961E-3,-3.3439000543318778,2.6125416220131985,1.3443843641075965,-0.19965844259971677,-0.46772402565177584,0.37006009023543385,-0.65227307892384401,0.24688353930160067,0.37848317691687061,-1.8494029982900873,1.3149103528204318,-0.61732043316316432,-0.77574288324601226,-0.80658520527323763,1.1756053083771754,8.8789779291492401,-16.975709983531832,6.9775617410111268,-9.5580357880345765,-10.382129882876514,7.3202799936774277,null,136.02158579940664,133.73650933035961,133.55210807548789,135.51580681505231,130.16997902330729,124.6142560874198,null,null,-1.9189785272478026,0.89909515204608015,-9.0476177309426961E-3,-3.3439000543318778,2.6125416220131985,1.3443843641075965,-0.19965844259971677,-0.46772402565177584,0.37006009023543385,-0.65227307892384401,0.24688353930160067,0.37848317691687061,-1.8494029982900873,0,-0.61732043316316432,-0.77574288324601226,-0.80658520527323763,0,8.8789779291492401,-16.975709983531832,6.9775617410111268,-9.5580357880345765,-10.382129882876514,7.3202799936774277,null,136.02158579940664,135.05141968318003,134.89469291906741,136.91574952724278,131.55911833016296,127.19158906926562]
[390,2.6452736018576126,2.834466952706431,3.5943189800012871,-15.304847499811192,null,null,2.6429088378023295,-3.3814002553132276,-0.41872421499069673,0.1855975222927301,-2.6044362124429052,3.4177443762951847,0.29931915683066235,-0.58668600983007768,-1.1125819624512601,-0.69339312265890651,0.59745950307838358,0.54047903461831348,2.3968289570026244,0.26103873578839076,0.65371890404004107,-0.33595973289780867,-0.67298985574457493,1.0158661192414291,-12.265180743476215,-4.9905366598723297,-11.414967492824626,-4.2978258296437701,16.755820401050176,6.1719184279994757,null,126.28368868362361,130.42364616875142,127.5191708915047,124.11391664311084,125.66620295353827,117.91091799501253,null,null,2.6429088378023295,-3.3814002553132276,-0.41872421499069673,0.1855975222927301,-2.6044362124429052,3.4177443762951847,0.29931915683066235,-0.58668600983007768,-1.1125819624512601,-0.69339312265890651,0.59745950307838358,0.54047903461831348,0,0,0,-0.33595973289780867,-0.67298985574457493,0,-12.265180743476215,-4.9905366598723297,-11.414967492824626,-4.2978258296437701,16.755820401050176,6.1719184279994757,null,128.68051764062622,133.19964586496809,130.9779571581355,127.5937627813904,129.31387969292592,122.54021797843571]
[391,3.0819172068774594,3.4808954745377081,0.6336711065828351,13.318605243560381,null,null,3.0795524428221763,-0.93821042698971191,3.5932132731564392,-1.3602618615447271,-2.7142769441969081,3.1002371573200747,0.94574767866193943,0.3508415998483625,0.3995461046756712,9.7661195565707626E-2,3.5934204622428023E-2,0.11898769439182733,-0.5638189164158276,0.41610141401740419,0.45229114646061697,4.5024940456828144E-2,-0.54922193665538055,0.72264133050572465,16.358271999895358,11.541669909258305,-1.8916349806170509,-1.805642043046674,12.70602656877,2.8947939116605221,null,129.495028486134,131.52851903231775,125.64247424389514,124.79161750858731,125.68835302617015,118.0971856652493,null,null,3.0795524428221763,-0.93821042698971191,3.5932132731564392,-1.3602618615447271,-2.7142769441969081,3.1002371573200747,0.94574767866193943,0.3508415998483625,0.3995461046756712,9.7661195565707626E-2,3.5934204622428023E-2,0.11898769439182733,-0.5638189164158276,0,0,0,-0.54922193665538055,0,16.358271999895358,11.541669909258305,-1.8916349806170509,-1.805642043046674,12.70602656877,2.8947939116605221,null,129.495028486134,131.94462044633514,126.50511755148324,125.72477059310687,126.66229052984454,119.78362276015629]
[392,-4.9618909376164728,2.4987782486062851,1.6822916776232084,-4.2016568067506199E-2,null,null,-4.9642557016717559,0.67582507030052907,4.0216949543355183,0.72490796705807881,-0.30138012316448115,0.8300477711572225,-3.6369547269483604E-2,-0.13590466532157297,-5.4733559282351241E-2,-4.3104317416424731E-2,-0.20560140505202362,0.22969124749449055,0.48480165462454572,1.2615982498911027,0.57761886924315342,-1.8805411765270432,-0.29101901625711224,-0.17050244973335915,2.9976501882674707,-12.701253309707445,-2.3816823131528331E-2,13.73617104360067,-0.93328859719339397,0.3207345114721103,null,138.32820527250468,136.86987217638386,129.642604954148,127.93157428850196,125.21496524025979,121.41477745141371,null,null,-4.9642557016717559,0.67582507030052907,4.0216949543355183,0.72490796705807881,-0.30138012316448115,0.8300477711572225,-3.6369547269483604E-2,-0.13590466532157297,-5.4733559282351241E-2,-4.3104317416424731E-2,-0.20560140505202362,0.22969124749449055,0,0,0,-1.8805411765270432,-0.29101901625711224,-0.17050244973335915,2.9976501882674707,-12.701253309707445,-2.3816823131528331E-2,13.73617104360067,-0.93328859719339397,0.3207345114721103,null,138.81300692712921,138.62197211040564,131.93349489997692,130.23882884313826,127.56007548886105,123.78964805812467]
[393,3.3544692680942187,2.7169648752305369,1.6900478986254757,-4.1699743714648729,null,null,3.3521045040389357,0.43538589900239349,-1.83253983422379,3.1742649373700385,2.5832195307135017,-0.44884359103705634,0.18181707935476821,0.12552676056663969,-0.77788771632823872,-0.49873830571068023,0.8494542880237641,-0.58202049743692474,0.49255787562681297,-0.32545059036679203,1.3886560192096717,-0.16414133541151377,-2.1084866154391615,-0.45079212342805786,-1.1303076151298961,5.1234749267871518,-19.930323694368163,-25.72316079057628,16.670250581460625,-4.9383533514731202,null,127.13466645252768,127.76590893840866,126.36912155891173,119.38673183466356,116.19250694639462,113.11560797865981,null,null,3.3521045040389357,0.43538589900239349,-1.83253983422379,3.1742649373700385,2.5832195307135017,-0.44884359103705634,0.18181707935476821,0.12552676056663969,-0.77788771632823872,-0.49873830571068023,0.8494542880237641,-0.58202049743692474,0,-0.32545059036679203,0,-0.16414133541151377,-2.1084866154391615,-0.45079212342805786,-1.1303076151298961,5.1234749267871518,-19.930323694368163,-25.72316079057628,16.670250581460625,-4.9383533514731202,null,127.62722432815448,128.26671486311682,128.27272700648774,121.25073626169716,118.05344996674557,115.00909598789649]
[394,-5.0893209080290749,2.4216770905857028,1.5202284885649884,6.887218212310632,null,null,-5.091685672084358,0.98196860750116799,1.8042781080597785,0.32783816309566999,1.76289228805079,0.87267807369574224,-0.11347070529006587,0.11667027858574164,0.65023776699058056,-8.3935273521309028E-2,-0.365545433451683,5.8683113129392339E-2,0.32273846556632568,-4.0808397070577485E-2,-1.3695351481297631,-0.12407415567510727,1.7345052025591947,1.3017390083617304,9.9268849686456093,-0.60023999680532336,10.502827211045719,-3.1838435790880371,-3.0362988214422804,8.3893650737823187,null,138.5766432978852,138.34576432861522,136.89727412220884,133.96481372142406,126.38939646376976,120.86666792315503,null,null,-5.091685672084358,0.98196860750116799,1.8042781080597785,0.32783816309566999,1.76289228805079,0.87267807369574224,-0.11347070529006587,0.11667027858574164,0.65023776699058056,-8.3935273521309028E-2,-0.365545433451683,5.8683113129392339E-2,0,-4.0808397070577485E-2,-1.3695351481297631,-0.12407415567510727,0,0,9.9268849686456093,-0.60023999680532336,10.502827211045719,-3.1838435790880371,-3.0362988214422804,8.3893650737823187,null,138.89938176345152,138.67211601066893,137.22550920757476,134.29655209355704,128.45382173590531,124.25469877035194]
[395,-3.6529697251865922,2.1798788731233527,1.253399822125026,-1.439433891103036,null,null,-3.6553344892418753,1.469832983002495,-4.1740932395608983,-1.9319734510728217,2.162791456427557,2.7277747782123396,-0.35526892275241595,-0.58233641488328569,-1.0632210559662261,-0.5066589146982321,0.85932450120597403,0.4798937913390291,5.5909799126363291E-2,1.7354940526841389E-3,-0.5235379104513973,0.45048573362209066,0.36500810442756015,0.91029609389179367,1.6002328652319409,-12.355758546626202,-0.24940329767742497,-6.4682025304407418,11.785207823235014,9.4966887427068141,null,136.39180333326598,134.50297798428261,138.15502488524396,137.24653007313529,132.11881110776915,125.20039631442765,null,null,-3.6553344892418753,1.469832983002495,-4.1740932395608983,-1.9319734510728217,2.162791456427557,2.7277747782123396,-0.35526892275241595,-0.58233641488328569,-1.0632210559662261,-0.5066589146982321,0.85932450120597403,0.4798937913390291,0,0,-0.5235379104513973,0,0,0,1.6002328652319409,-12.355758546626202,-0.24940329767742497,-6.4682025304407418,11.785207823235014,9.4966887427068141,null,136.44771313239235,134.56059705544482,138.21553338796988,137.75930233376243,132.99787641382892,126.98677422815025]
[396,2.1861512949615993,2.642728069538153,0.17348288963535063,-7.7238695249297447,null,null,2.1837865309063162,-0.27861267266563877,0.67928367061268202,2.1482512479571936,3.0339049325109357,-3.8070025282739404,0.10758027366238432,9.9237385446116377E-2,-0.12019814979124455,0.49084187179610872,0.19795016105516039,9.1025829033561045E-2,-1.0240071333633121,-4.4633444630338248E-2,-1.1228977030935918,0.78840981439695756,-0.42870566751159278,-0.87266802469320359,-4.6842027685947674,-1.2641027137254937,4.6987451740200736,9.4394526458544483,13.468222139111045,3.4316711479826507,null,130.05566965013898,131.36070126256587,130.09143325339383,124.58450292368363,118.38799524466432,120.74296873524091,null,null,2.1837865309063162,-0.27861267266563877,0.67928367061268202,2.1482512479571936,3.0339049325109357,-3.8070025282739404,0.10758027366238432,9.9237385446116377E-2,-0.12019814979124455,0.49084187179610872,0.19795016105516039,9.1025829033561045E-2,-1.0240071333633121,-4.4633444630338248E-2,-1.1228977030935918,0,-0.42870566751159278,-0.87266802469320359,-4.6842027685947674,-1.2641027137254937,4.6987451740200736,9.4394526458544483,13.468222139111045,3.4316711479826507,null,130.05566965013898,131.36070126256587,130.09143325339383,125.37291273808059,119.16679500580308,121.56809350727447]
[397,0.89712065029608701,2.8288356830335437,-0.21287192881403394,0.14737042019574886,null,null,0.89475588624080415,-2.0705785017256133,2.4194781790992681,-2.4764292987267509,-0.39742710534268277,-0.25139035325418435,0.29368788715777505,-0.50569228036096758,0.97054574623639889,-0.78132757155241972,-5.9057548061487442E-2,-0.36825664494960497,-1.4103619518126966,0.64641548695297546,-1.8118223884857314,-1.1884813258682947,1.6076168785886176,0.87814389766761236,3.1870371765307257,-6.0811517501670913,9.7725613577318633,-9.3381228279260462,1.8909029731127198,-7.3099747741365739E-2,null,132.37333253195828,134.691620350432,133.27586841992843,134.24799597078388,130.06091885404589,125.91418614096085,null,null,0.89475588624080415,-2.0705785017256133,2.4194781790992681,-2.4764292987267509,-0.39742710534268277,-0.25139035325418435,0.29368788715777505,-0.50569228036096758,0.97054574623639889,-0.78132757155241972,-5.9057548061487442E-2,-0.36825664494960497,-1.4103619518126966,0,-1.8118223884857314,-1.1884813258682947,0,0,3.1870371765307257,-6.0811517501670913,9.7725613577318633,-9.3381228279260462,1.8909029731127198,-7.3099747741365739E-2,null,132.37333253195828,135.33803583738498,133.92415011558802,134.91720008645879,132.35033738729589,129.12207852382937]
[398,-1.1775336794349003,2.0472485871377528,3.1648295036008474,-10.875913879954568,null,null,-1.1798984434901831,0.71659140638885865,2.4402345878865366,-2.5623818937032259,2.8640145883665444,-0.64982839926060554,-0.48789920873801584,0.10217800026943236,-7.986933096678106E-2,-0.17865485539497472,-7.8692187676265846E-3,0.25476921629274862,1.9673394806021847,1.3503536919718586,-1.3449121187191428,-1.9685951622802436,0.6803158373825795,-1.0158181728920843,-7.8362471236195912,-8.9664703567863615,7.8905353511293015,-2.7960962113623542,-13.54572730249966,9.2925316171243288,null,130.79715473293265,129.41525842083504,126.17791040125917,128.58372708454831,121.18258769274789,120.01294056064694,null,null,-1.1798984434901831,0.71659140638885865,2.4402345878865366,-2.5623818937032259,2.8640145883665444,-0.64982839926060554,-0.48789920873801584,0.10217800026943236,-7.986933096678106E-2,-0.17865485539497472,-7.8692187676265846E-3,0.25476921629274862,0,0,-1.3449121187191428,-1.9685951622802436,0,-1.0158181728920843,-7.8362471236195912,-8.9664703567863615,7.8905353511293015,-2.7960962113623542,-13.54572730249966,9.2925316171243288,null,132.76449421353482,132.75989899534702,129.49758983171628,132.03376685860349,125.26963283247602,124.21378684926921]
[399,0.27329854169017281,2.6867956119348282,0.23044277183857897,-3.6582277863807819,null,null,0.27093377763488996,0.8117111020602511,0.44875267256996254,1.239448226407355,0.33947085239877872,-3.4674733267454565,0.15164781605905953,-0.38854440307181459,-0.68269383656052707,-3.4489663717911512E-3,-0.48242573151166424,-7.4050842732039435E-2,-0.96704725116008372,-2.0906600827895683,2.2905558949608786,0.33529007618365569,1.3244964666176631,-2.1350167234833046,-0.61856103004580509,-13.527335354517863,-23.296226617250511,-5.6597538677693375,-6.2033693372645295,4.6306186785815182,null,132.58359300617039,133.90068576883007,128.80657438832475,124.27317515627655,118.74726545458464,121.74831154081299,null,null,0.27093377763488996,0.8117111020602511,0.44875267256996254,1.239448226407355,0.33947085239877872,-3.4674733267454565,0.15164781605905953,-0.38854440307181459,-0.68269383656052707,-3.4489663717911512E-3,-0.48242573151166424,-7.4050842732039435E-2,-0.96704725116008372,-2.0906600827895683,0,0,0,-2.1350167234833046,-0.61856103004580509,-13.527335354517863,-23.296226617250511,-5.6597538677693375,-6.2033693372645295,4.6306186785815182,null,132.58359300617039,133.90068576883007,131.09713028328562,126.90470355116877,122.72245866288218,125.93861355142198]
[400,-1.6744508491882695,1.8960689894217317,2.616301904020141,-7.99917189649479,null,null,-1.6768156132435523,-0.88938475246084681,-2.8541655154366934,1.2164305069622685,0.81543916266857919,-3.0785223005066422,-0.63907880645403692,-0.30576876540833764,-0.17881886114173851,0.35597027958289429,0.15292948187097011,-0.40837463583287059,1.4188118810214783,0.31465587033613662,1.514067154294354,2.159842009593838,-1.2676534297642645,1.1184288041503994,-4.9595051401598127,-3.2141276536543653,11.393197235819471,5.9936346249855212,-0.91698765146272221,-12.846679010717521,null,131.83605201489613,133.1147784183604,133.97954630903047,128.13382535092597,125.42364140553224,124.58109069416132,null,null,-1.6768156132435523,-0.88938475246084681,-2.8541655154366934,1.2164305069622685,0.81543916266857919,-3.0785223005066422,-0.63907880645403692,-0.30576876540833764,-0.17881886114173851,0.35597027958289429,0.15292948187097011,-0.40837463583287059,0,0,0,0,-1.2676534297642645,0,-4.9595051401598127,-3.2141276536543653,11.393197235819471,5.9936346249855212,-0.91698765146272221,-12.846679010717521,null,133.25486389591759,134.88501438152826,137.34357787474693,133.67858356854211,131.01724619729976,131.55337834226157]
[401,1.4334851129133712,2.7506412638730304,2.2033798231276465,-6.3329025604966773,null,null,1.4311203488580884,-2.0978037236237062,3.7929977255937382,-1.1205342324151173,1.9971230375833862,-2.3076270854317693,0.21549346799726177,-0.49584113639024041,0.10887500959427276,-0.93094019116627136,0.6130923629973295,-0.41515071385458713,1.0058898001289838,-0.11405289003416641,0.25121108069465259,2.3951506478682663,0.2538865032081703,1.431921210308146,-3.2932358041617005,-4.7932383750551342,-5.4998752081135578,-6.2230451537893714,-1.6625439448161647,4.4471398642436357,null,129.146433529045,132.15830220970307,125.84993748791663,121.05445424418713,115.90344662142854,113.35097621117163,null,null,1.4311203488580884,-2.0978037236237062,3.7929977255937382,-1.1205342324151173,1.9971230375833862,-2.3076270854317693,0.21549346799726177,-0.49584113639024041,0.10887500959427276,-0.93094019116627136,0.6130923629973295,-0.41515071385458713,0,-0.11405289003416641,0,0,0,0,-3.2932358041617005,-4.7932383750551342,-5.4998752081135578,-6.2230451537893714,-1.6625439448161647,4.4471398642436357,null,130.15232332917398,133.20096222758255,127.12455255517108,124.74566429867254,119.85493164361802,118.88572655242473]
[402,4.0518694567943667,3.3643691111870115,0.55347805949486051,7.0290995356570072,null,null,4.0495046927390836,-3.1458371467089484E-2,0.57362576050446112,1.0486461719285556,-1.4586349291632821,-2.5061512169476363,0.82922131531124288,0.26702518768607719,0.17473838753027637,-8.0030851705862993E-2,-0.19280743851513904,0.4444430609303387,-0.64401196350380219,-2.3410713277942996,-0.77249625231616448,1.8267860382195433,0.85477228971613695,-1.9238901745364885,10.068766291991984,28.215776349071056,-2.6104417599346097,-4.2703812978405011,-11.103162817268622,5.2371980082618315,null,128.19694988650161,131.64587152261615,130.54902465817321,124.67460454229838,122.24205071613342,124.60816482550459,null,null,4.0495046927390836,-3.1458371467089484E-2,0.57362576050446112,1.0486461719285556,-1.4586349291632821,-2.5061512169476363,0.82922131531124288,0.26702518768607719,0.17473838753027637,-8.0030851705862993E-2,-0.19280743851513904,0.4444430609303387,-0.64401196350380219,-2.3410713277942996,-0.77249625231616448,0,0,-1.9238901745364885,10.068766291991984,28.215776349071056,-2.6104417599346097,-4.2703812978405011,-11.103162817268622,5.2371980082618315,null,128.19694988650161,131.64587152261615,130.54902465817321,126.50139058051793,124.97531529548513,127.47562947438348]
[403,3.1161727437507469,2.9366764031621226,3.4860387314859667,2.9709860105651349,null,null,3.1138079796954639,-3.0083660282666651,-2.8349874340267922,4.4617051044539124,-2.2032771283443844,8.6316453105105745E-2,0.40152860728635398,8.1714680714647603E-2,-0.2421647482710827,0.9915846693303938,3.1004942695762594E-3,0.18687730923745471,2.288548708487304,0.32354590515919535,1.7800999894142802,3.0116774170911107,-5.5390395514255397E-2,-0.64074684929864711,6.0106527669001117,2.1834097864868043,-0.24293907192608,9.1922468108658073,-3.7561576799736707,5.6666218435840623,null,125.91677795499419,130.33297131390464,130.69577282413303,120.73109894152211,120.26746390839833,117.71821171429306,null,null,3.1138079796954639,-3.0083660282666651,-2.8349874340267922,4.4617051044539124,-2.2032771283443844,8.6316453105105745E-2,0.40152860728635398,8.1714680714647603E-2,-0.2421647482710827,0.9915846693303938,3.1004942695762594E-3,0.18687730923745471,0,0,0,0,-5.5390395514255397E-2,-0.64074684929864711,6.0106527669001117,2.1834097864868043,-0.24293907192608,9.1922468108658073,-3.7561576799736707,5.6666218435840623,null,128.20532666348149,133.06434650594861,135.32794575735605,128.28863486232882,128.11217528564248,125.71749316680614]
[404,5.1533381149422226,3.2224531735196402,0.75630297658249424,8.1843498268163977,null,null,5.1509733508869395,2.3296759913311931,1.5651436682836999,0.78211309382351635,-0.80543772139211645,-3.7825928397494311,0.68730537764387156,1.1032249937777769,-0.22026812073507473,3.6086969396855739E-2,-0.38846584690460295,-0.24231299644509896,-0.44118704641616846,3.2900555866985925E-3,-0.41021003582119742,0.49826589470395266,-2.5375738631676383,0.77703328655539217,11.224016583151375,19.251759387997296,-8.160222574981189,-12.577032159367691,0.15470525658069745,-15.970328092581667,null,126.4485558459742,125.57625721194806,122.32386516391277,118.20757795635116,117.96512560532611,118.21027976645743,null,null,5.1509733508869395,2.3296759913311931,1.5651436682836999,0.78211309382351635,-0.80543772139211645,-3.7825928397494311,0.68730537764387156,1.1032249937777769,-0.22026812073507473,3.6086969396855739E-2,-0.38846584690460295,-0.24231299644509896,-0.44118704641616846,0,-0.41021003582119742,0,-2.5375738631676383,0,11.224016583151375,19.251759387997296,-8.160222574981189,-12.577032159367691,0.15470525658069745,-15.970328092581667,null,126.4485558459742,125.57954726753476,122.32715400982022,118.70915688480774,118.47657680188217,119.52730084228916]
[405,-9.7510594393987252E-2,2.4482632089430156,1.964083434713257,-1.442802357111276,null,null,-9.9875358449270119E-2,0.52928984696223347,-2.1713930629944116,1.4031475827225548,-0.14438847605358532,-1.0414892425426843,-8.6884586932753027E-2,-0.60689557524917892,-0.43809153011998125,-0.11894525861493443,-0.32784403010948271,-0.17621344041637954,0.76659341171459427,-1.651153587552264,-0.54718427866948183,-1.0651821893122015,1.6387896325910822,-1.7659371118083045,1.5968643992237008,1.1060375918651228,-11.022963469796714,4.8527597458826444,-12.795496100241538,-5.3222449783584018,null,131.04296960968338,131.99415232411621,133.57123559389748,130.08684495834493,125.11374019671747,124.76817603115066,null,null,-9.9875358449270119E-2,0.52928984696223347,-2.1713930629944116,1.4031475827225548,-0.14438847605358532,-1.0414892425426843,-8.6884586932753027E-2,-0.60689557524917892,-0.43809153011998125,-0.11894525861493443,-0.32784403010948271,-0.17621344041637954,0,-1.651153587552264,-0.54718427866948183,-1.0651821893122015,0,-1.7659371118083045,1.5968643992237008,1.1060375918651228,-11.022963469796714,4.8527597458826444,-12.795496100241538,-5.3222449783584018,null,131.80956302139796,132.76731609769311,134.37161552515798,130.88703362228685,127.56362035354027,127.28557646585679]
[406,0.54940487168863772,1.8483355027058745,1.5284764528348005,-18.513113388176802,null,null,0.54704010763335487,0.86218455569428998,0.40888093464132957,-0.51138271640900645,-1.5780249675623881,-1.0829818703586103,-0.68681229316989412,-0.58773671753440482,0.14256974769424202,0.33753007520773481,-9.635544697052234E-2,0.10367737937959198,0.3309864298361378,0.53476691823777789,0.39765415499306966,-0.63930467834553584,0.31898617500824589,-1.2368647519728853,-15.473446631841824,-8.891318810710743,-2.4593682515784319,-0.86269567545303172,0.63495723594787945,1.917285230813746,null,129.8365406868663,128.18693272295934,126.04427870799455,125.09742989382316,123.4873572299216,122.96571110787308,null,null,0.54704010763335487,0.86218455569428998,0.40888093464132957,-0.51138271640900645,-1.5780249675623881,-1.0829818703586103,-0.68681229316989412,-0.58773671753440482,0.14256974769424202,0.33753007520773481,-9.635544697052234E-2,0.10367737937959198,0,0,0,-0.63930467834553584,0,-1.2368647519728853,-15.473446631841824,-8.891318810710743,-2.4593682515784319,-0.86269567545303172,0.63495723594787945,1.917285230813746,null,130.16752711670244,129.05449165794079,127.3221574914316,126.40502919565522,125.1538252675808,124.68347660732665]
[407,1.3625172790390054,3.0987765807090106,1.7470793370253779,4.0730423235377327,null,null,1.3601525149837226,3.2187382125086983,-0.8529131625236982,0.31624204132374922,-0.26676185425292931,-2.6821146571541958,0.56362878483324197,0.13166245310224234,-0.3989498340569777,0.17660128223821703,-0.71005880995849435,-0.45523390166912225,0.54958931402671518,0.36202310169562923,-2.1622669352543542,1.2792334040387687,-0.41344122131058136,-0.56089420634254794,7.1127090798727099,0.62078746722595879,-11.126237273070087,0.61798281514127851,-14.101898577575103,-18.82396248887412,null,130.14019962229878,126.599617017705,127.92696383591763,123.83786735450687,120.51572424486864,120.55934060411225,null,null,1.3601525149837226,3.2187382125086983,-0.8529131625236982,0.31624204132374922,-0.26676185425292931,-2.6821146571541958,0.56362878483324197,0.13166245310224234,-0.3989498340569777,0.17660128223821703,-0.71005880995849435,-0.45523390166912225,0,0,-2.1622669352543542,0,-0.41344122131058136,-0.56089420634254794,7.1127090798727099,0.62078746722595879,-11.126237273070087,0.61798281514127851,-14.101898577575103,-18.82396248887412,null,130.6897889363255,127.50550534244299,128.85275536308421,126.0552513505704,122.75765760757859,122.89507759230206]
[408,2.5693081886443769,2.9905368893662647,1.0021875142196592,-0.3715793890796979,null,null,2.5669434245890939,-1.0530895422823512,1.0249154322604705,-1.1120247794865563,0.87532999462079353,-0.65467687916599659,0.45538909349049606,0.3576800085909162,0.34394140579771149,-0.64246715602207849,-8.9978766776624308E-2,-0.1233314535497172,-0.19530250877900346,-1.7694067826745756,-1.1370545484823851,-0.48624892273963949,-0.88683510283035316,0.20654558596221206,2.668087367255279,14.305609798395583,7.0209723203171484,-6.7020633709760702,-13.681041052578049,-17.966696055176133,null,129.17028498216217,133.54118206135823,132.45720344344591,131.02385926392665,127.56973101718938,124.88216301700848,null,null,2.5669434245890939,-1.0530895422823512,1.0249154322604705,-1.1120247794865563,0.87532999462079353,-0.65467687916599659,0.45538909349049606,0.3576800085909162,0.34394140579771149,-0.64246715602207849,-8.9978766776624308E-2,-0.1233314535497172,-0.19530250877900346,-1.7694067826745756,-1.1370545484823851,-0.48624892273963949,-0.88683510283035316,0,2.668087367255279,14.305609798395583,7.0209723203171484,-6.7020633709760702,-13.681041052578049,-17.966696055176133,null,129.17028498216217,133.54118206135823,132.45720344344591,131.02385926392665,127.56973101718938,125.0887086029707]
[409,2.7226711655267231,2.947880953904555,1.4953089944819353,10.863041118355479,null,null,2.72030640147144,0.58739799827200145,0.12340776354374615,3.5480219512148428,-2.6953452451037028,2.376160059545211,0.4127331580287863,1.8852675662432983E-2,-0.26919363058830381,0.75825739117542712,-0.58922768511250934,9.0926278031263852E-2,0.29781897148327263,7.5042358678030885E-2,0.99573070156434529,0.15583847569926235,0.74700609498747506,1.12645152498785,13.902707874690456,0.72069414106857677,-3.6156490666362173,11.105132738512676,-4.4883176975577435,9.9458788903661475,null,128.42582273338985,128.34712892763361,125.453829549502,119.23560959050228,117.81422495844727,110.68435861483768,null,null,2.72030640147144,0.58739799827200145,0.12340776354374615,3.5480219512148428,-2.6953452451037028,2.376160059545211,0.4127331580287863,1.8852675662432983E-2,-0.26919363058830381,0.75825739117542712,-0.58922768511250934,9.0926278031263852E-2,0,0,0,0,0,0,13.902707874690456,0.72069414106857677,-3.6156490666362173,11.105132738512676,-4.4883176975577435,9.9458788903661475,null,128.7236417048731,128.72420960117512,126.83169089798426,120.75234364028583,120.13434550141183,114.12219291658552]
[410,-1.1397978534843038,1.4892186260318301,0.42165407413093481,-26.873797511436273,null,null,-1.1421626175395867,-1.330714567392459,-1.4410194345330767,3.1998552087579388,2.368370862773296,1.6023934488126674,-1.0459291698439386,-0.19166179117496718,-0.65604557545382813,0.27908698604506377,-0.26332142761283839,0.87660112300077486,-0.77583594886772789,-1.0539104589359249,-0.84290549646636193,-0.18150643198671812,1.3640138654375225,-0.80708236588833238,-23.834130755101295,-3.9842459656972609,-13.612688905583461,2.0842016397227918,3.7508966694131001,13.048314840691788,null,132.75840840004901,136.18657889588204,136.87537906177593,130.67683298312966,122.86035798144972,119.50524568848294,null,null,-1.1421626175395867,-1.330714567392459,-1.4410194345330767,3.1998552087579388,2.368370862773296,1.6023934488126674,-1.0459291698439386,-0.19166179117496718,-0.65604557545382813,0.27908698604506377,-0.26332142761283839,0.87660112300077486,-0.77583594886772789,-1.0539104589359249,-0.84290549646636193,-0.18150643198671812,0,-0.80708236588833238,-23.834130755101295,-3.9842459656972609,-13.612688905583461,2.0842016397227918,3.7508966694131001,13.048314840691788,null,132.75840840004901,136.18657889588204,136.87537906177593,130.67683298312966,124.22437184688724,120.88477505015599]
[411,1.8324514677157135,3.0103993658714332,3.1093941211123419,-7.1840980912456835,null,null,1.8300867036604307,3.1715939816649277,-0.89514145120121535,3.8536084006521216,1.164214090628533,0.65045194095809733,0.47525156999566454,0.13827279029804851,-0.16596042035335978,0.1255054720859512,0.43132564322124978,-0.12951231796517026,1.9119040981136792,-0.57811255321191324,0.4675349947443479,0.5806679698538022,9.0690446449190443E-2,0.36328140278318299,-4.1444313349107063,-4.2861626229568603,4.9843984747758254,4.0307766455156395,-2.7681200337494176,0.87442292980728897,null,128.04654024082561,125.53352821119597,124.5537347796533,116.81582232158775,112.56393154256821,107.87343188513915,null,null,1.8300867036604307,3.1715939816649277,-0.89514145120121535,3.8536084006521216,1.164214090628533,0.65045194095809733,0.47525156999566454,0.13827279029804851,-0.16596042035335978,0.1255054720859512,0.43132564322124978,-0.12951231796517026,0,-0.57811255321191324,0,0,0,0,-4.1444313349107063,-4.2861626229568603,4.9843984747758254,4.0307766455156395,-2.7681200337494176,0.87442292980728897,null,129.95844433893927,127.42649934448445,126.96104998126131,119.75278873148866,115.61535832761263,111.32155111923399]
[412,-1.7263733112963495,2.2968657073130667,-0.12781067855558836,7.9852565447985135E-2,null,null,-1.7287380753516324,1.3069481749994809,2.9626417778937111E-2,-1.7787535322533465,-5.4977024502819711,-0.16652573335892185,-0.23828208856270194,0.74746531517611992,8.2412247900858215E-2,0.83387535349696096,-1.2391087733039532,0.16073330376283579,-1.3253007015542511,1.6293411539025193E-2,-0.81410525044612214,-2.2007931359681923,-1.1763043420946038,3.3710347302097734,3.119519321782962,20.451317089479311,-13.5359393901937,14.729632751267783,-23.317788777472199,6.2703733586620611,null,135.17988761058459,135.25413173643264,134.86076071311635,138.10795656540944,142.56115745004433,136.76629994614558,null,null,-1.7287380753516324,1.3069481749994809,2.9626417778937111E-2,-1.7787535322533465,-5.4977024502819711,-0.16652573335892185,-0.23828208856270194,0.74746531517611992,8.2412247900858215E-2,0.83387535349696096,-1.2391087733039532,0.16073330376283579,-1.3253007015542511,0,-0.81410525044612214,-2.2007931359681923,-1.1763043420946038,0,3.119519321782962,20.451317089479311,-13.5359393901937,14.729632751267783,-23.317788777472199,6.2703733586620611,null,135.17988761058459,135.27042514797165,134.87734431973121,138.12522437485933,142.57947346260261,140.15605358317532]
[413,-0.92742309565672654,1.8920526063346723,1.6714348290608885,-9.3516301416934802,null,null,-0.92978785971200939,2.1409324819879987,-5.0514176306733605,-4.1744735036216198,-2.5974085723749911,1.7016118406224432,-0.64309518954109635,-2.8815842577754935E-2,-0.76028528351274804,0.69219274523946961,-0.13390152305819525,0.42119173052150183,0.47394480606222578,1.2994284507260332,-2.4829789218968887,2.0476922394182973E-2,-2.0660391712450026,1.1533615332865885,-6.3119633853585029,-4.6838227284547589,4.1205832909666329,13.491686210303245,-0.94797932944239971,4.9076439635381677,null,131.74377732386935,128.40929009673025,135.35261077886486,139.67439013477411,142.3258868506822,136.46306768648373,null,null,-0.92978785971200939,2.1409324819879987,-5.0514176306733605,-4.1744735036216198,-2.5974085723749911,1.7016118406224432,-0.64309518954109635,-2.8815842577754935E-2,-0.76028528351274804,0.69219274523946961,-0.13390152305819525,0.42119173052150183,0,0,-2.4829789218968887,0,-2.0660391712450026,0,-6.3119633853585029,-4.6838227284547589,4.1205832909666329,13.491686210303245,-0.94797932944239971,4.9076439635381677,null,132.21772212993156,130.18190091402695,137.23671644138014,141.70230248448749,144.43644184195705,139.73959272894371]
[414,-0.38881748955173689,3.2121771956174623,0.52476778331840745,-1.0513375256520212,null,null,-0.39118225360701975,2.0716942240661211,3.7980557391769265,5.3362719105927665,-0.47283154712295128,2.8478455418362891,0.67702939974169363,0.2802633245975894,-0.13276077261982921,7.5727405094334621E-2,0.14425714993459726,-4.5524316357796302E-2,-0.67272223968025524,-0.9202407290576835,-0.18267450760533155,0.36659463329425868,0.31086213844668098,-1.1788347567390334,1.9883292306829556,-1.6506070946973002,-16.40415362910268,-6.6505261475171551E-2,0.79984936984338306,-5.5308608134964459,null,133.86964806109623,133.2438231350734,127.03593967333867,117.67300555906949,114.79728136516889,109.31505920142145,null,null,-0.39118225360701975,2.0716942240661211,3.7980557391769265,5.3362719105927665,-0.47283154712295128,2.8478455418362891,0.67702939974169363,0.2802633245975894,-0.13276077261982921,7.5727405094334621E-2,0.14425714993459726,-4.5524316357796302E-2,-0.67272223968025524,-0.9202407290576835,-0.18267450760533155,0,0,-1.1788347567390334,1.9883292306829556,-1.6506070946973002,-16.40415362910268,-6.6505261475171551E-2,0.79984936984338306,-5.5308608134964459,null,133.86964806109623,133.2438231350734,127.03593967333867,118.03960019236376,115.48265668675423,109.99385918072802]
[415,-1.3623436412761358,2.657165245984261,-6.7734591555803636E-2,13.911236363875279,null,null,-1.3647084053314187,-1.9791150467140251,-2.4247973146399985E-2,0.64293175843579875,0.13229270741949439,0.48212956088028724,0.1220174501084923,-3.3088232749467483E-2,-0.327798544644192,0.36569521659997939,-0.47623332744985802,-0.4640490209696666,-1.2652246145544663,-0.66893072820254884,-0.51634123530553289,-0.330885780121558,1.5590904660195886,1.0158942249181431,16.950903120210256,-8.5567096178215838,-11.075801127190763,14.429253687541074,-13.858377442235067,-2.2970498646487632,null,135.08478517292849,139.33324014798711,138.2246743183739,135.6908775675972,130.30071129523526,124.94117063246054,null,null,-1.3647084053314187,-1.9791150467140251,-2.4247973146399985E-2,0.64293175843579875,0.13229270741949439,0.48212956088028724,0.1220174501084923,-3.3088232749467483E-2,-0.327798544644192,0.36569521659997939,-0.47623332744985802,-0.4640490209696666,-1.2652246145544663,-0.66893072820254884,-0.51634123530553289,-0.330885780121558,0,0,16.950903120210256,-8.5567096178215838,-11.075801127190763,14.429253687541074,-13.858377442235067,-2.2970498646487632,null,135.08478517292849,139.33324014798711,138.2246743183739,135.6908775675972,131.85980176125486,127.53070600014014]
[416,0.16848189860106064,3.1204017056562852,1.6663183438032578,7.7466029371170144,null,null,0.16611713454577776,1.6446580919152372,-2.4158223179347393,2.3302472141808948,4.7146671645382169E-3,1.0991513681817642,0.5852539097805165,1.0717689436288915,-0.71155575590595044,0.27754676269999168,7.9823555642742239E-2,6.6592207728654262E-2,0.46882832080459513,0.54169815426817247,1.738585719367677,1.805033789504765,0.24324688357524238,-0.31823587301001566,10.786269693451992,21.190466520724712,0.72909680606371907,3.7744408207981834,1.4836298234524459,-5.3529902896757129,null,131.84873860934889,131.32700216715781,130.56763111535145,123.54613370345979,120.19200421337538,115.96399621583954,null,null,0.16611713454577776,1.6446580919152372,-2.4158223179347393,2.3302472141808948,4.7146671645382169E-3,1.0991513681817642,0.5852539097805165,1.0717689436288915,-0.71155575590595044,0.27754676269999168,7.9823555642742239E-2,6.6592207728654262E-2,0,0,0,0,0,-0.31823587301001566,10.786269693451992,21.190466520724712,0.72909680606371907,3.7744408207981834,1.4836298234524459,-5.3529902896757129,null,132.31756693015348,132.34408228491426,133.35888856180046,128.1274858635808,125.09060990348661,120.90390751301818]
[417,0.5556257319254565,2.7501576212017458,1.5626609030239962,6.4979907921202393,null,null,0.55326096787017365,-0.36144406525244277,0.65999100308400527,0.96039468275921902,-3.1496164026769029,-2.7726215806688939,0.21500982532597712,-0.53473569063189164,0.30990722182320241,0.48095467436141437,-0.256542334647619,-0.43478959906067649,0.36517088002533349,1.2774411438016462,-0.51728286825100556,-0.37749114643489134,-1.6276936603156547,-0.85641626999804066,9.5376575484552166,-1.8106894632931394,6.0737371466928369,11.235157870471907,1.5096199507419901,5.8332503506150779,null,130.95337432492397,130.24122563716475,128.93154425192367,126.07374622404744,128.31272380638228,129.12766845262996,null,null,0.55326096787017365,-0.36144406525244277,0.65999100308400527,0.96039468275921902,-3.1496164026769029,-2.7726215806688939,0.21500982532597712,-0.53473569063189164,0.30990722182320241,0.48095467436141437,-0.256542334647619,-0.43478959906067649,0,0,-0.51728286825100556,-0.37749114643489134,-1.6276936603156547,-0.85641626999804066,9.5376575484552166,-1.8106894632931394,6.0737371466928369,11.235157870471907,1.5096199507419901,5.8332503506150779,null,131.31854520494929,131.89049788768295,130.60347689320943,127.76230804880039,130.07786823769891,130.96872507139489]
[418,-0.9539137295240192,2.1813260392748619,1.4845036354906471,-9.5519399087058598,null,null,-0.95627849357930206,-2.1061415342211109,1.3318690215513678,0.99674766409552173,2.8250193274400166,-1.5125954057723223,-0.35382175660090676,2.1791056318338775E-2,-0.40326250656068829,0.82730670099436265,-0.54408262172905797,0.17155099409694641,0.28701361249198443,-0.12340324356427024,-0.46555692283350625,-1.7023454417732244,1.2183893880755372,-2.3823942898790555,-6.5122731523708826,1.4342268623513947,-10.939550314490326,21.521630933185765,-6.2519649986947776,7.7585841391286685,null,132.3446591988054,136.1888673043521,133.05468256471374,131.96509161372398,123.35325960890953,124.60497005091949,null,null,-0.95627849357930206,-2.1061415342211109,1.3318690215513678,0.99674766409552173,2.8250193274400166,-1.5125954057723223,-0.35382175660090676,2.1791056318338775E-2,-0.40326250656068829,0.82730670099436265,-0.54408262172905797,0.17155099409694641,0,-0.12340324356427024,-0.46555692283350625,-1.7023454417732244,0,-2.3823942898790555,-6.5122731523708826,1.4342268623513947,-10.939550314490326,21.521630933185765,-6.2519649986947776,7.7585841391286685,null,132.63167281129739,136.48790393529723,133.3537558402225,132.26804386420628,124.86935141863728,126.17549755559047]
[419,-1.8201461645958534,2.2603785619273302,0.95921390956958996,-6.3094726014154361,null,null,-1.8225109286511363,-2.8107408709143709,1.6174136884912245,0.56146020307355504,1.0152195607087435,-3.3501168686478313,-0.27476923394843844,-0.47561607621877044,3.9459691237668348E-2,0.19693900270964848,0.12781722316204691,0.22450415875683216,-0.23827611342907273,-0.74911650752838788,-0.17688048023567071,0.54291694825566861,0.97815127562603399,-2.4260919520638615,-3.2698058450804592,-10.589473603543681,-1.5902434238615748,11.709918888815139,-6.8727463206431185,2.2640510577638784,null,134.17611823488909,139.04705067942604,135.83734415710953,132.28620937532577,127.07404398517372,131.04381927389147,null,null,-1.8225109286511363,-2.8107408709143709,1.6174136884912245,0.56146020307355504,1.0152195607087435,-3.3501168686478313,-0.27476923394843844,-0.47561607621877044,3.9459691237668348E-2,0.19693900270964848,0.12781722316204691,0.22450415875683216,-0.23827611342907273,-0.74911650752838788,-0.17688048023567071,0,0,-2.4260919520638615,-3.2698058450804592,-10.589473603543681,-1.5902434238615748,11.709918888815139,-6.8727463206431185,2.2640510577638784,null,134.17611823488909,139.04705067942604,135.83734415710953,132.82912632358142,128.59869353127971,132.65369626126022]
[420,0.4353390405546036,2.7794824723388483,2.8625457749757874,-6.8142916368936799,null,null,0.43297427649932074,0.31683547919483757,-3.5127502645382362,-2.988388610277307,-1.7156528566806919,-0.74627937591225046,0.2443346764630796,-0.28652132610255521,-0.43306503123126161,0.17460890197332413,-0.11599367398036353,3.9539198861096025E-2,1.6650557519771247,-0.55764773088918163,-1.2924497228306899,0.47946277581332231,-1.2362875541010663,1.3741077464017195,-3.774624880558703,-3.5315234776369349,2.0809520641567207,2.82769619886448,1.623855481346117,2.4778993140941701,null,129.85273330456573,130.38714341994182,134.5156890920928,135.88888892134645,136.32979951858857,133.03443578515299,null,null,0.43297427649932074,0.31683547919483757,-3.5127502645382362,-2.988388610277307,-1.7156528566806919,-0.74627937591225046,0.2443346764630796,-0.28652132610255521,-0.43306503123126161,0.17460890197332413,-0.11599367398036353,3.9539198861096025E-2,0,-0.55764773088918163,-1.2924497228306899,0,-1.2362875541010663,0,-3.774624880558703,-3.5315234776369349,2.0809520641567207,2.82769619886448,1.623855481346117,2.4778993140941701,null,131.51778905654285,132.07527844512373,136.28736560502193,138.22393023669522,138.73892312930889,136.88196344144501]
[421,-2.9060989955755749,2.9284297310451777,0.45754200113973797,10.059035613149417,null,null,-2.908463759630858,2.2394108614705619,2.0715213166514652,2.1756700317190671,1.7812899858166922,2.0624759390597145,0.39328193516940901,-0.53075683408421082,0.64926277330035909,-0.30738655306330109,0.46301343585832688,0.38096184310827708,-0.73994802185892472,3.3975664923924773,0.81035709723674731,1.2954872840117724,0.4764706995581085,1.3412192356077073,13.098702369484394,-5.9217194309231331,2.182535131177449,4.0665505048927013,15.757076526694354,10.149793607221113,null,137.10674884680861,130.86637970061463,126.85252670011529,119.83237522945328,114.53346691384586,107.86949321783422,null,null,-2.908463759630858,2.2394108614705619,2.0715213166514652,2.1756700317190671,1.7812899858166922,2.0624759390597145,0.39328193516940901,-0.53075683408421082,0.64926277330035909,-0.30738655306330109,0.46301343585832688,0.38096184310827708,-0.73994802185892472,0,0,0,0,0,13.098702369484394,-5.9217194309231331,2.182535131177449,4.0665505048927013,15.757076526694354,10.149793607221113,null,137.10674884680861,134.26394619300709,131.07117094116003,125.30636604938819,120.49691058870035,115.18649410182681]
[422,2.3049488034624868,2.2960814680246679,1.3284341904191237,-7.9612765310359404,null,null,2.3025840394072037,3.6300041137487644E-2,-4.1353744981790168,0.39866805821803597,0.56078250150151399,-1.6053061453381738,-0.23906632785110071,-2.9470565650767444E-2,-0.85221645079105546,0.21351458024635361,-0.28305581183511164,-0.68275041744858189,0.130944167420461,1.2689481470207444,4.6745214654578149E-2,-1.3740765997198994,0.72058908370590613,-0.18260936162402808,-4.9216097747009631,4.1629852144654738,-15.43261826738037,6.7585429687273102,-6.0830066387512467,-11.516835234235916,null,128.30902772032852,127.68479134410369,130.64904753498971,129.18977665380115,124.27374372217602,122.41256423711407,null,null,2.3025840394072037,3.6300041137487644E-2,-4.1353744981790168,0.39866805821803597,0.56078250150151399,-1.6053061453381738,-0.23906632785110071,-2.9470565650767444E-2,-0.85221645079105546,0.21351458024635361,-0.28305581183511164,-0.68275041744858189,0,0,0,-1.3740765997198994,0,-0.18260936162402808,-4.9216097747009631,4.1629852144654738,-15.43261826738037,6.7585429687273102,-6.0830066387512467,-11.516835234235916,null,128.43997188774898,129.0872021746199,132.17099519631063,130.7313450106202,126.54677400639474,124.74990263836261]
[423,-0.2716228403550518,1.9003726274703103,0.91348778314843004,-16.406976609272693,null,null,-0.27398760441033465,1.8745530155623475,5.3769380681355887,2.6164273699891858,-0.82829187228346191,0.17624853828596843,-0.63477516840545833,0.7119697091430921,0.12246320767791286,0.42812375324349716,0.70929970319634794,-0.26458702162753767,-0.28400223985023265,8.5563895503997234E-2,0.73201968670118234,-0.52690504698003737,-1.612407380948115,0.44523965966148626,-13.367309852937716,10.802099166591374,4.3963458842938774,4.3444832544521921,9.289582839937399,-6.2360048126071899,null,131.61963535093153,130.79039875293739,122.1327748788852,117.33093808413901,117.45393901327127,113.13395157246046,null,null,-0.27398760441033465,1.8745530155623475,5.3769380681355887,2.6164273699891858,-0.82829187228346191,0.17624853828596843,-0.63477516840545833,0.7119697091430921,0.12246320767791286,0.42812375324349716,0.70929970319634794,-0.26458702162753767,-0.28400223985023265,0,0,-0.52690504698003737,-1.612407380948115,0,-13.367309852937716,10.802099166591374,4.3963458842938774,4.3444832544521921,9.289582839937399,-6.2360048126071899,null,131.61963535093153,130.87596264844137,122.94753937277532,118.14029169457073,118.28824439988129,114.42546538406313]
[424,-1.6125616719769147,2.0013372117471082,0.32088695556280111,-9.6625223510820533,null,null,-1.6149264360321975,-3.2110483198504522,-1.5887699934798729,-3.4129288523236037,-0.25441708784203115,1.20347458122128E-2,-0.53381058412866045,-0.27267914846464558,-3.7536212005510716E-2,-8.560814768822711E-2,-0.51668316922196045,0.17060779023161166,-0.87660306743586158,-2.9092380824020414,1.417978534333137,-0.40691734884816,0.17456924779381477,2.8786141831161132,-6.622855594747076,2.657744908567385,-6.6486344862602866,2.2972142219589053,-10.767771790538259,12.128490076110964,null,134.18372940401414,142.06940774969496,141.74665815155666,144.6154692369258,141.19398724755575,135.62067522935354,null,null,-1.6149264360321975,-3.2110483198504522,-1.5887699934798729,-3.4129288523236037,-0.25441708784203115,1.20347458122128E-2,-0.53381058412866045,-0.27267914846464558,-3.7536212005510716E-2,-8.560814768822711E-2,-0.51668316922196045,0.17060779023161166,-0.87660306743586158,-2.9092380824020414,0,-0.40691734884816,0,0,-6.622855594747076,2.657744908567385,-6.6486344862602866,2.2972142219589053,-10.767771790538259,12.128490076110964,null,134.18372940401414,142.06940774969496,143.1646366858898,146.10326844915812,142.87548844793497,140.21491056887669]
[425,-0.37103690331561057,1.6466145315598122,2.0814149737670444,-11.261960366348088,null,null,-0.37340166737089342,2.0829521344105295,1.5664995584700314,-0.90258535270415274,0.66035299300071948,0.95268454444079387,-0.88853326431595647,0.24076908725096802,0.49918813622538183,-0.5382298630944693,-0.39536753187083162,0.20808212335009291,0.88392495076838173,1.4798046908535216,-0.34050805228791836,1.5546513646353106,-1.7849609406155336,-0.71798113750129466,-8.2222936100131108,7.2940630538908131,6.2318804389659688,-0.19761880466017523,1.3216859143777375,-4.3831994854031286,null,130.25700817556572,127.15934406505033,124.72643070387183,120.96488852581909,118.24443521144858,114.73449747148327,null,null,-0.37340166737089342,2.0829521344105295,1.5664995584700314,-0.90258535270415274,0.66035299300071948,0.95268454444079387,-0.88853326431595647,0.24076908725096802,0.49918813622538183,-0.5382298630944693,-0.39536753187083162,0.20808212335009291,0,0,-0.34050805228791836,0,-1.7849609406155336,-0.71798113750129466,-8.2222936100131108,7.2940630538908131,6.2318804389659688,-0.19761880466017523,1.3216859143777375,-4.3831994854031286,null,131.14093312633409,129.52446661530817,127.10723295016383,124.94445041671922,122.24377628733916,118.77888348897632]
[426,-5.5238484283684948E-3,2.9028131528213859,1.3212051069373671,6.2786935543808866,null,null,-7.8886124836513687E-3,-5.6223906238319676,-1.1679208832004842,-0.37340415261100901,2.7747572958592071,4.1967037957593867,0.36766535694561719,-0.82178969152900305,-0.57656702837186313,-0.24274059154392802,-0.14427237323721576,-0.40840005560691894,0.12371508393870445,-1.2699091427369227,-1.082394152481631,1.6731534221554902,-0.99116913922375738,0.31100015209178111,9.3183603107158639,-6.3435464145274327,2.7740402251777878,6.5560382403981707,-7.6601794199190181,-3.9929649008072716,null,132.14898932327799,141.04896943192728,141.81767891891457,137.91246724839294,132.00180613332969,122.73707586089125,null,null,-7.8886124836513687E-3,-5.6223906238319676,-1.1679208832004842,-0.37340415261100901,2.7747572958592071,4.1967037957593867,0.36766535694561719,-0.82178969152900305,-0.57656702837186313,-0.24274059154392802,-0.14427237323721576,-0.40840005560691894,0,-1.2699091427369227,-1.082394152481631,0,-0.99116913922375738,0,9.3183603107158639,-6.3435464145274327,2.7740402251777878,6.5560382403981707,-7.6601794199190181,-3.9929649008072716,null,132.27270440721668,141.18153439419368,141.9533479689469,139.72347622159228,133.78924132428313,124.7895529005654]
[427,2.9539255324485105,2.7996534347747204,1.1668793242405036,5.8623728506546016,null,null,2.9515607683932275,-1.7399712873459361,-0.94732519359873613,-2.7723731026463456,-1.1291314557229084,1.8275871065480505,0.26450563889895173,-0.18893902351325087,0.72024164089189124,-0.47909119844494175,-0.79109281949349453,0.45078071771154304,-3.0610698758159138E-2,1.8612419235765101,1.1802282936146131,1.0166670907677524,0.85350480316237975,0.69042622392198227,8.9020396069895789,2.647733529356727,7.3874347403612983,-4.7839758671062089,-12.6351157544996,7.0454997561211581,null,128.27139378264519,129.19305131996964,128.80368668458786,128.2200041236803,124.69075432416223,119.06795383803859,null,null,2.9515607683932275,-1.7399712873459361,-0.94732519359873613,-2.7723731026463456,-1.1291314557229084,1.8275871065480505,0.26450563889895173,-0.18893902351325087,0.72024164089189124,-0.47909119844494175,-0.79109281949349453,0.45078071771154304,-3.0610698758159138E-2,0,0,0,0,0,8.9020396069895789,2.647733529356727,7.3874347403612983,-4.7839758671062089,-12.6351157544996,7.0454997561211581,null,128.27139378264519,131.05429324354614,131.90865134379411,132.46097683078011,129.86563527404439,124.95929680233563]
[428,1.5635768524099769,2.1333653583409711,2.0590310216085181,-12.50447516147282,null,null,1.561212088354694,0.19078732911229132,-3.1849610988136754,0.24809342210509541,1.0689496571290493,-0.6730152725025661,-0.40178243753479759,-0.12599489320829926,0.35147752329485149,2.3973942946935001E-2,0.47308921939763859,9.9850375619881859E-2,0.86154099860985545,-0.57192557368595143,-1.4438168264299431,0.87017127604883004,-0.66362116922030479,0.96697153003457936,-9.4648084051378429,-9.273751755883195,6.8996462717900116,-0.16725231483279845,22.911457302460651,6.1243469458083197,null,128.33412242479866,129.22833071750205,134.03254876541141,130.32382888107139,127.11083150225872,123.95771135466275,null,null,1.561212088354694,0.19078732911229132,-3.1849610988136754,0.24809342210509541,1.0689496571290493,-0.6730152725025661,-0.40178243753479759,-0.12599489320829926,0.35147752329485149,2.3973942946935001E-2,0.47308921939763859,9.9850375619881859E-2,0,-0.57192557368595143,-1.4438168264299431,0,-0.66362116922030479,0,-9.4648084051378429,-9.273751755883195,6.8996462717900116,-0.16725231483279845,22.911457302460651,6.1243469458083197,null,129.19566342340852,130.10427438236931,134.95578323359078,132.12880052676473,128.93283872075085,126.79504684273265]
[429,1.2033127408649849,3.0743341533689406,1.8134460951680504,-4.1089913434236092,null,null,1.200947976809702,2.1121032902167691,-1.3820046935206807,3.8782647425884558,2.9562377809272333,4.5561519477034516,0.5391863574931719,-8.7212933060859754E-2,0.78094715996344144,0.27893964917982617,5.8189277739129519E-2,0.60849269170913756,0.61595607216938775,-8.5228923995215311E-3,-1.2511010596906293,-1.4289526531352452,0.13497801942618937,2.898360901575975,-1.0693245870886323,-5.906759577590984,30.817487278701591,3.4536299392672083,-0.26307721566433662,0.36246176393924623,null,130.25371241665232,128.19207289948784,130.85605660455633,125.15491781938634,118.31216945383477,107.55790440891367,null,null,1.200947976809702,2.1121032902167691,-1.3820046935206807,3.8782647425884558,2.9562377809272333,4.5561519477034516,0.5391863574931719,-8.7212933060859754E-2,0.78094715996344144,0.27893964917982617,5.8189277739129519E-2,0.60849269170913756,0,-8.5228923995215311E-3,-1.2511010596906293,-1.4289526531352452,0,0,-1.0693245870886323,-5.906759577590984,30.817487278701591,3.4536299392672083,-0.26307721566433662,0.36246176393924623,null,130.8696684888217,128.80686074037339,131.49496419415973,125.78107012162216,119.06528925621502,111.19476866003691]
[430,-2.7782259318714746,1.532177176993174,1.8156189677357342,-13.559900946411384,null,null,-2.7805906959267577,1.224995935007579,0.21910517908760424,0.41733257838331039,-1.5638819861666993,-2.3090613233240194,-1.0029706188825946,-0.19763343599123528,-0.21253286312581032,1.0059330856084792E-2,-0.1759225753499698,0.36449395748050373,0.61812894473707147,1.07574245462059,-0.35478572401613029,1.2799986353485351,-1.0333854169599574,-6.7707478122291054E-2,-10.520234190076406,-8.9236519650895652,0.81212424460848753,10.786574295506329,-0.65295516136090725,9.6540911043164606,null,133.70687014814217,131.57058957223143,130.01859912691614,125.61317602568771,125.25275821319721,125.54736474611776,null,null,-2.7805906959267577,1.224995935007579,0.21910517908760424,0.41733257838331039,-1.5638819861666993,-2.3090613233240194,-1.0029706188825946,-0.19763343599123528,-0.21253286312581032,1.0059330856084792E-2,-0.1759225753499698,0.36449395748050373,0,0,-0.35478572401613029,0,-1.0333854169599574,-6.7707478122291054E-2,-10.520234190076406,-8.9236519650895652,0.81212424460848753,10.786574295506329,-0.65295516136090725,9.6540911043164606,null,134.32499909287924,133.26798640558414,131.73805227164578,128.63103957241731,128.35982270005184,128.79797408198493]
[431,0.68844762338525889,2.5919079628910113,1.9319776408355605,-3.778835703002525,null,null,0.68608285932997604,-1.4948971059955005,0.54507679498560169,-1.9256115660402291,0.68099106897863326,0.87557939659728612,5.6760167015242668E-2,0.25495815725630155,0.33280907789533076,0.30090757520121114,-0.11339202689266248,-6.4208677638664557E-2,0.73448761783689775,-3.0634836601641791E-3,1.7591400938310078,-2.5393778091651842,0.18336913353618178,-1.9591716024241668,-0.73916894666754818,8.5530171180834209,8.6082590272949702,10.258625791738746,-4.7568500871536123,-5.3074733428361647,null,130.20302685252273,133.30762608846109,129.9465415362688,132.83310037868273,128.54323411215341,126.1457805141528,null,null,0.68608285932997604,-1.4948971059955005,0.54507679498560169,-1.9256115660402291,0.68099106897863326,0.87557939659728612,5.6760167015242668E-2,0.25495815725630155,0.33280907789533076,0.30090757520121114,-0.11339202689266248,-6.4208677638664557E-2,0,-3.0634836601641791E-3,0,-2.5393778091651842,0,-1.9591716024241668,-0.73916894666754818,8.5530171180834209,8.6082590272949702,10.258625791738746,-4.7568500871536123,-5.3074733428361647,null,130.93751447035962,134.06989416368179,132.4794687643768,135.46085330197036,131.37414122062307,129.0031833013806]
[432,1.5781945537353872,2.8970194746048077,1.1362972840651078,-6.2414945659661303,null,null,1.5758297896801043,2.9136083425550665,-1.0018553920892805,-0.98042908559058839,-2.1536361295109101,1.1740168132760171,0.36187167872903903,3.8203494762405921E-2,0.54608264039515131,-4.6526569406818208E-2,-1.3096302671528874,-0.10900445698773975,-6.1192738933554924E-2,0.72640894044360227,0.11552609928185409,-1.2410045103064822,1.5738749719618097,0.58235974883951025,-3.2018278096311534,-7.59897132149983,0.72746791333494087,4.480734687485076,-15.094144640395978,-3.9560267973140433,null,130.20938070708118,126.56557691760314,127.00231292750746,126.80073017139945,123.19545525224765,117.79001482312707,null,null,1.5758297896801043,2.9136083425550665,-1.0018553920892805,-0.98042908559058839,-2.1536361295109101,1.1740168132760171,0.36187167872903903,3.8203494762405921E-2,0.54608264039515131,-4.6526569406818208E-2,-1.3096302671528874,-0.10900445698773975,-6.1192738933554924E-2,0,0,-1.2410045103064822,0,0,-3.2018278096311534,-7.59897132149983,0.72746791333494087,4.480734687485076,-15.094144640395978,-3.9560267973140433,null,130.20938070708118,127.29198585804674,127.86817371129482,127.6875557624757,125.6776635408296,120.86942499895672]
[433,-0.15442067322830658,2.6189772625867729,3.6021430864687463,-5.2133568655153217,null,null,-0.15678543728358946,2.2282691440506057,-1.9833188662058436,-0.2368007599625398,0.92678437713516193,-1.4366240449956322,8.3829466711004219E-2,0.53704871806389232,-1.0995711393399452,-0.46835543291390325,0.39386609710344045,0.18829467010499901,2.4046530634700836,3.9999859508871971E-2,-8.8652459003063955E-2,-1.1128056211399806,-0.61683869285599857,-0.32660446412178279,-2.1736901091803449,3.2239233262468456,-20.069535413846722,-7.3678906716322992,-1.7320330888582434,1.902931721923959,null,129.70310476923112,128.23422614988385,128.11228430348106,126.31065157823107,123.09234532882559,122.20245443694394,null,null,-0.15678543728358946,2.2282691440506057,-1.9833188662058436,-0.2368007599625398,0.92678437713516193,-1.4366240449956322,8.3829466711004219E-2,0.53704871806389232,-1.0995711393399452,-0.46835543291390325,0.39386609710344045,0.18829467010499901,0,0,-8.8652459003063955E-2,-1.1128056211399806,-0.61683869285599857,-0.32660446412178279,-2.1736901091803449,3.2239233262468456,-20.069535413846722,-7.3678906716322992,-1.7320330888582434,1.902931721923959,null,132.1077578327012,130.68618820067454,130.62936922681195,128.85923565097033,125.66658435608481,124.86752356270237]
[434,-1.1755186092582182,2.3996042583016872,0.82162457680862722,-5.4898515010511577,null,null,-1.177883373313501,3.0258986226527744,5.3024016524360214,-2.1786295862599077,-0.38880741579937322,0.54219668849461078,-0.13554353757408144,-1.1042316793095086E-2,0.44299340585547542,0.58118019668128085,-0.25826696413700612,0.59434500038911642,-0.37586544619003548,1.813552371497134,-0.33811772303166254,-8.8702956412265888E-2,0.74545625247787606,0.9397979903317295,-2.4501847447161809,10.142246684932216,5.5480995080821627,7.3475405975812418,7.2548170710862667,13.030218079029183,null,133.59861057333023,128.63243584642674,121.59086340190917,122.37906274925398,118.57872977397589,114.34876542246811,null,null,-1.177883373313501,3.0258986226527744,5.3024016524360214,-2.1786295862599077,-0.38880741579937322,0.54219668849461078,-0.13554353757408144,-1.1042316793095086E-2,0.44299340585547542,0.58118019668128085,-0.25826696413700612,0.59434500038911642,-0.37586544619003548,0,-0.33811772303166254,-8.8702956412265888E-2,0,0,-2.4501847447161809,10.142246684932216,5.5480995080821627,7.3475405975812418,7.2548170710862667,13.030218079029183,null,133.59861057333023,130.44598821792388,123.35135863892828,124.21509628563092,121.19100173349929,117.95083323184294]
[435,0.15832768152273702,2.6974942631320742,8.5224786911244577E-2,11.200296242180851,null,null,0.15596291746745414,0.9269166895702855,-0.92014078165279434,0.21767479798801595,-1.8281984507459013,1.266571490158694,0.16234646725630553,0.51453047313163625,0.31162513786222457,0.34312462695611057,-0.25012402602324268,0.13413371734703317,-1.1122652360874181,-0.51018192513694449,1.1095236055806268,-0.27710307427070435,1.716838946927036,-0.24353457129242473,14.239962998515828,12.527059609404793,-1.1771289193807211,7.9476761031291439,5.681332403591882,0.61654024534600449,null,132.89776622512008,133.66547667312699,132.91644948003196,130.79875850548535,128.10138807315309,123.73874074635916,null,null,0.15596291746745414,0.9269166895702855,-0.92014078165279434,0.21767479798801595,-1.8281984507459013,1.266571490158694,0.16234646725630553,0.51453047313163625,0.31162513786222457,0.34312462695611057,-0.25012402602324268,0.13413371734703317,-1.1122652360874181,-0.51018192513694449,0,-0.27710307427070435,0,-0.24353457129242473,14.239962998515828,12.527059609404793,-1.1771289193807211,7.9476761031291439,5.681332403591882,0.61654024534600449,null,132.89776622512008,133.66547667312699,134.02597308561258,131.92600273458316,130.9810306389586,126.63981820372555]
[436,3.1659491634615087,2.8637387693382506,0.57622056422991619,-2.387917900346133,null,null,3.1635843994062256,1.8062101871995473,1.5403852598015126,-4.3625635887460374,6.5618763428576807,0.62896800877666303,0.32859097346248189,0.55219788192234853,-0.21805264302070393,0.1250297692561424,-0.13305096557306717,0.42899243770839934,-0.62126945876874651,-0.9650572036953371,0.58576291889844168,-0.57534761826895198,0.89136403325728786,-0.21939927801095993,0.6517488559888438,17.17987319607527,-0.27905273785000606,17.925082777078327,-4.4699350041845616,4.8861064062550223,null,128.67174601695768,128.75494528847568,124.53925011262325,128.27832730469686,116.18269234544461,112.77650812708387,null,null,3.1635843994062256,1.8062101871995473,1.5403852598015126,-4.3625635887460374,6.5618763428576807,0.62896800877666303,0.32859097346248189,0.55219788192234853,-0.21805264302070393,0.1250297692561424,-0.13305096557306717,0.42899243770839934,-0.62126945876874651,-0.9650572036953371,0,-0.57534761826895198,0,-0.21939927801095993,0.6517488559888438,17.17987319607527,-0.27905273785000606,17.925082777078327,-4.4699350041845616,4.8861064062550223,null,128.67174601695768,128.75494528847568,125.12501303152169,128.90021914842606,117.6663869440883,114.28490229937326]
[437,-0.23918397995846857,2.7324455791246329,1.4947497647659085,16.515100003131796,null,null,-0.24154874401375145,2.378443655202203,-0.41960007083691198,0.2671119020981611,-0.14032304129838477,-1.1556900189962669,0.19729778324886427,-2.2954311205082956E-2,-0.35737169819474213,0.20439121124562876,-0.54918229457375167,-0.31120809271173622,0.29725974176724579,-0.94829261798423037,1.2783599046779628,-0.36001702008799552,0.57096426203090278,0.70335416725748656,19.554766759466773,2.4299489232007141,-3.0158468302399215,7.6821729022624901,-16.72107670737282,-4.9281820362306661E-2,null,132.07281648996525,130.6893426027506,128.14485665917141,125.79569882708893,121.55186889318423,118.61740591330624,null,null,-0.24154874401375145,2.378443655202203,-0.41960007083691198,0.2671119020981611,-0.14032304129838477,-1.1556900189962669,0.19729778324886427,-2.2954311205082956E-2,-0.35737169819474213,0.20439121124562876,-0.54918229457375167,-0.31120809271173622,0,-0.94829261798423037,0,-0.36001702008799552,0,0,19.554766759466773,2.4299489232007141,-3.0158468302399215,7.6821729022624901,-16.72107670737282,-4.9281820362306661E-2,null,132.3700762317325,130.98545752348943,129.72465678666055,127.39779430398747,123.74318865254889,121.57208750801027]
[438,1.5860265987275193,2.9095304410731844,1.1001237163943776,0.11442648937317879,null,null,1.5836618346722364,-2.2124148606139129,5.0731178347274462,-0.29603689473151074,0.5617065041335958,0.20918463392009179,0.37438264519741571,0.30983507863226301,-0.36625474237187916,0.81189302878588698,0.2587342791637699,-5.563240560060656E-2,-9.7366306604285136E-2,-2.2734986429638093,0.78896901626783889,-8.7654377741617218E-2,-1.791978817181453,-2.2440676780167679,3.1540932457081556,6.8936006443307534,-19.714131108965454,20.000566258229625,9.5052439917195066,11.371617758029588,null,130.25116853025682,136.6848902817253,127.5250958439626,126.38142474581007,124.62854191690113,123.31652739543638,null,null,1.5836618346722364,-2.2124148606139129,5.0731178347274462,-0.29603689473151074,0.5617065041335958,0.20918463392009179,0.37438264519741571,0.30983507863226301,-0.36625474237187916,0.81189302878588698,0.2587342791637699,-5.563240560060656E-2,-9.7366306604285136E-2,-2.2734986429638093,0,-8.7654377741617218E-2,-1.791978817181453,-2.2440676780167679,3.1540932457081556,6.8936006443307534,-19.714131108965454,20.000566258229625,9.5052439917195066,11.371617758029588,null,130.25116853025682,136.6848902817253,128.31406486023045,127.19072553089042,125.4478437185448,124.14900098998621]
[439,-0.32872648449800085,2.1712024512218129,0.32836455516825058,-8.6068509493929941,null,null,-0.3310912485532837,1.9329904782793306,2.4382333550589146,-3.5388985113341862,0.39699311715871083,-0.59524335219082103,-0.36394534465395578,0.18735960400041352,-0.31866124567627141,-0.75287579705547003,0.10727464696800526,-0.13674799604311305,-0.86912546783041211,0.52565282282969505,8.4130273312126747E-2,0.12524667402203127,-2.0841190762937933,-1.1697325442297113,-5.5671841930580168,1.0866027398425622,1.0756804545383849,-12.583717512006071,0.66355333342668876,-5.5772432595906363,null,132.63333173898314,130.61858476057358,125.64435647566228,126.50112184698919,125.06085791249092,123.59667807996547,null,null,-0.3310912485532837,1.9329904782793306,2.4382333550589146,-3.5388985113341862,0.39699311715871083,-0.59524335219082103,-0.36394534465395578,0.18735960400041352,-0.31866124567627141,-0.75287579705547003,0.10727464696800526,-0.13674799604311305,-0.86912546783041211,0,0,0,-2.0841190762937933,-1.1697325442297113,-5.5671841930580168,1.0866027398425622,1.0756804545383849,-12.583717512006071,0.66355333342668876,-5.5772432595906363,null,132.63333173898314,131.14423758340328,126.24901390832966,127.2574928286936,125.82668942627186,124.38042625592418]
[440,3.172378750884596,2.9239567825182204,0.69742251586968029,-0.47716153643890902,null,null,3.1700139868293129,-0.36245319972963452,-0.1786070134422437,-2.9056813498911906,3.6260026947209365,0.95133305909827703,0.38880898664245178,2.0639851089222283E-2,0.27517156387550479,-0.55304246833334658,-0.17035063860051292,-0.25498405581368422,-0.5000675071289824,-0.34334346042591679,0.49115968445223479,0.34731015426523348,1.8892538136388346,0.67648310862591621,2.5625052198960678,6.8540347611329455,-2.8539179905972412,-15.213117614447484,-4.9191976052178816,0.35885315993428879,null,128.6177639212959,130.19667816959193,128.93027040246983,129.10521611919782,119.36393743834323,113.93264820103987,null,null,3.1700139868293129,-0.36245319972963452,-0.1786070134422437,-2.9056813498911906,3.6260026947209365,0.95133305909827703,0.38880898664245178,2.0639851089222283E-2,0.27517156387550479,-0.55304246833334658,-0.17035063860051292,-0.25498405581368422,-0.5000675071289824,-0.34334346042591679,0,0,0,0,2.5625052198960678,6.8540347611329455,-2.8539179905972412,-15.213117614447484,-4.9191976052178816,0.35885315993428879,null,128.6177639212959,130.19667816959193,129.42143008692207,129.96288548453154,122.09262248073691,117.35621677889124]
[441,2.5796040723263483,3.6211363827034306,0.30042175079651467,16.044727630655238,null,null,2.5772393082710652,-0.64856084733172736,0.49146404149747253,-0.33500693604858345,0.97863796375651446,3.5638426959042642,1.085988586827662,-0.24889263647973126,0.47631961156580127,0.47936455521382904,-0.20738086091134456,0.20448803844774677,-0.89706827220214802,-1.3196279617336129,-0.12977026430962635,-0.89260519253936543,-0.5474553551093827,0.44785600450180318,19.084394386990216,-9.6562928165775279,14.985700835861262,2.7376878529315389,-9.6070300126408696,-7.6678014979037048,null,130.65311641549522,133.28723332034596,132.07454045114869,131.47074193061812,127.39564483500867,119.60756895367231,null,null,2.5772393082710652,-0.64856084733172736,0.49146404149747253,-0.33500693604858345,0.97863796375651446,3.5638426959042642,1.085988586827662,-0.24889263647973126,0.47631961156580127,0.47936455521382904,-0.20738086091134456,0.20448803844774677,-0.89706827220214802,-1.3196279617336129,-0.12977026430962635,-0.89260519253936543,-0.5474553551093827,0,19.084394386990216,-9.6562928165775279,14.985700835861262,2.7376878529315389,-9.6070300126408696,-7.6678014979037048,null,130.65311641549522,133.28723332034596,132.07454045114869,131.47074193061812,127.39564483500867,120.05542495817411]
[442,3.3247312684733616,3.1998795950358208,0.97347467836186019,3.0482155990760398,null,null,3.3223665044180786,0.13523922547024309,-1.8337852607909395,-0.73865471938162952,1.6120877126218169,-0.23755080431082329,0.66473179916005209,0.68736724381315328,0.1395201953147267,0.34465985540918842,0.34632362946002759,0.38353572328368646,-0.2240153446368025,-0.99292014648926941,-1.2211084492438431,-0.97616814508052951,-0.32693531463139536,1.0597123437950708,6.0878823554110166,16.420917092418478,5.600362806982691,8.8748483006466454,1.4467188837172285,4.792056269517361,null,128.4928058308389,130.91854412893443,133.43266909495722,133.31224080641491,128.91718482825826,125.51070361832269,null,null,3.3223665044180786,0.13523922547024309,-1.8337852607909395,-0.73865471938162952,1.6120877126218169,-0.23755080431082329,0.66473179916005209,0.68736724381315328,0.1395201953147267,0.34465985540918842,0.34632362946002759,0.38353572328368646,-0.2240153446368025,-0.99292014648926941,-1.2211084492438431,-0.97616814508052951,-0.32693531463139536,0,6.0878823554110166,16.420917092418478,5.600362806982691,8.8748483006466454,1.4467188837172285,4.792056269517361,null,128.4928058308389,130.91854412893443,133.43266909495722,133.31224080641491,128.91718482825826,126.57041596211776]
[443,-0.27826805619951422,3.0989277642804964,0.39920767806001001,12.340631738846962,null,null,-0.28063282025479708,1.9082618004149277,2.1829223290261255,1.6162722020895639,-0.1187249774328278,-0.61675559448765249,0.56377996840472777,0.19354780741909794,0.39177753367794921,0.44891364700153247,-0.42286999395261082,0.77913539344024541,-0.79828234493865269,-1.7918312614147449,0.68042689534359369,-0.44332751082638344,0.21574783925317398,-1.8665697556643435,15.38029849518194,4.6060581318653355,6.9370230958239585,-6.8882272242132281E-2,-13.070715576636093,2.0266900941500179,null,133.69675816207237,134.0425194112855,129.68922919732165,126.03055739736921,122.27461580596719,122.5822512851055,null,null,-0.28063282025479708,1.9082618004149277,2.1829223290261255,1.6162722020895639,-0.1187249774328278,-0.61675559448765249,0.56377996840472777,0.19354780741909794,0.39177753367794921,0.44891364700153247,-0.42286999395261082,0.77913539344024541,-0.79828234493865269,-1.7918312614147449,0,-0.44332751082638344,0,-1.8665697556643435,15.38029849518194,4.6060581318653355,6.9370230958239585,-6.8882272242132281E-2,-13.070715576636093,2.0266900941500179,null,133.69675816207237,134.0425194112855,130.36965609266525,126.71316506053721,123.18145546814605,123.51876242197596]
[444,4.5602925989323841,2.6905208621934147,3.2581582561763192,-0.36456313716667621,null,null,4.5579278348771011,-0.78911097275384334,3.7513680702397201,1.467666937095051,3.1706320312830787,4.3655839700133932,0.15537306631764602,0.13328882890420646,0.10389785589347467,-3.9970507829681701E-2,-0.20521228506718314,-0.20120461765512676,2.0606682331776565,-0.87581728170022588,1.5635418438347841,-0.34248724069747882,-0.82128608377087875,-1.1777174130861878E-2,2.6751036191683006,4.2538389489510404,3.0704132315501038,5.5628416858094374,-4.5269445323177209,-6.1050842416404958,null,124.02318880390779,126.70703410670835,119.2303935877347,115.04350765814851,108.76375482227783,100.46324548028599,null,null,4.5579278348771011,-0.78911097275384334,3.7513680702397201,1.467666937095051,3.1706320312830787,4.3655839700133932,0.15537306631764602,0.13328882890420646,0.10389785589347467,-3.9970507829681701E-2,-0.20521228506718314,-0.20120461765512676,0,-0.87581728170022588,0,-0.34248724069747882,-0.82128608377087875,-1.1777174130861878E-2,2.6751036191683006,4.2538389489510404,3.0704132315501038,5.5628416858094374,-4.5269445323177209,-6.1050842416404958,null,126.08385703708544,128.8280345580863,122.87649102300189,118.68924669415534,112.3462909541302,103.95511555441216]
[445,3.9193880132070644,2.8722215523247741,2.9513012106397136,-11.882189136596876,null,null,3.9170232491517814,3.846973815132055E-2,-0.48719589902696686,-0.65754742373997777,3.7940616237549238,1.8610960576775673,0.33707375644900539,-0.20880684167305574,-0.20111886939295287,0.32325936091009355,-0.58975259994832929,0.81412463306807537,1.7538111876410509,0.47960581152846227,-1.120843604523023,1.2782358958173665,0.73208342487621936,0.58855415092355434,-8.8425223802618991,-12.745780975596826,-10.528296092032399,0.86207299038408358,-9.8937124514111474,7.1801661746527543,null,125.35423096560169,125.23670645791937,125.27362212383026,122.55954682965417,113.43436009262211,108.21964648420669,null,null,3.9170232491517814,3.846973815132055E-2,-0.48719589902696686,-0.65754742373997777,3.7940616237549238,1.8610960576775673,0.33707375644900539,-0.20880684167305574,-0.20111886939295287,0.32325936091009355,-0.58975259994832929,0.81412463306807537,0,0,-1.120843604523023,0,0,0,-8.8425223802618991,-12.745780975596826,-10.528296092032399,0.86207299038408358,-9.8937124514111474,7.1801661746527543,null,127.10804215324274,127.50069628077712,127.58339373261208,126.20437624093599,117.71353575337379,113.12259362655007]
[446,2.5781687973023382,2.8901585873370794,1.2116529043959494,10.982053143130424,null,null,2.5758040332470551,-0.24304282663564503,-0.81491619708286445,-0.11749042218409919,-0.88798277526040703,2.0325790600891747,0.35501079146131076,-0.1011710244044659,0.60030380910914083,-0.31853957643480113,-1.1242077223093754,0.31723234734641181,1.416288139728672E-2,-1.1972558471240236E-2,-1.6302240277122297,-0.54882750995370899,-0.69295067352009021,-0.55344309323062113,14.021719899465401,-2.6888573497210957,13.265108800841791,-4.4613661644006353,-30.405272450232996,3.2651601895424647,null,128.82293524757713,129.76253444480821,131.87055137026252,129.58974640156788,126.88663608599316,122.10137383509426,null,null,2.5758040332470551,-0.24304282663564503,-0.81491619708286445,-0.11749042218409919,-0.88798277526040703,2.0325790600891747,0.35501079146131076,-0.1011710244044659,0.60030380910914083,-0.31853957643480113,-1.1242077223093754,0.31723234734641181,0,-1.1972558471240236E-2,-1.6302240277122297,-0.54882750995370899,-0.69295067352009021,-0.55344309323062113,14.021719899465401,-2.6888573497210957,13.265108800841791,-4.4613661644006353,-30.405272450232996,3.2651601895424647,null,128.83709812897442,129.77699974531248,131.88547307501639,129.60485911293273,126.90194828366504,122.11671270357603]
[447,-2.0815897651018873,2.3160108867190705,0.14288179535898649,-11.917612751098179,null,null,-2.0839545291571704,-3.0470466487040686,-0.34235091802442991,-1.1849739504161527,1.6103450169623552,2.6444504045794206,-0.21913690915669815,-4.3883747113168781E-2,-0.32642702427674708,-0.3754396052669966,-4.0319509419387778E-2,-0.42499585570425014,-1.0546082276396762,-7.8195029788409531E-2,0.65465634430611575,1.5519084379190216,1.6483125552130833,-0.36158684552753251,-8.877945994763202,6.9040096347037423,-2.7474448772393036,-4.701644185529636,-13.479005960113032,-15.430927369381923,null,135.43326273557358,140.62951249128059,138.82089962293401,135.94714555277591,129.07648500554336,122.41873859111099,null,null,-2.0839545291571704,-3.0470466487040686,-0.34235091802442991,-1.1849739504161527,1.6103450169623552,2.6444504045794206,-0.21913690915669815,-4.3883747113168781E-2,-0.32642702427674708,-0.3754396052669966,-4.0319509419387778E-2,-0.42499585570425014,-1.0546082276396762,-7.8195029788409531E-2,0,0,0,-0.36158684552753251,-8.877945994763202,6.9040096347037423,-2.7474448772393036,-4.701644185529636,-13.479005960113032,-15.430927369381923,null,135.43326273557358,140.62951249128059,139.47555596724013,138.16878123367292,132.94454223672989,126.24305524131637]
[448,-1.0177972284350145,2.1684577547658321,0.76566925899999738,1.4316476511351008,null,null,-1.0201619924902974,0.89072138611401175,1.2351729060288728,5.8578411231800596,-2.0607337117382443,7.9921281595924001E-2,-0.36669004110993653,-0.73955228104224613,-0.27232090695925226,1.758945475169972,-6.3927454326512034E-2,0.29318764764743621,-0.43182076399866531,1.0783858859467568,-0.74515842808620958,1.1252134365548407,-1.6723096008056269,0.17821188520605724,4.4713144074700777,-10.518483862662251,0.38445844438310584,30.292217910910317,8.9206068527357445,4.2413101966299802,null,133.13460106522922,130.7229241840659,128.15858434823693,119.407435516701,120.25200549667561,117.01745746534642,null,null,-1.0201619924902974,0.89072138611401175,1.2351729060288728,5.8578411231800596,-2.0607337117382443,7.9921281595924001E-2,-0.36669004110993653,-0.73955228104224613,-0.27232090695925226,1.758945475169972,-6.3927454326512034E-2,0.29318764764743621,-0.43182076399866531,0,-0.74515842808620958,0,-1.6723096008056269,0,4.4713144074700777,-10.518483862662251,0.38445844438310584,30.292217910910317,8.9206068527357445,4.2413101966299802,null,133.13460106522922,131.80131007001265,129.23950224164727,121.5873509061653,122.51003683698828,119.50070790452084]
[449,0.27526886931542155,2.4605594689327339,1.3831707050858315,-7.4540355326906163,null,null,0.2729041052601387,0.90072935216243488,0.90787425632441421,-4.5750198466668488,3.2327414853634462,-3.1381713208849478,-7.4588326943034744E-2,0.3301386131476165,-5.2340263670727971E-2,-0.78859895520285272,-1.4219606366262294E-2,-0.1745731030145139,0.18568068208716881,1.3194452069084668,-1.2567092093307446,6.1148887794783668E-2,1.5322585221027576,-5.859173771799675E-3,-4.414368776355639,7.6360458788684227,-9.2615631762273658,15.902919530572881,-5.6177331021891224,4.5374717272179526,null,{"$f":"S$53*(1+(T$55+N517)/100)*((1-S$62)+S$62*((1+(T$57+Z517)/100)))/(1+(T$54+H517)/100)-(T$56+T517)+T$58","v":131.13655617763453},{"$f":"AG517*(1+(U$55+O517)/100)*((1-T$62)+T$62*((1+(U$57+AA517)/100)))/(1+(U$54+I517)/100)-(U$56+U517)+U$58","v":129.84349820564026},{"$f":"AH517*(1+(V$55+P517)/100)*((1-U$62)+U$62*((1+(V$57+AB517)/100)))/(1+(V$54+J517)/100)-(V$56+V517)+V$58","v":128.4865154722068},{"$f":"AI517*(1+(W$55+Q517)/100)*((1-V$62)+V$62*((1+(W$57+AC517)/100)))/(1+(W$54+K517)/100)-(W$56+W517)+W$58","v":130.91949265712384},{"$f":"AJ517*(1+(X$55+R517)/100)*((1-W$62)+W$62*((1+(X$57+AD517)/100)))/(1+(X$54+L517)/100)-(X$56+X517)+X$58","v":122.17357596176223},{"$f":"AK517*(1+(Y$55+S517)/100)*((1-X$62)+X$62*((1+(Y$57+AE517)/100)))/(1+(Y$54+M517)/100)-(Y$56+Y517)+Y$58","v":122.67315997952672},null,null,0.2729041052601387,0.90072935216243488,0.90787425632441421,-4.5750198466668488,3.2327414853634462,-3.1381713208849478,-7.4588326943034744E-2,0.3301386131476165,-5.2340263670727971E-2,-0.78859895520285272,-1.4219606366262294E-2,-0.1745731030145139,0,0,-1.2567092093307446,0,0,-5.859173771799675E-3,-4.414368776355639,7.6360458788684227,-9.2615631762273658,15.902919530572881,-5.6177331021891224,4.5374717272179526,null,131.3222368597217,131.35124287630333,130.00590395851171,132.58294625542769,125.34251637186267,125.99911466486917]
[450,-1.0099704681717583,3.3275847292055811,0.80098534238421593,6.6326727483035448,null,null,{"$f":"IF($B$42=\"On\",$B518-$D$15,0)","v":-1.0123352322270411},{"$f":"IF($B$42=\"On\",$B1518-$D$15,0)","v":8.372553438481603E-2},{"$f":"IF($B$42=\"On\",$B2518-$D$15,0)","v":1.1105656029563546},{"$f":"IF($B$42=\"On\",$B3518-$D$15,0)","v":1.5313608938071757},{"$f":"IF($B$42=\"On\",$B4518-$D$15,0)","v":-3.6218468215671709},{"$f":"IF($B$42=\"On\",$B5518-$D$15,0)","v":0.73773970039280312},{"$f":"IF($B$43=\"On\",$C518-$D$16,0)","v":0.79243693332981247},{"$f":"IF($B$43=\"On\",$C1518-$D$16,0)","v":-0.14366232896487219},{"$f":"IF($B$43=\"On\",$C2518-$D$16,0)","v":0.79859002122592671},{"$f":"IF($B$43=\"On\",$C3518-$D$16,0)","v":1.7385957734061819E-2},{"$f":"IF($B$43=\"On\",$C4518-$D$16,0)","v":1.5302918968368662E-2},{"$f":"IF($B$43=\"On\",$C5518-$D$16,0)","v":-4.1013482178309246E-4},{"$f":"IF($B$44=\"On\",$D518-$D$17,0)","v":-0.39650468061444677},{"$f":"IF($B$44=\"On\",$D1518-$D$17,0)","v":0.18478424142158367},{"$f":"IF($B$44=\"On\",$D2518-$D$17,0)","v":-0.25305848319780189},{"$f":"IF($B$44=\"On\",$D3518-$D$17,0)","v":3.1350603617824211},{"$f":"IF($B$44=\"On\",$D4518-$D$17,0)","v":-2.8137596139594439},{"$f":"IF($B$44=\"On\",$D5518-$D$17,0)","v":-1.1396360681427977},{"$f":"IF($B$45=\"On\",$E518-$D$18,0)","v":9.6723395046385221},{"$f":"IF($B$45=\"On\",$E1518-$D$18,0)","v":-1.7789822915169613},{"$f":"IF($B$45=\"On\",$E2518-$D$18,0)","v":0.25328356867448498},{"$f":"IF($B$45=\"On\",$E3518-$D$18,0)","v":-16.703345217747206},{"$f":"IF($B$45=\"On\",$E4518-$D$18,0)","v":0.20576397762926923},{"$f":"IF($B$45=\"On\",$E5518-$D$18,0)","v":-8.0369309297329021},null,134.60255800635403,134.96657042945017,133.49975189515033,125.82570426960898,130.2245643432268,127.28255067121512,null,null,{"$f":"IF($B$42=\"On\",MIN($B518-$D$15,$D$42),0)","v":-1.0123352322270411},{"$f":"IF($B$42=\"On\",MIN($B1518-$D$15,$D$42),0)","v":8.372553438481603E-2},{"$f":"IF($B$42=\"On\",MIN($B2518-$D$15,$D$42),0)","v":1.1105656029563546},{"$f":"IF($B$42=\"On\",MIN($B3518-$D$15,$D$42),0)","v":1.5313608938071757},{"$f":"IF($B$42=\"On\",MIN($B4518-$D$15,$D$42),0)","v":-3.6218468215671709},{"$f":"IF($B$42=\"On\",MIN($B5518-$D$15,$D$42),0)","v":0.73773970039280312},{"$f":"IF($B$43=\"On\",MAX($C518-$D$16,$D$43),0)","v":0.79243693332981247},{"$f":"IF($B$43=\"On\",MAX($C1518-$D$16,$D$43),0)","v":-0.14366232896487219},{"$f":"IF($B$43=\"On\",MAX($C2518-$D$16,$D$43),0)","v":0.79859002122592671},{"$f":"IF($B$43=\"On\",MAX($C3518-$D$16,$D$43),0)","v":1.7385957734061819E-2},{"$f":"IF($B$43=\"On\",MAX($C4518-$D$16,$D$43),0)","v":1.5302918968368662E-2},{"$f":"IF($B$43=\"On\",MAX($C5518-$D$16,$D$43),0)","v":-4.1013482178309246E-4},{"$f":"IF($B$44=\"On\",MIN($D518-$D$17,$D$44),0)","v":-0.39650468061444677},{"$f":"IF($B$44=\"On\",MIN($D1518-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D2518-$D$17,$D$44),0)","v":-0.25305848319780189},{"$f":"IF($B$44=\"On\",MIN($D3518-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D4518-$D$17,$D$44),0)","v":-2.8137596139594439},{"$f":"IF($B$44=\"On\",MIN($D5518-$D$17,$D$44),0)","v":-1.1396360681427977},{"$f":"IF($B$45=\"On\",MAX($E518-$D$18,$D$45),0)","v":9.6723395046385221},{"$f":"IF($B$45=\"On\",MAX($E1518-$D$18,$D$45),0)","v":-1.7789822915169613},{"$f":"IF($B$45=\"On\",MAX($E2518-$D$18,$D$45),0)","v":0.25328356867448498},{"$f":"IF($B$45=\"On\",MAX($E3518-$D$18,$D$45),0)","v":-16.703345217747206},{"$f":"IF($B$45=\"On\",MAX($E4518-$D$18,$D$45),0)","v":0.20576397762926923},{"$f":"IF($B$45=\"On\",MAX($E5518-$D$18,$D$45),0)","v":-8.0369309297329021},null,{"$f":"S$53*(1+(T$55+AU518)/100)*((1-S$62)+S$62*((1+(T$57+BG518)/100)))/(1+(T$54+AO518)/100)-(T$56+BA518)+T$58","v":134.60255800635403},{"$f":"BN518*(1+(U$55+AV518)/100)*((1-T$62)+T$62*((1+(U$57+BH518)/100)))/(1+(U$54+AP518)/100)-(U$56+BB518)+U$58","v":135.15135467087174},{"$f":"BO518*(1+(V$55+AW518)/100)*((1-U$62)+U$62*((1+(V$57+BI518)/100)))/(1+(V$54+AQ518)/100)-(V$56+BC518)+V$58","v":133.6871327291972},{"$f":"BP518*(1+(W$55+AX518)/100)*((1-V$62)+V$62*((1+(W$57+BJ518)/100)))/(1+(W$54+AR518)/100)-(W$56+BD518)+W$58","v":129.14811552087977},{"$f":"BQ518*(1+(X$55+AY518)/100)*((1-W$62)+W$62*((1+(X$57+BK518)/100)))/(1+(X$54+AS518)/100)-(X$56+BE518)+X$58","v":133.72366993860589},{"$f":"BR518*(1+(Y$55+AZ518)/100)*((1-X$62)+X$62*((1+(Y$57+BL518)/100)))/(1+(Y$54+AT518)/100)-(Y$56+BF518)+Y$58","v":130.8213716025241}]
[{"$f":"A518+1","v":451},-1.4860577520671396,2.4233351588138188,1.4259921762758558,1.0025115358481789,null,null,-1.4884225161224225,-0.91485827004981235,3.8546081611826972,4.331728778775281E-2,2.6169229445988655,-1.7994790522447845,-0.11181263706194988,-0.57191121502205844,0.18639761640949537,-0.75444637868224662,0.26138553297134859,0.71510634751878799,0.22850215327719314,0.76262974055980726,1.7518284438285998,0.25585535873271548,1.1565681090444615,-1.1001631485255976,4.0421782921831557,-11.753310375359826,-7.021533208600788,-5.2183743028131282,-7.5018168695213951,18.629153215693616,null,133.45672729479224,134.0086396615589,126.18726338083678,122.28420164670354,115.08926699291288,115.7354619910025,null,null,-1.4884225161224225,-0.91485827004981235,3.8546081611826972,4.331728778775281E-2,2.6169229445988655,-1.7994790522447845,-0.11181263706194988,-0.57191121502205844,0.18639761640949537,-0.75444637868224662,0.26138553297134859,0.71510634751878799,0,0,0,0,0,-1.1001631485255976,4.0421782921831557,-11.753310375359826,-7.021533208600788,-5.2183743028131282,-7.5018168695213951,18.629153215693616,null,133.68522944806944,135.00514380498578,128.91735429673068,125.28898024209211,119.22771905356238,120.05750976043237]
[452,3.0580083706511916,2.2476119568922388,1.1332917207986779,-15.849421038841596,null,null,3.0556436065959085,0.56128690675765192,5.2568833720164774,2.5748342686975239,-0.97906600027407553,-0.45414718045892716,-0.28753583898352986,-0.12228601223224045,0.73804690850198496,-0.13006844373809034,0.91803377059870206,-0.15022429652352987,-6.4198302199984791E-2,-0.28167610825085254,1.7493026345095295,2.2856008694216272,2.2934408020288011E-2,1.9610478020134998,-12.809754282506619,-4.8670044593306976,8.0029643256844647,-3.3222432524564085,19.786851082286621,-8.4568664392625337,null,127.4799051604769,127.60025366073843,118.90861021457177,110.72456625492259,109.41007325699704,104.27751161953657,null,null,3.0556436065959085,0.56128690675765192,5.2568833720164774,2.5748342686975239,-0.97906600027407553,-0.45414718045892716,-0.28753583898352986,-0.12228601223224045,0.73804690850198496,-0.13006844373809034,0.91803377059870206,-0.15022429652352987,-6.4198302199984791E-2,-0.28167610825085254,0,0,0,0,-12.809754282506619,-4.8670044593306976,8.0029643256844647,-3.3222432524564085,19.786851082286621,-8.4568664392625337,null,127.4799051604769,127.60025366073843,120.6579128490813,114.73915651698378,113.58592278842562,110.50555938781488]
[453,-7.1716638100563266,1.6344399786099693,2.2668620017254084,-2.220170310069228,null,null,-7.1740285741116097,4.1060254225402648,-0.49822347142846973,-0.34748763104854563,-3.1834855759698915,-0.24299315479645456,-0.9007078172657994,0.26036920632531402,-0.37319061649116803,0.26777625432708207,0.21453733418079057,-0.13956813270283641,1.0693719787267457,0.8193422419963583,1.5414641155888003,-2.1483668677484635E-2,-0.75815507474982469,1.2287094699302568,0.8194964462657488,-5.8297244464911291,-11.776495087204582,8.5395058116139122,18.074560047486855,0.31105736387029737,null,139.93491819978377,134.83496832437592,132.18803789326378,130.45563268244288,132.69653767296359,128.53502146042791,null,null,-7.1740285741116097,4.1060254225402648,-0.49822347142846973,-0.34748763104854563,-3.1834855759698915,-0.24299315479645456,-0.9007078172657994,0.26036920632531402,-0.37319061649116803,0.26777625432708207,0.21453733418079057,-0.13956813270283641,0,0,0,-2.1483668677484635E-2,-0.75815507474982469,0,0.8194964462657488,-5.8297244464911291,-11.776495087204582,8.5395058116139122,18.074560047486855,0.31105736387029737,null,141.0042901785105,136.70490262197623,135.63425915809242,133.97390693776171,136.39252181731229,133.53288214950976]
[454,2.1476071816768494,2.3691426036069543,-0.38112576091745964,-10.204823954267857,null,null,2.1452424176215663,-0.51251222634338667,-3.4120590104776363,-0.26764510559326588,-2.7861797636554648,2.1056504566336405,-0.16600519226881438,-0.57644958782036992,5.5006292827468606E-2,0.65365174147698601,-0.22037105401902135,0.39902339037046675,-1.5786157839161223,0.22004641970761485,-1.9746318858692293,-1.9653623652606262,0.88401558883616049,1.794008841635562,-7.1651571979328796,-7.756390596813576,4.082994313267462,14.355440249354452,2.3590520775551611,7.7577285569666969,null,130.31415341018882,130.79349066070739,136.13652531290387,136.84026347079879,136.57883891467691,129.47436646627841,null,null,2.1452424176215663,-0.51251222634338667,-3.4120590104776363,-0.26764510559326588,-2.7861797636554648,2.1056504566336405,-0.16600519226881438,-0.57644958782036992,5.5006292827468606E-2,0.65365174147698601,-0.22037105401902135,0.39902339037046675,-1.5786157839161223,0,-1.9746318858692293,-1.9653623652606262,0,0,-7.1651571979328796,-7.756390596813576,4.082994313267462,14.355440249354452,2.3590520775551611,7.7577285569666969,null,130.31415341018882,131.01353708041501,136.36832298682552,137.07760513777703,137.71013318413145,132.40173416205818]
[455,0.88954717987157828,1.7285654395393104,1.9724908673324801,-29.756695047518626,null,null,0.88718241581629542,-1.8458361578485181,5.2362400445485155,-1.5229711129713237,3.6994256469491256,-1.9799697359351531,-0.80658235633645825,-1.7684361035721352E-3,0.23450224679030285,-0.56745365323737085,4.8512284442563391E-2,5.6398183868894503E-2,0.77500084433381744,-2.8410925803604936E-2,1.3137229511424184,-1.5461172318916143,1.0946484593975114,-1.0080389127341547,-26.717028291183649,7.841308510267174,-3.4284558353687298,-9.9155461465232833,-7.5305453499829831,-5.8843582338577587,null,128.78843785244783,132.00484520484002,123.0336122964261,123.08385783347052,114.43738191114895,114.42020650743635,null,null,0.88718241581629542,-1.8458361578485181,5.2362400445485155,-1.5229711129713237,3.6994256469491256,-1.9799697359351531,-0.80658235633645825,-1.7684361035721352E-3,0.23450224679030285,-0.56745365323737085,4.8512284442563391E-2,5.6398183868894503E-2,0,-2.8410925803604936E-2,0,-1.5461172318916143,0,-1.0080389127341547,-26.717028291183649,7.841308510267174,-3.4284558353687298,-9.9155461465232833,-7.5305453499829831,-5.8843582338577587,null,129.56343869678165,132.81000108906943,125.12784280258367,125.22952393460403,117.63507048381335,117.74460128541986]
[456,-1.033687328300692,2.8551895811884593,1.4422018007780486,11.943712207731245,null,null,-1.0360520923559748,2.5910614504876124,1.9522951604057854,0.69708775068217455,-0.61105501025561892,4.5380283279327012,0.32004178531269067,0.52779129165387628,0.29900256738620357,0.198136879640602,-0.24866719561852246,-0.21703890831383221,0.24471177777938591,0.79953584924928345,9.879612674233984E-2,-1.3551312726585105,-0.705287568883191,1.5518311508507141,14.983378964066222,3.2214508087759377,-2.1066731110232984,3.6085800606989658,2.2922205761392132,-10.542284253556025,null,133.37717844707839,130.67831800690547,127.08282692284669,125.16325565086174,123.15288630386888,112.71040674061389,null,null,-1.0360520923559748,2.5910614504876124,1.9522951604057854,0.69708775068217455,-0.61105501025561892,4.5380283279327012,0.32004178531269067,0.52779129165387628,0.29900256738620357,0.198136879640602,-0.24866719561852246,-0.21703890831383221,0,0,0,-1.3551312726585105,-0.705287568883191,0,14.983378964066222,3.2214508087759377,-2.1066731110232984,3.6085800606989658,2.2922205761392132,-10.542284253556025,null,133.62189022485776,131.72242582111826,128.22668754005176,126.31830395061823,124.32999932829077,115.40751339070347]
[457,0.89464806474999103,2.965361227787783,2.4431642907223279,10.768036193444754,null,null,0.89228330069470818,-2.7430044799018201,-0.73509622196742908,-1.7545450880745386,-3.3415602154427444,0.72019569389080584,0.43021343191201433,4.7133879351171082E-3,0.46920590280917329,0.67266678255256274,0.30348041603500997,-0.70058137178360802,1.2456742677236652,-0.49442685562438404,-1.4772680356230798,-2.9345154716839987,-0.27585413454864094,1.6820090285595874,13.807702949779731,-0.54227600848517854,-4.173298894560995,10.26543904209791,-1.2630029962313345,-19.224680830021288,null,129.89549443109462,134.86494124982681,136.69407301272614,140.49490377446764,143.12595253426844,136.55039640485677,null,null,0.89228330069470818,-2.7430044799018201,-0.73509622196742908,-1.7545450880745386,-3.3415602154427444,0.72019569389080584,0.43021343191201433,4.7133879351171082E-3,0.46920590280917329,0.67266678255256274,0.30348041603500997,-0.70058137178360802,0,-0.49442685562438404,-1.4772680356230798,-2.9345154716839987,-0.27585413454864094,0,13.807702949779731,-0.54227600848517854,-4.173298894560995,10.26543904209791,-1.2630029962313345,-19.224680830021288,null,131.14116869881829,136.17101355183325,138.03857545945942,141.89236212977701,144.5976313273012,139.71093405090869]
[458,-3.8413992896478826,2.200534242835714,1.3511305206195106,-3.6476760898715934,null,null,-3.8437640537031657,0.98055696845984086,2.489018095947555,0.74263129229289004,1.3351848358614924,-1.9466308311424492,-0.33461355304005469,-0.21465462144094438,0.22634805817609971,-0.43950958998554412,-0.22878859144968189,-0.1362986672109372,0.15364049762084786,1.5124139241879222,-1.652343449147109E-2,0.97664004986285136,1.3790359921959379,1.0398059596484246,-0.60800933353661657,-5.4851787840855799,6.4980683837036732,-10.388528550632557,-6.5244586127343993,-2.245253092655624,null,136.59655829972019,134.34732230864032,130.07925157861774,124.98660270896941,118.49972988932599,116.32423348939382,null,null,-3.8437640537031657,0.98055696845984086,2.489018095947555,0.74263129229289004,1.3351848358614924,-1.9466308311424492,-0.33461355304005469,-0.21465462144094438,0.22634805817609971,-0.43950958998554412,-0.22878859144968189,-0.1362986672109372,0,0,-1.652343449147109E-2,0,0,0,-0.60800933353661657,-5.4851787840855799,6.4980683837036732,-10.388528550632557,-6.5244586127343993,-2.245253092655624,null,136.75019879734103,136.01459857351207,131.73823580345555,127.62734941260437,122.51948714882045,121.53386887859551]
[459,-0.67340891809762904,2.1279428293183549,2.5607010114014117,-4.2825565351889221,null,null,-0.67577368215291189,0.28442359821309771,-6.5028729970950394,0.27880657077028159,5.9437275561071043,-0.24112713930199886,-0.40720496655741378,-0.63276155082907848,-8.771340574752795E-2,-0.65255509623648633,-0.30815048859118654,0.43530441712317502,1.363210988402749,1.6534253003747508,-0.16990975202508984,3.1485185745649069E-2,4.4718980276530509,-0.92610863097493556,-1.2428897788539452,-17.753810770351489,-4.1416310838939996,1.096275788287473,-9.2636688636130806,20.417969705952636,null,130.81430157686859,128.74521588319442,136.41289061328879,132.62332093619753,117.2516962942389,115.60468225060316,null,null,-0.67577368215291189,0.28442359821309771,-6.5028729970950394,0.27880657077028159,5.9437275561071043,-0.24112713930199886,-0.40720496655741378,-0.63276155082907848,-8.771340574752795E-2,-0.65255509623648633,-0.30815048859118654,0.43530441712317502,0,0,-0.16990975202508984,0,0,-0.92610863097493556,-1.2428897788539452,-17.753810770351489,-4.1416310838939996,1.096275788287473,-9.2636688636130806,20.417969705952636,null,132.17751256527134,131.7765192700827,139.70587749842454,135.96612888315909,124.92038571998998,123.46870583897258]
[460,4.4493791287889675,2.0825360080242752,1.1905688901897677,-21.140033340419439,null,null,4.4470143647336844,-0.11785321476619012,-0.75597002629852528,-1.151060105412437,-0.35625854190499467,-0.34099985134468025,-0.45261178785149347,0.51236818425354125,-0.51456870011489242,-0.83955915565370054,-9.8799168780358215E-2,0.38992438481527136,-6.9211328088949475E-3,-0.36689439453959394,0.42666624305741396,-0.55524462914304928,0.53232405691284379,0.20516727954055858,-18.100366584084462,5.5445763835618074,-4.0350395806752424,-11.387163309202549,-1.8872484397876241,6.0102041908212875,null,125.47629626858868,127.30494265542285,125.78636794505141,124.09381625048772,120.69056458179556,118.0681197891826,null,null,4.4470143647336844,-0.11785321476619012,-0.75597002629852528,-1.151060105412437,-0.35625854190499467,-0.34099985134468025,-0.45261178785149347,0.51236818425354125,-0.51456870011489242,-0.83955915565370054,-9.8799168780358215E-2,0.38992438481527136,-6.9211328088949475E-3,-0.36689439453959394,0,-0.55524462914304928,0,0,-18.100366584084462,5.5445763835618074,-4.0350395806752424,-11.387163309202549,-1.8872484397876241,6.0102041908212875,null,125.47629626858868,127.30494265542285,126.21303418810882,124.5281818279766,121.66507985536961,119.27317594942662]
[461,1.8999341663269282,2.3011499955534176,1.1537354429736064,-7.9004024674886342,null,null,1.8975694022716454,-3.7230182900655948,4.8075267820747607,0.92322455466493913,-2.7947337691637717,-3.9450385399682641,-0.23399780032235107,0.77065215719975422,0.32771036838607737,-0.27809941737828181,-0.25327190169154035,-0.42980810375933132,-4.3754580025056278E-2,-0.2525443243409069,0.38373611977361533,-0.7057275564272959,0.54988737901304408,-2.5715069798518595,-4.8607357111536569,17.32239110261613,8.4773401124612402,-3.2171173774364488,-10.442051915703674,1.4361877338732381,null,129.01434168480498,136.08393548144272,128.57183231583588,125.13209190927115,124.68415627862855,128.63224709633454,null,null,1.8975694022716454,-3.7230182900655948,4.8075267820747607,0.92322455466493913,-2.7947337691637717,-3.9450385399682641,-0.23399780032235107,0.77065215719975422,0.32771036838607737,-0.27809941737828181,-0.25327190169154035,-0.42980810375933132,-4.3754580025056278E-2,-0.2525443243409069,0,-0.7057275564272959,0,-2.5715069798518595,-4.8607357111536569,17.32239110261613,8.4773401124612402,-3.2171173774364488,-10.442051915703674,1.4361877338732381,null,129.01434168480498,136.08393548144272,128.95556843560948,125.5169388549803,125.63490973858973,129.6358918932454]
[462,-1.5182935566338738,2.2037484283150532,1.1573453099928952,-8.4192519141621887,null,null,-1.5206583206891566,-2.9712792273206396,-0.29319901975069551,2.7453152180085731,1.2128076998439634,0.49247998600703663,-0.33139936756071542,0.32381058185083988,-0.16358318767034286,0.59608617232903294,0.65640903878392054,0.21806032824184918,-4.0144713005767496E-2,-0.21958903654310691,0.26580199685901729,-0.67679768459821243,0.56684082835375782,0.83471483764895105,-5.3795851578272114,1.8239150894577518,4.0445776372091142,8.6429261206841694,0.27627980673803343,7.0127153657865158,null,133.48198692140838,139.1128491357268,137.82230164891277,133.11900534914884,128.75135899795134,124.4089197599511,null,null,-1.5206583206891566,-2.9712792273206396,-0.29319901975069551,2.7453152180085731,1.2128076998439634,0.49247998600703663,-0.33139936756071542,0.32381058185083988,-0.16358318767034286,0.59608617232903294,0.65640903878392054,0.21806032824184918,-4.0144713005767496E-2,-0.21958903654310691,0,-0.67679768459821243,0,0,-5.3795851578272114,1.8239150894577518,4.0445776372091142,8.6429261206841694,0.27627980673803343,7.0127153657865158,null,133.48198692140838,139.1128491357268,138.08810364577178,133.38314405585157,129.58492959474461,126.0904903390874]
[463,3.6430897716586199,2.6827230727825455,0.65033935379648289,-8.0346144281640832,null,null,3.6407250076033368,2.6636268930191362,0.82034241715337608,7.0386076769160394E-2,-2.3401837889458332,-1.3607243964995817,0.14757527690677685,-0.55989252660848599,-0.12640666328543571,-0.75389739335733452,-0.63815017338394786,-0.70223978284685895,-0.54715066920217981,0.62079505709276517,0.60815045916741717,2.328499193941715,-1.3135842077743023,-0.2974201428056934,-4.9949476718291059,-6.712181636217661,-15.956245310880654,-17.522893000361691,-9.3738898350449738,-11.455172837191196,null,127.76684166807314,123.81648629107671,120.56528550858827,114.51906702976967,114.50054434450874,112.16688882639801,null,null,3.6407250076033368,2.6636268930191362,0.82034241715337608,7.0386076769160394E-2,-2.3401837889458332,-1.3607243964995817,0.14757527690677685,-0.55989252660848599,-0.12640666328543571,-0.75389739335733452,-0.63815017338394786,-0.70223978284685895,-0.54715066920217981,0,0,0,-1.3135842077743023,-0.2974201428056934,-4.9949476718291059,-6.712181636217661,-15.956245310880654,-17.522893000361691,-9.3738898350449738,-11.455172837191196,null,127.76684166807314,124.43728134816948,121.79911138962689,118.08957836820629,118.18873903772717,115.94941842734529]
[464,-3.4104176814490539,2.2526801955506954,1.1304091166517676,-9.7249218693239943,null,null,-3.412782445504337,-0.48933344121278805,3.6625606713966614,0.5059465223302565,1.9749160575700655,1.7978810506905782,-0.28246760032507323,-0.79725866829569014,0.48169093998271295,0.2412557426413442,-0.12641991586045975,-0.60102289192408209,-6.7080906346895119E-2,-1.252616790623049,-0.77229490112697141,-2.1915084202827306,0.63209481722255623,3.9442936453765398E-2,-6.685255112989017,-8.4294427630158815,18.474227700428848,5.7080352026544885,-14.038875422381683,-1.9683449054325686,null,136.26030483702533,137.99519864713707,133.26251617275017,132.5485500040586,126.1195458765237,119.90355523828458,null,null,-3.412782445504337,-0.48933344121278805,3.6625606713966614,0.5059465223302565,1.9749160575700655,1.7978810506905782,-0.28246760032507323,-0.79725866829569014,0.48169093998271295,0.2412557426413442,-0.12641991586045975,-0.60102289192408209,-6.7080906346895119E-2,-1.252616790623049,-0.77229490112697141,-2.1915084202827306,0,0,-6.685255112989017,-8.4294427630158815,18.474227700428848,5.7080352026544885,-14.038875422381683,-1.9683449054325686,null,136.26030483702533,137.99519864713707,133.26251617275017,132.5485500040586,126.75164069374625,120.57200151485706]
[465,1.844635296521665,2.5840804905190735,2.0667999732554549,-6.832456886017054,null,null,1.8422705324663822,-0.38233641913968291,1.0057024070568801,0.61384553427088928,-2.7381795598066945,3.0714182875719276,4.8932694643304853E-2,-0.66094745528008292,-3.343267051614518E-2,-0.45846614377614525,-3.008856202835597E-2,-0.509937591358121,0.86930995025679225,1.0512593901881404,-0.43323407862783148,0.27699342961177398,-0.92066195192822786,1.8005204542392406E-2,-3.7927901296820772,-12.70092440565022,-0.63626294355080937,-10.11566738893246,4.9386726770077534,-16.476363551270133,null,128.53220069945723,127.86768813268273,125.57215375449621,121.30091669933076,122.36602723915621,114.80949452279363,null,null,1.8422705324663822,-0.38233641913968291,1.0057024070568801,0.61384553427088928,-2.7381795598066945,3.0714182875719276,4.8932694643304853E-2,-0.66094745528008292,-3.343267051614518E-2,-0.45846614377614525,-3.008856202835597E-2,-0.509937591358121,0,0,-0.43323407862783148,0,-0.92066195192822786,0,-3.7927901296820772,-12.70092440565022,-0.63626294355080937,-10.11566738893246,4.9386726770077534,-16.476363551270133,null,129.40151064971403,129.80320361387572,127.52110565346331,123.5349856452108,124.6968083819395,117.12058924064576]
[466,4.9990748332585078,3.8679747177319994,0.63615218111980332,17.157969318512439,null,null,4.9967100692032247,1.5850257864562847,2.1579759511595706,2.4692793765056584,-4.0295982090944964,-1.2908018806875869,1.3328269218562308,-0.45024724806854222,-0.30861692050464784,-0.1594130447010671,0.51806913405348087,0.1272125026708304,-0.56133784187885938,0.91576302557430278,0.19819866501600858,5.83211817802336E-2,-1.5147586032398408,0.38071262960549745,20.197636074847416,-17.884401155383422,2.6351363429259189,-18.339848054778628,10.677999996421102,9.9796420410157332,null,127.55282347463327,124.77524367849988,120.09155391054421,114.20774864060974,117.78312635916913,115.7486009634632,null,null,4.9967100692032247,1.5850257864562847,2.1579759511595706,2.4692793765056584,-4.0295982090944964,-1.2908018806875869,1.3328269218562308,-0.45024724806854222,-0.30861692050464784,-0.1594130447010671,0.51806913405348087,0.1272125026708304,-0.56133784187885938,0,0,0,-1.5147586032398408,0,20.197636074847416,-17.884401155383422,2.6351363429259189,-18.339848054778628,10.677999996421102,9.9796420410157332,null,127.55282347463327,125.69100670407418,121.19913730428969,115.36159132081058,119.00937989942433,117.39623194378748]
[467,2.6458218451860667,2.4273805730509324,2.3245470373095358,-15.108315032185505,null,null,2.6434570811307836,2.2449896801450122,-0.95058693755285373,-1.1303479227637334,-0.10785184262678771,-4.6616837393539159,-0.10776722282483631,0.31324938923098422,-9.7185097941717036E-2,0.44947538602865311,-0.38506810147374981,-0.21098619971906452,1.1270570143108731,0.31737184453039591,0.16199752860498395,-2.0419138201138338,0.79303574956317058,-1.9192575306468025,-12.068648275850528,-7.2709574892025479,3.2768688627675449,11.555363508453873,-16.399503995581604,5.2116085671411838,null,127.04029161627706,124.98921012156079,124.45829905278569,125.80227335619477,121.49948323890133,125.84567770902761,null,null,2.6434570811307836,2.2449896801450122,-0.95058693755285373,-1.1303479227637334,-0.10785184262678771,-4.6616837393539159,-0.10776722282483631,0.31324938923098422,-9.7185097941717036E-2,0.44947538602865311,-0.38506810147374981,-0.21098619971906452,0,0,0,-2.0419138201138338,0,-1.9192575306468025,-12.068648275850528,-7.2709574892025479,3.2768688627675449,11.555363508453873,-16.399503995581604,5.2116085671411838,null,128.16734863058792,126.43443220941465,126.10306897678288,127.49752243878066,124.00928681500534,128.52046084961222]
[468,2.2754580307638115,2.8270336590440861,0.48266458177579374,3.7961543607189738,null,null,2.2730932667085284,-2.1054472456987483,-0.31010244349134553,1.5921261640950473,-1.5135837936887278,-0.26774044499196742,0.29188586316831744,2.8317751291961901E-2,-0.82832708848013992,0.70255876427799935,0.913151121690567,-0.18583782161172957,-0.71482544122286895,-0.11722908125924469,0.8355850194514538,-2.0809208572723246,-3.3238764757237327,-0.65048105589941219,6.8358211170539507,2.3464134245106845,-23.814169432687102,26.399447033396193,13.082012803477266,-0.52728535221887762,null,129.86367884592616,133.60542439663229,130.78380007960124,129.11907881431054,132.49362873665251,130.17967686773761,null,null,2.2730932667085284,-2.1054472456987483,-0.31010244349134553,1.5921261640950473,-1.5135837936887278,-0.26774044499196742,0.29188586316831744,2.8317751291961901E-2,-0.82832708848013992,0.70255876427799935,0.913151121690567,-0.18583782161172957,-0.71482544122286895,-0.11722908125924469,0,-2.0809208572723246,-3.3238764757237327,-0.65048105589941219,6.8358211170539507,2.3464134245106845,-23.814169432687102,26.399447033396193,13.082012803477266,-0.52728535221887762,null,129.86367884592616,133.60542439663229,131.61938509905269,129.9595962558702,133.36771833498915,131.07088812363378]
[469,3.4594269540763918,3.2716754149099057,1.7209510845507539,3.6962124958281533,null,null,3.4570621900211087,-1.3244280233281989,7.6680159764996496,-2.7048733452561025,-0.99946973320878985,1.6853121522131205,0.73652761903413699,-0.28633467316559802,0.31552908163867688,-0.73600824081971261,0.33127009814554809,-9.0500180421514198E-2,0.52346106155209116,-1.2126896670439407,-0.3661871832782635,-1.3172218782617602,-2.3157266423263829,1.0395519871388545,6.7358792521631301,-7.130901336823543,-6.9630819655355385,-13.135001857222825,-1.533603580995623,-0.15037817804131137,null,127.66355847348903,130.95953648886362,120.95847498175587,122.00636944969568,122.73187905498659,116.27497707862869,null,null,3.4570621900211087,-1.3244280233281989,7.6680159764996496,-2.7048733452561025,-0.99946973320878985,1.6853121522131205,0.73652761903413699,-0.28633467316559802,0.31552908163867688,-0.73600824081971261,0.33127009814554809,-9.0500180421514198E-2,0,-1.2126896670439407,-0.3661871832782635,-1.3172218782617602,-2.3157266423263829,0,6.7358792521631301,-7.130901336823543,-6.9630819655355385,-13.135001857222825,-1.533603580995623,-0.15037817804131137,null,128.18701953504112,131.49901506844654,121.47014404175873,122.53600944454507,123.27678410936706,117.8600661998737]
[470,-4.5603783739087196E-2,3.0015619671388927,0.80899681154191905,6.0101463472235483,null,null,-4.796854779437007E-2,-1.8197997812269879,-3.7899272484569622,1.1582558032472345,0.38789450370697143,-1.4768970742120997,0.46641417126312401,-2.7116998822669824E-2,-0.37807085774833515,0.64639981528035184,0.38873674997401908,0.21144572323373811,-0.38849321145674365,-0.27484534782739178,1.973145733709103E-2,-1.2550119459487545,0.24020180234307675,1.3017608781802403,9.0498131035585256,9.3878397815771404,0.70600509876555151,20.050066046422835,8.6961662353592164,1.9319941997244165,null,132.84338191801064,136.39363967521564,139.99225987079535,138.07505935378586,134.84953534587964,132.83380886433548,null,null,-4.796854779437007E-2,-1.8197997812269879,-3.7899272484569622,1.1582558032472345,0.38789450370697143,-1.4768970742120997,0.46641417126312401,-2.7116998822669824E-2,-0.37807085774833515,0.64639981528035184,0.38873674997401908,0.21144572323373811,-0.38849321145674365,-0.27484534782739178,0,-1.2550119459487545,0,0,9.0498131035585256,9.3878397815771404,0.70600509876555151,20.050066046422835,8.6961662353592164,1.9319941997244165,null,132.84338191801064,136.39363967521564,140.01199132813244,138.09498044665636,135.10996429801656,134.40535707971065]
[471,-0.78521303288940336,2.6831751422978161,4.7951507222689482E-2,-0.64535748067121324,null,null,-0.78757779694468621,-0.41684772161135963,-3.668127614011425,-2.2376295754822491,0.59805483616140387,-1.1724611618196648,0.1480273464220474,0.90320847861505849,-0.50312002906904718,-4.8416345564669783E-2,-0.1686112775805082,-0.37954609579708576,-1.1495385157759732,-1.5227262558184209,0.48004461284782263,-2.5662420611968972,-0.44186836127927864,0.4084644724357287,2.3943092756637636,17.292004823891197,-12.289684482720798,3.9585404692596842,-12.870725962138785,-0.3009700140808782,null,134.20359939766107,138.34973886474341,141.23196602513875,144.53138764846528,140.99499794287993,138.81582102797091,null,null,-0.78757779694468621,-0.41684772161135963,-3.668127614011425,-2.2376295754822491,0.59805483616140387,-1.1724611618196648,0.1480273464220474,0.90320847861505849,-0.50312002906904718,-4.8416345564669783E-2,-0.1686112775805082,-0.37954609579708576,-1.1495385157759732,-1.5227262558184209,0,-2.5662420611968972,-0.44186836127927864,0,2.3943092756637636,17.292004823891197,-12.289684482720798,3.9585404692596842,-12.870725962138785,-0.3009700140808782,null,134.20359939766107,138.34973886474341,141.71201063798657,145.02927973636008,141.49677713739715,139.73954916972713]
[472,-2.2975815230672185,3.2832359280715799,1.024087273172956,14.347035394331417,null,null,-2.2999462871225016,2.8509100082730146,-0.75169559666058383,-5.707213335925176,-1.5931795295471762,0.35588082429486573,0.74808813219581127,0.8687490342047095,0.19111825543883887,-0.87869756673442345,4.130351026526613E-2,-5.8647556022945135E-2,-0.17340274982570669,-1.0344418903672574,-0.76794991508635335,1.4682061206896462,-1.8084194563641225,-1.0340201118913412,17.386702150666395,9.256933135094723,6.206805554519498,-19.964302810868745,8.8020199546859796,1.847437546813421,null,136.13755367250366,135.37787199289437,136.16052817740544,139.17593776555353,140.33640784500915,137.85673906968776,null,null,-2.2999462871225016,2.8509100082730146,-0.75169559666058383,-5.707213335925176,-1.5931795295471762,0.35588082429486573,0.74808813219581127,0.8687490342047095,0.19111825543883887,-0.87869756673442345,4.130351026526613E-2,-5.8647556022945135E-2,-0.17340274982570669,-1.0344418903672574,-0.76794991508635335,0,-1.8084194563641225,-1.0340201118913412,17.386702150666395,9.256933135094723,6.206805554519498,-19.964302810868745,8.8020199546859796,1.847437546813421,null,136.13755367250366,135.37787199289437,136.16052817740544,140.64414388624317,141.85164987277227,139.39407249452825]
[473,-1.2179691688372669,2.337575835229865,1.6658168026644133,8.8437753029363826,null,null,-1.2203339328925498,5.0228962931295619E-2,1.8927962315400568,0.6104501185365947,-6.9871952255448724,-2.9689572739232521,-0.19757196064590365,0.45214760293919332,-0.39587560669269539,0.70569032727642922,-0.25121157356296653,-0.16053315940894342,0.46832677966575065,0.69277482128687806,2.4139209409044398,-3.6799129132829567E-2,1.0204057462891418,1.066186060333651,11.88344205927136,5.842603861449537,-0.44779199997581287,10.56731641874614,10.96732054727272,-10.559106791464556,null,132.73202350025261,133.38452800938998,126.65327186939666,124.1499494039987,128.93571029152366,128.48361578544268,null,null,-1.2203339328925498,5.0228962931295619E-2,1.8927962315400568,0.6104501185365947,-6.9871952255448724,-2.9689572739232521,-0.19757196064590365,0.45214760293919332,-0.39587560669269539,0.70569032727642922,-0.25121157356296653,-0.16053315940894342,0,0,0,-3.6799129132829567E-2,0,0,11.88344205927136,5.842603861449537,-0.44779199997581287,10.56731641874614,10.96732054727272,-10.559106791464556,null,133.20035027991835,134.55680887840677,130.2333136159944,127.78588900199637,133.91165528310461,134.76400922502859]
[474,2.3338614279991194,2.2470265904163575,4.3356424706873842E-2,-13.88699944261981,null,null,2.3314966639438364,-0.20761824458106604,-2.7242369564772368,1.0288868707551293,-1.3678991152898201,3.5766753905553266,-0.28812120545941111,0.40925198493145754,-1.0585744947823272E-2,-0.3199344743961956,-0.3199436373124267,0.17633550528331465,-1.1541335982917889,0.49512026659367869,-0.3937834385010629,1.5031386526346155,-0.55414635920787358,0.8127614417083171,-10.847332686284833,12.211888441048917,-3.9547348450277959,-7.3748577586306752,-5.3453741658932881,-2.1411934531935795,null,129.49490237954484,130.55256888159121,133.25287475214981,127.42553703305505,126.19896073631683,118.01355557066377,null,null,2.3314966639438364,-0.20761824458106604,-2.7242369564772368,1.0288868707551293,-1.3678991152898201,3.5766753905553266,-0.28812120545941111,0.40925198493145754,-1.0585744947823272E-2,-0.3199344743961956,-0.3199436373124267,0.17633550528331465,-1.1541335982917889,0,-0.3937834385010629,0,-0.55414635920787358,0,-10.847332686284833,12.211888441048917,-3.9547348450277959,-7.3748577586306752,-5.3453741658932881,-2.1411934531935795,null,129.49490237954484,131.04768914818487,133.77045780191878,129.44701015332015,128.27319595094667,120.87075454021817]
[475,-3.1983149082155755,2.8617676481704613,2.1197871003881241,-2.0942070997918001,null,null,-3.2006796722708586,-0.70727248889102201,2.2450124564268417,2.3980523038761588,5.0185407875028716,2.9647742977714895,0.32661985229469259,9.2436329403416728E-2,0.24577322858217032,0.51397336140897121,0.53852452379421933,0.42950293321891841,0.92229707738946143,0.74850450163564508,-0.54533886633779838,-0.70329572172399812,-1.6211923848527161,-0.44854288337385717,0.94545965654317676,4.2364921247885388,-6.8269157128455706,8.6539864505500503,1.6994534932261196,17.034919989632893,null,135.77829077882012,137.01221001372906,133.60747679943285,129.29555368996444,122.26602584532763,116.40350214166862,null,null,-3.2006796722708586,-0.70727248889102201,2.2450124564268417,2.3980523038761588,5.0185407875028716,2.9647742977714895,0.32661985229469259,9.2436329403416728E-2,0.24577322858217032,0.51397336140897121,0.53852452379421933,0.42950293321891841,0,0,-0.54533886633779838,-0.70329572172399812,-1.6211923848527161,-0.44854288337385717,0.94545965654317676,4.2364921247885388,-6.8269157128455706,8.6539864505500503,1.6994534932261196,17.034919989632893,null,136.70058785620958,138.70886140320374,135.29999663445201,130.98177043710044,123.90602213711541,118.03342031859468]
[476,-0.7036766587798321,1.6309136848067951,1.9636632840925377,-24.527412078626273,null,null,-0.70604142283511495,0.39634752819037533,2.0677519918494283,-2.2292081116332283,0.48720588695107664,-1.2718459860190485,-0.90423411106897356,9.7292965902881168E-2,0.24884680740974563,0.1778325460667789,0.33214487729780684,8.6956520265179638E-2,0.76617326109387496,0.15061968081103916,3.5011159786295654E-2,0.14245000147687703,-1.887939317106148,-0.14375971039172475,-21.487745322291296,0.82517076817504353,-3.424259237259037,5.0439176996807289,1.3260635978200472,2.330493948079436,null,130.80553977533566,131.03700034639621,127.2950564766938,127.64682861393743,126.19200250173795,124.88523495610291,null,null,-0.70604142283511495,0.39634752819037533,2.0677519918494283,-2.2292081116332283,0.48720588695107664,-1.2718459860190485,-0.90423411106897356,9.7292965902881168E-2,0.24884680740974563,0.1778325460667789,0.33214487729780684,8.6956520265179638E-2,0,0,0,0,-1.887939317106148,-0.14375971039172475,-21.487745322291296,0.82517076817504353,-3.424259237259037,5.0439176996807289,1.3260635978200472,2.330493948079436,null,131.57171303642951,131.96670991614039,128.2591350918141,128.79131504278288,127.35230383513753,126.08331917494549]
[477,-0.79525714045921103,2.7167556417333341,2.3681161887886337,-8.3620378250797529,null,null,-0.79762190451449388,1.5498761975677939,2.428105836110968,-3.8648459005360936,1.5616134523515,-5.9512920968303673,0.1816078458575654,7.8248804621877444E-2,0.30794655300332652,-3.8377081166848903E-2,0.68658207091511025,-0.25748545521472099,1.170626165789971,-0.44205628159920041,2.1523563932386356,-1.9188520948794818,-0.13681011453092884,0.41407314978574328,-5.3223710687447756,6.2471491344322727,4.4235943390015251,4.2383613428075755,18.84096171734619,1.0806438854009448,null,131.94103563954698,131.24689709475336,125.00571866493037,129.23039863096702,125.12404042119525,129.119539009552,null,null,-0.79762190451449388,1.5498761975677939,2.428105836110968,-3.8648459005360936,1.5616134523515,-5.9512920968303673,0.1816078458575654,7.8248804621877444E-2,0.30794655300332652,-3.8377081166848903E-2,0.68658207091511025,-0.25748545521472099,0,-0.44205628159920041,0,-1.9188520948794818,-0.13681011453092884,0,-5.3223710687447756,6.2471491344322727,4.4235943390015251,4.2383613428075755,18.84096171734619,1.0806438854009448,null,133.11166180533695,132.42361790819231,128.33056054921525,132.7367281781122,128.6537978264497,133.34460384635315]
[478,-2.5852229617361382,1.653366450275473,1.8659202285987408,-14.709824881951128,null,null,-2.5875877257914213,1.7161201850997345,5.2718463117954766,-0.59014192946580812,-6.3228711288220474,-0.60989021720874603,-0.88178134560029564,0.5631544997043636,0.53967913667276024,-0.84628675404649112,-0.66409076262530942,0.46070605954628796,0.66843020560007815,-0.50938024741833221,-0.93582005474427565,8.119708537567405E-2,-2.2375604627036765,-1.1158084199175231,-11.670158125616151,-2.1488220121704456,5.3624528963680964,-5.6262304714393352,-4.6836827894290973,9.282062680390915,null,133.54408947279001,133.33980820308949,126.91665853728009,123.88066948380293,130.42111295781018,129.82248226057993,null,null,-2.5875877257914213,1.7161201850997345,5.2718463117954766,-0.59014192946580812,-6.3228711288220474,-0.60989021720874603,-0.88178134560029564,0.5631544997043636,0.53967913667276024,-0.84628675404649112,-0.66409076262530942,0.46070605954628796,0,-0.50938024741833221,-0.93582005474427565,0,-2.2375604627036765,-1.1158084199175231,-11.670158125616151,-2.1488220121704456,5.3624528963680964,-5.6262304714393352,-4.6836827894290973,9.282062680390915,null,134.21251967839007,134.01379160422502,127.57172478734859,124.62499935417408,131.22197936294776,130.64696105142082]
[479,-2.2510107204026508,2.8136568385079146,0.66120244024276498,8.6913050578725439,null,null,-2.2533754844579339,3.7335066516309139,2.6752309353489103,-0.92430520547868711,4.7353370612070673,2.4298760710326364,0.27850904263214593,8.1886228652094051E-2,0.39611764860745602,-0.34000378451755076,0.59028483129226084,0.85251390798616589,-0.53628758275589772,0.79915125621338712,0.80775724964867912,0.10424324933821816,-0.85063849265941638,0.1535824011785385,11.730971814207521,8.790646332007233,3.9120388033207982,-5.9311271428949315,1.643772912482433E-2,2.0738828389552015,null,135.81261153286181,131.04896240998136,125.95341223928865,123.941232087638,116.67000795269678,111.31449343509114,null,null,-2.2533754844579339,3.7335066516309139,2.6752309353489103,-0.92430520547868711,4.7353370612070673,2.4298760710326364,0.27850904263214593,8.1886228652094051E-2,0.39611764860745602,-0.34000378451755076,0.59028483129226084,0.85251390798616589,-0.53628758275589772,0,0,0,-0.85063849265941638,0,11.730971814207521,8.790646332007233,3.9120388033207982,-5.9311271428949315,1.643772912482433E-2,2.0738828389552015,null,135.81261153286181,131.84811366619473,127.55622670204446,125.6814996269329,118.36793844009641,113.17121326021289]
[480,-0.52707895300741703,2.5782243014489619,-0.33185185238852277,-7.7348389462745146,null,null,-0.52944371706269988,-1.7125886978765117,0.28172586783269676,5.2288906074862185,-0.7733764550556772,0.99656534492971505,4.3076505573193202E-2,-8.8162717448329264E-2,0.21432186838722211,0.67550053458557846,-0.59229149542968651,3.7453008841254576E-2,-1.5293418753871855,-1.2840565912812059,-0.49978477917510111,-1.3781561840666723,2.3683690445178773,0.71593330411890532,-4.6951721899395373,0.59917216235884574,9.8748954627092438,8.3378629739764705,-3.0272790663794216,0.7804373287378259,null,134.09241439205752,138.46643551277435,137.64560292279231,130.56134031940724,125.34922082882947,120.22167710470647,null,null,-0.52944371706269988,-1.7125886978765117,0.28172586783269676,5.2288906074862185,-0.7733764550556772,0.99656534492971505,4.3076505573193202E-2,-8.8162717448329264E-2,0.21432186838722211,0.67550053458557846,-0.59229149542968651,3.7453008841254576E-2,-1.5293418753871855,-1.2840565912812059,-0.49978477917510111,-1.3781561840666723,0,0,-4.6951721899395373,0.59917216235884574,9.8748954627092438,8.3378629739764705,-3.0272790663794216,0.7804373287378259,null,134.09241439205752,138.46643551277435,137.64560292279231,130.56134031940724,127.71758987334735,123.32767196424452]
[481,0.37750052088895447,3.3649938754079867,1.3318272162577802,22.216593091690264,null,null,0.37513575683367162,0.99949503427777309,-1.6151695474440186,3.5837195389228018,-1.3677125088806295,-3.8172412178324815,0.82984607953221801,0.55597289596257582,-0.74689737076764984,1.2656660951447809,-0.22413783823362099,-0.1906697428994697,0.13433719325911753,-4.4402008696551087E-2,2.1662588801904641,-0.35553891143951899,-0.19369841470378835,-0.99241963478146999,25.256259848025241,11.533116553911071,-19.70686304441255,20.4922101466524,-4.1227032378310522,-5.2634259826916985,null,132.21530191645144,132.46461226625306,130.16647741454912,124.98701387661161,123.45580819143686,125.88861574849174,null,null,0.37513575683367162,0.99949503427777309,-1.6151695474440186,3.5837195389228018,-1.3677125088806295,-3.8172412178324815,0.82984607953221801,0.55597289596257582,-0.74689737076764984,1.2656660951447809,-0.22413783823362099,-0.1906697428994697,0,-4.4402008696551087E-2,0,-0.35553891143951899,-0.19369841470378835,-0.99241963478146999,25.256259848025241,11.533116553911071,-19.70686304441255,20.4922101466524,-4.1227032378310522,-5.2634259826916985,null,132.34963910971055,132.60101003652576,132.47272208345387,127.27523350338627,125.80593935630009,128.37200240159245]
[482,0.54323862136558554,3.2862169881466778,-1.1064308236732421,-0.45077525668449381,null,null,0.54087385731030269,-3.780698676358762,-0.64770061334358242,-2.7362820463605355,0.50535642681030002,-0.20197965268522661,0.75106919227090918,-1.5001204332391502,-4.7558184763667022E-2,1.439092571385725E-2,7.1128665241513733E-2,1.0327946256119644,-2.3039208466719048,0.36279795601931242,-2.214022057980455,-1.3684256369829346,-5.0670556435998826E-2,-0.88945356547310883,2.588891499650483,-22.608742701220052,3.6197975374664679,6.6840296038227605,2.2751613137178923,11.903453929602563,null,134.32826725851066,138.07799791557022,139.90410290597558,142.77877161572266,139.30428836321647,138.95106928884638,null,null,0.54087385731030269,-3.780698676358762,-0.64770061334358242,-2.7362820463605355,0.50535642681030002,-0.20197965268522661,0.75106919227090918,-1.5001204332391502,-4.7558184763667022E-2,1.439092571385725E-2,7.1128665241513733E-2,1.0327946256119644,-2.3039208466719048,0,-2.214022057980455,-1.3684256369829346,-5.0670556435998826E-2,-0.88945356547310883,2.588891499650483,-22.608742701220052,3.6197975374664679,6.6840296038227605,2.2751613137178923,11.903453929602563,null,134.32826725851066,138.44079587158953,140.27538373472976,143.16603880342572,139.69584508894241,139.35476036916566]
[483,0.67099111941571921,2.9863051750109042,-0.8400910497320262,4.6706870986832083,null,null,0.66862635536043635,-0.2855819464196252,0.28240409158108143,-0.49008841254714536,-1.9493050142451807,0.79667052058663812,0.45115737913513554,0.51605540038925168,0.22751627197785895,0.38080491751211731,0.46415570328304501,-0.85529655531124371,-2.0375810727306889,5.2101466021336806E-2,-2.4081219651913743,0.22570912917849051,-8.3356193599728012E-2,2.8822453996412616,7.7103538550181856,15.153980210176405,6.7173998433390461,3.9604105592228489,17.06090584240193,-11.651079863893582,null,133.50481429110292,135.35827306244528,136.41094568682701,134.8692318517698,135.23853566219356,127.11902234447081,null,null,0.66862635536043635,-0.2855819464196252,0.28240409158108143,-0.49008841254714536,-1.9493050142451807,0.79667052058663812,0.45115737913513554,0.51605540038925168,0.22751627197785895,0.38080491751211731,0.46415570328304501,-0.85529655531124371,-2.0375810727306889,0,-2.4081219651913743,0,-8.3356193599728012E-2,0,7.7103538550181856,15.153980210176405,6.7173998433390461,3.9604105592228489,17.06090584240193,-11.651079863893582,null,133.50481429110292,135.4103745284666,136.46391743902842,135.14915601264468,135.52965224673994,130.29307843691271]
[484,-1.4522066751035678,2.6702254729541846,7.678300179217068E-2,7.084342378366193E-2,null,null,-1.4545714391588507,-3.9383764709667815,2.9350114129027456,1.6739335020462944,1.9840294013469482,-0.12587941307022574,0.13507767707841589,-0.37790725725325469,0.57678400877737035,2.0810001164778047E-2,-0.2382465554579678,-0.60238758145875471,-1.120707021206492,0.72836708477578593,-0.45235373166409443,0.86538511369074689,-0.97237280925379044,0.49156740800417142,3.1105101801186388,3.4253699485438611,-1.1153131846173605,-0.67576217691534746,-11.070878617486214,-20.194198931758464,null,135.08273383308483,140.2958228621319,136.30807758302643,130.71927242312873,125.75140633389331,121.46513520798896,null,null,-1.4545714391588507,-3.9383764709667815,2.9350114129027456,1.6739335020462944,1.9840294013469482,-0.12587941307022574,0.13507767707841589,-0.37790725725325469,0.57678400877737035,2.0810001164778047E-2,-0.2382465554579678,-0.60238758145875471,-1.120707021206492,0,-0.45235373166409443,0,-0.97237280925379044,0,3.1105101801186388,3.4253699485438611,-1.1153131846173605,-0.67576217691534746,-11.070878617486214,-20.194198931758464,null,135.08273383308483,141.02418994690768,137.03216846769436,132.30765535432144,127.32966003566945,123.55710826287425]
[485,1.0094364502457893,2.2845882407229237,-4.8815514011540273E-2,1.2039936335493331,null,null,1.0070716861905065,-0.3496014367126129,-0.69550099730739057,0.59256302151466878,1.2231192858467439,-2.502620840291196,-0.250559555152845,-1.5114248797618579E-3,0.30790810687736547,-4.6640025705612764E-2,-0.10676300355670021,-0.42960543889244329,-1.246305537010203,-0.1573873953245073,-0.29710972507798616,-1.3585526859079602,0.34239912171139886,-2.5678369220446804,4.2436603898843099,5.7890449402884814,8.3588553754025003,-9.9231285828682196,-6.565295341918624,7.3296280504132234,null,131.3633243220365,132.77537731082251,133.09555795887223,131.05652805770023,125.90517993096418,127.97537488887663,null,null,1.0070716861905065,-0.3496014367126129,-0.69550099730739057,0.59256302151466878,1.2231192858467439,-2.502620840291196,-0.250559555152845,-1.5114248797618579E-3,0.30790810687736547,-4.6640025705612764E-2,-0.10676300355670021,-0.42960543889244329,-1.246305537010203,-0.1573873953245073,-0.29710972507798616,-1.3585526859079602,0,-2.5678369220446804,4.2436603898843099,5.7890449402884814,8.3588553754025003,-9.9231285828682196,-6.565295341918624,7.3296280504132234,null,131.3633243220365,132.77537731082251,133.09555795887223,131.05652805770023,126.24757905267558,128.33154032218556]
[486,3.3339039312580812,2.6028269634925736,1.2932507431006068,-13.314466980588945,null,null,3.3315391672027981,-1.7466266823474124,3.4546263659672447,0.56969650648579484,-0.72519539393480081,-3.3842946309853623,6.7679167616804925E-2,0.17585460033832323,-2.7919567313974269E-3,0.38864488048539991,0.45738973504876768,-0.43269653094243399,9.5760720101944141E-2,-0.48078929957244609,-1.722706341864126,-0.60954269755597945,6.0442241404417674E-2,0.9491930371301005,-10.274800224253967,1.9926617079010978,-8.1939430184762614,12.53579014218332,-2.3586679228723679,-3.0273246741695865,null,127.41482997697017,131.12611817426631,127.0873210036213,124.81996328857279,123.05690967509693,122.64545382394449,null,null,3.3315391672027981,-1.7466266823474124,3.4546263659672447,0.56969650648579484,-0.72519539393480081,-3.3842946309853623,6.7679167616804925E-2,0.17585460033832323,-2.7919567313974269E-3,0.38864488048539991,0.45738973504876768,-0.43269653094243399,0,-0.48078929957244609,-1.722706341864126,-0.60954269755597945,0,0,-10.274800224253967,1.9926617079010978,-8.1939430184762614,12.53579014218332,-2.3586679228723679,-3.0273246741695865,null,127.5105906970721,131.22567702611533,127.1852511867763,124.91915779315308,123.21925159918482,123.76503280638947]
[487,-0.62489010836626546,2.8666111385666881,0.61701353909714796,-1.645347798933551,null,null,-0.62725487242154832,-4.3732482495486487,-3.2606775380811857,2.375731244186877,2.7929371647675874,0.746181277418136,0.33146334269091948,-0.35297218813387898,-1.0966990938770655,-0.69606246752118306,0.88539419407451048,-0.32497505262600557,-0.58047648390151474,-0.16939079612988772,-2.0537314426610549,0.67547368361869187,-1.9479407107022915,-9.4615603544974336E-2,1.3943189574014259,-9.5409178557428262,-3.8385615526490349,-6.6872635987405449,16.843785011750104,-9.8875566131456019,null,133.65275141518478,140.35372139646677,144.40471822199672,137.02098724786623,133.40917907054933,129.02238521232141,null,null,-0.62725487242154832,-4.3732482495486487,-3.2606775380811857,2.375731244186877,2.7929371647675874,0.746181277418136,0.33146334269091948,-0.35297218813387898,-1.0966990938770655,-0.69606246752118306,0.88539419407451048,-0.32497505262600557,-0.58047648390151474,-0.16939079612988772,-2.0537314426610549,0,-1.9479407107022915,-9.4615603544974336E-2,1.3943189574014259,-9.5409178557428262,-3.8385615526490349,-6.6872635987405449,16.843785011750104,-9.8875566131456019,null,133.65275141518478,140.35372139646677,144.40471822199672,137.69646093148492,134.08241902403103,129.70106676667552]
[488,0.66258147572309922,2.5726088543687178,2.3967875959065279,-9.9569220212080403,null,null,0.66021671166781637,0.4676145003479934,2.9632222012386076,-1.9372777323604466,2.6910269074334137,-4.6244426029769228,3.7461058492949117E-2,-0.51261121422696609,4.6801407644385229E-2,0.13802098913679917,0.12078824973625846,-0.49452572033258413,1.1992975729078652,1.0653579456335884,-0.75378771854433468,0.21953609450369083,0.62927350955614747,-1.5418419464841824,-6.917255264873063,-2.0677760538889207,-9.0950569143552418,1.3410429219880768,4.539540741143413,-10.182265567333399,null,129.74798410269065,128.17215581840628,123.86944825550842,123.58180017448304,116.6500419185851,119.90963141904965,null,null,0.66021671166781637,0.4676145003479934,2.9632222012386076,-1.9372777323604466,2.6910269074334137,-4.6244426029769228,3.7461058492949117E-2,-0.51261121422696609,4.6801407644385229E-2,0.13802098913679917,0.12078824973625846,-0.49452572033258413,0,0,-0.75378771854433468,0,0,-1.5418419464841824,-6.917255264873063,-2.0677760538889207,-9.0950569143552418,1.3410429219880768,4.539540741143413,-10.182265567333399,null,130.9472816755985,130.44894454381063,126.12065636102368,126.13341050758895,119.80623484511102,123.26273024272125]
[489,-2.923016530876307,2.5593987665393585,2.2640937476623444,0.9894267121082394,null,null,-2.92538129493159,-2.9666155431076069,-0.61055178520525677,-2.7547487203339927,6.5259294420029965,1.8505864988909515,2.4250970663589833E-2,-0.81799675401289584,0.1820630681506259,-0.26227901539678911,0.70728670653625869,1.2082993698446245,1.0666037246636817,-0.95472807990018582,-0.89356297830114795,-1.5512562031300245,-0.35318731570909156,1.1689840636520508,4.0290934684432163,-15.821514294523325,8.0669319346675525,-8.077247362699282,-2.3351210345346574,9.3730716975003645,null,134.83290398465121,139.69089708854207,140.50071101325676,143.21727176709402,132.81662421634735,127.70268378094649,null,null,-2.92538129493159,-2.9666155431076069,-0.61055178520525677,-2.7547487203339927,6.5259294420029965,1.8505864988909515,2.4250970663589833E-2,-0.81799675401289584,0.1820630681506259,-0.26227901539678911,0.70728670653625869,1.2082993698446245,0,-0.95472807990018582,-0.89356297830114795,-1.5512562031300245,-0.35318731570909156,0,4.0290934684432163,-15.821514294523325,8.0669319346675525,-8.077247362699282,-2.3351210345346574,9.3730716975003645,null,135.89950770931489,140.80279973371074,141.64073286988386,144.4034051061532,133.95598711764825,130.02488291242582]
[490,3.9376391291599457,3.3335159360698197,3.6299667052672064,2.9219061015623731,null,null,3.9352743651046627,-0.70110810893878139,1.6596665457430513,3.1574451114307922,-4.2069901226543847,-0.274478372644202,0.798368140194051,-0.39045450580221663,-0.27340511696294545,0.20167597319821962,-4.24006782785602E-3,0.6799010747386971,2.4324766822685437,0.56129567348975185,2.9758168660165287,0.58597403856102526,-2.1286598095629294,0.40677562786624044,5.9615728578973499,-13.21021632127427,-7.7503804885740522,3.1661363705022967,3.3955655357848222,13.640427149692774,null,125.22601363851933,125.7390395804786,118.91985301991292,112.15767385275326,115.83312358803173,113.13707017095605,null,null,3.9352743651046627,-0.70110810893878139,1.6596665457430513,3.1574451114307922,-4.2069901226543847,-0.274478372644202,0.798368140194051,-0.39045450580221663,-0.27340511696294545,0.20167597319821962,-4.24006782785602E-3,0.6799010747386971,0,0,0,0,-2.1286598095629294,0,5.9615728578973499,-13.21021632127427,-7.7503804885740522,3.1661363705022967,3.3955655357848222,13.640427149692774,null,127.65849032078788,128.78909387130841,124.94021930900954,118.68004931035249,122.74241971204798,120.64821937642726]
[491,3.7684953065650761,2.5592519382320811,1.5491007650378754,-0.90617915448653985,null,null,3.7661305425097931,-1.4565448871727962,4.8760578506762542,0.49984896635613807,-2.2832945929894848,-2.7358365218479688,2.4104142356312419E-2,0.26700871039272833,0.42810698821617743,-0.1315326969104067,-0.67134536779129261,-0.27505874314322343,0.35161074203921272,2.3329551900659848,2.4902931743925398,-0.43814211510972201,1.597323975238008,0.7297309247596564,2.133487601848437,4.9584217278836267,0.48438771923373602,-0.15916096457468232,-2.2172317857115389,-1.2468837217680329,null,126.55652761670274,127.15181444725135,117.80403671507968,114.72585400359918,111.69679816560493,110.34868142252402,null,null,3.7661305425097931,-1.4565448871727962,4.8760578506762542,0.49984896635613807,-2.2832945929894848,-2.7358365218479688,2.4104142356312419E-2,0.26700871039272833,0.42810698821617743,-0.1315326969104067,-0.67134536779129261,-0.27505874314322343,0,0,0,-0.43814211510972201,0,0,2.133487601848437,4.9584217278836267,0.48438771923373602,-0.15916096457468232,-2.2172317857115389,-1.2468837217680329,null,126.90813835874195,129.849581044861,122.92333138651941,119.88866242249426,118.6223057518237,118.31029598876536]
[492,2.4440827207858158,2.9699001154072056,2.9284992517368353,-14.246850559027049,null,null,2.4417179567305327,0.10546201442726477,-1.0934533245474378,-4.0188758721314626,2.9722375633038016,-0.62174647758977553,0.43475231953143689,0.15228407085017048,0.24865990281373351,-1.2071693508240899,-0.46565622689559572,-0.71408739334710791,1.7310092287381726,-3.7417372879787969E-2,-3.7990015307221014E-2,0.98133234416311188,2.3543225936139667,1.8797222099519937,-11.207183802692072,10.664883403266671,16.727639055139818,-16.233306501512569,-16.036806316374314,-14.030043881786213,null,127.37980401560374,128.18458589368316,128.56810795520343,128.75841219594869,118.98449820908797,113.67779879671838,null,null,2.4417179567305327,0.10546201442726477,-1.0934533245474378,-4.0188758721314626,2.9722375633038016,-0.62174647758977553,0.43475231953143689,0.15228407085017048,0.24865990281373351,-1.2071693508240899,-0.46565622689559572,-0.71408739334710791,0,-3.7417372879787969E-2,-3.7990015307221014E-2,0,0,0,-11.207183802692072,10.664883403266671,16.727639055139818,-16.233306501512569,-16.036806316374314,-14.030043881786213,null,129.1108132443419,129.95079815086055,130.38891076091886,131.64112000884575,124.16974494311148,120.83571077618366]
[493,-2.7369190635729814,1.9636757747678719,1.2170372534964577,-6.4798832606790899,null,null,-2.7392838276282645,2.5623012814588879,1.3247928218344267,-2.4614510666771618,-2.6895287646997681,1.6148865085437858,-0.57147202110789674,0.47787168252146506,0.61236389162570104,8.201967110373598E-2,-2.4449792964791772E-2,0.66936664275483526,1.9547230497795054E-2,-0.9188679524494896,0.32575761367807732,-1.6602094062020605,-0.49065729527124202,0.17111045823915472,-3.4402165043441131,23.87987585199399,8.3902613200691629,5.3470609912415856,-4.6768568495369607,-3.1508810071406939,null,134.82066504796245,133.81174933201473,131.22258049672584,133.72472214498831,134.83652918984438,130.3511036686595,null,null,-2.7392838276282645,2.5623012814588879,1.3247928218344267,-2.4614510666771618,-2.6895287646997681,1.6148865085437858,-0.57147202110789674,0.47787168252146506,0.61236389162570104,8.201967110373598E-2,-2.4449792964791772E-2,0.66936664275483526,0,-0.9188679524494896,0,-1.6602094062020605,-0.49065729527124202,0,-3.4402165043441131,23.87987585199399,8.3902613200691629,5.3470609912415856,-4.6768568495369607,-3.1508810071406939,null,134.84021227846023,133.83128138784232,131.56806766195757,134.0843202047071,135.21152978324022,130.90067836883486]
[494,-1.7093878031079577,2.5303776070445538,1.7683547482080497,-7.639886046024106,null,null,-1.7117525671632405,0.6024253123601917,-2.3528785213154744,-0.33760200084637315,-1.8384741710239487,-0.87613776962231393,-4.7701888312148277E-3,-0.50520142793136324,0.5647324737409849,5.8203687023539619E-2,0.50809785768864169,0.590577914533712,0.57086472520938703,2.5709901105848902,-2.9255667072817433,-0.91480663505661897,-1.3201044495279912,0.42134253104030295,-4.6002192896891287,-12.953084921010836,17.995863382782964,-0.95463274551796529,16.16252529428067,10.924839195698935,null,133.56718690879299,130.35467090432314,135.82488555449018,134.76661896665388,136.27202990922814,134.85747418090773,null,null,-1.7117525671632405,0.6024253123601917,-2.3528785213154744,-0.33760200084637315,-1.8384741710239487,-0.87613776962231393,-4.7701888312148277E-3,-0.50520142793136324,0.5647324737409849,5.8203687023539619E-2,0.50809785768864169,0.590577914533712,0,0,-2.9255667072817433,-0.91480663505661897,-1.3201044495279912,0,-4.6002192896891287,-12.953084921010836,17.995863382782964,-0.95463274551796529,16.16252529428067,10.924839195698935,null,134.13805163400238,133.50157586628646,139.12052571919867,138.12400054202323,139.76124724657274,138.88495843321175]
[495,2.158976982597228,1.9227330499696076,2.0816691437481931,-14.177312196163401,null,null,2.156612218541945,-0.5574039015380623,1.9417546393119145,-0.69895475703396259,3.2690681293676191,-2.9786601934084218,-0.61241474590616107,-0.33462073350742294,6.9751398602109216E-2,-0.46464310217807858,-0.49204813147140092,-0.37311820947842156,0.88417912074953042,0.3551609464601988,0.13078581565481628,-1.6606165626659881,1.9072119565987644,-0.54833932606633318,-11.137645439828423,0.34619197763040699,-8.1425163781097929,-10.864964611485989,-25.589882393171052,-6.8006147526775145,null,127.2719565668999,127.9226115631291,124.02099103363568,123.29684237286128,113.69368622879166,113.89198226989319,null,null,2.156612218541945,-0.5574039015380623,1.9417546393119145,-0.69895475703396259,3.2690681293676191,-2.9786601934084218,-0.61241474590616107,-0.33462073350742294,6.9751398602109216E-2,-0.46464310217807858,-0.49204813147140092,-0.37311820947842156,0,0,0,-1.6606165626659881,0,-0.54833932606633318,-11.137645439828423,0.34619197763040699,-8.1425163781097929,-10.864964611485989,-25.589882393171052,-6.8006147526775145,null,128.15613568764942,129.18160472066194,125.40925038638073,124.70897673001728,116.9833768325975,117.33241311445904]
[496,0.70064837917514822,2.6193079219519539,1.4234821601134382,-10.164601302462993,null,null,0.69828361511986536,3.9904584939975192,-0.52315875657584154,-0.84790818124169443,-0.41849905048184627,1.1558892663869482,8.4160126076185282E-2,8.8631969080946504E-2,-0.64158178072232164,-0.51631414932522768,-0.18359746152573075,1.5313419758626878E-2,0.2259921371147755,0.5757314557051707,4.7501149670798881E-2,-0.88462336425273946,1.2398637880122005,-0.27702411200468657,-7.1249345461280154,2.4701310996986687,-11.852847275206223,7.0322927241730433,-16.297423402891006,2.5382296776708722,null,130.73040299040153,125.96306828372713,124.34043867005387,122.96925540378207,118.8120998085061,114.40530619074828,null,null,0.69828361511986536,3.9904584939975192,-0.52315875657584154,-0.84790818124169443,-0.41849905048184627,1.1558892663869482,8.4160126076185282E-2,8.8631969080946504E-2,-0.64158178072232164,-0.51631414932522768,-0.18359746152573075,1.5313419758626878E-2,0,0,0,-0.88462336425273946,0,-0.27702411200468657,-7.1249345461280154,2.4701310996986687,-11.852847275206223,7.0322927241730433,-16.297423402891006,2.5382296776708722,null,130.95639512751629,126.76069750919281,125.19849507347053,123.84292050191958,120.94118340315796,116.55008567917264]
[497,-0.29539413247594082,2.7178509758948142,-0.36767776166215693,3.542677364190371,null,null,-0.29775889653122367,-5.0438598397603087,0.22571023791457487,-0.9675500391089974,-1.9856879397508793,-2.8233462637522257,0.18270318001904551,0.10510729159131627,-0.44318224624589364,0.10860960880368964,5.0616972475928002E-2,-0.24488599619776341,-1.5651677846608196,-3.0261461333121353E-2,-1.0606636299300494,5.1641170496966371E-2,-3.6281527620099201,0.58676432858962002,6.5823441205253479,9.4362084203192893,-9.0680090875952644,-6.3346900610402361,-0.98074677170235569,-4.953411324632377,null,133.99295606336241,142.2149873078742,141.17394136570758,140.2223727547474,143.82059534133771,144.21426718920588,null,null,-0.29775889653122367,-5.0438598397603087,0.22571023791457487,-0.9675500391089974,-1.9856879397508793,-2.8233462637522257,0.18270318001904551,0.10510729159131627,-0.44318224624589364,0.10860960880368964,5.0616972475928002E-2,-0.24488599619776341,-1.5651677846608196,-3.0261461333121353E-2,-1.0606636299300494,0,-3.6281527620099201,0,6.5823441205253479,9.4362084203192893,-9.0680090875952644,-6.3346900610402361,-0.98074677170235569,-4.953411324632377,null,133.99295606336241,142.2149873078742,141.17394136570758,140.27401392524436,143.87410616264077,144.8569757106909]
[498,-4.7088133598021935,1.8827580758690954,1.0679003136593979,-1.5048644281680192,null,null,-4.7111781238574766,-2.4559566898460461,2.9504582885928388,1.3290876161965495,-0.97241310895861077,-0.68933508814761268,-0.65238972000667328,-0.83575442722798954,0.75840589643808398,0.33476184747793258,-0.11357676278890683,0.42029190225023516,-0.12958970933926484,0.3857769577908412,-0.70124809529475751,-0.45601699441168997,-0.69514717414251725,-0.86210066946834774,1.5348023281669576,-15.51612819415827,7.5979523945641141,7.6596578730005884,-12.517884835199281,9.8176560808857634,null,137.72736024375646,140.59697610731988,137.08110813982955,133.69093879844161,132.50339727935875,131.76699411166851,null,null,-4.7111781238574766,-2.4559566898460461,2.9504582885928388,1.3290876161965495,-0.97241310895861077,-0.68933508814761268,-0.65238972000667328,-0.83575442722798954,0.75840589643808398,0.33476184747793258,-0.11357676278890683,0.42029190225023516,-0.12958970933926484,0,-0.70124809529475751,-0.45601699441168997,-0.69514717414251725,-0.86210066946834774,1.5348023281669576,-15.51612819415827,7.5979523945641141,7.6596578730005884,-12.517884835199281,9.8176560808857634,null,137.72736024375646,140.9827530651107,137.46523690684651,134.07694915037845,132.89871623409795,132.17413119752661]
[499,-0.92113425351042544,2.7553508728474236,8.8935491136252764E-3,1.2185744070399083,null,null,-0.92349901756570829,0.83764624346716776,-1.4380431455191565,-0.25869058073535628,-2.5727961234610612,-3.1807313195076254,0.22020307697165498,-0.13753435052180452,-0.54396852292625386,-0.88345508683681917,0.21266094286831194,0.41538006526299798,-1.1885964738850374,-6.7938449712052762E-2,-0.61277221150932992,-0.47098256205312827,0.32633303131956248,1.0832095843773537,4.2582411633748851,-7.0291371578348425,-4.7251005196296827,-18.530732056671461,9.3387126751812755,6.5728151164453656,null,134.52430797281161,134.13182134130395,134.68504159454713,131.80058465315676,132.16685796131321,132.92822830276003,null,null,-0.92349901756570829,0.83764624346716776,-1.4380431455191565,-0.25869058073535628,-2.5727961234610612,-3.1807313195076254,0.22020307697165498,-0.13753435052180452,-0.54396852292625386,-0.88345508683681917,0.21266094286831194,0.41538006526299798,-1.1885964738850374,-6.7938449712052762E-2,-0.61277221150932992,-0.47098256205312827,0,0,4.2582411633748851,-7.0291371578348425,-4.7251005196296827,-18.530732056671461,9.3387126751812755,6.5728151164453656,null,134.52430797281161,134.13182134130395,134.68504159454713,131.80058465315676,132.49319099263278,134.35605285838705]
[500,1.2926855695522204,2.6841821398034615,2.6706881038843422,-7.5498153635846883,null,null,1.2903208054969375,-1.4815356685550973,-1.2412911981045325,1.0262854883068186,1.3100932807722983,-0.22964713137869183,0.14903434392769288,-7.1376351982878727E-2,0.16710426830732183,-7.7875893958021525E-2,0.18635797014686739,-0.36562679781120044,1.4731980808856795,1.6162072672853145,0.71508579537400152,1.4734290547349187,-0.18649713211902119,0.46778234095490667,-4.510148607249711,-7.2070846419852046,5.898730213787637,4.0664726273099712,-2.7453971832999309,-4.2030427542234481,null,128.78008862395779,129.7702534282202,129.54182126054701,124.04823938363145,119.65860257716857,115.71588131939585,null,null,1.2903208054969375,-1.4815356685550973,-1.2412911981045325,1.0262854883068186,1.3100932807722983,-0.22964713137869183,0.14903434392769288,-7.1376351982878727E-2,0.16710426830732183,-7.7875893958021525E-2,0.18635797014686739,-0.36562679781120044,0,0,0,0,-0.18649713211902119,0,-4.510148607249711,-7.2070846419852046,5.898730213787637,4.0664726273099712,-2.7453971832999309,-4.2030427542234481,null,130.25328670484348,132.91033059396409,133.49626738187109,129.49130145836773,125.12494220044809,121.74524176275233]
[501,0.16664453402699619,1.6291889770188415,1.2301195450886055,-17.013292175587015,null,null,0.16427976997171331,-2.4606866768971112,-3.5655284372315008,1.1995008047537044,-1.5453860394020691,0.79103417374780327,-0.90595881885692719,-0.40722677099997151,-0.46296794656207085,-0.4044156226023552,-0.13448589127702837,-0.5935631731953146,3.2629522089942853E-2,-0.8857120938985602,9.408969371567899E-2,-0.25383451330226992,0.80915760931662284,0.39710538484943081,-13.973625419252038,4.6618193601111155,-7.9329531640837931,-18.338653874212461,10.472598249758756,-9.4287419702808073,null,130.36290459238774,134.80732890864954,137.80332032998496,133.39660659176926,131.45362178699264,126.15484741762398,null,null,0.16427976997171331,-2.4606866768971112,-3.5655284372315008,1.1995008047537044,-1.5453860394020691,0.79103417374780327,-0.90595881885692719,-0.40722677099997151,-0.46296794656207085,-0.4044156226023552,-0.13448589127702837,-0.5935631731953146,0,-0.8857120938985602,0,-0.25383451330226992,0,0,-13.973625419252038,4.6618193601111155,-7.9329531640837931,-18.338653874212461,10.472598249758756,-9.4287419702808073,null,130.39553411447767,134.8413054907553,137.93307690221141,133.52622861303144,132.39626180894055,127.49931161490404]
[502,3.4757265686428647,2.7368343900023833,-1.1768314361606809,6.3295261261078259,null,null,3.4733618045875816,-1.1396396005841563,0.27132979781059824,2.0456475348405214,1.1880647152916581,0.75868974389931121,0.2016865941266146,-1.3438603448307163E-2,0.16957731901394757,0.59716784254245825,0.23071068613950807,0.2416974318734173,-2.3743214591593436,-0.10903611719446671,9.4061145606913144E-2,1.9109054384422786,1.8719546310038231,1.0143382948237747,9.3691928824428032,9.4160124833969849E-2,4.4330983976301512,4.0607194244550948,5.3830879599685195,8.102069951833208,null,129.87281897863696,132.24024936252306,130.67773810935185,124.31113702560243,118.06641620241507,113.08825276389835,null,null,3.4733618045875816,-1.1396396005841563,0.27132979781059824,2.0456475348405214,1.1880647152916581,0.75868974389931121,0.2016865941266146,-1.3438603448307163E-2,0.16957731901394757,0.59716784254245825,0.23071068613950807,0.2416974318734173,-2.3743214591593436,-0.10903611719446671,0,0,0,0,9.3691928824428032,9.4160124833969849E-2,4.4330983976301512,4.0607194244550948,5.3830879599685195,8.102069951833208,null,129.87281897863696,132.24024936252306,130.77179925495875,126.31614820638579,121.95521853215082,118.04395792751868]
[503,-2.964043735759204,2.6154604578023188,1.4230869267021615,17.515834802423409,null,null,-2.9664084998144871,4.9761531560213221,-9.8533184536411314E-2,-0.89990561938024638,-1.5267267998421494,-0.83589505906624528,8.0312661926550177E-2,0.21623867876468772,-0.4437099769391093,0.33895850733051569,-0.49372419551177549,-0.19187428017566877,0.22559690370349883,2.20285000628179,1.9587070542180767,-0.49352817484140055,0.14350360677724394,1.0024202232730421,20.555501558758387,-10.218564254509539,-18.626777686120203,1.3865358730427024,-8.0654375285920121,-6.1139233852281833,null,135.8076638958739,128.24192096975278,124.44825073712673,123.81256728616023,121.78064184838853,118.29951429257743,null,null,-2.9664084998144871,4.9761531560213221,-9.8533184536411314E-2,-0.89990561938024638,-1.5267267998421494,-0.83589505906624528,8.0312661926550177E-2,0.21623867876468772,-0.4437099769391093,0.33895850733051569,-0.49372419551177549,-0.19187428017566877,0,0,0,-0.49352817484140055,0,0,20.555501558758387,-10.218564254509539,-18.626777686120203,1.3865358730427024,-8.0654375285920121,-6.1139233852281833,null,136.03326079957739,130.66448778806472,128.863177596545,128.34770251903552,126.57716066452008,124.21980364768423]
[504,-1.0248237697499438,1.7582456129304236,-0.39079335733251019,-9.8522834720893915,null,null,-1.0271885338052267,-0.66207260134059964,1.3195667782088074,-0.68475873437837476,-4.119352226573171,1.6676665510888182,-0.77690218294534508,0.17390238702362648,0.16345208204979622,-6.8412731570724805E-2,0.4992211476525239,0.84323101548175261,-1.5882833803311729,0.66550130698271293,2.1271132310491674,-1.9522597450397157,-0.20455804397284427,-0.45758776325540995,-6.8126167157544142,-1.4349810045029963,3.4138238245658226,-1.7203372406931678,15.611255620260625,10.092019374858225,null,133.764839439958,135.07210565142415,130.10902831738946,130.2744391602576,133.65039861863204,129.93940071146426,null,null,-1.0271885338052267,-0.66207260134059964,1.3195667782088074,-0.68475873437837476,-4.119352226573171,1.6676665510888182,-0.77690218294534508,0.17390238702362648,0.16345208204979622,-6.8412731570724805E-2,0.4992211476525239,0.84323101548175261,-1.5882833803311729,0,0,-1.9522597450397157,-0.20455804397284427,-0.45758776325540995,-6.8126167157544142,-1.4349810045029963,3.4138238245658226,-1.7203372406931678,15.611255620260625,10.092019374858225,null,133.764839439958,135.73760695840684,132.90548821951239,133.12959279694212,136.68697740672195,133.00758643059106]
[505,2.5479518551852682,2.4981824190790642,3.5074469439467135,-22.185245441599871,null,null,2.5455870911299852,-1.3689980220794251,-0.1259059157347838,6.0752944052979565,-2.6546123328370399,-2.643909186486151E-2,-3.6965376796704419E-2,3.7029240823511778E-2,4.9336482286104211E-2,-0.26151547857523871,0.20280123091286528,-0.13252647901756953,2.3099569209480508,0.61971561893002658,2.7343193951326348,3.6959339607403887,-0.72721344652702047,0.60005365764723573,-19.145578685264894,8.0977082658753332,-7.7927595018835607,-16.364362577966112,13.81163441013441,-10.739109291170152,null,126.07219580496157,127.95555980167303,124.04252396959173,110.24368493204383,110.79935276226483,106.5988669944048,null,null,2.5455870911299852,-1.3689980220794251,-0.1259059157347838,6.0752944052979565,-2.6546123328370399,-2.643909186486151E-2,-3.6965376796704419E-2,3.7029240823511778E-2,4.9336482286104211E-2,-0.26151547857523871,0.20280123091286528,-0.13252647901756953,0,0,0,0,-0.72721344652702047,0,-19.145578685264894,8.0977082658753332,-7.7927595018835607,-16.364362577966112,13.81163441013441,-10.739109291170152,null,128.38215272590961,130.9644991276935,129.84310676326206,119.47901935326095,120.44810933752453,117.01829789844778]
[506,0.3986907897715587,2.2434372328592205,1.089729496314096,-15.289123219090541,null,null,0.39632602571627584,1.7947541179886632,-3.7458251060659449,5.2954664107574834,-9.8556051261062316E-2,-0.10631767970856992,-0.29171056301654819,-5.3621725236016715E-2,-0.36402554485297101,0.3067509066785381,0.2490194983841798,0.34513822017345186,-0.1077605266845667,1.5413266516406328,-1.7617372316125544,0.29285302146157566,-1.4588121946215782,-0.88109837760619247,-12.249456462755564,-8.284461587478356,6.8211314963543579,-1.0233793844033561,12.747106089646312,-4.2456269416914374,null,130.98466709834713,127.81929741335338,132.70202264823271,123.54936750707309,122.23168745884806,120.39034339498012,null,null,0.39632602571627584,1.7947541179886632,-3.7458251060659449,5.2954664107574834,-9.8556051261062316E-2,-0.10631767970856992,-0.29171056301654819,-5.3621725236016715E-2,-0.36402554485297101,0.3067509066785381,0.2490194983841798,0.34513822017345186,-0.1077605266845667,0,-1.7617372316125544,0,-1.4588121946215782,-0.88109837760619247,-12.249456462755564,-8.284461587478356,6.8211314963543579,-1.0233793844033561,12.747106089646312,-4.2456269416914374,null,130.98466709834713,129.360624064994,134.3245933917517,125.41169906117456,124.12914258019663,122.33184274624273]
[507,0.85734675907026492,2.6591127315148868,0.59588597815562561,-0.16376390045539502,null,null,0.85498199501498207,7.4472386733934082,9.6225061078568888E-2,1.4119625274594965,-0.71258370116035064,3.3180966581607674,0.12396493563911815,0.20275993966438577,-0.64320846708641133,-0.24215735977585817,-0.55000612511922253,0.33290211204657094,-0.60160404484303709,1.5305172770396158,2.2305540193262932,-0.71714847172525809,1.0079688472748605,-0.84038842107998368,2.8759028558795818,0.68412492075366949,-13.380409491815779,-6.9117057019556416,-6.951354335679623,4.910756474539216,null,131.40009260337914,121.68238213120475,117.04823140804517,113.06944937652513,108.89259513165293,103.03760730640437,null,null,0.85498199501498207,7.4472386733934082,9.6225061078568888E-2,1.4119625274594965,-0.71258370116035064,3.3180966581607674,0.12396493563911815,0.20275993966438577,-0.64320846708641133,-0.24215735977585817,-0.55000612511922253,0.33290211204657094,-0.60160404484303709,0,0,-0.71714847172525809,0,-0.84038842107998368,2.8759028558795818,0.68412492075366949,-13.380409491815779,-6.9117057019556416,-6.951354335679623,4.910756474539216,null,131.40009260337914,123.21289940824437,120.82455769109821,116.84002390078057,113.73575738566437,107.83025939017702]
[508,-0.47594071026556883,2.7528618542342231,-0.13335237437052383,6.535147893397081,null,null,-0.47830547432085169,4.6180006994747282,-5.2643172447419779,1.6127546288146353,-0.29119152873361048,0.79038445889908882,0.21771405835845448,3.5140630166285547E-2,-0.50415741037566741,-0.79685253177123494,-0.36856897220675267,-0.52110275628973524,-1.3308423973691865,0.74870669158822523,0.81409239642604447,0.29571515656537928,-0.8296154672469731,-0.17964883787812447,9.5748146497320583,-12.86913960197252,-8.5891059745058413,-9.4312491924634259,4.5213594607220848,-1.2926111121946797,null,134.05082869571055,128.19839720362626,132.47697747946759,126.49065063049215,124.07216455364383,119.40213639443546,null,null,-0.47830547432085169,4.6180006994747282,-5.2643172447419779,1.6127546288146353,-0.29119152873361048,0.79038445889908882,0.21771405835845448,3.5140630166285547E-2,-0.50415741037566741,-0.79685253177123494,-0.36856897220675267,-0.52110275628973524,-1.3308423973691865,0,0,0,-0.8296154672469731,-0.17964883787812447,9.5748146497320583,-12.86913960197252,-8.5891059745058413,-9.4312491924634259,4.5213594607220848,-1.2926111121946797,null,134.05082869571055,128.94710389521447,134.0906396358566,128.38574048961257,125.99509903175669,121.33607543431135]
[509,2.1740377911695417,2.5495218084699465,0.91463159991052057,-3.1362044627058454,null,null,2.1716730271142586,-0.41708158174746818,0.14230740217976134,-3.1787154114514298,-1.8198587755825815,-1.8802820602505967,1.437401259417781E-2,-0.479716542522032,-0.13943086299768881,0.4227980892942842,-0.5944788059818209,0.32265736877015483,-0.28285842308814213,1.6344602557656414,-0.3879607957872091,-0.26454310491565469,-0.50014554222492524,-0.9199691795428,-9.6537706370868559E-2,-14.702761595617368,-0.5585605314502371,22.562670941816812,-8.0983292772993565,12.620748520696569,null,129.21234263999477,128.25523648862389,126.88457573211092,129.21852019329776,128.23027901023858,128.88152616480158,null,null,2.1716730271142586,-0.41708158174746818,0.14230740217976134,-3.1787154114514298,-1.8198587755825815,-1.8802820602505967,1.437401259417781E-2,-0.479716542522032,-0.13943086299768881,0.4227980892942842,-0.5944788059818209,0.32265736877015483,-0.28285842308814213,0,-0.3879607957872091,-0.26454310491565469,-0.50014554222492524,-0.9199691795428,-9.6537706370868559E-2,-14.702761595617368,-0.5585605314502371,22.562670941816812,-8.0983292772993565,12.620748520696569,null,129.21234263999477,129.88969674438951,128.54271155087068,130.96273606606022,130.02333465027095,130.74856626381558]
[510,-5.2107758242225968,2.8481016822261616,-0.26851224078718672,10.907012159949778,null,null,-5.2131405882778798,0.54960165576231779,1.1851893573140866,3.3878062308887564,-0.97193891983983627,1.7354874383970391,0.3129538863503929,4.6790636455328105E-2,-0.73619893668532588,0.2965732147259752,-0.55549471682141083,-0.10569861037379802,-1.4660022637858494,0.15060634654928551,1.7658295643261077,2.0651220728643742,0.54117367257968274,1.558155312203521,13.946678916284755,-9.0285049552357215,-16.026717614832343,-1.6410964228336611,-9.0407206840927437,-19.771938725620114,null,141.13040297166617,141.24846475287009,135.62623059512225,126.98073116005071,123.83568421417655,116.7827419794308,null,null,-5.2131405882778798,0.54960165576231779,1.1851893573140866,3.3878062308887564,-0.97193891983983627,1.7354874383970391,0.3129538863503929,4.6790636455328105E-2,-0.73619893668532588,0.2965732147259752,-0.55549471682141083,-0.10569861037379802,-1.4660022637858494,0,0,0,0,0,13.946678916284755,-9.0285049552357215,-16.026717614832343,-1.6410964228336611,-9.0407206840927437,-19.771938725620114,null,141.13040297166617,141.39907109941936,137.542410633358,130.93289030366918,128.40691313596193,122.91452300892122]
[511,-0.91783551502299521,2.3683703049470299,1.1252407357366725,-1.6166563418477673,null,null,-0.92020027907827806,0.78450472110082292,-2.3722033011434851,-1.652066937212586,-0.47444075365686927,-0.87352543477770872,-0.16677749092873873,-1.5551713141726431E-2,-0.45049772027728929,-0.39414125724531823,0.18965194812919384,-0.85198999673092413,-7.2249287261990203E-2,1.4115262726080884,-1.3841819908562845,1.4667780923893243,0.45564107756212735,-7.7134731674228352E-2,1.4230104144872096,-8.0563088340200029,0.85611644181153324,-12.358707723393676,-1.0912348563963481,-13.029346897887983,null,132.89840724225098,131.23991234858394,133.88739267172676,131.60148363590673,128.94317519134597,125.92399543488303,null,null,-0.92020027907827806,0.78450472110082292,-2.3722033011434851,-1.652066937212586,-0.47444075365686927,-0.87352543477770872,-0.16677749092873873,-1.5551713141726431E-2,-0.45049772027728929,-0.39414125724531823,0.18965194812919384,-0.85198999673092413,-7.2249287261990203E-2,0,-1.3841819908562845,0,0,-7.7134731674228352E-2,1.4230104144872096,-8.0563088340200029,0.85611644181153324,-12.358707723393676,-1.0912348563963481,-13.029346897887983,null,132.89840724225098,132.65143862119203,135.35140195322933,134.57271298742626,132.43560983340996,129.48315149247787]
[512,2.8120074125268459,3.0524979506952263,-0.61603798984347979,-4.2691411371920456,null,null,2.8096426484715629,0.50537362709938682,0.68627743227347793,-1.0164415112069922,2.3211684045778052,4.5041475316321735,0.51735015481945767,0.5926994634762317,6.2373665175463167E-2,-0.18495236134122406,-0.29624078654159502,-4.1416698401428587E-2,-1.8135280128421425,-0.95996209515242814,-0.64856398021098571,-2.115303562496667,1.3031213063060605,2.9841678978228048,-1.2294743808570687,12.008995166054449,2.767512961393217,-3.6854620514870331,-7.8537378402960805,-11.502499605351449,null,130.55382108022391,132.38743457763005,130.88177089999314,131.51602795963083,123.76929683011136,112.12204308167638,null,null,2.8096426484715629,0.50537362709938682,0.68627743227347793,-1.0164415112069922,2.3211684045778052,4.5041475316321735,0.51735015481945767,0.5926994634762317,6.2373665175463167E-2,-0.18495236134122406,-0.29624078654159502,-4.1416698401428587E-2,-1.8135280128421425,-0.95996209515242814,-0.64856398021098571,-2.115303562496667,0,0,-1.2294743808570687,12.008995166054449,2.767512961393217,-3.6854620514870331,-7.8537378402960805,-11.502499605351449,null,130.55382108022391,132.38743457763005,130.88177089999314,131.51602795963083,125.07241813641741,116.37665805573519]
[513,-4.4660893093026868,1.9109792569240154,1.2496404310743261,-2.7699616450575362,null,null,-4.4684540733579698,-2.6438366408846776,-1.3521840819770654,-7.5345699667560693,0.39227756467610947,-1.2005991734717265,-0.62416853895175328,-0.26236060437879827,-0.76450680213946587,-0.21086604855826696,0.19784245592263128,-0.55096328995416055,5.2150408075663401E-2,-1.2244691932841218,-1.6383140800732674,-1.04178222383094,7.86777295164518E-2,-0.79687961342887692,0.26970511127744068,13.933791852752076,-11.372971330620745,1.4332145442240551,-9.4586546114884342,-17.456089599388228,null,{"$f":"S$53*(1+(T$55+N581)/100)*((1-S$62)+S$62*((1+(T$57+Z581)/100)))/(1+(T$54+H581)/100)-(T$56+T581)+T$58","v":137.2246585624998},{"$f":"AG581*(1+(U$55+O581)/100)*((1-T$62)+T$62*((1+(U$57+AA581)/100)))/(1+(U$54+I581)/100)-(U$56+U581)+U$58","v":142.76050524869117},{"$f":"AH581*(1+(V$55+P581)/100)*((1-U$62)+U$62*((1+(V$57+AB581)/100)))/(1+(V$54+J581)/100)-(V$56+V581)+V$58","v":144.12612486054761},{"$f":"AI581*(1+(W$55+Q581)/100)*((1-V$62)+V$62*((1+(W$57+AC581)/100)))/(1+(W$54+K581)/100)-(W$56+W581)+W$58","v":154.19484281273122},{"$f":"AJ581*(1+(X$55+R581)/100)*((1-W$62)+W$62*((1+(X$57+AD581)/100)))/(1+(X$54+L581)/100)-(X$56+X581)+X$58","v":151.08259281449915},{"$f":"AK581*(1+(Y$55+S581)/100)*((1-X$62)+X$62*((1+(Y$57+AE581)/100)))/(1+(Y$54+M581)/100)-(Y$56+Y581)+Y$58","v":150.16451842438403},null,null,-4.4684540733579698,-2.6438366408846776,-1.3521840819770654,-7.5345699667560693,0.39227756467610947,-1.2005991734717265,-0.62416853895175328,-0.26236060437879827,-0.76450680213946587,-0.21086604855826696,0.19784245592263128,-0.55096328995416055,0,-1.2244691932841218,-1.6383140800732674,-1.04178222383094,0,-0.79687961342887692,0.26970511127744068,13.933791852752076,-11.372971330620745,1.4332145442240551,-9.4586546114884342,-17.456089599388228,null,137.27680897057544,142.8149869915253,144.18188267457316,154.25584059745816,151.22308840874871,150.308589362475]
[514,-7.5608054636904232E-2,2.3133601553369889,-0.13035515871841175,-9.5106797175728381,null,null,{"$f":"IF($B$42=\"On\",$B582-$D$15,0)","v":-7.7972818692187099E-2},{"$f":"IF($B$42=\"On\",$B1582-$D$15,0)","v":1.8830902064177404},{"$f":"IF($B$42=\"On\",$B2582-$D$15,0)","v":-5.5527471136938651},{"$f":"IF($B$42=\"On\",$B3582-$D$15,0)","v":-1.330577856555526},{"$f":"IF($B$42=\"On\",$B4582-$D$15,0)","v":-1.0764360473953982},{"$f":"IF($B$42=\"On\",$B5582-$D$15,0)","v":6.3728662076329295E-3},{"$f":"IF($B$43=\"On\",$C582-$D$16,0)","v":-0.22178764053877975},{"$f":"IF($B$43=\"On\",$C1582-$D$16,0)","v":0.41094380429777511},{"$f":"IF($B$43=\"On\",$C2582-$D$16,0)","v":-0.27012210342554388},{"$f":"IF($B$43=\"On\",$C3582-$D$16,0)","v":0.7194894727877581},{"$f":"IF($B$43=\"On\",$C4582-$D$16,0)","v":-0.16252599779559951},{"$f":"IF($B$43=\"On\",$C5582-$D$16,0)","v":-0.21919616925996044},{"$f":"IF($B$44=\"On\",$D582-$D$17,0)","v":-1.3278451817170744},{"$f":"IF($B$44=\"On\",$D1582-$D$17,0)","v":-0.8584245802815913},{"$f":"IF($B$44=\"On\",$D2582-$D$17,0)","v":0.29559833397954782},{"$f":"IF($B$44=\"On\",$D3582-$D$17,0)","v":-1.1959117847679623},{"$f":"IF($B$44=\"On\",$D4582-$D$17,0)","v":-1.0688514699682232},{"$f":"IF($B$44=\"On\",$D5582-$D$17,0)","v":-1.5562068676566791},{"$f":"IF($B$45=\"On\",$E582-$D$18,0)","v":-6.4710129612378608},{"$f":"IF($B$45=\"On\",$E1582-$D$18,0)","v":3.179311379200072},{"$f":"IF($B$45=\"On\",$E2582-$D$18,0)","v":-1.1334817857961048},{"$f":"IF($B$45=\"On\",$E3582-$D$18,0)","v":18.278227292097171},{"$f":"IF($B$45=\"On\",$E4582-$D$18,0)","v":0.47618193521934904},{"$f":"IF($B$45=\"On\",$E5582-$D$18,0)","v":-13.378569293481114},null,132.93320591120946,132.65768197277879,138.51060586663903,140.09924476643661,139.52035466676665,137.81849395913918,null,null,{"$f":"IF($B$42=\"On\",MIN($B582-$D$15,$D$42),0)","v":-7.7972818692187099E-2},{"$f":"IF($B$42=\"On\",MIN($B1582-$D$15,$D$42),0)","v":1.8830902064177404},{"$f":"IF($B$42=\"On\",MIN($B2582-$D$15,$D$42),0)","v":-5.5527471136938651},{"$f":"IF($B$42=\"On\",MIN($B3582-$D$15,$D$42),0)","v":-1.330577856555526},{"$f":"IF($B$42=\"On\",MIN($B4582-$D$15,$D$42),0)","v":-1.0764360473953982},{"$f":"IF($B$42=\"On\",MIN($B5582-$D$15,$D$42),0)","v":6.3728662076329295E-3},{"$f":"IF($B$43=\"On\",MAX($C582-$D$16,$D$43),0)","v":-0.22178764053877975},{"$f":"IF($B$43=\"On\",MAX($C1582-$D$16,$D$43),0)","v":0.41094380429777511},{"$f":"IF($B$43=\"On\",MAX($C2582-$D$16,$D$43),0)","v":-0.27012210342554388},{"$f":"IF($B$43=\"On\",MAX($C3582-$D$16,$D$43),0)","v":0.7194894727877581},{"$f":"IF($B$43=\"On\",MAX($C4582-$D$16,$D$43),0)","v":-0.16252599779559951},{"$f":"IF($B$43=\"On\",MAX($C5582-$D$16,$D$43),0)","v":-0.21919616925996044},{"$f":"IF($B$44=\"On\",MIN($D582-$D$17,$D$44),0)","v":-1.3278451817170744},{"$f":"IF($B$44=\"On\",MIN($D1582-$D$17,$D$44),0)","v":-0.8584245802815913},{"$f":"IF($B$44=\"On\",MIN($D2582-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D3582-$D$17,$D$44),0)","v":-1.1959117847679623},{"$f":"IF($B$44=\"On\",MIN($D4582-$D$17,$D$44),0)","v":-1.0688514699682232},{"$f":"IF($B$44=\"On\",MIN($D5582-$D$17,$D$44),0)","v":-1.5562068676566791},{"$f":"IF($B$45=\"On\",MAX($E582-$D$18,$D$45),0)","v":-6.4710129612378608},{"$f":"IF($B$45=\"On\",MAX($E1582-$D$18,$D$45),0)","v":3.179311379200072},{"$f":"IF($B$45=\"On\",MAX($E2582-$D$18,$D$45),0)","v":-1.1334817857961048},{"$f":"IF($B$45=\"On\",MAX($E3582-$D$18,$D$45),0)","v":18.278227292097171},{"$f":"IF($B$45=\"On\",MAX($E4582-$D$18,$D$45),0)","v":0.47618193521934904},{"$f":"IF($B$45=\"On\",MAX($E5582-$D$18,$D$45),0)","v":-13.378569293481114},null,{"$f":"S$53*(1+(T$55+AU582)/100)*((1-S$62)+S$62*((1+(T$57+BG582)/100)))/(1+(T$54+AO582)/100)-(T$56+BA582)+T$58","v":132.93320591120946},{"$f":"BN582*(1+(U$55+AV582)/100)*((1-T$62)+T$62*((1+(U$57+BH582)/100)))/(1+(U$54+AP582)/100)-(U$56+BB582)+U$58","v":132.65768197277879},{"$f":"BO582*(1+(V$55+AW582)/100)*((1-U$62)+U$62*((1+(V$57+BI582)/100)))/(1+(V$54+AQ582)/100)-(V$56+BC582)+V$58","v":138.80620420061857},{"$f":"BP582*(1+(W$55+AX582)/100)*((1-V$62)+V$62*((1+(W$57+BJ582)/100)))/(1+(W$54+AR582)/100)-(W$56+BD582)+W$58","v":140.40532244412285},{"$f":"BQ582*(1+(X$55+AY582)/100)*((1-W$62)+W$62*((1+(X$57+BK582)/100)))/(1+(X$54+AS582)/100)-(X$56+BE582)+X$58","v":139.83398905494903},{"$f":"BR582*(1+(Y$55+AZ582)/100)*((1-X$62)+X$62*((1+(Y$57+BL582)/100)))/(1+(Y$54+AT582)/100)-(Y$56+BF582)+Y$58","v":138.13730233295433}]
[{"$f":"A582+1","v":515},-0.59714059624199645,3.0120255327606174,-0.66156267366244181,6.8230078054382588,null,null,-0.5995053602972793,-1.6230054711857382,-2.0292133417859786,-4.0507004083709539,-0.54763484771553417,-0.29227918742300124,0.47687773688484869,-0.82483344777059742,1.0798295729096146,0.86840846354194179,-0.41794951490665033,0.21239968775189411,-1.8590526966611045,1.7217929313766431,-0.46084015079024054,-2.7512854711905828,-1.0750983615435692,-1.3738289024397752,9.8626745617732361,-7.431730125489592,31.14753376232839,20.937984532082329,-16.850857765719503,2.75544919242801,null,135.08231443585032,135.35632007685203,138.83894804033767,146.22393676410132,144.64655254410627,143.90071908264298,null,null,-0.5995053602972793,-1.6230054711857382,-2.0292133417859786,-4.0507004083709539,-0.54763484771553417,-0.29227918742300124,0.47687773688484869,-0.82483344777059742,1.0798295729096146,0.86840846354194179,-0.41794951490665033,0.21239968775189411,-1.8590526966611045,0,-0.46084015079024054,-2.7512854711905828,-1.0750983615435692,-1.3738289024397752,9.8626745617732361,-7.431730125489592,31.14753376232839,20.937984532082329,-16.850857765719503,2.75544919242801,null,135.08231443585032,137.07811300822866,140.64518207802195,148.1492259500921,146.60415483301119,145.90487801666455]
[516,2.2600891971518808,2.4434084671013054,1.4584068579867924,-3.9882704879534057,null,null,2.2577244330965978,0.42979015569635431,-4.4482524402506964,2.3783158389900052,-0.49134039197655943,1.9159415738803176,-9.1739328774463225E-2,4.5132849231411143E-2,7.8104415073388278E-2,0.93336934171984609,0.10499100424434316,0.19850890144657063,0.26091683498812968,-1.5171731051176551,-3.170571690593845,1.4514276348227018,1.6155093451313784,1.6235682886869069,-0.94860373161842881,-2.0655545357693357,3.9437691828730417,20.263339526964309,1.62945714559077,10.017262875822885,null,128.42308169277317,130.17280171161121,138.18045732837609,132.28138569579306,128.3898730261588,121.42787345519193,null,null,2.2577244330965978,0.42979015569635431,-4.4482524402506964,2.3783158389900052,-0.49134039197655943,1.9159415738803176,-9.1739328774463225E-2,4.5132849231411143E-2,7.8104415073388278E-2,0.93336934171984609,0.10499100424434316,0.19850890144657063,0,-1.5171731051176551,-3.170571690593845,0,0,0,-0.94860373161842881,-2.0655545357693357,3.9437691828730417,20.263339526964309,1.62945714559077,10.017262875822885,null,128.6839985277613,130.43789504229781,138.46276600875746,134.01526504287875,131.77636421906277,126.44376969829567]
[517,-1.2175407726061489,3.1083599335567147,2.2879696730992993E-2,18.719744244277614,null,null,-1.2199055366614318,-2.6625606858078448,-1.5552275221571741,0.17646776628108082,-1.7607251684538765,6.2708916572208375,0.57321213768094603,0.15111378936575015,-0.53267384650460814,-0.30065642944482329,0.58995091651728426,-0.9960438247193526,-1.1746103262676697,1.8607809921273653,-1.491094210845358,2.3904113329361296,-2.0034116840168092E-2,2.0314131650353549,21.759411000612591,7.3259691786737395,-6.9929801111483592,-19.601338115642779,3.8183030406201901,-47.17878581344165,null,135.38331821353984,138.34929364833425,140.07562898641044,134.57471421901229,134.77393878227707,120.44632724982922,null,null,-1.2199055366614318,-2.6625606858078448,-1.5552275221571741,0.17646776628108082,-1.7607251684538765,6.2708916572208375,0.57321213768094603,0.15111378936575015,-0.53267384650460814,-0.30065642944482329,0.58995091651728426,-0.9960438247193526,-1.1746103262676697,0,-1.491094210845358,0,-2.0034116840168092E-2,0,21.759411000612591,7.3259691786737395,-6.9929801111483592,-19.601338115642779,3.8183030406201901,-47.17878581344165,null,135.38331821353984,140.21007464046161,141.98821448878724,138.89692420579746,139.26591646054254,126.74519304312351]
[518,-1.5144650476908048,2.9829925546407945,-0.85026325425216553,3.6405101544077918,null,null,-1.5168298117460877,-0.56172702822659293,0.20321295410070631,4.1122100078120543,2.6780214526649986,2.734691237495654,0.44784475876502583,0.1093115231075279,0.11632451866272087,0.3182702748898536,0.29103585970756241,0.49670850843042169,-2.0477532772508282,0.5281552083766301,1.0514042546994062E-4,1.8104276283010674,1.3447633207001966,-6.7560712496517183E-2,6.6801769107427686,3.1399500276436489,5.1967025688876261,6.3244869458556963,-2.3811243068302628,11.217426000599524,null,136.50742434733527,137.80125470846329,136.44475992571469,127.14703778300046,119.68900626168285,113.80205982173715,null,null,-1.5168298117460877,-0.56172702822659293,0.20321295410070631,4.1122100078120543,2.6780214526649986,2.734691237495654,0.44784475876502583,0.1093115231075279,0.11632451866272087,0.3182702748898536,0.29103585970756241,0.49670850843042169,-2.0477532772508282,0,0,0,0,-6.7560712496517183E-2,6.6801769107427686,3.1399500276436489,5.1967025688876261,6.3244869458556963,-2.3811243068302628,11.217426000599524,null,136.50742434733527,138.32940991683992,136.98168240438304,129.48270208271686,123.35094220414166,117.4519169823148]
[519,1.0563800955996732,2.6720957668078826,1.7388425813490034,-4.1703777223149716,null,null,1.0540153315443903,-4.1179806807664106,1.7071251164967949,-2.2231166924494925,1.226611105631034,-2.6534404370922218,0.13694797093211397,-0.2367296581702667,1.0152363666860342E-2,0.26238039025923987,-0.19800182707541047,-0.95255363797431936,0.54135255835034068,0.51683719091576874,-0.41703705407620584,-1.3323298550212965,-0.74466204183483331,0.64705237960906237,-1.1307109659799948,0.63151182684490603,6.312388568873434,8.3034086704891727,3.4164947211482524,-18.944156656679198,null,130.00922690201665,135.58769493697511,132.45520147034526,134.58938098652987,130.40887489469804,128.9608318330516,null,null,1.0540153315443903,-4.1179806807664106,1.7071251164967949,-2.2231166924494925,1.226611105631034,-2.6534404370922218,0.13694797093211397,-0.2367296581702667,1.0152363666860342E-2,0.26238039025923987,-0.19800182707541047,-0.95255363797431936,0,0,-0.41703705407620584,-1.3323298550212965,-0.74466204183483331,0,-1.1307109659799948,0.63151182684490603,6.312388568873434,8.3034086704891727,3.4164947211482524,-18.944156656679198,null,130.55057946036698,136.67885665729801,133.54690157820568,135.72492461131833,131.54594955548265,130.7864516534471]
[520,-1.9988144690363796,2.6596445636689228,0.50651507622543845,-7.3235706659418174,null,null,-2.0011792330916625,9.4909509434104089E-2,-1.0427527306823698,-3.4447081032128302,-3.0524431576095492,4.132208595806345,0.12449676779315411,-0.31183529519671138,-4.8691719326805938E-2,-0.137602278941515,0.21920101403143821,0.40912673193764482,-0.69097494677322424,0.96192128729838933,-0.41165151797152466,0.15329478514491202,-0.16561595669041695,-7.7330018314605065E-2,-4.2839039096068401,-13.569038638576444,2.53408648229169,4.8378229560076322,4.8301664630956642,-2.9303009018110715,null,135.40651495279411,134.76646442835403,135.2559941118304,137.21924355701935,139.02367955802788,131.12869003164889,null,null,-2.0011792330916625,9.4909509434104089E-2,-1.0427527306823698,-3.4447081032128302,-3.0524431576095492,4.132208595806345,0.12449676779315411,-0.31183529519671138,-4.8691719326805938E-2,-0.137602278941515,0.21920101403143821,0.40912673193764482,-0.69097494677322424,0,-0.41165151797152466,0,-0.16561595669041695,-7.7330018314605065E-2,-4.2839039096068401,-13.569038638576444,2.53408648229169,4.8378229560076322,4.8301664630956642,-2.9303009018110715,null,135.40651495279411,135.72838571565239,136.24428423048138,138.40930329423952,140.2722405067405,132.35558358007273]
[521,-0.63825278276264819,2.6637344558690192,-1.6483241996690547,1.3743637147739363,null,null,-0.64061754681793104,-1.479660606894583,1.3407459981489183,-1.5657875968712542,0.65206296945936271,-3.5554815374409574,0.12858665999325058,0.34410147836200755,-0.53216433367182914,-0.63941185802630596,4.5406538907587723E-2,-0.71855589574662693,-2.8458142226677174,-0.32719010094851064,0.16948054825975256,1.3925551478725438,-0.96176898488848472,1.0542599110617532,4.4140304711089131,-4.0455594319634329,-12.3113915348367,-10.071286305103344,3.402679536661962,-8.3572886173762466,null,135.67248020784615,139.40829820076459,135.45189706555379,132.8303592094062,129.93023599105601,129.61298422341497,null,null,-0.64061754681793104,-1.479660606894583,1.3407459981489183,-1.5657875968712542,0.65206296945936271,-3.5554815374409574,0.12858665999325058,0.34410147836200755,-0.53216433367182914,-0.63941185802630596,4.5406538907587723E-2,-0.71855589574662693,-2.8458142226677174,-0.32719010094851064,0,0,-0.96176898488848472,0,4.4140304711089131,-4.0455594319634329,-12.3113915348367,-10.071286305103344,3.402679536661962,-8.3572886173762466,null,135.67248020784615,139.40829820076459,135.62137761381354,134.39650976618827,131.51106279644665,132.3246815249247]
[522,3.2380108070084104,1.9755362417785896,2.248482092882071,-15.008558344852869,null,null,3.2356460429531273,1.6348213195211811,1.5915331839880946,0.67597223461108413,-4.7973599929176487,-0.9396283787590175,-0.55961155409717911,0.37324123493715833,-3.6965151377388317E-2,-0.33026890424644995,-0.16836390686553049,0.35781285480187952,1.0509920698834083,0.17054921776438592,2.3640008005975814,-1.4894935883622491,-1.8928071375705082,-1.9713737549571264,-11.968891588517891,12.071166674929346,-7.431229344162178,-4.9187325702275064,3.420418297286735,4.4974263262005536,null,125.79613237682113,124.71493158949718,118.87929681659612,116.42329478481309,120.67184242830649,120.92606212414918,null,null,3.2356460429531273,1.6348213195211811,1.5915331839880946,0.67597223461108413,-4.7973599929176487,-0.9396283787590175,-0.55961155409717911,0.37324123493715833,-3.6965151377388317E-2,-0.33026890424644995,-0.16836390686553049,0.35781285480187952,0,0,0,-1.4894935883622491,-1.8928071375705082,-1.9713737549571264,-11.968891588517891,12.071166674929346,-7.431229344162178,-4.9187325702275064,3.420418297286735,4.4974263262005536,null,126.84712444670454,125.94409631078608,122.47388942354509,120.03518791026595,124.51524674183152,124.8918522525959]
[523,0.79359824657631139,2.983677250205016,0.76851794980568044,6.1285363226264078,null,null,0.79123348252102854,1.1278479963378598,2.617938894220218,-0.37783115114150895,1.8696205582781236,-2.5797939427181023,0.44852945432924729,0.50482487065273718,-0.47009062732676865,-0.86277118241608797,-0.11199493838440722,-0.49536397774587781,-0.42897207319298225,0.18360615776767597,-0.96832218643818502,1.5946141787716175,0.66882242297613548,1.5249683568045183,9.1682030789613851,13.073959914222804,-11.492016447240117,-21.351632575185072,-10.010642617818519,-11.645823058428379,null,131.72863029335628,131.50782403791175,127.15957964514966,122.32188295837072,116.05056609426975,113.64882973695794,null,null,0.79123348252102854,1.1278479963378598,2.617938894220218,-0.37783115114150895,1.8696205582781236,-2.5797939427181023,0.44852945432924729,0.50482487065273718,-0.47009062732676865,-0.86277118241608797,-0.11199493838440722,-0.49536397774587781,-0.42897207319298225,0,-0.96832218643818502,0,0,0,9.1682030789613851,13.073959914222804,-11.492016447240117,-21.351632575185072,-10.010642617818519,-11.645823058428379,null,131.72863029335628,131.6914301956794,127.3408121384556,124.09954619533839,118.48984556373948,117.71150897092465]
[524,-1.7323549880072902,2.6557992460516013,0.93728539888801021,6.2731172450959747,null,null,-1.734719752062573,0.11278599302823797,1.5165078708337281,3.3891344338791587,0.19144607592610677,-1.57329778487228,0.12065145017583268,0.28224140988636481,-7.4423461231321042E-4,0.91253866714559484,0.54704434078047903,-0.12347745238585084,-0.26020462411065248,-2.9224482400984897,0.95301205645532239,-0.46760789628193267,-0.91882247627508695,-4.2765083820285099E-2,9.312784001430952,21.438834873236019,-4.8031986629427958,11.004062927157541,16.614286518168722,-5.9599684580978671,null,134.59550864196498,138.59551479693633,134.33741164581801,129.03222072845861,127.28120047096655,126.03772946634395,null,null,-1.734719752062573,0.11278599302823797,1.5165078708337281,3.3891344338791587,0.19144607592610677,-1.57329778487228,0.12065145017583268,0.28224140988636481,-7.4423461231321042E-4,0.91253866714559484,0.54704434078047903,-0.12347745238585084,-0.26020462411065248,-2.9224482400984897,0,-0.46760789628193267,-0.91882247627508695,-4.2765083820285099E-2,9.312784001430952,21.438834873236019,-4.8031986629427958,11.004062927157541,16.614286518168722,-5.9599684580978671,null,134.59550864196498,138.59551479693633,135.29042370227333,129.97632857223192,128.24313791358139,127.03196406660264]
[525,-0.24825895470830442,2.5004971858109544,1.9030397620662181,6.1563031607730228,null,null,-0.2506237187635873,3.5854074610514535,2.1402398616518377,2.2102740921465678,-1.0169128354280081,-3.8239365860121608,-3.4650610064814291E-2,0.58760185768282458,0.25253792195957825,0.11461179180908276,-0.17809284392967628,0.20632967097039634,0.70554973906755536,-0.88295549900279502,1.1776315784457587,0.59164416865403391,0.23784463778165676,-0.73474200423285396,9.195969917108,1.5067600677208075,-1.6610053611246607,1.3216803936506465,-1.1422560678826303,20.788687355817856,null,131.37627827576489,129.18501646403286,124.21567485716753,118.38928772428693,115.87741551852881,118.10368888423683,null,null,-0.2506237187635873,3.5854074610514535,2.1402398616518377,2.2102740921465678,-1.0169128354280081,-3.8239365860121608,-3.4650610064814291E-2,0.58760185768282458,0.25253792195957825,0.11461179180908276,-0.17809284392967628,0.20632967097039634,0,-0.88295549900279502,0,0,0,-0.73474200423285396,9.195969917108,1.5067600677208075,-1.6610053611246607,1.3216803936506465,-1.1422560678826303,20.788687355817856,null,132.08182801483244,129.88384725456388,126.09118904564798,120.84561884892103,118.63036194200808,121.02415464705798]
[526,-2.7186401957296469,1.7511208519999339,1.5910665432177011,-12.252210788421875,null,null,-2.72100495978493,-0.23175065136079534,2.3432039197837087,4.0454175334798691E-2,2.8281032230573366,0.55795215319252189,-0.78402694387583471,-0.14896174252659611,0.40969084302186021,0.67420566022678186,-0.12332427935784507,0.37413349363317439,0.39357652021903844,0.77959937874326535,-0.94871260281910386,0.17988147692370715,1.688702695461235,-0.46577621228088251,-9.2125440320868979,-8.2624542019946574,-1.5264451935488244,-0.55830471310765972,-11.063977017225783,12.40384086173145,null,134.13800331529771,134.32035642219171,131.41124055162229,129.47467140434838,120.95459019550221,117.89483249919114,null,null,-2.72100495978493,-0.23175065136079534,2.3432039197837087,4.0454175334798691E-2,2.8281032230573366,0.55795215319252189,-0.78402694387583471,-0.14896174252659611,0.40969084302186021,0.67420566022678186,-0.12332427935784507,0.37413349363317439,0,0,-0.94871260281910386,0,0,-0.46577621228088251,-9.2125440320868979,-8.2624542019946574,-1.5264451935488244,-0.55830471310765972,-11.063977017225783,12.40384086173145,null,134.53157983551674,135.50170405197073,132.59046508628586,130.85855306146249,124.00873971633021,121.00034591074612]
[527,0.26052013788432543,2.4087350317472378,1.2168848792527622,-3.0783052281847119,null,null,0.25815537382904258,5.0814289446131262,-0.92553298091329439,-1.84520543943437,-1.8847697670802701,3.1502091280925599,-0.12641276412853086,-0.14811911650885312,0.42935497616345319,-0.35897282184641588,-3.0369697301086074E-2,0.4544723707208651,1.9394856254099535E-2,6.4330303600107719E-2,-0.58729861028316799,-0.59360835197599349,-1.157827124469349,0.50561752848293295,-3.8638471849735012E-2,-12.30483271158948,3.8374322856391361,-6.2533303945014911,-2.777447175964308,-2.5804146977401357,null,131.25586016780335,125.36822013704771,126.22349774123893,126.08249674172183,126.463369630263,119.42780290314255,null,null,0.25815537382904258,5.0814289446131262,-0.92553298091329439,-1.84520543943437,-1.8847697670802701,3.1502091280925599,-0.12641276412853086,-0.14811911650885312,0.42935497616345319,-0.35897282184641588,-3.0369697301086074E-2,0.4544723707208651,0,0,-0.58729861028316799,-0.59360835197599349,-1.157827124469349,0,-3.8638471849735012E-2,-12.30483271158948,3.8374322856391361,-6.2533303945014911,-2.777447175964308,-2.5804146977401357,null,131.27525502405743,125.45135421411807,126.30920764494283,126.17077545655346,126.55467984018864,120.02403010561967]
[528,1.4543004745762547,2.2366470529008255,0.71840209545782607,-5.048649119577842,null,null,1.4519357105209718,4.1329021498762675,-0.19281453579426852,1.2865835063556166,-3.1661580113772647,-0.75813080731354909,-0.29850074297494311,-0.25961235697464824,0.15385385304664911,0.29180654327278743,0.47748861288531952,9.4032826706748285E-2,-0.47908792754083662,0.95797890747060865,1.4799716533535419,-1.0873390053337948,-1.5811402057501389,0.78477779521954005,-2.0089823632428652,-13.781048583396231,-2.6826171803908054,15.352568304080943,12.466972917788262,14.307854159868146,null,129.9492133262373,124.20901749195247,121.69161868361552,118.85710076860619,121.63127171030978,118.61367816726751,null,null,1.4519357105209718,4.1329021498762675,-0.19281453579426852,1.2865835063556166,-3.1661580113772647,-0.75813080731354909,-0.29850074297494311,-0.25961235697464824,0.15385385304664911,0.29180654327278743,0.47748861288531952,9.4032826706748285E-2,-0.47908792754083662,0,0,-1.0873390053337948,-1.5811402057501389,0,-2.0089823632428652,-13.781048583396231,-2.6826171803908054,15.352568304080943,12.466972917788262,14.307854159868146,null,129.9492133262373,125.16699639942308,124.14946015801348,121.32697571637395,124.23205496187317,122.07037674403725]
[529,-2.9469673294008678,2.0005795722759365,1.354585090853246,-7.1729389646464448,null,null,-2.9493320934561509,-2.8047901486798326,-2.1478284340345892,-0.91811087521020351,-1.7018183026523102,-3.0416734005857959,-0.53456822359983214,0.27229703326959642,-0.48714221983683625,-0.4597946852443644,-0.39997175257522821,-0.78375920873618599,0.15709506785458327,-0.5247672716476991,2.1391698512518476,-8.1594628490307963E-2,-0.6248211576094157,-1.7221856218259575,-4.1332722083114675,2.7260668022090995,-0.30535981119134092,-0.1317888944956227,-0.24061253248937309,-9.1965211676733265,null,135.03209460765746,140.73915513348021,139.83321491683196,138.11895511610345,137.60596531193227,139.59053251063273,null,null,-2.9493320934561509,-2.8047901486798326,-2.1478284340345892,-0.91811087521020351,-1.7018183026523102,-3.0416734005857959,-0.53456822359983214,0.27229703326959642,-0.48714221983683625,-0.4597946852443644,-0.39997175257522821,-0.78375920873618599,0,-0.5247672716476991,0,-8.1594628490307963E-2,-0.6248211576094157,-1.7221856218259575,-4.1332722083114675,2.7260668022090995,-0.30535981119134092,-0.1317888944956227,-0.24061253248937309,-9.1965211676733265,null,135.18918967551204,140.90440023470609,142.1433239676112,140.47402953524713,140.02871234756793,142.11578579499576]
[530,-1.1992343636648688,2.3893231190872335,0.80912325760248283,-0.43029835416120621,null,null,-1.2015991277201516,-2.0312389708863798,0.21248715951269753,-1.7121227529105523,1.0342896461754663,1.4085203799416866,-0.14582467678853517,-0.61142986505187613,-0.45590211485999266,0.47262933811353314,-0.69713175464266475,0.52968551915563911,-0.38836676539617987,-0.18176849161236719,-0.47289663623781375,0.35826716759602895,0.66787056369147746,-0.36526346173837398,2.6093684021737706,11.998541201046606,-7.4668733944842103,3.9865078520002113,-9.5339439909644081,4.882341876656767,null,133.63049996239127,136.62413112406716,134.93663927499455,135.04501447424238,129.04845173960462,125.13220472288162,null,null,-1.2015991277201516,-2.0312389708863798,0.21248715951269753,-1.7121227529105523,1.0342896461754663,1.4085203799416866,-0.14582467678853517,-0.61142986505187613,-0.45590211485999266,0.47262933811353314,-0.69713175464266475,0.52968551915563911,-0.38836676539617987,-0.18176849161236719,-0.47289663623781375,0,0,-0.36526346173837398,2.6093684021737706,11.998541201046606,-7.4668733944842103,3.9865078520002113,-9.5339439909644081,4.882341876656767,null,133.63049996239127,136.62413112406716,134.93663927499455,135.40328164183839,130.07400035964372,126.16791125333501]
[531,1.5094722825300335,1.7261677256647667,0.5854755993283699,-25.105980747217064,null,null,1.5071075184747507,-2.3645036096958978,-1.1066249437925844,-2.8736466151159843,-0.40643117558152297,-1.3036699462513692,-0.80898007021100193,-0.27206335023428663,-0.28731935360334138,-0.15775641360623638,-0.64007421528207575,-0.21013894510959252,-0.6120144236702928,-1.7641932449160189,-6.5887553899609319E-2,-1.3485584326530895,0.52260096240722165,0.24699507944952015,-22.066313990882087,-1.7152625085634816,4.0105352391694025,1.4521483271963436,-15.820655748664564,4.9674324839186328,null,129.35994228458975,134.68747395147724,134.59595022828779,137.18276030243166,133.35919836951149,131.54231372379701,null,null,1.5071075184747507,-2.3645036096958978,-1.1066249437925844,-2.8736466151159843,-0.40643117558152297,-1.3036699462513692,-0.80898007021100193,-0.27206335023428663,-0.28731935360334138,-0.15775641360623638,-0.64007421528207575,-0.21013894510959252,-0.6120144236702928,-1.7641932449160189,-6.5887553899609319E-2,-1.3485584326530895,0,0,-22.066313990882087,-1.7152625085634816,4.0105352391694025,1.4521483271963436,-15.820655748664564,4.9674324839186328,null,129.35994228458975,134.68747395147724,134.59595022828779,137.18276030243166,133.88179933191873,132.32754488882415]
[532,-2.636160638763573,2.087695808602386,1.0693889747035712,-13.131181516409885,null,null,-2.6385254028188561,0.34522165267083638,0.34292576402299452,-0.79808034490917912,-1.0605303706107501,4.4907214679119862,-0.44745198727338265,-0.19827650734713975,0.20970690019296923,-0.34431559390564725,-0.16127984081618996,-0.45809300142143572,-0.1281010482950915,-0.76000460006596327,0.32738089146697935,0.20290077860262423,-1.2071049341800297,0.10833891782740368,-10.091514760074908,-4.9514700163018901,9.1116822460626299,-3.3199354412364461,-0.11339421762343127,-14.916841080855274,null,134.98972306510407,135.87709661386157,134.09661660171659,131.97701973416028,131.3160564791072,121.85396672435881,null,null,-2.6385254028188561,0.34522165267083638,0.34292576402299452,-0.79808034490917912,-1.0605303706107501,4.4907214679119862,-0.44745198727338265,-0.19827650734713975,0.20970690019296923,-0.34431559390564725,-0.16127984081618996,-0.45809300142143572,-0.1281010482950915,-0.76000460006596327,0,0,-1.2071049341800297,0,-10.091514760074908,-4.9514700163018901,9.1116822460626299,-3.3199354412364461,-0.11339421762343127,-14.916841080855274,null,134.98972306510407,135.87709661386157,134.42399749318358,132.51365133076371,131.86585639977488,122.49622053149274]
[533,-2.9994721989745226,1.8204910245353869,0.90563403539447951,-8.1871993930446507,null,null,-3.0018369630298056,-1.4643611667708236,0.28912812585028858,-0.86606000050300291,1.7430189195771695,-4.6415607938265504,-0.71465677134038175,-0.68679477543267531,0.49542545956040351,-0.75335507707545224,-0.52146360068864839,-7.6536928369858703E-2,-0.29185598760418319,0.31636137745440229,-0.70246786902130287,0.70649172360195145,1.8684075761733867,-0.55041266140221223,-5.1475326367096734,-11.211755327542521,0.81343371180316826,-14.270630686198785,-4.6869218412407481,1.0042343185933373,null,135.31607153905532,136.96792099429541,136.69465252845822,133.65991525495173,125.77583063402176,129.18147893252024,null,null,-3.0018369630298056,-1.4643611667708236,0.28912812585028858,-0.86606000050300291,1.7430189195771695,-4.6415607938265504,-0.71465677134038175,-0.68679477543267531,0.49542545956040351,-0.75335507707545224,-0.52146360068864839,-7.6536928369858703E-2,-0.29185598760418319,0,-0.70246786902130287,0,0,-0.55041266140221223,-5.1475326367096734,-11.211755327542521,0.81343371180316826,-14.270630686198785,-4.6869218412407481,1.0042343185933373,null,135.31607153905532,137.28428237174981,137.01711324396038,134.69403247519682,128.67132222099707,132.27069155105136]
[534,-1.274567695154716,1.8564930770553267,0.78719850869472108,-7.0856877625014434,null,null,-1.2769324592099989,-2.5714380378102999,-0.10449703485814245,-4.771383948295763,0.27647600088053398,2.6549190005694361,-0.67865471882044193,-0.33122323055108582,-2.5455102354224213E-2,-0.68769855946053893,-0.29190517285730211,0.55589390218739387,-0.41029151430394162,-0.88000653437031895,1.8403482556985198,-0.28753213323253279,2.1013750470464578,0.38040802467801504,-4.0460210061664661,-2.0130082844519479,-5.0516219072314428,-17.931443836538804,5.5693320467871255,10.506724257803107,null,133.05896744905829,137.86829223631887,134.9061458979551,138.46811743388781,132.61459896787323,126.41415114636173,null,null,-1.2769324592099989,-2.5714380378102999,-0.10449703485814245,-4.771383948295763,0.27647600088053398,2.6549190005694361,-0.67865471882044193,-0.33122323055108582,-2.5455102354224213E-2,-0.68769855946053893,-0.29190517285730211,0.55589390218739387,-0.41029151430394162,-0.88000653437031895,0,-0.28753213323253279,0,0,-4.0460210061664661,-2.0130082844519479,-5.0516219072314428,-17.931443836538804,5.5693320467871255,10.506724257803107,null,133.05896744905829,137.86829223631887,136.74649415365363,140.41476302666356,136.68166161589454,130.85363815504297]
[535,-0.35473741322607688,2.1927553765202519,-0.94347455191047835,-13.540955697465598,null,null,-0.35710217728135973,4.1176765164138027,2.7277871346653093,-0.50474789841770251,2.7911977084452269,-2.926541316264414,-0.34239241935551679,-8.9300677881758883E-2,0.63788130617656291,0.70518222705440614,0.60504492463387782,0.13225253288184202,-2.140964574909141,1.2170353697985878,-1.0464496564664127,-1.73780713585777,1.2756541726799697,-1.23522451521038,-10.501288941130621,-2.2514184696792285,2.3069532672883009,8.8247986688577136,6.9319321625373496,15.283728551342836,null,133.96845827198371,128.11426605019125,125.12184472870263,125.69955646330068,118.56546419322612,120.21784039622047,null,null,-0.35710217728135973,4.1176765164138027,2.7277871346653093,-0.50474789841770251,2.7911977084452269,-2.926541316264414,-0.34239241935551679,-8.9300677881758883E-2,0.63788130617656291,0.70518222705440614,0.60504492463387782,0.13225253288184202,-2.140964574909141,0,-1.0464496564664127,-1.73780713585777,0,-1.23522451521038,-10.501288941130621,-2.2514184696792285,2.3069532672883009,8.8247986688577136,6.9319321625373496,15.283728551342836,null,133.96845827198371,129.33130141998981,126.33486707959906,126.9451294266501,121.07924159575825,122.85833696404408]
[536,-0.21731716505851889,1.8749874591320705,1.4010519861341695,-12.406800175306692,null,null,-0.21968192911380177,2.1310403196884398,-3.3222576275065521,-1.0915170260447387,-2.7800069838770276,-0.62021409154225893,-0.66016033674369812,0.22438313187674819,-0.48565583939623957,-0.30037964328735578,0.25275137487767108,-0.57666281988618384,0.20356196313550678,0.92094457275316621,-0.88960424448183528,-0.5771172680051041,0.14047015923882311,-4.9571565350376323E-2,-9.367133418971715,-1.1262500730840865,-5.1806617746070298,-8.8311447644756349,8.379629030554911,-8.3285120396929067,null,131.02577362867584,128.40597180348669,131.70188550483533,130.76629028008438,131.61291587289884,128.639653252963,null,null,-0.21968192911380177,2.1310403196884398,-3.3222576275065521,-1.0915170260447387,-2.7800069838770276,-0.62021409154225893,-0.66016033674369812,0.22438313187674819,-0.48565583939623957,-0.30037964328735578,0.25275137487767108,-0.57666281988618384,0,0,-0.88960424448183528,-0.5771172680051041,0,-4.9571565350376323E-2,-9.367133418971715,-1.1262500730840865,-5.1806617746070298,-8.8311447644756349,8.379629030554911,-8.3285120396929067,null,131.22933559181135,129.5306713963291,132.8793378872227,131.97060768876435,133.01382481211215,130.06756517549957]
[537,-3.4020928756432909,1.624988294493352,0.4643299332977846,-18.008724985144518,null,null,-3.404457639698574,2.3428436154808963,-5.9593531461756086,1.6299632776318804,1.1657054269368599,1.1744469353703448,-0.91015950138241664,1.2597623813822345E-2,-0.1442018423939273,-0.73857506278600038,4.9621409032932107E-2,0.56217888666855886,-0.73316008970087809,0.22209428223542305,-2.7215907800279462,0.50795218031134715,2.5906325885231878,0.42353397429278972,-14.969058228809541,-0.4361967526210373,8.6159186482927801,-9.7688867693112904,-1.3807599723589363,21.343029079773707,null,136.07375239009235,133.59821737005151,143.32770730688543,137.09041431487546,129.9904754025178,125.63618000577253,null,null,-3.404457639698574,2.3428436154808963,-5.9593531461756086,1.6299632776318804,1.1657054269368599,1.1744469353703448,-0.91015950138241664,1.2597623813822345E-2,-0.1442018423939273,-0.73857506278600038,4.9621409032932107E-2,0.56217888666855886,-0.73316008970087809,0,-2.7215907800279462,0,0,0,-14.969058228809541,-0.4361967526210373,8.6159186482927801,-9.7688867693112904,-1.3807599723589363,21.343029079773707,null,136.07375239009235,133.82031165228693,143.56746352295241,137.83609582030732,133.33003855951978,129.44112634920708]
[538,-0.8676727911721599,2.3912208462188058,-0.22169786471234354,-14.564845152934783,null,null,-0.87003755522744275,2.272041434978314,0.93316999010977797,-0.34544964610864143,0.78760998834097218,0.54050939762059846,-0.14392694965696284,0.25963910242536636,-0.21149002098863168,0.39353067146272824,3.5524946299534843E-2,0.27582389091430581,-1.4191878877110062,-1.093701387809453,-0.4090240902942055,1.675648792435076,1.5342410521300458,0.26475668453609336,-11.525178396599806,-2.0500076992642726,-2.3911858912924342,8.3232094280139162,-7.2679537125191001,1.6765300045389453,null,134.20612114293152,133.4660526336437,131.04774357087592,127.75474516844334,122.12764763483189,118.26036610182038,null,null,-0.87003755522744275,2.272041434978314,0.93316999010977797,-0.34544964610864143,0.78760998834097218,0.54050939762059846,-0.14392694965696284,0.25963910242536636,-0.21149002098863168,0.39353067146272824,3.5524946299534843E-2,0.27582389091430581,-1.4191878877110062,-1.093701387809453,-0.4090240902942055,0,0,0,-11.525178396599806,-2.0500076992642726,-2.3911858912924342,8.3232094280139162,-7.2679537125191001,1.6765300045389453,null,134.20612114293152,133.4660526336437,131.04774357087592,129.4303939608784,125.35083431053411,121.79996356965383]
[539,3.034004204680472,2.40281624770771,1.8098771269743406,-9.0112852374374803,null,null,3.031639440625189,-0.30934908974321712,1.2224405632060669,-2.646000310999896,-1.6324884097222443,-1.7051381948199,-0.1323315481680587,0.64185600569321855,-0.12951542977138608,0.2271054848175611,-0.59881774334848914,7.4230248971254742E-2,0.61238710397567786,-0.15378803668704566,0.19414122108751353,-3.4456810038499444,2.2257203296492301,-1.5873583113984617,-5.971618481102503,12.156548086283831,-2.5714350273966375,10.302406202741846,-16.599151277262514,2.3286451959962298,null,127.02842711781587,129.09689632884994,125.78579048052973,130.28081252404206,126.33925904524875,127.03283880672714,null,null,3.031639440625189,-0.30934908974321712,1.2224405632060669,-2.646000310999896,-1.6324884097222443,-1.7051381948199,-0.1323315481680587,0.64185600569321855,-0.12951542977138608,0.2271054848175611,-0.59881774334848914,7.4230248971254742E-2,0,-0.15378803668704566,0,-3.4456810038499444,0,-1.5873583113984617,-5.971618481102503,12.156548086283831,-2.5714350273966375,10.302406202741846,-16.599151277262514,2.3286451959962298,null,127.64081422179154,129.72730288008015,126.61277724699715,131.14439985217231,129.45104316492598,130.2595467616697]
[540,1.5815350962842183,2.679756840011676,0.71204905191129875,-11.529909796699304,null,null,1.5791703322289354,-3.7460979650933104,-2.8792724560885063,1.471664570865912,-0.89099082077637937,-3.4261591334891115,0.14460904413590736,-0.84849126585409551,-0.17085939100855407,-0.46610899144705886,-0.75833876189771843,-0.35041612133690103,-0.48544097108736395,-2.3809186878206603,-0.29787487656579437,1.0134751513612752,-2.5470457752966822,-1.5596387256292275,-8.4902430403643265,0.5998256004243121,1.8541893556551914,-3.0432566330862447,-5.1703332323547944,-6.4446880893742069,null,130.35281539643196,137.49770607220307,140.41970730247982,134.28764178038134,133.99353520124299,136.80579590834674,null,null,1.5791703322289354,-3.7460979650933104,-2.8792724560885063,1.471664570865912,-0.89099082077637937,-3.4261591334891115,0.14460904413590736,-0.84849126585409551,-0.17085939100855407,-0.46610899144705886,-0.75833876189771843,-0.35041612133690103,-0.48544097108736395,-2.3809186878206603,-0.29787487656579437,0,-2.5470457752966822,-1.5596387256292275,-8.4902430403643265,0.5998256004243121,1.8541893556551914,-3.0432566330862447,-5.1703332323547944,-6.4446880893742069,null,130.35281539643196,137.49770607220307,140.41970730247982,135.3011169317426,135.02410804107188,137.88876389690779]
[541,-1.522113697057895,2.4264328012126835,1.9805086036238291,4.6540344287845858,null,null,-1.5244784611131779,-1.5510636475457893,1.1038670704780598,-1.6207192313098824,-0.37849129263324732,-1.9164462314392527,-0.10871499466308521,0.18813498722495758,-0.22193664173724681,-0.1630675764403744,1.8894155286782066E-2,-0.22581396579426638,0.78301858062516638,1.1111574218649132,-0.43977094551760954,-1.8964848272063906,-1.6314886290435446,-0.7296278479452466,7.6937011851195631,10.254175931684298,-10.350080597473358,12.437965564879333,-5.2927573536188568,-0.64807669661912159,null,132.95655075088104,135.03963947167239,132.42061211996622,133.72136144406031,132.84112254744383,132.80881041852473,null,null,-1.5244784611131779,-1.5510636475457893,1.1038670704780598,-1.6207192313098824,-0.37849129263324732,-1.9164462314392527,-0.10871499466308521,0.18813498722495758,-0.22193664173724681,-0.1630675764403744,1.8894155286782066E-2,-0.22581396579426638,0,0,-0.43977094551760954,-1.8964848272063906,-1.6314886290435446,-0.7296278479452466,7.6937011851195631,10.254175931684298,-10.350080597473358,12.437965564879333,-5.2927573536188568,-0.64807669661912159,null,133.7395693315062,136.96336416449577,134.35228063500944,135.71024042542589,134.86859635578219,134.90950979458427]
[542,2.3486848519151078,1.6568333801358897,1.4816050713077364,-32.411232427441313,null,null,2.3463200878598247,-0.13126388384131774,-1.0757976742487674,-0.5063358160255842,-0.4691941953610817,2.5528402101849581,-0.87831441573987901,0.26258223427417215,-0.30855594448056589,-0.36058633743463364,0.140563466502579,0.51492983520236812,0.28411504830907375,0.74352479773398228,-1.8873969440580249,0.24051709110979003,-1.987946448722427,0.97992598663585939,-29.371565671106335,8.0309169947910277,-10.755677846974905,-15.142156413934462,16.270307030128208,11.484252530032308,null,127.29240510102137,127.75958065207375,129.24410670898371,126.59095957129787,126.19738103060946,119.48410403680552,null,null,2.3463200878598247,-0.13126388384131774,-1.0757976742487674,-0.5063358160255842,-0.4691941953610817,2.5528402101849581,-0.87831441573987901,0.26258223427417215,-0.30855594448056589,-0.36058633743463364,0.140563466502579,0.51492983520236812,0,0,-1.8873969440580249,0,-1.987946448722427,0,-29.371565671106335,8.0309169947910277,-10.755677846974905,-15.142156413934462,16.270307030128208,11.484252530032308,null,127.57652014933043,128.79399194994187,130.30453673969478,127.90917811727925,127.5439767042525,121.80877292308635]
[543,1.2978071371496291,2.7069701021216046,2.5724364190816069,2.3726028476494094,null,null,1.2954423730943463,-1.9330397280294016,2.3352759052641057,-0.11639108050143343,-0.60497105349334224,1.3885547822620155,0.17182230624583594,0.20386121145832092,0.93629349070204482,-9.4667406519318487E-2,-0.260879648372212,0.31617965602342224,1.3749463960829442,8.8473169729017975E-2,-0.52646069507382109,1.2004588103284002,0.36328068383777312,0.64618646455926632,5.4122696039843863,-1.9349907407259974,16.479325532350884,-4.0061145828186486,0.23940568213971058,7.4922557467347861,null,128.90065368189522,132.39095564000351,129.74746900019784,125.97556172727938,122.88912921227784,117.66882328579466,null,null,1.2954423730943463,-1.9330397280294016,2.3352759052641057,-0.11639108050143343,-0.60497105349334224,1.3885547822620155,0.17182230624583594,0.20386121145832092,0.93629349070204482,-9.4667406519318487E-2,-0.260879648372212,0.31617965602342224,0,0,-0.52646069507382109,0,0,0,5.4122696039843863,-1.9349907407259974,16.479325532350884,-4.0061145828186486,0.23940568213971058,7.4922557467347861,null,130.27560007797814,133.9119956897716,131.27363869656767,128.72508269380606,126.05395231149407,121.50521541090869]
[544,-4.1609222832272961,2.8430273363470642,0.79044731591654627,-3.0175519741991876,null,null,-4.1632870472825791,-1.4064441732030393,2.81282471972421,-3.2234515592837765,-8.2162181155203323E-2,-1.8643115180723271,0.30787954047129551,-0.13911348562058246,0.64792500154574251,-0.18318885122448636,-0.57141541726816913,-0.43282132214192215,-0.40704270708211643,-0.85111394139926921,-0.36249633779378143,0.15710521604990868,0.51576871343353381,0.4295995142824558,2.2114782135789213E-2,-3.2850597044953607,-0.43292957093401796,-6.0298447237621833,-13.747547253735096,-10.955457332443697,null,138.49299453475464,142.08184646622695,138.25721909439312,139.97280101256146,135.83377037165536,134.3933840672488,null,null,-4.1632870472825791,-1.4064441732030393,2.81282471972421,-3.2234515592837765,-8.2162181155203323E-2,-1.8643115180723271,0.30787954047129551,-0.13911348562058246,0.64792500154574251,-0.18318885122448636,-0.57141541726816913,-0.43282132214192215,-0.40704270708211643,-0.85111394139926921,-0.36249633779378143,0,0,0,2.2114782135789213E-2,-3.2850597044953607,-0.43292957093401796,-6.0298447237621833,-13.747547253735096,-10.955457332443697,null,138.49299453475464,142.08184646622695,138.25721909439312,140.12990622861136,136.50830923403555,135.5201120399181]
[545,3.2342447303709791,2.7485032351806353,3.5762986275523247,-1.673899853425169,null,null,3.2318799663156961,0.10345456003995114,-0.73874164654903318,-1.5382471664574864,1.8831268190528341,-3.1619676865735742,0.21335543930486667,0.70539048544318428,0.33949292758222427,0.44627259011220177,-0.13051263722699558,-0.53001188035304336,2.3788086045536621,-2.739626064832259,-0.14122256961262281,0.86601154369603783,-1.1018983898529002,1.1824262890440811,1.3657669029098078,8.4669283737727241,0.35169022818390694,15.887250601768262,5.0771405425818443,-7.6931092937858541,null,125.44047794019031,129.59853064993464,129.77393704959684,128.91531240090774,124.34808544102945,123.3479779201465,null,null,3.2318799663156961,0.10345456003995114,-0.73874164654903318,-1.5382471664574864,1.8831268190528341,-3.1619676865735742,0.21335543930486667,0.70539048544318428,0.33949292758222427,0.44627259011220177,-0.13051263722699558,-0.53001188035304336,0,-2.739626064832259,-0.14122256961262281,0,-1.1018983898529002,0,1.3657669029098078,8.4669283737727241,0.35169022818390694,15.887250601768262,5.0771405425818443,-7.6931092937858541,null,127.81928654474396,132.03881081700166,132.28295659022575,132.37782957316304,127.79549471304053,128.13700488485995]
[546,-1.4843321267525782,2.3339021526586152,7.0475149217863686E-2,1.7856304898208113,null,null,-1.486696890807861,1.9308652873049235,-0.53826906826084031,-0.6406580902723582,-1.7646324739626258,-2.1366670194622004,-0.20124564321715344,-0.12541118053062572,-0.14256299777804404,-0.26878024864616368,0.57090844072975733,-0.72670255241921167,-1.127014873780799,1.7764167467182421,-0.6724772452364256,-0.92539488267888348,-0.49030735265077041,0.72954887464458529,4.8252972461557881,-8.9911199555726107,-1.8861040207791926,-6.2646586059225324,7.3490050664121931,-6.4662703321104864,null,134.69244921781646,131.02463573462447,130.87446867576756,129.71034291290331,130.16927423654346,128.22294060915175,null,null,-1.486696890807861,1.9308652873049235,-0.53826906826084031,-0.6406580902723582,-1.7646324739626258,-2.1366670194622004,-0.20124564321715344,-0.12541118053062572,-0.14256299777804404,-0.26878024864616368,0.57090844072975733,-0.72670255241921167,-1.127014873780799,0,-0.6724772452364256,-0.92539488267888348,-0.49030735265077041,0,4.8252972461557881,-8.9911199555726107,-1.8861040207791926,-6.2646586059225324,7.3490050664121931,-6.4662703321104864,null,134.69244921781646,132.80105248134271,132.68876325060612,131.55829835222758,132.0895357724857,130.93681809849289]
[547,-0.44921632319552884,3.0234727908450201,3.1770690294357973E-2,-0.59029598227579383,null,null,-0.4515810872508117,-0.2482670209242441,-0.60122832804843063,4.3746470947517677,-0.16759717269299917,1.0948536036301721,0.48832499496925141,-0.67982717394122583,-5.3152312873963936E-2,-0.27518244363348332,0.57539797498054845,-8.9792042423032292E-2,-1.1657193327043047,-0.24522713035428301,-0.96908115881970325,1.9672775955638913,-1.5913837009211562E-2,-0.22997173918073899,2.449370774059183,-2.6147694204763821,6.5272366110885276,-15.547773978943798,3.0229120598767061,3.1213223501943097,null,134.20056105727406,134.72267809961895,135.15410659264535,124.64130617777163,122.38977736487881,117.91011793055966,null,null,-0.4515810872508117,-0.2482670209242441,-0.60122832804843063,4.3746470947517677,-0.16759717269299917,1.0948536036301721,0.48832499496925141,-0.67982717394122583,-5.3152312873963936E-2,-0.27518244363348332,0.57539797498054845,-8.9792042423032292E-2,-1.1657193327043047,-0.24522713035428301,-0.96908115881970325,0,-1.5913837009211562E-2,-0.22997173918073899,2.449370774059183,-2.6147694204763821,6.5272366110885276,-15.547773978943798,3.0229120598767061,3.1213223501943097,null,134.20056105727406,134.72267809961895,135.15410659264535,126.60858377333552,124.40186735521884,119.93618334096085]
[548,-2.3260028688828593,2.0787323264619113,0.63444607751774851,-9.6134480856992326,null,null,-2.3283676329381424,-1.9985639368338664,-1.633759012676268,0.45797462046339182,-4.7528478612082665,-3.6196351096061501,-0.45641546941385736,-0.48051448944261965,-0.36243154940696076,0.5364788198200916,-0.34088987130955761,-0.17383793856007079,-0.56304394548091419,1.0969955976428869,-1.1653550186704937,-0.27421549442190141,-1.1895094260227921,-1.2437234682572136,-6.5737813293642553,-18.965163282098722,5.5269922782198515,8.3818488907029494,-1.8751734095545358,-11.961412069704144,null,134.97291834684103,136.86707380230419,138.57186855769882,136.47252682811299,140.99237133836391,144.39344136728397,null,null,-2.3283676329381424,-1.9985639368338664,-1.633759012676268,0.45797462046339182,-4.7528478612082665,-3.6196351096061501,-0.45641546941385736,-0.48051448944261965,-0.36243154940696076,0.5364788198200916,-0.34088987130955761,-0.17383793856007079,-0.56304394548091419,0,-1.1653550186704937,-0.27421549442190141,-1.1895094260227921,-1.2437234682572136,-6.5737813293642553,-18.965163282098722,5.5269922782198515,8.3818488907029494,-1.8751734095545358,-11.961412069704144,null,134.97291834684103,137.96406939994708,139.70217363771948,137.62032090225807,142.21112403040723,145.67890115501473]
[549,5.0875553094599404,3.451973494747695,1.8528476826841573,-1.1657369511456595,null,null,5.0851905454046573,-3.1139886288898828,-3.3746068484554952,8.1642908275665338E-2,1.1657811284837678,-2.0310127899115238,0.91682569887192633,0.39316252976947874,-0.21411762194754935,-0.5068706314470881,0.37311708961212853,-0.31812256456403132,0.65535765968549464,-1.1035269481991126,1.2178518768444286,1.0518192851091008,0.15614244030269031,-0.65233711094872548,1.8739298051893174,-4.4787978584082246,-2.3675818411114347,-13.389695399340638,10.921469760590373,-5.6056760435397983,null,125.71507827091156,132.09194041734321,133.89457088986501,129.52444563776831,125.23445571941312,124.88345905092234,null,null,5.0851905454046573,-3.1139886288898828,-3.3746068484554952,8.1642908275665338E-2,1.1657811284837678,-2.0310127899115238,0.91682569887192633,0.39316252976947874,-0.21411762194754935,-0.5068706314470881,0.37311708961212853,-0.31812256456403132,0,-1.1035269481991126,0,0,0,-0.65233711094872548,1.8739298051893174,-4.4787978584082246,-2.3675818411114347,-13.389695399340638,10.921469760590373,-5.6056760435397983,null,126.37043593059705,132.7842921846343,135.83956150392697,132.53867759619362,128.42746832337417,128.1926424639816]
[550,-0.96829030371383462,2.3720099953741394,1.8469977558992259,-5.1978888252775493,null,null,-0.97065506776911747,-0.7379989373411675,-2.8950914261967897,-0.65733198806477056,-1.5751705637480318,2.0722819160127774,-0.16313780050162929,-0.36556764081912485,-0.50915594359401739,0.11010007331764227,0.41308584896958589,-4.388942238022242E-2,0.64950773290056318,-0.53187974809641725,0.94477621557773572,-0.29170443020890424,-0.94080016271612821,1.7358749520668759,-2.1582220689425724,-16.613344891740265,-9.2160936251076571,5.8190795562541666,9.7390095642847658,-12.88809233619399,null,132.25090448144715,134.10246691680516,135.18816481494935,134.00159635710799,134.60279606248326,127.01913974636929,null,null,-0.97065506776911747,-0.7379989373411675,-2.8950914261967897,-0.65733198806477056,-1.5751705637480318,2.0722819160127774,-0.16313780050162929,-0.36556764081912485,-0.50915594359401739,0.11010007331764227,0.41308584896958589,-4.388942238022242E-2,0,-0.53187974809641725,0,-0.29170443020890424,-0.94080016271612821,0,-2.1582220689425724,-16.613344891740265,-9.2160936251076571,5.8190795562541666,9.7390095642847658,-12.88809233619399,null,132.90041221434771,134.76740951959258,136.82588362134874,135.67613532697627,136.3369058274377,130.48541327917741]
[551,2.2677960082478843,2.709217304061275,1.7004469471570036,-8.7177226191216128,null,null,2.2654312441926012,-0.99708224807175327,-5.8001610951873923,0.39927377173436202,2.3775461540447007,2.9226599979750185,0.17406950818550637,-0.71239620555801664,-0.91618987422197784,-4.0439534787930054E-2,8.8523030765259136E-2,-0.55553174414157569,0.50295692415834092,-1.2404387060677311,1.1487130447198743,0.67026099690021068,2.1365723700160508,1.8313627292294132,-5.6780558627866355,-8.8524891945108326,-7.6576275978029305,-2.2673989300459785,8.802065136735445,-14.456347375455209,null,128.50695890956496,130.87300195367246,135.21876977130896,131.43593445860463,123.2731955280521,114.00792557319895,null,null,2.2654312441926012,-0.99708224807175327,-5.8001610951873923,0.39927377173436202,2.3775461540447007,2.9226599979750185,0.17406950818550637,-0.71239620555801664,-0.91618987422197784,-4.0439534787930054E-2,8.8523030765259136E-2,-0.55553174414157569,0,-1.2404387060677311,0,0,0,0,-5.6780558627866355,-8.8524891945108326,-7.6576275978029305,-2.2673989300459785,8.802065136735445,-14.456347375455209,null,129.00991583372331,131.38749974688344,136.91779810966872,133.82287865700187,127.78001289251111,120.27758603101825]
[552,-1.4899935659691435,2.3559643727521173,1.3072291896463588,-5.4924560110473077,null,null,-1.4923583300244263,2.3870256030173027,-3.5563289513493515,1.49244959704113,-0.19186636213320643,2.0276472555409715,-0.17918342312365132,-0.78549400739789199,-0.43931140480308617,-0.30285590067908386,-0.14250021869251528,0.9452856618983132,0.10973916664769612,-0.34594347481287047,-0.18176355556195167,0.90644045197415135,0.90247967598980328,0.12223111228421724,-2.4527892547123309,-8.4984573949156186,-4.1544795243582637,-9.7425171491344198,-7.3979617482494007,5.3083015667810436,null,133.49253984372555,130.50320354055449,133.57966026027665,127.76897582730393,123.79533939334182,119.08813366295202,null,null,-1.4923583300244263,2.3870256030173027,-3.5563289513493515,1.49244959704113,-0.19186636213320643,2.0276472555409715,-0.17918342312365132,-0.78549400739789199,-0.43931140480308617,-0.30285590067908386,-0.14250021869251528,0.9452856618983132,0,-0.34594347481287047,-0.18176355556195167,0,0,0,-2.4527892547123309,-8.4984573949156186,-4.1544795243582637,-9.7425171491344198,-7.3979617482494007,5.3083015667810436,null,133.60227901037325,130.61169961893933,133.69356947310669,128.78899582927383,125.7340889190483,121.16437966335731]
[553,-3.2407431206435073,2.2256564515820196,0.92107086695164597,-16.166785716977845,null,null,-3.2431078846987904,-1.4875384675216647,-1.403788150803521,-1.2056691977454324,3.5423454727114483,-1.6333936366322375,-0.30949134429374903,-0.15929798254367666,-1.1169297504377784E-2,0.52278143388401732,0.16592347287399134,-0.75557030493575295,-0.27641915604701672,1.1793334545144849,-0.5368710197437534,-3.1098287294473872,0.92563832453625405,1.6221488754690077,-13.127118960642868,8.0727196558843861E-2,-10.1533961262591,22.811685498550304,-2.6407364169461034,-11.406539904161066,null,136.18817972771873,137.7579151012369,139.01928783324016,142.087491313584,133.59991957775469,130.13887984062308,null,null,-3.2431078846987904,-1.4875384675216647,-1.403788150803521,-1.2056691977454324,3.5423454727114483,-1.6333936366322375,-0.30949134429374903,-0.15929798254367666,-1.1169297504377784E-2,0.52278143388401732,0.16592347287399134,-0.75557030493575295,-0.27641915604701672,0,-0.5368710197437534,-3.1098287294473872,0,0,-13.127118960642868,8.0727196558843861E-2,-10.1533961262591,22.811685498550304,-2.6407364169461034,-11.406539904161066,null,136.18817972771873,138.93724855575138,140.23578362872757,143.34315483385654,135.75952330386656,133.98077850620626]
[554,0.47126607765961442,2.5068488465407244,1.6916766835345638,-5.5293223142461727,null,null,0.46890131360433157,-0.72011074110104045,-1.747115680451705,4.9527107583562824,1.8020780134160157,-7.5724282888631942,-2.8298949335044288E-2,-0.10969205419234873,-0.22188121964336815,-0.43291398585649965,-0.42143521328062716,-1.1295853222071375,0.4941866605359011,-0.62715617109501254,-0.21898229445839013,0.98631137982290085,0.58005388626047472,0.84499083734846447,-2.4896555579111959,2.8177714588480605,-1.5122531151283565,-15.432055367677187,-17.571408440847094,-13.861624623798242,null,130.62454186667398,132.84295658491746,133.82342449432653,123.42707550806085,116.95041814308946,120.96072629631105,null,null,0.46890131360433157,-0.72011074110104045,-1.747115680451705,4.9527107583562824,1.8020780134160157,-7.5724282888631942,-2.8298949335044288E-2,-0.10969205419234873,-0.22188121964336815,-0.43291398585649965,-0.42143521328062716,-1.1295853222071375,0,-0.62715617109501254,-0.21898229445839013,0,0,0,-2.4896555579111959,2.8177714588480605,-1.5122531151283565,-15.432055367677187,-17.571408440847094,-13.861624623798242,null,131.11872852720987,133.35006073368521,134.34724055236867,124.91805301373712,119.0119068287699,124.05079162705697]
[555,-1.6039177481683434E-2,2.3811643281646604,0.32769232991618835,-2.8244295803350665,null,null,-1.8403941536966308E-2,-3.3390872234333391,1.7199734012156547,-0.80757364826687328,-1.9900185022736963,1.1813927473621413,-0.15398346771110827,-0.37891519160357001,0.17856418623528647,0.88258797244724407,-0.62245824692407048,6.7610396241921222E-2,-0.86979769308247434,-0.88241709058065876,0.88541516728033143,-0.40767129595904761,0.91015682027312561,-0.53993717421461418,0.21523717599991032,1.8410387918645461,5.0914767563180288,10.604111246955512,-10.433627174953319,6.2239986976501855,null,132.48230697168603,138.2934244364977,134.06912048202344,134.20767059832534,132.14720851159859,128.13597680544035,null,null,-1.8403941536966308E-2,-3.3390872234333391,1.7199734012156547,-0.80757364826687328,-1.9900185022736963,1.1813927473621413,-0.15398346771110827,-0.37891519160357001,0.17856418623528647,0.88258797244724407,-0.62245824692407048,6.7610396241921222E-2,-0.86979769308247434,-0.88241709058065876,0,-0.40767129595904761,0,-0.53993717421461418,0.21523717599991032,1.8410387918645461,5.0914767563180288,10.604111246955512,-10.433627174953319,6.2239986976501855,null,132.48230697168603,138.2934244364977,134.95453564930378,135.12114379039653,133.99776693451048,130.00065869457546]
[556,-2.0720228363730318,2.4708955516996594,2.4242433646668782,-10.890225903250387,null,null,-2.0743876004283148,5.3524242910241489,-1.9031221460618024,-0.34176516308188837,-0.31799152765617633,-2.9483445366414382E-2,-6.4252244176109308E-2,0.30835817126804121,-0.15530435174469526,0.63034138713409149,0.66952237345757837,-0.56046202976362869,1.2267533416682155,1.353396111522966,-0.90012801285083999,-0.52311795161003916,0.74316850200820395,0.65682336359070059,-7.8505591469154101,8.3746519707755613,-8.8074515830817948,15.65151664704365,15.712467482432128,-20.707535355233794,null,133.34296154149322,126.3461321968496,128.08380694845749,127.21934508214294,124.57951339174438,120.0427980227328,null,null,-2.0743876004283148,5.3524242910241489,-1.9031221460618024,-0.34176516308188837,-0.31799152765617633,-2.9483445366414382E-2,-6.4252244176109308E-2,0.30835817126804121,-0.15530435174469526,0.63034138713409149,0.66952237345757837,-0.56046202976362869,0,0,-0.90012801285083999,-0.52311795161003916,0,0,-7.8505591469154101,8.3746519707755613,-8.8074515830817948,15.65151664704365,15.712467482432128,-20.707535355233794,null,134.56971488316142,128.89113483496777,130.7185264911821,129.91845110553245,128.08989114975611,124.25733292365557]
[557,-0.33440054145666559,2.1843106623768027,1.1818439737117299,-5.7495027677124639,null,null,-0.33676530551194844,4.4826744107325442,-2.2146930372734515,-1.07527685338232,-0.42708043610093582,2.9500169175334294,-0.35083713349896595,0.69041539659000328,-2.1085212059642977E-2,0.52145559151599175,0.48790224590933384,3.3071054448057691E-2,-1.5646049286932806E-2,-0.73797125435234401,-1.7216167817014887,-0.45505364518119906,-1.008246786737379,1.3503470278055518,-2.7098360113774871,10.813692317775258,10.887488759920378,15.94433238570943,10.397938929507546,4.6671209884532701,null,131.80455998839727,128.47987175140486,131.70797198846742,131.70756343245108,130.84137512617053,122.64766101991488,null,null,-0.33676530551194844,4.4826744107325442,-2.2146930372734515,-1.07527685338232,-0.42708043610093582,2.9500169175334294,-0.35083713349896595,0.69041539659000328,-2.1085212059642977E-2,0.52145559151599175,0.48790224590933384,3.3071054448057691E-2,-1.5646049286932806E-2,-0.73797125435234401,-1.7216167817014887,-0.45505364518119906,-1.008246786737379,0,-2.7098360113774871,10.813692317775258,10.887488759920378,15.94433238570943,10.397938929507546,4.6671209884532701,null,131.80455998839727,128.47987175140486,131.70797198846742,131.70756343245108,130.84137512617053,123.99800804772043]
[558,-0.73445242113122966,2.7574247154617089,2.7659609897691877,-4.0737203834240745,null,null,-0.73681718518651251,1.2698087118380859,-2.1588178322015108,2.4573115840982887E-2,-0.78256861503819497,-1.0160338854577307,0.2222769195859402,-7.9022150779034739E-2,-0.84695808147468554,0.54884468838911715,4.5456617714980663E-2,-0.21858659813691395,1.568470966770525,-2.4533124992794253,0.51111802761738301,1.8362937978710754,-0.10742717315011707,-1.0111372248248516,-1.0340536270890976,1.1588038713339994,-8.1010582712007526,17.467398456918133,2.1756143259020462,-5.9169141674220747,null,131.51242609013016,132.98748873988248,132.97394918703225,129.27070296555783,127.34338109405867,126.21735911094891,null,null,-0.73681718518651251,1.2698087118380859,-2.1588178322015108,2.4573115840982887E-2,-0.78256861503819497,-1.0160338854577307,0.2222769195859402,-7.9022150779034739E-2,-0.84695808147468554,0.54884468838911715,4.5456617714980663E-2,-0.21858659813691395,0,-2.4533124992794253,0,0,-0.10742717315011707,-1.0111372248248516,-1.0340536270890976,1.1588038713339994,-8.1010582712007526,17.467398456918133,2.1756143259020462,-5.9169141674220747,null,133.08089705690068,134.56603598921544,135.11244731024433,133.28812367754688,131.4562685254424,130.44078698434231]
[559,0.19436797011966278,2.5530092383417489,2.7843623389661074,1.0020823864118591,null,null,0.1920032060643799,-1.3555590584262258,-0.47569174522754809,0.29702567239377609,1.3386411457005505,-3.4036086047143224,1.7861442465980204E-2,-0.27966064178104011,0.12845116121898714,2.2959603272409534E-2,-0.36430071622376481,5.8036675190484388E-2,1.5868723159674447,-1.0004234353569743,0.60762109044845047,9.2293343162351382E-2,1.6261864695778314,-2.1532638696822275,4.0417491427468359,-4.5191176491163656,1.1637235847860321,1.6653727420633928,-15.646715830729395,25.756075553388278,null,129.96353374506282,133.16830120295779,132.05793711770627,129.03670429807482,122.12810307924103,125.41122375543287,null,null,0.1920032060643799,-1.3555590584262258,-0.47569174522754809,0.29702567239377609,1.3386411457005505,-3.4036086047143224,1.7861442465980204E-2,-0.27966064178104011,0.12845116121898714,2.2959603272409534E-2,-0.36430071622376481,5.8036675190484388E-2,0,-1.0004234353569743,0,0,0,-2.1532638696822275,4.0417491427468359,-4.5191176491163656,1.1637235847860321,1.6653727420633928,-15.646715830729395,25.756075553388278,null,131.55040606103026,134.80434941515566,134.33985984007211,131.43837287472951,126.15268642316352,129.6562538710283]
[560,-0.55261114523715638,2.7741416256441611,1.8487630079810566,4.8261149762940665,null,null,-0.55497590929243923,0.94972174922983355,-0.3831827434130462,0.25474984181812388,-1.0719514930189804,4.2169140443057369,0.23899382976839245,0.24038655384642382,-0.1864235626231987,-0.15224031282501693,0.64607261143367145,-0.53664333265009079,0.65127298498239394,0.23077537046058483,-1.4703514414546632,-0.34929316919512254,-2.2710806241852257,2.4958197112802467,7.8657817326290438,5.2434637991531279,-1.5042361761373741,-5.110670535070577,16.491852037894009,-4.559553163157231,null,132.20146044677972,131.83083497320118,132.23089207533948,129.48108264034579,130.87989167977821,119.27552172722794,null,null,-0.55497590929243923,0.94972174922983355,-0.3831827434130462,0.25474984181812388,-1.0719514930189804,4.2169140443057369,0.23899382976839245,0.24038655384642382,-0.1864235626231987,-0.15224031282501693,0.64607261143367145,-0.53664333265009079,0,0,-1.4703514414546632,-0.34929316919512254,-2.2710806241852257,0,7.8657817326290438,5.2434637991531279,-1.5042361761373741,-5.110670535070577,16.491852037894009,-4.559553163157231,null,132.85273343176212,132.72117574132719,133.13842858412005,130.398355047086,131.82716123157178,122.69292559334347]
[561,2.0464590756448331,2.7878483844923534,0.60088262486840671,-1.0669414198181029,null,null,2.04409431158955,-2.8008169002181904,4.0583981918875969,-3.5681317240051108E-2,-0.86271871593036886,-1.8476045889015311,0.25270058861658473,-0.54979604679607341,0.1962363499819566,0.61779725754434933,9.2233152479987535E-2,-0.18434770666301326,-0.59660739813025598,-0.85626047501178204,0.47425521552244021,0.58234345221530903,-0.50261266846585362,-1.0438635122242113,1.972725336516874,-5.8747132737318974,5.1561572821519537,13.075864953284745,8.6568468719120819,2.2666765391166859,null,129.99340334168542,134.67395310420707,127.8742669422071,125.48782787821679,124.02660068491592,123.95289531308117,null,null,2.04409431158955,-2.8008169002181904,4.0583981918875969,-3.5681317240051108E-2,-0.86271871593036886,-1.8476045889015311,0.25270058861658473,-0.54979604679607341,0.1962363499819566,0.61779725754434933,9.2233152479987535E-2,-0.18434770666301326,-0.59660739813025598,-0.85626047501178204,0,0,-0.50261266846585362,-1.0438635122242113,1.972725336516874,-5.8747132737318974,5.1561572821519537,13.075864953284745,8.6568468719120819,2.2666765391166859,null,129.99340334168542,134.67395310420707,128.34852215772955,126.55449048515472,125.11997743535788,125.08543254281895]
[562,3.6825255984834069,3.0525716361613684,0.76064958413358053,4.178106472629656,null,null,3.6801608344281238,-1.9739310908541794,1.4242668853971623,0.20677582235365266,3.6225041874183166,-1.6531449243113818,0.51742384028559973,-0.71277895708492034,0.39781087109388347,7.0939798982654345E-3,1.1005601426561165,-0.47421144082400701,-0.43684043886508217,1.4476291120372204,-1.1378739290635413,-2.0895801106058474,1.5856627700712611E-2,-0.53293505361582227,7.2177732289646332,-8.900941708084396,0.82345781093421877,5.0767607058316946,6.8859770359828083,-3.0892245540072012,null,128.06770673549289,129.03070931188154,127.46019348399957,126.66019420571197,120.38117922645274,119.07186996455206,null,null,3.6801608344281238,-1.9739310908541794,1.4242668853971623,0.20677582235365266,3.6225041874183166,-1.6531449243113818,0.51742384028559973,-0.71277895708492034,0.39781087109388347,7.0939798982654345E-3,1.1005601426561165,-0.47421144082400701,-0.43684043886508217,0,-1.1378739290635413,-2.0895801106058474,0,-0.53293505361582227,7.2177732289646332,-8.900941708084396,0.82345781093421877,5.0767607058316946,6.8859770359828083,-3.0892245540072012,null,128.06770673549289,130.47833842391873,128.91801014177415,128.13663183905953,121.85999223812887,120.59634996958029]
[563,2.212828553756728,2.3308644965508774,1.3214103518373828,-8.023525562548059,null,null,2.210463789701445,1.9258910413422072,0.62355813518625225,0.67297201189619904,2.2645579457565388,2.6154600662095695,-0.20428329932489131,-0.35504618000754951,6.4304105303850889E-2,-0.41824054102310537,-0.62748344873554407,-1.9771070363572729E-2,0.12392032883872006,-0.19039498583688452,-9.2860910386612705E-2,1.2333640375156865,0.36190847168509332,0.40313670949439739,-4.9838588062130817,-3.4434088046065132,-1.020905018527829E-2,-17.366938873643988,-13.631182359011927,6.3385857959892036,null,128.47888167859077,126.499904836925,124.45480064772286,119.19918983876957,112.20243656160257,105.43972080883485,null,null,2.210463789701445,1.9258910413422072,0.62355813518625225,0.67297201189619904,2.2645579457565388,2.6154600662095695,-0.20428329932489131,-0.35504618000754951,6.4304105303850889E-2,-0.41824054102310537,-0.62748344873554407,-1.9771070363572729E-2,0,-0.19039498583688452,-9.2860910386612705E-2,0,0,0,-4.9838588062130817,-3.4434088046065132,-1.020905018527829E-2,-17.366938873643988,-13.631182359011927,6.3385857959892036,null,128.60280200742949,126.62349120054944,124.57983142481201,120.55808235256136,113.90581565279804,107.53409365739624]
[564,-1.1864531272894101,3.2995639593128878,0.76293886071411898,17.623287250129952,null,null,-1.188817891344693,5.5609395689864076,-0.30167917350832707,2.4140501764539231,0.30587621342650612,-2.8750688410925429,0.76441616343711916,0.53562856660837044,0.14088271629486382,0.11930108378057191,-0.24359773336071822,-0.39611164045926328,-0.43455116228454371,2.6127927210983151,0.84343900456649967,0.67066355620219764,2.3209456807951629,2.4504695705660127,20.662954006464929,13.331761922933188,-0.63822962973374242,-10.79961970008006,-12.200575299620404,-1.6630856434045591,null,134.85010071478851,126.58206274539192,124.87377925719957,118.72651517815042,112.48205002267616,109.47577650091247,null,null,-1.188817891344693,5.5609395689864076,-0.30167917350832707,2.4140501764539231,0.30587621342650612,-2.8750688410925429,0.76441616343711916,0.53562856660837044,0.14088271629486382,0.11930108378057191,-0.24359773336071822,-0.39611164045926328,-0.43455116228454371,0,0,0,0,0,20.662954006464929,13.331761922933188,-0.63822962973374242,-10.79961970008006,-12.200575299620404,-1.6630856434045591,null,134.85010071478851,129.19485546649025,128.38680673913393,122.8832285092558,119.00113081339339,118.73533679159158]
[565,-0.87308083351948029,2.5261699568229332,2.071340615994985,-0.12975702851598969,null,null,-0.87544559757476315,3.7176625554391909,3.3898605647553679,-0.85303015503115764,1.1995079147791328,-2.5479865345402724,-8.9778390528354457E-3,0.25018875925998474,1.408360355102678E-2,-0.12872560090825225,0.81699368877176415,0.31118384767650342,0.87385059299632228,1.4521693916425473,2.245635531137061,0.75038538362191742,-1.7764929251525134,0.14305158895145409,2.9099097278189872,8.6648328148463989,-2.1402064275796051,4.8152696340706846,21.072803022392154,11.966044547219699,null,132.09654521967411,126.97100421966414,119.12979474816785,116.4942174732264,114.50440413160112,114.31993648172424,null,null,-0.87544559757476315,3.7176625554391909,3.3898605647553679,-0.85303015503115764,1.1995079147791328,-2.5479865345402724,-8.9778390528354457E-3,0.25018875925998474,1.408360355102678E-2,-0.12872560090825225,0.81699368877176415,0.31118384767650342,0,0,0,0,-1.7764929251525134,0,2.9099097278189872,8.6648328148463989,-2.1402064275796051,4.8152696340706846,21.072803022392154,11.966044547219699,null,132.97039581267043,129.28478435115227,123.65314467486415,121.86790715497683,119.93992091249845,120.16045823122711]
[566,1.4529760422817946,2.1507534999470472,2.1007177845084541,-9.7494823395569838,null,null,1.4506112782265117,1.8441502512879027,0.49703669715277926,0.81107482002368869,3.630114249998007,-1.4100001513823019,-0.38439429592872143,0.5736304617881598,0.56834998355815669,-3.0562031052174365E-2,0.81824626247524401,0.32325750943589782,0.90322776150979145,0.37838394654845442,-1.9265953417857455,-0.74295420593402117,-0.81795769564438492,-1.026306878926907,-6.7098155832220066,11.254743557059186,9.3155220654660198,-0.77232609401089958,5.9217935755848456,-1.3338389222953766,null,128.45921147208153,127.17639796923186,127.76442430839958,124.80958972478614,119.03684891740629,118.83167935278716,null,null,1.4506112782265117,1.8441502512879027,0.49703669715277926,0.81107482002368869,3.630114249998007,-1.4100001513823019,-0.38439429592872143,0.5736304617881598,0.56834998355815669,-3.0562031052174365E-2,0.81824626247524401,0.32325750943589782,0,0,-1.9265953417857455,-0.74295420593402117,-0.81795769564438492,-1.026306878926907,-6.7098155832220066,11.254743557059186,9.3155220654660198,-0.77232609401089958,5.9217935755848456,-1.3338389222953766,null,129.36243923359132,128.46446922107907,129.07556625568398,126.12914527116247,120.34071410722498,120.1829537426656]
[567,-1.7258190134703844,2.5502077429499508,1.3424633874771434,-5.041634705428728,null,null,-1.7281837775256672,5.2317271035973244E-2,0.67120840622779687,-4.027453105395769,-4.0361233639528873,-1.669757037163216,1.5059947074182123E-2,-0.1499674543721361,0.20329131564589753,4.0103853545578438E-2,0.1614883348845888,9.347299481356286E-2,0.14497336447848075,0.2829135793340094,-0.38402512840763792,0.63076762214829163,-2.6427163001795773,-2.2533956423500756E-2,-2.0019679490937512,-0.66469297335680366,3.653122201573364,6.8042292706400138,23.001458453864029,12.031125967348469,null,134.04220778936229,134.332333832313,132.78980693886982,135.23064753539845,140.76767487745332,140.40462489973794,null,null,-1.7281837775256672,5.2317271035973244E-2,0.67120840622779687,-4.027453105395769,-4.0361233639528873,-1.669757037163216,1.5059947074182123E-2,-0.1499674543721361,0.20329131564589753,4.0103853545578438E-2,0.1614883348845888,9.347299481356286E-2,0,0,-0.38402512840763792,0,-2.6427163001795773,-2.2533956423500756E-2,-2.0019679490937512,-0.66469297335680366,3.653122201573364,6.8042292706400138,23.001458453864029,12.031125967348469,null,134.18718115384078,134.76281234425002,133.22570079916861,136.32222141542388,141.92383190936789,141.60327826449236]
[568,-0.16962204166917519,2.4935521824184788,2.1428161528757679,-7.2549986720421114,null,null,-0.17198680572445807,-1.9169138188711836,2.8977642232063441,5.4524668076881913,3.3556323299929645,0.14177380399894823,-4.1595613457289904E-2,-0.83066643834537146,1.1753390373894002,-0.122320480484162,6.5191691933347506E-2,0.23715994977965726,0.94532612987710518,-0.50111810213219654,-3.403599795219785,1.0597470979653441,1.6385564108301489,0.75778261571334493,-4.2153319157071341,-6.719794656208288,18.727029690523278,-14.051314388798957,-3.4303713901387014,0.16797476488696939,null,131.02066397146743,133.79566678491514,133.61533799628251,122.93946593529384,114.16697693626628,110.09193233394598,null,null,-0.17198680572445807,-1.9169138188711836,2.8977642232063441,5.4524668076881913,3.3556323299929645,0.14177380399894823,-4.1595613457289904E-2,-0.83066643834537146,1.1753390373894002,-0.122320480484162,6.5191691933347506E-2,0.23715994977965726,0,-0.50111810213219654,-3.403599795219785,0,0,0,-4.2153319157071341,-6.719794656208288,18.727029690523278,-14.051314388798957,-3.4303713901387014,0.16797476488696939,null,131.96599010134452,134.77055318974777,134.59046122269979,124.93712767051646,117.77025318744356,114.52376634070734]
[569,0.64009106297269935,2.1499534481087808,0.77138120791515441,-7.6544457809453679,null,null,0.6377262989174165,1.4957942457219104,-2.15049751882635,-0.57693022422332996,-4.3674567114416404E-2,-0.91707039698340054,-0.38519434776698791,-0.16905889719123612,-0.42378387909024795,0.57708577950593609,4.8680005644303748E-3,-0.40343187859585994,-0.42610881508350829,-0.40830717403833661,1.7671099933843792,-1.425143097330317,-1.2638951950647968,-1.0600671725765236,-4.6147790246103906,3.3538274200018412,-18.00475010422123,12.880957027767543,7.7704705066437807,-11.751602211713106,null,130.86058269223363,129.88012567109413,129.05888220432487,129.36048398838378,127.57451239218676,126.13920257772375,null,null,0.6377262989174165,1.4957942457219104,-2.15049751882635,-0.57693022422332996,-4.3674567114416404E-2,-0.91707039698340054,-0.38519434776698791,-0.16905889719123612,-0.42378387909024795,0.57708577950593609,4.8680005644303748E-3,-0.40343187859585994,-0.42610881508350829,-0.40830717403833661,0,-1.425143097330317,-1.2638951950647968,-1.0600671725765236,-4.6147790246103906,3.3538274200018412,-18.00475010422123,12.880957027767543,7.7704705066437807,-11.751602211713106,null,130.86058269223363,129.88012567109413,130.82599219770924,131.17406710290919,129.4169305590849,128.02587562770424]
[570,0.66250387481148343,1.5267881910753316,4.3408823145033786,-24.681059357977304,null,null,0.66013911075620058,-2.6276565798219704,0.30254326432829187,-0.84616872291545864,0.55929614510666925,-0.38135900444616394,-1.0083596048004371,-0.79714041465207686,0.33866808342035926,0.53269639145038417,7.1221524001894743E-2,-0.95975959676746836,3.1433922915047159,0.55442351524233291,9.3811481464094904E-2,-0.34759003782433351,-0.98715603616953074,2.1058499729147533,-21.641392601642327,-13.987426631606343,11.580327859414908,15.930587699645134,8.6342434512180013,-24.104221848626633,null,126.46104896203002,129.02580481239033,127.58619153105082,127.06579041255449,124.28589870126582,118.24358642498463,null,null,0.66013911075620058,-2.6276565798219704,0.30254326432829187,-0.84616872291545864,0.55929614510666925,-0.38135900444616394,-1.0083596048004371,-0.79714041465207686,0.33866808342035926,0.53269639145038417,7.1221524001894743E-2,-0.95975959676746836,0,0,0,-0.34759003782433351,-0.98715603616953074,0,-21.641392601642327,-13.987426631606343,11.580327859414908,15.930587699645134,8.6342434512180013,-24.104221848626633,null,129.60444125353473,132.84646943299941,131.56790465485162,131.1614022832135,128.42468836932653,124.5422813412254]
[571,-0.623111595061836,2.0425289726196301,2.1178424383002032,-22.283554375175189,null,null,-0.62547635911711885,1.8254391138764865,-0.47367128245909618,5.4941430725716085,2.6450318071687025,-0.92209077257933036,-0.49261882325613859,0.17428307115996189,0.65250961216662384,0.38542559590203629,4.9089065073500748E-2,9.4157711064385197E-2,0.92035241530154055,1.4149758957503984,-0.15806073747482263,1.8576545159994882,-0.12295701979716922,-0.6557140001561792,-19.243887618840212,-8.535770721176867,21.467580895729732,-4.1025290088352566,1.5772585312369003,5.8574079494951068,null,131.07732907280968,128.29041336791906,128.49743884499463,117.7811210625689,111.62812302520828,109.96506118603865,null,null,-0.62547635911711885,1.8254391138764865,-0.47367128245909618,5.4941430725716085,2.6450318071687025,-0.92209077257933036,-0.49261882325613859,0.17428307115996189,0.65250961216662384,0.38542559590203629,4.9089065073500748E-2,9.4157711064385197E-2,0,0,-0.15806073747482263,0,-0.12295701979716922,-0.6557140001561792,-19.243887618840212,-8.535770721176867,21.467580895729732,-4.1025290088352566,1.5772585312369003,5.8574079494951068,null,131.9976814881112,130.6289096256516,130.90274845913785,121.96282697234248,115.76831327248748,114.22545511783912]
[572,-3.3181019414528459,2.4650350285010196,2.0878529705007005,-4.9326025715603059,null,null,-3.3204667055081289,1.2866935915127078,-2.5260459192426201,-0.26679558419010097,1.7211173970091409,0.22784951960099128,-7.011276737474903E-2,-0.41135240856560573,0.64911302156777628,0.27681752707092144,-0.15421065734295336,0.31998668111408568,0.89036294750203782,0.42748154821024364,-0.76594492680791526,-2.1161970766149434,1.8155897790093745,1.4781918484569294,-1.8929358152253291,3.034455739731877,25.144963828049498,1.400407512642464,-12.204092192376987,-0.29990422497349289,null,135.45339441322287,133.60925086332531,137.43399385809624,137.80632186548758,130.46669982896395,125.9850493811288,null,null,-3.3204667055081289,1.2866935915127078,-2.5260459192426201,-0.26679558419010097,1.7211173970091409,0.22784951960099128,-7.011276737474903E-2,-0.41135240856560573,0.64911302156777628,0.27681752707092144,-0.15421065734295336,0.31998668111408568,0,0,-0.76594492680791526,-2.1161970766149434,0,0,-1.8929358152253291,3.034455739731877,25.144963828049498,1.400407512642464,-12.204092192376987,-0.29990422497349289,null,136.34375736072491,134.92976709948874,138.82048417675674,139.22079525268549,133.69247871967792,130.7522234004058]
[573,4.2215868769422213,3.1249847060697986,1.0526725141576951,0.2242950818332714,null,null,4.2192221128869383,-1.9695708373576619,-3.6835467611316068,3.9671031896774891,-2.4214656312306913,-3.4693712823793826E-2,0.58983691019402995,-0.90187195541832033,0.1922937265452731,0.62850998861561136,-2.6152014394092316E-2,0.14953704855050054,-0.14481750884096756,-6.9293047875849778E-2,0.14651535933506366,-1.8047415032591028,-0.42718250018356785,-0.80200401752280603,3.2639618381682483,-15.396956549564745,-3.6744378937944107,13.822732736302083,0.70201116480503201,13.312072344902299,null,127.18783218742364,129.38939480681174,133.09872520633573,128.06019635890971,128.50202218636588,126.38558636472453,null,null,4.2192221128869383,-1.9695708373576619,-3.6835467611316068,3.9671031896774891,-2.4214656312306913,-3.4693712823793826E-2,0.58983691019402995,-0.90187195541832033,0.1922937265452731,0.62850998861561136,-2.6152014394092316E-2,0.14953704855050054,-0.14481750884096756,-6.9293047875849778E-2,0,-1.8047415032591028,-0.42718250018356785,-0.80200401752280603,3.2639618381682483,-15.396956549564745,-3.6744378937944107,13.822732736302083,0.70201116480503201,13.312072344902299,null,127.18783218742364,129.38939480681174,133.2452405656708,128.20415167396771,128.65173444196716,126.53837585994916]
[574,-2.9827168472663228,2.2711573859649978,0.10225113807812525,-16.219801682966146,null,null,-2.9850816113216059,-1.2830337494578108,-2.3696185187260195,0.33135767367113217,-4.7235767162798838,0.80079513413244197,-0.26399040991077083,0.33934817716547272,-0.91746881021003968,-1.0291240176493632,-0.57213118609077762,-0.28353121560828276,-1.0952388849205374,-0.95229883069985033,0.12769580908984079,-1.1018057585262759,-1.8253035847068242,-0.81384176912518136,-13.180134926631169,1.9643573654081967,-13.471911090971485,-25.277250225151583,0.53109901484410038,-5.1003057928159965,null,136.69635155966407,140.8095831500774,141.63091210083698,138.40585812720181,143.30547086223561,139.69876866024606,null,null,-2.9850816113216059,-1.2830337494578108,-2.3696185187260195,0.33135767367113217,-4.7235767162798838,0.80079513413244197,-0.26399040991077083,0.33934817716547272,-0.91746881021003968,-1.0291240176493632,-0.57213118609077762,-0.28353121560828276,-1.0952388849205374,-0.95229883069985033,0,-1.1018057585262759,-1.8253035847068242,-0.81384176912518136,-13.180134926631169,1.9643573654081967,-13.471911090971485,-25.277250225151583,0.53109901484410038,-5.1003057928159965,null,136.69635155966407,140.8095831500774,141.75860790992681,138.53372595755656,143.44089674921884,139.83527108306822]
[575,2.2497516258260504,2.7691022881563256,2.3572116903172038,1.7595767136490328,null,null,2.2473868617707673,-2.2836579295723989,0.32512819393013326,-4.8007246631901968,-0.10431006753496633,-0.81960996262986741,0.23395449228055698,-0.58870979844135585,-0.16824115814905438,0.32964563365336597,0.28354249064480364,9.2100595047861056E-2,1.1597216673185411,-0.97637760765495041,-0.95178039102235212,-3.4359840061782716,-2.5122004745501485,0.25098641297201629,4.7992434699840096,-9.5632439124252997,0.43325511888630874,9.0405074651102204,11.797719900963891,2.8731025941891044,null,127.94925281261624,131.90934003157469,130.87663670612233,138.77470459362141,138.85289023471904,136.92483518719905,null,null,2.2473868617707673,-2.2836579295723989,0.32512819393013326,-4.8007246631901968,-0.10431006753496633,-0.81960996262986741,0.23395449228055698,-0.58870979844135585,-0.16824115814905438,0.32964563365336597,0.28354249064480364,9.2100595047861056E-2,0,-0.97637760765495041,-0.95178039102235212,-3.4359840061782716,-2.5122004745501485,0,4.7992434699840096,-9.5632439124252997,0.43325511888630874,9.0405074651102204,11.797719900963891,2.8731025941891044,null,129.10897447993477,133.11263042520423,132.09481388425635,140.07646361704406,140.17971942296094,138.53975200217326]
[576,2.3393564634158817,3.3537880373029374,1.9169742986725544,15.390632524236363,null,null,2.3369916993605986,-0.98014912310861935,-3.1767323968080037,1.2463972278031485,2.1966329567265315,0.29668422979948805,0.81864024142716874,-0.34386457323487951,-0.35263271817713449,3.3273866182163658E-2,0.29789632277889444,-0.21792441788199568,0.71948427567389173,9.0577876679813762E-3,-0.90526798262208641,-0.92670263028353173,0.38426934554114012,-0.97370857720232284,18.43029928057134,1.5739014430587135,-4.2003511719976068,1.0536262084171784,1.2317295754042323,-8.046016348529383,null,129.01170910814344,130.59398885991706,133.98240602303392,130.76268041950141,124.84798436892528,121.9601472691724,null,null,2.3369916993605986,-0.98014912310861935,-3.1767323968080037,1.2463972278031485,2.1966329567265315,0.29668422979948805,0.81864024142716874,-0.34386457323487951,-0.35263271817713449,3.3273866182163658E-2,0.29789632277889444,-0.21792441788199568,0,0,-0.90526798262208641,-0.92670263028353173,0,-0.97370857720232284,18.43029928057134,1.5739014430587135,-4.2003511719976068,1.0536262084171784,1.2317295754042323,-8.046016348529383,null,129.73119338381733,131.34157298907905,134.7649071420449,131.54734961396954,126.01437984448458,123.14240795065587]
[577,2.701741886392369,2.1410425504092672,1.37124389261877,-12.701084163296688,null,null,2.6993771223370859,1.2148832571644546,-1.195734143520544,1.7308366820165042,3.4448140490911872,-1.9302017466135279,-0.3941052454665015,-0.50276365415326918,0.11880394111835768,1.0425711042481187,-0.12018477967656027,0.21227536541124747,0.1737538696201073,-0.48797064931987399,5.0082711599897856E-2,-2.5469130536603108,-0.90416041031888406,0.21961084743398551,-9.6614174069617107,-2.2296882850857593,12.596267891137726,25.396733169718157,-4.0216009189113677,11.097479538054873,null,{"$f":"S$53*(1+(T$55+N645)/100)*((1-S$62)+S$62*((1+(T$57+Z645)/100)))/(1+(T$54+H645)/100)-(T$56+T645)+T$58","v":127.56168792325946},{"$f":"AG645*(1+(U$55+O645)/100)*((1-T$62)+T$62*((1+(U$57+AA645)/100)))/(1+(U$54+I645)/100)-(U$56+U645)+U$58","v":126.58506360899051},{"$f":"AH645*(1+(V$55+P645)/100)*((1-U$62)+U$62*((1+(V$57+AB645)/100)))/(1+(V$54+J645)/100)-(V$56+V645)+V$58","v":126.80012823728175},{"$f":"AI645*(1+(W$55+Q645)/100)*((1-V$62)+V$62*((1+(W$57+AC645)/100)))/(1+(W$54+K645)/100)-(W$56+W645)+W$58","v":125.82437890868151},{"$f":"AJ645*(1+(X$55+R645)/100)*((1-W$62)+W$62*((1+(X$57+AD645)/100)))/(1+(X$54+L645)/100)-(X$56+X645)+X$58","v":119.21930357081854},{"$f":"AK645*(1+(Y$55+S645)/100)*((1-X$62)+X$62*((1+(Y$57+AE645)/100)))/(1+(Y$54+M645)/100)-(Y$56+Y645)+Y$58","v":118.28902359059592},null,null,2.6993771223370859,1.2148832571644546,-1.195734143520544,1.7308366820165042,3.4448140490911872,-1.9302017466135279,-0.3941052454665015,-0.50276365415326918,0.11880394111835768,1.0425711042481187,-0.12018477967656027,0.21227536541124747,0,-0.48797064931987399,0,-2.5469130536603108,-0.90416041031888406,0,-9.6614174069617107,-2.2296882850857593,12.596267891137726,25.396733169718157,-4.0216009189113677,11.097479538054873,null,127.73544179287956,126.759305833242,127.02979610018733,126.05584895761186,119.446353724353,118.74491948019725]
[578,2.9612746788889095,2.3415849420357953,3.2645041992793704,-1.836698826062896,null,null,{"$f":"IF($B$42=\"On\",$B646-$D$15,0)","v":2.9589099148336264},{"$f":"IF($B$42=\"On\",$B1646-$D$15,0)","v":-2.190423077895324},{"$f":"IF($B$42=\"On\",$B2646-$D$15,0)","v":-2.2988776008018554},{"$f":"IF($B$42=\"On\",$B3646-$D$15,0)","v":-1.6982586265613551},{"$f":"IF($B$42=\"On\",$B4646-$D$15,0)","v":-2.4564560492636498},{"$f":"IF($B$42=\"On\",$B5646-$D$15,0)","v":-4.2282944411683889},{"$f":"IF($B$43=\"On\",$C646-$D$16,0)","v":-0.1935628538399734},{"$f":"IF($B$43=\"On\",$C1646-$D$16,0)","v":-0.52857628629698361},{"$f":"IF($B$43=\"On\",$C2646-$D$16,0)","v":-0.59659210733162782},{"$f":"IF($B$43=\"On\",$C3646-$D$16,0)","v":0.48717462747210671},{"$f":"IF($B$43=\"On\",$C4646-$D$16,0)","v":-0.14052363849103644},{"$f":"IF($B$43=\"On\",$C5646-$D$16,0)","v":-0.10947721612706296},{"$f":"IF($B$44=\"On\",$D646-$D$17,0)","v":2.0670141762807077},{"$f":"IF($B$44=\"On\",$D1646-$D$17,0)","v":-0.88094726182961858},{"$f":"IF($B$44=\"On\",$D2646-$D$17,0)","v":0.50384216789937741},{"$f":"IF($B$44=\"On\",$D3646-$D$17,0)","v":0.73843708030425237},{"$f":"IF($B$44=\"On\",$D4646-$D$17,0)","v":0.43548205507471049},{"$f":"IF($B$44=\"On\",$D5646-$D$17,0)","v":1.8445273108998013},{"$f":"IF($B$45=\"On\",$E646-$D$18,0)","v":1.2029679302720808},{"$f":"IF($B$45=\"On\",$E1646-$D$18,0)","v":6.6326080765768456},{"$f":"IF($B$45=\"On\",$E2646-$D$18,0)","v":-5.6976506433988732},{"$f":"IF($B$45=\"On\",$E3646-$D$18,0)","v":20.104043279924824},{"$f":"IF($B$45=\"On\",$E4646-$D$18,0)","v":-4.8229278466488523},{"$f":"IF($B$45=\"On\",$E5646-$D$18,0)","v":6.2171760455824927},null,125.58952677671101,129.31888977513884,129.71603796789685,129.25162439093106,128.77656397450863,129.35876283870016,null,null,{"$f":"IF($B$42=\"On\",MIN($B646-$D$15,$D$42),0)","v":2.9589099148336264},{"$f":"IF($B$42=\"On\",MIN($B1646-$D$15,$D$42),0)","v":-2.190423077895324},{"$f":"IF($B$42=\"On\",MIN($B2646-$D$15,$D$42),0)","v":-2.2988776008018554},{"$f":"IF($B$42=\"On\",MIN($B3646-$D$15,$D$42),0)","v":-1.6982586265613551},{"$f":"IF($B$42=\"On\",MIN($B4646-$D$15,$D$42),0)","v":-2.4564560492636498},{"$f":"IF($B$42=\"On\",MIN($B5646-$D$15,$D$42),0)","v":-4.2282944411683889},{"$f":"IF($B$43=\"On\",MAX($C646-$D$16,$D$43),0)","v":-0.1935628538399734},{"$f":"IF($B$43=\"On\",MAX($C1646-$D$16,$D$43),0)","v":-0.52857628629698361},{"$f":"IF($B$43=\"On\",MAX($C2646-$D$16,$D$43),0)","v":-0.59659210733162782},{"$f":"IF($B$43=\"On\",MAX($C3646-$D$16,$D$43),0)","v":0.48717462747210671},{"$f":"IF($B$43=\"On\",MAX($C4646-$D$16,$D$43),0)","v":-0.14052363849103644},{"$f":"IF($B$43=\"On\",MAX($C5646-$D$16,$D$43),0)","v":-0.10947721612706296},{"$f":"IF($B$44=\"On\",MIN($D646-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D1646-$D$17,$D$44),0)","v":-0.88094726182961858},{"$f":"IF($B$44=\"On\",MIN($D2646-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D3646-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D4646-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D5646-$D$17,$D$44),0)","v":0},{"$f":"IF($B$45=\"On\",MAX($E646-$D$18,$D$45),0)","v":1.2029679302720808},{"$f":"IF($B$45=\"On\",MAX($E1646-$D$18,$D$45),0)","v":6.6326080765768456},{"$f":"IF($B$45=\"On\",MAX($E2646-$D$18,$D$45),0)","v":-5.6976506433988732},{"$f":"IF($B$45=\"On\",MAX($E3646-$D$18,$D$45),0)","v":20.104043279924824},{"$f":"IF($B$45=\"On\",MAX($E4646-$D$18,$D$45),0)","v":-4.8229278466488523},{"$f":"IF($B$45=\"On\",MAX($E5646-$D$18,$D$45),0)","v":6.2171760455824927},null,{"$f":"S$53*(1+(T$55+AU646)/100)*((1-S$62)+S$62*((1+(T$57+BG646)/100)))/(1+(T$54+AO646)/100)-(T$56+BA646)+T$58","v":127.65654095299172},{"$f":"BN646*(1+(U$55+AV646)/100)*((1-T$62)+T$62*((1+(U$57+BH646)/100)))/(1+(U$54+AP646)/100)-(U$56+BB646)+U$58","v":131.46279040493596},{"$f":"BO646*(1+(V$55+AW646)/100)*((1-U$62)+U$62*((1+(V$57+BI646)/100)))/(1+(V$54+AQ646)/100)-(V$56+BC646)+V$58","v":132.43867238816645},{"$f":"BP646*(1+(W$55+AX646)/100)*((1-V$62)+V$62*((1+(W$57+BJ646)/100)))/(1+(W$54+AR646)/100)-(W$56+BD646)+W$58","v":132.8132692992269},{"$f":"BQ646*(1+(X$55+AY646)/100)*((1-W$62)+W$62*((1+(X$57+BK646)/100)))/(1+(X$54+AS646)/100)-(X$56+BE646)+X$58","v":132.9133181895437},{"$f":"BR646*(1+(Y$55+AZ646)/100)*((1-X$62)+X$62*((1+(Y$57+BL646)/100)))/(1+(Y$54+AT646)/100)-(Y$56+BF646)+Y$58","v":135.59659687813206}]
[{"$f":"A646+1","v":579},1.2083236960448958,3.31629647283517,2.3273611886870968,11.775903227382781,null,null,1.2059589319896129,0.44074675775326716,3.3304939717979765,-4.6041858266189255,-2.442751741882665,-5.4626953862299992,0.78114867695940138,0.38100883277018793,0.17051008750110075,-0.88668394090396863,-0.3489317719150935,-0.97066566607334837,1.1298711656884342,0.60756480753682873,0.39238456618100015,-3.399837084286685,1.8770210542220722,-1.2838876001042965,14.815569983717758,0.75711765317373292,8.3578889597425032,-2.4906347341367554,-0.15952102677049051,-1.5058778694666697,null,130.04214390761464,130.11038062347833,124.34129464710207,129.92255754600097,127.73994265925904,131.98638101487302,null,null,1.2059589319896129,0.44074675775326716,3.3304939717979765,-4.6041858266189255,-2.442751741882665,-5.4626953862299992,0.78114867695940138,0.38100883277018793,0.17051008750110075,-0.88668394090396863,-0.3489317719150935,-0.97066566607334837,0,0,0,-3.399837084286685,0,-1.2838876001042965,14.815569983717758,0.75711765317373292,8.3578889597425032,-2.4906347341367554,-0.15952102677049051,-1.5058778694666697,null,131.17201507330307,131.86952848776164,126.46902746410646,132.16492525034226,131.94219381840719,136.46898855658645]
[580,2.3577536214338446,2.7029765229132758,3.2532919784307488,-10.077231543321764,null,null,2.3553888573785615,-0.54635995576893315,0.22512973766171096,1.9311708607211728,-0.86563119356735085,1.0675112661471304,0.16782872703750717,-0.49948610503133573,-0.44496531474386414,0.56382600308660136,-1.0426605863374498,-0.47899922021369878,2.0558019554320861,-0.54784661026559456,-0.44988296143511963,7.4486692601085869E-2,2.5439889024745437,0.66551934184129058,-7.0375647869867866,-13.963228120787917,-6.7641002419159726,8.8713163395208507,-1.3036815901997021,-13.157543823636985,null,126.82982836773176,128.15069877815608,126.34756078298037,121.91459882058176,115.94466383403898,110.11470238063463,null,null,2.3553888573785615,-0.54635995576893315,0.22512973766171096,1.9311708607211728,-0.86563119356735085,1.0675112661471304,0.16782872703750717,-0.49948610503133573,-0.44496531474386414,0.56382600308660136,-1.0426605863374498,-0.47899922021369878,0,-0.54784661026559456,-0.44988296143511963,0,0,0,-7.0375647869867866,-13.963228120787917,-6.7641002419159726,8.8713163395208507,-1.3036815901997021,-13.157543823636985,null,128.88563032316384,130.24858200323106,128.46776362154503,124.11195947208667,120.71630570056847,115.56813090691345]
[581,-2.3859271647606621,2.2353470259439439,-0.68666861087199837,-4.1837809349081452,null,null,-2.3882919288159452,-5.0536275175612024,2.0398453508812651,-1.6909395169829176,-2.3735024899174122,-2.8469836240572031,-0.29980076993182481,-0.16784536207649525,7.7335921599648305E-2,-0.5393940156332846,-0.52700989331789705,-0.25705590214894869,-1.8841586338706611,0.53982728079171283,-0.20261472366266375,-0.88737049375389443,3.6989570988675613E-2,-0.53252845402714666,-1.1441141785731683,3.9863727319900759,-4.3608340952326081,-13.596001698808102,-19.103278147760236,-11.740269974964226,null,136.58629776384143,144.05746937599247,140.34347900782402,140.44184057224291,140.13358483008858,141.49675529667303,null,null,-2.3882919288159452,-5.0536275175612024,2.0398453508812651,-1.6909395169829176,-2.3735024899174122,-2.8469836240572031,-0.29980076993182481,-0.16784536207649525,7.7335921599648305E-2,-0.5393940156332846,-0.52700989331789705,-0.25705590214894869,-1.8841586338706611,0,-0.20261472366266375,-0.88737049375389443,0,-0.53252845402714666,-1.1441141785731683,3.9863727319900759,-4.3608340952326081,-13.596001698808102,-19.103278147760236,-11.740269974964226,null,136.58629776384143,144.59729665678418,140.88218144295396,140.99485524882999,140.74262919256665,142.13357324350676]
[582,-0.65855533849613779,2.3023312194886389,-0.82543412248605952,0.41926044826311459,null,null,-0.66092010255142064,1.0589745371956309,-1.3022211573546021,0.49546543520837499,-2.3411026104674142,-0.20756404935908673,-0.23281657638712971,0.55256886476009814,0.10542432597372864,5.4546264365940456E-2,-0.27726832553988334,-0.3362702267999631,-2.0229241454847222,-0.10396441924646438,-0.64832422930635869,-0.64026320335004605,-1.2265332792974839,1.3156158795111024,3.4589272045980914,7.4244723958072587,1.7618076186594622,2.2795327705499657,-2.2434448328136338,0.12259640634559066,null,134.40710469427989,134.66537381482513,135.95671409138001,133.48912845131824,134.4963943121524,129.97352819982154,null,null,-0.66092010255142064,1.0589745371956309,-1.3022211573546021,0.49546543520837499,-2.3411026104674142,-0.20756404935908673,-0.23281657638712971,0.55256886476009814,0.10542432597372864,5.4546264365940456E-2,-0.27726832553988334,-0.3362702267999631,-2.0229241454847222,-0.10396441924646438,-0.64832422930635869,-0.64026320335004605,-1.2265332792974839,0,3.4589272045980914,7.4244723958072587,1.7618076186594622,2.2795327705499657,-2.2434448328136338,0.12259640634559066,null,134.40710469427989,134.66537381482513,135.95671409138001,133.48912845131824,134.4963943121524,131.28914407933269]
[583,5.1905858256650152E-2,2.5474212265891008,1.2687797944752308,-7.8058936679349848,null,null,4.9541094201367278E-2,1.7714586783954052,4.6969512580670996,-1.4412218789275621,1.2166570925920699,1.0866346192624918,1.227343071333209E-2,0.99064861928183756,0.68389490978998912,2.39486610990296E-2,-0.80820250110284331,-0.58662420194687215,7.128977147656812E-2,0.66730415627400186,1.0798646563268086,0.81555292452925343,9.6188479836727403E-2,2.9211318217443143,-4.7662269116000076,16.599295030932527,16.737467497035453,2.4947198014908674,-16.037993141655441,-14.354478745223183,null,131.66425292516371,130.74502832040645,123.2480959864824,121.56785990003668,115.81786781921886,107.58827225533717,null,null,4.9541094201367278E-2,1.7714586783954052,4.6969512580670996,-1.4412218789275621,1.2166570925920699,1.0866346192624918,1.227343071333209E-2,0.99064861928183756,0.68389490978998912,2.39486610990296E-2,-0.80820250110284331,-0.58662420194687215,0,0,0,0,0,0,-4.7662269116000076,16.599295030932527,16.737467497035453,2.4947198014908674,-16.037993141655441,-14.354478745223183,null,131.73554269664027,131.4844729767967,125.05156594987491,124.24033612305557,118.57450384424344,113.2720202926279]
[584,-1.4686610405272329,2.0615605953843166,7.4520230333401827E-2,-10.272766503140993,null,null,-1.4710258045825158,-6.0546201559637192,-1.4866319827156396,1.6913325237835513,-1.5651502962576778,-4.0599230098949572,-0.47358720049145209,-0.83110912091613809,0.78950250943065292,0.63258303026981144,-0.31847597761716129,-1.1380332597953042,-1.1229697926652609,-0.8870794609563557,0.51718363798455425,0.6542166718813105,0.16412635241698359,0.42916701087595621,-7.2330997468060154,-11.312533777732966,9.5005146514239236,-3.8654734824099966,3.4387357972496702E-2,-21.219335733018589,null,134.3091671956719,143.62452968689533,145.29485997721375,140.74139230766059,139.43149601161485,140.35683462799352,null,null,-1.4710258045825158,-6.0546201559637192,-1.4866319827156396,1.6913325237835513,-1.5651502962576778,-4.0599230098949572,-0.47358720049145209,-0.83110912091613809,0.78950250943065292,0.63258303026981144,-0.31847597761716129,-1.1380332597953042,-1.1229697926652609,-0.8870794609563557,0,0,0,0,-7.2330997468060154,-11.312533777732966,9.5005146514239236,-3.8654734824099966,3.4387357972496702E-2,-21.219335733018589,null,134.3091671956719,143.62452968689533,145.81204361519829,141.91499384825499,140.80225238914568,142.2247320007736]
[585,-3.0261509550742307,2.4406138126961716,1.7525581340634735,-0.42379871675964287,null,null,-3.0285157191295138,-1.0839482723273233,-0.37509461472904615,-0.12620638006729074,-1.1460012522185998,-1.3874745264832611,-9.4533983179597048E-2,0.71284628781429626,0.20854271041924166,0.65579814032491868,9.7298402924357319E-3,0.49197874276258213,0.5550681110648108,-1.9462860647153368,1.6618827970975731,-0.71676557507384864,0.75584349714409726,-1.2730544498900842,2.615868039575334,16.823242326456448,14.562100618795139,16.85645045832829,2.3376113008586197,3.9091609557488285,null,135.33446665521507,140.61900682299276,138.59666679804508,137.91539257354719,135.79291426401892,136.6415331759224,null,null,-3.0285157191295138,-1.0839482723273233,-0.37509461472904615,-0.12620638006729074,-1.1460012522185998,-1.3874745264832611,-9.4533983179597048E-2,0.71284628781429626,0.20854271041924166,0.65579814032491868,9.7298402924357319E-3,0.49197874276258213,0,-1.9462860647153368,0,-0.71676557507384864,0,-1.2730544498900842,2.615868039575334,16.823242326456448,14.562100618795139,16.85645045832829,2.3376113008586197,3.9091609557488285,null,135.88953476627987,141.19524407873399,140.84812937946984,140.21753236853181,138.91332712494108,139.87995070170035]
[586,0.75914347952843342,2.5970156264163871,0.99347062779978457,2.7344383695296854,null,null,0.75677871547315056,-0.22307982569371232,-1.4910647577209561,-5.2199016787618158,-1.976103122049663,2.705605770226049,6.1867830540618396E-2,-0.45194464058508732,-0.23322569964242712,-5.8818212679076165E-2,-5.7440078092537927E-2,0.47253317260516203,-0.20401939519887813,1.3478946585803624,0.60664898151572988,-1.6960201317632144,-1.8254120251421166,7.5454539622074934E-2,5.7741051258646623,-12.65615545916792,-9.8592431830888785,6.5568515898562056,-10.005677677766139,-0.125481413477738,null,131.05375027795628,130.19723922745627,129.90420207273138,136.07591256325554,137.55978972762125,131.47725528412712,null,null,0.75677871547315056,-0.22307982569371232,-1.4910647577209561,-5.2199016787618158,-1.976103122049663,2.705605770226049,6.1867830540618396E-2,-0.45194464058508732,-0.23322569964242712,-5.8818212679076165E-2,-5.7440078092537927E-2,0.47253317260516203,-0.20401939519887813,0,0,-1.6960201317632144,-1.8254120251421166,0,5.7741051258646623,-12.65615545916792,-9.8592431830888785,6.5568515898562056,-10.005677677766139,-0.125481413477738,null,131.05375027795628,131.54513388603661,131.89943231361224,138.20927375591754,139.76785683331423,133.75359599373064]
[587,2.8266061271478442,2.6457075058253783,1.6826115367322843,-11.384123617002794,null,null,2.8242413630925611,-0.79738958337968513,0.80729948792327266,4.4343735686447179,-1.6925654155454746,-0.1940028769470567,0.11055970994960962,-0.51627268751843802,0.37333477265716608,0.40840782275274856,0.69270322066531298,-0.25278712224624877,0.48512151373362156,1.2763527739636595,0.80034291999984419,1.013245621233128,-1.2103822473146444,0.43827278096823408,-8.3444568606678171,-9.6075544635234689,12.903106118152159,-1.5474737143257529,9.5877970587986052,-5.5505756014065302,null,127.72523248699909,127.54613022884342,124.77423353356596,116.26241352302685,116.96993015032713,113.09855141469068,null,null,2.8242413630925611,-0.79738958337968513,0.80729948792327266,4.4343735686447179,-1.6925654155454746,-0.1940028769470567,0.11055970994960962,-0.51627268751843802,0.37333477265716608,0.40840782275274856,0.69270322066531298,-0.25278712224624877,0,0,0,0,-1.2103822473146444,0,-8.3444568606678171,-9.6075544635234689,12.903106118152159,-1.5474737143257529,9.5877970587986052,-5.5505756014065302,null,128.21035400073271,129.31869657075825,127.37000239271211,119.80941373870809,120.65738473237749,117.29131977255297]
[588,0.70307194388688421,1.9508242119517829,1.9232446319221261,-21.580968439758919,null,null,0.70070717983160136,0.56997606343501994,1.839025625155003,-2.2374149431799539,0.75665475648418778,2.4629397145413696,-0.58432358392398576,-0.33230724895600572,-0.51523022343697988,-0.56868830393320735,0.38301045229008901,0.3299171621537953,0.72575460892346344,-1.964784589245457,-0.16275804739857214,-0.98208018898091753,-1.4330148952003603,-1.6462513442204099,-18.541301683423942,-4.889790275204442,-19.331003109263321,-0.77262466091930637,8.1063056759991365,0.51270539199399101,null,129.36935264314994,130.91803482411891,126.69261674629311,127.20232468967448,125.00962454942454,120.80931189408889,null,null,0.70070717983160136,0.56997606343501994,1.839025625155003,-2.2374149431799539,0.75665475648418778,2.4629397145413696,-0.58432358392398576,-0.33230724895600572,-0.51523022343697988,-0.56868830393320735,0.38301045229008901,0.3299171621537953,0,-1.964784589245457,-0.16275804739857214,-0.98208018898091753,-1.4330148952003603,-1.6462513442204099,-18.541301683423942,-4.889790275204442,-19.331003109263321,-0.77262466091930637,8.1063056759991365,0.51270539199399101,null,130.0951072520734,131.65168272798616,127.4219398866415,127.95493503569253,125.77099695327477,121.56893725142379]
[589,-1.9224289719432244,2.8700989424641721,1.5893924105184303,6.157816955336834,null,null,-1.9247937359985072,4.5114568465488363,1.8985382580536621,2.8354424077960121,1.9344986310743524,-1.9755523156072405,0.33495114658840341,0.44114454047405305,0.52924522443495592,-0.17106533273716584,0.23394861350410956,-1.2205059852008553,0.39190238751976758,0.39807642536292587,-1.5624915091344782,0.754484591290566,-0.42295570385552017,-0.48704654289860994,9.1974837116718113,-6.7651204645874401,12.066791872355655,-15.945851570309689,12.768415937755277,-9.9874856205193172,null,134.49337411734828,129.63230267824648,128.05477896367373,120.92883599898769,116.08417098332401,114.11201394916532,null,null,-1.9247937359985072,4.5114568465488363,1.8985382580536621,2.8354424077960121,1.9344986310743524,-1.9755523156072405,0.33495114658840341,0.44114454047405305,0.52924522443495592,-0.17106533273716584,0.23394861350410956,-1.2205059852008553,0,0,-1.5624915091344782,0,-0.42295570385552017,-0.48704654289860994,9.1974837116718113,-6.7651204645874401,12.066791872355655,-15.945851570309689,12.768415937755277,-9.9874856205193172,null,134.88527650486805,130.41458912106486,128.83994040928596,122.4571155226935,117.61041596871797,115.67902368778964]
[590,4.1368377019654305,3.2024296126529053,1.0199628650181465,11.067475792888462,null,null,4.1344729379101475,1.2665110651275902,-3.8203155969814144,1.0370739856642628,1.0282481578810196,1.6952594062185926,0.6672818167771366,-1.2624995418128875,-0.41076340401477829,-0.14058117187575014,-6.9765158856250675E-2,-0.15351821038638302,-0.17752715798051621,2.4263263669120101,-1.8336101358616101,1.5668297569662197,0.29770253639069155,2.8348654878822437,14.10714254922344,-17.008947471599921,1.0158093207828984,-12.371559398646502,2.4595356011272078,-15.104432496976063,null,127.42274605347028,122.51781819088991,127.23288698770608,121.54570203592256,116.69311618471788,108.35113312244788,null,null,4.1344729379101475,1.2665110651275902,-3.8203155969814144,1.0370739856642628,1.0282481578810196,1.6952594062185926,0.6672818167771366,-1.2624995418128875,-0.41076340401477829,-0.14058117187575014,-6.9765158856250675E-2,-0.15351821038638302,-0.17752715798051621,0,-1.8336101358616101,0,0,0,14.10714254922344,-17.008947471599921,1.0158093207828984,-12.371559398646502,2.4595356011272078,-15.104432496976063,null,127.42274605347028,124.94414455780192,129.78789667674312,125.67551976745297,121.13938351885002,115.63427008761749]
[591,-2.1762683441473114,1.6663492454874018,0.39774893831959623,-19.920496864795279,null,null,-2.1786331082025945,2.2134101609441981,-0.18897733452990154,1.0494701706805631,-2.5519349796359201,-4.7993893795327232,-0.86879855038836684,0.51532637600884001,-0.12075909784058814,-0.65525517006737877,-0.63490084558973847,-0.86227868534989094,-0.79974108467906646,-0.14768054723981039,-1.0531758522308765,0.19073284271175694,-1.2586434216269604,-0.80332339408520093,-16.880830108460302,7.539523868814527,7.3179182608600915,-15.530872381067908,-6.5960887888986228,-4.4504985494180165,null,134.45309611434487,133.17743236184828,133.01166017072723,128.03426419372474,128.69377900974155,131.72340090957937,null,null,-2.1786331082025945,2.2134101609441981,-0.18897733452990154,1.0494701706805631,-2.5519349796359201,-4.7993893795327232,-0.86879855038836684,0.51532637600884001,-0.12075909784058814,-0.65525517006737877,-0.63490084558973847,-0.86227868534989094,-0.79974108467906646,-0.14768054723981039,-1.0531758522308765,0,-1.2586434216269604,-0.80332339408520093,-16.880830108460302,7.539523868814527,7.3179182608600915,-15.530872381067908,-6.5960887888986228,-4.4504985494180165,null,134.45309611434487,133.17743236184828,133.01166017072723,128.22499703643649,128.89122668865588,131.93279423683316]
[592,-0.38107596596928545,3.1114679009781416,-0.56471553315430789,8.9447665920307688,null,null,-0.3834407300245683,1.5177786171166878,-1.2030298857619095,1.1397958597465492,0.44754831255977578,3.4511306889288464,0.57632010510237297,0.18305335740882267,0.68682465824900563,-0.32604384700284239,0.60332697799305413,0.42861083199551642,-1.7622055561529706,0.11078049409434976,9.0270809231426385E-2,-0.15728024044629008,-0.10615637146770807,2.1657704135638349,11.984433348365746,-4.9055630725979729,18.983553699586491,-3.6073230074052938,6.2350328421261345,-1.9661499672388314,null,134.81780127334838,133.76650080602124,134.93257010990752,130.61389308704648,127.81761854092106,118.71520616628294,null,null,-0.3834407300245683,1.5177786171166878,-1.2030298857619095,1.1397958597465492,0.44754831255977578,3.4511306889288464,0.57632010510237297,0.18305335740882267,0.68682465824900563,-0.32604384700284239,0.60332697799305413,0.42861083199551642,-1.7622055561529706,0,0,-0.15728024044629008,-0.10615637146770807,0,11.984433348365746,-4.9055630725979729,18.983553699586491,-3.6073230074052938,6.2350328421261345,-1.9661499672388314,null,134.81780127334838,133.87728130011558,135.1376568625856,130.8190432142539,128.02623072190801,121.08734146982604]
[593,-2.8329793573556978,2.3220245195507894,8.1176818444341325E-2,-9.7222850100941933,null,null,-2.8353441214109809,2.3368530043544786,-2.0076991801783048,-5.2174427018560685,0.27479028086935708,-1.0644382178474987,-0.21312327632497929,0.65532843638999294,-0.1182452139424055,-3.4157042200058108E-3,-0.3278759863227374,-3.6646240156192444E-2,-1.1163132045543214,-2.8454556175062033,-2.5629293800453516,0.18202148110387806,-1.8368257235668062,-1.6180804541970339,-6.682618253759216,6.3695734830924975,9.3153864766882197,-1.1561315678676913,-2.8140311391391628,11.075100424303859,null,136.57048468495287,138.02034349404713,142.03485505277365,147.24626750447337,145.36718961785465,145.6688104876626,null,null,-2.8353441214109809,2.3368530043544786,-2.0076991801783048,-5.2174427018560685,0.27479028086935708,-1.0644382178474987,-0.21312327632497929,0.65532843638999294,-0.1182452139424055,-3.4157042200058108E-3,-0.3278759863227374,-3.6646240156192444E-2,-1.1163132045543214,-2.8454556175062033,-2.5629293800453516,0,-1.8368257235668062,-1.6180804541970339,-6.682618253759216,6.3695734830924975,9.3153864766882197,-1.1561315678676913,-2.8140311391391628,11.075100424303859,null,136.57048468495287,138.02034349404713,142.03485505277365,147.42828898557724,145.55093027740696,145.85791452295661]
[594,0.72379559793488546,3.0642810368746005,1.0222310740966247,-5.2007295090760675,null,null,0.72143083387960261,-8.430461162884538E-2,1.4461992499696459,-1.1839678268435676,2.1349980029060194,-2.4372977911369853,0.52913324099883186,-0.13971188737878615,-0.67054030171667733,-0.55180786931049575,0.4750750823176646,-0.56077031203903549,-0.17525894890203797,-0.16231495054368228,2.2154139493772758,0.36528646960315991,-1.4637302580101708,-1.9648148981527549,-2.1610627527410906,-10.547607624760284,-29.103406829476402,0.41718287199893389,-8.9119727022404991,10.03666649693424,null,131.67178965040719,132.56008370873067,126.2509732782039,124.05098467441849,120.29193482677913,121.2909056166023,null,null,0.72143083387960261,-8.430461162884538E-2,1.4461992499696459,-1.1839678268435676,2.1349980029060194,-2.4372977911369853,0.52913324099883186,-0.13971188737878615,-0.67054030171667733,-0.55180786931049575,0.4750750823176646,-0.56077031203903549,-0.17525894890203797,-0.16231495054368228,0,0,-1.4637302580101708,-1.9648148981527549,-2.1610627527410906,-10.547607624760284,-29.103406829476402,0.41718287199893389,-8.9119727022404991,10.03666649693424,null,131.67178965040719,132.56008370873067,128.46638722758118,126.67876470874073,122.91725450786024,124.01648458860677]
[595,1.6461504962725479,2.685049613873558,2.7049948244953743,-0.87385227695515288,null,null,1.6437857322172651,-2.4755526565120265,1.6103091160126304,-9.4219385136665307E-3,3.1677950591271085,-0.60477071450419784,0.14990181799778934,0.1644842500610908,3.3508654714588193E-2,0.10522996324002198,-0.31840193688836882,-0.25325032862937435,1.5075048014967116,3.2169923809924672E-2,-0.58514894698824071,0.36183702296346132,0.7126826200494647,1.4505815760898955,2.165814479379824,24.857469945156531,-6.3379038588987395,-2.2564264519509476,0.57839206032805279,-5.9599586371306561,null,128.2818351104832,132.48895561639497,129.67818080187632,126.86065858804524,118.70813620403432,114.34904647586973,null,null,1.6437857322172651,-2.4755526565120265,1.6103091160126304,-9.4219385136665307E-3,3.1677950591271085,-0.60477071450419784,0.14990181799778934,0.1644842500610908,3.3508654714588193E-2,0.10522996324002198,-0.31840193688836882,-0.25325032862937435,0,0,-0.58514894698824071,0,0,0,2.165814479379824,24.857469945156531,-6.3379038588987395,-2.2564264519509476,0.57839206032805279,-5.9599586371306561,null,129.78933991197991,134.09987281190323,131.29177911248192,128.86175119183432,121.38510755975163,118.5363864579102]
[596,-1.9707703670261729,3.8880170207094356,-3.8565514315749283E-3,17.300129213002073,null,null,-1.9731351310814558,0.68770921609830959,-0.5073978504284905,1.4227926485143403,0.12863572449767083,1.9260618016418181,1.3528692248336669,-2.3206665323730391E-2,6.1462850552550741E-2,0.5240554721782047,0.67267734341761365,-0.18835392886946378,-1.2013465744302376,1.4025268355082372,0.28050168036078382,-1.0433315750572438,-1.0096267749134853,2.5214568785760778,20.33979596933705,2.3541459520394779,-5.1860679779145364,14.995695271749309,17.093201621111984,-14.651609143282283,null,137.49781658074991,136.02525561810739,135.26208500727716,132.57546178349835,131.22977558720169,122.86959181409462,null,null,-1.9731351310814558,0.68770921609830959,-0.5073978504284905,1.4227926485143403,0.12863572449767083,1.9260618016418181,1.3528692248336669,-2.3206665323730391E-2,6.1462850552550741E-2,0.5240554721782047,0.67267734341761365,-0.18835392886946378,-1.2013465744302376,0,0,-1.0433315750572438,-1.0096267749134853,0,20.33979596933705,2.3541459520394779,-5.1860679779145364,14.995695271749309,17.093201621111984,-14.651609143282283,null,137.49781658074991,137.42778245361561,136.97742505760547,134.30079111239911,132.99091043354662,127.14843915555385]
[597,0.910719704441736,2.7258377730600496,1.9270486024650997,-15.131122859875136,null,null,0.90835494038645315,-2.2924570087191696,0.5941379171562341,-2.3438470404455236,1.9080505291298169,3.1439820467434481,0.19068997718428093,-2.1562329445804274E-2,0.34753008459950196,-0.5025095409029614,0.16608718502645115,0.5462447629112499,0.72955857946643698,-0.8647781308085335,-0.42125224587288712,-1.0953431036490402,0.17551720262602366,-0.45005761658312526,-12.091456103540159,3.6743192108521785,4.7158904458372044,-5.5025719829475861,4.063405203770504,4.7921894803420129,null,130.08336077020454,134.77341469636389,133.56836165124807,134.6482067878878,129.13278259473054,123.15363305664164,null,null,0.90835494038645315,-2.2924570087191696,0.5941379171562341,-2.3438470404455236,1.9080505291298169,3.1439820467434481,0.19068997718428093,-2.1562329445804274E-2,0.34753008459950196,-0.5025095409029614,0.16608718502645115,0.5462447629112499,0,-0.8647781308085335,-0.42125224587288712,-1.0953431036490402,0,-0.45005761658312526,-12.091456103540159,3.6743192108521785,4.7158904458372044,-5.5025719829475861,4.063405203770504,4.7921894803420129,null,130.81291934967098,135.53465170532658,134.34083943039536,135.44672228171035,130.10543188652764,124.11973320365956]
[598,-3.4514895067355171,2.4226602537439317,3.4538674510963303,-5.1303629541872855,null,null,-3.4538542707908002,-1.6889819232871626,-2.2867116261295011,-1.4878257283013039,4.2276258418981039,1.1727004425968801,-0.11248754213183698,-0.25883363805795279,-0.57557541256680822,-0.84030950496161272,0.63417145768473304,0.25676827813655567,2.2563774280976676,1.0941413719776545,-0.38433066815743311,1.4402653594250596,1.1807038221763793,-1.4112675690927645,-2.0906961978523086,2.5586435623886916,4.5269790955294322,-24.17777628915875,1.2235296411586938,-6.1346976363132057,null,134.22411275243024,135.9603476881706,137.48926879813968,134.48314318331461,125.61066763187456,122.66372177389412,null,null,-3.4538542707908002,-1.6889819232871626,-2.2867116261295011,-1.4878257283013039,4.2276258418981039,1.1727004425968801,-0.11248754213183698,-0.25883363805795279,-0.57557541256680822,-0.84030950496161272,0.63417145768473304,0.25676827813655567,0,0,-0.38433066815743311,0,0,-1.4112675690927645,-2.0906961978523086,2.5586435623886916,4.5269790955294322,-24.17777628915875,1.2235296411586938,-6.1346976363132057,null,136.48049018052791,139.38909421338761,141.03808219857788,139.54841234345832,131.75927209982405,128.87113946561686]
[599,-4.9454697787087154,2.363460773841298,-1.0827872012737068,11.023046353009367,null,null,-4.9478345427639985,-2.8346951864414853,-4.1727474342186879,6.5862536621122141,4.2707150878604079,-1.2243058690168145,-0.17168702203447062,0.35522392804301584,-0.46815052896586939,0.60474978359300957,0.18717346830296533,-0.24774146387985319,-2.2802772242723695,-1.0943516475394426,-0.93808122737129063,-9.5630096666795783E-2,0.67004585194247746,-2.6113162271418195,14.062713109344344,5.7513843751482394,-16.429962517583501,-8.5555556783659608,-0.32999952291355283,-3.8142844267823528,null,140.88443642686539,147.62927948890749,153.25868501093245,142.47281393370281,133.29776363969609,134.17823474013647,null,null,-4.9478345427639985,-2.8346951864414853,-4.1727474342186879,6.5862536621122141,4.2707150878604079,-1.2243058690168145,-0.17168702203447062,0.35522392804301584,-0.46815052896586939,0.60474978359300957,0.18717346830296533,-0.24774146387985319,-2.2802772242723695,-1.0943516475394426,-0.93808122737129063,-9.5630096666795783E-2,0,-2.6113162271418195,14.062713109344344,5.7513843751482394,-16.429962517583501,-8.5555556783659608,-0.32999952291355283,-3.8142844267823528,null,140.88443642686539,147.62927948890749,153.25868501093245,142.47281393370281,133.96780949163855,134.86752712282049]
[600,0.36521612415442412,2.1250764960098851,3.8939403479142376E-2,-13.486266789199075,null,null,0.36285136009914126,0.65753007637163385,0.25888357184283861,3.5967352755217381,-0.89349966802137193,0.84260089859420384,-0.41007129986588353,-0.23929152971015188,-0.17012822550498319,0.12071877880024395,0.5311011018992664,0.13410639224878151,-1.1585506195195203,1.68251157462538,-1.5270235267180521,0.44014350725406604,-0.528741765733027,0.39510074048845523,-10.446600032864097,-4.3287273268182584,-7.5449271360632686,-4.297503737812189,-0.95788589102394184,-4.3272559512760793,null,131.92783741816527,129.8629161950538,129.46367731999572,122.0663524641048,121.11689100080658,116.57055313849457,null,null,0.36285136009914126,0.65753007637163385,0.25888357184283861,3.5967352755217381,-0.89349966802137193,0.84260089859420384,-0.41007129986588353,-0.23929152971015188,-0.17012822550498319,0.12071877880024395,0.5311011018992664,0.13410639224878151,-1.1585506195195203,0,-1.5270235267180521,0,-0.528741765733027,0,-10.446600032864097,-4.3287273268182584,-7.5449271360632686,-4.297503737812189,-0.95788589102394184,-4.3272559512760793,null,131.92783741816527,131.54542776967918,131.16808681217833,124.1787886954492,123.29211952665342,119.16617833919476]
[601,5.0358049206879354,3.3595166394460891,1.7020925025097378,9.4048151355909013,null,null,5.0334401566326523,2.0029815839123648,-3.2905945539132371,-0.90960682433164097,2.8299111657885905,1.0253933093780458,0.82436884357032048,0.62374530327473199,-0.37607821417337073,-7.786924703444198E-2,0.30495398122883133,0.33797558804524908,0.50460247951107506,-1.0873034379954252,0.45222448202234578,0.74175177360523903,-0.55496680771217932,0.62659574333151036,12.444481891925879,8.0008633515627423,0.27003178544777517,12.792762313483873,9.0338110261304188,-1.7439451940257622,null,125.81604374346207,125.84550460984555,127.77787110810031,125.48022293888825,119.77046565681648,114.999178758276,null,null,5.0334401566326523,2.0029815839123648,-3.2905945539132371,-0.90960682433164097,2.8299111657885905,1.0253933093780458,0.82436884357032048,0.62374530327473199,-0.37607821417337073,-7.786924703444198E-2,0.30495398122883133,0.33797558804524908,0,-1.0873034379954252,0,0,-0.55496680771217932,0,12.444481891925879,8.0008633515627423,0.27003178544777517,12.792762313483873,9.0338110261304188,-1.7439451940257622,null,126.32064622297314,126.35317634459965,128.76197596870543,127.22889008997767,121.50299388234218,117.37877164372154]
[602,1.7958036732058824,2.9932493282509114,0.70396192901519483,2.3763770831196767,null,null,1.7934389091505996,-0.13645261978231363,1.2856966421585148,1.2723274727592213,-2.8526840688856354,-3.7701467357270353,0.45810153237514273,-0.16521002576231458,0.37757035109573911,0.29468995829746225,0.21025407623739589,-0.27489133038478508,-0.49352809398346786,-0.31542142787191585,0.80167741755276234,-2.1727684511984178,-1.3736489569819841,-0.26319517357278133,5.4160438394546535,7.1011799847007229E-2,-6.2924276728472144,14.995246223508083,8.9809933413600742,4.2183519223569421,null,130.47823641466459,131.53240012518572,128.19326633647026,126.4974964990342,128.70240120302191,130.52648026451084,null,null,1.7934389091505996,-0.13645261978231363,1.2856966421585148,1.2723274727592213,-2.8526840688856354,-3.7701467357270353,0.45810153237514273,-0.16521002576231458,0.37757035109573911,0.29468995829746225,0.21025407623739589,-0.27489133038478508,-0.49352809398346786,-0.31542142787191585,0,-2.1727684511984178,-1.3736489569819841,-0.26319517357278133,5.4160438394546535,7.1011799847007229E-2,-6.2924276728472144,14.995246223508083,8.9809933413600742,4.2183519223569421,null,130.47823641466459,131.53240012518572,128.99494375402301,127.30323326225944,129.54595986258056,131.41670972600417]
[603,1.9080801844075903,2.927102854832365,-0.17060584257880729,5.5235421400913403,null,null,1.9057154203523075,4.0005955700368725,1.2885933702913865,1.3846189965836653,3.3451565004420298,4.1237017219327781,0.39195505895659633,7.8031310085247441E-2,0.88530230270922639,0.64112418207121324,0.35572010403753351,0.40831579162391574,-1.36809586557747,0.15538587442556651,-1.8750428017055238,-2.4262461256412653,-2.1161135309784642,0.68952141401770173,8.5632088964263176,3.762855748638207,15.688016317890689,-4.3072926092392532,-6.3108530372773934,13.670628102028058,null,131.12188841124893,126.74207777864258,126.66549553683274,125.50330968048347,120.80365919912569,112.46666434785408,null,null,1.9057154203523075,4.0005955700368725,1.2885933702913865,1.3846189965836653,3.3451565004420298,4.1237017219327781,0.39195505895659633,7.8031310085247441E-2,0.88530230270922639,0.64112418207121324,0.35572010403753351,0.40831579162391574,-1.36809586557747,0,-1.8750428017055238,-2.4262461256412653,-2.1161135309784642,0,8.5632088964263176,3.762855748638207,15.688016317890689,-4.3072926092392532,-6.3108530372773934,13.670628102028058,null,131.12188841124893,126.89746365306816,126.82292246392387,125.66189149544114,120.96008141279067,113.30990465069669]
[604,0.74127210184116643,1.8243218067458207,4.8022886747619431,-17.940151587313053,null,null,0.73890733778588358,3.5296257508691369,0.67161627927756595,-2.6062108885776967,2.2614735382740858,-2.454084120371983,-0.71082598912994799,0.99393625995685753,-0.14238114462976714,9.3655804472216442E-2,0.49616817992967377,0.40627513967778439,3.6047986517632804,1.6196674073461348,-0.74352195588767289,-1.4727084958692276,3.5850111599433632E-4,-0.55155836339753095,-14.900484830978076,6.1944970242389648,-3.9846595536104457,-2.0073937263639601,13.340713219390684,15.142488354902905,null,126.27733745299031,122.19097054857485,120.43951706142674,122.51161017299842,117.16550821301858,117.79993793162919,null,null,0.73890733778588358,3.5296257508691369,0.67161627927756595,-2.6062108885776967,2.2614735382740858,-2.454084120371983,-0.71082598912994799,0.99393625995685753,-0.14238114462976714,9.3655804472216442E-2,0.49616817992967377,0.40627513967778439,0,0,-0.74352195588767289,-1.4727084958692276,0,-0.55155836339753095,-14.900484830978076,6.1944970242389648,-3.9846595536104457,-2.0073937263639601,13.340713219390684,15.142488354902905,null,129.88213610475358,127.39706458776091,125.69339205036712,127.98870323647398,122.63226992834376,123.52997409305569]
[605,1.9793106450006543,2.5450971245681044,1.1199887646600648,-8.2211983595802298,null,null,1.9769458809453715,-1.827439613467384,-2.0467620749880995,-1.5740322914614437,-0.19705676559722524,2.6761278324123787,9.9493286923357793E-3,0.12812574080144179,0.63079161263607064,-0.49664172365375281,9.594685897225208E-2,0.60639693055161992,-7.7501258338597889E-2,0.65778026720224281,-2.1858977050347197,0.45490717842054251,-0.5997719676949389,-1.3548555895814567,-5.1815316032452525,-10.256102996843396,14.732482811414165,-5.4864800560379567,2.3035932293856742,5.7467140709217235,null,129.25415417480446,131.94724220160043,136.41387262971617,134.95997649484286,132.92816336648053,128.49990409387607,null,null,1.9769458809453715,-1.827439613467384,-2.0467620749880995,-1.5740322914614437,-0.19705676559722524,2.6761278324123787,9.9493286923357793E-3,0.12812574080144179,0.63079161263607064,-0.49664172365375281,9.594685897225208E-2,0.60639693055161992,-7.7501258338597889E-2,0,-2.1858977050347197,0,-0.5997719676949389,-1.3548555895814567,-5.1815316032452525,-10.256102996843396,14.732482811414165,-5.4864800560379567,2.3035932293856742,5.7467140709217235,null,129.25415417480446,132.60502246880267,137.10105129549947,136.11978744989182,134.10924423918135,129.67900005001246]
[606,1.9573900875055725,2.2891186187920529,2.201075693096,-2.3349308106593809,null,null,1.9550253234502897,0.89579196850622012,1.3716851712092673,-1.2934717675403433,2.8188135174230688,3.6588507589323922,-0.24602917708371574,0.51666498452858933,-0.32955495200343465,-0.20298126333117494,0.39315806073152082,0.67267322275969876,1.0035856700973373,-5.9478160144177394E-2,0.92773224154455036,-0.5642743324238636,-0.43436861917923575,-0.24813977559251577,0.70473594567559594,-7.8555413148297966,-10.539832222761897,-4.7526361189214814,8.1659695451996921,4.0943908508144444,null,127.8771280061995,128.1579872088106,123.67192650422272,122.915789017412,117.22609631846295,110.69482233078718,null,null,1.9550253234502897,0.89579196850622012,1.3716851712092673,-1.2934717675403433,2.8188135174230688,3.6588507589323922,-0.24602917708371574,0.51666498452858933,-0.32955495200343465,-0.20298126333117494,0.39315806073152082,0.67267322275969876,0,-5.9478160144177394E-2,0,-0.5642743324238636,-0.43436861917923575,-0.24813977559251577,0.70473594567559594,-7.8555413148297966,-10.539832222761897,-4.7526361189214814,8.1659695451996921,4.0943908508144444,null,128.88071367629684,129.17761822885748,125.61975202858309,124.91397090462479,119.20773836972114,112.65584608036359]
[607,6.327634712743464,2.8355184813219569,1.2220097882311669,-4.9222475405594555,null,null,6.3252699486881809,-4.9084559174227627,-5.3001863811747754,-1.5220817068328545,0.34601328610101317,4.3044080821746302,0.30037068544618828,-0.71771584945898503,-0.92318627935174602,8.3875199985059989E-2,0.57606535606233455,0.11600879422638855,2.4519765232504209E-2,-0.72890603492542549,0.62221873384393955,-2.7698674568682033,-0.26034273804053054,0.72288183381945159,-1.8825807842244786,-8.918370655833991,-7.0729649754755961,12.674614765073823,2.138535139945132,-7.1482283129454878,null,124.08477095261325,131.01117198195178,135.15183483231161,137.60358677069584,135.18222020787897,125.96130339314719,null,null,6.3252699486881809,-4.9084559174227627,-5.3001863811747754,-1.5220817068328545,0.34601328610101317,4.3044080821746302,0.30037068544618828,-0.71771584945898503,-0.92318627935174602,8.3875199985059989E-2,0.57606535606233455,0.11600879422638855,0,-0.72890603492542549,0,-2.7698674568682033,-0.26034273804053054,0,-1.8825807842244786,-8.918370655833991,-7.0729649754755961,12.674614765073823,2.138535139945132,-7.1482283129454878,null,124.10929071784575,131.03727666068687,135.8018278677736,138.27377687015465,135.86422075387497,127.35136182142064]
[608,-0.28507906275306527,2.0626675999725901,2.3255936749746069,-23.570247230883812,null,null,-0.28744382680834812,5.0953444831249854E-2,1.1705412203382015,-0.77039398908454915,-1.4569625015409213,-0.88748877710458995,-0.47248019590317858,0.94001576566270773,0.49260830940899591,-0.41822194529426637,-8.6951373486034989E-2,0.12364434805995383,1.1281036519759442,-1.0020336804822128,1.4741301936949469,3.0623709741776945,-0.56209849782952759,0.82272330579591113,-20.530580474548835,14.694555046316655,-2.752914111441314,-18.99735233159852,9.7445623357206053,-0.10100617167963977,null,130.43615175740646,133.35900647374302,129.66392162962237,124.46728062555779,123.57541788752471,120.77324978224476,null,null,-0.28744382680834812,5.0953444831249854E-2,1.1705412203382015,-0.77039398908454915,-1.4569625015409213,-0.88748877710458995,-0.47248019590317858,0.94001576566270773,0.49260830940899591,-0.41822194529426637,-8.6951373486034989E-2,0.12364434805995383,0,-1.0020336804822128,0,0,-0.56209849782952759,0,-20.530580474548835,14.694555046316655,-2.752914111441314,-18.99735233159852,9.7445623357206053,-0.10100617167963977,null,131.56425540938241,134.5194903744688,132.31067909051399,130.22505973506497,129.50216732112199,127.69443445865586]
[609,-0.38751306115310535,2.9065500315593389,-2.1094564285214021,2.1916461225934083,null,null,-0.38987782520838821,-0.96041912767301529,1.5858345158683163,3.4441569848948919,-0.35824130870730542,1.2035661616576507,0.37140223568357023,-0.52250040298806555,0.26847832177598852,0.22058096538125538,0.3782571847808982,-8.3158590878396943E-2,-3.3069464515200648,0.3254754741951027,1.0019009185812706,1.9096228663899284,-1.7847330161136672,1.035066733244868,5.2313128789283851,-5.8439105975331493,2.385669652439093E-2,6.1859078097181399,11.505701300926702,1.6654636388200883,null,136.10541150134614,137.28774689235161,133.24496755375546,124.62408013075216,124.1383214097379,118.28110805778076,null,null,-0.38987782520838821,-0.96041912767301529,1.5858345158683163,3.4441569848948919,-0.35824130870730542,1.2035661616576507,0.37140223568357023,-0.52250040298806555,0.26847832177598852,0.22058096538125538,0.3782571847808982,-8.3158590878396943E-2,-3.3069464515200648,0,0,0,-1.7847330161136672,0,5.2313128789283851,-5.8439105975331493,2.385669652439093E-2,6.1859078097181399,11.505701300926702,1.6654636388200883,null,136.10541150134614,137.61322236654669,134.57370843898622,127.84056882679434,127.42800957141927,122.62540869402163]
[610,1.9451393745720578,3.0263349096398739,0.2714847690969111,4.8925809097558322,null,null,1.9427746105167749,4.1329633352240451,1.6310456704742169,3.0521778083426829,2.2183449635269992,1.6019890223778781,0.49118711376410529,0.74350131483536996,0.40841880848575052,-0.16455189083949406,0.1551529372194187,-0.67651233699256341,-0.92600525390175159,1.140511810135215,0.4363542294947238,-1.1885284028708583,0.52093554439615186,0.3375713496449726,7.9322476660908094,6.0564732859797026,9.8042068977863455,-7.272403433737102,3.7325361794088248,-21.214336866526033,null,130.75716254644112,126.06654951021069,122.65833401098688,117.31034725885445,111.11647790793585,104.80484154004364,null,null,1.9427746105167749,4.1329633352240451,1.6310456704742169,3.0521778083426829,2.2183449635269992,1.6019890223778781,0.49118711376410529,0.74350131483536996,0.40841880848575052,-0.16455189083949406,0.1551529372194187,-0.67651233699256341,-0.92600525390175159,0,0,-1.1885284028708583,0,0,7.9322476660908094,6.0564732859797026,9.8042068977863455,-7.272403433737102,3.7325361794088248,-21.214336866526033,null,130.75716254644112,127.20706132034591,124.24103140597977,118.86699467075434,113.18654634550364,107.2047621354526]
[611,3.4267105423242157,2.7790637658000605,0.91622829929869998,2.3396677136702206,null,null,3.4243457782689326,5.5520184186244421,-2.1851399642867602,0.8177008285329832,3.310572924709525,0.2925935564285993,0.24391596992429188,0.76434442263025382,-0.46010220185350414,-0.13511104930240991,0.93316087795437896,-0.13788335277132724,-0.28126172369996272,1.3367522941995933,1.6466270290283855,-0.29367781468344434,1.743464940792216,-0.9319750039621495,5.3793344700051975,10.652729701955369,-1.8436089646033644,-5.9911607881649509,6.5819632390527136,-8.3495075541279409,null,127.89454335033216,121.38581065889264,120.38610699972794,116.80366384575775,109.04508561261363,105.99101745537941,null,null,3.4243457782689326,5.5520184186244421,-2.1851399642867602,0.8177008285329832,3.310572924709525,0.2925935564285993,0.24391596992429188,0.76434442263025382,-0.46010220185350414,-0.13511104930240991,0.93316087795437896,-0.13788335277132724,-0.28126172369996272,0,0,-0.29367781468344434,0,-0.9319750039621495,5.3793344700051975,10.652729701955369,-1.8436089646033644,-5.9911607881649509,6.5819632390527136,-8.3495075541279409,null,127.89454335033216,122.72256295309224,123.41643619354417,119.85014153008494,113.81133321760699,110.82604869811924]
[612,5.6498471339022964E-2,2.3926018956521631,1.2138511132081573,3.6323292812867138,null,null,5.413370728374009E-2,-0.89404051667306195,1.2047499653321376,-0.59022035074709789,1.5965416091556092E-2,-3.2698858725504936,-0.14254590022360558,-0.31306604023528495,0.27086613155411943,0.56623708876526591,0.18070133521796361,0.2210119556939194,1.6361090209494611E-2,1.1835028964930481,0.86517936621535307,-0.36733885417122947,1.4067663698607218,-1.8002976397405446,6.6719960376216907,-9.2528938250828094,9.0395674274831386,5.3546671576002023,2.9732561779993438,7.3251667029599314,null,131.51294192422395,131.91112790621145,128.47923081272415,127.71134112329332,123.37361246192651,126.39961477455104,null,null,5.413370728374009E-2,-0.89404051667306195,1.2047499653321376,-0.59022035074709789,1.5965416091556092E-2,-3.2698858725504936,-0.14254590022360558,-0.31306604023528495,0.27086613155411943,0.56623708876526591,0.18070133521796361,0.2210119556939194,0,0,0,-0.36733885417122947,0,-1.8002976397405446,6.6719960376216907,-9.2528938250828094,9.0395674274831386,5.3546671576002023,2.9732561779993438,7.3251667029599314,null,131.52930301443345,133.11141547409102,130.5542493081052,129.8409878548178,126.94630589529208,130.16880265957752]
[613,-0.38460051084240432,2.7876453338602172,1.5516730216856152,-10.239444613385464,null,null,-0.38696527489768717,-2.1368206781873709,-1.500085087796704,2.3229448707385298,1.5631493077435406,0.73201663867664113,0.25249753798444852,-0.38956153472911881,-0.42220048170137225,0.71437729868843691,0.28586175432710537,-0.48299332052606836,0.35418299868695247,0.84579390697723689,1.1504228809829637,-0.34622594091943359,-0.9487134841405791,1.4314439026295496,-7.1997778570504867,-4.699894913193738,-3.4324194591283876,2.079973564395571,13.984431850180835,-17.052504140119847,null,132.28597442679546,134.64958701405664,133.70416064598299,129.38959508166053,125.59069585811237,119.43754663040446,null,null,-0.38696527489768717,-2.1368206781873709,-1.500085087796704,2.3229448707385298,1.5631493077435406,0.73201663867664113,0.25249753798444852,-0.38956153472911881,-0.42220048170137225,0.71437729868843691,0.28586175432710537,-0.48299332052606836,0,0,0,-0.34622594091943359,-0.9487134841405791,0,-7.1997778570504867,-4.699894913193738,-3.4324194591283876,2.079973564395571,13.984431850180835,-17.052504140119847,null,132.64015742548241,135.86303802987132,136.10247292930251,131.7853398284964,127.99308813173907,123.28741291147072]
[614,1.7660451919788238,2.8133312086811459,1.6045027729038703,0.23293835086818904,null,null,1.763680427923541,-2.6169056793975538,0.30888708518678204,1.8017810423280127,3.3976216105745953,-0.48648683311259822,0.27818341280537728,2.7099915207803527E-2,-0.22922759353120714,0.18952525034159295,-0.37841749672484282,-1.1332614853791048,0.40701274990520764,-1.3932857885588454,0.18356177861917722,5.6385245070615708E-2,1.1444863973626536,0.70130994239388178,3.2726051072031659,6.5061517448852459,-3.4954055724172721,-3.4242738935996884,-1.6337496047287545,-15.467604128667421,null,129.38823759981398,135.08714135470314,132.89904959736262,128.17726674249332,119.21939424150194,114.43613785483849,null,null,1.763680427923541,-2.6169056793975538,0.30888708518678204,1.8017810423280127,3.3976216105745953,-0.48648683311259822,0.27818341280537728,2.7099915207803527E-2,-0.22922759353120714,0.18952525034159295,-0.37841749672484282,-1.1332614853791048,0,-1.3932857885588454,0,0,0,0,3.2726051072031659,6.5061517448852459,-3.4954055724172721,-3.4242738935996884,-1.6337496047287545,-15.467604128667421,null,129.79525034971917,135.51343309839484,133.51398976143818,128.84790852026447,121.02036029717574,116.96073751978675]
[615,-1.0896314989092475,2.7672519441357712,1.9190949503905266,-8.1729687868108964,null,null,-1.0919962629645303,4.5133412686732681,0.22677847224283346,-0.54684313556622455,3.4448916630352677,2.1045735132377308,0.23210414826000259,0.47133311272520517,-0.57377352664587411,4.486989995093893E-2,0.52174555619322849,-0.4328496953247809,0.72160492739186388,0.73632501353088831,-1.1723165708287133,-0.35061314791647691,-1.0741754184592052,0.95028841192762226,-5.1333020304759192,-2.4668008991819144,-11.983845403375589,9.9082454184628013,5.6629648779871644,-16.297099638724006,null,132.8629455590457,127.73140040458397,126.48169542707311,124.93480424890974,119.28156810441355,112.02996491021428,null,null,-1.0919962629645303,4.5133412686732681,0.22677847224283346,-0.54684313556622455,3.4448916630352677,2.1045735132377308,0.23210414826000259,0.47133311272520517,-0.57377352664587411,4.486989995093893E-2,0.52174555619322849,-0.4328496953247809,0,0,-1.1723165708287133,-0.35061314791647691,-1.0741754184592052,0,-5.1333020304759192,-2.4668008991819144,-11.983845403375589,9.9082454184628013,5.6629648779871644,-16.297099638724006,null,133.58455048643756,129.17536076822523,127.93915818101695,126.42245927224168,120.74992378600579,114.43947993378659]
[616,0.62383451932479683,2.8477134164141278,-0.36396153806857012,2.7908888289388085,null,null,0.62146975526951398,-2.1022974914550518,1.0987051072938292,-0.30233887459095515,-7.2350679693592448E-2,-0.78955490047157972,0.31256562053835912,-0.67193324938831878,0.42359162598618605,-0.65188663552969706,-0.35284077915068002,-3.3933051603427522E-2,-1.5614515610672328,0.26252543989701449,-0.59709392714071807,-0.65965382573066966,1.9581134234504889,-1.4162570982484857,5.8305555852737854,-1.1630213954630553,7.0623199594807158,-12.151038254624492,-6.1546508128289634,6.5032016123317771,null,132.91391294416377,135.45593781462838,133.85875458109075,131.52073901516778,126.1206246638183,125.30667857418881,null,null,0.62146975526951398,-2.1022974914550518,1.0987051072938292,-0.30233887459095515,-7.2350679693592448E-2,-0.78955490047157972,0.31256562053835912,-0.67193324938831878,0.42359162598618605,-0.65188663552969706,-0.35284077915068002,-3.3933051603427522E-2,-1.5614515610672328,0,-0.59709392714071807,-0.65965382573066966,0,-1.4162570982484857,5.8305555852737854,-1.1630213954630553,7.0623199594807158,-12.151038254624492,-6.1546508128289634,6.5032016123317771,null,132.91391294416377,135.71846325452537,134.12403627843892,131.78903302120568,128.35042783750976,127.59534729650797]
[617,-2.6191831435974176,2.9561718188155885,2.2216338796069279,4.4155690973926962,null,null,-2.6215479076527006,-4.5310674405381404,0.82578539344185975,-1.2774142491038065,2.7734888908808277,3.4753054621162911,0.42102402293981989,-0.79882450462603383,0.51662550791700435,0.2268925961362589,-4.2526790520313718E-2,2.3009983199697714E-3,1.0241438566082652,-2.0008746982908621,-1.1533622914237016,-0.26847816003424718,1.8182086730683382,1.4207302119108625,7.4552358537276735,2.6978699745252337,9.4453218597329212,8.0108486747397745,-8.3345328212878904,-17.661727193049771,null,134.96682226463378,143.19122836620016,142.74986801802621,142.78055555504221,134.1383167176183,125.13590531913671,null,null,-2.6215479076527006,-4.5310674405381404,0.82578539344185975,-1.2774142491038065,2.7734888908808277,3.4753054621162911,0.42102402293981989,-0.79882450462603383,0.51662550791700435,0.2268925961362589,-4.2526790520313718E-2,2.3009983199697714E-3,0,-2.0008746982908621,-1.1533622914237016,-0.26847816003424718,0,0,7.4552358537276735,2.6978699745252337,9.4453218597329212,8.0108486747397745,-8.3345328212878904,-17.661727193049771,null,135.99096612124202,144.27643115425829,143.85039271553592,143.91407569103501,137.07641128674612,129.45044206179392]
[618,4.7189616223283091,2.597651817051096,2.4667842350254712,-4.2120468880992075,null,null,4.716596858273026,-1.7478808139925739,2.5535028010784302,-2.2063007389526841,3.3058396204634786,0.23327131654339878,6.2504021175327384E-2,0.44671612575186392,0.50643925625267894,-0.75231756182168175,4.2948257843013149E-2,-0.78749282095059092,1.2692942120268085,-0.42913635926795535,-0.56500093974168397,1.0034142939774924,-0.75310581456327663,-0.69226798591019467,-1.1723801317642306,10.297140981161231,6.7380033868870424,-6.3320787542876822,2.7107192721909028,-5.9459168598208727,null,124.50390758899505,128.39036277231978,124.96795729899915,123.16530926630854,116.8121983718987,112.95171509536142,null,null,4.716596858273026,-1.7478808139925739,2.5535028010784302,-2.2063007389526841,3.3058396204634786,0.23327131654339878,6.2504021175327384E-2,0.44671612575186392,0.50643925625267894,-0.75231756182168175,4.2948257843013149E-2,-0.78749282095059092,0,-0.42913635926795535,-0.56500093974168397,0,-0.75310581456327663,-0.69226798591019467,-1.1723801317642306,10.297140981161231,6.7380033868870424,-6.3320787542876822,2.7107192721909028,-5.9459168598208727,null,125.77320180102186,129.71349009076448,126.28726152418625,125.52728366063657,119.13582620805168,115.29537348414446]
[619,2.5036315905654245,3.2484080260077559,0.11671896598128551,-0.50598530053032453,null,null,2.5012668265101414,-0.91686873353324605,-3.1676287044061571,1.0564130367680409,-0.14694388929721555,0.69849992112528003,0.71326023013198725,-0.20558399183146436,0.23677592521251789,0.56772313240161232,-0.76804747209805901,4.8262049208990909E-2,-1.0807710570173772,0.36970210312023188,-0.73322202953905402,-1.2600753541448819,1.1183028443775993,-1.3074889715336844,2.5336814558046523,7.7059547338880776,3.2199680019506083,3.2165108200238555,-9.1683242911419747,1.9117237605299033,null,130.46567541092728,131.82161713020119,135.87619107081872,133.95651571299831,128.97766620012737,126.30119095509836,null,null,2.5012668265101414,-0.91686873353324605,-3.1676287044061571,1.0564130367680409,-0.14694388929721555,0.69849992112528003,0.71326023013198725,-0.20558399183146436,0.23677592521251789,0.56772313240161232,-0.76804747209805901,4.8262049208990909E-2,-1.0807710570173772,0,-0.73322202953905402,-1.2600753541448819,0,-1.3074889715336844,2.5336814558046523,7.7059547338880776,3.2199680019506083,3.2165108200238555,-9.1683242911419747,1.9117237605299033,null,130.46567541092728,132.19131923332142,136.26535062571301,134.34950712055178,130.49261612486612,127.83464940270567]
[620,-0.82887418694437265,2.4400084631742804,2.3583024591194324E-2,-4.1965065570310163,null,null,-0.8312389509996555,3.090951307082487,1.4599787536136666,1.1105223001149793,-2.0967106117962055,-0.15077989308269613,-9.5139332701488222E-2,0.63450762189284182,0.11365383697212428,-6.3319963030135096E-2,1.4885219238578884E-2,-0.30961373359963895,-1.1739069984074684,-1.1945343649783025,1.3277826823395813,0.82372864279258096,-1.23980694714606,3.8307853071162912E-2,-1.1568398006960394,19.063824723494875,0.8373296268631627,1.1618210720029158,0.81775067835684423,-17.09169525113758,null,133.97109457967372,132.75907377470125,128.33459706562081,123.3984397276332,124.09776553716566,120.63210650661564,null,null,-0.8312389509996555,3.090951307082487,1.4599787536136666,1.1105223001149793,-2.0967106117962055,-0.15077989308269613,-9.5139332701488222E-2,0.63450762189284182,0.11365383697212428,-6.3319963030135096E-2,1.4885219238578884E-2,-0.30961373359963895,-1.1739069984074684,-1.1945343649783025,0,0,-1.23980694714606,0,-1.1568398006960394,19.063824723494875,0.8373296268631627,1.1618210720029158,0.81775067835684423,-17.09169525113758,null,133.97109457967372,132.75907377470125,129.66237974796039,125.55414360970063,126.33323761691875,122.94429844095045]
[621,-4.8073437828500909,1.8656729218309556,0.58498114867892526,-9.5666830089515908,null,null,-4.809708546905374,-0.89281477296434597,-3.2291468002573787,-1.0704771818401293,-2.9968439221978604,-1.6053981362278225,-0.6694748740448131,-0.13935438419791746,-0.19833722321455394,-0.6724590532276884,0.7162584485380652,-1.4177168204911574,-0.61250887431973744,1.0410167977873526,-0.76993445112043724,-1.0880909599947586E-2,-0.75932759981251685,1.3393089979763886,-6.5270162526166136,-2.6715249497790432,-1.1190481814620141,-18.883535188598962,14.956434965938019,-15.53772032945508,null,138.33339352189171,139.28954899608985,143.24656607124669,141.44617532644699,144.68273643169636,140.8094852027408,null,null,-4.809708546905374,-0.89281477296434597,-3.2291468002573787,-1.0704771818401293,-2.9968439221978604,-1.6053981362278225,-0.6694748740448131,-0.13935438419791746,-0.19833722321455394,-0.6724590532276884,0.7162584485380652,-1.4177168204911574,-0.61250887431973744,0,-0.76993445112043724,-1.0880909599947586E-2,-0.75932759981251685,0,-6.5270162526166136,-2.6715249497790432,-1.1190481814620141,-18.883535188598962,14.956434965938019,-15.53772032945508,null,138.33339352189171,140.33056579387718,144.33843070022107,142.55866873825204,145.85487798471456,143.34544894760921]
[622,2.3246619456584665,2.4716523239891268,1.8797841000128759,-1.238025441803178,null,null,2.3222971816031834,-1.4507068676569357,0.17736871446098221,-2.2258369484096425,2.3295929638602941,-0.40713926358356534,-6.3495471886641841E-2,-0.88899357467355067,-0.18328804139457588,0.33932846255635463,-0.21310754517961561,-0.2352140487850547,0.68229407701421318,-2.2951296621477186,0.12377490404981106,-0.86488226482953312,0.30575389520737595,2.1745750077884125,1.8016413145317989,-11.001279600203304,-0.48342754619049666,20.723158585003866,-10.652747607749536,1.6751553672168882,null,127.95399650326348,131.73242679593332,129.79704686882616,131.46143638515795,124.807417334831,119.63270414997216,null,null,2.3222971816031834,-1.4507068676569357,0.17736871446098221,-2.2258369484096425,2.3295929638602941,-0.40713926358356534,-6.3495471886641841E-2,-0.88899357467355067,-0.18328804139457588,0.33932846255635463,-0.21310754517961561,-0.2352140487850547,0,-2.2951296621477186,0,-0.86488226482953312,0,0,1.8016413145317989,-11.001279600203304,-0.48342754619049666,20.723158585003866,-10.652747607749536,1.6751553672168882,null,128.63629058027769,132.43235183541719,130.6303362702659,132.32886164386551,125.97240379598369,122.99615742256078]
[623,-4.4007088655760462,2.5376948963214754,-2.2158423157736706,16.570229718939736,null,null,-4.4030736296313293,1.8227979401007282,0.93452242448161038,-2.6716395515332492,-3.8749104868472544,-4.0955227512251779,2.5471004457067181E-3,0.37301015382047042,0.50678054929057037,-0.25541817490254592,-0.69037996505395482,-0.63054062815943501,-3.4133323387723333,1.3424697279698119,0.91247180411526685,1.3165501831320903,1.1130753554200972,0.41081427138490278,19.609896475274713,13.484976687285329,10.762001626164976,-3.2205920617947936,1.9585792443049446,-7.4854958456981056,null,141.44188227457721,139.04083853250188,136.3112989305462,135.88068544964057,136.27558711266443,137.82742977396066,null,null,-4.4030736296313293,1.8227979401007282,0.93452242448161038,-2.6716395515332492,-3.8749104868472544,-4.0955227512251779,2.5471004457067181E-3,0.37301015382047042,0.50678054929057037,-0.25541817490254592,-0.69037996505395482,-0.63054062815943501,-3.4133323387723333,0,0,0,0,0,19.609896475274713,13.484976687285329,10.762001626164976,-3.2205920617947936,1.9585792443049446,-7.4854958456981056,null,141.44188227457721,140.38330826047169,138.58361370360203,139.55962846466534,141.2466947552029,143.48375541474553]
[624,-0.49072675711652564,2.5094188202794494,-0.95506487347574831,0.8700505946793391,null,null,-0.49309152117180849,-2.405729284027156,-0.5766921656859243,-0.69196727515137646,-1.9650684289078253,2.4739179123828299,-2.5728975596319259E-2,-5.0358210906595424E-2,0.5370348555440998,-0.1048941205962457,0.38273860834744511,0.68728457263987019,-2.152554896474411,-0.22946379656017379,-1.6006409024806887,0.71060944160627693,0.42622560817108202,-0.58438130577037684,3.9097173510143159,0.86269594439081354,7.8632650761035556,8.0341241129966683,10.3195264432219,15.585650264418836,null,134.57649825938634,138.94866699174258,140.88963932640277,138.57770998585772,138.49509163354469,133.66473048919227,null,null,-0.49309152117180849,-2.405729284027156,-0.5766921656859243,-0.69196727515137646,-1.9650684289078253,2.4739179123828299,-2.5728975596319259E-2,-5.0358210906595424E-2,0.5370348555440998,-0.1048941205962457,0.38273860834744511,0.68728457263987019,-2.152554896474411,-0.22946379656017379,-1.6006409024806887,0,0,-0.58438130577037684,3.9097173510143159,0.86269594439081354,7.8632650761035556,8.0341241129966683,10.3195264432219,15.585650264418836,null,134.57649825938634,138.94866699174258,140.88963932640277,139.28831942746399,139.65987484419128,134.83073297449681]
[625,2.1517465148607098,3.260871555695894,0.95718318778924394,16.225719595742294,null,null,2.1493817508054267,2.1073126100914732,4.3835901775642032,2.8038366607881366,-2.0096630367170376,3.1155010070270044,0.72572375982012538,5.9411363683301577E-2,0.14621215508124319,0.64851404938354529,-0.41008412950566742,0.10206154883327123,-0.24030683520941876,1.3999440728389225,1.724462515502645E-2,-1.3161946314773756,-0.74644829197462548,2.5365434627726473,19.265386352077272,1.7209150203617134,-8.557702056187777,2.8467770343221117,-10.387509078947499,2.8156650868920083,null,130.09857297603301,126.82026737488405,120.19215400587369,116.23197144548772,115.57021539999683,106.23502048801114,null,null,2.1493817508054267,2.1073126100914732,4.3835901775642032,2.8038366607881366,-2.0096630367170376,3.1155010070270044,0.72572375982012538,5.9411363683301577E-2,0.14621215508124319,0.64851404938354529,-0.41008412950566742,0.10206154883327123,-0.24030683520941876,0,0,-1.3161946314773756,-0.74644829197462548,0,19.265386352077272,1.7209150203617134,-8.557702056187777,2.8467770343221117,-10.387509078947499,2.8156650868920083,null,130.09857297603301,128.22021144772299,121.57628768733979,117.60736765640364,116.98937585755205,110.17551073741265]
[626,3.2472361186178449,2.351232815835028,0.45901957181761399,1.7803177218982946,null,null,3.2448713545625618,3.960243428243241,-1.3670416300830566,-2.381742999003587,2.1309702034447722,-2.0556264622406193,-0.18391498004074069,-0.84659003694153068,0.39552370185907249,3.1444386001944213E-2,2.2626398174732554E-2,-0.35069601291245389,-0.7384704511810487,2.1063773951118239,1.7758107298158725,-0.81481795410219293,1.2962673553051456,-2.0548010507886425,4.8199844782332715,-21.922233806753137,2.284202622233459,13.365617251232255,-5.4499140402373563,-5.6349681184072935,null,128.04410338425447,120.68743187641695,119.54466180753421,120.56322399420347,113.52524933246634,114.14261370136948,null,null,3.2448713545625618,3.960243428243241,-1.3670416300830566,-2.381742999003587,2.1309702034447722,-2.0556264622406193,-0.18391498004074069,-0.84659003694153068,0.39552370185907249,3.1444386001944213E-2,2.2626398174732554E-2,-0.35069601291245389,-0.7384704511810487,0,0,-0.81481795410219293,0,-2.0548010507886425,4.8199844782332715,-21.922233806753137,2.284202622233459,13.365617251232255,-5.4499140402373563,-5.6349681184072935,null,128.04410338425447,122.79380927152879,123.50101664485943,124.67583443812292,118.91246369696357,119.72544627574656]
[627,1.9734155931507038,2.1891213338296573,1.4136508096223357,-2.739847334646242,null,null,1.971050829095421,2.6487867209506124,-1.1728491732125368,-1.7704782336899927,-1.0062329027344878,1.0911560641636493,-0.34602646204611132,0.38653401636780016,-0.23097723419945426,-0.55982925681857321,-0.70993587767531885,-0.48597048399742704,0.216160786623673,-1.1403255553911118,-1.2716316977274789,-0.80381137983968109,-0.63574093272417997,-0.78136716362649095,0.29981942168873488,6.2796752781085248,-4.5991100731220467,-5.0372121113798745,-9.4094711158177073,-8.8211520725917101,null,128.51702967932516,127.51352575841723,128.60214253415367,128.38401988665032,126.29076680115708,121.90506469119109,null,null,1.971050829095421,2.6487867209506124,-1.1728491732125368,-1.7704782336899927,-1.0062329027344878,1.0911560641636493,-0.34602646204611132,0.38653401636780016,-0.23097723419945426,-0.55982925681857321,-0.70993587767531885,-0.48597048399742704,0,-1.1403255553911118,-1.2716316977274789,-0.80381137983968109,-0.63574093272417997,-0.78136716362649095,0.29981942168873488,6.2796752781085248,-4.5991100731220467,-5.0372121113798745,-9.4094711158177073,-8.8211520725917101,null,128.73319046594884,127.72914712603635,128.82356969973662,128.6114659814439,126.52242513891258,122.13744327199444]
[628,-3.1667040554568682,1.5446811422924016,1.3025944867249555,-14.242860121989198,null,null,-3.1690688195121512,-0.7238652013345287,-1.153698821855565,0.94137299538605768,-3.4706432874158684,3.5875553079864306,-0.99046665358336705,-0.60244733451158972,-0.26380350987428569,-0.33979631295924362,-0.35818298658882153,0.75579850819254313,0.10510446372629278,1.1148208954386725,-0.27511395138045058,1.182845157661109,-0.95843652682613556,0.20076860046622169,-11.20319336565422,-10.539013106518471,0.81482148494893458,-1.9938435989558987,-0.68131275191589724,13.692353271379641,null,134.79023369998765,134.71673122032743,134.93200080347779,129.51675759013662,131.55203505480119,124.61572732246255,null,null,-3.1690688195121512,-0.7238652013345287,-1.153698821855565,0.94137299538605768,-3.4706432874158684,3.5875553079864306,-0.99046665358336705,-0.60244733451158972,-0.26380350987428569,-0.33979631295924362,-0.35818298658882153,0.75579850819254313,0,0,-0.27511395138045058,0,-0.95843652682613556,0,-11.20319336565422,-10.539013106518471,0.81482148494893458,-1.9938435989558987,-0.68131275191589724,13.692353271379641,null,134.89533816371394,135.9388901641789,136.18642532817651,131.95667920880763,134.1084450093237,127.35005648401464]
[629,-2.2839886755976075,2.7250504346258957,-1.6032680786195188,3.8173326833699384,null,null,-2.2863534396528906,1.1375207522302748,-2.8298134585484394,-2.2261106264515487,5.9438638792270995,-2.0701570347895903,0.18990263875012703,-1.1464065614431207,-1.2798105301312188,0.44893981918940584,0.47364336760936743,-0.44190788978182427,-2.8007581016181815,3.2075508926373075,-2.188057792641922,-2.9242603048251539,2.9006940604822127,-0.17347975152741379,6.8569994397049152,-28.356234219950004,-4.0158934502986856,15.283504726749912,13.441860309762978,-7.7994344860454934,null,138.00670040092919,132.59717222387076,135.62021399479042,139.7328116049955,126.63935078167614,125.75430038841435,null,null,-2.2863534396528906,1.1375207522302748,-2.8298134585484394,-2.2261106264515487,5.9438638792270995,-2.0701570347895903,0.18990263875012703,-1.1464065614431207,-1.2798105301312188,0.44893981918940584,0.47364336760936743,-0.44190788978182427,-2.8007581016181815,0,-2.188057792641922,-2.9242603048251539,0,-0.17347975152741379,6.8569994397049152,-28.356234219950004,-4.0158934502986856,15.283504726749912,13.441860309762978,-7.7994344860454934,null,138.00670040092919,135.80472311650806,138.93544545352273,143.18752580551049,132.86901091957128,132.20538350576686]
[630,-2.8418147813196852,2.5937134451361876,0.70592033197805071,1.8484512430123448,null,null,-2.8441795453749683,2.4718073573522363E-3,-0.8670921583387563,3.0013255918954722,-1.047724442757612,1.7905537000423111,5.8565649260418962E-2,-0.42327526363991685,0.56603869284841091,0.38485917200467501,7.4814083053056368E-2,0.10930252198850576,-0.49156969102061199,3.0270805203943096E-2,-1.5011476487467459,1.5109386900735919,-0.80765463853735664,0.93111535120227851,4.8881179993473216,1.1924151246382184,9.2290362982217005,-3.4785750604176173,11.772922125949471,2.5437832815492687,null,136.32008983566914,136.60243245206101,138.82384715229131,131.30738601941542,130.5222914239518,124.3025476249347,null,null,-2.8441795453749683,2.4718073573522363E-3,-0.8670921583387563,3.0013255918954722,-1.047724442757612,1.7905537000423111,5.8565649260418962E-2,-0.42327526363991685,0.56603869284841091,0.38485917200467501,7.4814083053056368E-2,0.10930252198850576,-0.49156969102061199,0,-1.5011476487467459,0,-0.80765463853735664,0,4.8881179993473216,1.1924151246382184,9.2290362982217005,-3.4785750604176173,11.772922125949471,2.5437832815492687,null,136.32008983566914,136.63270325726495,138.85507896035037,132.84922178510135,132.1053878659452,126.82004742985656]
[631,3.5511050876949814E-2,3.0277475959813498,3.8126505675730913,8.551894688658944,null,null,3.314628682166694E-2,0.26249259679428727,3.1810308287878462,0.58482820155017301,-1.4722551719233969,0.71064722361625443,0.49259980010558113,-0.31447762678383695,0.68431617225567942,-0.1546271599048934,-0.18874718420591741,-1.9714968346177475E-2,2.6151605445744286,0.32371357899749165,1.5101421534934021,-1.5614168827881754,1.6157476867270679,-0.21669886628820789,11.591561444993921,-11.56491588646816,6.6605914252746929,-0.68503552430571624,-12.546650720628971,-6.8953237111632042,null,129.76327908456273,129.44995279944462,123.39320271688376,121.35416832071567,118.08859537746658,114.09527978731583,null,null,3.314628682166694E-2,0.26249259679428727,3.1810308287878462,0.58482820155017301,-1.4722551719233969,0.71064722361625443,0.49259980010558113,-0.31447762678383695,0.68431617225567942,-0.1546271599048934,-0.18874718420591741,-1.9714968346177475E-2,0,0,0,-1.5614168827881754,0,-0.21669886628820789,11.591561444993921,-11.56491588646816,6.6605914252746929,-0.68503552430571624,-12.546650720628971,-6.8953237111632042,null,132.37843962913715,132.42577820390602,127.85778714192935,125.85193873498348,124.33023373567625,120.40825740719485]
[632,0.26515668774082279,3.1274045373975361,8.2695688039525761E-2,11.070670282538263,null,null,0.26279192368553994,1.1758874528099277,-0.42855329325743002,-1.8774695544044169,-2.3029720343040405,-0.42937502551214429,0.59225674152176744,-0.50890313297100143,0.41987413056635914,8.4345199579590968E-2,0.20550093574702766,0.27394429016018362,-1.1147943349591369,0.15934122336122813,-0.84661651665789861,-2.5034692122714648,-1.0788484089251933,-0.12415123209973,14.11033703887324,-8.2021246816027311,8.8759092071596797,16.923682403299622,12.585204697421389,1.2569172258138654,null,133.31038617837146,131.74572434820485,132.37470774413137,134.96178200448864,136.47893481283,134.56262243271573,null,null,0.26279192368553994,1.1758874528099277,-0.42855329325743002,-1.8774695544044169,-2.3029720343040405,-0.42937502551214429,0.59225674152176744,-0.50890313297100143,0.41987413056635914,8.4345199579590968E-2,0.20550093574702766,0.27394429016018362,-1.1147943349591369,0,-0.84661651665789861,-2.5034692122714648,-1.0788484089251933,-0.12415123209973,14.11033703887324,-8.2021246816027311,8.8759092071596797,16.923682403299622,12.585204697421389,1.2569172258138654,null,133.31038617837146,131.90506557156607,132.5381596780241,135.13091542070444,136.65501711619345,134.74324520372079]
[633,0.8846564072370261,2.149291935458665,1.7297216196161462,-7.2651308876261744,null,null,0.88229164318174325,1.371913430671575,2.9907935284437697,3.2493205198265871,1.1398834750873885,2.4211722517093106,-0.38585586041710362,0.42221307310782707,3.6444139123273711E-2,0.96441704329371403,0.40615402876143536,0.15535892617460112,0.53223159661748354,2.489672210341487E-2,1.2121956797681026,-0.24217335742068991,5.68161595449721E-2,-0.69098510573536254,-4.2254641312911971,-4.2384919377469554,-5.587985570773526,12.192738503207641,13.681889721548863,-3.8492450311383002,null,129.57670342754636,129.06672735921404,122.74132238056261,117.54234203554991,113.32946721788619,108.05535283985644,null,null,0.88229164318174325,1.371913430671575,2.9907935284437697,3.2493205198265871,1.1398834750873885,2.4211722517093106,-0.38585586041710362,0.42221307310782707,3.6444139123273711E-2,0.96441704329371403,0.40615402876143536,0.15535892617460112,0,0,0,-0.24217335742068991,0,-0.69098510573536254,-4.2254641312911971,-4.2384919377469554,-5.587985570773526,12.192738503207641,13.681889721548863,-3.8492450311383002,null,130.10893502416383,129.62935163666097,124.50961761918711,119.29733269608842,115.15546678699721,109.87482075543623]
[634,4.1796432747639791,3.2230862801007238,0.12483936515524108,-5.7034302887554347,null,null,4.177278510708696,-1.8231017406533387,-3.7519232338992525,-1.8486872975868431,0.15895027549379162,-2.8630899484020911,0.68793848422495518,-0.63173291868511017,-0.76767874636601707,-0.27842500188539798,0.86246281793932189,-1.0434624312869296,-1.0726506578434216,-0.88560882784387629,0.66349745518027659,-0.83412732992943273,1.0576725179989843,0.1881994577961843,-2.6637635324204578,1.2718603100512205,-18.435431243803556,-6.7886374336684145,20.649529181151166,-6.4946398958465412,null,128.28981583744513,131.49643593086128,133.61095199885011,134.04479818594623,130.8719548748187,130.06787071936458,null,null,4.177278510708696,-1.8231017406533387,-3.7519232338992525,-1.8486872975868431,0.15895027549379162,-2.8630899484020911,0.68793848422495518,-0.63173291868511017,-0.76767874636601707,-0.27842500188539798,0.86246281793932189,-1.0434624312869296,-1.0726506578434216,-0.88560882784387629,0,-0.83412732992943273,0,0,-2.6637635324204578,1.2718603100512205,-18.435431243803556,-6.7886374336684145,20.649529181151166,-6.4946398958465412,null,128.28981583744513,131.49643593086128,134.27444945403039,134.72874206302231,132.62883476565287,132.07931813754516]
[635,0.9463750442707074,2.620807048316153,2.8245862066197205,-4.2446422120503815,null,null,0.94401028021542455,-1.1553369969558078,-1.075081702973598,-0.56273430476992059,0.59353947661914719,-2.4698156248672825,8.5659252440384304E-2,-0.14326660206053354,-4.5804294398857248E-2,-0.10903146677164166,0.16418930795301678,-3.7201900739099347E-2,1.6270961836210578,-1.7280858885299601,0.3269647890463232,-1.4473007699618301,1.0810040986011051,0.59405796469493177,-1.2049754557154047,2.0621983833223618,6.9786510544602285,-11.979145404123692,8.9409151650778362,6.6724079921476598,null,129.00389514115892,132.81587316680668,132.56127287128606,132.05601549873904,127.33613829946917,126.76405746867611,null,null,0.94401028021542455,-1.1553369969558078,-1.075081702973598,-0.56273430476992059,0.59353947661914719,-2.4698156248672825,8.5659252440384304E-2,-0.14326660206053354,-4.5804294398857248E-2,-0.10903146677164166,0.16418930795301678,-3.7201900739099347E-2,0,-1.7280858885299601,0,-1.4473007699618301,0,0,-1.2049754557154047,2.0621983833223618,6.9786510544602285,-11.979145404123692,8.9409151650778362,6.6724079921476598,null,130.63099132477998,134.4922476041728,134.61117130427886,134.14557999907996,130.52993173078619,130.69190664767785]
[636,4.639618296800367,2.7681037596849167,1.7106898920196776,-6.2600405628745399,null,null,4.6372535327450839,1.615755027055167,1.2021526409768453,3.3048126801401501,6.5074343996668444,1.4452921960060601,0.23295596380914807,-0.17662512134920272,-0.14821932861237652,-0.3295685941646922,0.44399225218292537,-0.19072116927224458,0.51319986902101489,2.1043052410001097,-0.47004615915540748,1.3842603541902547,0.86297509517262405,1.6814929551397477,-3.2203738065395631,-12.781259900297789,2.2164579229272485,-8.054902326247829,5.9739206160105045,-10.059988907599491,null,125.5683146559922,121.90075646100105,119.22797847304457,110.89281697727262,100.29827324933868,93.310282209345146,null,null,4.6372535327450839,1.615755027055167,1.2021526409768453,3.3048126801401501,6.5074343996668444,1.4452921960060601,0.23295596380914807,-0.17662512134920272,-0.14821932861237652,-0.3295685941646922,0.44399225218292537,-0.19072116927224458,0,0,-0.47004615915540748,0,0,0,-3.2203738065395631,-12.781259900297789,2.2164579229272485,-8.054902326247829,5.9739206160105045,-10.059988907599491,null,126.0815145250132,124.51932365750231,121.85671927440774,114.85216983503349,104.95547100799617,99.660730743708186]
[637,2.4136312556417643,2.4078141446105445,1.5711366307069108,-17.286421813483081,null,null,2.4112664915864812,4.5232278332180194,2.7045342497129421,-0.17730082839665043,-7.6818037202383213E-2,0.36860822830784268,-0.12733365126522411,-0.52050664793522161,-0.18595661544096664,-0.32596611036233103,-6.8634035035963326E-2,-0.68875426586522948,0.37364660770824809,2.4082539469348303,-1.5165821848960763,0.3801387140714092,0.33702189619728129,-0.78396957461253736,-14.246755057148103,-18.255916043714556,-5.6322132481696396,-3.1524166859868719,-0.40344363224503876,-9.5685093273717605,null,128.06736179859189,120.13832459802566,116.71533128004444,113.37284856791851,109.68719641933062,105.81621086679584,null,null,2.4112664915864812,4.5232278332180194,2.7045342497129421,-0.17730082839665043,-7.6818037202383213E-2,0.36860822830784268,-0.12733365126522411,-0.52050664793522161,-0.18595661544096664,-0.32596611036233103,-6.8634035035963326E-2,-0.68875426586522948,0,0,-1.5165821848960763,0,0,-0.78396957461253736,-14.246755057148103,-18.255916043714556,-5.6322132481696396,-3.1524166859868719,-0.40344363224503876,-9.5685093273717605,null,128.44100840630011,122.90943693293765,119.45592393376617,116.53010015099119,113.23042744700325,109.38866845263811]
[638,1.2071826506102521,2.6822506027152699,1.3616720288101971,-6.5393425145223016,null,null,1.2048178865549692,1.6957824224532603,1.723433708537323,-3.9880918155367026E-2,1.3643758053069421,0.48775523274876553,0.14710280683950128,0.19272969173149335,3.837879842682268E-2,0.89091783741292252,-7.7032359650492044E-2,0.46858363897562283,0.16418200581153441,0.731684823743048,2.0606581579902059,0.27423858786647815,-0.2110693380664872,-1.3523897767210964,-3.4996757581873248,4.4451558993677409,3.6219826947279001,17.634971995137956,9.7639648132146313,6.542262131947056,null,130.1996298532712,128.28177926294291,122.68285014814633,120.83011797879321,116.07750173440563,114.01162974239369,null,null,1.2048178865549692,1.6957824224532603,1.723433708537323,-3.9880918155367026E-2,1.3643758053069421,0.48775523274876553,0.14710280683950128,0.19272969173149335,3.837879842682268E-2,0.89091783741292252,-7.7032359650492044E-2,0.46858363897562283,0,0,0,0,-0.2110693380664872,-1.3523897767210964,-3.4996757581873248,4.4451558993677409,3.6219826947279001,17.634971995137956,9.7639648132146313,6.542262131947056,null,130.36381185908274,129.17844929477866,125.64072466141801,124.13309400308067,119.38438532456526,117.37952034957125]
[639,2.2894921815591411,2.6597793594482826,0.5466292391399622,-8.1849854436383218,null,null,2.2871274175038581,-1.7892059947622367,1.1781663217347893,3.3618512827449631,0.58962666248110895,-2.8810283168476918,0.12463156357251393,-0.27633873469680825,0.74765137951864213,0.22525207970823713,0.2598201391662287,0.13812944643334912,-0.6508607838587005,-0.46385867645236145,0.49667414378812902,0.9276286383400647,0.84505684132553771,1.3396085918631391,-5.1453186873033445,5.983027437418345,5.4578415480932119,-9.6219275731704617,4.5335796128398922,10.825312286064634,null,129.57022639436974,132.81596812057157,130.4139700198088,122.92827073416825,118.46292050622178,117.4847731486479,null,null,2.2871274175038581,-1.7892059947622367,1.1781663217347893,3.3618512827449631,0.58962666248110895,-2.8810283168476918,0.12463156357251393,-0.27633873469680825,0.74765137951864213,0.22525207970823713,0.2598201391662287,0.13812944643334912,-0.6508607838587005,-0.46385867645236145,0,0,0,0,-5.1453186873033445,5.983027437418345,5.4578415480932119,-9.6219275731704617,4.5335796128398922,10.825312286064634,null,129.57022639436974,132.81596812057157,130.91064416359694,124.34480270325325,120.74163676388697,121.21699595319002]
[640,-3.1706872902005934,2.5981104710371818,1.7629403784803244,9.0751180883620997E-2,null,null,-3.1730520542558764,1.0011249862305982,1.7269588368380322,-0.9306815683386559,3.0562095468430708,3.4950737689366007,6.2962675161413184E-2,0.40132093783181233,0.96927973564823899,0.28111986437646053,0.64830793383299712,-7.1271375980759721E-2,0.56545035548166167,-0.87068593088887813,0.78556960208752358,0.49435477911864201,-0.41309925512853918,0.18279524286966731,3.1304179372185978,8.4704050789211109,8.0882407822780298,2.7377524446910866,17.204863162711732,-10.765767709932422,null,135.74285497625786,136.664032079131,133.57832107300959,132.16847872928855,126.40587817486133,118.64562129112137,null,null,-3.1730520542558764,1.0011249862305982,1.7269588368380322,-0.9306815683386559,3.0562095468430708,3.4950737689366007,6.2962675161413184E-2,0.40132093783181233,0.96927973564823899,0.28111986437646053,0.64830793383299712,-7.1271375980759721E-2,0,-0.87068593088887813,0,0,-0.41309925512853918,0,3.1304179372185978,8.4704050789211109,8.0882407822780298,2.7377524446910866,17.204863162711732,-10.765767709932422,null,136.30830533173952,137.23728715367159,134.9426670957258,134.06397143226462,128.28603886752717,120.67856529360861]
[641,0.65715413009462786,2.8702263148036407,-0.2663816901557281,14.106121817522546,null,null,0.65478936603934501,1.6778192753824737,-2.3377268619673055,-3.2029904989219755,-5.692188744686856E-2,-0.14710520658283163,0.33507851892787199,0.73003694208464287,-0.84352543674186453,1.0753191710201282E-2,-0.16673755475553032,0.22506603527505442,-1.4638717131543908,0.61873909393096582,1.215573908492213,-0.88304167445590609,0.46585062054596049,2.543562829838049,17.145788573857523,13.359650654229524,-22.154050730785915,8.0778109335897597,6.0680505818570714,3.4010555982637785,null,{"$f":"S$53*(1+(T$55+N709)/100)*((1-S$62)+S$62*((1+(T$57+Z709)/100)))/(1+(T$54+H709)/100)-(T$56+T709)+T$58","v":132.80059649903828},{"$f":"AG709*(1+(U$55+O709)/100)*((1-T$62)+T$62*((1+(U$57+AA709)/100)))/(1+(U$54+I709)/100)-(U$56+U709)+U$58","v":131.72846000330406},{"$f":"AH709*(1+(V$55+P709)/100)*((1-U$62)+U$62*((1+(V$57+AB709)/100)))/(1+(V$54+J709)/100)-(V$56+V709)+V$58","v":131.22220578730295},{"$f":"AI709*(1+(W$55+Q709)/100)*((1-V$62)+V$62*((1+(W$57+AC709)/100)))/(1+(W$54+K709)/100)-(W$56+W709)+W$58","v":133.88333301749628},{"$f":"AJ709*(1+(X$55+R709)/100)*((1-W$62)+W$62*((1+(X$57+AD709)/100)))/(1+(X$54+L709)/100)-(X$56+X709)+X$58","v":130.23060096182337},{"$f":"AK709*(1+(Y$55+S709)/100)*((1-X$62)+X$62*((1+(Y$57+AE709)/100)))/(1+(Y$54+M709)/100)-(Y$56+Y709)+Y$58","v":125.04931165447607},null,null,0.65478936603934501,1.6778192753824737,-2.3377268619673055,-3.2029904989219755,-5.692188744686856E-2,-0.14710520658283163,0.33507851892787199,0.73003694208464287,-0.84352543674186453,1.0753191710201282E-2,-0.16673755475553032,0.22506603527505442,-1.4638717131543908,0,0,-0.88304167445590609,0,0,17.145788573857523,13.359650654229524,-22.154050730785915,8.0778109335897597,6.0680505818570714,3.4010555982637785,null,132.80059649903828,132.34719909723501,133.07683718387483,135.826945350838,132.66793334940888,130.08489341498421]
[642,-2.6989820557958182,2.8341120178684318,4.3491625532371403E-2,1.3596061599233411,null,null,{"$f":"IF($B$42=\"On\",$B710-$D$15,0)","v":-2.7013468198511013},{"$f":"IF($B$42=\"On\",$B1710-$D$15,0)","v":-2.2457688027820271},{"$f":"IF($B$42=\"On\",$B2710-$D$15,0)","v":3.9160132710753079},{"$f":"IF($B$42=\"On\",$B3710-$D$15,0)","v":-3.4294285709893839},{"$f":"IF($B$42=\"On\",$B4710-$D$15,0)","v":-3.444782396727692},{"$f":"IF($B$42=\"On\",$B5710-$D$15,0)","v":-2.2909028410975503},{"$f":"IF($B$43=\"On\",$C710-$D$16,0)","v":0.29896422199266315},{"$f":"IF($B$43=\"On\",$C1710-$D$16,0)","v":-0.34174672160533781},{"$f":"IF($B$43=\"On\",$C2710-$D$16,0)","v":0.53839415557738812},{"$f":"IF($B$43=\"On\",$C3710-$D$16,0)","v":0.32680881008834994},{"$f":"IF($B$43=\"On\",$C4710-$D$16,0)","v":-0.44714991257051162},{"$f":"IF($B$43=\"On\",$C5710-$D$16,0)","v":-0.54337994900884934},{"$f":"IF($B$44=\"On\",$D710-$D$17,0)","v":-1.1539983974662913},{"$f":"IF($B$44=\"On\",$D1710-$D$17,0)","v":1.3929914140207584},{"$f":"IF($B$44=\"On\",$D2710-$D$17,0)","v":-6.1729323785534973E-2},{"$f":"IF($B$44=\"On\",$D3710-$D$17,0)","v":-1.3202074665434478},{"$f":"IF($B$44=\"On\",$D4710-$D$17,0)","v":-1.3250242030555666},{"$f":"IF($B$44=\"On\",$D5710-$D$17,0)","v":0.75812598823393773},{"$f":"IF($B$45=\"On\",$E710-$D$18,0)","v":4.399272916258318},{"$f":"IF($B$45=\"On\",$E1710-$D$18,0)","v":4.8256613449832892},{"$f":"IF($B$45=\"On\",$E2710-$D$18,0)","v":-7.1728052798382826},{"$f":"IF($B$45=\"On\",$E3710-$D$18,0)","v":16.883973084819395},{"$f":"IF($B$45=\"On\",$E4710-$D$18,0)","v":-13.403301649159644},{"$f":"IF($B$45=\"On\",$E5710-$D$18,0)","v":-1.3388595624287967},null,137.09727072073215,139.32067267895343,133.60276896214251,137.56989089364353,140.19323524791849,139.03850847622516,null,null,{"$f":"IF($B$42=\"On\",MIN($B710-$D$15,$D$42),0)","v":-2.7013468198511013},{"$f":"IF($B$42=\"On\",MIN($B1710-$D$15,$D$42),0)","v":-2.2457688027820271},{"$f":"IF($B$42=\"On\",MIN($B2710-$D$15,$D$42),0)","v":3.9160132710753079},{"$f":"IF($B$42=\"On\",MIN($B3710-$D$15,$D$42),0)","v":-3.4294285709893839},{"$f":"IF($B$42=\"On\",MIN($B4710-$D$15,$D$42),0)","v":-3.444782396727692},{"$f":"IF($B$42=\"On\",MIN($B5710-$D$15,$D$42),0)","v":-2.2909028410975503},{"$f":"IF($B$43=\"On\",MAX($C710-$D$16,$D$43),0)","v":0.29896422199266315},{"$f":"IF($B$43=\"On\",MAX($C1710-$D$16,$D$43),0)","v":-0.34174672160533781},{"$f":"IF($B$43=\"On\",MAX($C2710-$D$16,$D$43),0)","v":0.53839415557738812},{"$f":"IF($B$43=\"On\",MAX($C3710-$D$16,$D$43),0)","v":0.32680881008834994},{"$f":"IF($B$43=\"On\",MAX($C4710-$D$16,$D$43),0)","v":-0.44714991257051162},{"$f":"IF($B$43=\"On\",MAX($C5710-$D$16,$D$43),0)","v":-0.54337994900884934},{"$f":"IF($B$44=\"On\",MIN($D710-$D$17,$D$44),0)","v":-1.1539983974662913},{"$f":"IF($B$44=\"On\",MIN($D1710-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D2710-$D$17,$D$44),0)","v":-6.1729323785534973E-2},{"$f":"IF($B$44=\"On\",MIN($D3710-$D$17,$D$44),0)","v":-1.3202074665434478},{"$f":"IF($B$44=\"On\",MIN($D4710-$D$17,$D$44),0)","v":-1.3250242030555666},{"$f":"IF($B$44=\"On\",MIN($D5710-$D$17,$D$44),0)","v":0},{"$f":"IF($B$45=\"On\",MAX($E710-$D$18,$D$45),0)","v":4.399272916258318},{"$f":"IF($B$45=\"On\",MAX($E1710-$D$18,$D$45),0)","v":4.8256613449832892},{"$f":"IF($B$45=\"On\",MAX($E2710-$D$18,$D$45),0)","v":-7.1728052798382826},{"$f":"IF($B$45=\"On\",MAX($E3710-$D$18,$D$45),0)","v":16.883973084819395},{"$f":"IF($B$45=\"On\",MAX($E4710-$D$18,$D$45),0)","v":-13.403301649159644},{"$f":"IF($B$45=\"On\",MAX($E5710-$D$18,$D$45),0)","v":-1.3388595624287967},null,{"$f":"S$53*(1+(T$55+AU710)/100)*((1-S$62)+S$62*((1+(T$57+BG710)/100)))/(1+(T$54+AO710)/100)-(T$56+BA710)+T$58","v":137.09727072073215},{"$f":"BN710*(1+(U$55+AV710)/100)*((1-T$62)+T$62*((1+(U$57+BH710)/100)))/(1+(U$54+AP710)/100)-(U$56+BB710)+U$58","v":140.71366409297417},{"$f":"BO710*(1+(V$55+AW710)/100)*((1-U$62)+U$62*((1+(V$57+BI710)/100)))/(1+(V$54+AQ710)/100)-(V$56+BC710)+V$58","v":134.97413169413593},{"$f":"BP710*(1+(W$55+AX710)/100)*((1-V$62)+V$62*((1+(W$57+BJ710)/100)))/(1+(W$54+AR710)/100)-(W$56+BD710)+W$58","v":139.01479417564758},{"$f":"BQ710*(1+(X$55+AY710)/100)*((1-W$62)+W$62*((1+(X$57+BK710)/100)))/(1+(X$54+AS710)/100)-(X$56+BE710)+X$58","v":141.70541006485564},{"$f":"BR710*(1+(Y$55+AZ710)/100)*((1-X$62)+X$62*((1+(Y$57+BL710)/100)))/(1+(Y$54+AT710)/100)-(Y$56+BF710)+Y$58","v":141.36450051236307}]
[{"$f":"A710+1","v":643},-0.70815841841390148,2.2343516919922797,2.2910055625470158,-20.777462148876257,null,null,-0.71052318246918433,0.9027665783301394,-3.2167950108484837,1.0503014486821054,1.2053762710422036,1.4016309372462485,-0.30079610388348899,-5.4948513540258315E-2,0.50547853091709838,0.27021872786124534,-0.29929700742103416,0.4294893270718001,1.0935155395483531,0.53957569916594306,-1.3064384835643799,-0.6940270900940253,0.11873247729132408,-0.43767860516507595,-17.73779539254128,12.878241160855083,14.39082863760872,10.736291572054421,-5.0500747445900682,-2.2481630681840064,null,131.2700669207702,130.25880407405734,135.23096775634633,132.35434190323386,127.20419282652161,123.22649792051165,null,null,-0.71052318246918433,0.9027665783301394,-3.2167950108484837,1.0503014486821054,1.2053762710422036,1.4016309372462485,-0.30079610388348899,-5.4948513540258315E-2,0.50547853091709838,0.27021872786124534,-0.29929700742103416,0.4294893270718001,0,0,-1.3064384835643799,-0.6940270900940253,0,-0.43767860516507595,-17.73779539254128,12.878241160855083,14.39082863760872,10.736291572054421,-5.0500747445900682,-2.2481630681840064,null,132.36358246031855,131.90315312880315,136.96724461565077,134.10277762445898,129.07235465251313,125.11146593965471]
[644,1.3072566190730188,2.128922472968938,2.3564535573470433,-12.910602644030131,null,null,1.304891855017736,-2.2067809701060597,-0.14624819396122202,-2.1025439281593687,-3.1897486192387747,-3.5126962258169598,-0.40622532290683067,0.29886458927470017,-0.54030344462772351,-5.892717486197796E-4,-0.37225102248239139,-0.30499135942162114,1.1589635343483806,0.66500296596157438,1.03735365128352,-0.20081422827033135,-1.1361555073653185,-1.1762980903962399,-9.8709358876951541,11.404998665011298,-18.265174738289822,1.9425116780828144,-4.8242125105515381,6.9669084549905218,null,128.36669385685661,131.75338002286304,128.86689197444593,129.22140654248787,131.0145590849985,133.47490852859812,null,null,1.304891855017736,-2.2067809701060597,-0.14624819396122202,-2.1025439281593687,-3.1897486192387747,-3.5126962258169598,-0.40622532290683067,0.29886458927470017,-0.54030344462772351,-5.892717486197796E-4,-0.37225102248239139,-0.30499135942162114,0,0,0,-0.20081422827033135,-1.1361555073653185,-1.1762980903962399,-9.8709358876951541,11.404998665011298,-18.265174738289822,1.9425116780828144,-4.8242125105515381,6.9669084549905218,null,129.52565739120499,133.63038747075674,131.80643062881384,132.26750184723653,134.19651861402565,136.82308311858998]
[645,-1.2826843795912974,2.7009089399602892,1.1073553653799697,12.3444696478977,null,null,-1.2850491436465803,-1.1377972947179846,-1.6427707315442674,-0.12918607604962037,2.6253766269214074,0.66495261667053107,0.16576114408452058,5.0769483698881235E-2,-0.20301771054239559,0.20509074911539349,1.6098659734837817E-2,1.0794532879087031,-9.0134657618692993E-2,0.28456461592634197,-1.1154380812045877,0.2712293548234137,-0.45397420944442779,-1.4304595218062159,15.384136404232677,11.189175032937461,9.9146112422159316E-2,13.574984669496882,12.534864051356703,0.47540931454781443,null,133.85608997974336,136.03883029242664,137.89940077725714,135.60486284346487,129.58829151790377,128.39728380345207,null,null,-1.2850491436465803,-1.1377972947179846,-1.6427707315442674,-0.12918607604962037,2.6253766269214074,0.66495261667053107,0.16576114408452058,5.0769483698881235E-2,-0.20301771054239559,0.20509074911539349,1.6098659734837817E-2,1.0794532879087031,-9.0134657618692993E-2,0,-1.1154380812045877,0,-0.45397420944442779,-1.4304595218062159,15.384136404232677,11.189175032937461,9.9146112422159316E-2,13.574984669496882,12.534864051356703,0.47540931454781443,null,133.85608997974336,136.32339490835298,138.19308886533719,136.17509255969344,130.15278586827435,128.97457734420254]
[646,3.0979799202347036,2.4403080237155721,3.3780720121438272,-15.005135940547856,null,null,3.0956151561794205,1.6909115997642588,-2.2476515417260936,2.2533392055549868,-0.40873049196193662,1.9609964328213692,-9.4839772160196567E-2,-0.38476330741445963,-0.24215787676787981,0.16403233400755024,0.22492987832206923,-0.22727148385133722,2.1805819891451645,2.2565315585337187,1.6220971940727282,1.0025611929464562,-1.4339219699688708,1.6784459542202406,-11.965469184212878,-12.496834403297621,-3.6495986290512445,4.6604552856187373,13.793209845560025,-17.110926113771363,null,125.42590196401689,121.25877081287773,120.62599421057766,114.41709847798474,113.23303577809509,105.67314499525887,null,null,3.0956151561794205,1.6909115997642588,-2.2476515417260936,2.2533392055549868,-0.40873049196193662,1.9609964328213692,-9.4839772160196567E-2,-0.38476330741445963,-0.24215787676787981,0.16403233400755024,0.22492987832206923,-0.22727148385133722,0,0,0,0,-1.4339219699688708,0,-11.965469184212878,-12.496834403297621,-3.6495986290512445,4.6604552856187373,13.793209845560025,-17.110926113771363,null,127.60648395316204,125.69436351397309,126.85216046341824,121.61027932018452,120.58267310442511,114.68034580849324]
[647,-2.2791317696428073,2.4933315829952472,-0.64400978015685162,-1.9339910509672196,null,null,-2.2814965336980904,-1.5510173805279055,1.447731232688015,-4.299356059037887,1.3707573834933138,1.2940289420810771,-4.1816212880521508E-2,0.13314956648471155,0.24474171060597527,-1.0499383678168344,-0.23294405401338381,0.86065225792732303,-1.8414998031555143,1.9784898629332233,-1.59310931732775,2.4912591592949314,1.8597062033505547,0.67561875940146066,1.1056757053677573,3.3371707864339908,-6.3413221164177145,-7.4570469479468908,-3.3723906864291124,8.8294403687850309,null,136.73386526262939,138.01630802515047,136.72635597319774,136.40155789762193,129.38117712182247,124.99108972841175,null,null,-2.2814965336980904,-1.5510173805279055,1.447731232688015,-4.299356059037887,1.3707573834933138,1.2940289420810771,-4.1816212880521508E-2,0.13314956648471155,0.24474171060597527,-1.0499383678168344,-0.23294405401338381,0.86065225792732303,-1.8414998031555143,0,-1.59310931732775,0,0,0,1.1056757053677573,3.3371707864339908,-6.3413221164177145,-7.4570469479468908,-3.3723906864291124,8.8294403687850309,null,136.73386526262939,139.99479788808367,138.71535882161592,140.97905589390743,135.81656773856054,132.19388132713601]
[648,0.12877983929242343,2.2993888883650162,1.3424528379287344,-7.7630080677492188,null,null,0.12641507523714055,-4.0640575253005924,2.1385266584972316,1.9250708112517367,1.4911377482597559,1.1133847479640531,-0.23575890751075246,-1.2222354930501069,-0.10602572550160527,0.52303976134208297,0.25202165057327575,8.9440816965250303E-2,0.14496281493007168,0.14458109612710679,0.72616348438333267,-1.2583501392874408,0.30420674441718409,0.21026219889873232,-4.7233413114142415,-22.25592613336579,-3.0176345969549758,12.465439705971734,4.913523139203015,3.963879702073398,null,131.16649052670124,135.77311679323176,130.77681122155028,127.63837427209444,122.62929558593198,117.90352310607236,null,null,0.12641507523714055,-4.0640575253005924,2.1385266584972316,1.9250708112517367,1.4911377482597559,1.1133847479640531,-0.23575890751075246,-1.2222354930501069,-0.10602572550160527,0.52303976134208297,0.25202165057327575,8.9440816965250303E-2,0,0,0,-1.2583501392874408,0,0,-4.7233413114142415,-22.25592613336579,-3.0176345969549758,12.465439705971734,4.913523139203015,3.963879702073398,null,131.31145334163131,136.06992653253286,131.79835538503059,128.66086256388479,123.95920905784803,119.4550231847978]
[649,5.0929640047678753,3.1358302547617702,0.92956178282875879,-1.0120752361352787,null,null,5.0905992407125922,-5.7546193439270183,4.3815652851838296,-2.3877466921966861,-1.9538424616202592,-3.3753553216065675,0.60068245888600158,-0.37196077773712322,-0.43548203977126843,-0.73542950150194697,-0.42644217102039006,-0.25603756009740408,-0.26792824016990391,-1.2478257850645287,-0.30706375416284559,-0.63315848496828298,0.19378906578480115,-1.2971975148946018,2.0275915201996981,0.63543169413978484,-20.937159107567961,-21.995075365649967,-8.9548267651798348,11.664337138594664,null,126.24313634197577,135.48465881725807,128.23137921456714,128.42626260718529,127.11677832398932,129.37024423200393,null,null,5.0905992407125922,-5.7546193439270183,4.3815652851838296,-2.3877466921966861,-1.9538424616202592,-3.3753553216065675,0.60068245888600158,-0.37196077773712322,-0.43548203977126843,-0.73542950150194697,-0.42644217102039006,-0.25603756009740408,-0.26792824016990391,-1.2478257850645287,-0.30706375416284559,-0.63315848496828298,0,-1.2971975148946018,2.0275915201996981,0.63543169413978484,-20.937159107567961,-21.995075365649967,-8.9548267651798348,11.664337138594664,null,126.24313634197577,135.48465881725807,128.23137921456714,128.42626260718529,127.31056738977412,129.57396689331972]
[650,-1.6006848950455748,2.45600256975453,0.80910020971651475,8.7080479031627078E-2,null,null,-1.6030496591008576,-1.225318218204249E-2,-0.14274959639509607,2.8273282892116316,0.46139589518125473,-1.3006837370400905,-7.9145226121238643E-2,-9.012116577363205E-2,0.86105562278472636,0.5071129567322985,-0.12782512036189875,-0.49542799662173387,-0.38838981328214794,1.2962906896604096,-3.8628084308010902E-2,-1.2707732470432642,-0.17118079709740219,0.34558337165692388,3.1267472353666039,-13.853325273765659,15.090814490657463,11.080483108077605,-7.2108361449537561,0.69997960622121713,null,134.27650329125348,133.72481953276522,133.79299146640554,129.49005445561366,125.79247709371472,123.28751718272929,null,null,-1.6030496591008576,-1.225318218204249E-2,-0.14274959639509607,2.8273282892116316,0.46139589518125473,-1.3006837370400905,-7.9145226121238643E-2,-9.012116577363205E-2,0.86105562278472636,0.5071129567322985,-0.12782512036189875,-0.49542799662173387,-0.38838981328214794,0,-3.8628084308010902E-2,-1.2707732470432642,-0.17118079709740219,0,3.1267472353666039,-13.853325273765659,15.090814490657463,11.080483108077605,-7.2108361449537561,0.69997960622121713,null,134.27650329125348,135.02111022242562,135.12462520348518,130.81117731939582,127.12622938037276,125.00290596242566]
[651,-1.4274306344907444,2.7246786684492088,-0.18223199721443928,7.4739317845619411,null,null,-1.4297953985460272,1.6766291819630605,1.3494177852605507,-1.4124633024135467,1.4750338701883681,-1.5251862219971938E-2,0.18953087257344015,-0.33600763222140007,-0.53721154515112701,-0.20598422759653268,-7.5681752675388569E-2,0.19372068111322749,-1.379722020213102,0.97411681140225248,1.9720353838271634,-0.28459696268095991,1.1710497061050207E-2,-1.0048100416666195,10.513598540896918,-12.852311432158972,-14.059371298507394,-12.286757068805491,-6.3274812745761366,-3.6244426451546041,null,135.37860027914215,132.57024817807618,126.80190915056376,125.99800765895681,120.89468985019359,118.85378002143746,null,null,-1.4297953985460272,1.6766291819630605,1.3494177852605507,-1.4124633024135467,1.4750338701883681,-1.5251862219971938E-2,0.18953087257344015,-0.33600763222140007,-0.53721154515112701,-0.20598422759653268,-7.5681752675388569E-2,0.19372068111322749,-1.379722020213102,0,0,-0.28459696268095991,0,-1.0048100416666195,10.513598540896918,-12.852311432158972,-14.059371298507394,-12.286757068805491,-6.3274812745761366,-3.6244426451546041,null,135.37860027914215,133.54436498947842,129.74673965084298,129.02247638872723,123.93122975334506,121.95346456440059]
[652,-3.2890979360910517,1.9711069807877073,0.49620562649228073,-8.337571167172948,null,null,-3.2914627001463348,1.6932774483596689,1.0511849864080574,0.67883355149764357,1.0084065570243721,-1.0025683068843618,-0.56404081508806136,0.61219560937518791,-3.9557446065145108E-2,-0.58971206598123582,0.34609946203104469,-0.31007401874578333,-0.70128439650638197,1.2474616547343111,4.9636915611974919E-2,-0.78111310871899908,-1.2590097570786032,0.43958457584249189,-5.2979044108379707,9.0549237806314995,0.29329794703160639,-11.712567113028934,3.9432679413412401,2.207207230896798,null,136.34238004513836,134.5004285983747,131.69967506065811,128.25855961688205,125.5389555313762,122.78176419518753,null,null,-3.2914627001463348,1.6932774483596689,1.0511849864080574,0.67883355149764357,1.0084065570243721,-1.0025683068843618,-0.56404081508806136,0.61219560937518791,-3.9557446065145108E-2,-0.58971206598123582,0.34609946203104469,-0.31007401874578333,-0.70128439650638197,0,0,-0.78111310871899908,-1.2590097570786032,0,-5.2979044108379707,9.0549237806314995,0.29329794703160639,-11.712567113028934,3.9432679413412401,2.207207230896798,null,136.34238004513836,135.74789025310901,133.00479922561436,129.56661139628235,126.8585114737145,124.57498294350411]
[653,1.5765451916669979,2.5997874469815963,0.66994497226547933,2.2016945868683035,null,null,1.5741804276117151,3.3543201230044906,-1.5325942657889804,0.13056207323420224,-5.802283700668788,0.30537661776713404,6.4639651105827589E-2,0.60800559004962329,-0.33530073528585946,-0.28246304275061807,-0.32813273716422797,-0.28397669493182054,-0.52754505073318336,2.2077001376057463,-1.562317695774663,1.0172975611035762,-0.71668988490989871,0.91275107777532849,5.2413613432032804,-3.9306805014229096,-7.8329040525293951,5.0573364799840919,-4.9645046088168225,-0.81462075303794634,null,130.29972130069902,125.34007702659369,126.99472220921236,122.81626715889638,127.4669970485843,122.6343135884657,null,null,1.5741804276117151,3.3543201230044906,-1.5325942657889804,0.13056207323420224,-5.802283700668788,0.30537661776713404,6.4639651105827589E-2,0.60800559004962329,-0.33530073528585946,-0.28246304275061807,-0.32813273716422797,-0.28397669493182054,-0.52754505073318336,0,-1.562317695774663,0,-0.71668988490989871,0,5.2413613432032804,-3.9306805014229096,-7.8329040525293951,5.0573364799840919,-4.9645046088168225,-0.81462075303794634,null,130.29972130069902,127.54777716419945,129.26774722749641,126.13086908373255,131.02559134176255,127.15143808028027]
[654,-2.7024534118663688,2.9325124594984056,-1.7254000249560728,12.819046478998356,null,null,-2.7048181759216519,2.3092263233750585,1.5341145459697834,-5.757819900648367,-0.92849651532596078,-2.2921008003594689,0.39736466362263689,5.4188597684946327E-2,0.37665276461778241,-0.79344589047754921,-0.69476699082042792,-0.2729687136006187,-2.9228900479547355,1.390881889380319,1.8931884386899278,-2.0184458582366029,-0.51169266105853517,0.74465581739489384,15.858713235333333,2.4134719597963161,10.387377055612202,-15.477942337941691,-18.542698201927813,3.7640562226548466,null,139.00195215704861,135.44966461800516,130.71927848490071,137.05188819371307,134.90780284433333,133.94241940102364,null,null,-2.7048181759216519,2.3092263233750585,1.5341145459697834,-5.757819900648367,-0.92849651532596078,-2.2921008003594689,0.39736466362263689,5.4188597684946327E-2,0.37665276461778241,-0.79344589047754921,-0.69476699082042792,-0.2729687136006187,-2.9228900479547355,0,0,-2.0184458582366029,-0.51169266105853517,0,15.858713235333333,2.4134719597963161,10.387377055612202,-15.477942337941691,-18.542698201927813,3.7640562226548466,null,139.00195215704861,136.84054650738545,134.0113504631525,140.56638319807308,138.48514643449067,138.40599251956934]
[655,-2.908640794221574,1.4535792299085859,1.2366478592592889,-29.002856018251475,null,null,-2.911005558276857,0.52177580685050351,-3.1020160450751226,-4.9628329879253545,1.6923159555277616,-2.3435816212775404,-1.0815685659671828,0.14272300578335306,-0.1824432142684933,-1.3899514797151276,0.34779386705683413,-0.51596832551465033,3.9157836260626189E-2,0.56815228942399609,0.1434559021274795,-0.61710880998120243,-0.93015094783072405,-1.2430021590549063,-25.963189261916497,9.227473173736092,-1.0395349933935081,-17.354830478061835,4.7161749933895614,1.7216276107450961,null,134.36648792940093,134.13150112464828,136.76236966305331,140.05241805181137,136.17271735814597,136.98404416084213,null,null,-2.911005558276857,0.52177580685050351,-3.1020160450751226,-4.9628329879253545,1.6923159555277616,-2.3435816212775404,-1.0815685659671828,0.14272300578335306,-0.1824432142684933,-1.3899514797151276,0.34779386705683413,-0.51596832551465033,0,0,0,-0.61710880998120243,-0.93015094783072405,-1.2430021590549063,-25.963189261916497,9.227473173736092,-1.0395349933935081,-17.354830478061835,4.7161749933895614,1.7216276107450961,null,134.40564576566155,134.73943964753795,137.5427295891057,140.87380717674097,136.9958470665099,137.83817158479638]
[656,-1.7398621190825827,2.7350993502204139,0.59050953997551447,8.866393368919379,null,null,-1.7422268831378656,-0.46589433204785724,-3.7266812301889027,-0.56314262570760654,-1.53784312608197,-0.78212314019536555,0.19995155434464529,-1.8940278449445458E-2,-0.18845454306258835,0.16352588943197111,-0.39787130977456364,0.67160823363993405,-0.60698048302314822,0.17781635995667733,1.5311654127705951,0.52251658441352866,0.32507801973161587,-1.1873809639093311,11.906060125254356,1.0261047870540154,8.1677526624781489,1.2768528113708943,-6.6313422609116994,19.354585841541933,null,135.05719102719593,136.35740138198872,138.6150018392253,136.63231015495572,134.89877926280462,135.02525410147041,null,null,-1.7422268831378656,-0.46589433204785724,-3.7266812301889027,-0.56314262570760654,-1.53784312608197,-0.78212314019536555,0.19995155434464529,-1.8940278449445458E-2,-0.18845454306258835,0.16352588943197111,-0.39787130977456364,0.67160823363993405,-0.60698048302314822,0,0,0,0,-1.1873809639093311,11.906060125254356,1.0261047870540154,8.1677526624781489,1.2768528113708943,-6.6313422609116994,19.354585841541933,null,135.05719102719593,136.53521774194539,140.33364033065368,138.91137382302989,137.56460758817366,137.77998654211649]
[657,-0.79043010048319307,2.4808114560456613,1.1428876415717053,-3.5588117312240142,null,null,-0.79279486453847592,0.17049807452147572,-2.4701816253344,2.5617636967160888,-3.165454096958781,2.6605646685271669,-5.4336339830107327E-2,-0.14214910684085824,0.25796606537005973,0.69184721644204616,0.1135745981607581,0.97741615681969929,-5.4602381426957391E-2,-0.37365523087323838,-0.72338741302200138,2.8128463860815689E-2,0.25724082733029041,0.3914617591137719,-0.51914497488903733,-7.8872634232108396,9.5859966454038172,17.687381814072133,4.6413137552683068,16.563617732636519,null,132.85211751693254,133.62947422252878,136.80300426700046,131.76719515758319,132.89811830131686,127.21822260799168,null,null,-0.79279486453847592,0.17049807452147572,-2.4701816253344,2.5617636967160888,-3.165454096958781,2.6605646685271669,-5.4336339830107327E-2,-0.14214910684085824,0.25796606537005973,0.69184721644204616,0.1135745981607581,0.97741615681969929,-5.4602381426957391E-2,-0.37365523087323838,-0.72338741302200138,0,0,0,-0.51914497488903733,-7.8872634232108396,9.5859966454038172,17.687381814072133,4.6413137552683068,16.563617732636519,null,132.85211751693254,133.62947422252878,136.80300426700046,131.795323621444,133.18487404275123,127.89702545833644]
[658,1.087789849904387,2.8213257009410824,1.5857572910362179,-5.4804403115394091,null,null,1.0854250858491041,-2.8869773352931611,-1.5646870182317529,0.85546868531267417,0.86259677057195872,-1.2287688747608077,0.28617790506531371,-0.37373750512794546,-6.6961683313889964E-2,-0.18764455527636459,-0.23085633035233277,0.42791843577193056,0.38826726803755518,0.87738291385185541,-0.16955215023059389,0.96952305081676915,1.0564649998137217,-0.62651578771681216,-2.4407735552044323,0.7059228427082882,-5.8712727555537256,-0.78769127399007566,-0.39789835017754527,9.1734035546550761,null,130.31146671227123,133.62634133151272,134.53817567074123,129.64887260149831,124.08104290633322,123.55627620057898,null,null,1.0854250858491041,-2.8869773352931611,-1.5646870182317529,0.85546868531267417,0.86259677057195872,-1.2287688747608077,0.28617790506531371,-0.37373750512794546,-6.6961683313889964E-2,-0.18764455527636459,-0.23085633035233277,0.42791843577193056,0,0,-0.16955215023059389,0,0,-0.62651578771681216,-2.4407735552044323,0.7059228427082882,-5.8712727555537256,-0.78769127399007566,-0.39789835017754527,9.1734035546550761,null,130.69973398030876,134.90991453100645,135.86361731301281,131.9497274148643,127.44892683583782,127.04381656044752]
[659,-0.1336619673495254,2.2570968474521171,2.5792635774226413,-3.1046130318114451,null,null,-0.13602673140480828,-1.4121230924825332,-1.7565372347233699,3.1951288944671896,0.79929418571699129,-3.0283024256311011,-0.27805094842365152,0.63916045472080896,-0.2665486840506115,-0.46120263315813625,-0.51029148456860218,0.38249422432235747,1.3817735544239786,-0.11098981141004649,1.346776460624608,1.2513184126289763,2.5342464870944905,-2.0443213941258236,-6.4946275476468251E-2,0.75361203183511627,-9.5973217922433882,0.73021166523267489,-12.999415567790866,1.2056989195420496,null,130.22931976013302,133.83390339864727,133.23418638985152,124.7153112730534,117.38365508474932,120.21257585596264,null,null,-0.13602673140480828,-1.4121230924825332,-1.7565372347233699,3.1951288944671896,0.79929418571699129,-3.0283024256311011,-0.27805094842365152,0.63916045472080896,-0.2665486840506115,-0.46120263315813625,-0.51029148456860218,0.38249422432235747,0,-0.11098981141004649,0,0,0,-2.0443213941258236,-6.4946275476468251E-2,0.75361203183511627,-9.5973217922433882,0.73021166523267489,-12.999415567790866,1.2056989195420496,null,131.611093314557,135.27208895303121,136.06603867775718,128.74003360768859,123.95260293473697,127.13656019999758]
[660,-5.7217048500800844,1.8932398793589198,1.706268801041511,-10.22585755077368,null,null,-5.7240696141353675,0.32349653705009546,-0.82364143599177353,0.47543716866663277,2.0530823606841135,-3.7146299786656886E-2,-0.64190791651684886,0.26749759507087534,-0.41656416826692277,0.33441997866911422,0.18240181060514127,7.3013009252180794E-3,0.50877877804284832,1.3380772216841406,-1.2635738445274447,-0.70389597204298382,0.75867087336928596,-7.4992568597581855E-2,-7.1861907944387031,4.8010508484185053,-9.5423647959206477,-0.49194017840793691,1.0213291991179125,-1.8153102491751114,null,138.62260266343384,138.13342948300857,138.74999282891548,136.78374113022772,130.51160949706241,127.52919683772862,null,null,-5.7240696141353675,0.32349653705009546,-0.82364143599177353,0.47543716866663277,2.0530823606841135,-3.7146299786656886E-2,-0.64190791651684886,0.26749759507087534,-0.41656416826692277,0.33441997866911422,0.18240181060514127,7.3013009252180794E-3,0,0,-1.2635738445274447,-0.70389597204298382,0,-7.4992568597581855E-2,-7.1861907944387031,4.8010508484185053,-9.5423647959206477,-0.49194017840793691,1.0213291991179125,-1.8153102491751114,null,139.13138144147669,139.99009246781611,140.64656803679878,138.70556991216566,133.18639317007791,130.25526439160046]
[661,-2.3181622208720644E-2,2.8494733272686719,1.4072336185234682,-8.3864556615490287,null,null,-2.5546386264003518E-2,-0.42340819314340628,3.0423920609948318,2.5110871340329752,-0.40218745139783013,-3.4227668272108525,0.3143255313929032,0.39857302604670464,0.17554875726443164,0.76907867958412046,-0.1328270585411131,-0.31051208555179466,0.20974359552480548,-1.4323841583419332,0.34224445871991049,1.2018098520937146,-1.1359224633993446,-1.9467979546374381,-5.3467889052140514,9.6213770851590752,-0.19772099756636718,11.893307428536032,-5.7862078765840277,-7.3297687676064758,null,132.01797877110147,135.34623279621138,129.93250292455991,123.90733417723987,122.18458491506154,124.82903870128058,null,null,-2.5546386264003518E-2,-0.42340819314340628,3.0423920609948318,2.5110871340329752,-0.40218745139783013,-3.4227668272108525,0.3143255313929032,0.39857302604670464,0.17554875726443164,0.76907867958412046,-0.1328270585411131,-0.31051208555179466,0,-1.4323841583419332,0,0,-1.1359224633993446,-1.9467979546374381,-5.3467889052140514,9.6213770851590752,-0.19772099756636718,11.893307428536032,-5.7862078765840277,-7.3297687676064758,null,132.22772236662627,135.56188493987219,130.48808113433404,125.66341507262838,123.97252511677915,126.70854370954399]
[662,-2.6410854105895991,2.2528739656082903,2.9597350308386785,1.4299511538994421,null,null,-2.6434501746448822,2.4442781189559155,-1.4344642382488029,2.2512099498342759,0.25803918310611262,-2.8428426083403777,-0.28227383026747832,4.3950345313970018E-2,0.59651558006578442,-0.23170207222734085,-0.1057110166425872,9.8077270166548658E-2,1.7622450078400158,0.1286641706080569,-0.59138685810041725,1.7600031874618733,1.0308825906239267,-1.0895449177812568,4.4696179102344189,-11.109493256289481,6.9459400384329042,-15.051619141316671,2.8122810118750721,11.511177746219266,null,133.32582184969883,130.86227580768039,132.800657103986,125.2604989597731,120.60063805571826,122.06022288728055,null,null,-2.6434501746448822,2.4442781189559155,-1.4344642382488029,2.2512099498342759,0.25803918310611262,-2.8428426083403777,-0.28227383026747832,4.3950345313970018E-2,0.59651558006578442,-0.23170207222734085,-0.1057110166425872,9.8077270166548658E-2,0,0,-0.59138685810041725,0,0,-1.0895449177812568,4.4696179102344189,-11.109493256289481,6.9459400384329042,-15.051619141316671,2.8122810118750721,11.511177746219266,null,135.08806685753885,132.74642074892719,134.75626505457157,128.95751863532246,125.37215277927601,127.06634599581278]
[663,-0.94688214352111588,1.9411797095417866,2.9472515795100902,-8.9693592494789485,null,null,-0.94924690757639874,-1.0138861524671134,0.18081223337913668,-3.5103865276895601,-1.116253059249614,-1.5534489401002138,-0.59396808633398201,0.45566854894923114,3.2908676456762098E-2,-0.51047001261982627,4.3998273517903197E-2,-0.3394143498736657,1.7497615565114275,-0.78207170519423608,-1.1695395455416506,-0.48578276926170449,0.74239846258654163,-1.6789096880528838,-5.9296924931439712,15.266260145669527,1.2103486985961953,0.79037346107460849,0.73629377816589781,4.543694452328773,null,130.55876615755466,134.06508434306974,133.73664740563223,135.8491715741049,133.68913687386328,133.97972553967674,null,null,-0.94924690757639874,-1.0138861524671134,0.18081223337913668,-3.5103865276895601,-1.116253059249614,-1.5534489401002138,-0.59396808633398201,0.45566854894923114,3.2908676456762098E-2,-0.51047001261982627,4.3998273517903197E-2,-0.3394143498736657,0,-0.78207170519423608,-1.1695395455416506,-0.48578276926170449,0,-1.6789096880528838,-5.9296924931439712,15.266260145669527,1.2103486985961953,0.79037346107460849,0.73629377816589781,4.543694452328773,null,132.30852771406609,135.8757901746186,135.5759654378067,137.77299520767608,136.40760057686447,136.78301130052728]
[664,-2.6264013796273136,2.3149677053524589,1.3048330498070362,4.3230293384069896,null,null,-2.6287661436825966,2.1417551956063314,-1.926115020989132,-1.3901526470731294,1.8834158151562133,-2.6077713419205772,-0.22018009052330978,0.49489481872753371,-6.3594428216805721E-2,3.8237252950543699E-2,0.60954406923582427,0.18511884956821234,0.10734302680837349,1.1512870753643929,0.66748675013184089,-0.48628311321848283,-1.8128235968066977,2.5469475839027922E-2,7.3626960947419668,9.1533540926545491,0.26383359445832122,-3.3385212302049641,8.0796195443644798,-0.10678994955810683,null,135.04227624548841,132.53690607206428,133.07963977370954,132.94168157954695,130.02000133920632,130.61724922863084,null,null,-2.6287661436825966,2.1417551956063314,-1.926115020989132,-1.3901526470731294,1.8834158151562133,-2.6077713419205772,-0.22018009052330978,0.49489481872753371,-6.3594428216805721E-2,3.8237252950543699E-2,0.60954406923582427,0.18511884956821234,0,0,0,-0.48628311321848283,-1.8128235968066977,0,7.3626960947419668,9.1533540926545491,0.26383359445832122,-3.3385212302049641,8.0796195443644798,-0.10678994955810683,null,135.14961927229677,133.79590900549701,135.05197908452249,134.97172415270137,132.0557263881816,132.77524221315429]
[665,1.9349697489062914,3.0659310473328416,0.35306428062752349,5.6654443407154655,null,null,1.9326049848510085,3.2961656097838024,-1.4863171673969258,-3.2465863660807157,-1.6378141807561923,2.0346407546534233,0.53078325145707295,0.34273894472060062,0.2523820586572163,-0.43354173976570465,0.12773269116646491,-0.33390111134708134,-0.84442574237113921,-0.41403633134176732,-1.4513065199999975,-2.7666110951058762,-1.2232501125656592,0.79990535806213758,8.7051110970504428,-7.2225705738874293,-0.73974726486612319,-4.1940211881696658,0.44787311118389095,-4.6032326418278142,null,130.73908128615255,128.13727197381678,130.45862432878459,134.43688549225175,135.03890819578754,128.06006256987774,null,null,1.9326049848510085,3.2961656097838024,-1.4863171673969258,-3.2465863660807157,-1.6378141807561923,2.0346407546534233,0.53078325145707295,0.34273894472060062,0.2523820586572163,-0.43354173976570465,0.12773269116646491,-0.33390111134708134,-0.84442574237113921,-0.41403633134176732,-1.4513065199999975,-2.7666110951058762,-1.2232501125656592,0,8.7051110970504428,-7.2225705738874293,-0.73974726486612319,-4.1940211881696658,0.44787311118389095,-4.6032326418278142,null,130.73908128615255,128.13727197381678,130.45862432878459,134.43688549225175,135.03890819578754,128.85996792793992]
[666,2.1833850880786314,2.6095943350983304,2.0076596136576397,-2.9105999860841978,null,null,2.1810203240233483,-3.3114589258314817,-1.2476948911179111,1.8166097922742075,-1.438407397873785,3.7590414405501433,7.4446539222561725E-2,-0.49883007864959739,-0.15985942971640332,0.64581361174109153,-9.1208247973338263E-2,-0.5021124874415035,0.81016959065897698,-9.6812632636731344E-2,-0.69790320390376004,-0.24472633030323532,0.13195386299799261,1.4097831891798172,0.12906677025077906,-4.7066746855632697,-1.9476604743823827,-7.3626984353675144,9.0213662659395037,-12.694471738170037,null,128.1831765341706,132.79363751711742,133.64757349647016,129.79770449905007,128.33789074741668,118.47538611348887,null,null,2.1810203240233483,-3.3114589258314817,-1.2476948911179111,1.8166097922742075,-1.438407397873785,3.7590414405501433,7.4446539222561725E-2,-0.49883007864959739,-0.15985942971640332,0.64581361174109153,-9.1208247973338263E-2,-0.5021124874415035,0,-9.6812632636731344E-2,-0.69790320390376004,-0.24472633030323532,0,0,0.12906677025077906,-4.7066746855632697,-1.9476604743823827,-7.3626984353675144,9.0213662659395037,-12.694471738170037,null,128.99334612482957,133.64385805849733,134.52194749768987,130.6748463082541,129.37252246303746,120.89647825320579]
[667,-2.978359297594086,2.6682526433510572,0.55453207324548093,12.024426840431818,null,null,-2.9807240616493691,2.3447655843149766,-5.2528478837540007,0.53591397392354956,-0.42411615480981057,1.3357401763218968,0.1331048474752885,0.57076502451476063,-0.84973694921591569,-0.31015903138335377,0.26123627465962151,3.4028694549755656E-2,-0.64295794975318177,-0.35464357596098572,0.64529262074578519,0.16700539588718266,-0.61698017156858131,-0.45827569281404168,15.064093596766796,8.1592887506560867,-16.139958500667742,-17.996411142726917,5.4145265201169854,-0.29522697409790677,null,136.76721902280255,135.60416757009196,140.04819037851883,136.25855224803485,134.80281912489949,130.4815761394396,null,null,-2.9807240616493691,2.3447655843149766,-5.2528478837540007,0.53591397392354956,-0.42411615480981057,1.3357401763218968,0.1331048474752885,0.57076502451476063,-0.84973694921591569,-0.31015903138335377,0.26123627465962151,3.4028694549755656E-2,-0.64295794975318177,-0.35464357596098572,0,0,-0.61698017156858131,-0.45827569281404168,15.064093596766796,8.1592887506560867,-16.139958500667742,-17.996411142726917,5.4145265201169854,-0.29522697409790677,null,136.76721902280255,135.60416757009196,140.6934829992646,137.07497420309457,135.63741945155675,131.32100688074257]
[668,-1.057317978745584,1.5354401221086573,3.8044882433166816,-19.445024133489131,null,null,-1.0596827428008668,6.0734127519863819,-2.4748576126420341,2.4199897373524037,1.6046791237960758,-1.0489001726520129,-0.99970767376711134,0.79724633236683085,0.35836552671277166,-0.52477980135473112,0.32968450752678446,-1.1844616398899446,2.6069982203180189,1.7445500788050463,-1.1416160961615736,0.83393980689062897,0.78052066599389547,0.25346240657400854,-16.405357377154154,6.4553404803567993,6.4701385932022708,-10.048599060039903,0.56410763594213265,-12.990572506746421,null,129.3229729403304,121.79418239205022,124.97871172784855,117.88492513636325,112.32736177633542,108.48770835772035,null,null,-1.0596827428008668,6.0734127519863819,-2.4748576126420341,2.4199897373524037,1.6046791237960758,-1.0489001726520129,-0.99970767376711134,0.79724633236683085,0.35836552671277166,-0.52477980135473112,0.32968450752678446,-1.1844616398899446,0,0,-1.1416160961615736,0,0,0,-16.405357377154154,6.4553404803567993,6.4701385932022708,-10.048599060039903,0.56410763594213265,-12.990572506746421,null,131.92997116064842,126.06587921274773,129.4488991520987,123.12673830088784,118.36435100413955,114.88422634177292]
[669,5.5594359403570914,2.3675989675599789,1.6303272103649151,-2.7642861137195829,null,null,5.5570711763018084,0.93640063757898484,0.76008979147694744,1.4659745676753646,-2.0272920663214626,-1.1405891338837857,-0.16754882831578977,0.19051797969228845,0.55758550851776478,-0.39758741181136381,-0.25563689779769172,0.6225022623589358,0.43283718736625243,0.50026511765805282,-0.51777949654794941,0.47732303432874712,-0.78466735442274604,-1.9682643474414059,0.27538064261539397,-1.2457150955628129,6.7145806520005937,-7.6890441912857721,3.5642105686949277,7.825841842736212,null,124.03106791075258,123.24255023426774,122.01417110414326,116.58502253721123,116.1752574942595,116.83126164173504,null,null,5.5570711763018084,0.93640063757898484,0.76008979147694744,1.4659745676753646,-2.0272920663214626,-1.1405891338837857,-0.16754882831578977,0.19051797969228845,0.55758550851776478,-0.39758741181136381,-0.25563689779769172,0.6225022623589358,0,0,-0.51777949654794941,0,-0.78466735442274604,-1.9682643474414059,0.27538064261539397,-1.2457150955628129,6.7145806520005937,-7.6890441912857721,3.5642105686949277,7.825841842736212,null,124.46390509811883,124.18100884466784,122.9668713280499,118.01165572971257,117.64976368971649,118.35967691420301]
[670,1.8558068725964625,3.3865210992775068,1.4292267474580327,24.66139417948828,null,null,1.8534421085411796,-3.4606866235341349,7.2390741270619952E-2,3.6877464021045219,-0.78289219292302614,-6.9901875128302011,0.85137330340173811,0.48096598046451433,0.19150140301007967,0.26676209879190838,-0.20176111922015449,-0.30075678346385049,0.23173672445936999,-3.4634842229020286,-0.21968251157562557,0.77289399511233547,-1.091219608866639,1.1458409513455852,27.701060935823257,17.843801798790491,-1.2649413171898156,3.020605974606497,-12.497168965879979,-5.2045206118956333,null,130.17333339419409,139.76937070096636,138.9526071178978,131.11876268370091,129.89742242293988,135.02837988577937,null,null,1.8534421085411796,-3.4606866235341349,7.2390741270619952E-2,3.6877464021045219,-0.78289219292302614,-6.9901875128302011,0.85137330340173811,0.48096598046451433,0.19150140301007967,0.26676209879190838,-0.20176111922015449,-0.30075678346385049,0,-3.4634842229020286,-0.21968251157562557,0,-1.091219608866639,0,27.701060935823257,17.843801798790491,-1.2649413171898156,3.020605974606497,-12.497168965879979,-5.2045206118956333,null,130.40507011865344,140.01527024877987,139.2030456931243,132.13751139091241,130.93788013849473,137.30948715804823]
[671,1.9703035952348014,1.9562481463554726,3.5665253733985418,-12.132250237715251,null,null,1.9679388311795185,-4.2461518776559641,1.1418771669295231,1.1430741236896467,-0.89509003855326197,1.5437800234196299,-0.57889964952029604,0.2310336775737003,0.31333622785601412,0.28071998477089144,0.33524987566175257,-0.34657241627753788,2.3690353503998791,2.7625800347518048E-2,-0.29532454887373227,2.8050259879376949,0.49004473814862015,1.7097516802513595,-9.0925834813802737,12.241088516461311,7.0124715767610795,-0.30788503365109454,8.7070423514165789,4.0577633645943774,null,126.07305860155573,132.68973633263639,130.56195643570427,124.04800280183551,121.89895358118291,114.63518597183905,null,null,1.9679388311795185,-4.2461518776559641,1.1418771669295231,1.1430741236896467,-0.89509003855326197,1.5437800234196299,-0.57889964952029604,0.2310336775737003,0.31333622785601412,0.28071998477089144,0.33524987566175257,-0.34657241627753788,0,0,-0.29532454887373227,0,0,0,-9.0925834813802737,12.241088516461311,7.0124715767610795,-0.30788503365109454,8.7070423514165789,4.0577633645943774,null,128.4420939519556,135.24550862903877,133.14071370307278,129.44775936977732,127.93882868053082,122.38509521372669]
[672,0.98684464866078692,2.0931343840436414,2.0330424348953353,-6.3542502645090231,null,null,0.98447988460550406,2.0131127747043305,1.5213205420569003,0.52349394670516991,-5.5930086905084124,-0.54210233305863031,-0.44201341183212728,0.26101350597385276,0.44433465739060685,0.41637980450709611,-0.97287985340284688,-0.26582874056806949,0.83555241189667262,0.48762454414790746,-0.90677478486814045,-1.925182158946654,1.2063344884902754,0.21677799640568596,-3.3145835081740462,-1.4083871600735143,5.051711817688413,14.273402223530777,-3.897945564082582,-4.0578072760408936,null,129.06631344130062,127.07223392837575,125.19339661904323,124.30877755692526,126.01828332319393,122.96030363038318,null,null,0.98447988460550406,2.0131127747043305,1.5213205420569003,0.52349394670516991,-5.5930086905084124,-0.54210233305863031,-0.44201341183212728,0.26101350597385276,0.44433465739060685,0.41637980450709611,-0.97287985340284688,-0.26582874056806949,0,0,-0.90677478486814045,-1.925182158946654,0,0,-3.3145835081740462,-1.4083871600735143,5.051711817688413,14.273402223530777,-3.897945564082582,-4.0578072760408936,null,129.90186585319728,128.39746092616326,126.52728816125908,125.66086566059498,128.66396516415045,125.8798371363565]
[673,3.147905332962476,1.9324977324744239,0.83180293619154444,-13.667590404885591,null,null,3.1455405689071929,3.8737275557488413,5.2061374468357151,3.5400681315306728,3.8896518957699793,0.758206069393769,-0.60265006340134475,2.9338045874463869E-2,0.28775445591521809,-0.10029386667881646,6.3106843329446161E-2,-0.70119829968061653,-0.36568708680711826,1.7423863546242107,-0.8911831560589476,1.3957066154067594,1.0725835315309089,3.162600395228826,-10.627923648550613,-13.057050254050736,-2.6206579049119809,-12.382320405291978,5.0089186003250425,-10.465777970622444,null,127.27266734616785,121.46862144503447,115.11906748301331,106.85502191705206,98.378608030085005,90.076745333211676,null,null,3.1455405689071929,3.8737275557488413,5.2061374468357151,3.5400681315306728,3.8896518957699793,0.758206069393769,-0.60265006340134475,2.9338045874463869E-2,0.28775445591521809,-0.10029386667881646,6.3106843329446161E-2,-0.70119829968061653,-0.36568708680711826,0,-0.8911831560589476,0,0,0,-10.627923648550613,-13.057050254050736,-2.6206579049119809,-12.382320405291978,5.0089186003250425,-10.465777970622444,null,127.27266734616785,123.21100779965869,116.80946557700392,109.9066093673426,102.43717518043812,97.315258543518738]
[674,-1.1920400523545074,3.4470775688111392,1.0608998479824006,11.498811656121546,null,null,-1.1944048164097902,-0.19058382181180686,-1.096786535119554,-0.45594701640276697,0.49362791599321332,-4.5072649683139412,0.91192977293537059,4.2031762974124032E-2,0.73912652419340086,-0.22835539063257615,0.4929596379813157,0.37799340175213159,-0.13659017501626214,-0.40719258791478319,-1.3103608121157522,-0.2311483051347144,2.2176391082868956,-1.0130947936363595,14.538478412456524,-3.1713179409638799,15.523972179086549,5.696978667937767,0.22166455330726986,17.823644452011767,null,134.75298857144656,136.33453156569425,138.91593300961074,137.00347714777257,131.77983747671527,136.47405550265898,null,null,-1.1944048164097902,-0.19058382181180686,-1.096786535119554,-0.45594701640276697,0.49362791599321332,-4.5072649683139412,0.91192977293537059,4.2031762974124032E-2,0.73912652419340086,-0.22835539063257615,0.4929596379813157,0.37799340175213159,-0.13659017501626214,-0.40719258791478319,-1.3103608121157522,-0.2311483051347144,0,-1.0130947936363595,14.538478412456524,-3.1713179409638799,15.523972179086549,5.696978667937767,0.22166455330726986,17.823644452011767,null,134.75298857144656,136.33453156569425,138.91593300961074,137.00347714777257,133.99747658500218,138.84720283123056]
[675,1.577705100254162,2.5622002469931386,1.9404310740474879,4.7752409162472809,null,null,1.5753403361988791,-2.3700432506157179,1.6080304784859039,-0.46030437362691035,0.25413457485207186,1.3796048197875184,2.705245111736998E-2,-1.0744129154413264,0.77628335661991521,-3.9557604439645733E-2,-2.2540910649142987E-2,0.39512349183478701,0.74294105104882524,1.4907582137438697,1.0802325792667866,-0.98238857179975636,1.4390222156437678,1.0015552055328083,7.8149076725822582,-14.728935090774005,12.62196313036257,-14.729129571171821,-3.1770316414116793,6.5619026208445952,null,128.97989035343065,129.99229022887636,126.45532660283342,125.32323561329054,120.36338029137714,114.87066435972599,null,null,1.5753403361988791,-2.3700432506157179,1.6080304784859039,-0.46030437362691035,0.25413457485207186,1.3796048197875184,2.705245111736998E-2,-1.0744129154413264,0.77628335661991521,-3.9557604439645733E-2,-2.2540910649142987E-2,0.39512349183478701,0,0,0,-0.98238857179975636,0,0,7.8149076725822582,-14.728935090774005,12.62196313036257,-14.729129571171821,-3.1770316414116793,6.5619026208445952,null,129.72283140447948,132.25090942932405,129.81432818917565,128.74607210753794,125.26855047073161,120.82093661754769]
[676,0.24508531728191049,2.8658348256220179,1.8084355374712104,-4.7937839134195404,null,null,0.24272055322662761,-2.0627276435393918,1.9420381538957163,0.39515908196077426,-3.9597603972300499,-1.5197458350306647,0.33068702974624919,0.15512430828940449,0.49146886736363538,0.3434186101495853,3.5586454429963332E-2,-0.2228184566394229,0.61094551447254775,-1.7968248088838135,0.19244291843087091,-0.24342981745764125,-1.587724012004986,-1.3747542682069445,-1.7541171570845635,-3.3062224059049776,1.4912941080207283,7.5192869225926593,13.538795431373847,4.1498206573767336,null,131.27451868872055,136.86451339988429,133.45042587351941,131.07158277288124,135.0293945999432,135.1685109696104,null,null,0.24272055322662761,-2.0627276435393918,1.9420381538957163,0.39515908196077426,-3.9597603972300499,-1.5197458350306647,0.33068702974624919,0.15512430828940449,0.49146886736363538,0.3434186101495853,3.5586454429963332E-2,-0.2228184566394229,0,-1.7968248088838135,0,-0.24342981745764125,-1.587724012004986,-1.3747542682069445,-1.7541171570845635,-3.3062224059049776,1.4912941080207283,7.5192869225926593,13.538795431373847,4.1498206573767336,null,131.8854642031931,137.50159687290378,134.28178993331582,131.9147545961327,135.92066350209626,136.08832119022821]
[677,0.48816725230556163,2.4912662780378221,2.9116937695447889,-12.756669204318797,null,null,0.48580248825027877,-3.2368753025275625,-1.3815947344218844,2.609248073901246,-0.1756434649244519,3.0286321438537032,-4.3881517837946582E-2,-0.91345106867842318,0.22697790283920005,0.33540757834947232,0.16441602361389318,0.17742628531110505,1.7142037465461262,-0.37531139843787731,-0.70246820347659455,0.62239853792834809,-0.32323678835878,0.17385531562501044,-9.7170024479838197,-13.128933464770551,4.9751903632096672,18.020930551175876,-8.8924941778189357,-7.2666872298017857,null,129.36183405228363,133.65518040276353,135.24149469697704,129.09201469083533,126.73556245355171,119.83949470535225,null,null,0.48580248825027877,-3.2368753025275625,-1.3815947344218844,2.609248073901246,-0.1756434649244519,3.0286321438537032,-4.3881517837946582E-2,-0.91345106867842318,0.22697790283920005,0.33540757834947232,0.16441602361389318,0.17742628531110505,0,-0.37531139843787731,-0.70246820347659455,0,-0.32323678835878,0,-9.7170024479838197,-13.128933464770551,4.9751903632096672,18.020930551175876,-8.8924941778189357,-7.2666872298017857,null,131.07603779882976,135.44546154614173,137.09205603557993,131.55116217275679,129.24094217526971,122.49574887438469]
[678,-4.5303292667237676,3.4791506612454692,-1.9125197886430723,10.160644870456268,null,null,-4.5326940307790506,0.71099426087278972,-3.0272813067763806,-3.2106266474239628E-2,-4.7181726107328155,0.55731736603010407,0.94400286536970057,-0.31914106509988116,-0.38374459423165552,-0.72122685978175394,0.52780652164373221,3.5379417433030191E-3,-3.110009811641735,2.6728097885790176,-1.9481222124292654,1.4297542179239975,0.5619819554771488,1.0739337963374815,13.200311626791246,-4.9125645586691533,-1.8903771562835856,-12.347080092601939,8.7567146491866339,-1.1284886778470917,null,142.60703274617575,139.48023552775243,144.05971659936799,139.26117936523664,143.40016440681603,138.65683321052455,null,null,-4.5326940307790506,0.71099426087278972,-3.0272813067763806,-3.2106266474239628E-2,-4.7181726107328155,0.55731736603010407,0.94400286536970057,-0.31914106509988116,-0.38374459423165552,-0.72122685978175394,0.52780652164373221,3.5379417433030191E-3,-3.110009811641735,0,-1.9481222124292654,0,0,0,13.200311626791246,-4.9125645586691533,-1.8903771562835856,-12.347080092601939,8.7567146491866339,-1.1284886778470917,null,142.60703274617575,142.15304531633143,146.85225053784777,143.50573786277056,148.50563189591543,144.90353542059353]
[679,-1.0605962936898481,1.8249210242877167,1.4560843717622236,-21.657436461625462,null,null,-1.0629610577451309,2.4497971274875789,2.1079930996425009,-1.6967248020267569,0.67129305432782904,-1.5503143296917374,-0.71022677158805192,0.34021436848241082,3.5932795081743407E-2,0.4388878584902236,-7.3093600963477279E-2,0.46869794950231869,0.25859434876356091,-1.3330655984958542,0.36252377269204983,-0.38684162360990015,-0.86167132602502472,-1.0038232394962325,-18.617769705290485,6.7122054812050784,-12.02494587063577,11.459997471963671,-0.47933162088649128,9.8333074224262713,null,132.05418314212457,131.42931476592622,127.03711957161934,127.53547499939205,124.31332200073393,124.6403685259415,null,null,-1.0629610577451309,2.4497971274875789,2.1079930996425009,-1.6967248020267569,0.67129305432782904,-1.5503143296917374,-0.71022677158805192,0.34021436848241082,3.5932795081743407E-2,0.4388878584902236,-7.3093600963477279E-2,0.46869794950231869,0,-1.3330655984958542,0,-0.38684162360990015,-0.86167132602502472,-1.0038232394962325,-18.617769705290485,6.7122054812050784,-12.02494587063577,11.459997471963671,-0.47933162088649128,9.8333074224262713,null,132.31277749088812,131.68764511857199,127.65716145300379,128.17811088668495,124.96111169728997,125.31360294677502]
[680,-1.2125814506560333,2.5906755805124733,0.237678574660666,0.26694676070669976,null,null,-1.2149462147113161,-2.9548844625963957,2.0151131443044039,-1.2577233069847493,2.8253464780204949,-0.93877006702029742,5.5527784636704602E-2,-5.0704453485597156E-3,0.52083412580856026,-0.30803728510855644,-0.29653919567049947,0.68763969937933966,-0.9598114483379967,-0.96974393196342057,0.39358020916469694,0.52655156738961773,1.8269729726735511,0.82264887641068363,3.3066135170416766,6.5922108926570893,4.161835249273139,-5.7380447883517949,-7.8972664722149339,8.728832337395442,null,134.48398943122706,140.44327676055221,136.77853172439276,135.07682938109122,126.12288993374615,124.17045432548714,null,null,-1.2149462147113161,-2.9548844625963957,2.0151131443044039,-1.2577233069847493,2.8253464780204949,-0.93877006702029742,5.5527784636704602E-2,-5.0704453485597156E-3,0.52083412580856026,-0.30803728510855644,-0.29653919567049947,0.68763969937933966,-0.9598114483379967,-0.96974393196342057,0,0,0,0,3.3066135170416766,6.5922108926570893,4.161835249273139,-5.7380447883517949,-7.8972664722149339,8.728832337395442,null,134.48398943122706,140.44327676055221,137.17211193355746,136.00657920803721,128.86570653807865,127.83225826976864]
[681,-4.2047615579955302,2.5500455061857861,0.55864072175227575,6.1227388214376184,null,null,-4.2071263220508133,1.2054132194934859,0.47103150217736861,1.5992644215471887,1.6059328937551628E-2,1.721303397554534,1.4897710310017409E-2,0.66730408061325663,5.7896705020646699E-2,0.37414275415282416,-0.45408472742999928,0.40957055727951674,-0.63884930124638695,0.42836029943573273,-0.27133293945842496,-0.43282590332815352,1.1278627703748443,0.51898755087074333,9.1624055777725957,8.4079273324620374,2.9580736925432092,2.5810223477844016,7.0233495013978278,9.5811620280096115,null,138.39402524440166,138.13266704225171,136.6032126627922,132.8796623440897,128.07704128362764,122.72436058626097,null,null,-4.2071263220508133,1.2054132194934859,0.47103150217736861,1.5992644215471887,1.6059328937551628E-2,1.721303397554534,1.4897710310017409E-2,0.66730408061325663,5.7896705020646699E-2,0.37414275415282416,-0.45408472742999928,0.40957055727951674,-0.63884930124638695,0,-0.27133293945842496,-0.43282590332815352,0,0,9.1624055777725957,8.4079273324620374,2.9580736925432092,2.5810223477844016,7.0233495013978278,9.5811620280096115,null,138.39402524440166,138.56102734168743,137.03720341507182,133.31480087959181,129.64473152248877,124.81992505860246]
[682,1.6469378072176459,3.0075160970328172,0.30999345634470377,8.2818932430712469,null,null,1.6445730431623631,3.5850704134113722,1.0623743523310214,0.97562199820096296,-0.89984058999764061,-0.69064946440844044,0.47236830115704853,0.88261553093578815,-6.3999595764525186E-2,-0.50317567303464816,0.55701682936318564,8.1778392910440978E-3,-0.88749656665395893,-1.3871680496868759,1.0876834127885369,2.3397447830935088,-0.86012515061951211,-8.229434119723722E-2,11.321559999406224,6.6951257869436303,4.065262583388856,-18.590799872462345,16.42750222005688,10.570475942480957,null,131.08580355809315,129.77259601828482,125.85800885067177,119.02363482948321,118.35353668234605,115.93062876724828,null,null,1.6445730431623631,3.5850704134113722,1.0623743523310214,0.97562199820096296,-0.89984058999764061,-0.69064946440844044,0.47236830115704853,0.88261553093578815,-6.3999595764525186E-2,-0.50317567303464816,0.55701682936318564,8.1778392910440978E-3,-0.88749656665395893,-1.3871680496868759,0,0,-0.86012515061951211,-8.229434119723722E-2,11.321559999406224,6.6951257869436303,4.065262583388856,-18.590799872462345,16.42750222005688,10.570475942480957,null,131.08580355809315,129.77259601828482,126.9456922634603,122.45126200199127,121.88415683466108,119.55236854726523]
[683,-0.66058847410479504,2.500659636317605,0.7064615398034122,5.2435781753859914,null,null,-0.6629532381600779,-0.90118142360743092,-0.20046625830629095,-2.5492635256702676,-1.7611799954765426,3.1511080847188651,-3.4488159558163645E-2,-0.18933768109542992,0.34748578917404371,-0.13003689411138142,0.126776241427629,0.62585977311976171,-0.4910284831952505,-2.207522347927414,-0.14048150427971051,-0.83054478943858878,-2.4198704249779248,1.1536559154414316,8.2832449317209687,5.159078912472765,3.115143297068256,1.0947726169952872,2.777718494366741,4.9169364843896242,null,133.13612009162591,137.14210077835446,136.78759829296854,138.520406682339,140.63119135882079,133.06866209895958,null,null,-0.6629532381600779,-0.90118142360743092,-0.20046625830629095,-2.5492635256702676,-1.7611799954765426,3.1511080847188651,-3.4488159558163645E-2,-0.18933768109542992,0.34748578917404371,-0.13003689411138142,0.126776241427629,0.62585977311976171,-0.4910284831952505,-2.207522347927414,-0.14048150427971051,-0.83054478943858878,-2.4198704249779248,0,8.2832449317209687,5.159078912472765,3.115143297068256,1.0947726169952872,2.777718494366741,4.9169364843896242,null,133.13612009162591,137.14210077835446,136.78759829296854,138.520406682339,140.63119135882079,134.22231801440103]
[684,-3.4029446531416556,2.0569737346652426,-1.0508641380490626,-10.122290466724497,null,null,-3.4053094171969387,-1.5130385849903434,-0.87434726420782349,-0.52403680074590764,-1.1090689751502971,4.8370076319524733,-0.47817406121052608,-0.59930650615646264,0.17882004004516228,-0.71094686153953646,0.24428177794368056,0.5224578406067697,-2.2483541610477253,0.82437493914966531,-1.1618346178271042,0.42174335651084904,-2.0880295593561908,0.28038896943790537,-7.0826237103895195,-2.9905569334253461,4.1667434546013906,-8.1777795773456994,0.81784810315396506,-0.89402282960670787,null,138.16867137455779,139.58391792899187,141.03160810056076,137.92454220378255,138.91658098281493,129.9068864337014,null,null,-3.4053094171969387,-1.5130385849903434,-0.87434726420782349,-0.52403680074590764,-1.1090689751502971,4.8370076319524733,-0.47817406121052608,-0.59930650615646264,0.17882004004516228,-0.71094686153953646,0.24428177794368056,0.5224578406067697,-2.2483541610477253,0,-1.1618346178271042,0,-2.0880295593561908,0,-7.0826237103895195,-2.9905569334253461,4.1667434546013906,-8.1777795773456994,0.81784810315396506,-0.89402282960670787,null,138.16867137455779,140.40829286814153,141.87902972658887,139.20471717666319,140.23398155468487,131.47461751696142]
[685,2.2344554258260003,2.6648093246762281,-1.3567202447191469,0.46307783684319359,null,null,2.2320906617707172,-3.9626438825540551,-7.8334914829531185E-2,0.32038688434651968,0.26030472486632328,-1.5017167851165401,0.12966152880045945,-0.28005894570009904,0.605452186361783,-0.44756397636669787,6.9888926308915522E-2,1.2272095901595166,-2.5542102677178096,-0.22948644768840287,1.3236055143371663,1.7361469161897967,-0.91524486581817299,-1.8764362131591894,3.5027445931781704,-0.67514338298023535,-0.51735934554377039,-1.1316135396391389,6.9381486678308626,21.915029101654302,null,131.55119016222088,137.68701338878427,136.06224535328167,130.78433163760187,128.35871675253355,130.62881318815931,null,null,2.2320906617707172,-3.9626438825540551,-7.8334914829531185E-2,0.32038688434651968,0.26030472486632328,-1.5017167851165401,0.12966152880045945,-0.28005894570009904,0.605452186361783,-0.44756397636669787,6.9888926308915522E-2,1.2272095901595166,-2.5542102677178096,-0.22948644768840287,0,0,-0.91524486581817299,-1.8764362131591894,3.5027445931781704,-0.67514338298023535,-0.51735934554377039,-1.1316135396391389,6.9381486678308626,21.915029101654302,null,131.55119016222088,137.68701338878427,137.38585086761884,133.85357743377685,131.46940170142625,133.88377411932726]
[686,2.9146736703825553,2.1715609719697015,2.4303466347616909,-5.4813805823262243,null,null,2.9123089063272722,-2.4985985052568918,-2.0070346099739367,0.32554414073241089,-4.0804853592804173,0.68070587099544666,-0.36358682390606711,7.7028615787910759E-3,-9.6940466767381217E-3,-0.73846380224822261,0.2094059205524168,9.5791163573724525E-2,1.2328566117630282,-2.5497811297721302,-2.1513061683268035,-1.5613608351292494,-1.4159970097129142,3.9652882989544072,-2.4417138259912474,8.6379830016412527,2.1508485049318087,-6.1748244216184496,-1.2062386279701838,5.4888051429494915,null,126.26956438696507,132.79306450147487,136.34861368915924,133.97338998680743,138.3399596289521,130.59408364598204,null,null,2.9123089063272722,-2.4985985052568918,-2.0070346099739367,0.32554414073241089,-4.0804853592804173,0.68070587099544666,-0.36358682390606711,7.7028615787910759E-3,-9.6940466767381217E-3,-0.73846380224822261,0.2094059205524168,9.5791163573724525E-2,0,-2.5497811297721302,-2.1513061683268035,-1.5613608351292494,-1.4159970097129142,0,-2.4417138259912474,8.6379830016412527,2.1508485049318087,-6.1748244216184496,-1.2062386279701838,5.4888051429494915,null,127.5024209987281,134.08251965245637,137.68682088445232,135.3173001391701,139.76469299814494,136.00242817950726]
[687,-1.2844358123129007,1.8326720253190452,2.1127390882614341,-10.343650569116232,null,null,-1.2868005763681836,0.76844496029819198,-3.572706649885999,-0.75433735715979833,-0.89357268996406281,0.62449814062017606,-0.7024757705567235,0.47648179247266409,0.50200254789941834,-0.27996653918326286,0.29696436222673794,-0.46156589034580398,0.91524906526277139,-0.51751360127312007,-1.7348606886804976,-4.1062072087797885E-2,-0.54423231178993747,-4.9363458736291443E-2,-7.3039838127812544,7.1583944478046853,5.8874824841024065,4.9483766267465228,-6.8325464699707972,-11.579005226627439,null,131.71584349214638,132.63184558912778,138.67165754826976,136.91198411540444,136.10045933437692,131.67155486047193,null,null,-1.2868005763681836,0.76844496029819198,-3.572706649885999,-0.75433735715979833,-0.89357268996406281,0.62449814062017606,-0.7024757705567235,0.47648179247266409,0.50200254789941834,-0.27996653918326286,0.29696436222673794,-0.46156589034580398,0,-0.51751360127312007,-1.7348606886804976,-4.1062072087797885E-2,-0.54423231178993747,-4.9363458736291443E-2,-7.3039838127812544,7.1583944478046853,5.8874824841024065,4.9483766267465228,-6.8325464699707972,-11.579005226627439,null,132.63109255740915,133.562531873252,139.65792868350434,137.91757871994341,137.13360346661841,132.71290831426109]
[688,1.8346715541069332,2.7321716679899555,1.2433649443856236,0.60208912105602552,null,null,1.8323067900516503,2.617992771279273,-3.5553651111489137,1.3731623673842375,-5.3600592169667163,0.20772193452335652,0.19702387211418682,-1.9718879851451376E-2,-0.36255222764384287,0.14656181639523158,-0.42901527010949669,-0.11840095434358444,4.5874921386960921E-2,-0.3517017735700334,-1.8100034926053454,-1.6468608763272155,-0.20226723167706129,1.3805550144721361,3.6417558773910024,-7.6004211032379061,2.9063619546716382,3.280782817540552,12.229932815298646,4.0795863727434636,null,129.55657229144879,127.29116759220203,131.93449508004613,129.41150143287123,133.25761142869351,128.37917273930361,null,null,1.8323067900516503,2.617992771279273,-3.5553651111489137,1.3731623673842375,-5.3600592169667163,0.20772193452335652,0.19702387211418682,-1.9718879851451376E-2,-0.36255222764384287,0.14656181639523158,-0.42901527010949669,-0.11840095434358444,0,-0.3517017735700334,-1.8100034926053454,-1.6468608763272155,-0.20226723167706129,0,3.6417558773910024,-7.6004211032379061,2.9063619546716382,3.280782817540552,12.229932815298646,4.0795863727434636,null,129.60244721283576,127.33676136994642,131.98239906265175,129.4595316974067,133.30888937722546,129.81179910214331]
[689,3.5804181414904912,2.8997218979651778,0.36354511862248184,-0.81829889762727248,null,null,3.5780533774352081,-2.7887061517026761,-2.5040749693953979,-0.81051244494334684,-2.3551342515364331,-2.0822693479054228,0.3645741020894091,-0.32226449297694826,-0.9573094720995543,1.7375589359466925E-2,-0.64881826142221222,1.3103698900224345,-0.83394490437618085,0.52365706548297508,-2.5867365847728849,1.1333939839642566,0.52665655832461788,-2.050570722146877,2.2213678587077044,1.4574629424237759,-6.7701440230223309,-9.8788760141556224,-16.19067208087997,31.114898654149709,null,128.40332056591609,131.91655043863557,135.29645168102093,132.77316691692519,131.52245621851881,135.02985507184434,null,null,3.5780533774352081,-2.7887061517026761,-2.5040749693953979,-0.81051244494334684,-2.3551342515364331,-2.0822693479054228,0.3645741020894091,-0.32226449297694826,-0.9573094720995543,1.7375589359466925E-2,-0.64881826142221222,1.3103698900224345,-0.83394490437618085,0,-2.5867365847728849,0,0,-2.050570722146877,2.2213678587077044,1.4574629424237759,-6.7701440230223309,-9.8788760141556224,-16.19067208087997,31.114898654149709,null,128.40332056591609,132.44020750411852,135.83761311321373,134.46023281935047,133.7918653771498,137.42033413387435]
[690,-1.2577037420776176,2.8470464960840829,1.3897682834876401,-0.41111044534449848,null,null,-1.2600685061329004,-0.75790162713109555,0.58975788677947638,4.7058340135840089,0.87391778975711953,-1.7610525757903359,0.31189870020831423,0.37520043343127929,0.6706345434313179,3.666646374124749E-2,-0.82204100126438595,-0.73072659650282024,0.19227826048897745,2.2652104130448207,1.1755215525644305,3.5192688574131683,1.3118758113808449,-0.36083775172598886,2.6285563109904784,-4.2895914784767797,9.7360193250437472,-17.125551539964718,-23.57475071009986,3.1536592487401975,null,133.73029333000531,133.83789084667143,131.4535196201891,119.48728326495585,112.91342020531955,111.03644220140572,null,null,-1.2600685061329004,-0.75790162713109555,0.58975788677947638,4.7058340135840089,0.87391778975711953,-1.7610525757903359,0.31189870020831423,0.37520043343127929,0.6706345434313179,3.666646374124749E-2,-0.82204100126438595,-0.73072659650282024,0,0,0,0,0,-0.36083775172598886,2.6285563109904784,-4.2895914784767797,9.7360193250437472,-17.125551539964718,-23.57475071009986,3.1536592487401975,null,133.92257159049427,136.30141245377919,135.13687853688037,126.57981071745799,121.30860194560555,119.67860930427902]
[691,-1.5385713730272872,2.5204365593193758,0.26838192332665911,2.5543420758880351,null,null,-1.54093613708257,-1.82032196127521,-4.3642636753076847,-4.5536509151163722,2.4967578544487119,-0.56973930294720343,-1.4711236556392837E-2,-1.0085822646780644,-7.2342311545578575E-2,-0.21715043274359047,0.15297148229537116,-0.45201807044182374,-0.92910809967200358,0.79475119722246745,2.5337497308048782,-0.95175461122017635,-0.68265917172301316,2.5431710533407603,5.5940088322230119,-22.717895232390799,-4.861859826885679,0.46854301966825496,18.790816682792638,-9.7893484936354316,null,134.81509613553905,136.03468017979796,138.38120425657965,143.1513863121526,137.6516125073901,132.30213099995137,null,null,-1.54093613708257,-1.82032196127521,-4.3642636753076847,-4.5536509151163722,2.4967578544487119,-0.56973930294720343,-1.4711236556392837E-2,-1.0085822646780644,-7.2342311545578575E-2,-0.21715043274359047,0.15297148229537116,-0.45201807044182374,-0.92910809967200358,0,0,-0.95175461122017635,-0.68265917172301316,0,5.5940088322230119,-22.717895232390799,-4.861859826885679,0.46854301966825496,18.790816682792638,-9.7893484936354316,null,134.81509613553905,136.82943137702043,141.75934521708166,146.73302640889708,141.20633614387845,138.47112982022799]
[692,-1.6948152081281751,1.975521791864022,0.39567711405990447,-2.2010708971158555,null,null,-1.697179972183458,-1.0595967777966464,-1.5788513300250646,3.6931630314854678,-1.4024612850979741,2.0713128388375428,-0.55962600401174667,-0.50994453124978412,-0.24132238068814127,0.19693384068928266,2.3930495082719272E-2,0.27509707305983477,-0.80181290893875823,0.97449033019090558,-0.70805349338860069,0.90637989565961607,-1.3683745143964827,-0.27886176057308798,0.83859585921912139,-12.14405307442604,-3.8278825278168083,4.3144484843851743,4.8799449175905245,-4.2904488972054722,null,134.18954795737687,134.82965006941473,136.10274351565445,128.09025646551143,128.18116180335824,123.02311398511448,null,null,-1.697179972183458,-1.0595967777966464,-1.5788513300250646,3.6931630314854678,-1.4024612850979741,2.0713128388375428,-0.55962600401174667,-0.50994453124978412,-0.24132238068814127,0.19693384068928266,2.3930495082719272E-2,0.27509707305983477,-0.80181290893875823,0,-0.70805349338860069,0,-1.3683745143964827,-0.27886176057308798,0.83859585921912139,-12.14405307442604,-3.8278825278168083,4.3144484843851743,4.8799449175905245,-4.2904488972054722,null,134.18954795737687,135.80414039960561,137.1074557039145,129.9822405494694,130.1297053561388,124.97352438785039]
[693,-1.5284131328476083,2.016384503538851,1.0566436013317171,-12.22845804329706,null,null,-1.5307778969028911,-0.93227734846944088,0.44526616340628844,-0.19652013701497914,-0.10422795997821067,1.2410282927843317,-0.51876329233691765,-1.4642546095949298,0.47926066887989771,0.22520142605763871,-0.16519049565197541,-0.14754355722997614,-0.14084642166694561,1.6323545944388318,0.53815930115865318,-0.4791919477507196,-0.60418589665310607,1.582645207079616,-9.1887912869620827,-29.825053187497286,10.60806084993553,10.513878118499669,4.1285547730631968,-7.4452799669884726,null,133.35072710868275,131.86211083542767,130.02203351363622,128.4493399637451,125.85153495177376,119.33152689208242,null,null,-1.5307778969028911,-0.93227734846944088,0.44526616340628844,-0.19652013701497914,-0.10422795997821067,1.2410282927843317,-0.51876329233691765,-1.4642546095949298,0.47926066887989771,0.22520142605763871,-0.16519049565197541,-0.14754355722997614,-0.14084642166694561,0,0,-0.4791919477507196,-0.60418589665310607,0,-9.1887912869620827,-29.825053187497286,10.60806084993553,10.513878118499669,4.1285547730631968,-7.4452799669884726,null,133.35072710868275,133.49446542986649,132.22119934797925,130.69021128431507,128.12563382860657,123.19951672006282]
[694,-2.8795310634763163,1.7383418991042081,1.3706838292284047,-10.857398911403019,null,null,-2.8818958275315993,2.0398879829782701,0.77862988156217194,-2.9523455911022007,1.4017603700469707,2.6179105694634469E-2,-0.79680589677156055,-0.23426966857992637,0.45062851180383223,-0.10713622955161828,0.11718031042396548,-1.000576203255811,0.17319380622974201,-1.6347191466122195,1.3823119779760979,-2.100862700840775,0.8971418044806887,1.9921816218540283,-7.8177321550680414,-11.359209437783186,-2.9434198611970008,7.4686458789302446,-5.1338081133411801,-22.044509555683749,null,134.57031691584999,134.028525775216,130.89820273419525,134.25560577338021,128.61541421591971,122.16688554211963,null,null,-2.8818958275315993,2.0398879829782701,0.77862988156217194,-2.9523455911022007,1.4017603700469707,2.6179105694634469E-2,-0.79680589677156055,-0.23426966857992637,0.45062851180383223,-0.10713622955161828,0.11718031042396548,-1.000576203255811,0,-1.6347191466122195,0,-2.100862700840775,0,0,-7.8177321550680414,-11.359209437783186,-2.9434198611970008,7.4686458789302446,-5.1338081133411801,-22.044509555683749,null,134.74351072207972,134.20126476509083,132.45566176323226,135.88176757833932,131.14312170156228,126.70845941966859]
[695,0.10688534255280084,2.5428740444910383,2.2487240907169195,1.742347400173474,null,null,0.10452057849751797,1.7794716180251682,1.4046358839842989,-0.14744082562346111,3.0124485283450144,-2.4699711106225255,7.7262486152696042E-3,-0.21696714046075316,0.40186845695665419,-0.112742178115119,5.2969122304395544E-2,0.54513169515438653,1.0512340677182568,2.1126793510224573,-0.66219436136074195,-0.41872896944130611,0.43089484234816022,-2.4088510949562858,4.7820141565084509,-16.138372244151135,3.0703402058887206,-6.9336682564573628,-9.4860021918338475,9.6160826055073301,null,130.60413953746678,126.67826120495494,124.64496797329986,122.43225716992309,115.25723456337337,117.83859670971104,null,null,0.10452057849751797,1.7794716180251682,1.4046358839842989,-0.14744082562346111,3.0124485283450144,-2.4699711106225255,7.7262486152696042E-3,-0.21696714046075316,0.40186845695665419,-0.112742178115119,5.2969122304395544E-2,0.54513169515438653,0,0,-0.66219436136074195,-0.41872896944130611,0,-2.4088510949562858,4.7820141565084509,-16.138372244151135,3.0703402058887206,-6.9336682564573628,-9.4860021918338475,9.6160826055073301,null,131.65537360518502,129.84225448866826,127.8319632877317,125.66748029099854,118.88008238470609,121.64162401259249]
[696,2.0979819370841812,2.8835189808991784,-7.1793747711643707E-3,11.275054307011029,null,null,2.0956171730288982,1.8597866639493794,-1.4499516810912774,2.9246611225118113,-3.5380917468719075,0.49906884172982058,0.34837118502340969,0.22422170062616509,-0.46395929653070889,0.11488379186643405,0.45564858909233719,0.73148283479804421,-1.2046693977698271,0.16634461635045383,3.3955096699145884,0.86450660898372167,-2.3332528018061169,0.94132163595245766,14.314721063346006,9.0735841953503993,-4.0017585806084508,-2.7797759599579606,14.42291652059679,1.3114182073654828,null,130.65551575543199,129.13548152928021,125.66750055868283,118.70462874797236,122.6713962137611,118.73667589225877,null,null,2.0956171730288982,1.8597866639493794,-1.4499516810912774,2.9246611225118113,-3.5380917468719075,0.49906884172982058,0.34837118502340969,0.22422170062616509,-0.46395929653070889,0.11488379186643405,0.45564858909233719,0.73148283479804421,-1.2046693977698271,0,0,0,-2.3332528018061169,0,14.314721063346006,9.0735841953503993,-4.0017585806084508,-2.7797759599579606,14.42291652059679,1.3114182073654828,null,130.65551575543199,129.30182614563066,129.23391996160495,123.09069445899605,127.30650638530268,124.41007542843828]
[697,1.1464361407146462,2.8319841947997877,0.54700132728468276,2.045681235044738,null,null,1.1440713766593633,-1.4629597855167424,-0.20476182197207912,1.7486084986740784,1.0434374245055775,-0.30535938467665569,0.29683639892401903,-6.6439259869893519E-2,6.1426307217707254E-2,0.30552765439581586,-0.84030642352734208,-0.26669608079642426,-0.65048869571397994,1.4898881299632185,-1.2273781150657395,-0.3855936357949572,1.3503959303870356,-0.71274269711250637,5.0853479913797148,-3.1113732388145476,8.318935097438187,-1.515986403029594,-18.658047046976414,-13.804900709803469,null,131.28603087643521,132.46982926674249,132.72592070887424,128.66391794441509,121.80403332906529,119.29164478211234,null,null,1.1440713766593633,-1.4629597855167424,-0.20476182197207912,1.7486084986740784,1.0434374245055775,-0.30535938467665569,0.29683639892401903,-6.6439259869893519E-2,6.1426307217707254E-2,0.30552765439581586,-0.84030642352734208,-0.26669608079642426,-0.65048869571397994,0,-1.2273781150657395,-0.3855936357949572,0,-0.71274269711250637,5.0853479913797148,-3.1113732388145476,8.318935097438187,-1.515986403029594,-18.658047046976414,-13.804900709803469,null,131.28603087643521,133.95971739670571,134.24555877096157,130.18435811815831,124.67010882826935,122.21265358649482]
[698,-4.6894193693173634,2.1133586429022175,1.3526954215956051,-13.589998260076285,null,null,-4.6917841333726464,-0.21266378754959567,3.1068626691476493,2.3213204496865374,-0.81271620370508713,0.78125558285747188,-0.42178915297355113,-9.6211303402039761E-2,-1.5407801782938435E-3,0.4389358001556416,-0.72033289544947965,1.2598804257756946E-2,0.15520539859694238,-0.4946129976472381,-0.21864576738456609,0.78001525284859552,1.2525058770872937,1.1714053109426135,-10.550331503741308,-0.40984725920345078,3.204254005292293,-3.9555398603560321,-10.83607415785683,-10.033566365774046,null,137.7268566198295,139.30351006201897,134.08601306746849,128.29081776227977,124.04294766929078,118.68202311177103,null,null,-4.6917841333726464,-0.21266378754959567,3.1068626691476493,2.3213204496865374,-0.81271620370508713,0.78125558285747188,-0.42178915297355113,-9.6211303402039761E-2,-1.5407801782938435E-3,0.4389358001556416,-0.72033289544947965,1.2598804257756946E-2,0,-0.4946129976472381,-0.21864576738456609,0,0,0,-10.550331503741308,-0.40984725920345078,3.204254005292293,-3.9555398603560321,-10.83607415785683,-10.033566365774046,null,137.88206201842644,139.46198930857915,134.24242211045714,129.22666170156742,126.24669857250993,122.08152229665875]
[699,-5.4656885917345273,1.8870134153374645,-0.17009205677204964,-15.074013450941962,null,null,-5.4680533557898103,-3.0770882649310138,3.549742183629498,0.97599098457814248,7.433883378651715E-2,-1.2472851463140908,-0.64813438053830419,-0.13086553002822976,1.270265853868811,0.26489329531561401,-0.81906782728368022,-5.0789659709218338E-2,-1.3675820797707123,8.0096677781511083E-2,0.78033816470135475,1.7878121921076024,-0.8812921713132047,-2.387287257399191,-12.034346694606985,-1.9834775923100882,8.8975559851639581,-9.7767940726385554,-10.796528179093402,2.9340860195899849,null,140.10327147047752,145.30110722105536,140.16568109034657,134.93693457948044,131.60196680480982,132.50013814620814,null,null,-5.4680533557898103,-3.0770882649310138,3.549742183629498,0.97599098457814248,7.433883378651715E-2,-1.2472851463140908,-0.64813438053830419,-0.13086553002822976,1.270265853868811,0.26489329531561401,-0.81906782728368022,-5.0789659709218338E-2,-1.3675820797707123,0,0,0,-0.8812921713132047,-2.387287257399191,-12.034346694606985,-1.9834775923100882,8.8975559851639581,-9.7767940726385554,-10.796528179093402,2.9340860195899849,null,140.10327147047752,145.38120389883687,141.02570875075031,137.59138095670846,134.27392838153486,135.25474657931892]
[700,-0.78755846466510071,2.4815601422851605,1.9589878176992921,-4.5879713112411862,null,null,-0.78992322872038356,1.8931960254085698,-4.5032663381541598,-1.2208263840017324,-2.8344942256306691,-0.25941327890636384,-5.3587653590608131E-2,1.1217418637159042,-0.58801504650222736,-0.54900195592518108,0.4598741787226901,0.79691404119666398,0.76149779470062939,-1.0811622171151316,-0.55476433199892849,0.29052276427791046,-1.1432292509876789,0.40704353894398393,-1.5483045549062093,21.200867165657609,-6.9006612685446775,-5.0486353060288494,3.7934110692944305,15.28909109880186,null,132.03304550610045,132.87685437862783,137.60824739101338,135.77993502293523,138.50777519991328,136.5909575476856,null,null,-0.78992322872038356,1.8931960254085698,-4.5032663381541598,-1.2208263840017324,-2.8344942256306691,-0.25941327890636384,-5.3587653590608131E-2,1.1217418637159042,-0.58801504650222736,-0.54900195592518108,0.4598741787226901,0.79691404119666398,0,-1.0811622171151316,-0.55476433199892849,0,-1.1432292509876789,0,-1.5483045549062093,21.200867165657609,-6.9006612685446775,-5.0486353060288494,3.7934110692944305,15.28909109880186,null,132.79454330080108,133.64749805653125,138.42408834452397,136.90396552174249,139.68719799333502,138.21190999157079]
[701,-7.4219521366525237E-2,2.4688902597569076,2.3034730509323431,-1.8548955035438612,null,null,-7.6584285421808104E-2,-0.98001813176078745,-1.6134086955893783,1.4395471533008326,1.5215788636902408,-1.6536689228337536,-6.6257536118861093E-2,-3.9470308345821437E-2,0.47456729326387004,-0.32824713678801309,0.30128023161468098,0.17066678350338504,1.1059830279336804,-0.81182396409882407,-0.27543744342254639,1.0273857117969052,-0.93733224308590257,-0.75236265348435316,1.1847712527911156,-3.7089547262867355,20.050956411823456,-9.2473818457077446,7.3303272598194802,-0.27162883714111263,null,130.69871587390887,133.54511013132438,135.35495167833392,129.45419219841997,125.71591586886731,125.60586684977619,null,null,-7.6584285421808104E-2,-0.98001813176078745,-1.6134086955893783,1.4395471533008326,1.5215788636902408,-1.6536689228337536,-6.6257536118861093E-2,-3.9470308345821437E-2,0.47456729326387004,-0.32824713678801309,0.30128023161468098,0.17066678350338504,0,-0.81182396409882407,-0.27543744342254639,0,-0.93733224308590257,-0.75236265348435316,1.1847712527911156,-3.7089547262867355,20.050956411823456,-9.2473818457077446,7.3303272598194802,-0.27162883714111263,null,131.80469890184253,134.68373725540189,136.53749564830318,131.66101408704438,127.93008548381319,127.9027676762805]
[702,1.0027751162560909,2.6252191716971791,3.6521828385033439,3.0042818297889933,null,null,1.0004103522008081,3.7820910293950472,-0.22924634003561806,-4.0625650571285608,1.1822100830783717,1.7004543153645364,9.0071375821410449E-2,0.4760557834652781,-0.50956715714148482,-0.22873761634767531,0.45528909548766094,0.26919514887632445,2.4546928155046812,-0.69471369785051373,0.95650502054208708,1.300924563841658,1.9331841627635677,-4.6165667852663628E-2,6.0439485861239701,-2.4492550212686361,-14.368448191407133,5.8071756291588361,5.382773178396576,3.6141799189559607,null,128.1070439452983,125.3832213513584,122.63494811132342,123.533310652279,117.50030400304809,112.51647058034483,null,null,1.0004103522008081,3.7820910293950472,-0.22924634003561806,-4.0625650571285608,1.1822100830783717,1.7004543153645364,9.0071375821410449E-2,0.4760557834652781,-0.50956715714148482,-0.22873761634767531,0.45528909548766094,0.26919514887632445,0,-0.69471369785051373,0,0,0,-4.6165667852663628E-2,6.0439485861239701,-2.4492550212686361,-14.368448191407133,5.8071756291588361,5.382773178396576,3.6141799189559607,null,130.56173676080297,127.80734400024065,126.05085326984738,128.43723574553519,124.37738080262244,119.4245507770102]
[703,-1.7008796191480702,1.7988501820861278,0.87256998341296366,-15.913503117541227,null,null,-1.703244383203353,0.74124364597350667,-0.42109947666672115,-1.1861027408966838,-0.31927150911400143,-0.6533246188426084,-0.73629761378964087,0.13549656097285601,-0.50414370962910837,-4.3126238196412814E-2,-0.2276976911964077,0.24917451136011337,-0.32492003958569904,-1.9359797850056251,-0.54174412285588369,0.61080355828387511,-9.8596305760880965E-2,-3.155942149019705,-12.87383636120625,-8.3321604177206972,-12.589754633788582,-2.8750800677503867,-5.9430974112234853,1.1370771641365724,null,133.48868763328858,135.44094629738157,134.6065435716296,133.0247868765409,130.1941733131718,131.4129807790531,null,null,-1.703244383203353,0.74124364597350667,-0.42109947666672115,-1.1861027408966838,-0.31927150911400143,-0.6533246188426084,-0.73629761378964087,0.13549656097285601,-0.50414370962910837,-4.3126238196412814E-2,-0.2276976911964077,0.24917451136011337,-0.32492003958569904,-1.9359797850056251,-0.54174412285588369,0,-9.8596305760880965E-2,-3.155942149019705,-12.87383636120625,-8.3321604177206972,-12.589754633788582,-2.8750800677503867,-5.9430974112234853,1.1370771641365724,null,133.48868763328858,135.44094629738157,134.6065435716296,133.63559043482476,130.8149748408693,132.05105577133139]
[704,0.44360989912930421,2.9691259815099862,-0.61277999418518658,12.873569524494297,null,null,0.44124513507402136,-1.1437942245819781,0.93725319765639026,-7.2973443656878717E-2,1.3172704553337726,2.4029788433636003,0.43397818563421753,0.35528795830478055,-1.0749347084471403,0.58836624231875412,8.2466292951976605E-2,0.10595233093993661,-1.8102700171838493,0.58842336764081926,-0.20720673972114034,1.7741076707934447,1.3672066846732935,0.41104450923277014,15.913236280829274,7.3208489590323378,-16.951044856216296,9.0321594743383411,-6.0086772858757058,-2.9484895057427587,null,133.56100111355371,135.84705285694321,132.08553745278113,128.60797847006594,122.54503578435025,116.09893046635382,null,null,0.44124513507402136,-1.1437942245819781,0.93725319765639026,-7.2973443656878717E-2,1.3172704553337726,2.4029788433636003,0.43397818563421753,0.35528795830478055,-1.0749347084471403,0.58836624231875412,8.2466292951976605E-2,0.10595233093993661,-1.8102700171838493,0,-0.20720673972114034,0,0,0,15.913236280829274,7.3208489590323378,-16.951044856216296,9.0321594743383411,-6.0086772858757058,-2.9484895057427587,null,133.56100111355371,136.43547622458402,132.67243486446156,130.98148793301155,126.29333519195845,120.24373497665096]
[705,2.0228878205338465,2.8017088910758998,-0.13256447443479447,2.0436890401458627,null,null,2.0205230564785635,2.6842015933492389,0.56406137367824449,1.9171466555122216,1.2691651053014337,4.6815690801199326,0.26656109520013116,0.60030271738764496,-0.48951993241939373,0.11101509557347899,-0.40152881537851748,0.19007824668264606,-1.3300544974334572,0.29382045773137011,-1.6498409172511432,-0.21389262863875558,0.44991477818850845,-1.009644600313333,5.0833557964808396,-0.36805561448676816,1.2854829943426775,3.1831384412513888,1.2056705585215699,-12.227060795414554,null,{"$f":"S$53*(1+(T$55+N773)/100)*((1-S$62)+S$62*((1+(T$57+Z773)/100)))/(1+(T$54+H773)/100)-(T$56+T773)+T$58","v":130.77510174481358},{"$f":"AG773*(1+(U$55+O773)/100)*((1-T$62)+T$62*((1+(U$57+AA773)/100)))/(1+(U$54+I773)/100)-(U$56+U773)+U$58","v":128.55742888441773},{"$f":"AH773*(1+(V$55+P773)/100)*((1-U$62)+U$62*((1+(V$57+AB773)/100)))/(1+(V$54+J773)/100)-(V$56+V773)+V$58","v":127.46889308394472},{"$f":"AI773*(1+(W$55+Q773)/100)*((1-V$62)+V$62*((1+(W$57+AC773)/100)))/(1+(W$54+K773)/100)-(W$56+W773)+W$58","v":122.78438644608579},{"$f":"AJ773*(1+(X$55+R773)/100)*((1-W$62)+W$62*((1+(X$57+AD773)/100)))/(1+(X$54+L773)/100)-(X$56+X773)+X$58","v":117.0990267850181},{"$f":"AK773*(1+(Y$55+S773)/100)*((1-X$62)+X$62*((1+(Y$57+AE773)/100)))/(1+(Y$54+M773)/100)-(Y$56+Y773)+Y$58","v":109.67755674847535},null,null,2.0205230564785635,2.6842015933492389,0.56406137367824449,1.9171466555122216,1.2691651053014337,4.6815690801199326,0.26656109520013116,0.60030271738764496,-0.48951993241939373,0.11101509557347899,-0.40152881537851748,0.19007824668264606,-1.3300544974334572,0,-1.6498409172511432,-0.21389262863875558,0,-1.009644600313333,5.0833557964808396,-0.36805561448676816,1.2854829943426775,3.1831384412513888,1.2056705585215699,-12.227060795414554,null,130.77510174481358,128.85124934214912,127.76472035041664,123.07933008471902,117.84357577921175,110.40384857593398]
[706,1.9628874176139199,2.8068626808475701,-0.25000161947474409,9.8647622898607175,null,null,{"$f":"IF($B$42=\"On\",$B774-$D$15,0)","v":1.9605226535586371},{"$f":"IF($B$42=\"On\",$B1774-$D$15,0)","v":-3.9437132485033222},{"$f":"IF($B$42=\"On\",$B2774-$D$15,0)","v":0.64801567610884725},{"$f":"IF($B$42=\"On\",$B3774-$D$15,0)","v":1.4622553398558984},{"$f":"IF($B$42=\"On\",$B4774-$D$15,0)","v":2.0285169363637592},{"$f":"IF($B$42=\"On\",$B5774-$D$15,0)","v":-2.1201412345509953},{"$f":"IF($B$43=\"On\",$C774-$D$16,0)","v":0.27171488497180141},{"$f":"IF($B$43=\"On\",$C1774-$D$16,0)","v":0.30349093058448684},{"$f":"IF($B$43=\"On\",$C2774-$D$16,0)","v":-0.31752721346296786},{"$f":"IF($B$43=\"On\",$C3774-$D$16,0)","v":-0.30788713598395434},{"$f":"IF($B$43=\"On\",$C4774-$D$16,0)","v":-0.50749074941483574},{"$f":"IF($B$43=\"On\",$C5774-$D$16,0)","v":-0.15188025858456555},{"$f":"IF($B$44=\"On\",$D774-$D$17,0)","v":-1.4474916424734068},{"$f":"IF($B$44=\"On\",$D1774-$D$17,0)","v":-1.450510329972365},{"$f":"IF($B$44=\"On\",$D2774-$D$17,0)","v":-0.53218335617068913},{"$f":"IF($B$44=\"On\",$D3774-$D$17,0)","v":-1.232261041054179},{"$f":"IF($B$44=\"On\",$D4774-$D$17,0)","v":-0.34322751691486619},{"$f":"IF($B$44=\"On\",$D5774-$D$17,0)","v":0.30500361771436557},{"$f":"IF($B$45=\"On\",$E774-$D$18,0)","v":12.904429046195695},{"$f":"IF($B$45=\"On\",$E1774-$D$18,0)","v":3.4703440692304319},{"$f":"IF($B$45=\"On\",$E2774-$D$18,0)","v":-15.728275566267438},{"$f":"IF($B$45=\"On\",$E3774-$D$18,0)","v":-12.048226698371835},{"$f":"IF($B$45=\"On\",$E4774-$D$18,0)","v":-0.10261502627008845},{"$f":"IF($B$45=\"On\",$E5774-$D$18,0)","v":-9.0308793616982523},null,130.97727920914105,139.06282779524338,137.04797555946971,133.39936439056669,127.38098790268755,126.48323114855081,null,null,{"$f":"IF($B$42=\"On\",MIN($B774-$D$15,$D$42),0)","v":1.9605226535586371},{"$f":"IF($B$42=\"On\",MIN($B1774-$D$15,$D$42),0)","v":-3.9437132485033222},{"$f":"IF($B$42=\"On\",MIN($B2774-$D$15,$D$42),0)","v":0.64801567610884725},{"$f":"IF($B$42=\"On\",MIN($B3774-$D$15,$D$42),0)","v":1.4622553398558984},{"$f":"IF($B$42=\"On\",MIN($B4774-$D$15,$D$42),0)","v":2.0285169363637592},{"$f":"IF($B$42=\"On\",MIN($B5774-$D$15,$D$42),0)","v":-2.1201412345509953},{"$f":"IF($B$43=\"On\",MAX($C774-$D$16,$D$43),0)","v":0.27171488497180141},{"$f":"IF($B$43=\"On\",MAX($C1774-$D$16,$D$43),0)","v":0.30349093058448684},{"$f":"IF($B$43=\"On\",MAX($C2774-$D$16,$D$43),0)","v":-0.31752721346296786},{"$f":"IF($B$43=\"On\",MAX($C3774-$D$16,$D$43),0)","v":-0.30788713598395434},{"$f":"IF($B$43=\"On\",MAX($C4774-$D$16,$D$43),0)","v":-0.50749074941483574},{"$f":"IF($B$43=\"On\",MAX($C5774-$D$16,$D$43),0)","v":-0.15188025858456555},{"$f":"IF($B$44=\"On\",MIN($D774-$D$17,$D$44),0)","v":-1.4474916424734068},{"$f":"IF($B$44=\"On\",MIN($D1774-$D$17,$D$44),0)","v":-1.450510329972365},{"$f":"IF($B$44=\"On\",MIN($D2774-$D$17,$D$44),0)","v":-0.53218335617068913},{"$f":"IF($B$44=\"On\",MIN($D3774-$D$17,$D$44),0)","v":-1.232261041054179},{"$f":"IF($B$44=\"On\",MIN($D4774-$D$17,$D$44),0)","v":-0.34322751691486619},{"$f":"IF($B$44=\"On\",MIN($D5774-$D$17,$D$44),0)","v":0},{"$f":"IF($B$45=\"On\",MAX($E774-$D$18,$D$45),0)","v":12.904429046195695},{"$f":"IF($B$45=\"On\",MAX($E1774-$D$18,$D$45),0)","v":3.4703440692304319},{"$f":"IF($B$45=\"On\",MAX($E2774-$D$18,$D$45),0)","v":-15.728275566267438},{"$f":"IF($B$45=\"On\",MAX($E3774-$D$18,$D$45),0)","v":-12.048226698371835},{"$f":"IF($B$45=\"On\",MAX($E4774-$D$18,$D$45),0)","v":-0.10261502627008845},{"$f":"IF($B$45=\"On\",MAX($E5774-$D$18,$D$45),0)","v":-9.0308793616982523},null,{"$f":"S$53*(1+(T$55+AU774)/100)*((1-S$62)+S$62*((1+(T$57+BG774)/100)))/(1+(T$54+AO774)/100)-(T$56+BA774)+T$58","v":130.97727920914105},{"$f":"BN774*(1+(U$55+AV774)/100)*((1-T$62)+T$62*((1+(U$57+BH774)/100)))/(1+(U$54+AP774)/100)-(U$56+BB774)+U$58","v":139.06282779524338},{"$f":"BO774*(1+(V$55+AW774)/100)*((1-U$62)+U$62*((1+(V$57+BI774)/100)))/(1+(V$54+AQ774)/100)-(V$56+BC774)+V$58","v":137.04797555946971},{"$f":"BP774*(1+(W$55+AX774)/100)*((1-V$62)+V$62*((1+(W$57+BJ774)/100)))/(1+(W$54+AR774)/100)-(W$56+BD774)+W$58","v":133.39936439056669},{"$f":"BQ774*(1+(X$55+AY774)/100)*((1-W$62)+W$62*((1+(X$57+BK774)/100)))/(1+(X$54+AS774)/100)-(X$56+BE774)+X$58","v":127.38098790268755},{"$f":"BR774*(1+(Y$55+AZ774)/100)*((1-X$62)+X$62*((1+(Y$57+BL774)/100)))/(1+(Y$54+AT774)/100)-(Y$56+BF774)+Y$58","v":126.78823476626518}]
[{"$f":"A774+1","v":707},-1.2818499104729175,2.6175703123465945,3.7765060507590462,2.0562308529433415,null,null,-1.2842146745282004,-1.6327064965678646,-0.36854825555144261,-0.13805288529491774,-0.81671908348624878,3.0755150312847919,8.242251647082588E-2,-4.7363721049018537E-2,0.67364114348805293,-0.74200271028795184,-0.45883379819645809,0.57028341735560728,2.5790160277603835,-2.323624698464156,-0.73612715724508349,1.1778171139308258,-9.0023317081447285E-2,0.23526777272787336,5.0958976092783184,-5.2625226785679367,16.493713160039647,-14.121047076533667,-0.21749047946413835,4.2487798888430879,null,131.0766159544786,136.32415143986583,137.22099512244532,132.736417039446,130.25469531085156,123.69764285074444,null,null,-1.2842146745282004,-1.6327064965678646,-0.36854825555144261,-0.13805288529491774,-0.81671908348624878,3.0755150312847919,8.242251647082588E-2,-4.7363721049018537E-2,0.67364114348805293,-0.74200271028795184,-0.45883379819645809,0.57028341735560728,0,-2.323624698464156,-0.73612715724508349,0,-9.0023317081447285E-2,0,5.0958976092783184,-5.2625226785679367,16.493713160039647,-14.121047076533667,-0.21749047946413835,4.2487798888430879,null,133.65563198223899,138.99656835220421,139.96745696045951,136.68493185523238,134.2786155245787,127.93328849326166]
[708,-1.3573272923130286,2.6443240337338065,1.0247662603730565,8.0078572077060652,null,null,-1.3596920563683115,0.36664334635470353,1.6742926287204014,-0.91341792711817649,-2.3994770033291903,-1.8322494921550086E-3,0.10917623785803787,9.5221853048383931E-2,0.34268608131201628,-0.29696481264546204,-0.73695975738428876,-0.21916936450178781,-0.17272376262560618,1.7273295755589197,-2.4344394180830813,-1.0700129772510649,-0.15959023662577931,1.4862208727286621,11.047523964041043,-6.5487629462272317,17.14971619821636,1.1357382231948563,-20.06395110445721,-11.502177331545161,null,133.96846172207853,132.71380949076334,132.06930725147157,131.40006319991531,130.73408637871574,125.85566137926467,null,null,-1.3596920563683115,0.36664334635470353,1.6742926287204014,-0.91341792711817649,-2.3994770033291903,-1.8322494921550086E-3,0.10917623785803787,9.5221853048383931E-2,0.34268608131201628,-0.29696481264546204,-0.73695975738428876,-0.21916936450178781,-0.17272376262560618,0,-2.4344394180830813,-1.0700129772510649,-0.15959023662577931,0,11.047523964041043,-6.5487629462272317,17.14971619821636,1.1357382231948563,-20.06395110445721,-11.502177331545161,null,133.96846172207853,134.44113906632225,133.80363248500606,133.17087414478897,132.56259104236551,129.20070270345514]
[709,3.4863483010242686,2.9733703358226165,2.9347610704548441,-9.80973989634332,null,null,3.4839835369689856,0.38028554118630464,-1.1852241062213931,-4.6127201545463166,3.3962494816281326,0.48866843370890278,0.43822253994684779,0.35001377713275472,-0.3649356451861645,-0.66374852567438047,0.19723010789937456,3.7230068988058473E-2,1.7372710474561814,2.5046172543316523,-0.38598391481024086,1.8711575074707527,2.3416848314003325,1.7411024583893129,-6.7700731400083427,0.2612726634288518,13.938464271711299,-3.5805141037825554,3.2557318513005793,1.9432293385178696,null,126.04309620144599,124.17560710056736,124.13794761228215,124.73472949223137,115.33911921210643,109.67582057310834,null,null,3.4839835369689856,0.38028554118630464,-1.1852241062213931,-4.6127201545463166,3.3962494816281326,0.48866843370890278,0.43822253994684779,0.35001377713275472,-0.3649356451861645,-0.66374852567438047,0.19723010789937456,3.7230068988058473E-2,0,0,-0.38598391481024086,0,0,0,-6.7700731400083427,0.2612726634288518,13.938464271711299,-3.5805141037825554,3.2557318513005793,1.9432293385178696,null,127.78036724890217,128.45140539268027,128.52368467616554,131.23842186390183,124.0829642149379,120.28490827037879]
[710,-3.1798416978360988,2.4900832299348878,2.8903863200663094,-6.6896492719441607,null,null,-3.1822064618913819,-1.0734661995958541,-0.81627665792534754,4.0457699531009604E-2,-0.86771030196419763,1.6448944348648542,-4.5064565940880819E-2,-0.38578829622568822,-0.1147580856160535,-0.18275699519550015,-0.3613501152734826,0.97019040224992015,1.6928962970676467,-0.4257027171851937,3.0382330323100364,-1.0463668641546071,-1.5416127444146179,-0.25002407685943551,-3.6499825156091839,5.0178426834412795,0.73413895090556736,5.7445371557240943,-11.610433257549666,7.9900464338784065,null,134.48432170688406,136.71887475899439,133.40458506993301,131.60914714704865,130.75313244080087,126.99507833709983,null,null,-3.1822064618913819,-1.0734661995958541,-0.81627665792534754,4.0457699531009604E-2,-0.86771030196419763,1.6448944348648542,-4.5064565940880819E-2,-0.38578829622568822,-0.1147580856160535,-0.18275699519550015,-0.3613501152734826,0.97019040224992015,0,-0.4257027171851937,0,-1.0463668641546071,-1.5416127444146179,-0.25002407685943551,-3.6499825156091839,5.0178426834412795,0.73413895090556736,5.7445371557240943,-11.610433257549666,7.9900464338784065,null,136.17721800395171,138.45749052195072,138.2239124671774,136.48901565880425,135.73344678629394,132.03449373326373]
[711,2.9938520781693847,2.5544567161931151,0.35552518319709159,3.9719677161066582,null,null,2.9914873141141016,1.6530212578856016,0.53382181200659806,2.3412747316740021,1.6826329784683134,0.59999506799440305,1.9308920317346434E-2,-0.96408762408843685,9.3556703337124514E-2,0.34787224495549873,2.6707197413993189E-2,0.67888874644631825,-0.84196483980157111,2.501545266489547,0.96934691993930366,2.1323238594283578,0.30935563216841211,1.7024437452367458,7.0116344724416351,-22.403852209484004,10.940993842938029,-0.56878758411294017,-3.2648673526417107,9.7105955867211797,null,128.72410419763457,123.62901890623181,120.63422675627459,113.40762626987183,107.88938726475153,102.71936012971692,null,null,2.9914873141141016,1.6530212578856016,0.53382181200659806,2.3412747316740021,1.6826329784683134,0.59999506799440305,1.9308920317346434E-2,-0.96408762408843685,9.3556703337124514E-2,0.34787224495549873,2.6707197413993189E-2,0.67888874644631825,-0.84196483980157111,0,0,0,0,0,7.0116344724416351,-22.403852209484004,10.940993842938029,-0.56878758411294017,-3.2648673526417107,9.7105955867211797,null,128.72410419763457,126.13056417272135,124.13731139858625,119.02629026501766,113.8123409989774,110.45961236024567]
[712,-4.7920621753696357,3.0107261547950976,-0.41737922309319053,3.5883426603623048,null,null,-4.7944269394249188,-0.95400945166742079,2.5661277357239971,1.7298127572810853,5.2979375226737933,-1.584242539897551,0.47557835891932898,-0.82337309859309649,-0.3412238235075935,0.11784217177990763,0.2351248099925507,-0.20624988544851464,-1.6148692460918532,1.1280870457344658,0.45420161800220149,-1.6490025306106517,0.83280358145934796,0.90766857050222338,6.6280094166972816,-25.467672632302687,-7.7344108441260673,-3.5250220861231765,12.182699986441087,5.3993925043047817,null,140.86925282062148,140.93158646475263,135.28379882969722,132.26502179167869,121.98715457333718,119.52799321124819,null,null,-4.7944269394249188,-0.95400945166742079,2.5661277357239971,1.7298127572810853,5.2979375226737933,-1.584242539897551,0.47557835891932898,-0.82337309859309649,-0.3412238235075935,0.11784217177990763,0.2351248099925507,-0.20624988544851464,-1.6148692460918532,0,0,-1.6490025306106517,0,0,6.6280094166972816,-25.467672632302687,-7.7344108441260673,-3.5250220861231765,12.182699986441087,5.3993925043047817,null,140.86925282062148,142.05967351048707,136.85346315049659,133.83294423372462,124.33645110487103,122.86215092036484]
[713,-3.0277711184579532,1.8649008499640916,-0.19378096275360868,-3.3440521157032088,null,null,-3.0301358825132363,-2.0736771623713035,-2.9088232716106006,-3.3247902316928446,1.6033766191053502,-0.193619229172833,-0.67024694591167711,-1.0031630737318815,0.10533969704565571,-0.73306239160913433,0.31714582903402455,-0.88760159997198773,-1.3912709857522714,-3.1194981348630417,-1.9051820153614141,-6.4203701843378758E-2,-1.0402470315990719,0.85970428449795655,-0.30438535936823197,-12.032727754058692,3.5855489687335402,-6.1580951116568805,-8.3577459930629594E-2,-23.226723952836124,null,136.51520307010458,142.06541485527654,147.24652417769701,148.93252564962359,145.26629386808548,140.57438991854445,null,null,-3.0301358825132363,-2.0736771623713035,-2.9088232716106006,-3.3247902316928446,1.6033766191053502,-0.193619229172833,-0.67024694591167711,-1.0031630737318815,0.10533969704565571,-0.73306239160913433,0.31714582903402455,-0.88760159997198773,-1.3912709857522714,-3.1194981348630417,-1.9051820153614141,-6.4203701843378758E-2,-1.0402470315990719,0,-0.30438535936823197,-12.032727754058692,3.5855489687335402,-6.1580951116568805,-8.3577459930629594E-2,-23.226723952836124,null,136.51520307010458,142.06541485527654,147.24652417769701,148.93252564962359,145.26629386808548,141.43409420304238]
[714,0.22093258326679088,3.0677204081647091,0.85569494072143004,2.759872410786397,null,null,0.218567819211508,0.85278918416189609,2.7059402094143286,0.34592921299323337,2.4387346971588082,2.7105265264829792,0.53257261228894048,-0.68033856124945125,0.79695080616785141,5.6288591774061203E-2,0.99406760295714536,-2.6302608610818901E-2,-0.34179508227723265,0.11948706090816708,0.38712906426357629,-0.90778393161380666,-0.32648461092800696,-0.89889662335820997,5.7995391671213739,-15.311371767353624,5.8146463253719194,-5.8641228434623969,23.869305575881338,2.1866940769716159,null,132.52030251732563,131.19215467206203,126.98464877168914,124.8822872144673,120.24443221399324,114.60963631303336,null,null,0.218567819211508,0.85278918416189609,2.7059402094143286,0.34592921299323337,2.4387346971588082,2.7105265264829792,0.53257261228894048,-0.68033856124945125,0.79695080616785141,5.6288591774061203E-2,0.99406760295714536,-2.6302608610818901E-2,-0.34179508227723265,0,0,-0.90778393161380666,-0.32648461092800696,-0.89889662335820997,5.7995391671213739,-15.311371767353624,5.8146463253719194,-5.8641228434623969,23.869305575881338,2.1866940769716159,null,132.52030251732563,131.31164173297017,127.49107914684248,125.39472971559523,120.7574586021012,115.11850720472928]
[715,4.1095658677011926,2.3060539625284115,2.0909630137883699,-27.043899822753882,null,null,4.1072011036459095,0.74070944650442061,-2.7070164069704039,1.4121006157210081,0.32292929798986009,-1.2036641191851059,-0.22909383334735711,-0.82382291414902542,0.45354542526165131,0.28552365793812262,0.59237718338830314,-0.73743159345018272,0.89347299078970721,0.6231551584870878,-1.113399121183029,0.40863982987706282,-0.39704732176671187,0.16357945114568606,-24.004233066418905,-20.289931039930671,4.4322797754279515,15.197056185840772,15.902249383720065,-17.964286019590418,null,125.27369401781799,123.37015479516455,127.02382946211061,122.55584160739539,120.05395410528597,117.16570380244129,null,null,4.1072011036459095,0.74070944650442061,-2.7070164069704039,1.4121006157210081,0.32292929798986009,-1.2036641191851059,-0.22909383334735711,-0.82382291414902542,0.45354542526165131,0.28552365793812262,0.59237718338830314,-0.73743159345018272,0,0,-1.113399121183029,0,-0.39704732176671187,0,-24.004233066418905,-20.289931039930671,4.4322797754279515,15.197056185840772,15.902249383720065,-17.964286019590418,null,126.16716700860769,124.89065383752373,128.62020800467957,124.56661975405673,122.10095403491621,119.42462260415324]
[716,-3.3744920549376305,2.041838136751148,-0.92838814118937441,-11.828548426394162,null,null,-3.3768568189929136,0.76802090084639296,-2.1063760046309215,3.968691583343269,-0.73402402054888694,-0.74623512247171242,-0.49330965912462066,0.14909512811120385,-0.28268839757249742,0.49027087043293838,-0.2736774577115777,-0.27093455475382022,-2.1258781641880371,0.66840112920969741,0.20987599279042879,-1.2732857765690933,-1.1832751869759786,-0.78691874347688318,-8.788881670059185,2.3098341191322955,4.4026668210354849,8.3870283221159845,-13.762313644630257,-3.1730831586095989,null,137.98481607920306,137.37623364269501,138.50801608900898,132.65974785336755,131.40275729493288,129.7307362211078,null,null,-3.3768568189929136,0.76802090084639296,-2.1063760046309215,3.968691583343269,-0.73402402054888694,-0.74623512247171242,-0.49330965912462066,0.14909512811120385,-0.28268839757249742,0.49027087043293838,-0.2736774577115777,-0.27093455475382022,-2.1258781641880371,0,0,-1.2732857765690933,-1.1832751869759786,-0.78691874347688318,-8.788881670059185,2.3098341191322955,4.4026668210354849,8.3870283221159845,-13.762313644630257,-3.1730831586095989,null,137.98481607920306,138.0446347719047,139.41041668692137,133.54518364520459,132.30598972043794,130.65528267585677]
[717,1.9296911236361074,2.7532950185665452,3.0948135528229579,-14.208165646100424,null,null,1.9273263595808245,-0.24573828541598502,3.6645067718254829,-2.6683418071726481,1.1635317699077801,5.4761201761779779,0.21814722269077658,-0.44599830378197369,1.0547531636784151,-0.48768077737725646,0.39787157736732803,0.29158369604369971,1.8973235298242952,-0.38093692844495453,0.48135926897268977,0.72891829204742953,2.5057842968626245,1.0950208620519764,-11.168498889765447,-4.8249093425076417,25.988094350968105,-11.789868111130275,-3.6616172115586907,-3.2611187605897212,null,127.60786036270946,128.45615119567213,123.30093166982468,122.64785673526265,115.98889054631471,105.75761279728513,null,null,1.9273263595808245,-0.24573828541598502,3.6645067718254829,-2.6683418071726481,1.1635317699077801,5.4761201761779779,0.21814722269077658,-0.44599830378197369,1.0547531636784151,-0.48768077737725646,0.39787157736732803,0.29158369604369971,0,-0.38093692844495453,0,0,0,0,-11.168498889765447,-4.8249093425076417,25.988094350968105,-11.789868111130275,-3.6616172115586907,-3.2611187605897212,null,129.50518389253375,130.38753040606301,125.69777135587188,125.86290742787916,121.73471898847635,112.42128835393794]
[718,-1.1745469635653703,2.1526298273223632,0.65480034795276731,-16.156313725992245,null,null,-1.1769117276206531,2.7169049392532854,-1.1795788307770007E-2,-2.2438647279496124,2.1282722280444863,3.9553569103505919,-0.38251796855340547,0.20312762612023727,0.62485360905401022,-0.84841452534374606,-9.4322986738887948E-2,0.34725223524827209,-0.54268967504589538,-0.14338539039250708,-0.9370403694173064,-0.26825394206065711,1.4095210245579506,0.17983381627315831,-13.116646969657268,-11.53338826482427,10.083855869353778,-12.761470551822065,-8.6529564819795013,5.8962512100411963,null,133.44094498304122,131.10403947456774,131.51817349819152,131.10594119446469,123.75447602422541,115.99900449738325,null,null,-1.1769117276206531,2.7169049392532854,-1.1795788307770007E-2,-2.2438647279496124,2.1282722280444863,3.9553569103505919,-0.38251796855340547,0.20312762612023727,0.62485360905401022,-0.84841452534374606,-9.4322986738887948E-2,0.34725223524827209,-0.54268967504589538,-0.14338539039250708,-0.9370403694173064,-0.26825394206065711,0,0,-13.116646969657268,-11.53338826482427,10.083855869353778,-12.761470551822065,-8.6529564819795013,5.8962512100411963,null,133.44094498304122,131.10403947456774,131.51817349819152,131.10594119446469,125.16399704878336,117.56539868935701]
[719,1.2769342340294652,3.0027833268034163,3.2048154706495926,-2.0245980554227656,null,null,1.2745694699741823,-2.7073062727943817,-0.50241653014279231,1.2783402021034371,-1.6814153536268759,0.23174602795359814,0.46763553092764765,0.21035865358401695,0.19487608301197801,0.73616210789651948,-0.31284387746040077,-0.17061932688897885,2.0073254476509299,4.6952029654439897E-2,-3.0947214197707287,-1.1441377139180446,-0.40034925848047964,0.57108756676693662,1.0150687009122112,9.5478945291580075,1.0155943660945539,6.3413565596087791,-5.7378805267676487,-0.29419762615304235,null,128.67335313991697,133.26293660650143,135.98140158027559,133.87309388935086,133.10241921784655,128.93051085166263,null,null,1.2745694699741823,-2.7073062727943817,-0.50241653014279231,1.2783402021034371,-1.6814153536268759,0.23174602795359814,0.46763553092764765,0.21035865358401695,0.19487608301197801,0.73616210789651948,-0.31284387746040077,-0.17061932688897885,0,0,-3.0947214197707287,-1.1441377139180446,-0.40034925848047964,0,1.0150687009122112,9.5478945291580075,1.0155943660945539,6.3413565596087791,-5.7378805267676487,-0.29419762615304235,null,130.68067858756788,135.41798579128007,138.18884893883097,136.10107993639298,135.39590372819362,131.82883661559003]
[720,-3.0063586312476374,2.8059796638967596,-1.1289252262802121,21.231629507390476,null,null,-3.0087233953029204,0.97719149311622167,-2.6147376009474139,3.9486592001131138E-2,0.357449768756603,1.503505294829552,0.27083186802099091,1.1580217661366619,-0.88979885658027857,-0.16406649590309641,0.73197243394344635,-0.16284883324358512,-2.3264152492788748,-2.7211911760553238,0.35320204895697049,0.53859253556901421,-1.2193756692066606,-0.38021147260704824,24.271296263725453,12.580624029235228,-20.568981063602259,-12.208687969936058,8.1731191456937822,-17.528148306078652,null,138.67471189766434,142.55148346399665,143.61029792464291,140.38595895515448,139.17169181163717,134.30223381329523,null,null,-3.0087233953029204,0.97719149311622167,-2.6147376009474139,3.9486592001131138E-2,0.357449768756603,1.503505294829552,0.27083186802099091,1.1580217661366619,-0.88979885658027857,-0.16406649590309641,0.73197243394344635,-0.16284883324358512,-2.3264152492788748,-2.7211911760553238,0,0,-1.2193756692066606,-0.38021147260704824,24.271296263725453,12.580624029235228,-20.568981063602259,-12.208687969936058,8.1731191456937822,-17.528148306078652,null,138.67471189766434,142.55148346399665,143.96349997359988,141.28225901901783,140.08505769338018,135.21763449495995]
[721,1.8536681616384718,2.9186167890044312,2.2174662899568416,-4.1370346049017446,null,null,1.851303397583189,1.9062863502713125,-0.40395323109784997,-1.6533529561517915,-3.2035392824688045,-1.8728000132043878,0.38346899312866256,0.26665051986397703,0.12031052993978841,-0.52662691982049159,9.4439272399661434E-2,0.89320886850250547,1.0199762669581789,7.3755811745508826E-2,-1.6666051743774133,1.1886964187853843,1.1288233327531763,-1.8951778879678991,-1.0973678485667677,7.9245864720640302,10.333890999666243,-9.2557694814708338,-5.3681164804049644,16.670660384884723,null,128.79421822346936,127.35476832580871,128.27951169254106,125.9480875850016,125.94731764733925,128.19315775829045,null,null,1.851303397583189,1.9062863502713125,-0.40395323109784997,-1.6533529561517915,-3.2035392824688045,-1.8728000132043878,0.38346899312866256,0.26665051986397703,0.12031052993978841,-0.52662691982049159,9.4439272399661434E-2,0.89320886850250547,0,0,-1.6666051743774133,0,0,-1.8951778879678991,-1.0973678485667677,7.9245864720640302,10.333890999666243,-9.2557694814708338,-5.3681164804049644,16.670660384884723,null,129.81419449042752,128.45212296556326,129.40163510508819,128.28842953489345,129.53233461315972,131.94641021381852]
[722,3.6199841047056127,3.1118343017569856,2.3877907201667745,3.9401404918254141,null,null,3.6176193406503296,1.7741441316540298,1.8427046435004475,-7.6304931402551512E-2,2.344222602800841,-1.2771852052703194,0.57668650588121695,0.79014475049457422,-2.4785271159955435E-2,-8.507802222438654E-2,0.14019199070383825,-7.0207846936398699E-2,1.1903006971681118,-0.2915683619022702,2.1380565903859825,-1.5805068686692114,-0.47118424801849113,0.16276843523667206,6.979807248160391,15.12795357129583,-5.4799681812648835,-3.101342512860525,-7.4942589430438495,15.955694015767556,null,126.59353506583707,126.32173872856721,120.42017342243973,119.25236383944777,113.88004737329055,111.69300360043816,null,null,3.6176193406503296,1.7741441316540298,1.8427046435004475,-7.6304931402551512E-2,2.344222602800841,-1.2771852052703194,0.57668650588121695,0.79014475049457422,-2.4785271159955435E-2,-8.507802222438654E-2,0.14019199070383825,-7.0207846936398699E-2,0,-0.2915683619022702,0,-1.5805068686692114,-0.47118424801849113,0,6.979807248160391,15.12795357129583,-5.4799681812648835,-3.101342512860525,-7.4942589430438495,15.955694015767556,null,127.78383576300519,127.52388433691857,123.75897594601983,122.64022347609662,117.2469732140805,115.32722513218469]
[723,-1.8400037304107584,2.3769158040542409,2.3582885387074115,5.2305267701860245,null,null,-1.8423684944660412,-3.4277766144828856,1.2548116539973839,1.0299733399992277,1.4698533663223143,-0.32428583107177089,-0.15823199182152781,0.59969801813006418,0.30138057274336205,0.97684865384957531,0.53126584867404247,-5.3468101349927188E-3,1.1607985157087488,-2.0146681289563393,0.90933037430737196,-0.85499492075019856,-1.4922777854671478,-0.25760440407474128,8.2701935265210018,16.671286487411823,5.2620934098994114,1.5929704542421508,16.263176647322254,-2.4355038064689585,null,132.95840572172543,141.39033987776216,137.96216160959452,136.24495503386692,133.45756923623202,131.08468453186254,null,null,-1.8423684944660412,-3.4277766144828856,1.2548116539973839,1.0299733399992277,1.4698533663223143,-0.32428583107177089,-0.15823199182152781,0.59969801813006418,0.30138057274336205,0.97684865384957531,0.53126584867404247,-5.3468101349927188E-3,0,-2.0146681289563393,0,-0.85499492075019856,-1.4922777854671478,-0.25760440407474128,8.2701935265210018,16.671286487411823,5.2620934098994114,1.5929704542421508,16.263176647322254,-2.4355038064689585,null,134.11920423743416,142.62308141463416,140.11380302674104,138.42693748403343,135.65279571874106,133.32809350403858]
[724,-0.18203643812396916,1.5895430390330514,2.9347510177439826,-16.209461073092413,null,null,-0.18440120217925204,-1.2802323493546166,-0.13996642446803889,1.6743354809408948,0.48239777742450851,-1.3069987254252231,-0.94560475684271728,-0.5423861806794843,-0.24854579728406101,-3.8231915622379375E-2,-0.65475823915380804,-0.55652625442348813,1.7372609947453199,-0.7136974853243685,-1.1023606902291128,1.2342607145382534,-1.2527337565819356,2.2630901280289244,-13.169794316757436,-1.6600679410626786,1.7381947392496677,-9.010802629547193,-0.96587895445075889,-19.781189297326897,null,129.07474108239194,131.52354063766464,131.14561917092121,125.12009948080274,121.78914853757892,117.19188308185822,null,null,-0.18440120217925204,-1.2802323493546166,-0.13996642446803889,1.6743354809408948,0.48239777742450851,-1.3069987254252231,-0.94560475684271728,-0.5423861806794843,-0.24854579728406101,-3.8231915622379375E-2,-0.65475823915380804,-0.55652625442348813,0,-0.7136974853243685,-1.1023606902291128,0,-1.2527337565819356,0,-13.169794316757436,-1.6600679410626786,1.7381947392496677,-9.010802629547193,-0.96587895445075889,-19.781189297326897,null,130.81200207713727,133.30869297541864,132.9597651795938,128.1647213975163,124.84649566498608,122.5932930653526]
[725,-1.1836391067393994,2.7655234405068518,1.3578461360987197,16.022030990886126,null,null,-1.1860038707946823,-2.21394793931074,-0.54553178781070977,1.2320821856528084,2.2979554457880766,8.7331674023185896E-2,0.23037564463108318,-0.49329736240008915,-0.72385265821732325,-0.43990493564486632,-0.36680702114369756,0.51743186764615823,0.16035611310005704,-0.1754410175367298,-0.88905083491277614,1.1347696228797335,-1.7847554683289495,3.8528498266203304E-2,19.061697747221103,-1.5688547837138143,-13.971671182674495,-6.8694652835485677,-8.6504747132420281,-5.8622290349853508,null,133.55245138322684,136.95339140192516,136.36429985797051,130.48007555329335,125.77187285973524,123.06097790183055,null,null,-1.1860038707946823,-2.21394793931074,-0.54553178781070977,1.2320821856528084,2.2979554457880766,8.7331674023185896E-2,0.23037564463108318,-0.49329736240008915,-0.72385265821732325,-0.43990493564486632,-0.36680702114369756,0.51743186764615823,0,-0.1754410175367298,-0.88905083491277614,0,-1.7847554683289495,0,19.061697747221103,-1.5688547837138143,-13.971671182674495,-6.8694652835485677,-8.6504747132420281,-5.8622290349853508,null,133.71280749632689,137.11980938152178,136.53331616382727,131.78357417643005,127.06152206540521,124.41876213734459]
[726,-1.5030830417610421,3.1811845460359836,-0.76906981103559025,11.866946656968794,null,null,-1.505447805816325,0.96145507785400985,1.1113430577295158,0.12062783639449889,1.5192090341810098,-0.5898700662016888,0.64603675016021489,0.34389059273316214,0.23241945620124271,0.31851398237468898,0.16265183349191448,1.0504598198978892,-1.9665598340342529,1.2265950367259322,0.76044851721526996,-0.12048899544597669,6.729319332289041E-2,-0.968936734584665,14.906613413303772,11.391280580480737,13.84170585395934,1.6967402837647656,-6.348404614857234,12.935827229814379,null,136.67047093807338,135.4840413524544,132.25917291091824,130.07075812761431,125.15771499219019,124.96503598766967,null,null,-1.505447805816325,0.96145507785400985,1.1113430577295158,0.12062783639449889,1.5192090341810098,-0.5898700662016888,0.64603675016021489,0.34389059273316214,0.23241945620124271,0.31851398237468898,0.16265183349191448,1.0504598198978892,-1.9665598340342529,0,0,-0.12048899544597669,0,-0.968936734584665,14.906613413303772,11.391280580480737,13.84170585395934,1.6967402837647656,-6.348404614857234,12.935827229814379,null,136.67047093807338,136.71063638918031,134.25664611009691,132.10158945018958,127.25991274746156,127.14110596038915]
[727,1.2516749891675936,2.4181579451449853,1.9383661504031777,-13.167663632908944,null,null,1.2493102251123107,7.595680048189081E-2,0.87710911020338589,3.9917532684937056,-5.7512394251302652,1.7545455048256975,-0.11698985073078338,0.47243072819787857,8.7058210462374497E-2,1.2842143011871698E-2,8.8473802968452642E-2,-0.40534102315622444,0.74087612740451503,0.67102783831300883,-0.32025981131534265,2.4050640486663677,-1.2085131585737585,-1.4315585426719775,-10.127996876573967,6.1242619829896272,1.9481053735025879,1.7858154191184763,4.872436892252388,-12.358651496792728,null,129.2270018511085,129.80982057123714,127.7331224502916,117.80300800011467,123.02213110939641,118.57764362215967,null,null,1.2493102251123107,7.595680048189081E-2,0.87710911020338589,3.9917532684937056,-5.7512394251302652,1.7545455048256975,-0.11698985073078338,0.47243072819787857,8.7058210462374497E-2,1.2842143011871698E-2,8.8473802968452642E-2,-0.40534102315622444,0,0,-0.32025981131534265,0,-1.2085131585737585,-1.4315585426719775,-10.127996876573967,6.1242619829896272,1.9481053735025879,1.7858154191184763,4.872436892252388,-12.358651496792728,null,129.967877978513,131.23936521583971,129.17609666831459,121.61707233338181,127.13138103648257,122.67632735011365]
[728,4.5554992284110911,2.8976879911459306,3.3074855751689052,3.52946556186996,null,null,4.553134464355808,-0.20316342123559517,0.16362551824364899,2.9905061334628266E-2,4.9574616175313784,-0.70069202361848504,0.3625401952701619,-7.4565054466361413E-2,-0.17059480686644735,-6.3041274955064175E-2,0.65402070496084397,0.16488440195351695,2.1099955521702425,-2.4659034243211657,-0.87863574352322638,0.69928653014995046,0.58140344823132373,-0.73697124783208323,6.5691323182049368,11.705022158437108,-1.3388575488576753,-1.5734245875216151,5.3066712344692091,10.121548916385521,null,124.23574305637922,127.51387011077273,126.55664349409616,123.09223169800504,114.23256509856449,112.54780847472563,null,null,4.553134464355808,-0.20316342123559517,0.16362551824364899,2.9905061334628266E-2,4.9574616175313784,-0.70069202361848504,0.3625401952701619,-7.4565054466361413E-2,-0.17059480686644735,-6.3041274955064175E-2,0.65402070496084397,0.16488440195351695,0,-2.4659034243211657,-0.87863574352322638,0,0,-0.73697124783208323,6.5691323182049368,11.705022158437108,-1.3388575488576753,-1.5734245875216151,5.3066712344692091,10.121548916385521,null,126.34573860854945,129.66862384587623,128.7414856101984,126.00661554679296,117.65325953409342,116.06246999280545]
[729,1.9284109595577368,2.7650924968863024,0.33091875420543826,11.385852694974574,null,null,1.9260461955024539,1.3491071614300869,3.9413019617183318,-3.3038888767625947,-3.1660568634642798,2.1315613722994113,0.22994470101053377,-3.76578065213371E-2,0.68926060167328584,0.12091619685915989,-0.18712012117719867,0.1486377734766644,-0.86657126879322444,0.18076547588068625,-3.5622766360956737E-2,0.84980366089816428,-1.6482079007221144,-0.71939657050524852,14.425519451309551,3.0510246567656001,3.2792682106054487,11.656113406901472,-4.1241068636438385,4.3267267508331333,null,130.38838286828204,129.17305061606555,123.74156964980757,124.58329367495539,126.88502634129948,121.93693451775059,null,null,1.9260461955024539,1.3491071614300869,3.9413019617183318,-3.3038888767625947,-3.1660568634642798,2.1315613722994113,0.22994470101053377,-3.76578065213371E-2,0.68926060167328584,0.12091619685915989,-0.18712012117719867,0.1486377734766644,-0.86657126879322444,0,-3.5622766360956737E-2,0,-1.6482079007221144,-0.71939657050524852,14.425519451309551,3.0510246567656001,3.2792682106054487,11.656113406901472,-4.1241068636438385,4.3267267508331333,null,130.38838286828204,129.35381609194624,123.9197452834476,125.62021357647994,127.96988864319887,123.0208753755122]
[730,4.7105412561483637E-2,2.6066791247363787,1.5815401508795457E-2,8.2076586248454291,null,null,4.4740648506200763E-2,0.4401397298300409,1.2339312962746842,0.35643345867958148,-1.7838264602987906,2.8104540525092001,7.1531328860610088E-2,0.50617847943768046,0.86248747452736341,0.25004218117717247,6.8141178130382674E-2,0.75553068024757186,-1.1816746214898672,-0.53542694985210826,-0.25251776295033146,-0.50354914228734482,1.0335294780384778,3.3966670974339142E-2,11.247325381180406,4.063920261643136,17.38994748974477,1.0583160748506737,2.3911567079835887,8.2740496944593485,null,133.00027831265683,134.43368365160111,132.87840548170229,130.68091002754718,129.02059774984474,123.22873139400157,null,null,4.4740648506200763E-2,0.4401397298300409,1.2339312962746842,0.35643345867958148,-1.7838264602987906,2.8104540525092001,7.1531328860610088E-2,0.50617847943768046,0.86248747452736341,0.25004218117717247,6.8141178130382674E-2,0.75553068024757186,-1.1816746214898672,-0.53542694985210826,-0.25251776295033146,-0.50354914228734482,0,0,11.247325381180406,4.063920261643136,17.38994748974477,1.0583160748506737,2.3911567079835887,8.2740496944593485,null,133.00027831265683,134.43368365160111,132.87840548170229,130.68091002754718,130.05412722788321,124.2946399827694]
[731,-0.41555729472925373,2.5538125794468569,-1.2838324455720174,2.2694502524708402,null,null,-0.41792205878453659,2.3272082443274869,0.25219365482145384,2.6479006487525618,-2.8736437803337962,-2.5647056884124004,1.866478357108825E-2,0.63214178008809174,0.56686502285045037,0.13133758564433995,-6.5360838413475175E-2,0.4969493203170634,-2.4813224685706801,-8.1722198840462168E-2,0.82511551883273349,-0.88731531801797536,-4.5594602860510314E-2,-1.7187774259931903,5.3091170088058171,11.057149004160696,6.7431444982805502,-15.095444709618835,9.9564750975653542,19.598171784913948,null,134.86024781974754,133.5233413499422,131.7998480943686,126.87867348717262,127.44675035792093,130.01051273749766,null,null,-0.41792205878453659,2.3272082443274869,0.25219365482145384,2.6479006487525618,-2.8736437803337962,-2.5647056884124004,1.866478357108825E-2,0.63214178008809174,0.56686502285045037,0.13133758564433995,-6.5360838413475175E-2,0.4969493203170634,-2.4813224685706801,-8.1722198840462168E-2,0,-0.88731531801797536,-4.5594602860510314E-2,-1.7187774259931903,5.3091170088058171,11.057149004160696,6.7431444982805502,-15.095444709618835,9.9564750975653542,19.598171784913948,null,134.86024781974754,133.5233413499422,132.62496361320132,127.69570789351465,128.30003341554129,130.90667663266385]
[732,0.34897668287777672,2.8366422075530213,-1.0516192528336679,-2.5969301965408387,null,null,0.34661191882249387,-0.78235401294033491,2.6226319208460014,-3.2806521382653968,5.7477452865403089,-2.9018179223319107,0.30149441167725266,-0.70557245769565036,1.0912675711007571,-0.6241568500761725,0.59033883379503926,0.20342193686854548,-2.2491092758323306,0.98430519074335754,-1.2400291042708211,-2.1850923239922633,0.81292583705924493,-0.90909876880207463,0.44273655979413817,-12.385628392774311,20.20080218793878,-3.0034057877798745,-1.3997218545059584,-1.5370528554518814,null,133.95676008110016,133.93791341770142,131.84094849047685,135.09005615327106,124.63874294571276,126.32845821747996,null,null,0.34661191882249387,-0.78235401294033491,2.6226319208460014,-3.2806521382653968,5.7477452865403089,-2.9018179223319107,0.30149441167725266,-0.70557245769565036,1.0912675711007571,-0.6241568500761725,0.59033883379503926,0.20342193686854548,-2.2491092758323306,0,-1.2400291042708211,-2.1850923239922633,0,-0.90909876880207463,0.44273655979413817,-12.385628392774311,20.20080218793878,-3.0034057877798745,-1.3997218545059584,-1.5370528554518814,null,133.95676008110016,134.92221860844478,132.82730725055922,136.11817377310643,126.4452969906788,128.22691109179516]
[733,0.16779092698619158,2.2926213379779647,2.7675552580050864,-3.6483929400323798,null,null,0.1654261629309087,-1.5983397593154962,0.68544352546231901,-0.23889822044336606,1.811825372628795,2.0704061293516092,-0.24252645789780392,-0.58144129777303943,5.1466505543465768E-2,-1.0319693433745138,0.24693937198965132,-0.18803220340962445,1.5700652350064237,-2.1331724368698048,-0.33344297623099306,1.6339094711868918,-0.51370250632160763,2.2896473659580732,-0.60872618369740294,-4.5920659047658958,3.2169463151065609,-24.605713972222041,-5.8976255537056712,-11.761869532819947,null,129.68013695145893,133.94154478901066,132.12467637722042,126.89318857878251,122.29791958771622,114.0183402756991,null,null,0.1654261629309087,-1.5983397593154962,0.68544352546231901,-0.23889822044336606,1.811825372628795,2.0704061293516092,-0.24252645789780392,-0.58144129777303943,5.1466505543465768E-2,-1.0319693433745138,0.24693937198965132,-0.18803220340962445,0,-2.1331724368698048,-0.33344297623099306,0,-0.51370250632160763,0,-0.60872618369740294,-4.5920659047658958,3.2169463151065609,-24.605713972222041,-5.8976255537056712,-11.761869532819947,null,131.25020218646534,135.55944994736817,133.76029106491274,130.17410264640347,125.57877318987838,119.57729997401125]
[734,-3.1517760807182902,2.4190908028636233,0.83389725236429513,-8.8752011660299353,null,null,-3.1541408447735733,2.1900447056472601,-0.15019697394225154,0.36429250516705325,1.5251756030512746,-0.2377898987156207,-0.11605699301214534,0.83568314197114857,0.21143680739785164,8.4462591223727124E-2,-0.72612545083108593,-0.88102734721993192,-0.36359277063436757,0.89785016343977642,1.0764664413822267,-0.65061244302907961,-0.28990749366780877,-0.59130672555746844,-5.835534409694958,4.393631959987947,-6.4041251852489847,2.5726076556422068,5.7234162082552462,-18.093277467373323,null,136.40545356522406,134.54562508356906,132.66512865966635,130.38553738701316,124.69685872848979,121.27467564640466,null,null,-3.1541408447735733,2.1900447056472601,-0.15019697394225154,0.36429250516705325,1.5251756030512746,-0.2377898987156207,-0.11605699301214534,0.83568314197114857,0.21143680739785164,8.4462591223727124E-2,-0.72612545083108593,-0.88102734721993192,-0.36359277063436757,0,0,-0.65061244302907961,-0.28990749366780877,-0.59130672555746844,-5.835534409694958,4.393631959987947,-6.4041251852489847,2.5726076556422068,5.7234162082552462,-18.093277467373323,null,136.40545356522406,135.44347524700882,134.65821298202894,132.40247063447961,126.70030373570128,123.30296314403878]
[735,-2.1588547908283511,3.5790858662222678,1.1767194390966178,14.236065489785801,null,null,-2.1612195548836342,1.5541522508808148,2.8289267870049937,1.7452306687735177,-1.5560805612721686,1.4014430796160615,1.0439380703464991,-0.27568121415725733,0.37236286772052596,0.44784767420100913,0.26237561815403998,0.47697770881730728,-2.0770583902044892E-2,1.0769077849580597,1.6328842115111639,0.14026394153635469,-9.4789651370383199E-2,-0.32970780730367721,17.275732246120779,-14.778109423751182,-3.92926733264698,2.5935821479191867,8.4131866700589786,13.785124423868893,null,136.17798379821105,133.51009499622361,127.34977542436852,122.93896745228274,122.09069818772026,118.01576531663395,null,null,-2.1612195548836342,1.5541522508808148,2.8289267870049937,1.7452306687735177,-1.5560805612721686,1.4014430796160615,1.0439380703464991,-0.27568121415725733,0.37236286772052596,0.44784767420100913,0.26237561815403998,0.47697770881730728,-2.0770583902044892E-2,0,0,0,-9.4789651370383199E-2,-0.32970780730367721,17.275732246120779,-14.778109423751182,-3.92926733264698,2.5935821479191867,8.4131866700589786,13.785124423868893,null,136.17798379821105,134.58700278118167,130.05221915104627,125.78691893559973,125.03510124388605,120.98802478918743]
[736,1.3505869784469928,2.2778557200246961,0.70187122142013003,-8.2330333577686812,null,null,1.34822221439171,1.9393108849126883,-2.6505331410553965,1.9619740757691056E-2,0.74612999431767246,1.2006339559741321,-0.25729207585107261,-0.24128693850871219,-0.51454584016166249,0.58296358058178521,-0.26297966886014912,-5.0169764587648213E-2,-0.49561880157853266,0.49387286837318856,0.41574836580023389,-1.2562485658867135,0.39747507317559827,-0.20555643234918275,-5.1933666014337039,-11.434083492783643,-1.730656355761671,19.06657516568545,-12.125351418790775,-9.8292165712307309,null,130.15433877103487,127.61380157055204,128.61781905131599,127.9699558117386,123.15974313923792,118.58056276843415,null,null,1.34822221439171,1.9393108849126883,-2.6505331410553965,1.9619740757691056E-2,0.74612999431767246,1.2006339559741321,-0.25729207585107261,-0.24128693850871219,-0.51454584016166249,0.58296358058178521,-0.26297966886014912,-5.0169764587648213E-2,-0.49561880157853266,0,0,-1.2562485658867135,0,-0.20555643234918275,-5.1933666014337039,-11.434083492783643,-1.730656355761671,19.06657516568545,-12.125351418790775,-9.8292165712307309,null,130.15433877103487,128.10767443892524,129.54693065971028,128.91794716544425,124.51034988804079,119.93966817948464]
[737,-0.90737130767952556,2.3702920263552931,1.6626572328154476,2.3327928922269732,null,null,-0.90973607173480842,-3.00609043897171,-1.3515212587212617,-2.7474643137364083,-1.4113350646773355,-0.63928872288823391,-0.16485576952047554,4.9765357425550771E-2,0.25159037508631554,-0.17718882410033565,-0.15035610813991518,-0.63555829533813557,0.46516720981678494,-1.2721305507239848,0.20178597716965463,-0.24513635510892728,-0.2643514020822707,-0.9825780796540442,5.37245964856195,4.9260254454776335,2.3047207378385135,3.0207591499944519,11.443550064468258,-8.4884445885753177,null,132.34909268619307,138.64971584541709,139.49094408202507,140.97013978108814,140.10922328554699,138.17776699959404,null,null,-0.90973607173480842,-3.00609043897171,-1.3515212587212617,-2.7474643137364083,-1.4113350646773355,-0.63928872288823391,-0.16485576952047554,4.9765357425550771E-2,0.25159037508631554,-0.17718882410033565,-0.15035610813991518,-0.63555829533813557,0,-1.2721305507239848,0,-0.24513635510892728,-0.2643514020822707,-0.9825780796540442,5.37245964856195,4.9260254454776335,2.3047207378385135,3.0207591499944519,11.443550064468258,-8.4884445885753177,null,132.81425989600984,139.13896441512307,140.19842025419226,141.70678773651423,140.8666761037037,138.94952279854135]
[738,2.2149026314931337,2.1524982843826619,2.6060711661213487,-26.305177346271975,null,null,2.2125378674378506,0.47568155673684448,-6.3428176275308362E-2,1.2062613248778651,-2.0079295176369816,-0.21388903503619228,-0.38264951149310678,0.16140718270064447,-4.2738703623240504E-2,-0.20532317472353467,-0.63013693795604375,0.411342822673463,1.408581143122686,0.54679837842750301,5.5769532261592758E-2,1.5414837689673142,6.8648646906974919E-2,-1.2144015749383343,-23.265510589936998,-3.1142448505304476,-9.6026067076110522,-10.229283330495477,-4.7701536732330325,5.7742763212817545,null,126.96604070090545,126.71582614692218,125.26231774695091,119.30809842771947,117.66283419842892,116.25412233185033,null,null,2.2125378674378506,0.47568155673684448,-6.3428176275308362E-2,1.2062613248778651,-2.0079295176369816,-0.21388903503619228,-0.38264951149310678,0.16140718270064447,-4.2738703623240504E-2,-0.20532317472353467,-0.63013693795604375,0.411342822673463,0,0,0,0,0,-1.2144015749383343,-23.265510589936998,-3.1142448505304476,-9.6026067076110522,-10.229283330495477,-4.7701536732330325,5.7742763212817545,null,128.37462184402813,128.69472200932444,127.33163200811109,122.92062968162688,121.45089953405692,120.13672937242066]
[739,-1.4107831648582276,1.790137312790423,0.92998719056697043,-5.3668993654030537,null,null,-1.4131479289135105,2.9771098736085007,-0.49668231418757841,0.79377620290371842,1.6133569154401617,2.8755040295872445,-0.74501048308534568,-0.15411566213291028,0.17918573585114528,-0.12601927259236634,0.46217128847362909,-0.13271842478630136,-0.26750283243169226,2.3154914585032143,-0.18288034793630792,-0.73121515419511651,2.2500962549819699,-5.8351768899412182E-2,-2.3272326090680768,-13.208775960345225,10.415177137756851,-0.76080200458237179,2.5596977867100117,-3.527882466254328,null,133.01739270023586,127.43353068541097,127.07109176179645,124.003022112639,117.14199411966464,110.38782083524781,null,null,-1.4131479289135105,2.9771098736085007,-0.49668231418757841,0.79377620290371842,1.6133569154401617,2.8755040295872445,-0.74501048308534568,-0.15411566213291028,0.17918573585114528,-0.12601927259236634,0.46217128847362909,-0.13271842478630136,-0.26750283243169226,0,-0.18288034793630792,-0.73121515419511651,0,-5.8351768899412182E-2,-2.3272326090680768,-13.208775960345225,10.415177137756851,-0.76080200458237179,2.5596977867100117,-3.527882466254328,null,133.01739270023586,129.74902214391417,129.44238589515487,126.38772183483462,121.78632291679243,114.9824795373502]
[740,-2.0447787192634701,3.03485454745321,-0.90593273761060589,9.7395753372077465,null,null,-2.0471434833187532,-0.80487944196541206,-1.6504900412616366,3.3481450660986776E-3,-0.94934290520615061,-2.9163724368827513,0.49970675157744138,0.30550729570081447,-4.6676423466667227E-2,1.6270090048488228E-2,-0.38367659119412689,-0.62622253406179462,-2.1034227606092686,-0.7793078642218263,-6.9519280458987698E-2,0.62140237786234653,-0.3815188694652738,-1.2269517402678061,12.779242093542724,-2.5454655631982726,-3.6447076750968397,10.082551498054327,1.3924094487733276,16.40774459251309,null,137.37926244350791,140.61667101672759,141.81051055324403,138.78378384848779,136.99961486960967,138.50083774261242,null,null,-2.0471434833187532,-0.80487944196541206,-1.6504900412616366,3.3481450660986776E-3,-0.94934290520615061,-2.9163724368827513,0.49970675157744138,0.30550729570081447,-4.6676423466667227E-2,1.6270090048488228E-2,-0.38367659119412689,-0.62622253406179462,-2.1034227606092686,-0.7793078642218263,-6.9519280458987698E-2,0,-0.3815188694652738,-1.2269517402678061,12.779242093542724,-2.5454655631982726,-3.6447076750968397,10.082551498054327,1.3924094487733276,16.40774459251309,null,137.37926244350791,140.61667101672759,141.81051055324403,139.40518622635011,137.63418528636788,139.16243068848343]
[741,-0.19533158137393675,2.7890694247938099,0.61548596974143943,-4.1048333437605589,null,null,-0.19769634542921963,2.0224830057624428,-1.0254293239263861,2.6971626198415528,3.7892424856782375E-2,3.1231975941605525,0.25392162891804126,-0.34332996193250587,-0.68396567643733119,8.6767751640133284E-3,-0.22041642986349208,-0.20480386908617287,-0.58200405325722326,0.47072623380950973,2.7047130535830393,0.9232867140942993,0.1334521661268826,1.3332388818006704,-1.065166587425582,-10.179531300200001,-19.774029863594077,-8.6322886088794668,-3.676217933852842,0.12223862143871056,null,132.96570067026082,130.20403535578481,126.60209954819173,119.71272509473478,116.0123507829247,107.52600453960035,null,null,-0.19769634542921963,2.0224830057624428,-1.0254293239263861,2.6971626198415528,3.7892424856782375E-2,3.1231975941605525,0.25392162891804126,-0.34332996193250587,-0.68396567643733119,8.6767751640133284E-3,-0.22041642986349208,-0.20480386908617287,-0.58200405325722326,0,0,0,0,0,-1.065166587425582,-10.179531300200001,-19.774029863594077,-8.6322886088794668,-3.676217933852842,0.12223862143871056,null,132.96570067026082,130.67476158959431,129.78736957877209,123.78483967070987,120.2702918962767,113.05870314356676]
[742,0.78709630492373528,2.6362870970748893,1.4490942405230578,-2.4522517278259715,null,null,0.78473154086845243,-4.2358082757038149,1.3271050712901922,-2.0594425711040061,-1.0020264091265314,-0.47691904410973779,0.10113930119912062,-0.89180210161302798,0.59862588153812402,5.9131023984878794E-2,-0.30412135983039779,-0.22481955017359789,0.2516042175243951,-0.48864173036810676,-2.1356419387766494,-0.57629617032776792,-0.92381659289950813,0.54390950881542244,0.5874150285090054,-12.191167399739641,12.165107736847045,1.6903972320451224,1.722636982983734,-10.068945427021273,null,130.61122721443263,136.51449979455936,136.39262774357076,137.41610032787989,136.32777034808817,133.13043672631142,null,null,0.78473154086845243,-4.2358082757038149,1.3271050712901922,-2.0594425711040061,-1.0020264091265314,-0.47691904410973779,0.10113930119912062,-0.89180210161302798,0.59862588153812402,5.9131023984878794E-2,-0.30412135983039779,-0.22481955017359789,0,-0.48864173036810676,-2.1356419387766494,-0.57629617032776792,-0.92381659289950813,0,0.5874150285090054,-12.191167399739641,12.165107736847045,1.6903972320451224,1.722636982983734,-10.068945427021273,null,130.86283143195701,136.78004652689756,136.66081782768725,137.69405280237541,136.6119820610345,133.9646168925442]
[743,1.3612275204008539E-2,2.5406989108958236,1.4718210586991254,-13.855945628895933,null,null,1.1247511148725665E-2,2.4486698863295029,-0.55420238609495254,0.97199662681221521,2.6964825492742071,2.3189791436722311,5.5511150200548975E-3,-0.20436851717626459,-0.31251890856755749,-0.6243973467893924,-0.26736917404782989,-0.62852751090877312,0.27433103570046269,0.27885961494139089,0.83262437881790019,0.74176258981493337,0.33339668573393144,1.9284805370392784,-10.816278872560956,-5.8212270047202441,-15.359699631861712,-21.594932408893492,-20.111799791470492,-9.7564269627459677,null,131.50432000127154,128.57556406362889,126.67147062296483,121.28971904692587,114.21745736440411,105.56815268761891,null,null,1.1247511148725665E-2,2.4486698863295029,-0.55420238609495254,0.97199662681221521,2.6964825492742071,2.3189791436722311,5.5511150200548975E-3,-0.20436851717626459,-0.31251890856755749,-0.6243973467893924,-0.26736917404782989,-0.62852751090877312,0,0,0,0,0,0,-10.816278872560956,-5.8212270047202441,-15.359699631861712,-21.594932408893492,-20.111799791470492,-9.7564269627459677,null,131.77865103697201,129.12702997972298,128.06647636293545,123.42514011914147,116.65753812149228,109.91190870222859]
[744,-0.24937946950769493,2.3164372400631592,1.7238472098031954,-8.4515975057536057,null,null,-0.25174423356297781,-1.8040574729695422,-0.46118692554704999,2.5049039144849181,7.169404556266358E-2,2.5637809045664204,-0.21871055581260945,-9.5092922251154288E-2,0.15605818187480303,7.4070654724759155E-2,-0.32666603467638122,8.8355776852490742E-2,0.5263571868045327,1.0143133197374845,2.5823166215866542,5.3990363236276595E-2,0.36179425997725811,0.16289716411493349,-5.4119307494186284,-6.7617095914619121,7.4685145686696988,6.845831608629962,-4.5029461843281791,-2.7736335335665658,null,131.31844225507473,133.40910262102983,130.34659905018503,124.6041410929204,120.56582550121482,114.16898352172066,null,null,-0.25174423356297781,-1.8040574729695422,-0.46118692554704999,2.5049039144849181,7.169404556266358E-2,2.5637809045664204,-0.21871055581260945,-9.5092922251154288E-2,0.15605818187480303,7.4070654724759155E-2,-0.32666603467638122,8.8355776852490742E-2,0,0,0,0,0,0,-5.4119307494186284,-6.7617095914619121,7.4685145686696988,6.845831608629962,-4.5029461843281791,-2.7736335335665658,null,131.84479944187925,134.96952616588717,134.52602238309879,128.80001388693873,125.17164959296386,118.91194809113983]
[745,1.321094739642261,2.2650563726588873,3.6255974485754399,-15.758840992321574,null,null,1.3187299755869781,0.81489902224217725,-2.8711031708027881,-1.8485631843445935,-4.3152168696750115,-3.1504410561105969,-0.2700914232168814,-0.16578845186453117,0.17222743174359456,-0.40802545170274085,-0.94867235815193784,-0.42989223402318633,2.4281074255767772,0.45486716807151861,-2.6109241336079698,0.14034599566663797,0.53228769135588583,-0.97808598660425683,-12.719174235986596,-6.399546152890748,15.843683135471629,5.3546189732033627,-15.089298127769002,-6.6919728092511459,null,127.25303872593275,126.25747935803773,131.41255522172108,130.63293459344078,131.62691401591235,133.24165145985347,null,null,1.3187299755869781,0.81489902224217725,-2.8711031708027881,-1.8485631843445935,-4.3152168696750115,-3.1504410561105969,-0.2700914232168814,-0.16578845186453117,0.17222743174359456,-0.40802545170274085,-0.94867235815193784,-0.42989223402318633,0,0,-2.6109241336079698,0,0,-0.97808598660425683,-12.719174235986596,-6.399546152890748,15.843683135471629,5.3546189732033627,-15.089298127769002,-6.6919728092511459,null,129.68114615150952,129.16492390298032,134.46186503568416,133.91258467998952,135.60537634793718,137.40740084814945]
[746,-1.6616155969940687,1.8966828616748499,1.0428958937587629,-20.568614523624692,null,null,-1.6639803610493515,3.3282750898814415,-1.9310157626700688,0.38002111087839313,1.9980506002198199,3.7264579897047168,-0.63846493420091877,0.54653235551010448,0.18902075244122818,0.18717496061295913,0.45318201036622341,9.1097929201043648E-2,-0.15459412923989979,-2.1363528143316328,-4.7208267762123723E-2,-0.53359422307097293,-0.96383317114830558,1.2300138713135729,-17.528947767289715,5.3162002755536442,-2.3706035866383393,6.3932453854637368,2.0690282852060138,5.2843658162904541,null,133.39240060689445,132.70911851275969,134.31780763055224,132.05551674496797,127.93585284416049,119.02430936955322,null,null,-1.6639803610493515,3.3282750898814415,-1.9310157626700688,0.38002111087839313,1.9980506002198199,3.7264579897047168,-0.63846493420091877,0.54653235551010448,0.18902075244122818,0.18717496061295913,0.45318201036622341,9.1097929201043648E-2,-0.15459412923989979,-2.1363528143316328,-4.7208267762123723E-2,-0.53359422307097293,-0.96383317114830558,0,-17.528947767289715,5.3162002755536442,-2.3706035866383393,6.3932453854637368,2.0690282852060138,5.2843658162904541,null,133.39240060689445,132.70911851275969,134.31780763055224,132.05551674496797,127.93585284416049,120.2543232408668]
[747,2.5702971491274011,2.2573007534765983,1.1421163397670673,-9.1390865310950744,null,null,2.5679323850721181,1.6533009864025867,0.33634488908669513,-0.7690808116661626,-7.2718583683192922E-2,-3.5370262045460961,-0.27784704239917035,0.43626150923041385,-0.34743436695333418,-0.27070039334420404,-0.17365514004043847,0.28960199539013365,-5.5373683231595416E-2,-1.9488192179840973,0.94976360029038354,-3.5629864467797479E-2,1.3470778275955899,-3.3892508145078253,-6.0994197747600971,11.189484209023769,-1.1545517853840512,2.9566173533136242,-9.4538211249486537,13.971953134266313,null,128.10534864577315,129.2158189079791,126.00541976497605,124.02257687135014,119.35836935850206,124.18075830408394,null,null,2.5679323850721181,1.6533009864025867,0.33634488908669513,-0.7690808116661626,-7.2718583683192922E-2,-3.5370262045460961,-0.27784704239917035,0.43626150923041385,-0.34743436695333418,-0.27070039334420404,-0.17365514004043847,0.28960199539013365,-5.5373683231595416E-2,-1.9488192179840973,0,-3.5629864467797479E-2,0,-3.3892508145078253,-6.0994197747600971,11.189484209023769,-1.1545517853840512,2.9566173533136242,-9.4538211249486537,13.971953134266313,null,128.10534864577315,129.2158189079791,126.95518336526644,124.99117799971356,121.68802411548864,126.64690066203373]
[748,-0.4849387530633999,2.4397217897368968,0.80110828413132862,-14.219598481754348,null,null,-0.48730351711868275,2.3905276139784633,-1.6011664190369863,1.8761231535616512,1.0291030519064097,-1.2057590323876268,-9.5426006138871866E-2,0.24988511039837746,-0.54982821645573243,-0.18634620617525854,-0.51671684083025005,-0.19671550023799389,-0.39638173886733408,1.6500265421657581,1.9135428933684322,-0.16065075001294149,2.5046932343606696,0.88442142791465406,-11.179931725419371,2.9604738458295112,-18.131460219274636,0.29865630437508983,-2.51323133142296,-1.1863187662488586,null,132.72186623423133,129.07317801395601,127.1756423755412,122.12296122254217,114.53209894847666,111.4143946684585,null,null,-0.48730351711868275,2.3905276139784633,-1.6011664190369863,1.8761231535616512,1.0291030519064097,-1.2057590323876268,-9.5426006138871866E-2,0.24988511039837746,-0.54982821645573243,-0.18634620617525854,-0.51671684083025005,-0.19671550023799389,-0.39638173886733408,0,0,-0.16065075001294149,0,0,-11.179931725419371,2.9604738458295112,-18.131460219274636,0.29865630437508983,-2.51323133142296,-1.1863187662488586,null,132.72186623423133,130.72320455612174,130.78564763022896,125.71321895593972,120.62765152810128,118.57140596529034]
[749,-2.6751668705602172,2.2196082988680894,0.68254586633004311,-6.3003458023199386,null,null,-2.6775316346155003,1.2875035553887859,1.7283173596172496,1.3766545378848094,-4.272578147728999,-2.4978402028293893,-0.31553949700767925,0.63892745583693555,-0.13478032403187035,-0.42977263575649394,-5.778415743922638E-2,6.14791571773603E-2,-0.51494415666861959,-1.2487068624446642,-0.51313330409128288,1.2934668838943661,-2.793624323311509,-0.93132406713585936,-3.2606790459849617,0.42940481129233454,-7.1281705505540458,-10.772519897209031,10.51393043745162,-0.12561755946381936,null,135.60739536952269,136.83465202028862,133.57770603770868,127.36511056468379,132.62855648566801,133.98575548166122,null,null,-2.6775316346155003,1.2875035553887859,1.7283173596172496,1.3766545378848094,-4.272578147728999,-2.4978402028293893,-0.31553949700767925,0.63892745583693555,-0.13478032403187035,-0.42977263575649394,-5.778415743922638E-2,6.14791571773603E-2,-0.51494415666861959,-1.2487068624446642,-0.51313330409128288,0,-2.793624323311509,-0.93132406713585936,-3.2606790459849617,0.42940481129233454,-7.1281705505540458,-10.772519897209031,10.51393043745162,-0.12561755946381936,null,135.60739536952269,136.83465202028862,133.57770603770868,128.65857744857814,133.99896667828352,135.41801295645081]
[750,2.0557716236939454,2.7056243900054695,0.70233585309187474,-0.55717742537849224,null,null,2.0534068596386623,0.68795993690793567,2.1340859812405335,-1.5998709683191203,-3.2163030541017128,0.54423002736928672,0.17047659412970084,-0.61394728660725528,-0.17080446508613534,-1.1463621201306942,0.38418531998883187,-0.46331464537610323,-0.49515416990678796,0.72538002863130768,0.66036705854579236,2.2417726314754622,-0.47014005692424132,-0.61673795209950388,2.4824893309564846,-13.529589327960846,-7.757768107251934,-12.207919374754349,3.4563569212797143,-4.0241651089410766,null,129.77571000888133,128.12573799381718,123.15710668787069,118.80532917733598,120.41674953533048,116.52428184409541,null,null,2.0534068596386623,0.68795993690793567,2.1340859812405335,-1.5998709683191203,-3.2163030541017128,0.54423002736928672,0.17047659412970084,-0.61394728660725528,-0.17080446508613534,-1.1463621201306942,0.38418531998883187,-0.46331464537610323,-0.49515416990678796,0,0,0,-0.47014005692424132,-0.61673795209950388,2.4824893309564846,-13.529589327960846,-7.757768107251934,-12.207919374754349,3.4563569212797143,-4.0241651089410766,null,129.77571000888133,128.85111802244847,124.53893697915433,122.45594606214853,124.25935054809482,120.40040555873112]
[751,1.5998893437510953,2.8204418286570565,2.8619824159369163,-9.0765531367503627,null,null,1.5975245796958124,-0.77084978863054288,0.55560406884795854,5.01929985862665,0.48894049338202816,0.67318658564502387,0.28529403278128784,-0.21965489395754467,0.18586125060213732,0.784816075838497,9.993727679773956E-2,-0.48668746845811883,1.6644923929382536,0.74962543896398381,-1.1139994625928873,2.3214642964242134,-1.2690819465910761,-0.86458094443362421,-6.0368863804153854,3.4412835171061893,5.6812534364584861,10.781096922600018,9.4256969124524179,-13.165232859608743,null,128.35775123981216,129.06580085026616,128.31353815465104,118.17437536994785,115.69843813988825,111.83837132432838,null,null,1.5975245796958124,-0.77084978863054288,0.55560406884795854,5.01929985862665,0.48894049338202816,0.67318658564502387,0.28529403278128784,-0.21965489395754467,0.18586125060213732,0.784816075838497,9.993727679773956E-2,-0.48668746845811883,0,0,-1.1139994625928873,0,-1.2690819465910761,-0.86458094443362421,-6.0368863804153854,3.4412835171061893,5.6812534364584861,10.781096922600018,9.4256969124524179,-13.165232859608743,null,130.02224363275039,131.52246274779904,130.80351307481143,122.92177590383028,120.50053856802337,116.67513155349219]
[752,3.6433737992916937,2.8703088154270437,2.3697053077894941,1.8272192505753568,null,null,3.6410090352364106,0.61862562534731025,1.0585602904433924,0.71479101442238058,2.7981232168921455,-2.8778167030473747,0.33516101955127509,-0.38344518799678484,0.65487564047807068,4.2063977214279902E-2,0.1606607816462513,-0.60320619362691019,1.1722152847908314,-1.5474945115840359,-6.170608990666282E-2,-0.30625423100405103,-1.2558749771562594,-1.3619408648935225,4.8668860069103337,-10.182225816748549,14.518191370546138,3.196739849520021,-7.2650952196489538E-2,-10.060854609728271,null,126.28094883760328,127.2537800367909,125.37385732423505,122.17512395964566,117.06452002911671,117.83136013041575,null,null,3.6410090352364106,0.61862562534731025,1.0585602904433924,0.71479101442238058,2.7981232168921455,-2.8778167030473747,0.33516101955127509,-0.38344518799678484,0.65487564047807068,4.2063977214279902E-2,0.1606607816462513,-0.60320619362691019,0,-1.5474945115840359,-6.170608990666282E-2,-0.30625423100405103,-1.2558749771562594,-1.3619408648935225,4.8668860069103337,-10.182225816748549,14.518191370546138,3.196739849520021,-7.2650952196489538E-2,-10.060854609728271,null,127.4531641223941,128.43758425536527,126.57324172711031,123.38419599102481,118.26112434618483,119.07871151280646]
[753,-5.2488217422498726,1.6134295447448266,2.0695718543216026,-12.180317420691791,null,null,-5.2511865063051557,-4.2033792091624251,1.6753413238767523,1.4454168563234355,1.4541774132379985,1.0974740527397673,-0.92171825113094208,-0.22828540008224207,0.31568880512778374,0.12807999293735817,-0.40749444768297538,0.11355489145469821,0.87208183132293993,0.33364494557505875,-0.79767438833872073,-1.5678997604969565,-1.6787095899103472,1.3435164131067223,-9.1406506643568139,6.685519594397225,1.5618220143213009,9.7366436462306467,2.4608958768450639,0.48308972344782353,null,137.16368473816794,143.50181224716701,141.22505537970483,138.52273333277378,134.69254368277149,128.9891153182694,null,null,-5.2511865063051557,-4.2033792091624251,1.6753413238767523,1.4454168563234355,1.4541774132379985,1.0974740527397673,-0.92171825113094208,-0.22828540008224207,0.31568880512778374,0.12807999293735817,-0.40749444768297538,0.11355489145469821,0,0,-0.79767438833872073,-1.5678997604969565,-1.6787095899103472,0,-9.1406506643568139,6.685519594397225,1.5618220143213009,9.7366436462306467,2.4608958768450639,0.48308972344782353,null,138.03576656949087,144.76154925666006,142.4895503537802,139.78944374783677,135.95557560464857,131.60691439986402]
[754,-0.91542044323242844,2.3317070279927528,0.91835187426884368,-2.0998680618154593,null,null,-0.91778520728771129,-1.3432809651134949,-2.6111868055179399,-1.7806019050286832,-1.209472176308763,0.86999050958500335,-0.2034407678830159,-0.339435813050744,-0.16628600177334674,-0.81384755319883428,-0.27710853282716297,-0.48682924928981874,-0.27913814872981901,-0.85271827321247984,0.51685870157401403,-0.27977521366202041,0.4696309909543972,1.1178972692968472,0.93979869451951759,-0.31661959510175564,-2.3086221585009441,-18.968745467548445,2.1924705497385348,-8.050471464733759,null,133.05412815678574,136.11001333830293,137.77315834341744,136.94336577098977,134.77779019420575,128.8110213631054,null,null,-0.91778520728771129,-1.3432809651134949,-2.6111868055179399,-1.7806019050286832,-1.209472176308763,0.86999050958500335,-0.2034407678830159,-0.339435813050744,-0.16628600177334674,-0.81384755319883428,-0.27710853282716297,-0.48682924928981874,-0.27913814872981901,-0.85271827321247984,0,-0.27977521366202041,0,0,0.93979869451951759,-0.31661959510175564,-2.3086221585009441,-18.968745467548445,2.1924705497385348,-8.050471464733759,null,133.05412815678574,136.11001333830293,138.29001704499146,137.47300997180622,135.79025661498935,130.94672500435439]
[755,0.89429071144131089,3.3761864836081283,1.7716904963894362,13.458932886848679,null,null,0.89192594738602804,-0.20943784843357652,-0.80804758252263575,-2.6925442304441862,-1.0174795702841251,-0.96360591966858022,0.84103868773235968,0.35978621660747345,-0.6715182308608556,7.8781714867476094E-2,-0.76483551070575873,-2.469828252716777E-2,0.57420047339077351,0.34355678578258031,-0.38799277671339638,0.86730277507730147,-1.2786808869139792,0.1799569743280176,16.498599643183656,9.5662887634372122,-13.682335725742572,10.918672580562269,-12.246351655069919,6.9177725068357487,null,131.09375445305258,132.28260220319189,131.54037999801531,131.84421384213127,130.40092201936284,128.34817958608193,null,null,0.89192594738602804,-0.20943784843357652,-0.80804758252263575,-2.6925442304441862,-1.0174795702841251,-0.96360591966858022,0.84103868773235968,0.35978621660747345,-0.6715182308608556,7.8781714867476094E-2,-0.76483551070575873,-2.469828252716777E-2,0,0,-0.38799277671339638,0,-1.2786808869139792,0,16.498599643183656,9.5662887634372122,-13.682335725742572,10.918672580562269,-12.246351655069919,6.9177725068357487,null,131.66795492644334,133.21505691718039,132.4903599448445,133.70258080195728,132.29290117668705,130.47360918179345]
[756,1.2365394466958586,2.1916622414665214,3.1931903327770925,-8.4385404069792767,null,null,1.2341746826405757,0.18972524165133925,-2.6299569670076632,-3.2557352131163371,3.5259626055457591,-1.858806004975732,-0.34348555440924722,-0.49246922402370785,-4.0690313554932356E-2,-0.2211155942213634,0.75460376919726668,-0.13339394858199238,1.9957003097784298,-0.13636119014937642,-1.5770939408454705,-0.84743054864436296,0.10715959374957129,-1.1655235308463245,-5.3988736506442994,-7.8119911706369347,9.693142753093305,-6.8923623277746966,2.6959993715055717,4.315346427588139,null,127.70296417173365,127.68877730493722,131.27556105848953,133.66742970758742,126.91427369408706,127.14557296579748,null,null,1.2341746826405757,0.18972524165133925,-2.6299569670076632,-3.2557352131163371,3.5259626055457591,-1.858806004975732,-0.34348555440924722,-0.49246922402370785,-4.0690313554932356E-2,-0.2211155942213634,0.75460376919726668,-0.13339394858199238,0,-0.13636119014937642,-1.5770939408454705,-0.84743054864436296,0,-1.1655235308463245,-5.3988736506442994,-7.8119911706369347,9.693142753093305,-6.8923623277746966,2.6959993715055717,4.315346427588139,null,129.69866448151208,129.71061604456966,133.38648443261633,135.87583208053792,129.20440288331878,129.51916774886769]
[757,1.6453126493360004,2.3578347722598667,2.7728612638758277,-15.453678494351621,null,null,1.6429478852807176,1.9762160104639885,1.5806554466724057,3.1564068406447516,-4.2029061944560278,-3.7227650486276649,-0.17731302361590195,-0.38710459606685443,-0.54243722103688752,0.57875591753675737,-0.18452027670349969,-1.5334001098022867,1.575371240877165,1.214553744505293,1.2965883418141777,-1.037117685519545,-5.6320602865375546E-2,-0.34090504617055806,-12.414011738016644,-3.3422478961395972,-23.275359946537954,13.387749520220808,13.258092927721096,-20.493664434383319,null,127.7990238041325,124.31460726751429,118.94690090188286,114.23757950568125,115.74710461828866,115.37836522867616,null,null,1.6429478852807176,1.9762160104639885,1.5806554466724057,3.1564068406447516,-4.2029061944560278,-3.7227650486276649,-0.17731302361590195,-0.38710459606685443,-0.54243722103688752,0.57875591753675737,-0.18452027670349969,-1.5334001098022867,0,0,0,-1.037117685519545,-5.6320602865375546E-2,-0.34090504617055806,-12.414011738016644,-3.3422478961395972,-23.275359946537954,13.387749520220808,13.258092927721096,-20.493664434383319,null,129.37439504500966,127.09902529632789,123.01772311078271,118.26634791794882,120.00721604361091,119.81698520739414]
[758,0.71288106324892464,2.4036719692625752,0.14592113053591271,-10.12065788186416,null,null,0.71051629919364179,-0.88796300855538979,-0.95021378369114395,-1.1071298674696617,-0.15689399213318728,-2.6759708451234103,-0.13147582661319346,0.48954048885809565,0.12139805936401471,9.8665525005814381E-3,-0.12956745402905101,-0.8748502190632419,-1.05156889246275,-1.6053878177779164,-1.3869314541209095,-0.90967259569720837,-0.74948787605122758,0.60570482328716002,-7.0809911255291826,12.232843515994158,-4.7309346170205071,-3.0371833598477367,-2.0746952808136352,-12.382615475757099,null,131.71487254115419,135.95757545319873,137.55691210247085,137.53488279822349,135.33809712716243,134.25008907944476,null,null,0.71051629919364179,-0.88796300855538979,-0.95021378369114395,-1.1071298674696617,-0.15689399213318728,-2.6759708451234103,-0.13147582661319346,0.48954048885809565,0.12139805936401471,9.8665525005814381E-3,-0.12956745402905101,-0.8748502190632419,-1.05156889246275,-1.6053878177779164,-1.3869314541209095,-0.90967259569720837,-0.74948787605122758,0,-7.0809911255291826,12.232843515994158,-4.7309346170205071,-3.0371833598477367,-2.0746952808136352,-12.382615475757099,null,131.71487254115419,135.95757545319873,137.55691210247085,137.53488279822349,135.33809712716243,134.85579390273193]
[759,1.6966614216609894,3.1109813927325392,1.1556006831967653,13.376922995841124,null,null,1.6942966576057066,-0.93088969718980985,-1.6803518400677684,2.113208553947505,5.7410654958031122,-1.1264380774238703,0.57583359685677049,-0.16317248889441727,-0.15477649055579956,-0.59757053567435481,1.1053595444680702,-0.18939171801291899,-4.1889339801897352E-2,0.40035156837511732,0.66411037140762463,1.629238211739171,0.79868750905147246,-2.2778688503811702,16.416589752176101,5.6851175836317704,-0.67293086434281291,-13.35348281965075,14.852229774743975,5.4254267817264523,null,130.30632122146636,131.70144576685237,131.75873778439689,124.0675352612393,114.60408029304025,114.56566757289963,null,null,1.6942966576057066,-0.93088969718980985,-1.6803518400677684,2.113208553947505,5.7410654958031122,-1.1264380774238703,0.57583359685677049,-0.16317248889441727,-0.15477649055579956,-0.59757053567435481,1.1053595444680702,-0.18939171801291899,-4.1889339801897352E-2,0,0,0,0,-2.2778688503811702,16.416589752176101,5.6851175836317704,-0.67293086434281291,-13.35348281965075,14.852229774743975,5.4254267817264523,null,130.30632122146636,132.10179733522747,132.83638605027389,126.76179089403358,118.01975484088567,118.07800987238086]
[760,-1.0486665867649967,2.2046432084717802,1.8126088386728989,-3.3434104895224972,null,null,-1.0510313508202795,3.367212861832519,3.3316639344430983,1.7593384530354015,0.77883765631620017,-0.42374069907958084,-0.33050458740398847,0.30009434381701805,-6.6324304352379571E-2,0.51006874264163837,-7.7064855008069699E-2,-0.56921989232629722,0.61511881567423621,0.55887791493989036,3.1455812130506766,-0.65694633277282788,-0.37762413140357332,-0.6786327396054419,-0.30374373318752035,4.7738797860894193,-15.935095832407235,12.568031505080615,5.3200224437488615,-8.2301355318841605,null,132.17746459947236,128.4461078625302,119.653514261791,116.08075709707639,112.15502540019234,109.22117786592884,null,null,-1.0510313508202795,3.367212861832519,3.3316639344430983,1.7593384530354015,0.77883765631620017,-0.42374069907958084,-0.33050458740398847,0.30009434381701805,-6.6324304352379571E-2,0.51006874264163837,-7.7064855008069699E-2,-0.56921989232629722,0,0,0,-0.65694633277282788,-0.37762413140357332,-0.6786327396054419,-0.30374373318752035,4.7738797860894193,-15.935095832407235,12.568031505080615,5.3200224437488615,-8.2301355318841605,null,132.79258341514659,129.61382504168253,123.94835241909337,120.38593090944337,116.48999095072126,113.63140712161535]
[761,-3.4358035420923025,2.1729932603613964,-0.52724004140598746,-9.3424578352907002,null,null,-3.4381683061475856,1.952931020959398,0.49940349704360676,1.9123729809975705,-3.6590105590887574,-3.4140502977753404,-0.36215453551437227,-3.6118045348437544E-2,0.25223139979865872,0.13346534264788401,-0.33519852926089566,0.22359054439711956,-1.7247300644046502,-0.22732572544563012,1.1618439363545052,0.12786461581302921,-1.6939123921749295,-0.63897536997235149,-6.3027910789557229,-2.5376409273057399,6.6445845273444579,1.1815242932528645,-9.6566313886270354,4.62070395592586,null,137.84798469588648,136.27256262322186,133.50767039592026,128.49853110908199,131.51035325551618,134.03056077751916,null,null,-3.4381683061475856,1.952931020959398,0.49940349704360676,1.9123729809975705,-3.6590105590887574,-3.4140502977753404,-0.36215453551437227,-3.6118045348437544E-2,0.25223139979865872,0.13346534264788401,-0.33519852926089566,0.22359054439711956,-1.7247300644046502,-0.22732572544563012,0,0,-1.6939123921749295,-0.63897536997235149,-6.3027910789557229,-2.5376409273057399,6.6445845273444579,1.1815242932528645,-9.6566313886270354,4.62070395592586,null,137.84798469588648,136.27256262322186,134.66951433227476,129.78507526344308,132.86122077417701,135.45786133619521]
[762,1.8256419302682214,2.5309348334824358,2.4382273133511005,-6.0385416110703405,null,null,1.8232771662129386,5.0701637224832972,-0.71117956777184177,-4.0860154733081844,-0.81227123653601996,2.4310880214047046,-4.2129623933329086E-3,-0.21272564383513082,-0.10506653732719151,0.18359461826599599,-0.27808962966948769,0.19291746439781887,1.2407372903524378,0.37076788416988782,0.29581738803337831,-0.98361215195890961,1.9671335097480416,2.4928238462529375,-2.9988748547353636,-9.834376218021589,1.7543931231629608,14.452030537173009,-2.9091048578951662,-5.910079291956853,null,128.11810494950311,121.9546570528382,120.90298965043685,124.534038522156,120.05667716391233,111.60675566304019,null,null,1.8232771662129386,5.0701637224832972,-0.71117956777184177,-4.0860154733081844,-0.81227123653601996,2.4310880214047046,-4.2129623933329086E-3,-0.21272564383513082,-0.10506653732719151,0.18359461826599599,-0.27808962966948769,0.19291746439781887,0,0,0,-0.98361215195890961,0,0,-2.9988748547353636,-9.834376218021589,1.7543931231629608,14.452030537173009,-2.9091048578951662,-5.910079291956853,null,129.35884223985553,123.52771973320273,122.80876763283202,126.55275887832006,124.08461924797828,118.11418932758043]
[763,-1.5756462405071627,2.2997438924903162,2.7159693766016852,-2.3399347307547518,null,null,-1.5780110045624456,2.6580616831427477,-1.3910161883754735,-1.3229957397177673E-2,0.81271986102573224,-1.743322590261734,-0.23540390338545247,0.19955671907275452,-0.68926302576932952,0.61985004311170711,-3.4026480091392752E-2,0.24156698578252156,1.5184793536030226,4.2603256505698086,1.0029702319821854,-0.29045668653329892,-0.18986491662355731,-1.4907433356835527,0.69973202558022507,-4.3181443288950572,-15.029063587844671,9.3600083189613645,-7.9679368788481586E-2,7.5644844762810823,null,132.12935177402682,125.46544895607047,123.92944559912134,122.30657913575898,118.24684635079436,118.79097016307635,null,null,-1.5780110045624456,2.6580616831427477,-1.3910161883754735,-1.3229957397177673E-2,0.81271986102573224,-1.743322590261734,-0.23540390338545247,0.19955671907275452,-0.68926302576932952,0.61985004311170711,-3.4026480091392752E-2,0.24156698578252156,0,0,0,-0.29045668653329892,-0.18986491662355731,-1.4907433356835527,0.69973202558022507,-4.3181443288950572,-15.029063587844671,9.3600083189613645,-7.9679368788481586E-2,7.5644844762810823,null,133.64783112762984,131.2375831470271,130.84640408397632,129.36889486707554,125.3586496353051,126.18022219622165]
[764,-2.628051843620231E-2,1.8096816196153234,2.5780929441199807,-14.610868492739463,null,null,-2.8645282491485183E-2,3.7346950025020016,-3.9717443120831191,-1.3729793269687978,-2.0604859258624271,-1.7696662352838992,-0.72546617626044529,-0.21163188382312015,0.18807418444507773,-0.64523732273543399,-0.21134869071399898,0.10241045106090541,1.380602921121318,-0.83894184825892437,-1.8201842388427807,-0.64036970439289387,0.31804724683551178,-2.0597726684951989,-11.571201736404486,-7.181402216703189,5.7893302646169129,-3.2754998491536438,3.0369295058445864,-4.175708952963495,null,129.50676042829795,126.11536683910832,131.99282102346669,131.05193576761383,130.12860251950053,131.55899400403837,null,null,-2.8645282491485183E-2,3.7346950025020016,-3.9717443120831191,-1.3729793269687978,-2.0604859258624271,-1.7696662352838992,-0.72546617626044529,-0.21163188382312015,0.18807418444507773,-0.64523732273543399,-0.21134869071399898,0.10241045106090541,0,-0.83894184825892437,-1.8201842388427807,-0.64036970439289387,0,-2.0597726684951989,-11.571201736404486,-7.181402216703189,5.7893302646169129,-3.2754998491536438,3.0369295058445864,-4.175708952963495,null,130.88736334941927,127.47030772654972,133.43020555586457,132.52129729243561,131.96648064089266,133.46650597666826]
[765,-2.1447647901839062,2.2636616802681564,1.4829262217948107,-2.3703416891907643,null,null,-2.1471295542391893,0.33899530756672069,-1.2918255337307185,-1.0074320376450141,1.2159839566147637,1.7834959521183573,-0.27148611560761227,-0.247364952204844,-1.3378687463573513E-2,7.7067533768859775E-4,0.39626832210744389,-0.31995912522137626,0.28543619879614801,1.0120627486998877,1.2443948325928087,-0.12587266359445737,0.42786203946115897,2.1700244590681121,0.66932506714421258,-5.6313681887217761,2.5648815389569535E-2,-1.477379367986599,1.9182886691761776,-6.443646106250446,null,134.1131431491753,133.15903789671788,132.3371356399492,131.24839541957942,126.66455187044021,118.67861497164165,null,null,-2.1471295542391893,0.33899530756672069,-1.2918255337307185,-1.0074320376450141,1.2159839566147637,1.7834959521183573,-0.27148611560761227,-0.247364952204844,-1.3378687463573513E-2,7.7067533768859775E-4,0.39626832210744389,-0.31995912522137626,0,0,0,-0.12587266359445737,0,0,0.66932506714421258,-5.6313681887217761,2.5648815389569535E-2,-1.477379367986599,1.9182886691761776,-6.443646106250446,null,134.39857934797143,134.46054038908048,134.92250958299158,133.89829844868166,129.76151057605472,123.93933412907579]
[766,-1.5859425871085173,2.1595430255547465,0.65339325986097518,-13.82260749278197,null,null,-1.5883073511638002,0.99170962616200975,1.6916751777506225,1.4721822478667583,-0.94026807451332628,-1.4944871353722422,-0.37560477032102213,0.78730049130355884,-0.16456061243123088,-0.40189134048655717,-0.61019942152387352,-0.10397963429841406,-0.54409676313768751,-0.2952141458562707,-0.25677015454445085,-0.43339140974544044,-1.4138674639054383E-2,-1.8013551363192424,-10.782940736446992,4.5579784932149856,-3.6588119269330552,-1.3205743175599562,-9.312775719616825,5.6025340421033398,null,134.02206787323783,134.86504227256694,131.36289723686619,126.79780222075279,124.09465400076876,124.42566960771448,null,null,-1.5883073511638002,0.99170962616200975,1.6916751777506225,1.4721822478667583,-0.94026807451332628,-1.4944871353722422,-0.37560477032102213,0.78730049130355884,-0.16456061243123088,-0.40189134048655717,-0.61019942152387352,-0.10397963429841406,-0.54409676313768751,-0.2952141458562707,-0.25677015454445085,-0.43339140974544044,-1.4138674639054383E-2,-1.8013551363192424,-10.782940736446992,4.5579784932149856,-3.6588119269330552,-1.3205743175599562,-9.312775719616825,5.6025340421033398,null,134.02206787323783,134.86504227256694,131.36289723686619,126.79780222075279,124.09465400076876,124.42566960771448]
[767,-0.565548086836834,2.0640462739446157,-0.72141954422512966,-14.439596029643537,null,null,-0.56791285089211685,-5.0170877875587694,2.51363738255532,3.8059713384097593,-3.7550405558147659,1.0559833708405963,-0.47110152193115296,-1.1848450051346369,0.10895000078719086,0.76244702017920973,-0.3630135899488085,-2.9829862213514691E-2,-1.9189095672237924,-2.6513681611791675,-0.84783690930174815,-1.4454431124659783,0.88965906375344206,-1.3513237705429826,-11.39992927330856,-4.0067737561695669,14.365692350637726,14.833809831354468,1.3176527699657115,-5.9775154407462399,null,133.86608986935181,142.85571702694301,139.18093309989084,134.06346501030839,134.87019386390142,131.72928275762462,null,null,-0.56791285089211685,-5.0170877875587694,2.51363738255532,3.8059713384097593,-3.7550405558147659,1.0559833708405963,-0.47110152193115296,-1.1848450051346369,0.10895000078719086,0.76244702017920973,-0.3630135899488085,-2.9829862213514691E-2,-1.9189095672237924,-2.6513681611791675,-0.84783690930174815,-1.4454431124659783,0,-1.3513237705429826,-11.39992927330856,-4.0067737561695669,14.365692350637726,14.833809831354468,1.3176527699657115,-5.9775154407462399,null,133.86608986935181,142.85571702694301,139.18093309989084,134.06346501030839,135.75985292765483,132.62598336880507]
[768,1.8395666059962399,2.7252985206925131,0.97198396674033605,11.304103105585529,null,null,1.837201841940957,-0.96099590197346463,-3.4291949296324331,2.7957637997324154,5.8992402625695108,-0.24097811013348927,0.19015072481674444,0.33710151610284855,-0.87189051137796225,0.7000041151100711,0.6740635543508664,-0.45379583656983291,-0.22550605625832665,-1.0651826585331021,-1.4980459420491781,0.46589044999939833,0.74881332473786988,1.792093146418364,14.343769861920507,13.859075134853363,-23.721884206634797,10.414904393855956,7.1874640181547154,-21.575016958142861,null,129.81283516990709,133.35084091060725,137.11249733340247,131.34173095398597,121.00353808529549,115.66808148856843,null,null,1.837201841940957,-0.96099590197346463,-3.4291949296324331,2.7957637997324154,5.8992402625695108,-0.24097811013348927,0.19015072481674444,0.33710151610284855,-0.87189051137796225,0.7000041151100711,0.6740635543508664,-0.45379583656983291,-0.22550605625832665,-1.0651826585331021,-1.4980459420491781,0,0,0,14.343769861920507,13.859075134853363,-23.721884206634797,10.414904393855956,7.1874640181547154,-21.575016958142861,null,129.81283516990709,133.35084091060725,137.11249733340247,131.80762140398537,122.20234082976351,118.67895373577095]
[769,1.1520512911044118,3.0163988047328778,0.72507290009173975,8.9064212979651458,null,null,1.149686527049129,0.68580986481904371,2.419303929895384,2.3723081186729145,-0.82682846499429963,1.3640595495706951,0.48125100885710914,-0.14231710895201966,-0.31274054055819223,0.89459268553549487,0.36546420229409504,0.24886842465154846,-0.47241712290692295,-1.3217648438312164,0.40945294047035818,-0.99363428276191867,-0.29122762946499969,0.91250240519208958,11.946088054300123,-2.9138839522364335,-2.3100832361507657,11.361256329533889,13.507251418680475,-8.6707709483355764,null,{"$f":"S$53*(1+(T$55+N837)/100)*((1-S$62)+S$62*((1+(T$57+Z837)/100)))/(1+(T$54+H837)/100)-(T$56+T837)+T$58","v":131.33615440620986},{"$f":"AG837*(1+(U$55+O837)/100)*((1-T$62)+T$62*((1+(U$57+AA837)/100)))/(1+(U$54+I837)/100)-(U$56+U837)+U$58","v":132.35759288438049},{"$f":"AH837*(1+(V$55+P837)/100)*((1-U$62)+U$62*((1+(V$57+AB837)/100)))/(1+(V$54+J837)/100)-(V$56+V837)+V$58","v":127.07263382814581},{"$f":"AI837*(1+(W$55+Q837)/100)*((1-V$62)+V$62*((1+(W$57+AC837)/100)))/(1+(W$54+K837)/100)-(W$56+W837)+W$58","v":123.57287343376517},{"$f":"AJ837*(1+(X$55+R837)/100)*((1-W$62)+W$62*((1+(X$57+AD837)/100)))/(1+(X$54+L837)/100)-(X$56+X837)+X$58","v":122.14281266945859},{"$f":"AK837*(1+(Y$55+S837)/100)*((1-X$62)+X$62*((1+(Y$57+AE837)/100)))/(1+(Y$54+M837)/100)-(Y$56+Y837)+Y$58","v":116.59944987276236},null,null,1.149686527049129,0.68580986481904371,2.419303929895384,2.3723081186729145,-0.82682846499429963,1.3640595495706951,0.48125100885710914,-0.14231710895201966,-0.31274054055819223,0.89459268553549487,0.36546420229409504,0.24886842465154846,-0.47241712290692295,-1.3217648438312164,0,-0.99363428276191867,-0.29122762946499969,0,11.946088054300123,-2.9138839522364335,-2.3100832361507657,11.361256329533889,13.507251418680475,-8.6707709483355764,null,131.33615440620986,132.35759288438049,127.48208676861617,123.98240454001309,122.56356309797685,117.93590237639384]
[770,-0.86584083152825608,2.6604924852054199,1.8142733864004776,-6.6434643081080047E-2,null,null,{"$f":"IF($B$42=\"On\",$B838-$D$15,0)","v":-0.86820559558353894},{"$f":"IF($B$42=\"On\",$B1838-$D$15,0)","v":-2.6481309353114431},{"$f":"IF($B$42=\"On\",$B2838-$D$15,0)","v":1.7012599691846571},{"$f":"IF($B$42=\"On\",$B3838-$D$15,0)","v":0.47815364161144119},{"$f":"IF($B$42=\"On\",$B4838-$D$15,0)","v":1.8832929480568494},{"$f":"IF($B$42=\"On\",$B5838-$D$15,0)","v":0.40042223497069657},{"$f":"IF($B$43=\"On\",$C838-$D$16,0)","v":0.12534468932965126},{"$f":"IF($B$43=\"On\",$C1838-$D$16,0)","v":-0.65244951235639559},{"$f":"IF($B$43=\"On\",$C2838-$D$16,0)","v":-4.6634455724790858E-2},{"$f":"IF($B$43=\"On\",$C3838-$D$16,0)","v":0.44233370852850706},{"$f":"IF($B$43=\"On\",$C4838-$D$16,0)","v":0.39543959496418246},{"$f":"IF($B$43=\"On\",$C5838-$D$16,0)","v":7.9255281808719769E-2},{"$f":"IF($B$44=\"On\",$D838-$D$17,0)","v":0.61678336340181494},{"$f":"IF($B$44=\"On\",$D1838-$D$17,0)","v":-1.023276436830268},{"$f":"IF($B$44=\"On\",$D2838-$D$17,0)","v":1.0052083564245882},{"$f":"IF($B$44=\"On\",$D3838-$D$17,0)","v":1.0887099944141037},{"$f":"IF($B$44=\"On\",$D4838-$D$17,0)","v":0.45805045435461555},{"$f":"IF($B$44=\"On\",$D5838-$D$17,0)","v":-6.1325857438432108E-2},{"$f":"IF($B$45=\"On\",$E838-$D$18,0)","v":2.9732321132538968},{"$f":"IF($B$45=\"On\",$E1838-$D$18,0)","v":3.1569663534286727},{"$f":"IF($B$45=\"On\",$E2838-$D$18,0)","v":-2.7582075933132759},{"$f":"IF($B$45=\"On\",$E3838-$D$18,0)","v":1.3743012792653975},{"$f":"IF($B$45=\"On\",$E4838-$D$18,0)","v":-4.0545317896697579},{"$f":"IF($B$45=\"On\",$E5838-$D$18,0)","v":1.911256820981724},null,132.51883107249773,137.12222760760099,132.50030105110551,128.79499642062578,123.32400060378487,119.73614117065424,null,null,{"$f":"IF($B$42=\"On\",MIN($B838-$D$15,$D$42),0)","v":-0.86820559558353894},{"$f":"IF($B$42=\"On\",MIN($B1838-$D$15,$D$42),0)","v":-2.6481309353114431},{"$f":"IF($B$42=\"On\",MIN($B2838-$D$15,$D$42),0)","v":1.7012599691846571},{"$f":"IF($B$42=\"On\",MIN($B3838-$D$15,$D$42),0)","v":0.47815364161144119},{"$f":"IF($B$42=\"On\",MIN($B4838-$D$15,$D$42),0)","v":1.8832929480568494},{"$f":"IF($B$42=\"On\",MIN($B5838-$D$15,$D$42),0)","v":0.40042223497069657},{"$f":"IF($B$43=\"On\",MAX($C838-$D$16,$D$43),0)","v":0.12534468932965126},{"$f":"IF($B$43=\"On\",MAX($C1838-$D$16,$D$43),0)","v":-0.65244951235639559},{"$f":"IF($B$43=\"On\",MAX($C2838-$D$16,$D$43),0)","v":-4.6634455724790858E-2},{"$f":"IF($B$43=\"On\",MAX($C3838-$D$16,$D$43),0)","v":0.44233370852850706},{"$f":"IF($B$43=\"On\",MAX($C4838-$D$16,$D$43),0)","v":0.39543959496418246},{"$f":"IF($B$43=\"On\",MAX($C5838-$D$16,$D$43),0)","v":7.9255281808719769E-2},{"$f":"IF($B$44=\"On\",MIN($D838-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D1838-$D$17,$D$44),0)","v":-1.023276436830268},{"$f":"IF($B$44=\"On\",MIN($D2838-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D3838-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D4838-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D5838-$D$17,$D$44),0)","v":-6.1325857438432108E-2},{"$f":"IF($B$45=\"On\",MAX($E838-$D$18,$D$45),0)","v":2.9732321132538968},{"$f":"IF($B$45=\"On\",MAX($E1838-$D$18,$D$45),0)","v":3.1569663534286727},{"$f":"IF($B$45=\"On\",MAX($E2838-$D$18,$D$45),0)","v":-2.7582075933132759},{"$f":"IF($B$45=\"On\",MAX($E3838-$D$18,$D$45),0)","v":1.3743012792653975},{"$f":"IF($B$45=\"On\",MAX($E4838-$D$18,$D$45),0)","v":-4.0545317896697579},{"$f":"IF($B$45=\"On\",MAX($E5838-$D$18,$D$45),0)","v":1.911256820981724},null,{"$f":"S$53*(1+(T$55+AU838)/100)*((1-S$62)+S$62*((1+(T$57+BG838)/100)))/(1+(T$54+AO838)/100)-(T$56+BA838)+T$58","v":133.13561443589956},{"$f":"BN838*(1+(U$55+AV838)/100)*((1-T$62)+T$62*((1+(U$57+BH838)/100)))/(1+(U$54+AP838)/100)-(U$56+BB838)+U$58","v":137.76415931698335},{"$f":"BO838*(1+(V$55+AW838)/100)*((1-U$62)+U$62*((1+(V$57+BI838)/100)))/(1+(V$54+AQ838)/100)-(V$56+BC838)+V$58","v":134.14743977018028},{"$f":"BP838*(1+(W$55+AX838)/100)*((1-V$62)+V$62*((1+(W$57+BJ838)/100)))/(1+(W$54+AR838)/100)-(W$56+BD838)+W$58","v":131.55447758758146},{"$f":"BQ838*(1+(X$55+AY838)/100)*((1-W$62)+W$62*((1+(X$57+BK838)/100)))/(1+(X$54+AS838)/100)-(X$56+BE838)+X$58","v":126.54353951630733},{"$f":"BR838*(1+(Y$55+AZ838)/100)*((1-X$62)+X$62*((1+(Y$57+BL838)/100)))/(1+(Y$54+AT838)/100)-(Y$56+BF838)+Y$58","v":123.0055570750018}]
[{"$f":"A838+1","v":771},-3.6797853672846879,2.625809716094365,2.6716747475786859,2.0304159965239443,null,null,-3.6821501313399709,-0.45851401922055818,4.9325278069429555,1.2882259423569511,0.574806467391761,-1.1606230987518837,9.0661920218596315E-2,0.35716270272949435,0.45188861661484525,0.17638373033400878,0.92003977948519022,-0.14759589220465541,1.4741847245800233,4.4951249569875618E-3,2.9169303847181061,1.0140227454315722,-9.124563653082518E-2,1.5925876469952223,5.0700827528589212,-10.74904149060758,-6.0760551819645627,6.4971591645964093,16.932528027270376,-9.0341388658416619,null,135.61147663742184,137.59689381760822,127.51567096623027,122.4629270003698,119.73912630101405,116.06768612789138,null,null,-3.6821501313399709,-0.45851401922055818,4.9325278069429555,1.2882259423569511,0.574806467391761,-1.1606230987518837,9.0661920218596315E-2,0.35716270272949435,0.45188861661484525,0.17638373033400878,0.92003977948519022,-0.14759589220465541,0,0,0,0,-9.124563653082518E-2,0,5.0700827528589212,-10.74904149060758,-6.0760551819645627,6.4971591645964093,16.932528027270376,-9.0341388658416619,null,137.08566136200187,139.11702381618809,131.91353561467753,127.89133219232701,125.26911048379858,123.35101680349742]
[772,0.63143155601190049,2.8914661719842636,0.48621603188551865,1.8109065021459885,null,null,0.62906679195661763,-1.9082026702039721,0.25366976337966696,1.1739399814399583,-2.2436837402843675,-2.0207845333961227,0.35631837610849493,-0.82379017019395073,8.6262968878768831E-2,-6.3527946729124984E-2,1.2593360039265233,-0.18848683833352897,-0.71127399111314404,-1.4214074844273763,1.5765899720477652,-1.9439962855409805,-2.2503102821465872,-0.98244027176320059,4.8505732584809653,-4.9760990990843919,4.2180353387999778,7.7690131728152707,36.044316215780206,0.72863628396432656,null,132.10975377991844,135.83628516439305,132.76201413467231,130.5249514047193,134.33723824873977,134.80876180987929,null,null,0.62906679195661763,-1.9082026702039721,0.25366976337966696,1.1739399814399583,-2.2436837402843675,-2.0207845333961227,0.35631837610849493,-0.82379017019395073,8.6262968878768831E-2,-6.3527946729124984E-2,1.2593360039265233,-0.18848683833352897,-0.71127399111314404,-1.4214074844273763,0,-1.9439962855409805,-2.2503102821465872,-0.98244027176320059,4.8505732584809653,-4.9760990990843919,4.2180353387999778,7.7690131728152707,36.044316215780206,0.72863628396432656,null,132.10975377991844,135.83628516439305,134.33860410672008,132.10553853701745,135.99857866408399,136.53254042595466]
[773,-0.98878509049177155,2.1008441894227361,-0.86581523061482635,-6.9508346973539084,null,null,-0.9911498545470544,-2.4710932027245831,1.9148381569491644,0.80063761587312698,-0.72255762062720263,4.1971233520154581,-0.43430360645303256,0.59103578082452968,0.16593900077317247,-0.34445711332770212,-0.21541451409390833,0.84777216052009541,-2.063305253613489,-2.5312224080809189,-0.16890821338156981,-0.64043120431902867,-2.7171909547680562E-2,1.1025724270714687,-3.9111679410189315,21.156006862061236,-1.8154745105554775,-9.9658913920029715,0.49465752294631793,4.7289007390087647,null,134.63785188721323,142.28670511371919,138.83749661205789,135.43904484309084,133.14445670597809,124.6451360052132,null,null,-0.9911498545470544,-2.4710932027245831,1.9148381569491644,0.80063761587312698,-0.72255762062720263,4.1971233520154581,-0.43430360645303256,0.59103578082452968,0.16593900077317247,-0.34445711332770212,-0.21541451409390833,0.84777216052009541,-2.063305253613489,-2.5312224080809189,-0.16890821338156981,-0.64043120431902867,-2.7171909547680562E-2,0,-3.9111679410189315,21.156006862061236,-1.8154745105554775,-9.9658913920029715,0.49465752294631793,4.7289007390087647,null,134.63785188721323,142.28670511371919,138.83749661205789,135.43904484309084,133.14445670597809,125.74770843228468]
[774,-1.4607497266189953,2.1752073705511967,1.334686271655136,-3.9558823346695458,null,null,-1.4631144906742781,2.9969090701237309,-1.0963336845811584,-0.75042490595306266,1.4047014211364104,-2.487008897673944,-0.35994042532457193,0.33659243650243864,2.9451381654069575E-2,0.20427419086608678,1.1744933352152631,-0.46692978460293411,0.13719624865647329,0.76707711836308556,-0.75859684376582592,-0.87378667997982662,-1.5500907612750208,-0.89367706688284609,-0.9162155783345689,11.750202691314614,-4.4014174348544248,2.8885869442103651,26.688210004968905,-8.9663612725045709,null,133.18715504843175,129.75468282659318,130.62665829658957,130.16537568149951,128.29630461091932,128.71885939311545,null,null,-1.4631144906742781,2.9969090701237309,-1.0963336845811584,-0.75042490595306266,1.4047014211364104,-2.487008897673944,-0.35994042532457193,0.33659243650243864,2.9451381654069575E-2,0.20427419086608678,1.1744933352152631,-0.46692978460293411,0,0,-0.75859684376582592,-0.87378667997982662,-1.5500907612750208,-0.89367706688284609,-0.9162155783345689,11.750202691314614,-4.4014174348544248,2.8885869442103651,26.688210004968905,-8.9663612725045709,null,133.32435129708821,130.65808856637082,131.55603250951413,131.11739313943852,129.26066407557158,129.7214680823825]
[775,-0.65557541824961751,2.3349879111619867,1.7939408936700232,-4.7977523101529638,null,null,-0.65794018230490037,1.0058971736058877,1.8323555901615924,1.0614934387695274,-1.3730602495853317,1.8244368778174438,-0.20015988471378199,-0.13456094241122241,0.22144363178227255,0.70713117759516386,0.45191582614946491,-0.34033280550255629,0.59645087067136049,-1.4425121577583315,0.18599229537528061,-0.51907472884252082,-0.6001307227552517,1.1873443441264886,-1.7580855538179869,-1.0957752881185674,3.413623146956918,7.383973773305776,16.30316873936145,-11.248877881358556,null,131.82615261297428,132.56457893373616,128.93836399205193,126.37835072689256,126.15231038078799,119.07511199800966,null,null,-0.65794018230490037,1.0058971736058877,1.8323555901615924,1.0614934387695274,-1.3730602495853317,1.8244368778174438,-0.20015988471378199,-0.13456094241122241,0.22144363178227255,0.70713117759516386,0.45191582614946491,-0.34033280550255629,0,-1.4425121577583315,0,-0.51907472884252082,-0.6001307227552517,0,-1.7580855538179869,-1.0957752881185674,3.413623146956918,7.383973773305776,16.30316873936145,-11.248877881358556,null,132.42260348364564,133.16609290966025,129.72666980952977,127.17545167175106,126.97640930568328,121.08439862133163]
[776,-2.6676764363631555,2.6145952452975023,1.6334156629374008,-0.10797384446990987,null,null,-2.6700412004184386,-0.26536342051338685,-1.9569748247689356,1.285501737863544,0.8082511417255821,-3.6166162670046687,7.9447449421733651E-2,0.20650496475916658,-0.55755308870267029,-0.33786095262804627,0.31794312250309842,0.16327883300376778,0.43592563993873812,-1.6998950463805964,-0.11296404427479856,0.16271714523379077,1.0125058426403197,-1.3593389013360737,2.931692911865067,-8.6455951184907143,-18.034509620841582,-10.709228520160856,17.643164000213829,13.265476827414453,null,135.1707279180977,138.37834607765581,139.26920127902807,134.41816243626789,129.70973199068499,133.05274436300652,null,null,-2.6700412004184386,-0.26536342051338685,-1.9569748247689356,1.285501737863544,0.8082511417255821,-3.6166162670046687,7.9447449421733651E-2,0.20650496475916658,-0.55755308870267029,-0.33786095262804627,0.31794312250309842,0.16327883300376778,0,-1.6998950463805964,-0.11296404427479856,0,0,-1.3593389013360737,2.931692911865067,-8.6455951184907143,-18.034509620841582,-10.709228520160856,17.643164000213829,13.265476827414453,null,135.60665355803644,138.8250136919234,139.73005320202807,135.0411667500845,131.35178052971082,134.79028776271747]
[777,-2.4035570910400641,2.4068895139871183,1.3186994562076251,-9.1499518720668949,null,null,-2.4059218550953472,-3.7612591759180081,3.7951774489524355,-0.28253378608739182,1.1059966942604209,0.84240032954449628,-0.12825828188865041,-0.8259455495813357,1.5269166622720487E-2,-0.66950964892007203,3.7780579581361273E-3,0.14800067982345988,0.12120943320896238,-1.6496391342211807,1.4703728122355297,-0.70359308846377333,-0.3394301559841324,-3.2276801526700316E-2,-6.1102851157319176,-16.100062261377765,-9.1207494300964314,-6.7786582691278578,-3.0410402538753805,-6.3657390071932376,null,134.83325140094331,141.52675706192832,133.69698146565727,131.35128365697562,127.17450145481288,123.14355484514476,null,null,-2.4059218550953472,-3.7612591759180081,3.7951774489524355,-0.28253378608739182,1.1059966942604209,0.84240032954449628,-0.12825828188865041,-0.8259455495813357,1.5269166622720487E-2,-0.66950964892007203,3.7780579581361273E-3,0.14800067982345988,0,-1.6496391342211807,0,-0.70359308846377333,-0.3394301559841324,-3.2276801526700316E-2,-6.1102851157319176,-16.100062261377765,-9.1207494300964314,-6.7786582691278578,-3.0410402538753805,-6.3657390071932376,null,134.95446083415226,141.65413962895718,135.29226800542637,132.96409085144936,128.79455817522626,124.78267516681899]
[778,-2.6802529408436016,2.6561131781063052,-0.33000053241104332,-5.6340892217518146E-2,null,null,-2.6826177048988846,0.68231386458875198,2.4881995731211668,-1.0871223322848216,-2.9798795882447981,-0.3550230185714352,0.12096538223053654,4.193269194514393E-2,0.80273613151670675,0.208249263468955,-0.23657516383288213,-0.87392870594185301,-1.527490555409706,0.38835554262760352,-1.7493568187582487,0.53963202447017755,-1.927337364481911,0.16421450853857555,2.9833258641174587,10.402279652580855,13.811031706921717,-3.015939473942066,10.513851433460969,-9.5731536569639033,null,137.20732356123318,136.84073619007037,135.05588120500039,133.75880064606577,136.43196144869722,132.56994468579757,null,null,-2.6826177048988846,0.68231386458875198,2.4881995731211668,-1.0871223322848216,-2.9798795882447981,-0.3550230185714352,0.12096538223053654,4.193269194514393E-2,0.80273613151670675,0.208249263468955,-0.23657516383288213,-0.87392870594185301,-1.527490555409706,0,-1.7493568187582487,0,-1.927337364481911,0,2.9833258641174587,10.402279652580855,13.811031706921717,-3.015939473942066,10.513851433460969,-9.5731536569639033,null,137.20732356123318,137.22909173269795,135.44447008528363,134.69784058154113,137.41208795357318,133.72766168284903]
[779,-2.190707534883908,2.7546045436740099,1.4046226492729992,4.9938505030892522,null,null,-2.1930722989391911,-2.2725376442249923,1.2059721350741268,-7.4976344910502766,2.8741939116054929,0.45101322543062933,0.2194567477982412,-0.26252218565628738,-4.7058485846279918E-2,-0.6761158391761839,0.51033981602407597,-0.1597286507364637,0.20713262627433648,0.58513274894983747,0.73480872231416416,-1.5633310884141576,-0.53576401255128059,-0.8304149407157364,8.0335172594242295,-4.4285949436317775,-10.899201138686276,-3.2773384828163299,-4.5665444558591126,-2.8947350981145701,null,134.90544450252725,137.9963993971156,134.3126321486051,143.25739139387144,137.58625276849278,134.59542770623733,null,null,-2.1930722989391911,-2.2725376442249923,1.2059721350741268,-7.4976344910502766,2.8741939116054929,0.45101322543062933,0.2194567477982412,-0.26252218565628738,-4.7058485846279918E-2,-0.6761158391761839,0.51033981602407597,-0.1597286507364637,0,0,0,-1.5633310884141576,-0.53576401255128059,-0.8304149407157364,8.0335172594242295,-4.4285949436317775,-10.899201138686276,-3.2773384828163299,-4.5665444558591126,-2.8947350981145701,null,135.11257712880158,138.79710820913667,135.85202261523855,144.93316019021537,139.2491510411279,136.27933759750744]
[780,1.4087227980487091,2.0222456431441631,2.5313381993280246,-10.060605661796927,null,null,1.4063580339934263,0.58699365660328673,-0.5765039410175431,0.95143500924372315,0.9191320167627981,-3.2420960779267403,-0.51290215273160555,0.76016782237795866,-0.37786323666099264,0.2238090325049007,0.27517553150165641,-0.36912764408114773,1.3338481763293619,-2.6041724459486058,1.1238922827694409,1.7523795658045365,-0.56059877858491824,-0.2346557790962186,-7.02093890546195,3.7041867597896516,-1.0725588019553567,5.1044434802766467,1.2974163796926703,-6.6389910309378735,null,127.92277591735581,131.45249511386498,129.25834725095774,123.96061073261397,120.5279787028625,121.06964772432607,null,null,1.4063580339934263,0.58699365660328673,-0.5765039410175431,0.95143500924372315,0.9191320167627981,-3.2420960779267403,-0.51290215273160555,0.76016782237795866,-0.37786323666099264,0.2238090325049007,0.27517553150165641,-0.36912764408114773,0,-2.6041724459486058,0,0,-0.56059877858491824,-0.2346557790962186,-7.02093890546195,3.7041867597896516,-1.0725588019553567,5.1044434802766467,1.2974163796926703,-6.6389910309378735,null,129.25662409368516,132.81500359608262,131.77113918454421,128.24468374410839,124.85053084035492,125.60260118326453]
[781,-4.9803979926670489E-2,2.2003560650585445,1.116756165036056,-3.6871691483279094,null,null,-5.2168743981953362E-2,-4.2655811079083721,3.312906094835554,0.71352590212827049,1.6050487630894714,1.8077980316455338,-0.33479173081722413,0.90062932134404727,-0.49315851195617766,0.57085079990726761,0.36189293539437406,-0.82319905033573249,-8.0733857962606681E-2,-1.5571349139589308,5.2063862075231837E-2,0.20198012790464004,0.38784367022587452,0.63494567519048672,-0.64750239199293258,12.321638295846315,-7.9601652711993669,0.5017235736823551,7.2579997922683894,-18.79678207380249,null,131.50504052573586,141.01221133152578,134.56275069576321,131.62850586408823,126.54272933906624,119.44410469635716,null,null,-5.2168743981953362E-2,-4.2655811079083721,3.312906094835554,0.71352590212827049,1.6050487630894714,1.8077980316455338,-0.33479173081722413,0.90062932134404727,-0.49315851195617766,0.57085079990726761,0.36189293539437406,-0.82319905033573249,-8.0733857962606681E-2,-1.5571349139589308,0,0,0,0,-0.64750239199293258,12.321638295846315,-7.9601652711993669,0.5017235736823551,7.2579997922683894,-18.79678207380249,null,131.50504052573586,141.01221133152578,134.61481455783846,131.88324064123555,127.18609872545855,120.71782382689229]
[782,3.4233849650345554,2.6861667280287778,1.9882649190860571,-0.94351098409793588,null,null,3.4210202009792723,0.1418462609833625,-0.86927664909183655,-0.59797345104706678,1.4536647954426543,3.3686091195042129,0.1510189321530091,0.48854106636481198,7.5466377775597504E-2,0.36647599055853286,0.35755256745113639,0.37814210127624159,0.79077489608739437,-1.3081116101079489,-0.93423101894969363,1.6739327515767153,0.41856348806303556,-0.79991192639081476,2.096155772237041,0.7952545760094285,0.65407714145445617,1.1995302284627343,5.1341100757849292,-3.1090992184358064,null,126.71066982227165,129.14822390021772,129.93662017503144,126.91858665563217,121.9694926490798,115.93211174234834,null,null,3.4210202009792723,0.1418462609833625,-0.86927664909183655,-0.59797345104706678,1.4536647954426543,3.3686091195042129,0.1510189321530091,0.48854106636481198,7.5466377775597504E-2,0.36647599055853286,0.35755256745113639,0.37814210127624159,0,-1.3081116101079489,-0.93423101894969363,0,0,-0.79991192639081476,2.096155772237041,0.7952545760094285,0.65407714145445617,1.1995302284627343,5.1341100757849292,-3.1090992184358064,null,127.50144471835904,129.9574251318505,130.7675670435504,129.44376119695718,124.92469282257602,118.85635750937159]
[783,-3.8470686072891755,2.1822168749937898,0.59065678859696757,-8.6901402682825744,null,null,-3.8494333713444586,1.6528249564342443,5.0337375555130697,4.2210086217680374,-4.853418194724652,-0.39811240448317187,-0.35293092088197886,0.77526581897423119,0.63429260227794559,-0.83237164420974996,-0.49749581784269026,-0.21464515005832263,-0.60683323440169512,0.23905994198139058,0.87263024430668601,1.2181220389030867,-1.5028847041456941,0.19448785270477331,-5.6504735119475971,16.478814059853153,10.157374807508212,-14.011914731257246,-5.257443081390079,-1.1099042171335314,null,137.34067016392655,136.78956831422474,128.88151269535481,118.80679411492662,122.48658370997403,119.25816153981087,null,null,-3.8494333713444586,1.6528249564342443,5.0337375555130697,4.2210086217680374,-4.853418194724652,-0.39811240448317187,-0.35293092088197886,0.77526581897423119,0.63429260227794559,-0.83237164420974996,-0.49749581784269026,-0.21464515005832263,-0.60683323440169512,0,0,0,-1.5028847041456941,0,-5.6504735119475971,16.478814059853153,10.157374807508212,-14.011914731257246,-5.257443081390079,-1.1099042171335314,null,137.34067016392655,137.0286282562061,129.98722768397147,121.09340598449849,124.91337800047994,121.92948634111889]
[784,-1.7667343531531943,1.9144493364113917,1.3303931972262066,-9.4567619428202949,null,null,-1.7690991172084771,-0.47402318257283532,1.7701995460420725,-0.57044429613241898,-0.67212269853194939,0.11090137025863278,-0.62069845946437696,0.40202571827623279,0.53136386426167004,0.22562356715822141,-0.87607254070168317,-0.58607566145644663,0.13290317422754394,1.330881644501579,0.16069972621847994,1.0513422841461324,0.47146994619130433,-1.3202062291983041,-6.4170951864853176,11.560313922132373,10.342861849856044,-4.4101080059125781,-9.5943292124021369,-19.685213195938985,null,133.27474167481068,133.94888928163189,130.8345893642902,128.24171702551081,124.39385537791485,121.62552197180693,null,null,-1.7690991172084771,-0.47402318257283532,1.7701995460420725,-0.57044429613241898,-0.67212269853194939,0.11090137025863278,-0.62069845946437696,0.40202571827623279,0.53136386426167004,0.22562356715822141,-0.87607254070168317,-0.58607566145644663,0,0,0,0,0,-1.3202062291983041,-6.4170951864853176,11.560313922132373,10.342861849856044,-4.4101080059125781,-9.5943292124021369,-19.685213195938985,null,133.40764484903823,135.41649157811725,132.47015364446631,130.9658281300425,127.62619022015113,124.89608488265937]
[785,-0.60858765023868078,2.8297743602475243,0.3320579964900392,17.687608078936687,null,null,-0.61095241429396363,-1.4976814195797348,-0.1467205483270414,-3.769279059259711,2.5962905617326055,-3.8590898888273673,0.29462656437175561,-0.52159179543560708,-0.37647919474994218,-3.663941630939016E-2,0.32390083496252098,-0.13232561779501717,-0.8654320265086235,-0.89589166471148818,-1.530771387150929,-0.7848158688881085,2.5863322831768145,0.63381188963066193,20.727274835271665,-11.482730757884992,-9.9879591463883663,5.3930132034428055,6.0002696506223794,3.8793075329497975,null,133.86737348564495,136.9599072430097,136.93437547072836,140.53723021469597,131.88560388113677,133.30912481937651,null,null,-0.61095241429396363,-1.4976814195797348,-0.1467205483270414,-3.769279059259711,2.5962905617326055,-3.8590898888273673,0.29462656437175561,-0.52159179543560708,-0.37647919474994218,-3.663941630939016E-2,0.32390083496252098,-0.13232561779501717,-0.8654320265086235,-0.89589166471148818,-1.530771387150929,-0.7848158688881085,0,0,20.727274835271665,-11.482730757884992,-9.9879591463883663,5.3930132034428055,6.0002696506223794,3.8793075329497975,null,133.86737348564495,136.9599072430097,136.93437547072836,140.53723021469597,134.4719361643136,136.67864254380413]
[786,-1.8064786575056704,2.1029803721718663,2.1713607350425805,-6.6991338131386584,null,null,-1.8088434215609532,-6.1996976262436221E-2,-4.1286465314845646,0.50187824887725541,1.9801508275258375,0.28120399920657629,-0.43216742370390238,0.43809999611586736,-0.23714880936507843,-0.49937731546327102,-8.0349321251654171E-2,0.25189963906865431,0.97387071204391784,-7.3738872454764959E-2,0.43362015264070397,0.51776101612059255,0.79166217293199992,2.2697891879406797,-3.6594670568036816,11.625333195162069,5.6157774142511787,-9.9989609658625653,-7.9646423649858793,9.7430961019112168,null,132.73753134000626,134.28964281463024,138.05216236159055,133.689072746184,127.14740463915577,121.65565550918434,null,null,-1.8088434215609532,-6.1996976262436221E-2,-4.1286465314845646,0.50187824887725541,1.9801508275258375,0.28120399920657629,-0.43216742370390238,0.43809999611586736,-0.23714880936507843,-0.49937731546327102,-8.0349321251654171E-2,0.25189963906865431,0,-7.3738872454764959E-2,0,0,0,0,-3.6594670568036816,11.625333195162069,5.6157774142511787,-9.9989609658625653,-7.9646423649858793,9.7430961019112168,null,133.71140205205018,135.28773597680112,139.54194175475354,135.70386849538113,129.94416644194519,126.7736283026892]
[787,1.398912514529822,2.6150204353890292,1.053558447463703,-10.013956354900452,null,null,1.3965477504745392,-2.3400742835850172,0.86194059751726848,-4.9922458306927231,-5.0750876240872289,-0.4525663676014508,7.9872639513260513E-2,-0.29748037016425677,0.82225629040839276,-0.46496386939117595,-0.65828668895700404,-0.14528785071010386,-0.14393157553495972,-0.41432151305994491,-1.9190709488256394,-0.43043435727014034,-1.5563432249018028,9.8707177575227956E-3,-6.9742895985654751,-2.1825603670880933,5.1339428690007303,-3.8730209916890268,-5.0918190067885902,2.5451419560321491,null,130.16895542405535,134.11302316497984,134.6631120640694,138.99138590638188,144.0695177371565,141.64942869980212,null,null,1.3965477504745392,-2.3400742835850172,0.86194059751726848,-4.9922458306927231,-5.0750876240872289,-0.4525663676014508,7.9872639513260513E-2,-0.29748037016425677,0.82225629040839276,-0.46496386939117595,-0.65828668895700404,-0.14528785071010386,-0.14393157553495972,-0.41432151305994491,-1.9190709488256394,-0.43043435727014034,-1.5563432249018028,0,-6.9742895985654751,-2.1825603670880933,5.1339428690007303,-3.8730209916890268,-5.0918190067885902,2.5451419560321491,null,130.16895542405535,134.11302316497984,134.6631120640694,138.99138590638188,144.0695177371565,141.65929941755962]
[788,-5.3489072460460294,2.4987065733045672,-0.14087515908356174,4.9550202236191279,null,null,-5.3512720101013125,-0.25392486217310201,-1.892644105161351,-0.90194436767041786,1.5253335714889804,-2.2311977911330612,-3.6441222571201415E-2,5.8368213550579195E-2,0.29779753849803381,-0.60757377569236071,0.31327500427818533,0.32400474515145694,-1.3383651820822244,-2.1418232099794028,0.87888363314898044,0.71967051007672156,-0.41036515611230451,-2.4645461314335564,7.9946869799541052,-4.8677517717232757,-4.1543008675260253,-24.968421603999417,-5.4940981608273916,14.923643524307732,null,140.7344886259128,144.29727019362801,145.53226950386352,142.8898076134775,138.68072089194396,141.82164805476384,null,null,-5.3512720101013125,-0.25392486217310201,-1.892644105161351,-0.90194436767041786,1.5253335714889804,-2.2311977911330612,-3.6441222571201415E-2,5.8368213550579195E-2,0.29779753849803381,-0.60757377569236071,0.31327500427818533,0.32400474515145694,-1.3383651820822244,-2.1418232099794028,0,0,-0.41036515611230451,-2.4645461314335564,7.9946869799541052,-4.8677517717232757,-4.1543008675260253,-24.968421603999417,-5.4940981608273916,14.923643524307732,null,140.7344886259128,144.29727019362801,146.41115313701249,144.50403238156153,140.30044933958641,143.5142113190235]
[789,-1.0239409920302529,3.2632452344235623,-0.1068969748879709,13.365489319824608,null,null,-1.0263057560855358,-3.2693946669229019,4.8714471646257635,-0.28287160731205485,-5.2821002557048571,-2.9564479180224721,0.72809743854779363,-0.46041938016061801,-0.35206031515359371,0.22276293869196806,-0.88492622340097693,4.4036375198961863E-2,-1.3043869978866336,1.3091692331389115,1.8942720705388787,-1.5198810395943194,-6.954487420299138E-2,0.61788488972708011,16.405156076159585,-11.518911535570266,-22.343970235822621,9.0743105532686901,-2.310751735914002,1.1795797080687955,null,135.44584207073601,139.00138710675009,128.92976312682816,128.48612609107576,131.41624789656726,131.78733930098809,null,null,-1.0263057560855358,-3.2693946669229019,4.8714471646257635,-0.28287160731205485,-5.2821002557048571,-2.9564479180224721,0.72809743854779363,-0.46041938016061801,-0.35206031515359371,0.22276293869196806,-0.88492622340097693,4.4036375198961863E-2,-1.3043869978866336,0,0,-1.5198810395943194,-6.954487420299138E-2,0,16.405156076159585,-11.518911535570266,-22.343970235822621,9.0743105532686901,-2.310751735914002,1.1795797080687955,null,135.44584207073601,140.31055633988899,132.09024789551174,131.70922095864125,134.83920148801229,135.99874932497283]
[790,0.141469612220015,2.4973201631817998,1.4125434761441837,-9.5325297793515915,null,null,0.13910484816473212,-1.6979551038740901,0.16760662776708843,9.2888168091991297E-2,-5.5392638011894926,2.7041266288882269,-3.7827632693968827E-2,-6.3348224937136433E-2,8.6940600753995234E-2,-3.6488263310873403E-2,-1.2417008348002401,-6.3521319270825494E-2,0.21505345314552105,-0.32665135537009427,1.4421133440795266,-0.70215614221868872,-1.2510041264790743,1.136102985822725,-6.4928630230166142,6.5355209110793471,8.920768399976355,-12.21827325624383,-12.096071713973926,-11.125901804453797,null,131.33482315187777,134.66319036031888,131.82227536623907,129.78377415749222,133.86254917049399,126.04267586150281,null,null,0.13910484816473212,-1.6979551038740901,0.16760662776708843,9.2888168091991297E-2,-5.5392638011894926,2.7041266288882269,-3.7827632693968827E-2,-6.3348224937136433E-2,8.6940600753995234E-2,-3.6488263310873403E-2,-1.2417008348002401,-6.3521319270825494E-2,0,-0.32665135537009427,0,-0.70215614221868872,-1.2510041264790743,0,-6.4928630230166142,6.5355209110793471,8.920768399976355,-12.21827325624383,-12.096071713973926,-11.125901804453797,null,131.54987660502329,134.88614421542306,133.49101416198781,131.47500795218085,135.65717749160905,128.9583375428814]
[791,-0.53949724625176931,2.4182343364321741,3.5083910818871908,-8.580003398109012,null,null,-0.54186201030705217,2.0727036770509373,0.25448089474603952,-1.8143978114435479,2.7595975306902858,2.2493909205574902,-0.11691345944359455,-3.0167721325010888E-2,0.33074154422652047,-0.10393598504541846,-0.68781523762656649,0.53370799108557243,2.3109010588885281,-0.54145575325193052,-1.069358903284364,-1.307384612346064,1.7861855716492343,-1.2936451259852852,-5.5403366417740347,-5.2665143980346052,12.542878369246186,-4.0418196489724068,-15.124417551681717,2.9788683251775829,null,130.06119725145894,128.65475601320659,128.42382407435099,129.3505163804715,120.11753852868823,116.05985900609615,null,null,-0.54186201030705217,2.0727036770509373,0.25448089474603952,-1.8143978114435479,2.7595975306902858,2.2493909205574902,-0.11691345944359455,-3.0167721325010888E-2,0.33074154422652047,-0.10393598504541846,-0.68781523762656649,0.53370799108557243,0,-0.54145575325193052,-1.069358903284364,-1.307384612346064,0,-1.2936451259852852,-5.5403366417740347,-5.2665143980346052,12.542878369246186,-4.0418196489724068,-15.124417551681717,2.9788683251775829,null,132.37209831034747,130.96344008311746,130.77407081134248,131.77647242573218,124.28579069008464,120.23534267231234]
[792,-3.2348284895521497,2.2903739655409252,0.32414204834351124,3.3593774066762108,null,null,-3.2371932536074328,1.9888517087465754,2.43620952148438,-1.4293648987159699,-2.2647559501499149E-2,-2.6019639638726995,-0.24477383033484346,-8.1953518411510107E-2,0.11560584342207036,-0.82340041984135182,-0.72211576776250208,1.8423736531482771E-2,-0.87334797465515146,-1.3444504694133019,0.89863177588960896,-2.711311827137862,0.96546401830944806,-1.273281500142047,6.3990441630111876,-4.7279501656858969,3.2512083101082982,-11.924475391782615,-7.4205903744771415,3.6753127299098645,null,136.86308841755482,136.29572642753919,131.02617072324497,131.97675974029903,127.02881064782046,128.55997938361338,null,null,-3.2371932536074328,1.9888517087465754,2.43620952148438,-1.4293648987159699,-2.2647559501499149E-2,-2.6019639638726995,-0.24477383033484346,-8.1953518411510107E-2,0.11560584342207036,-0.82340041984135182,-0.72211576776250208,1.8423736531482771E-2,-0.87334797465515146,-1.3444504694133019,0,-2.711311827137862,0,-1.273281500142047,6.3990441630111876,-4.7279501656858969,3.2512083101082982,-11.924475391782615,-7.4205903744771415,3.6753127299098645,null,136.86308841755482,136.29572642753919,131.92480249913459,132.89429968740023,128.91963000862091,130.53739357334837]
[793,0.50131543864014327,2.3992950153637511,0.36229798170175798,-11.803013706712003,null,null,0.49895067458486042,0.51935310904465903,1.5306673389344074,2.3188196026913017,5.707059309747196,-0.83269253839426371,-0.13585278051201755,-0.66353470560822303,-0.14699854493211628,7.0574780373566348E-2,-0.13739999865677621,-0.81890478412662726,-0.83519204129690472,7.5843476167247292E-2,0.75152392940717405,-2.1201833783228743,1.6974775685650272,-0.17575916935418934,-8.7633469503770254,-5.156325428871261,-6.2342756649213715,6.6535836624955937,-2.2576363078872803,2.0841637276316138,null,131.77532710700933,130.94512915009017,126.66653813840153,123.35225396213535,111.61732131019114,108.35627959068091,null,null,0.49895067458486042,0.51935310904465903,1.5306673389344074,2.3188196026913017,5.707059309747196,-0.83269253839426371,-0.13585278051201755,-0.66353470560822303,-0.14699854493211628,7.0574780373566348E-2,-0.13739999865677621,-0.81890478412662726,-0.83519204129690472,0,0,-2.1201833783228743,0,-0.17575916935418934,-8.7633469503770254,-5.156325428871261,-6.2342756649213715,6.6535836624955937,-2.2576363078872803,2.0841637276316138,null,131.77532710700933,131.02097262625742,127.49395730332188,124.17368425451514,114.10339372178592,110.88963608267194]
[794,-1.2447753207185424,2.6878007357912574,1.8544890057371544,-3.2044057907898198,null,null,-1.2471400847738252,2.9863221777951439,4.551357167836442,-2.7654038470567106,2.4370307623500378,-0.73992744501022378,0.15265293991548878,-0.16209062962708787,0.51341780915166257,-1.1907991093682921,0.57428975629756973,-0.14771933407400972,0.65699898273849167,-1.8672460131315094,1.5806605990268858,2.0181518767794575,1.487439920961231E-3,0.38642954921567396,-0.16473903445484295,-1.7344770754175216,8.2983945469964162,-4.0906400401433913,1.7673069572502973,-10.018961929001263,null,133.03905648625258,131.61578252842816,123.56450565385185,120.87730978925724,115.42024290197719,112.33187211885814,null,null,-1.2471400847738252,2.9863221777951439,4.551357167836442,-2.7654038470567106,2.4370307623500378,-0.73992744501022378,0.15265293991548878,-0.16209062962708787,0.51341780915166257,-1.1907991093682921,0.57428975629756973,-0.14771933407400972,0,-1.8672460131315094,0,0,0,0,-0.16473903445484295,-1.7344770754175216,8.2983945469964162,-4.0906400401433913,1.7673069572502973,-10.018961929001263,null,133.69605546899106,132.26553492171342,125.78082828415856,125.18081512108397,119.71281238914088,117.11715406884747]
[795,1.973132830655976E-2,2.5549682944366925,2.9556356692003671,-5.9869431691237018,null,null,1.7366564251276886E-2,1.1126301858518843,1.5875665345272671,-3.8549396518681318,0.85402126545027746,-2.7006172042968659,1.9820498560923827E-2,-0.47228942262180951,0.5324421582525547,-0.18187329248296624,-0.30514326915660828,-0.25663916835372547,1.7581456462017044,0.60830125573808358,-0.21003061489870745,-1.2100231737972462,1.0503124322053146,0.31959012421637101,-2.947276412788725,-23.009002425034314,8.9751633350755196,3.731393242555419,-2.0533435744676329,6.4313948302986965,null,130.03066961105381,128.13451141041458,125.59262422551824,128.94230470109864,123.29457161081997,122.84668809690676,null,null,1.7366564251276886E-2,1.1126301858518843,1.5875665345272671,-3.8549396518681318,0.85402126545027746,-2.7006172042968659,1.9820498560923827E-2,-0.47228942262180951,0.5324421582525547,-0.18187329248296624,-0.30514326915660828,-0.25663916835372547,0,0,-0.21003061489870745,-1.2100231737972462,0,0,-2.947276412788725,-23.009002425034314,8.9751633350755196,3.731393242555419,-2.0533435744676329,6.4313948302986965,null,131.78881525725552,130.50819562587711,127.982323487906,131.45867517637603,126.87119203816667,126.90045740597198]
[796,0.34684810962290119,2.134790592867911,1.645902631444728,-6.1487258748905997,null,null,0.34448334556761834,2.0496909787848629,-1.1071428419832532,2.3355258054071792,-1.236371976536591,0.10202031708405281,-0.40035720300785771,0.33395856307624694,-0.21255388788185003,0.92955622267570481,-0.1087984463498608,0.15923676346927085,0.44841260844606534,1.6363682060070555,-1.2623136749010067,0.93075681279097378,1.1130727277942625,-0.2221402249692852,-3.1090591185556229,1.7141968454901897,2.492000023400434,21.759861226553376,7.370162994565856,3.0927721479207788,null,130.35796936089341,127.26431786045721,128.27445109417775,122.93925518389317,120.02187184646561,116.99745321358378,null,null,0.34448334556761834,2.0496909787848629,-1.1071428419832532,2.3355258054071792,-1.236371976536591,0.10202031708405281,-0.40035720300785771,0.33395856307624694,-0.21255388788185003,0.92955622267570481,-0.1087984463498608,0.15923676346927085,0,0,-1.2623136749010067,0,0,-0.2221402249692852,-3.1090591185556229,1.7141968454901897,2.492000023400434,21.759861226553376,7.370162994565856,3.0927721479207788,null,130.80638196933947,129.35035710492662,130.4156350785378,126.01308577485254,124.29134260341601,121.34920863706972]
[797,0.51976727656719945,2.4805680460072068,2.1360236384653213,-9.5880893308948067,null,null,0.5174025125119166,-0.59205515896571337,-0.65696591346597466,-0.73186536208099784,-3.0554406018396412,-0.41948410270588693,-5.4579749868561844E-2,-0.23437158425354232,3.298754193830522E-2,0.25812334487323474,0.14928077630735626,0.25452775994851295,0.93853361546665859,0.16524839686568482,2.0820080700398869,0.62457197065566317,-0.83017122498863116,-0.51830105302790852,-6.5484225745598295,-2.7001927970813893,-8.3918587662341579,2.1129945393114329,2.2495143160521662,-1.2536827028745812E-2,null,130.08143330097016,131.16065401094579,128.64659573524438,126.68323196380929,128.54827513414574,126.78390439276568,null,null,0.5174025125119166,-0.59205515896571337,-0.65696591346597466,-0.73186536208099784,-3.0554406018396412,-0.41948410270588693,-5.4579749868561844E-2,-0.23437158425354232,3.298754193830522E-2,0.25812334487323474,0.14928077630735626,0.25452775994851295,0,0,0,0,-0.83017122498863116,-0.51830105302790852,-6.5484225745598295,-2.7001927970813893,-8.3918587662341579,2.1129945393114329,2.2495143160521662,-1.2536827028745812E-2,null,131.0199669164368,132.28656859560013,131.8818538761264,130.62300540554361,132.67904573790071,131.01997956548252]
[798,-1.4185055216123679,2.7002676195255888,-0.42278171737275061,5.0623800771625067,null,null,-1.4208702856676507,-1.4607389536585527,-0.93012122336966296,-1.4792339926555411,-0.67251804782886648,-0.82862939201071817,0.16511982364982014,-0.37026965466736605,-0.13736972444874906,0.53825379533797557,-0.24785305765969934,-0.59507058954679493,-1.6202717403714133,0.94302090080665479,1.5632673273551032,-1.1560296838367512,1.3055673610314056,-1.5802597301886077,8.102046833497484,-3.9288584336659604,-2.4017375396135257,18.777750381738251,-4.4492208999768526,-9.3173070514852014,null,135.57467000911601,137.0342243848703,135.33126998796541,136.73032765563374,133.01619744563965,131.85780122101329,null,null,-1.4208702856676507,-1.4607389536585527,-0.93012122336966296,-1.4792339926555411,-0.67251804782886648,-0.82862939201071817,0.16511982364982014,-0.37026965466736605,-0.13736972444874906,0.53825379533797557,-0.24785305765969934,-0.59507058954679493,-1.6202717403714133,0,0,-1.1560296838367512,0,-1.5802597301886077,8.102046833497484,-3.9288584336659604,-2.4017375396135257,18.777750381738251,-4.4492208999768526,-9.3173070514852014,null,135.57467000911601,137.97724528567696,137.86148393075194,139.34954942312515,136.992671112587,135.91860953234465]
[799,4.3523838539021469,2.9912640059543314,2.2839587981643374,9.3848650184530271,null,null,4.3500190898468638,-2.9699985654773764,2.1016114292361734,-1.0091882357413449,-1.5053710612193418,2.8258184265339672,0.45611621007856273,0.5578580877739463,-0.25874921138193274,0.17180667350275547,-0.15697425829504086,-1.0939426402933439E-2,1.0864687751656747,0.15062591049329788,0.51285210558982186,0.64597740356061251,0.63053380594975694,0.9227629563125932,12.424531774788004,15.080417230070072,3.4358818448075041,-5.6769552922965758,-7.7381756802906931E-2,-14.442684980867313,null,125.62755709716505,130.7614855394603,125.85560411731248,124.04991630509568,121.92809659950831,114.341972159782,null,null,4.3500190898468638,-2.9699985654773764,2.1016114292361734,-1.0091882357413449,-1.5053710612193418,2.8258184265339672,0.45611621007856273,0.5578580877739463,-0.25874921138193274,0.17180667350275547,-0.15697425829504086,-1.0939426402933439E-2,0,0,0,0,0,0,12.424531774788004,15.080417230070072,3.4358818448075041,-5.6769552922965758,-7.7381756802906931E-2,-14.442684980867313,null,126.71402587233072,132.06004976139411,127.65930820908366,126.54772227791226,125.12923316575237,118.43689626308006]
[800,3.1121197549007862,2.0151882067152362,2.4366270906085217,-19.971825975958271,null,null,3.1097549908455031,-1.9898373199757748,1.9446801746779816,-0.11199544188991978,0.51659727539431244,1.3195231932893625,-0.51995958916053242,-0.1119592928915587,0.30545275202974809,0.24884169017133839,0.18157989000964125,-0.13333104856328326,1.239137067609859,-0.42356463987168169,-1.7817200272682736,-0.98736117286071989,-1.0136492652681508,2.0607256026365439,-16.932159219623294,14.063009635104331,11.605598930735361,7.1460993837156064,-0.30458446859641031,-8.7600795024810036,null,125.81667944498093,129.36282186826912,127.66431470618926,126.47631846432297,123.90720345113562,116.82133782983423,null,null,3.1097549908455031,-1.9898373199757748,1.9446801746779816,-0.11199544188991978,0.51659727539431244,1.3195231932893625,-0.51995958916053242,-0.1119592928915587,0.30545275202974809,0.24884169017133839,0.18157989000964125,-0.13333104856328326,0,-0.42356463987168169,-1.7817200272682736,-0.98736117286071989,-1.0136492652681508,0,-16.932159219623294,14.063009635104331,11.605598930735361,7.1460993837156064,-0.30458446859641031,-8.7600795024810036,null,127.05581651259078,130.65066789168927,128.95351667502973,127.78917381170722,125.23587693052821,120.21646924880828]
[801,-6.0347001218688243,2.681182430925281,-0.41960582207925645,9.9940141215356171,null,null,-6.0370648859241074,-0.92368739850065085,-0.60680486235392228,-0.38684950220408343,-8.5381941854235546E-2,2.3406152442401695,0.14603463504951231,0.14276680401178687,0.36275293113264517,-0.12371484812552325,-0.69092795124522022,0.17870285941349939,-1.6170958450779191,0.58255911960959006,-2.2388410842168112,0.77168576006813394,-0.21594501404273425,1.9803444733807778,13.033680877870594,-1.1998525854951407,22.299488812369965,-3.9458855475552377,-7.5985496435705002,2.3777658886339585,null,142.31004234161486,144.28189287957875,146.80709661491039,144.07660538659462,140.54745197822814,132.64529391599234,null,null,-6.0370648859241074,-0.92368739850065085,-0.60680486235392228,-0.38684950220408343,-8.5381941854235546E-2,2.3406152442401695,0.14603463504951231,0.14276680401178687,0.36275293113264517,-0.12371484812552325,-0.69092795124522022,0.17870285941349939,-1.6170958450779191,0,-2.2388410842168112,0,-0.21594501404273425,0,13.033680877870594,-1.1998525854951407,22.299488812369965,-3.9458855475552377,-7.5985496435705002,2.3777658886339585,null,142.31004234161486,144.86445199918833,147.40541382939995,145.45703703043154,141.94092880248547,136.01552515464545]
[802,-2.8462366821880862,1.5991934901732638,1.7991655645093025,-15.753801282797472,null,null,-2.8486014462433693,-1.7983571445825466,-3.7319777944597479,-0.93035947966516908,2.6731352227326672,-6.2644544777102811E-3,-0.93595430570250482,-0.25732356826267377,-6.0133906131417891E-2,0.18742136243279228,0.21228149415933162,0.29042236212952899,0.60167554151063984,0.28435760617893613,-0.37672934470173036,-0.40687920358782415,0.24238551336916836,1.0394190607205394,-12.714134526462495,-4.1023549449937313,0.80553413800081231,5.0259234550816156,15.598103756315304,1.6687155328761945,null,133.90914465129825,136.59943523225584,140.96600947788659,140.52469302049411,133.96333522201866,130.26582927883908,null,null,-2.8486014462433693,-1.7983571445825466,-3.7319777944597479,-0.93035947966516908,2.6731352227326672,-6.2644544777102811E-3,-0.93595430570250482,-0.25732356826267377,-6.0133906131417891E-2,0.18742136243279228,0.21228149415933162,0.29042236212952899,0,0,-0.37672934470173036,-0.40687920358782415,0,0,-12.714134526462495,-4.1023549449937313,0.80553413800081231,5.0259234550816156,15.598103756315304,1.6687155328761945,null,134.51082019280889,137.50702553775815,141.92413719466734,141.50776156524302,135.18030811810888,132.54858072288624]
[803,1.5762799810839045,2.9966067999468669,3.1541037258763787,14.461961513896352,null,null,1.5739152170286217,-2.417726562232398,1.6883501040921234,-2.3162905343909328,0.93022289522499524,-2.9591069822330183,0.46145900407109819,-0.66245459987678768,-0.31301474966047671,-4.7885234559046808E-2,-0.21541011739374216,5.5744570977601438E-2,1.956613702877716,2.1877110057870239,1.1509189943071059,-1.3419415516992088,-0.99991404072800305,-0.92747340347927487,17.501628270231329,-13.852784291048359,-14.951811484301782,2.475309355131242,-8.7639743641313306,-1.2075297328286365,null,128.32080271824861,129.21605422513295,124.12966984023321,125.67182197096849,122.07764810865251,123.5467575771451,null,null,1.5739152170286217,-2.417726562232398,1.6883501040921234,-2.3162905343909328,0.93022289522499524,-2.9591069822330183,0.46145900407109819,-0.66245459987678768,-0.31301474966047671,-4.7885234559046808E-2,-0.21541011739374216,5.5744570977601438E-2,0,0,0,-1.3419415516992088,-0.99991404072800305,-0.92747340347927487,17.501628270231329,-13.852784291048359,-14.951811484301782,2.475309355131242,-8.7639743641313306,-1.2075297328286365,null,130.27741642112633,133.43518606283075,129.48930362180789,131.23516226542242,127.66367815430883,129.41197337311854]
[804,2.3583725831302416,2.9538110192544673,2.1095638843084741,0.46920392687612456,null,null,2.3560078190749585,0.58484482376785996,-3.5552381303973455,-0.22717750915436813,-0.16333559040078513,-1.4576776071933399,0.41866322337869866,-0.35617511175354233,-0.43867498846009445,0.67246917911203274,0.27615934958025301,-0.13070693107075293,0.91207386130981138,-1.1962213626496703,-0.95246247433134634,-1.9546780206011012,-2.1648917186531791,-2.0806181881245736,3.5088706832111014,-13.163868942981136,7.3648233049990317,15.203420458547708,5.3479223507998457,5.0294401159768363,null,128.28942338331944,129.00855151385116,132.78046207999188,133.36356348312938,133.05975669200706,133.87909004349808,null,null,2.3560078190749585,0.58484482376785996,-3.5552381303973455,-0.22717750915436813,-0.16333559040078513,-1.4576776071933399,0.41866322337869866,-0.35617511175354233,-0.43867498846009445,0.67246917911203274,0.27615934958025301,-0.13070693107075293,0,-1.1962213626496703,-0.95246247433134634,-1.9546780206011012,-2.1648917186531791,-2.0806181881245736,3.5088706832111014,-13.163868942981136,7.3648233049990317,15.203420458547708,5.3479223507998457,5.0294401159768363,null,129.20149724462925,129.93019496398199,133.74808376415925,134.35411182300996,134.06989810129522,134.92186358825387]
[805,0.21771101119312233,2.5647972754672548,2.1205044607604702,0.68969010766789518,null,null,0.21534624713783945,-5.0873280334107358,-2.2710915640380298,-0.75287106549782035,-1.4542553493238612,2.8657715329616242,2.9649479591486116E-2,-0.75178530992412895,-0.1689933033898332,-0.16168075974159946,-5.0638037339041375E-2,-0.59464015368456424,0.92301443776180747,2.8289833550863381,-8.0898251406103849E-2,-0.80550277454124108,-2.3384675835036197,0.53910871155613549,3.729356864002872,5.0117946972365441,9.957968549033799,-0.81394056934243997,7.3827897138302792,-9.4306587368131307,null,130.61113168378097,134.6149868388556,136.32536426889996,135.44235350903116,136.69437288908387,128.53952606797748,null,null,0.21534624713783945,-5.0873280334107358,-2.2710915640380298,-0.75287106549782035,-1.4542553493238612,2.8657715329616242,2.9649479591486116E-2,-0.75178530992412895,-0.1689933033898332,-0.16168075974159946,-5.0638037339041375E-2,-0.59464015368456424,0,0,-8.0898251406103849E-2,-0.80550277454124108,-2.3384675835036197,0,3.729356864002872,5.0117946972365441,9.957968549033799,-0.81394056934243997,7.3827897138302792,-9.4306587368131307,null,131.53414612154276,138.42815534348915,140.28713092099665,139.4863381057931,140.85839058235592,133.18002144121266]
[806,-1.2666849996995126,3.0180777000157151,1.7159447243034862,10.515488139937478,null,null,-1.2690497637547955,-3.3203669988088054,-3.3682079228218775,0.52323352318299032,-2.5826627708838306,3.441246399036721,0.48292990413994641,-0.33696657898097415,8.9149182289280926E-2,-0.12463260824524269,-0.28682106157569942,0.68619144337756888,0.51845470130482352,-1.4233265538080175,-0.37910891363002885,-1.1373543686639001,-9.1973847150774501E-2,-0.81497513090256601,13.555154896272455,7.5144524386342351,14.779274831780903,-8.8597093747477729,0.56339333983496731,10.399022573114102,null,133.64062043882234,140.08223274776051,144.30851724752912,142.13121251709831,142.66674643460323,136.74962980299449,null,null,-1.2690497637547955,-3.3203669988088054,-3.3682079228218775,0.52323352318299032,-2.5826627708838306,3.441246399036721,0.48292990413994641,-0.33696657898097415,8.9149182289280926E-2,-0.12463260824524269,-0.28682106157569942,0.68619144337756888,0,-1.4233265538080175,-0.37910891363002885,-1.1373543686639001,-9.1973847150774501E-2,-0.81497513090256601,13.555154896272455,7.5144524386342351,14.779274831780903,-8.8597093747477729,0.56339333983496731,10.399022573114102,null,134.15907514012716,140.6272284786408,144.88255044724798,142.71003100999997,143.26816766400464,137.34610880670078]
[807,2.1481320946776514,2.5843136394482626,2.4050990872574602,-9.7332233474385639,null,null,2.1457673306223684,1.6283936015265392,-2.3224086999882787,-3.0504306380298045,2.8468414667393089,-1.6842695518429889,4.9165843572493984E-2,-0.45125099304268845,-0.37794209489685615,-0.86432347421340783,0.4417364838475204,-0.52854851444728101,1.2076090642587975,-0.37783775084779081,-2.317413368459714,0.40681624663668736,-0.2874752316754362,-0.1495170665564951,-6.6935565911035866,-1.8738847241047343,-10.940110367479946,-3.379648906057485,4.7629208227583124,-2.844759605895455,null,127.79946194120332,126.2600348067008,129.68232395230024,129.61503625585678,123.74883717813486,122.13243633746808,null,null,2.1457673306223684,1.6283936015265392,-2.3224086999882787,-3.0504306380298045,2.8468414667393089,-1.6842695518429889,4.9165843572493984E-2,-0.45125099304268845,-0.37794209489685615,-0.86432347421340783,0.4417364838475204,-0.52854851444728101,0,-0.37783775084779081,-2.317413368459714,0,-0.2874752316754362,-0.1495170665564951,-6.6935565911035866,-1.8738847241047343,-10.940110367479946,-3.379648906057485,4.7629208227583124,-2.844759605895455,null,129.00707100546211,127.46675428483765,130.934166911413,131.32058256706048,125.44060593989425,123.87607007354192]
[808,3.5175091842087629,2.7299429154244716,2.0066560040335424,-11.158583974182616,null,null,3.5151444201534798,-4.6014319163555122,0.43682050372324221,2.1146764527209245,2.7954650404225041,-0.60501557065883393,0.19479511954870299,-0.97954671286153872,-0.14579391521870422,0.56310445521202679,0.94779675581511702,0.54238418036209657,0.80916598103487969,-2.0439146057618363,1.7687273822018388,1.896778661359499,0.59494448730301341,-0.32149101000135871,-8.1189172178476383,-7.194792407808773,-13.144868918747658,-5.9652267954598379,7.5071816473736188,12.500789461917737,null,126.62790008415544,134.25836609755035,130.4143367146726,123.93181417578637,117.89163086980945,116.21911002830858,null,null,3.5151444201534798,-4.6014319163555122,0.43682050372324221,2.1146764527209245,2.7954650404225041,-0.60501557065883393,0.19479511954870299,-0.97954671286153872,-0.14579391521870422,0.56310445521202679,0.94779675581511702,0.54238418036209657,0,-2.0439146057618363,0,0,0,-0.32149101000135871,-8.1189172178476383,-7.194792407808773,-13.144868918747658,-5.9652267954598379,7.5071816473736188,12.500789461917737,null,127.43706606519032,135.11488068891953,133.04941047085609,128.46229079437774,123.00467382975185,121.48680011514871]
[809,0.76448033079348299,3.211722985890447,0.8975150647209218,7.1626233992727855,null,null,0.76211556673820013,-0.79534053181741426,1.8985289156935661,0.99345128825191897,-1.3996938253279587,3.9858538286470169,0.67657519001467836,-0.13073789377197764,0.91456263989343389,0.15495213920039363,-0.49351821913581428,0.58983219113909868,-0.2999749582777409,2.3313066427130114,-0.85396789602131307,-0.39443018039443767,1.1508788887044967,2.297344074233445,10.202290155607763,-16.795132679809242,21.136419986664222,-1.5769948503986275,-13.394263433775969,12.00637198020174,null,131.93112542264322,131.29934403906748,129.51081683253426,126.22115325028527,123.08020949878836,113.46695548253204,null,null,0.76211556673820013,-0.79534053181741426,1.8985289156935661,0.99345128825191897,-1.3996938253279587,3.9858538286470169,0.67657519001467836,-0.13073789377197764,0.91456263989343389,0.15495213920039363,-0.49351821913581428,0.58983219113909868,-0.2999749582777409,0,-0.85396789602131307,-0.39443018039443767,0,0,10.202290155607763,-16.795132679809242,21.136419986664222,-1.5769948503986275,-13.394263433775969,12.00637198020174,null,131.93112542264322,133.63065068178048,131.85941634247041,128.58486885151183,126.65316726905203,119.28627590306904]
[810,1.3140657369597302,2.3115896105094551,1.05779303926315,-8.3529832476654153,null,null,1.3117009729044473,-4.7302691286876302,0.18180713840415388,-1.586049925933419E-2,-4.0264938543215099,2.2289425397590961,-0.22355818536631356,-0.82783234786598214,0.25387258180903105,8.8585252533971648E-2,0.10760345080047751,0.40227632007513847,-0.13969698373551265,-0.58997615962531191,-0.77061732709416286,-0.90012138262585717,-1.218442263540124,1.3526603689490324,-5.313316491330438,-4.8528435922477726,4.518322742307654,2.0888646379140932,-0.14464260412451235,-3.8759716509453939,null,129.88944400398623,136.64653615900335,136.25684024785792,134.79230231718935,138.79041111165509,131.9699417586931,null,null,1.3117009729044473,-4.7302691286876302,0.18180713840415388,-1.586049925933419E-2,-4.0264938543215099,2.2289425397590961,-0.22355818536631356,-0.82783234786598214,0.25387258180903105,8.8585252533971648E-2,0.10760345080047751,0.40227632007513847,-0.13969698373551265,-0.58997615962531191,-0.77061732709416286,-0.90012138262585717,-1.218442263540124,0,-5.313316491330438,-4.8528435922477726,4.518322742307654,2.0888646379140932,-0.14464260412451235,-3.8759716509453939,null,129.88944400398623,136.64653615900335,136.25684024785792,134.79230231718935,138.79041111165509,133.32260212764214]
[811,-4.4376324625551797,2.6341552586043382,2.0692627601722506,13.488946039610823,null,null,-4.4399972266104628,6.5779704848968515E-2,1.3211142002005007,0.45411973035734449,-4.4523675721014948,-1.2583092078944991,9.9007462728569529E-2,-0.18659306700250955,0.33950083939008779,0.14842673459129774,-2.5726305567930652E-2,-0.35719170088773167,0.87177273717358794,1.6248689623061594,9.715984829312041E-2,1.0377502806415251E-2,-0.76532895507124177,-0.99799366956362678,16.528612795945801,-4.1514230081366108,12.088432054471372,16.458900745200513,3.4722176543770518,-10.833335638722549,null,137.34217102699864,136.28076857604131,133.58689744229076,130.62201549727473,134.35074570198049,133.54803069716894,null,null,-4.4399972266104628,6.5779704848968515E-2,1.3211142002005007,0.45411973035734449,-4.4523675721014948,-1.2583092078944991,9.9007462728569529E-2,-0.18659306700250955,0.33950083939008779,0.14842673459129774,-2.5726305567930652E-2,-0.35719170088773167,0,0,0,0,-0.76532895507124177,-0.99799366956362678,16.528612795945801,-4.1514230081366108,12.088432054471372,16.458900745200513,3.4722176543770518,-10.833335638722549,null,138.21394376417223,138.79255902544367,136.21464218234951,133.29088593516784,137.18450316569096,136.46107404018244]
[812,1.3336405501434487,3.1851433214573821,-0.34132303894618721,5.3047565450224088,null,null,1.3312757860881659,-4.4376773236205489,2.4756835041274212,1.6036200014740289,-0.36198282637282686,-2.0535384958817495,0.64999552558161344,4.8164786238896085E-2,-0.38071786570975297,-0.39464180312190011,0.85084577967253017,-0.22634751015129728,-1.5388130619448499,-1.1427798497922372,2.7287433640809722,1.5320712086678339,-1.6356104697059237,-0.92197298201035349,8.3444233013573861,-1.0451082597278263,-15.413804286373178,-5.2027646568178998,15.21682819648086,-4.0759623037672288,null,132.37699701696118,140.61704929380466,132.76606324671738,126.07091792400796,126.06340924272764,126.15858205814051,null,null,1.3312757860881659,-4.4376773236205489,2.4756835041274212,1.6036200014740289,-0.36198282637282686,-2.0535384958817495,0.64999552558161344,4.8164786238896085E-2,-0.38071786570975297,-0.39464180312190011,0.85084577967253017,-0.22634751015129728,-1.5388130619448499,-1.1427798497922372,0,0,-1.6356104697059237,-0.92197298201035349,8.3444233013573861,-1.0451082597278263,-15.413804286373178,-5.2027646568178998,15.21682819648086,-4.0759623037672288,null,132.37699701696118,140.61704929380466,135.49480661079835,130.31846714910893,130.42765029088679,130.68667389118559]
[813,2.3590515542334538,2.2426008660918209,2.0929263243853415,-8.7011424053827682,null,null,2.3566867901781707,-1.2725330832933717,3.0021990118173383,4.8254955465468399,-4.843733182879018,2.563413144662221,-0.29254692978394781,-0.30028931577575824,0.46559656596482979,0.30881256915466215,-0.70282686717062548,0.25940986515931064,0.89543630138667885,-2.413723308801039,-0.24862301213081461,-6.7070206459971082E-2,0.37944708302517127,1.3148058160382337,-5.6614756490477909,10.46353165616018,6.1230421744127277,14.471596121247469,-10.29298924914351,-2.6580021296576857,null,127.40731677521754,131.81011519823463,127.44301963725781,119.37023438212216,120.93568311157809,113.58465298005082,null,null,2.3566867901781707,-1.2725330832933717,3.0021990118173383,4.8254955465468399,-4.843733182879018,2.563413144662221,-0.29254692978394781,-0.30028931577575824,0.46559656596482979,0.30881256915466215,-0.70282686717062548,0.25940986515931064,0,-2.413723308801039,-0.24862301213081461,-6.7070206459971082E-2,0,0,-5.6614756490477909,10.46353165616018,6.1230421744127277,14.471596121247469,-10.29298924914351,-2.6580021296576857,null,128.3027530766042,132.7323441451145,128.35825691766621,120.25945866833771,122.25688341016891,116.21545333566263]
[814,-1.592687606342563,2.4125324350754358,1.3227520767077854,-14.51580039916724,null,null,-1.5950523703978459,-1.6479342777672141,-0.89077767348493098,3.2365390926797208,1.2589197294333463,5.5349873803477569,-0.12261536080033286,-9.2608987527971642E-2,1.0404097665758005E-2,0.45462879238787046,0.37801115620347669,0.59648080573465734,0.12526205370912269,1.2095861336403209,9.4828433328502104E-2,-2.3714058521523831,0.11793314582519043,1.7342656832735797,-11.476133642832263,-6.9503834958075057,-14.017851963375097,11.52342401679728,-0.91166674380673385,16.672625789427407,null,133.69455296634075,135.46393632404738,135.3348663501462,131.52742231757497,127.17672996288388,116.2565402169874,null,null,-1.5950523703978459,-1.6479342777672141,-0.89077767348493098,3.2365390926797208,1.2589197294333463,5.5349873803477569,-0.12261536080033286,-9.2608987527971642E-2,1.0404097665758005E-2,0.45462879238787046,0.37801115620347669,0.59648080573465734,0,0,0,-2.3714058521523831,0,0,-11.476133642832263,-6.9503834958075057,-14.017851963375097,11.52342401679728,-0.91166674380673385,16.672625789427407,null,133.81981502004987,136.80328372055138,136.80445969125159,132.9789768219469,128.75586180215305,119.5249117388892]
[815,4.6145406888596936,2.376885773072051,1.2490315249408606,-9.0615887801137074,null,null,4.6121759248044105,-2.3068826506064704,-4.1778605780927087,-1.0521124611617472,1.158836047783304,2.7321915589008352,-0.15826202280371771,-0.91987272210525939,0.19709358793353315,-0.25319012128015395,-5.7957948196734943E-2,0.72604196652975883,5.1541501942197865E-2,-0.36038805880676661,-0.76060039691195347,7.1856034643484668E-2,-0.30218572961023649,-0.30363421183052652,-6.0219220237787301,-15.580728082433428,0.9005194523184521,8.6992901466716326,-1.4326748483418617,13.213017029703657,null,125.57793856078544,128.44124143071929,133.70247589744704,132.17272798949227,127.81442972052741,122.4218504979319,null,null,4.6121759248044105,-2.3068826506064704,-4.1778605780927087,-1.0521124611617472,1.158836047783304,2.7321915589008352,-0.15826202280371771,-0.91987272210525939,0.19709358793353315,-0.25319012128015395,-5.7957948196734943E-2,0.72604196652975883,0,-0.36038805880676661,-0.76060039691195347,0,-0.30218572961023649,-0.30363421183052652,-6.0219220237787301,-15.580728082433428,0.9005194523184521,8.6992901466716326,-1.4326748483418617,13.213017029703657,null,125.62948006272764,128.49455848656851,133.75916241610727,132.30256780537431,127.94470781059313,122.55198946023421]
[816,2.5956378074779889,2.9631562088138317,1.0294933882809663,-6.1982160263604609,null,null,2.5932730434227058,-1.1871640500901832,-1.5000004139036489,-2.6358380455210675,-1.848697256596862,-2.8106260223366788,0.42800841293806302,0.16819956393200863,-1.0034811567070705,-0.94916750375316039,-0.52894585469572108,0.17491849127827708,-0.16799663471769644,-2.4240846744028746,0.31315257525170503,0.50831642102735231,-0.438243171293766,-1.8847287215685922,-3.158549270025484,5.8252726349362804,-22.917017888855753,-22.04685587108051,-2.5898990048285442,12.315361524055477,null,129.07451211730469,134.03093084720757,133.12256069254687,132.38851290438402,131.55370521560741,134.4045684922562,null,null,2.5932730434227058,-1.1871640500901832,-1.5000004139036489,-2.6358380455210675,-1.848697256596862,-2.8106260223366788,0.42800841293806302,0.16819956393200863,-1.0034811567070705,-0.94916750375316039,-0.52894585469572108,0.17491849127827708,-0.16799663471769644,-2.4240846744028746,0,0,-0.438243171293766,-1.8847287215685922,-3.158549270025484,5.8252726349362804,-22.917017888855753,-22.04685587108051,-2.5898990048285442,12.315361524055477,null,129.07451211730469,134.03093084720757,133.43571326779858,133.2200780584717,132.40935005146383,135.30265843374093]
[817,-1.5288838419989916,2.3990925295187191,3.7533087433717629,-4.282650521377505,null,null,-1.5312486060542745,1.8626817293283982,0.98030428602693087,-1.2709906761331147,2.7399039512335515,-1.7378208623598501,-0.13605526635704956,-0.22828819193220928,-0.27248747326812373,-0.40360120061588844,0.41671692704885155,0.96207608155991187,2.5558187203731002,-0.63817589259404062,2.0745466359461009,-1.9965124661426588,-0.34008242987957948,-2.1248162958262533,-1.2429837650425282,-2.5918737829354064,-9.8145240589575344,0.51278521306099512,13.505423412116636,18.916883774316823,null,131.1572911427084,129.86147329395541,124.80031359100167,125.22678974607902,119.54611222034274,121.63412400386726,null,null,-1.5312486060542745,1.8626817293283982,0.98030428602693087,-1.2709906761331147,2.7399039512335515,-1.7378208623598501,-0.13605526635704956,-0.22828819193220928,-0.27248747326812373,-0.40360120061588844,0.41671692704885155,0.96207608155991187,0,-0.63817589259404062,0,-1.9965124661426588,-0.34008242987957948,-2.1248162958262533,-1.2429837650425282,-2.5918737829354064,-9.8145240589575344,0.51278521306099512,13.505423412116636,18.916883774316823,null,133.71310986308148,132.415131480073,129.44090344512986,129.97698414143406,124.26163127900649,126.56749538017556]
[818,-7.8192105829793439,1.843343980361263,-2.2404382638855154,0.23580970701637982,null,null,-7.821575347034627,-0.9045284443395587,1.9277717762914849E-2,3.2774203315387145,-1.186090208753396,-2.7904574710706944,-0.69180381551450565,-0.35432038973903701,-0.28357929746028132,-0.93016821311025177,0.27695946698728013,-0.98518706758513996,-3.4379282868841781,-0.44593582258860198,-1.7455975969477278,0.19208326762586969,-0.67681833806930602,-0.19281980453526448,3.2754764633513567,1.8794964096202635,-4.8305609836952019,-6.4536728550268823,6.4856589001253893,-15.496484395851166,null,145.75382344272586,148.10562142707556,148.35180237817909,139.80129111715411,139.59284811978955,139.47496714077243,null,null,-7.821575347034627,-0.9045284443395587,1.9277717762914849E-2,3.2774203315387145,-1.186090208753396,-2.7904574710706944,-0.69180381551450565,-0.35432038973903701,-0.28357929746028132,-0.93016821311025177,0.27695946698728013,-0.98518706758513996,-3.4379282868841781,-0.44593582258860198,-1.7455975969477278,0,-0.67681833806930602,-0.19281980453526448,3.2754764633513567,1.8794964096202635,-4.8305609836952019,-6.4536728550268823,6.4856589001253893,-15.496484395851166,null,145.75382344272586,148.10562142707556,148.35180237817909,139.99337438477997,139.79073144006384,139.68029133433549]
[819,-0.12638534006972682,2.5931362604165957,1.1503741309617681,-2.0342091368461315,null,null,-0.1287501041250097,1.2001303621973864,0.35002799960625669,-0.43416829229415083,7.4611122616958158E-4,3.6985529070601673,5.7988464540827067E-2,-0.34568255569480755,-0.2036608027093636,-0.31411065591544984,0.44254170674068538,1.9170449255133892E-2,-4.7115892036894591E-2,1.5988272905622072,0.81830121079224671,-8.7701729307587017E-2,0.25308110042665044,0.62435276729559486,1.0054576194888454,2.1093500390180697,3.2423332079370519,-1.187513583481786,18.482204868464464,-6.0842393207356729,null,132.08334201681777,129.25530666342922,126.34241207889127,123.93660332109236,121.0272033457598,112.78457574077603,null,null,-0.1287501041250097,1.2001303621973864,0.35002799960625669,-0.43416829229415083,7.4611122616958158E-4,3.6985529070601673,5.7988464540827067E-2,-0.34568255569480755,-0.2036608027093636,-0.31411065591544984,0.44254170674068538,1.9170449255133892E-2,-4.7115892036894591E-2,0,0,-8.7701729307587017E-2,0,0,1.0054576194888454,2.1093500390180697,3.2423332079370519,-1.187513583481786,18.482204868464464,-6.0842393207356729,null,132.08334201681777,130.85413395399141,128.7783649893482,126.41158284420798,123.80419605987748,116.13868720511006]
[820,0.86802410464648949,2.5646200999517035,3.3936027905600383,-8.0802505014953869,null,null,0.86565934059120664,4.4910055553327908,-2.3316069047896719,3.2695169292132147,-1.1928756396233344,-3.8838958922010973,2.9472304075934819E-2,0.64352279956517,0.29685751216514555,0.64105863969381094,0.61909810748384153,-0.29287903786020664,2.1961127675613756,4.0020928296699774,3.0761871554058295E-2,-1.7388181275161669,-1.4499314658679809,-2.2303655506780924,-5.0405837451604096,12.866922166443896,6.0945849981122411,10.47600919115324,9.5338193098672086,8.1621420353922218,null,128.46707182302333,120.39178889408231,122.08097135696501,117.98307764595758,118.29999417940056,121.63977952518039,null,null,0.86565934059120664,4.4910055553327908,-2.3316069047896719,3.2695169292132147,-1.1928756396233344,-3.8838958922010973,2.9472304075934819E-2,0.64352279956517,0.29685751216514555,0.64105863969381094,0.61909810748384153,-0.29287903786020664,0,0,0,-1.7388181275161669,-1.4499314658679809,-2.2303655506780924,-5.0405837451604096,12.866922166443896,6.0945849981122411,10.47600919115324,9.5338193098672086,8.1621420353922218,null,130.66318459058471,126.55153012287444,128.5445054384432,124.37677463285027,124.90902805946004,128.62139625494797]
[821,0.73434568001197176,3.3895817726887278,-1.3025830442325521,17.052946021396412,null,null,0.7319809159566889,1.1792013072121228,-0.61570145896780293,1.9628809533650768,0.52856291724696636,-0.15531980033831042,0.85443397681295918,-0.17493390078033944,-0.48639826234854011,-5.7190394857622451E-3,0.52727672517097002,0.15806424008565978,-2.5000730672312148,0.60771861782956238,0.47454025152525636,0.58041762463220037,-1.2351748847733399,-0.92444262662073717,20.092612777731389,-12.936527057813365,-10.333065690420142,-5.6383170531132176,0.87029781404068807,13.978946424269139,null,134.39987990471559,132.82623458272067,131.21736044647793,125.52126973544563,123.57297032916709,121.63864027789087,null,null,0.7319809159566889,1.1792013072121228,-0.61570145896780293,1.9628809533650768,0.52856291724696636,-0.15531980033831042,0.85443397681295918,-0.17493390078033944,-0.48639826234854011,-5.7190394857622451E-3,0.52727672517097002,0.15806424008565978,-2.5000730672312148,0,0,0,-1.2351748847733399,-0.92444262662073717,20.092612777731389,-12.936527057813365,-10.333065690420142,-5.6383170531132176,0.87029781404068807,13.978946424269139,null,134.39987990471559,133.43395320055023,132.31097562917759,127.19031841869143,125.26759113570738,123.3703005429842]
[822,-0.79629490123127744,2.6890751243887476,-0.64216391652962468,-4.7622433789818945,null,null,-0.79865966528656029,2.5624292870551804,-3.5323449325842677,1.4392831418818721,1.3255643692544135,-1.0531417038727098,0.15392732851297897,0.57947999920726589,-0.79984702167155564,-0.36743925333527194,0.1043651197112978,-0.25739981396231704,-1.8396539395282874,0.6853862929021215,-1.7896634818566246,0.91194406967327879,-0.66298533657740899,0.87400779960087061,-1.7225766226469177,2.6872540843033033,-13.289145576626808,-1.5981779325830332,4.1251632797766282,5.5162048518792428,null,134.91666885760753,132.43594971249729,136.69295923633879,130.85238130042515,126.84409753415117,123.81861465867431,null,null,-0.79865966528656029,2.5624292870551804,-3.5323449325842677,1.4392831418818721,1.3255643692544135,-1.0531417038727098,0.15392732851297897,0.57947999920726589,-0.79984702167155564,-0.36743925333527194,0.1043651197112978,-0.25739981396231704,-1.8396539395282874,0,-1.7896634818566246,0,-0.66298533657740899,0,-1.7225766226469177,2.6872540843033033,-13.289145576626808,-1.5981779325830332,4.1251632797766282,5.5162048518792428,null,134.91666885760753,133.1213360053994,137.40983046273544,132.47904125358372,128.47616960811024,126.36854754597867]
[823,2.3575141461871012,2.9755359878308374,4.0448775397760235,-0.10436969364602788,null,null,2.3551493821318181,1.9398232981432764,1.3187852433602045,-0.36105270272234419,-0.63812537502728905,0.27568820159672552,0.44038819195506873,0.29978024135977988,-0.23769730779777376,-0.90389408209313249,-0.21237324697457316,-0.69021643394061538,2.8473875167773608,-3.3084315700155891,3.5928478028549087,1.7440123534414269,-0.17426002234389082,0.5445287849387066,2.935297062688949,0.6890017766234724,-14.802544933579675,-13.276888940185184,4.2276745571941126,-13.214462254544394,null,126.38264921340485,128.31617395772059,121.34653097860253,116.23142890027128,113.59309690667307,108.52906805348891,null,null,2.3551493821318181,1.9398232981432764,1.3187852433602045,-0.36105270272234419,-0.63812537502728905,0.27568820159672552,0.44038819195506873,0.29978024135977988,-0.23769730779777376,-0.90389408209313249,-0.21237324697457316,-0.69021643394061538,0,-3.3084315700155891,0,0,-0.17426002234389082,0,2.935297062688949,0.6890017766234724,-14.802544933579675,-13.276888940185184,4.2276745571941126,-13.214462254544394,null,129.23003673018221,131.17365969883775,127.80220098620723,124.49210876573771,122.01681647429028,117.57445571567659]
[824,-0.42971565187089916,2.9032965292527306,0.68315398568254282,3.9685475201303428,null,null,-0.43208041592618202,-1.9044281015545059,-1.5688040465546729,3.0606233683952251,-1.8176453188274813,1.6868811659451541,0.36814873337696197,0.2702864446097899,8.2541679141612256E-2,0.40655792550936587,2.572782407922336E-2,-3.4291410970300973E-2,-0.51433603731611988,-7.6293316626975027E-2,-2.9735111933585445,1.0733064331203948,-1.7647874697587791,-0.41553939861310996,7.0082142764653197,23.174610247730644,-2.5058989299530787,-3.1969092087390085,-0.78223086377038253,-9.3997787650855074,null,133.36637909508099,137.25799692976182,141.30436993766699,134.14895497142896,135.39583116283848,130.48061228962416,null,null,-0.43208041592618202,-1.9044281015545059,-1.5688040465546729,3.0606233683952251,-1.8176453188274813,1.6868811659451541,0.36814873337696197,0.2702864446097899,8.2541679141612256E-2,0.40655792550936587,2.572782407922336E-2,-3.4291410970300973E-2,-0.51433603731611988,-7.6293316626975027E-2,-2.9735111933585445,0,-1.7647874697587791,-0.41553939861310996,7.0082142764653197,23.174610247730644,-2.5058989299530787,-3.1969092087390085,-0.78223086377038253,-9.3997787650855074,null,133.36637909508099,137.25799692976182,141.30436993766699,135.22226140454936,136.50585129577303,131.59250949991571]
[825,-2.385618192438995,2.533060069658331,1.5265537852890858,-8.1786751878286541,null,null,-2.3879829564942781,-8.7942212751956433E-2,1.8155878231023515,2.6422355851602473,-2.8660638438797541,-2.6531725119877128,-2.0877262174376909E-3,0.38056264973308274,0.54465187725939979,0.35400764443535415,0.19174698128659173,-0.58184484434314165,0.32906376229042311,2.2352669058273609,-0.15170090299715033,1.1677489935834258,-1.3284592988817292,-1.4063494399909824,-5.1390084314936768,5.6182709440935001,8.9581173061299921,-12.420112574035898,4.6592456052364994,-3.8723346279531499,null,134.76709149757389,134.01924496893642,131.17558321839559,124.49327115890762,126.5532217676344,127.49358990396219,null,null,-2.3879829564942781,-8.7942212751956433E-2,1.8155878231023515,2.6422355851602473,-2.8660638438797541,-2.6531725119877128,-2.0877262174376909E-3,0.38056264973308274,0.54465187725939979,0.35400764443535415,0.19174698128659173,-0.58184484434314165,0,0,-0.15170090299715033,0,-1.3284592988817292,-1.4063494399909824,-5.1390084314936768,5.6182709440935001,8.9581173061299921,-12.420112574035898,4.6592456052364994,-3.8723346279531499,null,135.0961552598643,136.59165905929521,133.7599183111995,128.22571478295507,130.46069870371628,131.55834180503894]
[826,-1.1020162382220791,2.6704854156594475,-0.43727589357733954,0.58334118141647062,null,null,-1.1043810022773619,2.3657659381819207,3.7838200814125136,0.93962425369716374,0.99194119612723897,3.2104358298362055,0.13533761978367886,-0.17295257260027652,5.9061939532504937E-2,0.72891103745771035,-7.5765812600547822E-2,0.65569145246515204,-1.6347659165760022,0.97645098501157168,0.7334442380967614,-1.7493442172800973,1.1729457266375718,0.41249193177842436,3.6230079377514475,0.61098399014916893,-12.313447085368548,10.621683051242394,-3.7002019027287658,3.0690949422003726,null,135.10998072097169,131.61007321368695,124.77837785467337,123.57902401428025,117.89720109139267,111.18020618734408,null,null,-1.1043810022773619,2.3657659381819207,3.7838200814125136,0.93962425369716374,0.99194119612723897,3.2104358298362055,0.13533761978367886,-0.17295257260027652,5.9061939532504937E-2,0.72891103745771035,-7.5765812600547822E-2,0.65569145246515204,-1.6347659165760022,0,0,-1.7493442172800973,0,0,3.6230079377514475,0.61098399014916893,-12.313447085368548,10.621683051242394,-3.7002019027287658,3.0690949422003726,null,135.10998072097169,132.5865241986985,126.46985977471866,125.2917745173454,120.79118195057347,114.46839697298171]
[827,0.46597980903066361,3.2679561841644893,-1.1359612747026553,8.8340389022079471,null,null,0.46361504497538075,0.86389585079590903,-2.7629904954919895,1.3685316490649091,1.4564807546120129,0.54772045952967308,0.73280838828872064,-0.10369203944671712,-9.1851814002386512E-2,0.20329133925450549,-0.4436246999126281,-0.44877562350164846,-2.333451297701318,0.87528671983477135,-0.80175684644622525,1.2368891719194304,0.14234294360712862,-0.4652161639807586,11.873705658542924,-2.5240064324466052,-0.29914238946176663,-1.1028396152666926,-13.36012361500406,-9.6916621540870551,null,134.43855282417516,133.11166603155758,136.2808586454054,130.96695825427079,125.28872930134399,121.30081015118802,null,null,0.46361504497538075,0.86389585079590903,-2.7629904954919895,1.3685316490649091,1.4564807546120129,0.54772045952967308,0.73280838828872064,-0.10369203944671712,-9.1851814002386512E-2,0.20329133925450549,-0.4436246999126281,-0.44877562350164846,-2.333451297701318,0,-0.80175684644622525,0,0,-0.4652161639807586,11.873705658542924,-2.5240064324466052,-0.29914238946176663,-1.1028396152666926,-13.36012361500406,-9.6916621540870551,null,134.43855282417516,133.98695275139232,137.19549277074032,133.12143887226645,127.57849140666352,123.61079600771804]
[828,-1.6414399716376344,3.274935162658128,0.54507205694630689,14.511217003031401,null,null,-1.6438047356929173,2.2570785874625523,0.94369607684897983,-1.2728465840003074,-0.86528890286407645,-2.6928716565263722,0.73978736678235935,0.65700851090882129,0.74556966993424068,0.10414973816890427,0.14040012732633311,-0.48069744582433849,-0.6524179660523558,0.36735861539047354,1.4451717320613731,0.72719687019768431,0.31062583728691617,-0.62476335887631695,17.550883759366378,-4.4638506978328909,12.058501201652179,-5.6636212195704019,11.87137063256607,4.4884856158802222,null,135.67419346047049,134.01604863573979,130.9903029393675,129.50601373686123,127.39762253188501,127.77461249785711,null,null,-1.6438047356929173,2.2570785874625523,0.94369607684897983,-1.2728465840003074,-0.86528890286407645,-2.6928716565263722,0.73978736678235935,0.65700851090882129,0.74556966993424068,0.10414973816890427,0.14040012732633311,-0.48069744582433849,-0.6524179660523558,0,0,0,0,-0.62476335887631695,17.550883759366378,-4.4638506978328909,12.058501201652179,-5.6636212195704019,11.87137063256607,4.4884856158802222,null,135.67419346047049,134.38340725113025,132.80841388298941,132.10351714645049,130.37211776837148,130.87313163452831]
[829,-3.0817309948669078,3.0415116923098524,-0.30639986581235079,1.3753542059850656,null,null,-3.0840957589221909,-1.2246745553421829,-0.57924580922024715,1.7185872578599186,3.3578354009714384,-1.0670933552890511,0.50636389643408375,-0.72084982214861171,1.2699767094251699,-9.4062892353402372E-2,-5.8953418260980772E-2,-0.23732452118115255,-1.5038898888110135,0.75385894051522206,-0.93504520119224932,1.3412994090258343,0.84248937084511599,-1.5171116619856297,4.4150209623200425,-8.6704179036245712,14.399268896649703,2.6147197417213661,-2.5126079707047553,0.51040427462272397,null,138.27546053850293,139.1830729898806,141.48401276901663,135.19269373321868,126.85120575587693,126.2606145359041,null,null,-3.0840957589221909,-1.2246745553421829,-0.57924580922024715,1.7185872578599186,3.3578354009714384,-1.0670933552890511,0.50636389643408375,-0.72084982214861171,1.2699767094251699,-9.4062892353402372E-2,-5.8953418260980772E-2,-0.23732452118115255,-1.5038898888110135,0,-0.93504520119224932,0,0,-1.5171116619856297,4.4150209623200425,-8.6704179036245712,14.399268896649703,2.6147197417213661,-2.5126079707047553,0.51040427462272397,null,138.27546053850293,139.93693193039582,142.26485753649848,137.31245169632558,129.77594191918905,129.26494181975505]
[830,0.1081477842772212,2.639701071304748,1.8819563644568493E-2,-7.913341350446137,null,null,0.10578302022193833,1.7612900456644496,-2.2381335660447759,-0.53802471952320363,1.3496426436662667,0.38672513290413085,0.1045532754289793,-0.55477083512003689,-2.3737667022972531E-2,-0.32384789654126456,6.4955469105154151E-2,0.1871549113167883,-1.1786704593540942,2.5411336265520355,-1.0783217740516051,0.10673352626334465,-0.44244311264531866,1.3335621011092504,-4.8736745941111597,-1.7948628702554132,6.4834050825653513,1.6227203151353669,-10.412001572679715,2.7817971420726102,null,132.95737619532298,128.18866999019599,130.79004209682847,128.3852579793249,124.06879612332779,119.24635343523556,null,null,0.10578302022193833,1.7612900456644496,-2.2381335660447759,-0.53802471952320363,1.3496426436662667,0.38672513290413085,0.1045532754289793,-0.55477083512003689,-2.3737667022972531E-2,-0.32384789654126456,6.4955469105154151E-2,0.1871549113167883,-1.1786704593540942,0,-1.0783217740516051,0,-0.44244311264531866,0,-4.8736745941111597,-1.7948628702554132,6.4834050825653513,1.6227203151353669,-10.412001572679715,2.7817971420726102,null,132.95737619532298,130.729803616748,133.43305764191922,131.17986095663878,126.87096820629736,123.42885875988573]
[831,-1.9008079003471947,2.244025581247346,1.2345692470471916,-2.965673713735975,null,null,-1.9031726644024776,-1.9258413630957385,0.86516369597469367,9.7845163053688025E-2,-2.8692543405624917,-7.0374748758815615,-0.29112221462842269,-0.22063230810658485,-0.36649009791085607,0.21383831846293377,-0.14677875336885515,-0.43791122750045952,3.7079224048528925E-2,0.24512383185613906,0.90452156359143565,-5.3490133698392839E-3,-3.3644629013334897,-2.6886593104140202,7.3993042599001857E-2,-7.1545068336101814,-4.4690946278658625,1.3502881153025164,0.59811094594486836,7.679337260080052,null,133.99232440527243,136.95362398359492,133.12603845141277,130.73004756514527,134.67375706458836,143.95207646838946,null,null,-1.9031726644024776,-1.9258413630957385,0.86516369597469367,9.7845163053688025E-2,-2.8692543405624917,-7.0374748758815615,-0.29112221462842269,-0.22063230810658485,-0.36649009791085607,0.21383831846293377,-0.14677875336885515,-0.43791122750045952,0,0,0,-5.3490133698392839E-3,-3.3644629013334897,-2.6886593104140202,7.3993042599001857E-2,-7.1545068336101814,-4.4690946278658625,1.3502881153025164,0.59811094594486836,7.679337260080052,null,134.02940362932094,137.23721884769895,134.3155906585275,131.93851016131006,135.93477967169184,145.32686020545975]
[832,-6.5772773351828215,2.1758262998727624,0.65148236829516326,1.8641532221208927,null,null,-6.5796420992381046,-2.5572349863156876,-2.3767660031739872,-2.1170884152308704,-0.40491410567390451,-3.348347555687905,-0.35932149600300622,-0.21109033967508184,-0.89302593430165134,-0.27149619712992079,-0.39969461299909792,-0.33400015444094677,-0.54600765470349943,0.3739583776031048,0.33057408560301016,-0.7406990349945668,1.0167062864571177,-0.28913904609219943,4.9038199784558696,1.1658626063207604,-19.908041000327195,-7.7503321798719575,-3.6756145129861104,-2.2314327326086496,null,141.37848548378147,145.44515254676386,146.26080311809199,147.40883317214337,143.57437034343371,145.5073405250381,null,null,-6.5796420992381046,-2.5572349863156876,-2.3767660031739872,-2.1170884152308704,-0.40491410567390451,-3.348347555687905,-0.35932149600300622,-0.21109033967508184,-0.89302593430165134,-0.27149619712992079,-0.39969461299909792,-0.33400015444094677,-0.54600765470349943,0,0,-0.7406990349945668,0,-0.28913904609219943,4.9038199784558696,1.1658626063207604,-19.908041000327195,-7.7503321798719575,-3.6756145129861104,-2.2314327326086496,null,141.37848548378147,145.81911092436695,146.97758098634748,148.14974682816964,145.34349475096496,147.365227099805]
[833,-1.2228540102054568,1.6319688770917022,2.3178988822797817,-12.72954142321861,null,null,-1.2252187742607397,-0.14417671854177008,-0.35191075541152939,2.2170679627119902,-3.797030527448372,4.970570745732406,-0.90317891878406642,0.27297816018790355,5.8151795237956883E-2,0.21380561849047419,8.3383076479746521E-2,5.6593555706287102E-2,1.120408859281119,0.24683351230316175,2.0766822753968741,1.0350321505219822,0.57056893769872774,0.47202602598894972,-9.6898746668836324,3.7949015311365155,1.2722420702348234,6.4483277666869183,-8.9899686850910818,-18.696092330799345,null,{"$f":"S$53*(1+(T$55+N901)/100)*((1-S$62)+S$62*((1+(T$57+Z901)/100)))/(1+(T$54+H901)/100)-(T$56+T901)+T$58","v":131.16302177964945},{"$f":"AG901*(1+(U$55+O901)/100)*((1-T$62)+T$62*((1+(U$57+AA901)/100)))/(1+(U$54+I901)/100)-(U$56+U901)+U$58","v":132.2499287791976},{"$f":"AH901*(1+(V$55+P901)/100)*((1-U$62)+U$62*((1+(V$57+AB901)/100)))/(1+(V$54+J901)/100)-(V$56+V901)+V$58","v":129.39036338317652},{"$f":"AI901*(1+(W$55+Q901)/100)*((1-V$62)+V$62*((1+(W$57+AC901)/100)))/(1+(W$54+K901)/100)-(W$56+W901)+W$58","v":123.20614714328985},{"$f":"AJ901*(1+(X$55+R901)/100)*((1-W$62)+W$62*((1+(X$57+AD901)/100)))/(1+(X$54+L901)/100)-(X$56+X901)+X$58","v":124.40019882967086},{"$f":"AK901*(1+(Y$55+S901)/100)*((1-X$62)+X$62*((1+(Y$57+AE901)/100)))/(1+(Y$54+M901)/100)-(Y$56+Y901)+Y$58","v":114.83130093580097},null,null,-1.2252187742607397,-0.14417671854177008,-0.35191075541152939,2.2170679627119902,-3.797030527448372,4.970570745732406,-0.90317891878406642,0.27297816018790355,5.8151795237956883E-2,0.21380561849047419,8.3383076479746521E-2,5.6593555706287102E-2,0,0,0,0,0,0,-9.6898746668836324,3.7949015311365155,1.2722420702348234,6.4483277666869183,-8.9899686850910818,-18.696092330799345,null,132.28343063893055,133.64413740934634,132.89112618569328,127.72485550871617,129.74148621194666,120.49274189915073]
[834,3.6268117982253005,2.0364194125283608,0.29186062170304727,-17.585794648250086,null,null,{"$f":"IF($B$42=\"On\",$B902-$D$15,0)","v":3.6244470341700175},{"$f":"IF($B$42=\"On\",$B1902-$D$15,0)","v":2.37067168787177},{"$f":"IF($B$42=\"On\",$B2902-$D$15,0)","v":-1.5530257985529108},{"$f":"IF($B$42=\"On\",$B3902-$D$15,0)","v":3.5291479500194192},{"$f":"IF($B$42=\"On\",$B4902-$D$15,0)","v":-0.52167997952991774},{"$f":"IF($B$42=\"On\",$B5902-$D$15,0)","v":0.5394201635982756},{"$f":"IF($B$43=\"On\",$C902-$D$16,0)","v":-0.49872838334740788},{"$f":"IF($B$43=\"On\",$C1902-$D$16,0)","v":0.22647936563872006},{"$f":"IF($B$43=\"On\",$C2902-$D$16,0)","v":-0.54966282189684179},{"$f":"IF($B$43=\"On\",$C3902-$D$16,0)","v":0.56193309108223799},{"$f":"IF($B$43=\"On\",$C4902-$D$16,0)","v":-0.2719238624492557},{"$f":"IF($B$43=\"On\",$C5902-$D$16,0)","v":-0.37793106634303664},{"$f":"IF($B$44=\"On\",$D902-$D$17,0)","v":-0.90562940129561542},{"$f":"IF($B$44=\"On\",$D1902-$D$17,0)","v":0.63988909058085408},{"$f":"IF($B$44=\"On\",$D2902-$D$17,0)","v":-0.25103696810896237},{"$f":"IF($B$44=\"On\",$D3902-$D$17,0)","v":-1.7390118222161284},{"$f":"IF($B$44=\"On\",$D4902-$D$17,0)","v":1.0155736044915011},{"$f":"IF($B$44=\"On\",$D5902-$D$17,0)","v":0.94176709409982085},{"$f":"IF($B$45=\"On\",$E902-$D$18,0)","v":-14.546127891915109},{"$f":"IF($B$45=\"On\",$E1902-$D$18,0)","v":-10.437720590814431},{"$f":"IF($B$45=\"On\",$E2902-$D$18,0)","v":7.0681780216761307},{"$f":"IF($B$45=\"On\",$E3902-$D$18,0)","v":17.183034453291683},{"$f":"IF($B$45=\"On\",$E4902-$D$18,0)","v":-19.520173586453186},{"$f":"IF($B$45=\"On\",$E5902-$D$18,0)","v":2.2615868918872026},null,127.34006867059604,124.70421995273631,124.7864894989842,120.26002872518305,116.29882666784981,110.91507786100105,null,null,{"$f":"IF($B$42=\"On\",MIN($B902-$D$15,$D$42),0)","v":3.6244470341700175},{"$f":"IF($B$42=\"On\",MIN($B1902-$D$15,$D$42),0)","v":2.37067168787177},{"$f":"IF($B$42=\"On\",MIN($B2902-$D$15,$D$42),0)","v":-1.5530257985529108},{"$f":"IF($B$42=\"On\",MIN($B3902-$D$15,$D$42),0)","v":3.5291479500194192},{"$f":"IF($B$42=\"On\",MIN($B4902-$D$15,$D$42),0)","v":-0.52167997952991774},{"$f":"IF($B$42=\"On\",MIN($B5902-$D$15,$D$42),0)","v":0.5394201635982756},{"$f":"IF($B$43=\"On\",MAX($C902-$D$16,$D$43),0)","v":-0.49872838334740788},{"$f":"IF($B$43=\"On\",MAX($C1902-$D$16,$D$43),0)","v":0.22647936563872006},{"$f":"IF($B$43=\"On\",MAX($C2902-$D$16,$D$43),0)","v":-0.54966282189684179},{"$f":"IF($B$43=\"On\",MAX($C3902-$D$16,$D$43),0)","v":0.56193309108223799},{"$f":"IF($B$43=\"On\",MAX($C4902-$D$16,$D$43),0)","v":-0.2719238624492557},{"$f":"IF($B$43=\"On\",MAX($C5902-$D$16,$D$43),0)","v":-0.37793106634303664},{"$f":"IF($B$44=\"On\",MIN($D902-$D$17,$D$44),0)","v":-0.90562940129561542},{"$f":"IF($B$44=\"On\",MIN($D1902-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D2902-$D$17,$D$44),0)","v":-0.25103696810896237},{"$f":"IF($B$44=\"On\",MIN($D3902-$D$17,$D$44),0)","v":-1.7390118222161284},{"$f":"IF($B$44=\"On\",MIN($D4902-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D5902-$D$17,$D$44),0)","v":0},{"$f":"IF($B$45=\"On\",MAX($E902-$D$18,$D$45),0)","v":-14.546127891915109},{"$f":"IF($B$45=\"On\",MAX($E1902-$D$18,$D$45),0)","v":-10.437720590814431},{"$f":"IF($B$45=\"On\",MAX($E2902-$D$18,$D$45),0)","v":7.0681780216761307},{"$f":"IF($B$45=\"On\",MAX($E3902-$D$18,$D$45),0)","v":17.183034453291683},{"$f":"IF($B$45=\"On\",MAX($E4902-$D$18,$D$45),0)","v":-19.520173586453186},{"$f":"IF($B$45=\"On\",MAX($E5902-$D$18,$D$45),0)","v":2.2615868918872026},null,{"$f":"S$53*(1+(T$55+AU902)/100)*((1-S$62)+S$62*((1+(T$57+BG902)/100)))/(1+(T$54+AO902)/100)-(T$56+BA902)+T$58","v":127.34006867059604},{"$f":"BN902*(1+(U$55+AV902)/100)*((1-T$62)+T$62*((1+(U$57+BH902)/100)))/(1+(U$54+AP902)/100)-(U$56+BB902)+U$58","v":125.34410904331716},{"$f":"BO902*(1+(V$55+AW902)/100)*((1-U$62)+U$62*((1+(V$57+BI902)/100)))/(1+(V$54+AQ902)/100)-(V$56+BC902)+V$58","v":125.44406942640575},{"$f":"BP902*(1+(W$55+AX902)/100)*((1-V$62)+V$62*((1+(W$57+BJ902)/100)))/(1+(W$54+AR902)/100)-(W$56+BD902)+W$58","v":120.90839827298902},{"$f":"BQ902*(1+(X$55+AY902)/100)*((1-W$62)+W$62*((1+(X$57+BK902)/100)))/(1+(X$54+AS902)/100)-(X$56+BE902)+X$58","v":117.97442065299097},{"$f":"BR902*(1+(Y$55+AZ902)/100)*((1-X$62)+X$62*((1+(Y$57+BL902)/100)))/(1+(Y$54+AT902)/100)-(Y$56+BF902)+Y$58","v":113.54854288600986}]
[{"$f":"A902+1","v":835},1.4465986774266071,2.2737624375599328,1.9015031264798805,-22.49094643693407,null,null,1.4442339133713242,1.2010901225447481,-2.204708273687066,-0.11543061457795477,3.0430663835814178,1.8047476404675322,-0.26138535831583587,3.4265282191754398E-2,-1.3780748018837601,-0.31634195738732407,0.3539720546569014,0.36137484986309643,0.70401310348121782,2.7416156784259855,1.4058438624616496,1.039187182635918,-0.20660605015088995,1.189083567442077,-19.451279680599093,7.6166461778736121,-26.991961156287637,-2.355252574117229,16.633670672644293,6.6613800196482966,null,128.82349035724508,125.31688959735965,123.55801978631861,119.58293077634131,113.39356411044753,107.1421143781081,null,null,1.4442339133713242,1.2010901225447481,-2.204708273687066,-0.11543061457795477,3.0430663835814178,1.8047476404675322,-0.26138535831583587,3.4265282191754398E-2,-1.3780748018837601,-0.31634195738732407,0.3539720546569014,0.36137484986309643,0,0,0,0,-0.20660605015088995,0,-19.451279680599093,7.6166461778736121,-26.991961156287637,-2.355252574117229,16.633670672644293,6.6613800196482966,null,129.52750346072628,128.76830103406286,128.50515404687752,125.63258389573282,119.37799004032392,114.34187190260326]
[836,0.81822147528797717,2.4027522019789904,1.485290393913608,-4.8394892059975794,null,null,0.81585671123269432,-0.20661901912836947,2.403673799329419,-1.6482526991260404,-1.4690031115540945,-3.1288535272565769,-0.13239559389677824,0.36922659428744575,0.16612292587421207,-0.32832773883593491,-0.36745179228941849,0.24802568624945653,0.28780037091494526,-1.5584958221140264,-1.5448166460678234,-1.192387213067341,-0.50161601116105825,-2.0135634770614494,-1.7998224496626025,0.70014428218308034,3.3154405737724195,-3.5859512129822115,-8.6703553637268733,11.352935013131798,null,130.23413418971768,133.31151490539386,130.60870767273983,130.97243309999783,129.85960562584978,133.29434962901991,null,null,0.81585671123269432,-0.20661901912836947,2.403673799329419,-1.6482526991260404,-1.4690031115540945,-3.1288535272565769,-0.13239559389677824,0.36922659428744575,0.16612292587421207,-0.32832773883593491,-0.36745179228941849,0.24802568624945653,0,-1.5584958221140264,-1.5448166460678234,-1.192387213067341,-0.50161601116105825,-2.0135634770614494,-1.7998224496626025,0.70014428218308034,3.3154405737724195,-3.5859512129822115,-8.6703553637268733,11.352935013131798,null,130.52193456063262,133.60670067210143,130.90249581604024,131.27451917352874,130.16974638517149,133.6211627072783]
[837,1.6454048078694221,2.7376047569595148,2.7551243209416558,-5.8147088258290518,null,null,1.6430400438141393,-2.2269158137062148,5.0582591176074185,0.80616753322124768,-2.362392702995971,0.42246681633039651,0.20245696108374611,0.65716131767975883,0.53420435716544956,0.69042198854087466,-0.2027002052130511,7.1608502423125664E-2,1.5576342979429931,-1.1643317202206833,0.58119350183934637,0.24444104298110614,1.7249199635026073,-0.47447340974930852,-2.7750420694940749,7.5359378477791772,-5.3826647519135271,0.96299488571466441,-1.5225853454099263,-4.3796371971768373,null,128.29950539259897,134.00645983566477,126.30281986271177,123.2482803564138,121.0494110782322,117.8036871371577,null,null,1.6430400438141393,-2.2269158137062148,5.0582591176074185,0.80616753322124768,-2.362392702995971,0.42246681633039651,0.20245696108374611,0.65716131767975883,0.53420435716544956,0.69042198854087466,-0.2027002052130511,7.1608502423125664E-2,0,-1.1643317202206833,0,0,0,-0.47447340974930852,-2.7750420694940749,7.5359378477791772,-5.3826647519135271,0.96299488571466441,-1.5225853454099263,-4.3796371971768373,null,129.85713969054194,135.64137815131639,128.47615725208811,125.69544128869195,125.31347640016585,122.13255104451736]
[838,-3.0039755740148948,2.9613718582244029,1.8459882158804954,4.8651815898916464,null,null,-3.0063403380701779,0.37848461924094723,-1.3999646897938856,0.88907466159371928,-2.7122208454299566,-6.1665481755406107E-2,0.42622406234863419,0.6101517604604707,-7.2720297545198154E-2,-0.28239171035077648,0.10788248246429921,0.37546705450628526,0.64849819288183275,0.78533273247568358,0.37477793642910551,2.1724069740756451,0.3609460212198996,3.4155137525092165,7.9048483462266237,18.258142486599439,1.7640255232448769,-2.8721316727003559,1.389025927925688,13.779438349870333,null,135.9035809522189,136.29990654043544,136.51411249116958,130.25920818738493,130.57687465722626,124.61279849206385,null,null,-3.0063403380701779,0.37848461924094723,-1.3999646897938856,0.88907466159371928,-2.7122208454299566,-6.1665481755406107E-2,0.42622406234863419,0.6101517604604707,-7.2720297545198154E-2,-0.28239171035077648,0.10788248246429921,0.37546705450628526,0,0,0,0,0,0,7.9048483462266237,18.258142486599439,1.7640255232448769,-2.8721316727003559,1.389025927925688,13.779438349870333,null,136.55207914510072,137.74807552922528,138.38174140402276,134.30519737617627,135.16350572700691,132.72071283733038]
[839,-4.6599895394062765,1.8995347292148272,0.20667378167613171,8.4381709907719316E-2,null,null,-4.6623543034615595,-3.6623924035466939,-0.75242069237324838,0.33658246475582432,-1.9904939359720402,3.8326070742834708,-0.63561306666094142,2.0920163242539314E-2,-0.43791653264313801,0.14548167057759454,-1.0349503681376144,0.52397486695435758,-0.99081624132253099,0.46857124309456943,0.5048565784414476,1.8590359215604888,1.0574679434174739,1.1548973078961851,3.1240484662426962,-3.7125901161916226,-5.6952623857392854,2.6328079026270022,-15.532185293197475,1.2731517655111757,null,138.53895611117036,144.36316109861122,143.2097778991496,138.67208026888062,136.0211920875638,127.47607482210468,null,null,-4.6623543034615595,-3.6623924035466939,-0.75242069237324838,0.33658246475582432,-1.9904939359720402,3.8326070742834708,-0.63561306666094142,2.0920163242539314E-2,-0.43791653264313801,0.14548167057759454,-1.0349503681376144,0.52397486695435758,-0.99081624132253099,0,0,0,0,0,3.1240484662426962,-3.7125901161916226,-5.6952623857392854,2.6328079026270022,-15.532185293197475,1.2731517655111757,null,138.53895611117036,144.83173234170579,144.19283888756627,141.52680090356549,140.00570409755386,132.56186262587647]
[840,3.4775672079937596,3.3261139369110162,2.2115807177642992,11.628760200215089,null,null,3.4752024439384765,-2.6509542805549837,-3.8263291078046602,-1.170265324151383,-0.66406764786285688,-1.024515294924053,0.79096614103524754,-2.4975651887360062E-2,-0.23881711297543218,-0.24392381507580962,-0.38663894747098304,-0.36152297307883696,1.0140906947656365,-0.70423244735531831,0.71692332125503322,0.1631694094038858,1.6376022702055613,0.25230569562413585,14.668426956550066,-2.0753226011643524,-5.0778764996642494,-13.87571293573826,-18.938225896396702,-3.6711771514983149,null,127.21783010012717,132.10358810615219,135.0187300298401,133.60307873154636,129.29970949521913,126.78957294314944,null,null,3.4752024439384765,-2.6509542805549837,-3.8263291078046602,-1.170265324151383,-0.66406764786285688,-1.024515294924053,0.79096614103524754,-2.4975651887360062E-2,-0.23881711297543218,-0.24392381507580962,-0.38663894747098304,-0.36152297307883696,0,-0.70423244735531831,0,0,0,0,14.668426956550066,-2.0753226011643524,-5.0778764996642494,-13.87571293573826,-18.938225896396702,-3.6711771514983149,null,128.2319207948928,133.16554360505828,136.85587812227024,135.64782416777854,133.01941374745934,130.85657180326371]
[841,2.3710179911665361,2.554518651513269,2.5931663477944502,-14.967239983172165,null,null,2.368653227111253,-8.1006512890123093E-3,-2.768448427527463,1.3681623165334567,1.1960611725594879,4.6484594439075062,1.9370855637500295E-2,-9.0876949525535711E-2,-0.65502069113938366,0.53721937344194792,-8.3779094107216512E-2,0.18364983853461325,1.3956763247957875,-0.55380194786320913,1.8360160502947718,-0.12127118811345516,0.7039945435724102,-2.1051470857467596,-11.927573226837188,9.4379402131841132,-6.0713843780977861,6.647325015513065,3.0955724538083484,-1.7125681015497869,null,127.28541059463443,128.44382901567309,128.03693625071003,124.4710368775043,119.00392075844204,112.66032763065182,null,null,2.368653227111253,-8.1006512890123093E-3,-2.768448427527463,1.3681623165334567,1.1960611725594879,4.6484594439075062,1.9370855637500295E-2,-9.0876949525535711E-2,-0.65502069113938366,0.53721937344194792,-8.3779094107216512E-2,0.18364983853461325,0,-0.55380194786320913,0,-0.12127118811345516,0,-2.1051470857467596,-11.927573226837188,9.4379402131841132,-6.0713843780977861,6.647325015513065,3.0955724538083484,-1.7125681015497869,null,128.68108691943021,129.86612532888142,131.35111951622048,127.80671684393931,123.05280097570255,116.61091436199318]
[842,2.4130961824785611,2.7063913461975333,1.526906815005955,-17.443407307533672,null,null,2.410731418423278,2.382192796312657,4.1979686188527143,0.54344527407856957,-2.3292961871875137,2.0020586293275149,0.17124355032176464,5.6416559770067209E-4,-0.11835547459075801,-8.0631726749300636E-2,0.20125744048730221,-4.7927448651309046E-2,0.32941679200729235,-0.50482008350671248,-9.6356959118013563E-3,0.43680984129153355,1.9826463175720788,-4.7204739024966802E-2,-14.403740551198695,-9.6260476761678326,-0.81320816144231323,3.535712019345135,1.8085928242574965,-0.2344928713682668,null,128.48901571345488,126.70051956342579,120.00180976760532,116.07551846306404,113.78236747241867,108.09915373975201,null,null,2.410731418423278,2.382192796312657,4.1979686188527143,0.54344527407856957,-2.3292961871875137,2.0020586293275149,0.17124355032176464,5.6416559770067209E-4,-0.11835547459075801,-8.0631726749300636E-2,0.20125744048730221,-4.7927448651309046E-2,0,-0.50482008350671248,-9.6356959118013563E-3,0,0,-4.7204739024966802E-2,-14.403740551198695,-9.6260476761678326,-0.81320816144231323,3.535712019345135,1.8085928242574965,-0.2344928713682668,null,128.81843250546214,127.02873088194954,120.32201163604108,116.83527365239263,116.55616132954422,110.8687862177805]
[843,1.1652032634037888,3.1053990850087065,0.50203877732091629,6.2395612015134532,null,null,1.1628384993485059,3.4449611923895658,3.5015900346220663,-2.4358278107912428,2.2101162277337911,2.1616557498592455,0.57025128913293788,0.66470603197518408,0.43282713621909785,-0.33808224900305417,-0.18447675995551727,1.005352778840892,-0.69545124567774641,-1.2420592100164116,0.78938103737294307,-1.6421699256898261,2.0641965741463553,-0.41658871580093526,9.2792279578484305,21.710871882661998,-5.8172749594206152E-2,5.1981487310608534,-9.4921065719433777,10.348301773942152,null,131.65542780448339,130.0938093289418,124.04432672154692,125.67524895893473,117.49571572799098,113.19247588737329,null,null,1.1628384993485059,3.4449611923895658,3.5015900346220663,-2.4358278107912428,2.2101162277337911,2.1616557498592455,0.57025128913293788,0.66470603197518408,0.43282713621909785,-0.33808224900305417,-0.18447675995551727,1.005352778840892,-0.69545124567774641,-1.2420592100164116,0,-1.6421699256898261,0,-0.41658871580093526,9.2792279578484305,21.710871882661998,-5.8172749594206152E-2,5.1981487310608534,-9.4921065719433777,10.348301773942152,null,131.65542780448339,130.0938093289418,124.83370775891987,126.49330741482848,120.37140479835264,116.08872108693932]
[844,-0.36464195888264367,2.367884278900136,9.8093848124852334E-2,3.2114226177354599E-2,null,null,-0.36700672293792652,-0.61513636876801181,-2.5280420884248165,-3.0835869433485965,-0.51209805203800618,2.4935108198360139,-0.16726351697563269,-0.21515437991622788,0.22672714531214488,-0.84390533082799779,-0.61683585901218141,0.33943831325612228,-1.0993961748738104,0.53049420318932494,-0.19905638839942408,1.1321046504626802,1.6210961038831435,-1.0124698607615696,3.0717809825123314,-6.8879824386526547,-0.42454151176187604,-16.451270743031053,-21.213294571979787,3.4336547529942893,null,133.1675927340693,134.01132196315285,136.71763633190565,136.26479091574328,131.50663480408235,126.63102551332572,null,null,-0.36700672293792652,-0.61513636876801181,-2.5280420884248165,-3.0835869433485965,-0.51209805203800618,2.4935108198360139,-0.16726351697563269,-0.21515437991622788,0.22672714531214488,-0.84390533082799779,-0.61683585901218141,0.33943831325612228,-1.0993961748738104,0,-0.19905638839942408,0,0,-1.0124698607615696,3.0717809825123314,-6.8879824386526547,-0.42454151176187604,-16.451270743031053,-21.213294571979787,3.4336547529942893,null,133.1675927340693,134.54181616634216,137.27237163060335,137.97271746981687,134.86034385287411,129.97636059547455]
[845,-0.99136710710052134,2.2062243619814148,0.51236328429739875,-20.419923596400405,null,null,-0.99373187115580419,-1.2434917882850283,4.825309405119663,2.7260721804493904,-1.9963126872560948,-1.5710038696808313,-0.32892343389435386,0.18705757309707183,2.3678163653011897E-2,-0.42876427747109824,-0.67254434728703294,0.57930875384647651,-0.68512673870126395,-0.13663094124466535,1.2025448508985201,1.6307760568612397,-4.2992304199556797E-2,1.3207308839957657,-17.380256840065428,-1.0464182628965575,-3.6371980753598501,-6.7595668532365689,-13.215239643475609,14.39397481538462,null,133.40084531686469,136.31914181812388,127.56843905499242,119.38958293447322,117.79307201887042,115.69565306603771,null,null,-0.99373187115580419,-1.2434917882850283,4.825309405119663,2.7260721804493904,-1.9963126872560948,-1.5710038696808313,-0.32892343389435386,0.18705757309707183,2.3678163653011897E-2,-0.42876427747109824,-0.67254434728703294,0.57930875384647651,-0.68512673870126395,-0.13663094124466535,0,0,-4.2992304199556797E-2,0,-17.380256840065428,-1.0464182628965575,-3.6371980753598501,-6.7595668532365689,-13.215239643475609,14.39397481538462,null,133.40084531686469,136.31914181812388,128.77098390589094,122.20376368997087,120.68897790861776,120.02987910462268]
[846,-2.0169138364968706,2.9589001662964169,-1.5318699113050891,10.160287828000396,null,null,-2.0192786005521537,-0.52660758700531418,0.64317816769437719,3.1231716629735859,-0.81497097986359879,-1.0104449208626998,0.42375237042064828,-0.4210088293156562,-0.83218941343561759,-0.32910934720637774,4.8330399068019503E-3,0.26115729966049273,-2.7293599343037518,-2.1139977152009122,0.51226524099785187,1.4938244141000534,-2.8655114149109817E-2,-1.004163584891842,13.199954584335373,5.3576353639752199,-16.950190470113181,-1.4861533220138292,-1.2908931058865023,1.8936171292032835,null,137.86543759166386,141.05857809663101,137.30756805582706,128.72821501595507,126.69969386957258,126.14882440787959,null,null,-2.0192786005521537,-0.52660758700531418,0.64317816769437719,3.1231716629735859,-0.81497097986359879,-1.0104449208626998,0.42375237042064828,-0.4210088293156562,-0.83218941343561759,-0.32910934720637774,4.8330399068019503E-3,0.26115729966049273,-2.7293599343037518,-2.1139977152009122,0,0,-2.8655114149109817E-2,-1.004163584891842,13.199954584335373,5.3576353639752199,-16.950190470113181,-1.4861533220138292,-1.2908931058865023,1.8936171292032835,null,137.86543759166386,141.05857809663101,137.81983329682492,130.72472447578181,128.74349885880054,128.25722933536912]
[847,-2.8337470997311125,2.1764542253671104,1.2201588778233399,-3.6274699278960014,null,null,-2.8361118637863956,0.69451122152201905,-4.1090562610229417,-1.0852046503321355,-0.57130017642632336,-0.65108632154116952,-0.35869357050865824,-0.45868118286458337,0.29943720389558859,-0.51380423838668365,3.6328558244535181E-2,-3.0761953443535717E-2,2.2668854824677176E-2,1.0067259509404658,-2.1752272327364266,-0.78821688560216263,-1.0031536981762854,1.1120483928875906,-0.58780317156102457,-17.221671744482883,12.577265963594602,-18.885670768884481,-1.6037265638029976,0.5422292997389011,null,135.23882296015074,133.54352761215461,140.58204544611817,139.75201867189497,138.65705964093638,135.45414658779862,null,null,-2.8361118637863956,0.69451122152201905,-4.1090562610229417,-1.0852046503321355,-0.57130017642632336,-0.65108632154116952,-0.35869357050865824,-0.45868118286458337,0.29943720389558859,-0.51380423838668365,3.6328558244535181E-2,-3.0761953443535717E-2,0,0,-2.1752272327364266,-0.78821688560216263,-1.0031536981762854,0,-0.58780317156102457,-17.221671744482883,12.577265963594602,-18.885670768884481,-1.6037265638029976,0.5422292997389011,null,135.26149181497541,134.57311259254692,141.67700681477078,140.86956287784346,139.79866184866103,137.73635721370408]
[848,3.6576851587312182,2.3940839650715251,3.1704487913463884,-14.093316507042056,null,null,3.6553203946759352,-0.64418430485776079,0.56147861338495164,0.19480393498931292,7.2876138107929589E-2,-2.0695611657376318,-0.14106383080424356,-0.36026440977898,-0.29302850974618222,0.12023151916857033,-0.11594827220572945,-0.70119084692816669,1.9729587683477257,6.754680116823697E-2,-0.5909738169129789,0.27927383555459828,1.5935019673108024,1.4986652430915655,-11.053649750707079,-0.93500974624089306,5.8508521632320099,-0.14742663630800612,-5.8402859429532867,-19.924812484802125,null,124.86859657653572,125.83211166348568,123.91261881654728,120.85123094245517,115.78766740868926,112.54119496295976,null,null,3.6553203946759352,-0.64418430485776079,0.56147861338495164,0.19480393498931292,7.2876138107929589E-2,-2.0695611657376318,-0.14106383080424356,-0.36026440977898,-0.29302850974618222,0.12023151916857033,-0.11594827220572945,-0.70119084692816669,0,0,-0.5909738169129789,0,0,0,-11.053649750707079,-0.93500974624089306,5.8508521632320099,-0.14742663630800612,-5.8402859429532867,-19.924812484802125,null,126.84155534488345,127.91771412632271,126.01655206096972,123.26390603475674,119.82651699404154,118.21167498000516]
[849,3.4714725856632294,3.6581634642754457,1.208512515557826,17.326217650840309,null,null,3.4691078216079463,0.18334131837621287,0.38206361851098991,1.4744899310036144,-1.003708405951214,-2.2959120601737575,1.123015668399677,0.89170500203693859,0.10399433304263672,0.22147600960925518,-0.49751374249112157,-0.13415709905918494,1.1022492559163322E-2,0.66887951198394791,-0.34732631212336651,0.85508594738626709,-0.5151742391246299,0.77498029781680722,20.365884407175287,8.1701186355138056,2.4428027292942964,4.6503162503589852,-5.2333029314458557,-4.1605733544151651,null,128.64326082159909,129.60858822982064,128.21714711312399,123.14915409188275,121.09579347851678,119.72828267850758,null,null,3.4691078216079463,0.18334131837621287,0.38206361851098991,1.4744899310036144,-1.003708405951214,-2.2959120601737575,1.123015668399677,0.89170500203693859,0.10399433304263672,0.22147600960925518,-0.49751374249112157,-0.13415709905918494,0,0,-0.34732631212336651,0,-0.5151742391246299,0,20.365884407175287,8.1701186355138056,2.4428027292942964,4.6503162503589852,-5.2333029314458557,-4.1605733544151651,null,128.65428331415825,130.28878646733014,128.90719950572452,124.69593254640357,122.6744509617086,122.14667486108227]
[850,-0.22769610197930668,1.9754673882594762,0.30301368148794916,-17.334463137910348,null,null,-0.23006086603458956,-0.67024821396890755,-2.9666576917178094,0.92438923141027907,0.22869051227230719,1.5785949327688722,-0.55968040761629245,-7.0535724029986202E-2,-0.65393143483791549,0.71869912660399526,0.3641969493650814,-3.4222664774695932E-2,-0.89447634151071354,0.54383403949658526,-1.4300942903565192,-0.98385493811393532,0.64768492956306867,0.12792076674307329,-14.29479638157537,-0.59309837844321223,-11.662823945270205,1.3718390003956209,2.6868873044258139,3.9228015572729085,null,132.26803082090854,133.34254202377295,136.67569084455295,134.86740904864894,131.36707333171546,126.04031015494,null,null,-0.23006086603458956,-0.67024821396890755,-2.9666576917178094,0.92438923141027907,0.22869051227230719,1.5785949327688722,-0.55968040761629245,-7.0535724029986202E-2,-0.65393143483791549,0.71869912660399526,0.3641969493650814,-3.4222664774695932E-2,-0.89447634151071354,0,-1.4300942903565192,-0.98385493811393532,0,0,-14.29479638157537,-0.59309837844321223,-11.662823945270205,1.3718390003956209,2.6868873044258139,3.9228015572729085,null,132.26803082090854,133.88637606326952,137.24203595822573,135.44090421090539,132.59783800635518,127.40237659050278]
[851,-1.4063794493485371,2.7434140701015868,1.9912850572314489,4.7680158722261297,null,null,-1.4087442134038199,1.863905309563606,1.4881970798250317,0.48390790423673813,2.0078624266889054,-0.46433166391213432,0.20826627422581812,0.337567339761355,-4.4050280163190791E-2,-0.57095410143667014,0.39450981658805828,-0.22569986218296423,0.79379503423278619,-5.1983223386715238E-2,0.92208683064530739,0.26415732420125915,-0.27313600269087024,-1.3129303051652141,7.807682628561107,4.1875181174803897,-17.717009326364352,-9.7484569304265918,5.0510793166655024,6.5684109043464503,null,133.20027107060307,132.0494742682182,127.78836416229288,123.56176644388657,118.66808447606354,116.93493283027223,null,null,-1.4087442134038199,1.863905309563606,1.4881970798250317,0.48390790423673813,2.0078624266889054,-0.46433166391213432,0.20826627422581812,0.337567339761355,-4.4050280163190791E-2,-0.57095410143667014,0.39450981658805828,-0.22569986218296423,0,-5.1983223386715238E-2,0,0,-0.27313600269087024,-1.3129303051652141,7.807682628561107,4.1875181174803897,-17.717009326364352,-9.7484569304265918,5.0510793166655024,6.5684109043464503,null,133.99406610483584,132.84696617057088,129.50961825248234,125.55465633530146,120.66000366131131,118.96904497140011]
[852,-2.9928524037187119,2.0900523854898374,0.92674009252438228,-0.7616985016159421,null,null,-2.9952171677739949,-1.1823084220364357,-1.2885285367969062,1.1357995778645635,1.0980319888508492,-0.42503464809940256,-0.44509541038593126,-0.34560448975943592,-0.63067491979964929,-9.068484322358783E-2,-0.16271492053516212,-0.81195270490145521,-0.27074993047428042,-0.89629569371257856,-1.5163361776370887,0.66482779897906763,-0.59825562875568461,2.1176341156652887,2.2779682547190347,-5.1329090904907329,-9.7751400036068254,-18.749448018049112,-0.15680431412686691,-16.789381578137551,null,135.64493197919566,138.58845252615924,139.82978449494826,135.01692699098081,130.90667243157037,125.18852439881388,null,null,-2.9952171677739949,-1.1823084220364357,-1.2885285367969062,1.1357995778645635,1.0980319888508492,-0.42503464809940256,-0.44509541038593126,-0.34560448975943592,-0.63067491979964929,-9.068484322358783E-2,-0.16271492053516212,-0.81195270490145521,-0.27074993047428042,-0.89629569371257856,-1.5163361776370887,0,-0.59825562875568461,0,2.2779682547190347,-5.1329090904907329,-9.7751400036068254,-18.749448018049112,-0.15680431412686691,-16.789381578137551,null,135.64493197919566,138.58845252615924,139.82978449494826,135.68175478995985,131.57346060002891,127.98292610722071]
[853,4.2551408158206676E-2,3.2210177768646724,-1.2027346416794304,3.1042198492517818,null,null,4.0186644102923802E-2,-1.2257434316437974,-3.953738599224895,4.1153335003048932,0.2532784447154221,-2.5169520195719719,0.68586998098890373,-0.12626519167867789,-0.4476804918855799,0.6826636168768232,-6.6887488567219044E-2,-0.10446000660374999,-2.4002246646780931,-0.81010438186975853,-1.4127624824672693,-0.94428409507947275,-2.6138933908490092,-3.2636733488218432,6.1438866055867587,-11.998752523006262,-12.434972234220668,14.528855370967236,0.82305962686409861,5.7396908292533677,null,135.01884302926564,138.21648341418131,143.49073733883449,137.28575975751019,136.47146990372426,140.13259202348985,null,null,4.0186644102923802E-2,-1.2257434316437974,-3.953738599224895,4.1153335003048932,0.2532784447154221,-2.5169520195719719,0.68586998098890373,-0.12626519167867789,-0.4476804918855799,0.6826636168768232,-6.6887488567219044E-2,-0.10446000660374999,-2.4002246646780931,-0.81010438186975853,-1.4127624824672693,-0.94428409507947275,-2.6138933908490092,-3.2636733488218432,6.1438866055867587,-11.998752523006262,-12.434972234220668,14.528855370967236,0.82305962686409861,5.7396908292533677,null,135.01884302926564,138.21648341418131,143.49073733883449,137.28575975751019,136.47146990372426,140.13259202348985]
[854,1.7650964850323643,2.6162939018313915,-3.4982436833983055E-2,-2.8058505137330316,null,null,1.7627317209770814,1.0559443497227032,3.0164854738686029,-1.2605940056645875,-2.9546764124271645,-0.58659257191538372,8.1146105955622883E-2,0.56972760156455315,0.32315004538443048,6.6428907735289755E-3,-0.16504301035128321,-0.70731943522985574,-1.2324724598326458,-0.85337443255932988,2.3700867499490745,-0.98971965648428439,0.44563762159530107,1.6984225025192887,0.23381624260194522,8.7297053105925286,-1.2512224354305164,-3.3612183621263374,-4.7337190738685191,-16.228877863328979,null,130.77873860363917,131.75902839173307,124.57532624754269,124.48680764789937,124.43849787545147,119.37497145122116,null,null,1.7627317209770814,1.0559443497227032,3.0164854738686029,-1.2605940056645875,-2.9546764124271645,-0.58659257191538372,8.1146105955622883E-2,0.56972760156455315,0.32315004538443048,6.6428907735289755E-3,-0.16504301035128321,-0.70731943522985574,-1.2324724598326458,-0.85337443255932988,0,-0.98971965648428439,0,0,0.23381624260194522,8.7297053105925286,-1.2512224354305164,-3.3612183621263374,-4.7337190738685191,-16.228877863328979,null,130.77873860363917,131.75902839173307,126.94541299749176,126.92233040412883,127.42734052072481,124.11494819816205]
[855,0.35527209792086312,2.7725333038775593,1.2225508195847588,-10.567241401623695,null,null,0.35290733386558026,2.7739461904751512,-1.1910250404035809,-3.412752662163359,-0.24620859463901199,-3.7278959064638997,0.23738550800179059,0.77323970430164612,-0.2837008351930761,-0.94406775024612921,0.80185936101810018,-0.39859476883636091,2.5060796586096057E-2,-1.8003439990660417,1.538665824547202,-1.952101255159403,-0.67455573567298022,0.3182428394252117,-7.527574645288718,18.15976329473143,-5.0509880118667088,-3.7048278425326733,4.5949370131284848,-12.098765350482132,null,131.59152668947939,131.57322583682551,129.91598570388464,132.60901391697712,131.59990655819149,132.77563956617246,null,null,0.35290733386558026,2.7739461904751512,-1.1910250404035809,-3.412752662163359,-0.24620859463901199,-3.7278959064638997,0.23738550800179059,0.77323970430164612,-0.2837008351930761,-0.94406775024612921,0.80185936101810018,-0.39859476883636091,0,-1.8003439990660417,0,-1.952101255159403,-0.67455573567298022,0,-7.527574645288718,18.15976329473143,-5.0509880118667088,-3.7048278425326733,4.5949370131284848,-12.098765350482132,null,131.6165874860655,131.59828748592673,131.48037943804758,134.23672926498591,133.26963730443345,134.85310992736902]
[856,-2.5351610211215108,1.6526924472160804,-9.4247794545030406E-2,-16.808352981050394,null,null,-2.5375257851767938,-0.17071360835255017,0.79837614564194337,2.7227888532557669,-1.419664061455014,4.9531280348071594,-0.88245534865968822,-0.57724662978212882,0.39941483043839421,-0.26587036287417254,-1.2005405441457229,0.63140006136731541,-1.2917378175436931,1.0449944392697126,0.35561249377962056,0.14402961614107213,2.2283008688740944,0.84999682925449527,-13.768686224715417,-12.277712839919783,10.630565695705968,-2.0366486319849408,-29.473215404699008,10.321546218425134,null,135.43254752731167,134.71578732827476,132.52753028515403,125.96793365961332,120.87830796513406,111.70541871682529,null,null,-2.5375257851767938,-0.17071360835255017,0.79837614564194337,2.7227888532557669,-1.419664061455014,4.9531280348071594,-0.88245534865968822,-0.57724662978212882,0.39941483043839421,-0.26587036287417254,-1.2005405441457229,0.63140006136731541,-1.2917378175436931,0,0,0,0,0,-13.768686224715417,-12.277712839919783,10.630565695705968,-2.0366486319849408,-29.473215404699008,10.321546218425134,null,135.43254752731167,135.76078176754447,133.94197410001019,127.50615097917166,124.67224401862131,116.26262543493351]
[857,1.6852614170646816,3.1669647692060403,-1.5389342034101614,-1.5347092881176621,null,null,1.6828966530093987,3.7787132716555667,3.156471527966652,-1.0902452625266519,2.2522239453877502,-0.37175054483781939,0.63181697333027165,-0.2268147596543364,-6.0680563356369621E-2,8.9755539066731505E-2,-0.46395459034217579,0.11337975028009106,-2.7364242264088241,0.41993457408173174,-0.89972810195772424,0.92705393049584117,0.31564198315528524,-0.58104546198966311,1.5049574682173148,-13.008068229394546,-6.292484188885723,-4.3957891984890018,-8.6288642512886504,5.0459513665047862,null,133.08700299477854,128.29585064120084,123.77015086519383,121.62918659399905,114.85372226861489,112.58644295260734,null,null,1.6828966530093987,3.7787132716555667,3.156471527966652,-1.0902452625266519,2.2522239453877502,-0.37175054483781939,0.63181697333027165,-0.2268147596543364,-6.0680563356369621E-2,8.9755539066731505E-2,-0.46395459034217579,0.11337975028009106,-2.7364242264088241,0,-0.89972810195772424,0,0,-0.58104546198966311,1.5049574682173148,-13.008068229394546,-6.292484188885723,-4.3957891984890018,-8.6288642512886504,5.0459513665047862,null,133.08700299477854,128.71578521528255,124.18416427714452,122.98130501662631,116.5064396375121,114.27817659726036]
[858,-0.67476573887431301,3.1185711856271205,1.4708291501452486,18.477090320536139,null,null,-0.67713050292959587,-1.3126333957236103,8.5776772411308535,0.30551018415035114,3.2491008024266479E-2,-1.936434469300959,0.58342338975135188,5.1361101756268734E-2,0.84138594329250083,-0.27638157247750383,-0.21703783017840506,-0.12512852105018402,0.27333912714658593,-0.29760399429796791,-0.1153364079166328,-0.71910781467438523,-0.65559218422577903,0.60245993936577369,21.516757076871116,12.447803652622264,-3.9716670648082264E-2,-12.49814289606692,-2.0861219717081245,4.0674500198154693,null,133.19553799159965,136.18176711725613,125.24217331659912,122.57115703955085,119.70728506308568,118.01493238525428,null,null,-0.67713050292959587,-1.3126333957236103,8.5776772411308535,0.30551018415035114,3.2491008024266479E-2,-1.936434469300959,0.58342338975135188,5.1361101756268734E-2,0.84138594329250083,-0.27638157247750383,-0.21703783017840506,-0.12512852105018402,0,-0.29760399429796791,-0.1153364079166328,-0.71910781467438523,-0.65559218422577903,0,21.516757076871116,12.447803652622264,-3.9716670648082264E-2,-12.49814289606692,-2.0861219717081245,4.0674500198154693,null,133.46887711874624,136.46436508936412,125.50933526544031,122.84072419161552,119.98034282888027,118.90064596228544]
[859,-1.9784835125112796,1.8780716691092663,3.4363126363115737,-9.7383853925043855,null,null,-1.9808482765665625,-3.1159851505228371,-3.93955756927082,-0.33259371283572875,0.80032575299788788,-2.5580435927808485,-0.6570761267665024,-0.1523133241861836,-0.22446440839883852,0.17275990644878547,0.23967194136991621,-0.59209055365531227,2.238822613312911,-2.6703033247080379,-0.40187555718886081,-2.5773863024767798,1.3688793536241812,0.23528020245628101,-6.6987186361694082,4.6770474399439443,-3.658355403446516,0.69046352205573136,-3.2422078265707772,-17.616029341763802,null,131.41685589865605,138.95096627238536,143.55204134788633,144.45658109937844,139.39781657732635,139.05922365450789,null,null,-1.9808482765665625,-3.1159851505228371,-3.93955756927082,-0.33259371283572875,0.80032575299788788,-2.5580435927808485,-0.6570761267665024,-0.1523133241861836,-0.22446440839883852,0.17275990644878547,0.23967194136991621,-0.59209055365531227,0,-2.6703033247080379,-0.40187555718886081,-2.5773863024767798,0,0,-6.6987186361694082,4.6770474399439443,-3.658355403446516,0.69046352205573136,-3.2422078265707772,-17.616029341763802,null,133.65567851196894,141.30370765460165,146.03711830665424,146.99090544910001,143.32587548844253,143.37631751650196]
[860,-2.054825442713049,1.2249927107222669,0.77594848884588419,-23.387961809774026,null,null,-2.0571902067683321,-6.8795522894764885E-2,-1.5934734191789901,-5.3520464963322674,1.492003839260114,0.54324452443011739,-1.3101550851535018,-0.49434629014555087,0.35913561944632244,-0.47562886536634341,0.60666571725175489,0.35570258301720603,-0.42154153415277851,-1.6618092513133513,-1.2230748306298433,-0.76374476955607695,0.39547003414933668,0.23965023680794251,-20.348295053439049,-5.2604668659924876,9.9479186482107451,-3.7090144183052467,5.7857209464206285,5.999926631739573,null,133.32190999049575,135.25109849968291,137.88926463673278,143.28596976577819,138.7275397525122,135.25651698537962,null,null,-2.0571902067683321,-6.8795522894764885E-2,-1.5934734191789901,-5.3520464963322674,1.492003839260114,0.54324452443011739,-1.3101550851535018,-0.49434629014555087,0.35913561944632244,-0.47562886536634341,0.60666571725175489,0.35570258301720603,-0.42154153415277851,-1.6618092513133513,-1.2230748306298433,-0.76374476955607695,0,0,-20.348295053439049,-5.2604668659924876,9.9479186482107451,-3.7090144183052467,5.7857209464206285,5.999926631739573,null,133.32190999049575,135.25109849968291,137.88926463673278,143.28596976577819,139.12300978666156,135.89827465756417]
[861,2.7629280798693485,3.2237931010081748,3.1151404728116749,6.2314836594826524,null,null,2.7605633158140654,0.98533745001486206,-1.8799678548023473,-1.2996754454021227,-3.1866913356316702E-2,0.82128926484806131,0.68864530513240618,0.65565639045399493,0.10075107359743773,-0.69360179638186881,-0.33577386111870577,-0.29224044197829668,1.9176504498130122,1.271674668133,3.162613359366139,0.69711912596741166,1.1518356202418594,0.53212035733401408,9.2711504158176297,6.9346552306190326,-9.421012253721452,-11.282259135492845,-5.6614170964708102,-3.3207751269605148,null,127.10115227256907,126.09843858200233,124.05971516832781,121.45204492442761,116.70210081518367,111.50436727011973,null,null,2.7605633158140654,0.98533745001486206,-1.8799678548023473,-1.2996754454021227,-3.1866913356316702E-2,0.82128926484806131,0.68864530513240618,0.65565639045399493,0.10075107359743773,-0.69360179638186881,-0.33577386111870577,-0.29224044197829668,0,0,0,0,0,0,9.2711504158176297,6.9346552306190326,-9.421012253721452,-11.282259135492845,-5.6614170964708102,-3.3207751269605148,null,129.01880272238208,129.31932818602496,130.56429852810908,128.79044055766457,125.28348038272378,120.6836127251466]
[862,4.0453773096166469E-2,2.5831019577830068,0.4416383530384933,-15.591222054576216,null,null,3.8089009040883595E-2,-2.3199651407664192,5.422017815594591E-2,-1.7380238564650243,0.29291027166414624,3.4841019504995114,4.7954161907238113E-2,0.12769396575348813,0.18363784830356922,1.0694920153633114,-0.53239334864163768,0.74947845830411186,-0.75585166996016939,0.57693690999868852,2.0255472269000205,-1.1259965857831908,0.41187477704693265,-0.46982310209593814,-12.551555298241238,9.1539699898149678,7.7289652104761686,25.512542210490885,-12.313606639256911,10.564609412127391,null,132.55298858510193,136.14821647432146,133.03371053786523,135.38863124780664,130.85222506989334,124.71302212115208,null,null,3.8089009040883595E-2,-2.3199651407664192,5.422017815594591E-2,-1.7380238564650243,0.29291027166414624,3.4841019504995114,4.7954161907238113E-2,0.12769396575348813,0.18363784830356922,1.0694920153633114,-0.53239334864163768,0.74947845830411186,-0.75585166996016939,0,0,-1.1259965857831908,0,-0.46982310209593814,-12.551555298241238,9.1539699898149678,7.7289652104761686,25.512542210490885,-12.313606639256911,10.564609412127391,null,132.55298858510193,136.72515338432012,135.64690500074411,138.11470630337539,134.00994969779606,127.84542482561734]
[863,-0.26905389784327444,2.3044062460526589,0.77951846452942986,-10.470287049691722,null,null,-0.27141866189855729,-2.8620453447455172,-2.424477637807124,0.42501966765742594,-0.72133635334872026,1.6889907650682989,-0.23074154982310979,-0.81789899491691753,-0.49091236196499288,0.74568161451460746,-0.25641169408421405,-3.1588696473181077E-2,-0.41797155846923284,-0.87374113922115593,8.8947314347876727E-2,-0.90528724949386086,1.8554006632363578,0.93022375778851707,-7.4306202933567445,-13.33140540256797,-11.335749424341326,6.6297923041848774,3.4160853212719164,-5.0891394488059234,null,132.27388621638497,136.79503639929283,138.19508012002316,137.05032409279872,132.84878998003779,126.58426204324265,null,null,-0.27141866189855729,-2.8620453447455172,-2.424477637807124,0.42501966765742594,-0.72133635334872026,1.6889907650682989,-0.23074154982310979,-0.81789899491691753,-0.49091236196499288,0.74568161451460746,-0.25641169408421405,-3.1588696473181077E-2,-0.41797155846923284,-0.87374113922115593,0,-0.90528724949386086,0,0,-7.4306202933567445,-13.33140540256797,-11.335749424341326,6.6297923041848774,3.4160853212719164,-5.0891394488059234,null,132.27388621638497,136.79503639929283,138.28402743437104,137.14085964948507,134.79654978818189,129.46555049001535]
[864,-1.1225542023346384,2.4837301220273158,2.2622303069149603,4.0441950360142886,null,null,-1.1249189663899213,-1.7060529308830454,2.9618102576310306,3.5740908962126845,-2.8075202378403956,1.3285415345818083,-5.1417673848452861E-2,-0.75288169617877698,0.52943732579673686,-0.18828847130345761,0.30327814016096077,-5.9876212205150825E-2,1.0647402839162976,-0.57681549884161343,-0.67796049918634627,0.88583224441004305,0.40675093324001299,1.0882279421946128,7.0838617923492659,8.2459113658391203E-2,0.18787117483951032,2.3845240600602224E-2,9.6344006222386263,4.5866698750817712,null,132.19472586440261,134.8957189463226,131.06933606920336,122.83798489093374,123.14769747775404,117.10840111702086,null,null,-1.1249189663899213,-1.7060529308830454,2.9618102576310306,3.5740908962126845,-2.8075202378403956,1.3285415345818083,-5.1417673848452861E-2,-0.75288169617877698,0.52943732579673686,-0.18828847130345761,0.30327814016096077,-5.9876212205150825E-2,0,-0.57681549884161343,-0.67796049918634627,0,0,0,7.0838617923492659,8.2459113658391203E-2,0.18787117483951032,2.3845240600602224E-2,9.6344006222386263,4.5866698750817712,null,133.25946614831889,135.99225208825939,132.15865159241372,124.78963030389743,125.59861096738405,120.65965600511612]
[865,-2.3400083413129589,1.8346921437874613,-2.0885448633164265,-2.4534850109376545,null,null,-2.3423731053682419,-1.9084878912302212,-1.2408816481319664,-0.86879017889150312,0.13361160815404283,-1.3337943839957813,-0.7004556520883074,-0.36603720590981093,-5.6529796515295327E-2,0.52216417969133522,-7.3278255719182894E-2,0.86674881713895457,-3.2860348863150892,1.285050014916687,-1.0522978052522809,0.18823911600393806,-0.48284827758384519,-3.511166440468934,0.58618174539732237,0.81688906584557053,-7.487687542332246,18.699492500407327,-0.84183279477881889,23.699300773506753,null,137.39252278961166,139.21438002047034,140.73945226771156,140.0773074343287,137.32439642360941,140.90777748952189,null,null,-2.3423731053682419,-1.9084878912302212,-1.2408816481319664,-0.86879017889150312,0.13361160815404283,-1.3337943839957813,-0.7004556520883074,-0.36603720590981093,-5.6529796515295327E-2,0.52216417969133522,-7.3278255719182894E-2,0.86674881713895457,-3.2860348863150892,0,-1.0522978052522809,0,-0.48284827758384519,-3.511166440468934,0.58618174539732237,0.81688906584557053,-7.487687542332246,18.699492500407327,-0.84183279477881889,23.699300773506753,null,137.39252278961166,140.49943003538701,142.06224861964262,141.62634968967748,138.8941276996913,142.54188639225976]
[866,0.95499922636745649,3.0459871101419069,-1.3765854934527422E-2,1.9879598329193962,null,null,0.95263446231217364,-1.2421573117359548,-2.3820186910767047,-4.560016369268034,2.6782751864107945,0.26941993906278644,0.51083931426613827,0.32472365232355127,0.43469137094272181,-8.0770726211812249E-2,-0.11427111892672714,-0.54345829860338579,-1.2112558779331901,-1.1189618860457613,-1.2982439516299222,-1.7183263143856473,-0.30605471968705933,0.81074404391630894,5.027626589254373,5.6051630961091394,10.817929418776774,5.0140902062985573,-11.529947220441946,-1.8687712003288088,null,132.37515439568378,136.42167868376967,140.41373060085346,146.28045376015325,139.75175672734417,134.87189692558167,null,null,0.95263446231217364,-1.2421573117359548,-2.3820186910767047,-4.560016369268034,2.6782751864107945,0.26941993906278644,0.51083931426613827,0.32472365232355127,0.43469137094272181,-8.0770726211812249E-2,-0.11427111892672714,-0.54345829860338579,-1.2112558779331901,-1.1189618860457613,-1.2982439516299222,-1.7183263143856473,-0.30605471968705933,0,5.027626589254373,5.6051630961091394,10.817929418776774,5.0140902062985573,-11.529947220441946,-1.8687712003288088,null,132.37515439568378,136.42167868376967,140.41373060085346,146.28045376015325,139.75175672734417,135.68264096949798]
[867,4.0982426208517593,2.8123426864655201,2.5557350670339183,-6.3274369681982545,null,null,4.0958778567964762,-0.56308411137762737,-1.1941283692784441,1.827732825688519,-0.56786537356607314,-6.129315301562678,0.27719489058975144,-0.44700037929153824,-0.4470560355824218,0.32263705577738566,-5.3217965901068087E-2,-0.18245248559559402,1.3582450440352556,1.5408846868568187,-0.30765777860949028,1.2752531918253109,-1.4683560964551967,-4.3371014647342943E-2,-3.2877702118632777,-9.4606691928933184,-6.3136629078876787,-2.8653753452939026,1.8028569686175446,-3.7424296640317096,null,125.45130847917567,124.74232210012583,124.54973959012499,118.74769972145589,117.55618308863878,121.73660109348201,null,null,4.0958778567964762,-0.56308411137762737,-1.1941283692784441,1.827732825688519,-0.56786537356607314,-6.129315301562678,0.27719489058975144,-0.44700037929153824,-0.4470560355824218,0.32263705577738566,-5.3217965901068087E-2,-0.18245248559559402,0,0,-0.30765777860949028,0,-1.4683560964551967,-4.3371014647342943E-2,-3.2877702118632777,-9.4606691928933184,-6.3136629078876787,-2.8653753452939026,1.8028569686175446,-3.7424296640317096,null,126.80955352321091,127.6701973840896,127.5507561802907,123.0237494334647,121.92033950296747,126.46074021805335]
[868,-0.80086701816153949,2.7177185081733346,-0.24587680463937134,8.3666440678795961,null,null,-0.80323178221682234,-1.9486816892404515,-1.1202591590610682,0.86225124099577655,-1.9160620015639043,-0.86246353543589838,0.18257071229756594,-7.7831666998066762E-2,-1.2563637238269809E-2,0.38392958159315294,-0.42897542509906472,2.2597897121996446E-2,-1.443366827638034,-1.9214261715449763,0.25910838158590743,-7.430256885003983E-2,0.24442329303722343,-0.31958686799292324,11.406310824214573,12.185819926333505,-12.989557909068672,10.312002012921464,-14.712701450815629,1.4219173020124924,null,134.56401446852058,139.9400900528498,140.0627738912392,137.01536814141457,135.86502315805194,134.38953124913826,null,null,-0.80323178221682234,-1.9486816892404515,-1.1202591590610682,0.86225124099577655,-1.9160620015639043,-0.86246353543589838,0.18257071229756594,-7.7831666998066762E-2,-1.2563637238269809E-2,0.38392958159315294,-0.42897542509906472,2.2597897121996446E-2,-1.443366827638034,-1.9214261715449763,0,-7.430256885003983E-2,0,-0.31958686799292324,11.406310824214573,12.185819926333505,-12.989557909068672,10.312002012921464,-14.712701450815629,1.4219173020124924,null,134.56401446852058,139.9400900528498,140.32188227282512,137.27705894382379,136.37916034980225,134.91791449419469]
[869,-2.9100618636126634,2.1872627609802664,1.3883436434697223,-2.3658577919384811,null,null,-2.9124266276679465,0.25056656476348976,0.81591773722524186,1.3537230901155615,2.7462757505988367,3.7470160849175436,-0.34788503489550227,0.51703747297331448,-0.29992369575650368,-0.12570096672062725,0.29121513162624746,-0.52717643142114756,0.19085362047105958,-2.3587697135096812,1.4468971225773144,0.43069832758242699,0.14909528095262692,1.3683741223104704,0.67380896439649574,5.3018862846160051,0.93616701190799212,-9.8148735500108817,-1.4506381260247072,-8.8248417664161103,null,135.19425396633662,138.76937175141555,134.56669578283186,129.64205045123796,123.27586670579757,113.55324557946533,null,null,-2.9124266276679465,0.25056656476348976,0.81591773722524186,1.3537230901155615,2.7462757505988367,3.7470160849175436,-0.34788503489550227,0.51703747297331448,-0.29992369575650368,-0.12570096672062725,0.29121513162624746,-0.52717643142114756,0,-2.3587697135096812,0,0,0,0,0.67380896439649574,5.3018862846160051,0.93616701190799212,-9.8148735500108817,-1.4506381260247072,-8.8248417664161103,null,135.38510758680766,138.9645161883962,136.2099476338646,131.71629011664763,125.48143464740679,117.07718980806791]
[870,-2.1778783735205836,1.8319123228661109,2.3384126181092624,-18.380033092895971,null,null,-2.1802431375758666,2.5817284723548029,-3.3958865372884879,-1.1165835532391106,-2.9743780286140189,0.38139741693323664,-0.70323547300965772,0.69671318150274386,-7.1074438993231404E-2,-0.21838202665813844,-0.44395639350355509,0.32811114606238734,1.1409225951105997,0.78369928689730739,-1.4772633634398091,0.81668565320072561,-2.3654317944331078,-0.18870830574382857,-15.340366336560994,11.12085427966653,2.0222891443568916,-7.5661077691311718,-8.9239484300140379,-1.2511056887104108,null,132.73357994356002,130.27989410803056,134.90722037505245,132.79575422930478,135.57732873595762,132.6646047594287,null,null,-2.1802431375758666,2.5817284723548029,-3.3958865372884879,-1.1165835532391106,-2.9743780286140189,0.38139741693323664,-0.70323547300965772,0.69671318150274386,-7.1074438993231404E-2,-0.21838202665813844,-0.44395639350355509,0.32811114606238734,0,0,-1.4772633634398091,0,-2.3654317944331078,-0.18870830574382857,-15.340366336560994,11.12085427966653,2.0222891443568916,-7.5661077691311718,-8.9239484300140379,-1.2511056887104108,null,133.87450253867061,132.20583227274716,136.93318815698007,135.68680712215365,138.58861616925066,135.73049277380909]
[871,-1.904627938164259,1.7183441916637487,1.7988147051433578,-23.64569209436484,null,null,-1.9069927022195419,-0.10646769095121408,0.19853193441145486,-1.0868723842765038,1.5142183259915638,-1.9254254705204404E-2,-0.81680360421201992,-0.2973745262903198,7.8488251219182015E-2,-0.47436807441379658,0.25409890189908735,-0.36465754595435573,0.60132468214469514,-0.46833376795728154,0.2758986265597978,-1.2437872628206872,1.0095317831512771,2.0019636561340537E-2,-20.606025338029863,-6.5866121197613392,11.446904641162575,-4.7899670180700777,5.1876653550656648,1.1390800249662556,null,132.74041805379409,133.77727078415992,132.03528476505943,131.53870468499309,125.80964000507272,122.1568909041082,null,null,-1.9069927022195419,-0.10646769095121408,0.19853193441145486,-1.0868723842765038,1.5142183259915638,-1.9254254705204404E-2,-0.81680360421201992,-0.2973745262903198,7.8488251219182015E-2,-0.47436807441379658,0.25409890189908735,-0.36465754595435573,0,-0.46833376795728154,0,-1.2437872628206872,0,0,-20.606025338029863,-6.5866121197613392,11.446904641162575,-4.7899670180700777,5.1876653550656648,1.1390800249662556,null,133.34174273593877,134.38942978754059,132.93318227214772,132.455488947004,127.73865401821786,124.1354706629421]
[872,1.3894394894093283,2.1479268198855559,2.7866012916163387,-7.2929846996834549,null,null,1.3870747253540454,-2.7745661373451278,0.57977119562741453,-8.2932143504328718E-2,-0.55795962047897307,-1.6794277701129148,-0.38722097599021277,0.2289275003361575,-0.19525954732735995,-0.16686300055758352,-0.30249722297082204,0.30042224214359781,1.589111268617676,-0.81489430082451941,-1.9903508456121943,-0.60494636327251916,1.1100487542096031,-0.58240880276946116,-4.2533179433484776,28.00479422583431,4.1350013583164547,-1.0565438794947206,-0.94309274153769707,10.832817194268769,null,127.85296622214858,133.37962038991733,133.02992526028757,130.9732759074343,127.11836762346101,127.09063552457737,null,null,1.3870747253540454,-2.7745661373451278,0.57977119562741453,-8.2932143504328718E-2,-0.55795962047897307,-1.6794277701129148,-0.38722097599021277,0.2289275003361575,-0.19525954732735995,-0.16686300055758352,-0.30249722297082204,0.30042224214359781,0,-0.81489430082451941,-1.9903508456121943,-0.60494636327251916,0,-0.58240880276946116,-4.2533179433484776,28.00479422583431,4.1350013583164547,-1.0565438794947206,-0.94309274153769707,10.832817194268769,null,129.44207749076625,135.04995506408974,134.71624430573786,132.68312278025249,129.96909603546931,130.05236202898197]
[873,-1.7596824373110176,2.5207301747254225,1.4883837156769917,-6.9409182111760561,null,null,-1.7620472013663004,0.25137891869616347,0.15712415436249524,1.7757461209264997,1.3114518239929827,-1.9646142568739959,-1.4417621150346172E-2,-0.43740899903317665,0.37121162928205509,0.14380399327711446,0.14977270251529839,-0.72660481254578047,0.29089369267832899,0.11094939741740628,-0.37640093776856132,-1.0986930053895232,-0.63197790583905344,1.9443508273179377,-3.9012514548410793,0.94617081223007204,-1.6417232035321008,0.54688868841064631,11.071539801687212,-17.234177426123452,null,133.90499248406863,133.71491322726567,133.06651439818282,129.47419670149102,125.50540755965854,121.96393238590527,null,null,-1.7620472013663004,0.25137891869616347,0.15712415436249524,1.7757461209264997,1.3114518239929827,-1.9646142568739959,-1.4417621150346172E-2,-0.43740899903317665,0.37121162928205509,0.14380399327711446,0.14977270251529839,-0.72660481254578047,0,0,-0.37640093776856132,-1.0986930053895232,-0.63197790583905344,0,-3.9012514548410793,0.94617081223007204,-1.6417232035321008,0.54688868841064631,11.071539801687212,-17.234177426123452,null,134.19588617674694,134.12054494469626,133.48000797343113,129.8871515821935,125.91997588758342,124.33594074034868]
[874,0.16467752244733658,3.0045056369012024,1.7312745792866051,9.9754702536309008,null,null,0.1623127583920537,0.94913830029935509,-0.45854640271263375,0.17250760416353192,0.48102496377260962,-0.27984119104400795,0.46935784102543376,1.5709651538720828,-0.43800405372536622,-0.16130068444617907,-0.1296421107121426,0.23780374183602504,0.53378455628794241,-2.3641697366022094,-2.0484544902169484,-1.1188306593628494,0.75545038852732116,1.0593554002345389,13.015137009965878,23.551469013455872,-2.9000631322629644E-2,8.9762754649480723,-3.3148487337230645,-0.73613443593430095,null,131.6393671266998,135.57961052091662,136.39464915621119,134.55850080624663,129.95417232513603,126.44204865612846,null,null,0.1623127583920537,0.94913830029935509,-0.45854640271263375,0.17250760416353192,0.48102496377260962,-0.27984119104400795,0.46935784102543376,1.5709651538720828,-0.43800405372536622,-0.16130068444617907,-0.1296421107121426,0.23780374183602504,0,-2.3641697366022094,-2.0484544902169484,-1.1188306593628494,0,0,13.015137009965878,23.551469013455872,-2.9000631322629644E-2,8.9762754649480723,-3.3148487337230645,-0.73613443593430095,null,132.17315168298774,136.12717847513721,136.95184143715372,135.12207684206925,131.27846664767355,128.85735964898697]
[875,-2.9691561284143466,1.9793345552468498,6.691063777350359E-2,-15.362330961729675,null,null,-2.9715208924696297,-1.485456234742206,-3.0763340027226804,3.9459327228269489E-2,-1.9526316246309703,-1.5460883858256289,-0.5558132406289189,0.51180880156376141,-0.73413177607309343,-0.35813654220138957,0.28960300835210839,-0.29276203469371742,-1.1305793852251591,-1.8477247849370388,-0.29091472414050878,-0.51738685270151619,-1.448242388918715,-0.15763692558903708,-12.322664205394698,18.226361159509331,-0.98037265330656398,-6.7337452609146933,7.154056233916199,-16.783510839062981,null,136.32320596981398,141.84323792424397,144.43832089811431,142.00422937285208,143.77939584232644,142.91990835431909,null,null,-2.9715208924696297,-1.485456234742206,-3.0763340027226804,3.9459327228269489E-2,-1.9526316246309703,-1.5460883858256289,-0.5558132406289189,0.51180880156376141,-0.73413177607309343,-0.35813654220138957,0.28960300835210839,-0.29276203469371742,-1.1305793852251591,-1.8477247849370388,-0.29091472414050878,-0.51738685270151619,-1.448242388918715,-0.15763692558903708,-12.322664205394698,18.226361159509331,-0.98037265330656398,-6.7337452609146933,7.154056233916199,-16.783510839062981,null,136.32320596981398,141.84323792424397,144.43832089811431,142.00422937285208,143.77939584232644,142.91990835431909]
[876,-1.1233437097811565,1.9485493148202928,1.3418491126588847,-14.579452774103018,null,null,-1.1257084738364393,-2.1404126603366755,-2.7280602593654328,-2.9885812478629155,-0.67343394543688007,4.4008310293341939,-0.58659848105547585,0.97908766848841777,-0.45918548197285602,-0.44769563226713283,4.6308707774056046E-2,0.45672504968431449,0.14435908966022204,0.26326469417347842,-1.2207854214645988,-0.55828474063601696,0.46347930488817046,0.27162346704290785,-11.539786017768041,16.474602792898608,3.3869212875872146,-2.7436210930005793,8.1434849928107145,18.127589163362565,null,132.41633162495862,137.2103249524456,140.4192944646789,142.22216856825727,139.87515676490466,131.32985116619108,null,null,-1.1257084738364393,-2.1404126603366755,-2.7280602593654328,-2.9885812478629155,-0.67343394543688007,4.4008310293341939,-0.58659848105547585,0.97908766848841777,-0.45918548197285602,-0.44769563226713283,4.6308707774056046E-2,0.45672504968431449,0,0,-1.2207854214645988,-0.55828474063601696,0,0,-11.539786017768041,16.474602792898608,3.3869212875872146,-2.7436210930005793,8.1434849928107145,18.127589163362565,null,132.56069071461883,137.6254496637367,140.85137572807798,142.67198070734722,140.79864204653819,132.50704174267554]
[877,0.75148656464841812,2.4905829439817277,2.7514258432023468,-1.8732420279778039,null,null,0.74912180059313527,0.15424303779438728,4.255134394170434,-0.11619857205916991,3.0770539051991661,2.9937797382646285,-4.4564851894040913E-2,7.8392076407931111E-2,0.47377343852244502,-1.5603451316993144E-2,8.0948627332866341E-2,0.60112180486197397,1.5539358202036841,1.0385269934370212,-1.1708051105493604,-1.6457874290084729,1.966261377041274,0.67398671255592868,1.1664247283571729,6.1842449708483516,2.094336113396968,2.0648373047791488,-1.0092504683219254,3.8883870760345758,null,129.16945846604958,128.7763842580467,123.84402954824236,122.9262531391193,114.16718042748954,107.38835585690667,null,null,0.74912180059313527,0.15424303779438728,4.255134394170434,-0.11619857205916991,3.0770539051991661,2.9937797382646285,-4.4564851894040913E-2,7.8392076407931111E-2,0.47377343852244502,-1.5603451316993144E-2,8.0948627332866341E-2,0.60112180486197397,0,0,-1.1708051105493604,-1.6457874290084729,0,0,1.1664247283571729,6.1842449708483516,2.094336113396968,2.0648373047791488,-1.0092504683219254,3.8883870760345758,null,130.72339428625327,131.39854453861605,126.41555474675874,125.5383534876933,118.70971199397422,112.58318462654573]
[878,2.3147910432009264,3.0486000634417909,2.1292861736552817,-4.5678747947894021,null,null,2.3124262791456434,-0.93196500514998348,-2.4989727238576096,0.29789966050625166,1.4494083246727472,-5.4813588575024932,0.51345226756602225,-0.38632752664585546,-0.37227233057542852,0.5756873561485869,-0.5498221564286303,-0.12497591800121466,0.93179615065661903,1.4022498297024191,-0.82402828122765692,-0.45094102409165515,-0.20460122996056707,-2.6438207110954224,-1.5282080384544252,-14.27228560837079,-7.1050679956628002,13.9392418651295,-13.311255305379632,12.686628439351917,null,128.44592224945461,128.50174893320937,130.76067905596111,128.97662010748834,123.52752453577808,129.96993969196183,null,null,2.3124262791456434,-0.93196500514998348,-2.4989727238576096,0.29789966050625166,1.4494083246727472,-5.4813588575024932,0.51345226756602225,-0.38632752664585546,-0.37227233057542852,0.5756873561485869,-0.5498221564286303,-0.12497591800121466,0,0,-0.82402828122765692,-0.45094102409165515,-0.20460122996056707,-2.6438207110954224,-1.5282080384544252,-14.27228560837079,-7.1050679956628002,13.9392418651295,-13.311255305379632,12.686628439351917,null,129.37771840011121,130.85959798534716,133.21121384455301,131.46993320857214,126.01026206487406,132.64076672046673]
[879,-4.1623708318836368,2.2725951434933571,0.45439771175603305,-4.2980167183857461,null,null,-4.1647355959389198,-2.550373135108932,1.7774431149064642,0.24094473962781179,1.4624511481118123,-1.8976055208090912,-0.26255265238241154,0.21583788234834556,9.3334877921898762E-2,0.32657656264599977,0.67622387313117782,-0.14584079744011547,-0.74309231124262964,7.9516839755266133E-2,-1.6442745620046599,0.26647574016724196,-0.30128990245796472,-1.814520942524561,-1.2583499620507692,9.9041450616410831,3.2711335170754694,2.0579068598043362,9.1466765313813578,4.038023043428062,null,138.0611190067668,142.8654111723377,140.98156973451412,138.39336582608581,134.63308008990407,135.83234070445855,null,null,-4.1647355959389198,-2.550373135108932,1.7774431149064642,0.24094473962781179,1.4624511481118123,-1.8976055208090912,-0.26255265238241154,0.21583788234834556,9.3334877921898762E-2,0.32657656264599977,0.67622387313117782,-0.14584079744011547,-0.74309231124262964,0,-1.6442745620046599,0,-0.30128990245796472,-1.814520942524561,-1.2583499620507692,9.9041450616410831,3.2711335170754694,2.0579068598043362,9.1466765313813578,4.038023043428062,null,138.0611190067668,142.94492801209296,141.06113572886875,138.74064687834621,134.98298358430202,136.19509455150597]
[880,8.4925412554924501E-2,1.6428779764184003,3.2979287614131803,-15.432433403703286,null,null,8.2560648499641634E-2,1.3671283485344399,0.60910602329809971,-4.7150367792534613,0.8001449652946887,-0.39708236088656856,-0.89226981945736838,0.64729783209376768,0.12627901848683853,-0.16112761962233746,9.8301458470171355E-2,0.79315870580292502,2.1004387384145176,-2.1513407593326539,0.55941181996440781,-0.81484587188567192,-0.81352905786894847,-0.22324173462626795,-12.392766647368308,10.009712269382129,-8.3610439181633645,10.897811043405834,-5.3227340067757343,23.083219914423665,null,128.42211942551151,130.36560639159819,127.81162522534267,132.1084398529793,128.9284758176077,127.53827274467717,null,null,8.2560648499641634E-2,1.3671283485344399,0.60910602329809971,-4.7150367792534613,0.8001449652946887,-0.39708236088656856,-0.89226981945736838,0.64729783209376768,0.12627901848683853,-0.16112761962233746,9.8301458470171355E-2,0.79315870580292502,0,-2.1513407593326539,0,-0.81484587188567192,-0.81352905786894847,-0.22324173462626795,-12.392766647368308,10.009712269382129,-8.3610439181633645,10.897811043405834,-5.3227340067757343,23.083219914423665,null,130.52255816392602,132.49246402492577,130.5243546317341,134.99095670814347,131.83528063144377,130.53404969611984]
[881,4.3422262224342507,2.2296303059358573,2.6952348762078593,-22.9462970216745,null,null,4.3398614583789676,0.40407057863056961,-0.73737619210922367,-1.795717337531157,1.7079027140284488,-2.3892941257477203,-0.30551748993991135,-0.80066692535438055,0.25430763180198168,-0.49842505319471542,-0.43875252954797306,0.7410064868888786,1.4977448532091966,0.40972188646352414,-1.8883694737708412,-0.38367157855515366,2.8674134728509539,-0.57580266299963689,-19.906630265339523,-20.900540499997451,8.0215614808814255,-9.9759405444713245,-11.803774756989977,17.05623901280461,null,124.286014174047,123.0354978733246,124.66698660333914,124.0310603825822,115.35490637810021,116.23787926003085,null,null,4.3398614583789676,0.40407057863056961,-0.73737619210922367,-1.795717337531157,1.7079027140284488,-2.3892941257477203,-0.30551748993991135,-0.80066692535438055,0.25430763180198168,-0.49842505319471542,-0.43875252954797306,0.7410064868888786,0,0,-1.8883694737708412,-0.38367157855515366,0,-0.57580266299963689,-19.906630265339523,-20.900540499997451,8.0215614808814255,-9.9759405444713245,-11.803774756989977,17.05623901280461,null,125.78375902725618,124.95480242975388,126.63869879266014,126.05809723080078,120.23788217024487,121.36920050734201]
[882,-4.1020869677507665,2.2105175140644979,-1.5130880562307478,-3.4316142379259764,null,null,-4.1044517318060496,-0.18372948458953467,-0.73095171609900278,0.14459351251461194,0.87020471649504916,-2.7069310048858068,-0.32463028181127074,-0.26241505684928557,0.26851191959628729,-0.33073426263442274,0.17821105686136729,-0.34869885683282575,-2.7105780792294105,0.94449049978567157,-1.3250650374662585,-0.77220808981316091,2.6386768446258047,0.28091006167354937,-0.39194748159099957,-4.8781929827936619,2.4341041240282024,-7.0580654477203399,-1.3581138913587636,-5.0226689618444329,null,139.85617135909598,139.7664092706911,141.30203353118463,138.97900353764294,132.41730770418047,132.29507714206824,null,null,-4.1044517318060496,-0.18372948458953467,-0.73095171609900278,0.14459351251461194,0.87020471649504916,-2.7069310048858068,-0.32463028181127074,-0.26241505684928557,0.26851191959628729,-0.33073426263442274,0.17821105686136729,-0.34869885683282575,-2.7105780792294105,0,-1.3250650374662585,-0.77220808981316091,0,0,-0.39194748159099957,-4.8781929827936619,2.4341041240282024,-7.0580654477203399,-1.3581138913587636,-5.0226689618444329,null,139.85617135909598,140.71089977047677,142.27238543414924,139.95912347578042,136.04445167312593,136.35976814556278]
[883,-0.74603313591503495,2.876905142157117,0.68621944596919915,-5.1014477850836375,null,null,-0.7483978999703178,2.8779152378572737,-1.4685488415376193,-1.875052831168023,1.4024812729093465,-1.1601335594873181,0.34175734628134835,-0.20956771082845327,-0.40270338929538241,-7.0991582649561735E-2,0.40486552067174975,7.6984016115378751E-2,-0.51127057702946355,-0.7961991077145234,-1.5927793525547518E-2,-3.1139578021677519,1.6548673894495711,1.9431497826906488,-2.0617810287486606,-6.9730602522615239,2.528789879991951,5.6904357857233734,4.1502750307827263,-9.0291950220001667,null,133.76375660937347,131.33854840254881,131.44844643122391,134.40534792512994,128.38301194889533,124.89985189807972,null,null,-0.7483978999703178,2.8779152378572737,-1.4685488415376193,-1.875052831168023,1.4024812729093465,-1.1601335594873181,0.34175734628134835,-0.20956771082845327,-0.40270338929538241,-7.0991582649561735E-2,0.40486552067174975,7.6984016115378751E-2,-0.51127057702946355,-0.7961991077145234,-1.5927793525547518E-2,-3.1139578021677519,0,0,-2.0617810287486606,-6.9730602522615239,2.528789879991951,5.6904357857233734,4.1502750307827263,-9.0291950220001667,null,133.76375660937347,131.33854840254881,131.44844643122391,134.40534792512994,130.03787933834491,128.54968341048573]
[884,0.55763725839059053,2.2189085242916846,2.7355013628960432,-6.7813748185232381,null,null,0.55527249433530768,-1.0753642148170537,-3.1054606817830552,-2.1149471758104079,-5.1877558406344315,4.0355946494373649,-0.31623927158408405,-0.34108029873863588,0.30710052227529561,-0.21630470206794072,1.073685769661445,0.73980981349397235,1.5380113398973805,1.0037467176546366,-1.7667121962212029,-2.4884662453333077,-3.6137761551727046,-1.2682965978893561,-3.7417080621882612,-9.026863024065749,11.13064425623198,-0.79453942870919603,29.902870589471959,5.6106545366770266,null,129.09493235111805,129.81491590994494,134.80384060584001,137.38578274232114,147.06568516661901,140.81690229625212,null,null,0.55527249433530768,-1.0753642148170537,-3.1054606817830552,-2.1149471758104079,-5.1877558406344315,4.0355946494373649,-0.31623927158408405,-0.34108029873863588,0.30710052227529561,-0.21630470206794072,1.073685769661445,0.73980981349397235,0,0,-1.7667121962212029,-2.4884662453333077,-3.6137761551727046,-1.2682965978893561,-3.7417080621882612,-9.026863024065749,11.13064425623198,-0.79453942870919603,29.902870589471959,5.6106545366770266,null,130.63294369101541,132.39893045170405,137.52398089941397,140.19896873870744,150.10765065589516,143.81838091037429]
[885,-2.0903919148697541,2.1009095007721701,0.6485604912921481,-8.643853110009605,null,null,-2.0927566789250371,-0.2530774215035046,-0.71727399560506822,-1.3519166802453904,0.40280042866451027,-1.2101027793356909,-0.43423829510359857,-5.5412914174430838E-2,-0.2383682252171373,0.31615505390129073,0.15732292276764959,-0.52941538286068424,-0.5489295317065146,-1.8634317032328245,0.13586561354448001,-0.45958955110061039,-0.75079742228480917,0.5513899643122735,-5.6041863536746277,2.1952906077083174,-1.1035383181113541,-2.1594167102477972,2.3945945963296036,-5.4354163062514491,null,134.65587005711643,137.64652310893203,136.94857522126975,137.22366566322486,134.64373107134361,132.00118835730399,null,null,-2.0927566789250371,-0.2530774215035046,-0.71727399560506822,-1.3519166802453904,0.40280042866451027,-1.2101027793356909,-0.43423829510359857,-5.5412914174430838E-2,-0.2383682252171373,0.31615505390129073,0.15732292276764959,-0.52941538286068424,-0.5489295317065146,-1.8634317032328245,0,-0.45958955110061039,-0.75079742228480917,0,-5.6041863536746277,2.1952906077083174,-1.1035383181113541,-2.1594167102477972,2.3945945963296036,-5.4354163062514491,null,134.65587005711643,137.64652310893203,137.08444083481422,137.36383016517138,134.78570953348043,132.6982142980653]
[886,-0.56510846965184081,3.0839728878766337,-0.54406854571045793,11.111342607294159,null,null,-0.56747323370712366,-0.45760077880087419,-2.4495204735940956,-0.71287748910549198,-3.3756140443566003,4.9434382837459934,0.54882509200086504,-8.25729250278191E-2,-0.23492272737349129,0.52027073687128578,-0.29055774900495379,0.10855499133872648,-1.7415585687091206,-8.9639169684710085E-2,0.94602830519342085,1.2671320468507812,7.2091805949322074E-2,1.796589254807563,14.151009363629136,-4.0269846915936114,-3.1275143447995943,2.7348321688340924,3.6556299648995556,4.635498631309436,null,135.0142969260192,136.48381308959074,137.40542267927518,135.34712343974263,136.58612760539052,125.44696155603854,null,null,-0.56747323370712366,-0.45760077880087419,-2.4495204735940956,-0.71287748910549198,-3.3756140443566003,4.9434382837459934,0.54882509200086504,-8.25729250278191E-2,-0.23492272737349129,0.52027073687128578,-0.29055774900495379,0.10855499133872648,-1.7415585687091206,-8.9639169684710085E-2,0,0,0,0,14.151009363629136,-4.0269846915936114,-3.1275143447995943,2.7348321688340924,3.6556299648995556,4.635498631309436,null,135.0142969260192,136.48381308959074,138.35145098446858,137.58594043030163,139.00319396276507,129.59367461655569]
[887,4.2108427902953842,2.8508754942737951,2.6441479967046129,0.15072846435651988,null,null,4.2084780262401011,-2.4480382418517879,-5.3366620067493482,1.9466392790619573,-2.6851436592415321,-0.88100554882012339,0.31572769839802639,-1.5065973199848044,0.37173363602411191,6.8164748590902491E-2,-0.11027847915411115,-0.65245922426459169,1.4466579737059502,0.87722815642486474,-0.6388588924884766,1.0059305209402032,-0.9066369324648974,-2.1949131209571746,3.1903952206914967,-20.494281930711651,17.928034471065292,-1.3639056798430507,2.0112796488483884,-1.207297982185461,null,125.27000980672621,126.32347439371421,133.18548058418546,127.17095885098031,128.30157016696091,127.65284765393102,null,null,4.2084780262401011,-2.4480382418517879,-5.3366620067493482,1.9466392790619573,-2.6851436592415321,-0.88100554882012339,0.31572769839802639,-1.5065973199848044,0.37173363602411191,6.8164748590902491E-2,-0.11027847915411115,-0.65245922426459169,0,0,-0.6388588924884766,0,-0.9066369324648974,-2.1949131209571746,3.1903952206914967,-20.494281930711651,17.928034471065292,-1.3639056798430507,2.0112796488483884,-1.207297982185461,null,126.71666778043215,128.69071076425115,135.73710553814422,130.71910872378695,131.99844734209171,131.42798589813924]
[888,2.4327257651737225E-2,2.3174890279519764,2.4253937933621845,-2.0760551393783264,null,null,2.1962493596454351E-2,-7.9604822073835402E-2,2.0276924862859806E-2,2.2668380360831653,-0.37257334154025212,0.42948330130852896,-0.21765876792379224,6.4580567517865006E-2,0.16158870642690504,0.32787865796301352,-0.29220202081973978,0.36589802959504691,1.2279037703635218,-0.39880469885083292,0.60549618239458036,-0.19069339788553807,-0.67078842441127018,1.8390449173821244,0.96361161695665043,0.84098301331406367,4.5565999680150728,-4.6578381254248846,-7.650770461711252,5.1070012392880111,null,130.24776373324212,131.60309743585194,129.84057254283758,124.96072679145951,122.5575312661917,117.36750819767784,null,null,2.1962493596454351E-2,-7.9604822073835402E-2,2.0276924862859806E-2,2.2668380360831653,-0.37257334154025212,0.42948330130852896,-0.21765876792379224,6.4580567517865006E-2,0.16158870642690504,0.32787865796301352,-0.29220202081973978,0.36589802959504691,0,-0.39880469885083292,0,-0.19069339788553807,-0.67078842441127018,0,0.96361161695665043,0.84098301331406367,4.5565999680150728,-4.6578381254248846,-7.650770461711252,5.1070012392880111,null,131.47566750360565,132.85720620974143,131.72361431372298,126.83575021121538,124.46305438397938,121.14641767474131]
[889,0.71940206333115087,3.0299438346319367,3.4802552324165514E-2,4.4636109206518721,null,null,0.71703729927586801,-3.3968163580282855,-0.53853513450367507,-1.1725975263510089,1.0170850955940935,-0.606292917302232,0.49479603875616807,-5.3419655280459999E-2,-0.27176847156101047,0.20491464703470674,0.13971007394729762,0.64639192237745879,-1.1626874706744972,-1.7905785289131713,-1.7481997903107396,0.20606539460140594,1.5983230561285495,-0.81679581004927293,7.5032776769868494,6.4449691495984984,-8.5220675879879195,3.5840724729989106,-1.4816860983793592,9.0321095046074458,null,132.62104081219994,139.87345718501268,140.80828405411856,140.12366918984256,134.35673350084778,133.81818892838243,null,null,0.71703729927586801,-3.3968163580282855,-0.53853513450367507,-1.1725975263510089,1.0170850955940935,-0.606292917302232,0.49479603875616807,-5.3419655280459999E-2,-0.27176847156101047,0.20491464703470674,0.13971007394729762,0.64639192237745879,-1.1626874706744972,-1.7905785289131713,-1.7481997903107396,0,0,-0.81679581004927293,7.5032776769868494,6.4449691495984984,-8.5220675879879195,3.5840724729989106,-1.4816860983793592,9.0321095046074458,null,132.62104081219994,139.87345718501268,140.80828405411856,140.32973458444397,136.16250140105097,135.68046406548171]
[890,0.58645065473994318,1.8555005054987506,2.3043435845608728,-9.2553676586463371,null,null,0.58408589068466032,1.8967877520860545,-4.683523631035281,-4.605097943276915,-3.5426861876532105,1.3558149707900133,-0.6796472903770181,0.37149328611495447,-1.1352158482669257,-0.7738986778889072,0.29803951384940275,0.49132130830530985,1.1068535615622102,-0.14996739367526501,0.41488389521561464,-2.4197160810643012,0.915382092788386,1.3171697881000277,-6.2157009023113599,6.9373318540130153,-20.922865735898927,2.249631903043551,-3.2446873044860909,3.7874899295176481,null,129.02064996230163,127.94949110906194,130.94913298116606,136.06016439877951,137.55137257269899,132.05684758804108,null,null,0.58408589068466032,1.8967877520860545,-4.683523631035281,-4.605097943276915,-3.5426861876532105,1.3558149707900133,-0.6796472903770181,0.37149328611495447,-1.1352158482669257,-0.7738986778889072,0.29803951384940275,0.49132130830530985,0,-0.14996739367526501,0,-2.4197160810643012,0,0,-6.2157009023113599,6.9373318540130153,-20.922865735898927,2.249631903043551,-3.2446873044860909,3.7874899295176481,null,130.12750352386382,129.06150911822544,132.53714142025962,137.73559535562865,140.23470268474654,136.08431437437781]
[891,-1.293324934127168,2.9780882769948853,-0.30868021717336269,11.635835771453277,null,null,-1.2956896981824508,-1.226409549162689,-0.93716746038271892,0.70630782659303804,-2.1109587642927226,1.1639626451627876,0.44294048111911666,0.23740503973886984,-0.42849506697089668,0.64737968991681782,-0.46038248382525815,-0.78499471869821758,-1.5061702401720254,-1.6355647425091149,0.81699028344561508,1.6327317279625362,-1.5486425552756695,2.5874281576848026,14.675502527788254,-0.7323763656743143,5.9778147888566773,9.2890097820306465,-8.0024309982092987,-13.575181990137153,null,135.65004484514364,140.1894509720602,138.91531593507344,134.72213736003684,135.52449063961132,127.30611745449357,null,null,-1.2956896981824508,-1.226409549162689,-0.93716746038271892,0.70630782659303804,-2.1109587642927226,1.1639626451627876,0.44294048111911666,0.23740503973886984,-0.42849506697089668,0.64737968991681782,-0.46038248382525815,-0.78499471869821758,-1.5061702401720254,-1.6355647425091149,0,0,-1.5486425552756695,0,14.675502527788254,-0.7323763656743143,5.9778147888566773,9.2890097820306465,-8.0024309982092987,-13.575181990137153,null,135.65004484514364,140.1894509720602,139.73230621851906,137.18337011507805,138.06538231948343,132.43310186182504]
[892,-0.87130879091525959,3.5011253306016075,0.40415711458676995,18.342791986813086,null,null,-0.87367355497054244,-1.903326685209435,-3.8829981909229386E-2,-1.8035109259643403,4.3983903115174394,0.61623165662455148,0.9659775347258388,-0.45936426475998404,0.25019869942237838,-0.28663069279287967,0.15069377885389823,-0.5843671458816786,-0.79333290841189275,-6.7209677009214763E-2,-2.1871087442126931,1.4131625952267628,-0.32826703459706363,1.6219726465262809,21.382458743148064,-4.3235448343485778,13.828422567069897,-2.6640730947016817,-5.1566875945970452,-2.0145716066591022,null,135.03295824518318,137.98760984660063,139.34028319025973,137.62676353170946,129.35604171335035,123.05677895450529,null,null,-0.87367355497054244,-1.903326685209435,-3.8829981909229386E-2,-1.8035109259643403,4.3983903115174394,0.61623165662455148,0.9659775347258388,-0.45936426475998404,0.25019869942237838,-0.28663069279287967,0.15069377885389823,-0.5843671458816786,-0.79333290841189275,-6.7209677009214763E-2,-2.1871087442126931,0,-0.32826703459706363,0,21.382458743148064,-4.3235448343485778,13.828422567069897,-2.6640730947016817,-5.1566875945970452,-2.0145716066591022,null,135.03295824518318,137.98760984660063,139.34028319025973,139.03992612693622,130.73334451910102,126.06544993697297]
[893,2.2844139874631479,3.0795153992909015,2.1152744775929526,1.7298025233936234,null,null,2.2820492234078649,-1.9388217937956982,1.1376231040059246,9.1894960398520464E-2,1.9657341011908418,0.5808320087882668,0.54436760341513279,-0.47320861355906718,-0.19062883124613128,0.40754363910016655,-0.41026422466684087,-0.63442596385400662,0.91778445459428992,0.31552610289538907,0.33493115507129789,0.94686926248849135,1.530983314653823,0.95996067886302106,4.7694692797286002,-12.175088116368403,-4.4340326597613746,5.716902792323352,-13.076152504945842,-12.634796369774884,null,128.53844016781449,130.91357307358305,127.49949076183478,124.31277248774241,116.6973918692028,110.95725703824431,null,null,2.2820492234078649,-1.9388217937956982,1.1376231040059246,9.1894960398520464E-2,1.9657341011908418,0.5808320087882668,0.54436760341513279,-0.47320861355906718,-0.19062883124613128,0.40754363910016655,-0.41026422466684087,-0.63442596385400662,0,0,0,0,0,0,4.7694692797286002,-12.175088116368403,-4.4340326597613746,5.716902792323352,-13.076152504945842,-12.634796369774884,null,129.45622462240877,132.17911272462626,129.10515543998247,126.8939919528262,120.78929243544781,116.03645231784306]
[894,-4.2575248222503363,2.280469887196908,-2.073741547706327,-7.3325273367253789,null,null,-4.2598895863056194,3.6853221410907979,0.66634720189317509,1.4942425696165709,-0.99800202622030953,3.4684919412242565,-0.25467790867886064,4.444057337402807E-2,0.84642498655287302,0.75270762344895648,0.12991939226406979,-3.496714021163827E-2,-3.2712315707049897,0.44764617147151009,-0.96370045739117727,-9.3188422363882362E-2,0.41038478921364629,1.0641012222517214,-4.2928605803904016,-17.077493896273186,15.761947233623218,7.3347478146512071,-3.1657256076631763,7.4630180483246242,null,140.74011271772471,136.26372434849426,136.19324857559016,132.76943051719621,130.81078050768764,122.17696707136878,null,null,-4.2598895863056194,3.6853221410907979,0.66634720189317509,1.4942425696165709,-0.99800202622030953,3.4684919412242565,-0.25467790867886064,4.444057337402807E-2,0.84642498655287302,0.75270762344895648,0.12991939226406979,-3.496714021163827E-2,-3.2712315707049897,0,-0.96370045739117727,-9.3188422363882362E-2,0,0,-4.2928605803904016,-17.077493896273186,15.761947233623218,7.3347478146512071,-3.1657256076631763,7.4630180483246242,null,140.74011271772471,136.71137051996575,136.64937782834321,133.22891106859063,131.69296043568738,124.10969293432906]
[895,2.7341159316678523,2.4753757515902368,0.90322525244154317,-3.6995448513700961,null,null,2.7317511676125692,-3.879872740383782,0.90010602699630005,4.5998677953979481,-4.6785396222144877,1.1563900827608371,-5.9772044285531845E-2,-0.82675665096978213,-0.32520445682104038,0.54434206930197071,-0.56451327134965368,-0.16328116476141252,-0.29426477055711953,-0.86040034272784238,0.81445470499625205,0.81193262425986079,-1.1678923219271455,2.98575253739107,-0.65987809503511929,-5.9513916536317399,-6.9423293074930061,15.893140310294742,-0.39395329315955108,-0.13513463710873719,null,128.40888831420295,134.15013122537454,130.40653228701632,121.92996463576368,125.14777599063299,117.30593464680581,null,null,2.7317511676125692,-3.879872740383782,0.90010602699630005,4.5998677953979481,-4.6785396222144877,1.1563900827608371,-5.9772044285531845E-2,-0.82675665096978213,-0.32520445682104038,0.54434206930197071,-0.56451327134965368,-0.16328116476141252,-0.29426477055711953,-0.86040034272784238,0,0,-1.1678923219271455,0,-0.65987809503511929,-5.9513916536317399,-6.9423293074930061,15.893140310294742,-0.39395329315955108,-0.13513463710873719,null,128.40888831420295,134.15013122537454,131.22098699201257,123.53669747306121,126.84881433410439,122.00228940519264]
[896,0.69904293700250442,2.5547633653658095,2.6438973765282272,-13.491751934101258,null,null,0.69667817294722156,1.259428070257423,1.1408863926477855,1.4789188071377861,0.213483746388961,-3.7797961555450796,1.9615569490040841E-2,-0.29519947556005111,-4.4007413533779349E-2,-5.3664867876614508E-2,0.28691908347942574,8.9457796645616039E-2,1.4464073535295645,7.1143555270556824E-2,-1.3047758001462579,1.1241143818661623,0.31860550749137539,-0.21709716088701148,-10.45208517776628,-1.5808154299194173,5.8992978001108387,4.6054038793504528,13.32950545045021,13.428318379981384,null,129.42928026438912,128.10547227032174,126.4992501961547,120.81437579912577,117.33475974816639,118.93490765911669,null,null,0.69667817294722156,1.259428070257423,1.1408863926477855,1.4789188071377861,0.213483746388961,-3.7797961555450796,1.9615569490040841E-2,-0.29519947556005111,-4.4007413533779349E-2,-5.3664867876614508E-2,0.28691908347942574,8.9457796645616039E-2,0,0,-1.3047758001462579,0,0,-0.21709716088701148,-10.45208517776628,-1.5808154299194173,5.8992978001108387,4.6054038793504528,13.32950545045021,13.428318379981384,null,130.87568761791869,129.62939818963204,128.0315678498979,123.47028567112635,120.35204650859923,122.13072906954926]
[897,-1.3357741262686964,2.5725422892486498,2.1385857174211496,1.078615129256701,null,null,-1.3381388903239793,4.4215696979349532,-3.380900187382236E-2,0.75456126789499545,0.3496984638546774,1.8236741813568282,3.7394493372881144E-2,0.9085474751317526,0.10693046575541976,0.17062056784816537,0.33950068503427344,-0.30429143884882537,0.94109569442248686,-0.80488942395797514,1.9874362586659808,0.91361436508847316,0.69364761850914314,-0.18606103053311429,4.1182818855916778,13.670765705062076,-8.315046039111829,-2.4222272851708806,-0.65391693291822328,-19.581227007790616,null,{"$f":"S$53*(1+(T$55+N965)/100)*((1-S$62)+S$62*((1+(T$57+Z965)/100)))/(1+(T$54+H965)/100)-(T$56+T965)+T$58","v":132.73054773094898},{"$f":"AG965*(1+(U$55+O965)/100)*((1-T$62)+T$62*((1+(U$57+AA965)/100)))/(1+(U$54+I965)/100)-(U$56+U965)+U$58","v":129.80814401608077},{"$f":"AH965*(1+(V$55+P965)/100)*((1-U$62)+U$62*((1+(V$57+AB965)/100)))/(1+(V$54+J965)/100)-(V$56+V965)+V$58","v":126.63069827098491},{"$f":"AI965*(1+(W$55+Q965)/100)*((1-V$62)+V$62*((1+(W$57+AC965)/100)))/(1+(W$54+K965)/100)-(W$56+W965)+W$58","v":122.33190920806696},{"$f":"AJ965*(1+(X$55+R965)/100)*((1-W$62)+W$62*((1+(X$57+AD965)/100)))/(1+(X$54+L965)/100)-(X$56+X965)+X$58","v":118.39850250922032},{"$f":"AK965*(1+(Y$55+S965)/100)*((1-X$62)+X$62*((1+(Y$57+AE965)/100)))/(1+(Y$54+M965)/100)-(Y$56+Y965)+Y$58","v":112.75729527287048},null,null,-1.3381388903239793,4.4215696979349532,-3.380900187382236E-2,0.75456126789499545,0.3496984638546774,1.8236741813568282,3.7394493372881144E-2,0.9085474751317526,0.10693046575541976,0.17062056784816537,0.33950068503427344,-0.30429143884882537,0,-0.80488942395797514,0,0,0,-0.18606103053311429,4.1182818855916778,13.670765705062076,-8.315046039111829,-2.4222272851708806,-0.65391693291822328,-19.581227007790616,null,133.67164342537146,130.73573861422534,129.56306806339512,126.20411801607246,123.02345165644653,117.37179316918227]
[898,0.48008944165520007,2.5209192025368505,-7.1179337022788447E-2,-7.2697307768176582,null,null,{"$f":"IF($B$42=\"On\",$B966-$D$15,0)","v":0.47772467759991721},{"$f":"IF($B$42=\"On\",$B1966-$D$15,0)","v":2.1318586911169453},{"$f":"IF($B$42=\"On\",$B2966-$D$15,0)","v":-0.24868168280629221},{"$f":"IF($B$42=\"On\",$B3966-$D$15,0)","v":-0.45471331976777279},{"$f":"IF($B$42=\"On\",$B4966-$D$15,0)","v":0.23023393834991623},{"$f":"IF($B$42=\"On\",$B5966-$D$15,0)","v":0.42183677509769252},{"$f":"IF($B$43=\"On\",$C966-$D$16,0)","v":-1.4228593338918127E-2},{"$f":"IF($B$43=\"On\",$C1966-$D$16,0)","v":-0.13985882436027897},{"$f":"IF($B$43=\"On\",$C2966-$D$16,0)","v":0.56817861705619732},{"$f":"IF($B$43=\"On\",$C3966-$D$16,0)","v":-6.1666697544703108E-2},{"$f":"IF($B$43=\"On\",$C4966-$D$16,0)","v":0.22461005277664903},{"$f":"IF($B$43=\"On\",$C5966-$D$16,0)","v":-0.61056414848590856},{"$f":"IF($B$44=\"On\",$D966-$D$17,0)","v":-1.2686693600214511},{"$f":"IF($B$44=\"On\",$D1966-$D$17,0)","v":-0.69636472876098099},{"$f":"IF($B$44=\"On\",$D2966-$D$17,0)","v":-0.5560724190912778},{"$f":"IF($B$44=\"On\",$D3966-$D$17,0)","v":0.83981682562325144},{"$f":"IF($B$44=\"On\",$D4966-$D$17,0)","v":0.88549944628349664},{"$f":"IF($B$44=\"On\",$D5966-$D$17,0)","v":0.96428631958677391},{"$f":"IF($B$45=\"On\",$E966-$D$18,0)","v":-4.2300640204826809},{"$f":"IF($B$45=\"On\",$E1966-$D$18,0)","v":-9.9113402035247908},{"$f":"IF($B$45=\"On\",$E2966-$D$18,0)","v":14.370652057492343},{"$f":"IF($B$45=\"On\",$E3966-$D$18,0)","v":3.1756069415688422},{"$f":"IF($B$45=\"On\",$E4966-$D$18,0)","v":-3.0771957584804732},{"$f":"IF($B$45=\"On\",$E5966-$D$18,0)","v":-5.7669832404816113},null,132.39367579022047,130.92269713246623,131.19288153250534,128.29247988298695,124.26625917185982,118.79726088708279,null,null,{"$f":"IF($B$42=\"On\",MIN($B966-$D$15,$D$42),0)","v":0.47772467759991721},{"$f":"IF($B$42=\"On\",MIN($B1966-$D$15,$D$42),0)","v":2.1318586911169453},{"$f":"IF($B$42=\"On\",MIN($B2966-$D$15,$D$42),0)","v":-0.24868168280629221},{"$f":"IF($B$42=\"On\",MIN($B3966-$D$15,$D$42),0)","v":-0.45471331976777279},{"$f":"IF($B$42=\"On\",MIN($B4966-$D$15,$D$42),0)","v":0.23023393834991623},{"$f":"IF($B$42=\"On\",MIN($B5966-$D$15,$D$42),0)","v":0.42183677509769252},{"$f":"IF($B$43=\"On\",MAX($C966-$D$16,$D$43),0)","v":-1.4228593338918127E-2},{"$f":"IF($B$43=\"On\",MAX($C1966-$D$16,$D$43),0)","v":-0.13985882436027897},{"$f":"IF($B$43=\"On\",MAX($C2966-$D$16,$D$43),0)","v":0.56817861705619732},{"$f":"IF($B$43=\"On\",MAX($C3966-$D$16,$D$43),0)","v":-6.1666697544703108E-2},{"$f":"IF($B$43=\"On\",MAX($C4966-$D$16,$D$43),0)","v":0.22461005277664903},{"$f":"IF($B$43=\"On\",MAX($C5966-$D$16,$D$43),0)","v":-0.61056414848590856},{"$f":"IF($B$44=\"On\",MIN($D966-$D$17,$D$44),0)","v":-1.2686693600214511},{"$f":"IF($B$44=\"On\",MIN($D1966-$D$17,$D$44),0)","v":-0.69636472876098099},{"$f":"IF($B$44=\"On\",MIN($D2966-$D$17,$D$44),0)","v":-0.5560724190912778},{"$f":"IF($B$44=\"On\",MIN($D3966-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D4966-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D5966-$D$17,$D$44),0)","v":0},{"$f":"IF($B$45=\"On\",MAX($E966-$D$18,$D$45),0)","v":-4.2300640204826809},{"$f":"IF($B$45=\"On\",MAX($E1966-$D$18,$D$45),0)","v":-9.9113402035247908},{"$f":"IF($B$45=\"On\",MAX($E2966-$D$18,$D$45),0)","v":14.370652057492343},{"$f":"IF($B$45=\"On\",MAX($E3966-$D$18,$D$45),0)","v":3.1756069415688422},{"$f":"IF($B$45=\"On\",MAX($E4966-$D$18,$D$45),0)","v":-3.0771957584804732},{"$f":"IF($B$45=\"On\",MAX($E5966-$D$18,$D$45),0)","v":-5.7669832404816113},null,{"$f":"S$53*(1+(T$55+AU966)/100)*((1-S$62)+S$62*((1+(T$57+BG966)/100)))/(1+(T$54+AO966)/100)-(T$56+BA966)+T$58","v":132.39367579022047},{"$f":"BN966*(1+(U$55+AV966)/100)*((1-T$62)+T$62*((1+(U$57+BH966)/100)))/(1+(U$54+AP966)/100)-(U$56+BB966)+U$58","v":130.92269713246623},{"$f":"BO966*(1+(V$55+AW966)/100)*((1-U$62)+U$62*((1+(V$57+BI966)/100)))/(1+(V$54+AQ966)/100)-(V$56+BC966)+V$58","v":131.19288153250534},{"$f":"BP966*(1+(W$55+AX966)/100)*((1-V$62)+V$62*((1+(W$57+BJ966)/100)))/(1+(W$54+AR966)/100)-(W$56+BD966)+W$58","v":129.1322967086102},{"$f":"BQ966*(1+(X$55+AY966)/100)*((1-W$62)+W$62*((1+(X$57+BK966)/100)))/(1+(X$54+AS966)/100)-(X$56+BE966)+X$58","v":126.00444451989196},{"$f":"BR966*(1+(Y$55+AZ966)/100)*((1-X$62)+X$62*((1+(Y$57+BL966)/100)))/(1+(Y$54+AT966)/100)-(Y$56+BF966)+Y$58","v":121.51448952702366}]
[{"$f":"A966+1","v":899},-0.74460874679888134,2.4541884684324242,1.6420950816193796,-3.541862121310575,null,null,-0.74697351085416419,1.7577055072751848,1.3990696427211256,2.1947646854572391,2.2184214905088369,2.4975176417813825,-8.0959327443344442E-2,0.20319678404688579,0.20368950886901915,-0.32140956266237986,0.41112425930815277,0.42399925236258351,0.44460505862071686,0.65901765150293623,2.6244155411921315,-2.6179412024925712,0.81815742922088264,0.24150738589331677,-0.50219536497559814,9.8486791061498984,0.12400002040891689,-14.392971213340271,-2.0550879558195656,3.8746419828537899,null,132.25526863753282,130.35336184851121,124.8151767862138,121.68815676125888,115.47645000350862,109.47660501435327,null,null,-0.74697351085416419,1.7577055072751848,1.3990696427211256,2.1947646854572391,2.2184214905088369,2.4975176417813825,-8.0959327443344442E-2,0.20319678404688579,0.20368950886901915,-0.32140956266237986,0.41112425930815277,0.42399925236258351,0,0,0,-2.6179412024925712,0,0,-0.50219536497559814,9.8486791061498984,0.12400002040891689,-14.392971213340271,-2.0550879558195656,3.8746419828537899,null,132.69987369615353,131.45893513621388,128.55112513334919,125.38736951706463,119.98509818264878,114.21900564893424]
[900,2.2793098525037938,3.2896956761647482,-0.17403702590807857,6.6232074393741982,null,null,2.2769450884485107,1.4946164723172375,-2.709852041128785,-0.77708910468638448,1.6444775631036035,-0.17901559483203566,0.75454788028897957,0.36116707400471615,-0.30693288721922141,0.35588850822311446,0.41538380626564742,-2.4851126246271171E-2,-1.3715270489067413,0.52068317291010224,0.79198918070492419,-1.622409283975895,1.3326669080460238,-1.6092957619324035,9.6628741957091755,4.8532185559093985,1.6113928176702981,8.7259349453984552,10.603953670813919,-6.6240285929097276,null,131.09993608028532,129.87266974532386,130.94516952316189,131.47311689193154,125.45981993597779,124.05448953690099,null,null,2.2769450884485107,1.4946164723172375,-2.709852041128785,-0.77708910468638448,1.6444775631036035,-0.17901559483203566,0.75454788028897957,0.36116707400471615,-0.30693288721922141,0.35588850822311446,0.41538380626564742,-2.4851126246271171E-2,-1.3715270489067413,0,0,-1.622409283975895,0,-1.6092957619324035,9.6628741957091755,4.8532185559093985,1.6113928176702981,8.7259349453984552,10.603953670813919,-6.6240285929097276,null,131.09993608028532,130.39335291823394,132.27981588064878,132.8426538056797,128.16646136965346,126.8160381709048]
[901,-1.6482868609654249,2.0459305242990107,1.7252423485764765,-0.16309707123415995,null,null,-1.6506516250207077,1.4206239754399952,-2.8721344847327592,-1.3573360833806944,-3.886451140543937,2.2577980375323716,-0.48921727157675798,0.84738460330450982,-0.1698607551858311,-0.85639412867731046,-0.36129637920389923,-0.49467255179145342,0.52775232557781382,-0.13442401770291301,0.73406793300994178,-0.56603726731182546,-0.79707592383027404,0.87937130510626371,2.8765696851008169,15.220961951594923,-0.83966046631364932,-17.171432592680361,-7.6325251891571231,-8.3188629531530029,null,132.88774305681693,133.06027056196828,134.74016994821116,133.48014263520309,136.13536259493094,128.56817554609972,null,null,-1.6506516250207077,1.4206239754399952,-2.8721344847327592,-1.3573360833806944,-3.886451140543937,2.2577980375323716,-0.48921727157675798,0.84738460330450982,-0.1698607551858311,-0.85639412867731046,-0.36129637920389923,-0.49467255179145342,0,-0.13442401770291301,0,-0.56603726731182546,-0.79707592383027404,0,2.8765696851008169,15.220961951594923,-0.83966046631364932,-17.171432592680361,-7.6325251891571231,-8.3188629531530029,null,133.41549538239474,133.59541458294123,136.03363505708026,134.79944618551622,137.52350526086315,130.82418653654514]
[902,0.20515584629550537,2.6523802345068925,2.0197334922892467,5.2885349288072252,null,null,0.20279108224022249,-1.5382030494097352,2.337169837262111,-4.0100736813799607,1.8845416234483903,1.4443422484230881,0.11723243863112387,-0.49824147426280296,0.12863456798264972,-0.82669950304056039,-0.14659021876085898,-0.58877435458361216,0.82224346929058401,0.49014566033241835,0.27689072876492382,-0.77536197451474909,0.97056844052399249,0.59154361021075275,8.3282016851422025,-13.462091850918544,-0.75786631232526736,-2.1078506174803722,2.6999343673088845,-9.7439148790615562,null,130.84181490328959,132.54330063132036,128.05921434295459,130.47189160601278,123.80331713541356,117.48565887762418,null,null,0.20279108224022249,-1.5382030494097352,2.337169837262111,-4.0100736813799607,1.8845416234483903,1.4443422484230881,0.11723243863112387,-0.49824147426280296,0.12863456798264972,-0.82669950304056039,-0.14659021876085898,-0.58877435458361216,0,0,0,-0.77536197451474909,0,0,8.3282016851422025,-13.462091850918544,-0.75786631232526736,-2.1078506174803722,2.6999343673088845,-9.7439148790615562,null,131.66405837258017,133.88091949498818,129.66776197089141,132.1577515932623,126.45210428319169,120.72242953081734]
[903,2.4813938988160098,2.6789737040668555,0.77330940882503696,1.5582352520832958,null,null,2.4790291347607267,1.7639383041634047,2.1059047652834999,-2.6699620884782855,-1.1809431982325473,-0.67610885544357802,0.14382590819108687,0.18953645965806176,0.86611387783345828,-0.54404579431301348,0.17811212722707026,3.8439570984517779E-2,-0.42418061417362574,1.2695212279566741,-0.21837359351112995,-1.3858927683230076,1.7507310845155684,8.8534768579342504E-2,4.5979020084182727,1.988852525787234,21.44019900145172,-16.245630710378549,5.9128771183209166,1.5259497426656883,null,129.11990179057216,126.56864515890078,123.79368836733634,125.20521530517398,121.99837198513549,119.51732641800528,null,null,2.4790291347607267,1.7639383041634047,2.1059047652834999,-2.6699620884782855,-1.1809431982325473,-0.67610885544357802,0.14382590819108687,0.18953645965806176,0.86611387783345828,-0.54404579431301348,0.17811212722707026,3.8439570984517779E-2,-0.42418061417362574,0,-0.21837359351112995,-1.3858927683230076,0,0,4.5979020084182727,1.988852525787234,21.44019900145172,-16.245630710378549,5.9128771183209166,1.5259497426656883,null,129.11990179057216,127.83816638685745,125.06945947539117,126.52780782118673,125.11025748847078,122.79853450639372]
[904,-1.4842508301859194,1.5373810408972501,2.0863509360408306,-18.407482565958187,null,null,-1.4866155942412023,2.5133278238472805,3.1309488792559046,-0.48191532458926045,-0.66386166047862827,-2.7599840323024187,-0.99776675497851852,0.88961194314907344,0.34883656052613299,-0.43671861203559681,0.21822964694216473,-0.52117176320833014,0.88886091304216786,2.7853864861220736,1.810918687918198,0.352861034782463,-0.29616308488504184,1.0471250758517359,-15.36781580962321,12.456350815959286,2.314541857175306,-15.200854607634824,4.4016439145865407,-22.895254949262828,null,131.63094514472758,127.50748477249059,120.81420974921056,117.79056640838814,115.83909629358827,114.09689523360784,null,null,-1.4866155942412023,2.5133278238472805,3.1309488792559046,-0.48191532458926045,-0.66386166047862827,-2.7599840323024187,-0.99776675497851852,0.88961194314907344,0.34883656052613299,-0.43671861203559681,0.21822964694216473,-0.52117176320833014,0,0,0,0,-0.29616308488504184,0,-15.36781580962321,12.456350815959286,2.314541857175306,-15.200854607634824,4.4016439145865407,-22.895254949262828,null,132.51980605776973,131.18500753901532,126.26613984910946,123.67870048046954,121.87014651089521,121.42834332756145]
[905,2.0125674967030363,2.6924054453910702,-0.22022947019251826,-3.1556739048082276,null,null,2.0102027326477532,1.2161929027711849,0.29643550222893156,-0.41384702426156889,1.3779716534570525,0.4597112148854795,0.15725764951530152,-0.16085636389497759,7.0561566813032606E-2,0.10142108684485907,-0.84027689524198124,-0.71907065893822875,-1.417719493191181,0.34402264476971278,0.46104123137439279,1.3605639536994043,7.511852846967737E-2,2.7239534444049252,-0.11600714847325078,-4.2191202808911665,1.714953632324125,-0.55245543589682722,-13.4566723035527,-9.2971949580432458,null,130.73774554369879,129.37475689435229,127.23976800293917,123.89761390687733,117.92595460789948,110.47328492526013,null,null,2.0102027326477532,1.2161929027711849,0.29643550222893156,-0.41384702426156889,1.3779716534570525,0.4597112148854795,0.15725764951530152,-0.16085636389497759,7.0561566813032606E-2,0.10142108684485907,-0.84027689524198124,-0.71907065893822875,-1.417719493191181,0,0,0,0,0,-0.11600714847325078,-4.2191202808911665,1.714953632324125,-0.55245543589682722,-13.4566723035527,-9.2971949580432458,null,130.73774554369879,129.71877953912198,128.0499971687357,126.08455600481859,120.17407240953565,115.46119820459356]
[906,4.2923323029733762,3.1303957184000462,0.73132015622805324,15.125885712021187,null,null,4.2899675389180931,-3.8782540458940176,-1.7977893529505016,-0.54552055022911194,-1.530092324468326,0.29170481242596885,0.5952479225242775,-0.56249195197387114,-0.55186391683367875,-0.58269008947181855,-0.6269150866666886,-8.8847726012480255E-2,-0.46616986677060945,-1.1920962268239197,0.51717151483353319,1.2869485240436238,1.675390760311811,-1.1448376303554821,18.165552468356164,2.4688983072676205,-14.083555051643891,3.6555380656738716,-8.3252537157780537,-10.620873410210939,null,127.42742594737804,133.79450745275093,133.6959536620061,129.82724601647499,126.25111735422173,123.72033862058639,null,null,4.2899675389180931,-3.8782540458940176,-1.7977893529505016,-0.54552055022911194,-1.530092324468326,0.29170481242596885,0.5952479225242775,-0.56249195197387114,-0.55186391683367875,-0.58269008947181855,-0.6269150866666886,-8.8847726012480255E-2,-0.46616986677060945,-1.1920962268239197,0,0,0,-1.1448376303554821,18.165552468356164,2.4688983072676205,-14.083555051643891,3.6555380656738716,-8.3252537157780537,-10.620873410210939,null,127.42742594737804,133.79450745275093,134.21312517683964,131.6388546087112,129.78285174620009,127.30477862058844]
[907,-8.2109688315053456E-2,2.5122993008375349,1.0221639486995111,-3.8445546209231933,null,null,-8.4474452370336323E-2,-7.9628436303986708E-2,4.4585699261571143,0.61538148342670007,2.4910616565201336,0.86622767199563699,-2.2848495038233718E-2,-6.5715387647818702E-2,1.2504457064780836,6.1024874967533282E-2,0.91170624105305587,-2.9229810420713154E-2,-0.17532607429915159,-0.25615804140122844,-1.7003105746847405,-0.12002038891602251,-1.8691116283478859E-2,0.69023185122722008,-0.80488786458821648,4.5167198464506253,19.591252639550195,11.680808627876512,5.2932654115762894,-8.466562912730744,null,132.04687823843545,133.12708474820516,129.36839968036452,126.16682385695313,121.05900032525888,115.99477867443716,null,null,-8.4474452370336323E-2,-7.9628436303986708E-2,4.4585699261571143,0.61538148342670007,2.4910616565201336,0.86622767199563699,-2.2848495038233718E-2,-6.5715387647818702E-2,1.2504457064780836,6.1024874967533282E-2,0.91170624105305587,-2.9229810420713154E-2,-0.17532607429915159,-0.25615804140122844,-1.7003105746847405,-0.12002038891602251,-1.8691116283478859E-2,0,-0.80488786458821648,4.5167198464506253,19.591252639550195,11.680808627876512,5.2932654115762894,-8.466562912730744,null,132.04687823843545,133.12708474820516,129.36839968036452,126.16682385695313,121.05900032525888,116.68501052566438]
[908,-2.8119415304389195,2.0158976398054724,0.45144847320569925,-3.8660681586421668,null,null,-2.8143062944942026,-3.5123514654633428,-2.0283662760780246,-3.353759818251139,-2.5873817218510662,2.5137379050805047,-0.51925015607029623,-0.42400791569195739,-1.7610379294001888E-3,-0.36256450629564219,-0.48082955759944257,0.10964662070161424,-0.74604154979296344,-2.2851799306259934,1.5014245897717107,-0.9329380057507175,-0.63568712094534718,-0.54517604260459085,-0.82640140230718995,5.3565655240805077,-6.1939008951291399,4.6637866561016939,-2.6988897127512756,7.1834946495867378,null,135.76267932913129,143.3350231949768,143.67993866337511,146.67312688346124,147.64903743671761,141.90996788825709,null,null,-2.8143062944942026,-3.5123514654633428,-2.0283662760780246,-3.353759818251139,-2.5873817218510662,2.5137379050805047,-0.51925015607029623,-0.42400791569195739,-1.7610379294001888E-3,-0.36256450629564219,-0.48082955759944257,0.10964662070161424,-0.74604154979296344,-2.2851799306259934,0,-0.9329380057507175,-0.63568712094534718,-0.54517604260459085,-0.82640140230718995,5.3565655240805077,-6.1939008951291399,4.6637866561016939,-2.6988897127512756,7.1834946495867378,null,135.76267932913129,143.3350231949768,145.18136325314683,148.24328915544248,149.2775092882037,143.53044866205931]
[909,-0.27054027096878458,2.241098496702091,1.7862551498326309,-13.164795496752593,null,null,-0.27290503502406743,1.6637694816706938,-0.20779459414296328,-2.0013120996622624,-1.8628487266743201,4.2434985602674704,-0.29404929917367761,-0.63411177216606762,-0.60463776186553408,-0.22337524334635273,0.61000980909318825,-0.63099366758971387,0.5887651268339682,-1.4813206794062062E-2,0.3085662864042138,0.33225697803668774,-0.37711084906176451,-0.25232221611194894,-10.125128740417615,-18.722851159827236,-3.0371368869143098,-11.712817491116262,2.3279206023806402,-26.042488822626325,null,131.18709951762045,129.00263268242412,126.80552428942954,126.13420507924879,126.51889248960713,117.63667216197918,null,null,-0.27290503502406743,1.6637694816706938,-0.20779459414296328,-2.0013120996622624,-1.8628487266743201,4.2434985602674704,-0.29404929917367761,-0.63411177216606762,-0.60463776186553408,-0.22337524334635273,0.61000980909318825,-0.63099366758971387,0,-1.4813206794062062E-2,0,0,-0.37711084906176451,-0.25232221611194894,-10.125128740417615,-18.722851159827236,-3.0371368869143098,-11.712817491116262,2.3279206023806402,-26.042488822626325,null,131.7758646444544,129.58970961628137,127.7090309417342,127.39974174018091,127.83574131913461,118.91631306821235]
[910,-1.5502999789437675,2.6222729048128426,0.65094284445918282,16.450730562611245,null,null,-1.5526647429990503,-0.41157335378236132,4.5615040129663855,2.3902271207529964,-0.78036820891993852,-0.28459591546666846,8.7125108937073925E-2,0.3176308455996657,-0.15440133770747533,0.26745366876185939,0.35645315962819746,0.65795019431320467,-0.54654717853947987,-0.34596776383102523,-0.57033017302419475,-0.11073233531743165,-2.0491834204080961,-0.8183521604770021,19.490397318946222,12.716104823385006,-13.604293835383551,20.350592579031712,4.4135634569526028,3.3947591207213499,null,134.58267928049543,136.77187646784608,129.88214679234275,124.69279734825741,124.9810537396551,123.75410978937298,null,null,-1.5526647429990503,-0.41157335378236132,4.5615040129663855,2.3902271207529964,-0.78036820891993852,-0.28459591546666846,8.7125108937073925E-2,0.3176308455996657,-0.15440133770747533,0.26745366876185939,0.35645315962819746,0.65795019431320467,-0.54654717853947987,-0.34596776383102523,-0.57033017302419475,-0.11073233531743165,-2.0491834204080961,-0.8183521604770021,19.490397318946222,12.716104823385006,-13.604293835383551,20.350592579031712,4.4135634569526028,3.3947591207213499,null,134.58267928049543,136.77187646784608,129.88214679234275,124.69279734825741,124.9810537396551,123.75410978937298]
[911,-4.3229617294211149,2.3819904792812197,3.4121373528598382,12.272148854052201,null,null,-4.325326493476398,1.4346717785322451,-0.84353175902150257,3.2244757274549478,-1.7162075999253907,-2.8306288198120719,-0.15315731659454901,0.39375763966548272,0.20140954586188275,-0.55258766125864689,-0.5010282803768713,0.37144385381144751,2.2146473298611755,-1.679523410747261,1.0213765900727516,1.1430535644377007,-1.0483440164390641,-0.86694065359794481,15.311815610387178,4.5263191145197954,5.3027468420903787,-7.9238609116953622,-11.479741622634627,11.24938198210538,null,135.48811455110297,136.62179937799405,135.79107901726815,127.17178500271611,126.65771565755597,128.52799382736663,null,null,-4.325326493476398,1.4346717785322451,-0.84353175902150257,3.2244757274549478,-1.7162075999253907,-2.8306288198120719,-0.15315731659454901,0.39375763966548272,0.20140954586188275,-0.55258766125864689,-0.5010282803768713,0.37144385381144751,0,-1.679523410747261,0,0,-1.0483440164390641,-0.86694065359794481,15.311815610387178,4.5263191145197954,5.3027468420903787,-7.9238609116953622,-11.479741622634627,11.24938198210538,null,137.70276188096415,138.85732478119405,139.11027589461642,131.56171748686853,131.1699935549795,133.27408554545451]
[912,3.6266223247587415,3.0281931109590916,2.9066670618010058,-3.7294064883772808,null,null,3.6242575607034584,-0.25286096558069121,1.0981098929455466,-1.3712109547532432,-0.11544901296850375,-0.99118868155600193,0.49304531508332294,0.3348282105156648,0.50981335644976999,-0.25132030876263789,2.7678865754622528E-2,-0.29456968227059388,1.7091770388023431,1.2212447682621592,1.3696791320567194,1.2405244189895215,2.1235006207166509,-1.9110228757796506,-0.68973973204230399,0.6704318870746766,3.9516877369389221,-11.774348914401005,-4.9383905010126039,-5.0938920842832687,null,125.96197737791989,126.16631950341653,122.61205894706961,120.06222358732938,114.85449140969692,114.17636629585309,null,null,3.6242575607034584,-0.25286096558069121,1.0981098929455466,-1.3712109547532432,-0.11544901296850375,-0.99118868155600193,0.49304531508332294,0.3348282105156648,0.50981335644976999,-0.25132030876263789,2.7678865754622528E-2,-0.29456968227059388,0,0,0,0,0,-1.9110228757796506,-0.68973973204230399,0.6704318870746766,3.9516877369389221,-11.774348914401005,-4.9383905010126039,-5.0938920842832687,null,127.67115441672223,129.14082300555611,126.98999892780051,125.79524384763782,122.80758278285171,122.3351544944389]
[913,4.1711814833216874,2.6807526786820048,1.2144419993264139,-6.7213295984810291,null,null,4.1688167192664043,-3.0974822342521575,-2.8412693151187964,0.35222063424836986,0.72624842493114783,-1.5124280161876649,0.14560488280623618,0.18599946636650788,-0.19027265378099667,-0.38017293629902849,0.26245246969228653,-0.21900724462944199,1.695197632775125E-2,-0.38234455349708241,-0.61696258610487986,1.0991846094353215,7.0028838726111653E-2,2.0035151862483715,-3.6816628421460522,6.2320278780797169,-15.388668893923281,-5.9168807749406795,10.167231052483103,-9.2993671502573481,null,126.53827116087108,131.94937790504065,134.85919520741868,130.25643896728488,126.48172064393654,122.96409689626748,null,null,4.1688167192664043,-3.0974822342521575,-2.8412693151187964,0.35222063424836986,0.72624842493114783,-1.5124280161876649,0.14560488280623618,0.18599946636650788,-0.19027265378099667,-0.38017293629902849,0.26245246969228653,-0.21900724462944199,0,-0.38234455349708241,-0.61696258610487986,0,0,0,-3.6816628421460522,6.2320278780797169,-15.388668893923281,-5.9168807749406795,10.167231052483103,-9.2993671502573481,null,126.55522313719882,131.96724780893243,134.87786540579486,131.37443416674259,127.68177760769962,126.20605372492956]
[914,1.7824125359028717,2.3933200090365152,2.2003975844713812,-7.6172019045180974,null,null,1.7800477718475889,0.24018540103343727,-1.8423934632985699,1.1380301382880755,0.10188186768694027,-0.19374956602354942,-0.14182778683925346,-0.22840206118757811,0.25576909297494987,-0.63002949758696802,-6.5815222298294618E-2,0.30973966849490742,1.0029075614727185,-4.845013123573616E-2,-2.0022429584333175,0.75591129873451646,-1.0311752938795877,-2.0370465120911292,-4.5775351481831201,6.0766900287408578,-4.8466040386343536,-7.0397849964243928,-0.48346911961183059,8.2692469412930887,null,128.23761392946298,128.41292041269472,131.77623373561693,126.15499438329061,123.81370224875586,123.23129880659168,null,null,1.7800477718475889,0.24018540103343727,-1.8423934632985699,1.1380301382880755,0.10188186768694027,-0.19374956602354942,-0.14182778683925346,-0.22840206118757811,0.25576909297494987,-0.63002949758696802,-6.5815222298294618E-2,0.30973966849490742,0,-4.845013123573616E-2,-2.0022429584333175,0,-1.0311752938795877,-2.0370465120911292,-4.5775351481831201,6.0766900287408578,-4.8466040386343536,-7.0397849964243928,-0.48346911961183059,8.2692469412930887,null,129.24052149093569,129.43107815925723,132.83385698981056,127.96573853176039,125.64933744526435,125.11052576234152]
[915,1.3717461790714249,3.0066499651336067,2.3910869359818312,10.475873655716933,null,null,1.3693814150161421,-0.52680720977151396,-3.6091218263364175,-1.4046726392501572,0.60168561968469869,1.1492849985596023,0.47150216925783806,-0.53004172282238304,-0.30332146954885841,-0.22750621584042108,-0.18012130957885608,0.4226089908563897,1.1935969129831685,0.41614305720620348,-1.8845903874234595,0.3437278763869942,-1.9637851487943658,0.88526747201111533,13.51554041205191,1.6771556467385853,-4.3102980995295308,-8.938944968548709,-2.9619719891739575,-4.4008642036164822,null,129.36651792790653,129.71012720178805,134.70462387472978,133.44634269076968,131.32548212367806,126.37978913996581,null,null,1.3693814150161421,-0.52680720977151396,-3.6091218263364175,-1.4046726392501572,0.60168561968469869,1.1492849985596023,0.47150216925783806,-0.53004172282238304,-0.30332146954885841,-0.22750621584042108,-0.18012130957885608,0.4226089908563897,0,0,-1.8845903874234595,0,-1.9637851487943658,0,13.51554041205191,1.6771556467385853,-4.3102980995295308,-8.938944968548709,-2.9619719891739575,-4.4008642036164822,null,130.5601148408897,131.34369799050086,136.42290622427342,135.55431379616454,133.44959694244545,129.41342161089716]
[916,-0.65991511426576577,2.5800797356231828,1.2301688864463063,6.4415386217969353,null,null,-0.66227987832104862,-2.2296361565489793,3.1009671443097111,1.9328896708378751,3.2108824438740053,-0.21662741301485053,4.4931939747414162E-2,5.2361951330550216E-2,-0.36029658635758599,-0.14316117606364465,0.83023042131225999,0.59071163125520476,3.2678863447643591E-2,-1.5266256265034523,0.41121532237947589,1.4504300718302456,-0.22816803849978839,-0.73778819720435962,9.4812053781319126,3.0008157463132128,-10.745544638784338,-1.9377742495790433,1.1665997215121227,6.8315338266671777,null,132.71485551109697,138.19230281735551,131.89121184960146,125.18471600186446,119.32777923684255,117.69927644337373,null,null,-0.66227987832104862,-2.2296361565489793,3.1009671443097111,1.9328896708378751,3.2108824438740053,-0.21662741301485053,4.4931939747414162E-2,5.2361951330550216E-2,-0.36029658635758599,-0.14316117606364465,0.83023042131225999,0.59071163125520476,0,-1.5266256265034523,0,0,-0.22816803849978839,-0.73778819720435962,9.4812053781319126,3.0008157463132128,-10.745544638784338,-1.9377742495790433,1.1665997215121227,6.8315338266671777,null,132.74753437454461,138.22640341986911,132.33596677473722,127.07741097226288,121.20568047792482,119.62743369453339]
[917,-6.6730573896530254,1.2508262585129208,-0.86672119547211812,-20.493960872428747,null,null,-6.6754221537083085,2.8449797194160036,0.18080329555768265,-9.2358991294625492E-2,-2.2716560519313815,-3.3514517400272674,-1.2843215373628478,0.37339087013219485,0.15262665299286882,4.1765767410479882E-3,0.38798624526552628,-0.51122679250815972,-2.0642112184707808,1.4647677347433055,0.54447344519819363,1.4944972937262717,0.62737583432225397,-1.819747745192668,-17.45429411609377,2.6600212931536915,-0.59980960273765493,7.7475119341275693,-2.4218480305488819,-1.6450911922548754,null,141.7622523695766,137.8348084748846,136.01492954569429,132.14295322022042,132.03786898470946,134.68787519014262,null,null,-6.6754221537083085,2.8449797194160036,0.18080329555768265,-9.2358991294625492E-2,-2.2716560519313815,-3.3514517400272674,-1.2843215373628478,0.37339087013219485,0.15262665299286882,4.1765767410479882E-3,0.38798624526552628,-0.51122679250815972,-2.0642112184707808,0,0,0,0,-1.819747745192668,-17.45429411609377,2.6600212931536915,-0.59980960273765493,7.7475119341275693,-2.4218480305488819,-1.6450911922548754,null,141.7622523695766,139.2995762096279,138.04904875163041,135.70357627557908,136.37754057390356,139.23756526728545]
[918,1.2587624975645775,2.8742670426016059,0.20413363792973915,2.1048245192194321,null,null,1.2563977335092946,-1.0396541843835843,1.5435802500237148,-4.2265411454894615,-0.98836916472358083,1.9650228283969013,0.33911924672583726,4.2199727165536771E-2,0.25406449942842269,0.49851918515169125,-0.6617915324251693,0.29957220368959048,-0.99335638506892354,-0.9716571598581103,0.11872097170087481,0.1736618531260794,-1.2176622349629103,-2.3669478480593527,5.144491275554409,-0.99225770299749838,1.7268455084517467,13.830931888802931,-8.0053192259231469,5.6242769121444436,null,131.53407515701889,134.75368825476164,131.62026201563549,135.35735748339991,134.01554284024206,131.1211723817853,null,null,1.2563977335092946,-1.0396541843835843,1.5435802500237148,-4.2265411454894615,-0.98836916472358083,1.9650228283969013,0.33911924672583726,4.2199727165536771E-2,0.25406449942842269,0.49851918515169125,-0.6617915324251693,0.29957220368959048,-0.99335638506892354,-0.9716571598581103,0,0,-1.2176622349629103,-2.3669478480593527,5.144491275554409,-0.99225770299749838,1.7268455084517467,13.830931888802931,-8.0053192259231469,5.6242769121444436,null,131.53407515701889,134.75368825476164,131.73898298733636,135.65734270221884,134.32117318377612,131.42748324040872]
[919,-0.9784048497519483,2.2357643498005029,-9.7999142490459157E-3,-0.7902093705686779,null,null,-0.98076961380723116,5.8086966241741065,-0.35785023778759001,9.4238303023075412E-2,-0.81191679376241399,0.10216035597503753,-0.29938344607526579,0.23461488049510448,-0.41372218224445856,-0.28565490446107411,-0.50444974061346803,0.43871392614936511,-1.2072899372477086,1.1296395186109063,-1.8854405070880542E-3,-1.9439505662301468,-2.0891427529590674,-0.39363200415352539,2.2494573857662989,-13.886475974455191,0.6582946196924242,-4.1775724836500423,-2.5310325906243647,-10.515122879872006,null,133.9437382420785,126.50365263113864,125.01438244881354,123.81731023165501,123.10220443734362,120.64809091965586,null,null,-0.98076961380723116,5.8086966241741065,-0.35785023778759001,9.4238303023075412E-2,-0.81191679376241399,0.10216035597503753,-0.29938344607526579,0.23461488049510448,-0.41372218224445856,-0.28565490446107411,-0.50444974061346803,0.43871392614936511,-1.2072899372477086,0,-1.8854405070880542E-3,-1.9439505662301468,-2.0891427529590674,-0.39363200415352539,2.2494573857662989,-13.886475974455191,0.6582946196924242,-4.1775724836500423,-2.5310325906243647,-10.515122879872006,null,133.9437382420785,127.63329214974955,126.16300003223867,124.97857613516199,124.28506409433857,121.85700925931391]
[920,1.8928264241346386,2.6681599324243876,0.47852542067159298,-0.2171274456917156,null,null,1.8904616600793558,3.1571905884284046,2.3138483349163717,0.33909751508471375,-1.9376182622996521,0.38745017511384516,0.13301213654861899,0.5689476769126629,0.29338287956490072,0.50262585390853287,-0.65434869378134053,0.51931200497407159,-0.71896460232706971,2.683338328330743,1.3884327145002588,0.22466906144872278,-0.38181504112773434,0.3842196175948509,2.8225393106432612,0.23297194471136518,3.3734871510031876,-0.10471656442448207,-4.5899742828941079,-0.70859506797679295,null,130.16427702694494,124.92621733690748,119.59169431503042,116.80189716699647,115.419501072793,111.77858099391706,null,null,1.8904616600793558,3.1571905884284046,2.3138483349163717,0.33909751508471375,-1.9376182622996521,0.38745017511384516,0.13301213654861899,0.5689476769126629,0.29338287956490072,0.50262585390853287,-0.65434869378134053,0.51931200497407159,-0.71896460232706971,0,0,0,-0.38181504112773434,0,2.8225393106432612,0.23297194471136518,3.3734871510031876,-0.10471656442448207,-4.5899742828941079,-0.70859506797679295,null,130.16427702694494,127.60955566523823,123.65638446847952,121.15761893094022,119.89986686810005,116.73256512212829]
[921,0.16093642564507377,2.4317420284176339,2.0475486319990233,-2.7187236396823291,null,null,0.15857166158979089,3.8220953541380567,1.4110896004496638,-0.71458122153347303,1.803767980446213,-1.4211791434760284,-0.10340576745813479,0.84119670589949758,0.13814016286845954,5.4264695197150825E-2,1.4131912860689164,-0.21051521554633013,0.85005860900036057,-0.11363680381211916,0.70291959685221195,1.289484159596586,-1.6890850549716077,-0.32245719425633057,0.32094311665264774,15.190419348381333,8.5364401845233928,16.783443773012927,21.583716630630651,-13.384496070796381,null,130.58892397308924,127.65976968405992,123.93184340729678,120.91433964774691,118.8703829238811,117.33320893237854,null,null,0.15857166158979089,3.8220953541380567,1.4110896004496638,-0.71458122153347303,1.803767980446213,-1.4211791434760284,-0.10340576745813479,0.84119670589949758,0.13814016286845954,5.4264695197150825E-2,1.4131912860689164,-0.21051521554633013,0,-0.11363680381211916,0,0,-1.6890850549716077,-0.32245719425633057,0.32094311665264774,15.190419348381333,8.5364401845233928,16.783443773012927,21.583716630630651,-13.384496070796381,null,131.43898258208958,128.50188894596687,125.48078364715843,123.78762978992289,121.77631374301319,120.32959283345576]
[922,0.65950684873169163,2.247249034658295,1.2930433084715711,-1.8178026125398978,null,null,0.65714208467640878,3.3431121829864816,-0.77635939410830967,-1.7507239533604559,-0.25897455891213872,-1.029212351767246,-0.28789876121747371,0.90213167981962838,-0.75866678746153582,-0.32722941909536107,0.23858488084660845,-0.51213174971825692,9.5553285472908422E-2,-0.57156587514913004,0.23427377218201184,-1.8326647308734814,0.35506048665364265,-1.5568620914622979,1.221864143795079,3.9188255966980865,-13.542467884330872,-7.7161201995509323,3.7982516843197738,3.9122057916788391,null,130.43802658278918,128.6391765303598,127.05300837728748,128.09232347974634,125.24023158368171,124.25331856971343,null,null,0.65714208467640878,3.3431121829864816,-0.77635939410830967,-1.7507239533604559,-0.25897455891213872,-1.029212351767246,-0.28789876121747371,0.90213167981962838,-0.75866678746153582,-0.32722941909536107,0.23858488084660845,-0.51213174971825692,0,-0.57156587514913004,0,-1.8326647308734814,0,-1.5568620914622979,1.221864143795079,3.9188255966980865,-13.542467884330872,-7.7161201995509323,3.7982516843197738,3.9122057916788391,null,130.53357986826208,128.73432889135051,127.38410955197239,128.43313021992259,125.94304200399537,124.97305354488307]
[923,0.20268358289944147,3.2618044168002061,0.89495458335535805,15.003173282607637,null,null,0.20031881884415859,-1.5772477978852253,-2.5683526797991392,-0.36230316831297416,1.650556125434951,-9.8341143125932048E-2,0.72665662092443739,-0.18978556799752244,0.2576113214754443,-0.62242369638937878,0.23137857170611609,0.1410921531067153,-0.30253543964330465,0.98571741886812347,-1.6374175265441182,-1.7984278528718776,1.5824771248701484,0.65327553412170936,18.042840038942614,-0.65072511311562664,3.052336232730001,-9.7168710247220105,11.110925350452169,0.42161623910808421,null,132.75615063458358,134.48758865870508,138.75375698765475,137.73384308880574,131.2369381739926,127.79479212885097,null,null,0.20031881884415859,-1.5772477978852253,-2.5683526797991392,-0.36230316831297416,1.650556125434951,-9.8341143125932048E-2,0.72665662092443739,-0.18978556799752244,0.2576113214754443,-0.62242369638937878,0.23137857170611609,0.1410921531067153,-0.30253543964330465,0,-1.6374175265441182,-1.7984278528718776,0,0,18.042840038942614,-0.65072511311562664,3.052336232730001,-9.7168710247220105,11.110925350452169,0.42161623910808421,null,132.75615063458358,135.4733060775732,139.78524802832021,138.77796675716857,133.86499602328564,131.13161251264575]
[924,-2.8116416836136686,2.2478466044194092,1.2220302787444282,-13.584496840728583,null,null,-2.8140064476689517,4.4209625784294388,-0.49355447403842606,-1.9435610042486757,-0.19000954660446603,-1.0214227203973125,-0.28730119145635946,0.54992489067051897,0.39783248126432946,-0.71088008774332945,-0.486967067683441,-0.89766652345086251,2.454025574576546E-2,0.62743866709409968,-0.58680295669739069,-0.54898077947195534,0.16700613864462177,1.4171243600587284,-10.544830084393606,2.7438109618620747,9.1228296063444443,-13.363837540558709,-4.8094309083636393,-24.407328909351726,null,135.30036200742788,130.44816840946032,130.84176314113489,130.46486223349274,126.82318357549273,122.40222877044602,null,null,-2.8140064476689517,4.4209625784294388,-0.49355447403842606,-1.9435610042486757,-0.19000954660446603,-1.0214227203973125,-0.28730119145635946,0.54992489067051897,0.39783248126432946,-0.71088008774332945,-0.486967067683441,-0.89766652345086251,0,0,-0.58680295669739069,-0.54898077947195534,0,0,-10.544830084393606,2.7438109618620747,9.1228296063444443,-13.363837540558709,-4.8094309083636393,-24.407328909351726,null,135.32490226317364,131.09971173329478,131.51040427219496,131.15185840748279,127.68577939396206,124.6993329691626]
[925,-1.1270127965929313,3.5378596952804831,1.8858965541465478,17.392032373689197,null,null,-1.1293775606482142,3.0742834514403854,2.6236817277049491,0.21627419430727374,1.1435589370707582,-4.5771175749139488,1.0027118994047144,-2.3176467581933036E-2,0.318986716080365,-0.55130472168551359,-0.35496489781282436,-0.72852078307002399,0.68840653114788508,-1.1497518983507022,-0.84095817760420766,2.0699972843055807,0.40697380021069907,-0.24401243007328421,20.431699130024175,-4.9022847999324224,14.977261829258827,-15.212649647808533,-9.6036640853642705,-3.1318756358643323,null,133.95579290743066,131.87190596896394,128.38798284758357,122.7225896481967,117.28612712066229,118.94250509985639,null,null,-1.1293775606482142,3.0742834514403854,2.6236817277049491,0.21627419430727374,1.1435589370707582,-4.5771175749139488,1.0027118994047144,-2.3176467581933036E-2,0.318986716080365,-0.55130472168551359,-0.35496489781282436,-0.72852078307002399,0,-1.1497518983507022,-0.84095817760420766,0,0,-0.24401243007328421,20.431699130024175,-4.9022847999324224,14.977261829258827,-15.212649647808533,-9.6036640853642705,-3.1318756358643323,null,134.64419943857854,132.5530637693733,129.06548128805215,125.47495208924097,120.44719351439356,122.29148131197468]
[926,-2.3732310533610264,2.7219941401960677,-1.0260563483559055,5.9273627124918775,null,null,-2.3755958174163094,0.31657475427086063,-1.4324136745393039,0.63060541338007103,-4.5956922425730715,2.3027646870116296,0.18684634432029901,0.16790680870548869,0.2236834917455659,-0.54001105041703434,-0.75268898832506226,0.75633067470817084,-2.2235463713545682,-1.1607033812716905,-2.0339532795460427,0.67894174314665312,1.7479370137354113,0.47308860367946037,8.9670294688268548,0.20584568986374618,3.9454921842594937,-1.1738869333875717,-1.4257620494650127,22.763412949635224,null,137.55239003062934,139.41542579022132,142.59607589075108,137.85636312646122,138.70025027063065,133.1347563484394,null,null,-2.3755958174163094,0.31657475427086063,-1.4324136745393039,0.63060541338007103,-4.5956922425730715,2.3027646870116296,0.18684634432029901,0.16790680870548869,0.2236834917455659,-0.54001105041703434,-0.75268898832506226,0.75633067470817084,-2.2235463713545682,-1.1607033812716905,-2.0339532795460427,0,0,0,8.9670294688268548,0.20584568986374618,3.9454921842594937,-1.1738869333875717,-1.4257620494650127,22.763412949635224,null,137.55239003062934,139.41542579022132,142.59607589075108,138.53530486960787,141.16504388144409,136.08094298970627]
[927,-3.0930080154098509,2.7209861600858898,0.43182962293115845,-1.6700369693052761,null,null,-3.095372779465134,7.5624972476143443E-2,1.6391866132723609,6.7030874546305824E-2,-0.15108522898594873,-2.2578633134197901,0.18583836421012112,7.3902280796926956E-2,0.1804485502905151,3.2958866077712035E-2,1.0159162356765616E-2,-0.13183995155177763,-0.76566040006750424,-1.1561480620429538,1.6186677348435299,-1.1851201909489215,1.3668090802834199,-1.0979163854005574,1.3696297870297007,3.0224523519784268,-8.9315339315693993,4.1618428437629333,-10.864600877909631,5.2144638476266429,null,137.12574255765711,139.18225785682358,134.33874428898488,132.94377079553738,128.73429049042221,129.50447594630253,null,null,-3.095372779465134,7.5624972476143443E-2,1.6391866132723609,6.7030874546305824E-2,-0.15108522898594873,-2.2578633134197901,0.18583836421012112,7.3902280796926956E-2,0.1804485502905151,3.2958866077712035E-2,1.0159162356765616E-2,-0.13183995155177763,-0.76566040006750424,-1.1561480620429538,0,-1.1851201909489215,0,-1.0979163854005574,1.3696297870297007,3.0224523519784268,-8.9315339315693993,4.1618428437629333,-10.864600877909631,5.2144638476266429,null,137.12574255765711,139.18225785682358,135.95741202382843,134.58578447662563,131.77107587135089,132.66468157366916]
[928,2.1056455814369865,2.3616782885137706,2.6377337537492327,-6.9883307785654036,null,null,2.1032808173817035,-2.6727988997697127,1.5403647802768987,-2.1623561549705963,2.8551257980070459,-3.3364732956849465,-0.17346950736199807,-0.12042470426421881,-0.17263608401905861,-0.24813514074006759,-0.21577525415544896,-0.90882770238122967,1.44024373075057,-0.21558712667741498,-0.57092545996831157,-2.7058756614672199,0.65721241555658283,8.2236202356499755E-2,-3.9486640222304268,0.4616672007817928,3.7103538279338064,4.2025296656124222,-14.86178422910309,-11.282238202261574,null,127.34016755007805,131.64882683836956,128.64781785742338,131.25889285618211,123.59656930560978,123.41409284728923,null,null,2.1032808173817035,-2.6727988997697127,1.5403647802768987,-2.1623561549705963,2.8551257980070459,-3.3364732956849465,-0.17346950736199807,-0.12042470426421881,-0.17263608401905861,-0.24813514074006759,-0.21577525415544896,-0.90882770238122967,0,-0.21558712667741498,-0.57092545996831157,-2.7058756614672199,0,0,-3.9486640222304268,0.4616672007817928,3.7103538279338064,4.2025296656124222,-14.86178422910309,-11.282238202261574,null,128.78041128082862,133.15598394555053,130.15548436976161,132.81839224683071,125.7907251116296,125.78740455152162]
[929,0.51341232185267849,2.8140412826569428,-0.14147279869528684,-0.41154714407982596,null,null,0.51104755779739564,-1.3562319506940166,2.6792227204780037,-1.1840281498806924,0.19864340659731933,-2.825704923974357,0.27889348678117409,-0.21307628388825739,-0.67132909694510934,-0.63620792991743214,0.30624829371680207,-0.21053951129538762,-1.3389628216939495,-1.2284105630709456,1.1415905054850093,-8.3678825964893733E-2,-1.6546992840952284,0.23705771267757303,2.6281196122551509,-7.831991158282019,-12.794511805766408,-13.558106016625093,9.1650628389047206,4.7845234591949009,null,132.7962975825921,136.40672579190658,129.54108674244429,127.75096399352537,126.39962639433874,126.39809673507096,null,null,0.51104755779739564,-1.3562319506940166,2.6792227204780037,-1.1840281498806924,0.19864340659731933,-2.825704923974357,0.27889348678117409,-0.21307628388825739,-0.67132909694510934,-0.63620792991743214,0.30624829371680207,-0.21053951129538762,-1.3389628216939495,-1.2284105630709456,0,-8.3678825964893733E-2,-1.6546992840952284,0,2.6281196122551509,-7.831991158282019,-12.794511805766408,-13.558106016625093,9.1650628389047206,4.7845234591949009,null,132.7962975825921,136.40672579190658,130.68267724792929,128.91585363915621,127.58367020133339,127.87348499465695]
[930,-0.59428597209385436,2.3979850991831664,1.8673514728426346,-0.13603255677411941,null,null,-0.59665073614913722,3.6359300018937359,-0.47363761019585354,0.4808208064503286,0.69717392430664049,3.4179821572104192,-0.13716269669260228,0.4696252413006099,-1.1099185291954861E-2,-0.35254233891950637,-0.68189190435107072,0.29247541451971859,0.66986144984397189,0.46049363848975977,-1.6379409225018717,-1.5340418791964321,1.3798650176827607,-0.4131269057823187,2.9036341995608574,6.4569483071202018,8.8574394299741908,-1.8395091343955339,-20.217030977012179,9.3828529330461663,null,131.75082821660553,128.00048448331603,128.83459167474038,126.69085454209717,120.43257600021239,113.86965090215328,null,null,-0.59665073614913722,3.6359300018937359,-0.47363761019585354,0.4808208064503286,0.69717392430664049,3.4179821572104192,-0.13716269669260228,0.4696252413006099,-1.1099185291954861E-2,-0.35254233891950637,-0.68189190435107072,0.29247541451971859,0,0,-1.6379409225018717,-1.5340418791964321,0,-0.4131269057823187,2.9036341995608574,6.4569483071202018,8.8574394299741908,-1.8395091343955339,-20.217030977012179,9.3828529330461663,null,132.4206896664495,129.1233822745715,129.98216326892555,127.84590716890037,122.96957434278343,116.37681312833291]
[931,2.1769531273091403,2.1588856764408932,3.1378755480235574,-28.495533553180575,null,null,2.1745883632538572,0.21977558689594401,2.9783767181687208,-0.13136522162759492,4.9543887828577313,-1.7469863791861413,-0.37626211943487542,-0.15948726806995372,-0.47745461117777133,0.33367366388497244,7.6543296096867497E-2,1.6802523501150191E-2,1.9403855250248947,0.40281498275421734,1.7632473325569507,0.66187887061696227,0.30995764746354659,0.82730931388827589,-25.455866796845598,-4.0304287722477543,-16.104388625637352,11.065861741311849,3.1893716970805563E-2,-4.4248416762540135,null,126.49127031839124,126.30104923341155,118.84769953654549,115.97140910307701,106.94023897684785,104.48761954480513,null,null,2.1745883632538572,0.21977558689594401,2.9783767181687208,-0.13136522162759492,4.9543887828577313,-1.7469863791861413,-0.37626211943487542,-0.15948726806995372,-0.47745461117777133,0.33367366388497244,7.6543296096867497E-2,1.6802523501150191E-2,0,0,0,0,0,0,-25.455866796845598,-4.0304287722477543,-16.104388625637352,11.065861741311849,3.1893716970805563E-2,-4.4248416762540135,null,128.43165584341614,128.67547776446742,122.94639088177075,120.81141103428442,111.93934609838504,110.49795664544141]
[932,-0.78178804236380928,2.0675377536434305,1.6647855215182645,1.62122913488041,null,null,-0.78415280641909213,-0.47658208137139879,4.3077767076480766,2.112325125536465,-5.6103032038141203E-2,-0.38556970588402095,-0.46761004223233815,-6.0784218024724002E-2,-0.21853166496353937,0.85356012347405574,0.34208804330386178,0.65326311636249601,0.46729549851960184,-0.21999553794493509,1.3955544373215334,-1.5061061036714141,-1.1709827905911658,-1.8048263736715393,4.6608958912153868,-9.7745203718904925,-6.6600357579840406,9.7718315834279519,2.3304525028110348,16.03875865981141,null,131.77978731743846,133.35709867703548,124.82838417260568,122.10476522671192,120.53202984216081,120.28496865408749,null,null,-0.78415280641909213,-0.47658208137139879,4.3077767076480766,2.112325125536465,-5.6103032038141203E-2,-0.38556970588402095,-0.46761004223233815,-6.0784218024724002E-2,-0.21853166496353937,0.85356012347405574,0.34208804330386178,0.65326311636249601,0,-0.21999553794493509,0,-1.5061061036714141,-1.1709827905911658,-1.8048263736715393,4.6608958912153868,-9.7745203718904925,-6.6600357579840406,9.7718315834279519,2.3304525028110348,16.03875865981141,null,132.24708281595807,133.83567211117773,126.68989169352201,123.9705664862371,122.43393722177352,122.24222701472863]
[933,3.1580724242408911,2.7990496246216328,1.6019228725164818,10.488446411710168,null,null,3.155707660185608,-0.13564812413469227,2.9031172331235164,-0.78406797646696313,1.860432059385281,0.97484020085260326,0.2639018287458641,-0.49509349243930201,-6.1469928407115848E-2,-1.0122568601928632,8.6221343577976395E-2,-0.26237082589373406,0.4044328495178191,1.1185710174641246,-1.080269104353186,1.1252588672171076,1.0209747337757231,-0.30880491071371408,13.528113168045145,-28.23385938608563,-7.1304488869758949,-21.869120370102117,4.2934411101627674,-9.4480767161639942,null,127.57505845458819,126.71890444868248,122.69947382857086,118.60449619820766,112.23427605633839,107.70608753276841,null,null,3.155707660185608,-0.13564812413469227,2.9031172331235164,-0.78406797646696313,1.860432059385281,0.97484020085260326,0.2639018287458641,-0.49509349243930201,-6.1469928407115848E-2,-1.0122568601928632,8.6221343577976395E-2,-0.26237082589373406,0,0,-1.080269104353186,0,0,-0.30880491071371408,13.528113168045145,-28.23385938608563,-7.1304488869758949,-21.869120370102117,4.2934411101627674,-9.4480767161639942,null,127.97949130410601,128.24851979771114,124.21118473514777,121.26053719803332,115.90585870162796,111.40131302799816]
[934,-0.4320156272861288,2.0052958135715162,-0.31886747426029771,-6.3768273166200498,null,null,-0.43438039134141165,-1.6053502172240972,0.22312414217149865,-0.99041331555946654,0.30719413676456447,-1.0716269083717957,-0.52985198230425246,-0.36677588953526197,8.8350350742271822E-2,-1.9074464044975592E-2,-1.1883741419546046,-0.34615113231188532,-1.5163574972589604,1.2357972461575439E-2,-0.23448038366725021,-0.99867731320657893,1.8082240823633362,1.406986614410509,-3.3371605602850729,4.5251161552973755,4.0354315854593237,6.275993453085924,-17.18717981395325,-21.245493437988944,null,133.20551787101729,135.72693536187657,134.50639819788759,134.29465489783431,127.46881305230805,123.83831693928639,null,null,-0.43438039134141165,-1.6053502172240972,0.22312414217149865,-0.99041331555946654,0.30719413676456447,-1.0716269083717957,-0.52985198230425246,-0.36677588953526197,8.8350350742271822E-2,-1.9074464044975592E-2,-1.1883741419546046,-0.34615113231188532,-1.5163574972589604,0,-0.23448038366725021,-0.99867731320657893,0,0,-3.3371605602850729,4.5251161552973755,4.0354315854593237,6.275993453085924,-17.18717981395325,-21.245493437988944,null,133.20551787101729,135.73929333433813,134.51895296755816,134.30751836318157,129.28990912637028,127.11406268874661]
[935,-2.0588133670426401,1.9486172640754735,0.62898251364041924,-13.775519939483733,null,null,-2.0611781310979231,-4.0499257048721242,-7.261563676946766,0.90858922926842911,-0.39259191818089595,-2.6166432662886283,-0.58653053180029513,3.3545767824496586E-3,-0.1828898821285212,0.29808172344534301,0.19481717463713322,0.42520050636410645,-0.56850750935824346,0.27629787822612784,-1.363899289067225,2.9622840810542117E-2,-0.8314071888964909,0.33089601952057413,-10.735853183148755,-4.7161130118199974,5.8536542611906608,7.0075023332247053,-1.7899147043424315,19.937918749291761,null,134.42994082261046,140.751589518674,151.74366247166392,148.51200733522089,147.39849765714365,148.88952194469073,null,null,-2.0611781310979231,-4.0499257048721242,-7.261563676946766,0.90858922926842911,-0.39259191818089595,-2.6166432662886283,-0.58653053180029513,3.3545767824496586E-3,-0.1828898821285212,0.29808172344534301,0.19481717463713322,0.42520050636410645,-0.56850750935824346,0,-1.363899289067225,0,-0.8314071888964909,0,-10.735853183148755,-4.7161130118199974,5.8536542611906608,7.0075023332247053,-1.7899147043424315,19.937918749291761,null,134.42994082261046,141.02788739690013,152.0459597439162,148.84654837234686,147.74016083737541,149.57919145160582]
[936,0.58939151126616518,3.492757980032041,0.22499226797765925,20.773579113840551,null,null,0.58702674721088233,-0.73275630378388523,-0.87709911484445269,1.7156970353877152,-1.7684155478386043,3.7974839490627206,0.9576101841562723,0.41105543748281548,-0.9056076308310963,0.27179225297675247,0.3311383864122952,-0.40639989291193501,-0.97249775502100344,-0.50564074344565624,0.24373582609824029,-9.1230717309161102E-2,-0.89731811192835187,0.69736852736232025,23.813245870175528,4.2056057501336772,-15.266562044863171,-1.6018887685719654,8.7248864313101695,-15.632282963731843,null,133.20006136137928,136.0750856886597,134.55001092227337,130.19355560666529,130.77022451047219,121.63771156031969,null,null,0.58702674721088233,-0.73275630378388523,-0.87709911484445269,1.7156970353877152,-1.7684155478386043,3.7974839490627206,0.9576101841562723,0.41105543748281548,-0.9056076308310963,0.27179225297675247,0.3311383864122952,-0.40639989291193501,-0.97249775502100344,-0.50564074344565624,0,-9.1230717309161102E-2,-0.89731811192835187,0,23.813245870175528,4.2056057501336772,-15.266562044863171,-1.6018887685719654,8.7248864313101695,-15.632282963731843,null,133.20006136137928,136.0750856886597,134.7937467483716,130.4374181775311,131.02305159796015,122.58234791255653]
[937,-1.0932526452067495,2.6565304399900498,1.5556926014131442,-12.446729815245801,null,null,-1.0956174092620323,3.9274704562653771,0.77362232470918191,-0.44967150675196466,0.18454985271749683,1.2088649995104135,0.12138264411428112,0.54709275276468139,0.63674423189567442,0.44511972817084722,-9.8839822039521241E-2,0.17527114251332376,0.35820257841448155,0.57757887760237558,-0.37383225925263575,-1.5041169251577464,-1.0108023858677648,-1.0055040598981619,-9.4070630589108237,1.8220535140158312E-2,-0.61886569088093601,2.3762582895751017,-10.147365484280767,4.7064505029646915,null,133.0866225775803,128.93627524743442,127.73318656027523,127.74666434289601,125.25996286781557,121.7595595483682,null,null,-1.0956174092620323,3.9274704562653771,0.77362232470918191,-0.44967150675196466,0.18454985271749683,1.2088649995104135,0.12138264411428112,0.54709275276468139,0.63674423189567442,0.44511972817084722,-9.8839822039521241E-2,0.17527114251332376,0,0,-0.37383225925263575,-1.5041169251577464,-1.0108023858677648,-1.0055040598981619,-9.4070630589108237,1.8220535140158312E-2,-0.61886569088093601,2.3762582895751017,-10.147365484280767,4.7064505029646915,null,133.44482515599478,129.86734752905417,128.67898651131378,128.7148778094998,126.24037219438472,122.74821703698883]
[938,-2.893978618240165,2.433515786916141,-1.2806760368175114,-1.9413361791285091,null,null,-2.8963433822954481,1.5793471849288598,1.4302428155785374,-3.2786976204467666,3.0362041081812072,1.0740537696412069,-0.10163200895962765,0.60494767177463205,0.57900427870183835,-0.74721372120844265,0.19832337305460346,0.63172703502608307,-2.4781660598161741,0.50698880339609498,-1.3149126609346711,4.8620433247128503E-2,0.65584842110028774,-0.62363555860965492,1.0983305772064678,7.131512031768267,11.713551130529382,-16.326985658385937,-0.19960587289286869,24.832633169857814,null,138.16825169433093,137.22865996706764,136.12742515228618,137.15074622937732,129.71402006551915,126.62056174093044,null,null,-2.8963433822954481,1.5793471849288598,1.4302428155785374,-3.2786976204467666,3.0362041081812072,1.0740537696412069,-0.10163200895962765,0.60494767177463205,0.57900427870183835,-0.74721372120844265,0.19832337305460346,0.63172703502608307,-2.4781660598161741,0,-1.3149126609346711,0,0,-0.62363555860965492,1.0983305772064678,7.131512031768267,11.713551130529382,-16.326985658385937,-0.19960587289286869,24.832633169857814,null,138.16825169433093,137.73564877046374,136.63884837971369,137.73178968912413,130.94381895541949,127.86783025728884]
[939,-1.2715651192801034,2.6426499358703874,0.56029249724071961,-5.0441381871324067,null,null,-1.2739298833353863,1.2351080803010974,1.9172046973287684,-0.80952217765325696,-0.78383345034154017,-2.6974450528064629,0.10750213999461877,-0.13814048278381419,-9.1118933277248182E-2,-0.18917331547548066,0.13506970111613592,-0.31891137570608308,-0.63719752575794308,-0.53613996748151693,1.5167370883224343,1.8277830421345724,-1.0624829797517616,-1.5770093927641506,-2.0044714307974298,-12.242128497872178,-4.1548697410536484,6.1939037299938509,7.8605591980969933,-3.2716749254166655,null,134.31137710254256,133.85538436250789,128.38341643803324,124.74101730203301,123.7738156917524,125.16123356559413,null,null,-1.2739298833353863,1.2351080803010974,1.9172046973287684,-0.80952217765325696,-0.78383345034154017,-2.6974450528064629,0.10750213999461877,-0.13814048278381419,-9.1118933277248182E-2,-0.18917331547548066,0.13506970111613592,-0.31891137570608308,-0.63719752575794308,-0.53613996748151693,0,0,-1.0624829797517616,-1.5770093927641506,-2.0044714307974298,-12.242128497872178,-4.1548697410536484,6.1939037299938509,7.8605591980969933,-3.2716749254166655,null,134.31137710254256,133.85538436250789,129.90015352635567,128.11747143745981,127.23355578359499,128.77108002067348]
[940,-0.39616026765778267,1.8155325423987554,0.14097760632313983,-13.276451425158866,null,null,-0.39852503171306553,0.57291116093562178,1.6046373767742497,-0.81366496458586857,-0.1386423769513063,0.13670674737910751,-0.71961525347701327,7.9463160588775228E-2,-5.6673414088019847E-3,-0.22142271173511974,0.4273831916515447,0.26612858359188474,-1.0565124166755229,-6.1083648042216332E-2,-0.88762492112211167,2.0724039318359448,0.51691827284801373,0.57415481485508035,-10.236784668823889,13.363920862699732,-9.3576085375794129,-1.6493643730765029,1.8755879184671524,6.697876459094438,null,132.45067403872963,132.66356560648163,130.11227526906771,126.2254112254916,123.25571592442977,119.58433771814349,null,null,-0.39852503171306553,0.57291116093562178,1.6046373767742497,-0.81366496458586857,-0.1386423769513063,0.13670674737910751,-0.71961525347701327,7.9463160588775228E-2,-5.6673414088019847E-3,-0.22142271173511974,0.4273831916515447,0.26612858359188474,-1.0565124166755229,-6.1083648042216332E-2,-0.88762492112211167,0,0,0,-10.236784668823889,13.363920862699732,-9.3576085375794129,-1.6493643730765029,1.8755879184671524,6.697876459094438,null,132.45067403872963,132.66356560648163,130.11227526906771,128.29781515732753,125.88860987383407,122.84398837308264]
[941,-1.2844246167740647,2.7582884489978539,1.4867074116421231,1.6810578037931383,null,null,-1.2867893808293476,2.4237518409384586,4.0602186111352907,-1.118233298906598,-0.98703209078827547,0.33221599393057233,0.2231406531220852,0.60798847728461114,-0.20166577885626324,-0.33420086499723789,-0.26696095527561159,-0.48982378864893006,0.28921738864346036,0.50787231752843254,1.3675591022254627,0.77517545380333797,1.6191896311603502,1.0395646057918899,4.7207245601281151,2.8345752601854333,2.2578325803392705,3.3899769407456191,-4.886688875635226,-8.8309732779478427,null,133.55432101470413,131.46728959529963,123.33894016866542,120.85225250193511,116.8741848712644,111.51017401414941,null,null,-1.2867893808293476,2.4237518409384586,4.0602186111352907,-1.118233298906598,-0.98703209078827547,0.33221599393057233,0.2231406531220852,0.60798847728461114,-0.20166577885626324,-0.33420086499723789,-0.26696095527561159,-0.48982378864893006,0,0,0,0,0,0,4.7207245601281151,2.8345752601854333,2.2578325803392705,3.3899769407456191,-4.886688875635226,-8.8309732779478427,null,133.84353840334759,132.26490761170473,125.48504031360349,123.8223550130149,121.53100669239123,117.25577947365218]
[942,2.0706395927340311,2.3140638403489104,-3.1236490555028862E-3,-4.2917884192751998,null,null,2.068274828678748,-2.3731132355285838,-1.788357098029737,0.7553516824495583,4.0779131810355986,2.3295349463818007,-0.22108395552685822,-0.19854330723940583,0.24960906400672966,0.91321369640559924,0.4027984263982316,-8.2924133143780665E-2,-1.2006136720541656,1.0976970640258856,-2.6554060868456997,-1.2311944653294167,0.32493710126535014,1.9015222999413131,-1.252121662940223,5.3409214699822272,4.7669859314837009,18.605487396202186,-1.3770889977737224,-9.543522815412679,null,129.96608937906416,132.56594670182935,136.66021900848904,135.58828456139358,127.44166156808048,119.34364016028216,null,null,2.068274828678748,-2.3731132355285838,-1.788357098029737,0.7553516824495583,4.0779131810355986,2.3295349463818007,-0.22108395552685822,-0.19854330723940583,0.24960906400672966,0.91321369640559924,0.4027984263982316,-8.2924133143780665E-2,-1.2006136720541656,0,-2.6554060868456997,-1.2311944653294167,0,0,-1.252121662940223,5.3409214699822272,4.7669859314837009,18.605487396202186,-1.3770889977737224,-9.543522815412679,null,129.96608937906416,133.66364376585523,137.79977587538326,136.74630749250602,128.90143306610128,122.69763997903068]
[943,4.0658075189534379,2.827594329795426,1.3018013344317181,1.1388203307282034,null,null,4.0634427548981549,0.60053918303185116,2.0650954806100295,-1.6539733217061239,5.6121097470006882,5.8391508297386512,0.29244653391965736,0.37036203244117472,7.8608938581710142E-2,-0.58898925218965781,0.88847236919721206,0.59624829461181506,0.10431131143305539,9.5218466451137296E-2,1.6656897967015469,-0.66654762733765049,-0.92154473811476101,1.2515081905197105,4.1784870870631803,2.0942737552990494,-3.0780315036914438,-4.1109180398909011,10.503839822261835,2.121705527884616,null,126.76474831532074,127.06533183628419,121.4889651905936,120.75895085874939,113.00721525302001,102.66158867104531,null,null,4.0634427548981549,0.60053918303185116,2.0650954806100295,-1.6539733217061239,5.6121097470006882,5.8391508297386512,0.29244653391965736,0.37036203244117472,7.8608938581710142E-2,-0.58898925218965781,0.88847236919721206,0.59624829461181506,0,0,0,-0.66654762733765049,-0.92154473811476101,0,4.1784870870631803,2.0942737552990494,-3.0780315036914438,-4.1109180398909011,10.503839822261835,2.121705527884616,null,126.8690596267538,127.26668750664102,123.35554437652954,122.67348307460502,114.86520125563585,105.712972690575]
[944,0.8414499170367099,2.5428612510922632,1.137494367842667,2.8735799348685096,null,null,0.83908515298142705,-0.20463547689746245,0.11685605604535486,-0.19472482220677242,1.3644986521614435,-2.4588429260217217,7.7134552164945802E-3,-0.15412990308105856,4.7740734263773899E-2,0.57133890873400928,0.16961714435997299,-0.95500056693671498,-5.9995655155995697E-2,2.6309023311319715,1.805488006656224,-1.2083352140354586,2.7963786766121128,0.50950061746271813,5.9132466912034864,-1.3510399507337643,12.079407106598378,0.76473593660354844,4.3216156224224775,-15.766374508275678,null,130.73064738194458,128.94824378762718,125.66562692874427,125.16698455390103,117.71231762673155,115.69515064221603,null,null,0.83908515298142705,-0.20463547689746245,0.11685605604535486,-0.19472482220677242,1.3644986521614435,-2.4588429260217217,7.7134552164945802E-3,-0.15412990308105856,4.7740734263773899E-2,0.57133890873400928,0.16961714435997299,-0.95500056693671498,-5.9995655155995697E-2,0,0,-1.2083352140354586,0,0,5.9132466912034864,-1.3510399507337643,12.079407106598378,0.76473593660354844,4.3216156224224775,-15.766374508275678,null,130.73064738194458,131.57914611875916,130.14566496266235,129.74722448097808,125.10534252307482,123.85216871457801]
[945,-1.6128327326730683,2.1675058319653679,0.95136590976294921,-9.1397545247520391,null,null,-1.6151974967283511,-0.89035884203331317,6.6073919855093601,-3.6176368352835238,-1.1490434387218733,1.9918983429636954,-0.36764196391040072,0.7254532739981614,0.1381976173688324,-1.309542724186459,0.25038042301718066,0.67548139174284216,-0.24612411323571348,0.64333465091923281,-0.1382907308293031,2.894777851136622,-3.9843556704724601,1.0328801243838073,-6.1000877684170618,11.188091488164511,0.59577135366988276,-11.609671185512433,19.127171945307289,18.241439432858542,null,133.77203121640315,136.1550258211285,126.70610827179678,124.22498504820445,126.77351799819139,120.89191654174859,null,null,-1.6151974967283511,-0.89035884203331317,6.6073919855093601,-3.6176368352835238,-1.1490434387218733,1.9918983429636954,-0.36764196391040072,0.7254532739981614,0.1381976173688324,-1.309542724186459,0.25038042301718066,0.67548139174284216,-0.24612411323571348,0,-0.1382907308293031,0,-3.9843556704724601,0,-6.1000877684170618,11.188091488164511,0.59577135366988276,-11.609671185512433,19.127171945307289,18.241439432858542,null,133.77203121640315,136.79836047204773,127.32123090337387,127.75882564794144,130.41178250371348,125.58346597858331]
[946,3.6832686513417929,2.5197943610679308,2.6095488270794238,-14.204538805678986,null,null,3.6809038872865099,-5.269520833229917,-0.72891368312912896,-0.27350232988279344,3.844004829850594,0.40931736600928997,-1.5353434807837907E-2,-0.96730724111819311,-0.22861373831679677,-8.4468727785607101E-3,0.3574871324442781,-0.45150392031424857,1.4120588040807611,-1.6360875302026043,0.98734443315984111,1.8392809836720945,0.39280066294362537,-1.5653835018372517,-11.164872049344009,-7.0552397608281314,-7.3871679058200979,-1.1088826678405455,5.6815843537478683,2.5120840929394728,null,125.55400631346042,133.65983313674414,132.05078772794261,127.99542719882788,120.156651427203,117.38545766376821,null,null,3.6809038872865099,-5.269520833229917,-0.72891368312912896,-0.27350232988279344,3.844004829850594,0.40931736600928997,-1.5353434807837907E-2,-0.96730724111819311,-0.22861373831679677,-8.4468727785607101E-3,0.3574871324442781,-0.45150392031424857,0,-1.6360875302026043,0,0,0,-1.5653835018372517,-11.164872049344009,-7.0552397608281314,-7.3871679058200979,-1.1088826678405455,5.6815843537478683,2.5120840929394728,null,126.96606511754118,135.16515863280748,134.5771853870352,132.40513958376681,124.87856920363319,122.15544239032873]
[947,-3.1469183400278364,3.0586710901309107,0.41495653171610436,22.932339101213994,null,null,-3.1492831040831195,0.36415084866397629,-0.9162054706659577,1.5963099612202174,1.0115079975608556,-4.2676524326606176,0.52352329425514199,-0.11340566638396288,0.75324730982100485,-5.9320086788636761E-2,0.14101949359514965,1.0630328380714538E-2,-0.78253349128255834,-0.10162348319800785,-1.2869520097121498,-6.7017742615507636E-2,2.0585975895891995,-2.075634212764446,25.972005857548972,-8.5292618408363445,27.48113043579604,0.43524428259828296,1.7756374528309566,7.6083548032378818,null,137.67158074591407,138.02873478112821,140.409107295605,135.74293741775736,129.4955788216584,134.25882785920771,null,null,-3.1492831040831195,0.36415084866397629,-0.9162054706659577,1.5963099612202174,1.0115079975608556,-4.2676524326606176,0.52352329425514199,-0.11340566638396288,0.75324730982100485,-5.9320086788636761E-2,0.14101949359514965,1.0630328380714538E-2,-0.78253349128255834,-0.10162348319800785,-1.2869520097121498,-6.7017742615507636E-2,0,-2.075634212764446,25.972005857548972,-8.5292618408363445,27.48113043579604,0.43524428259828296,1.7756374528309566,7.6083548032378818,null,137.67158074591407,138.02873478112821,140.409107295605,135.74293741775736,131.55417641124762,136.4485336837061]
[948,-0.72314424602769456,2.8331203929253448,2.9212299870686573,-1.8353861408478007,null,null,-0.72550901008297741,-0.24119298462498023,2.173571877993985E-2,0.79131888061762379,0.81496814958767894,-1.5511700607493202,0.29797259704957613,-0.17451252129181194,0.42080034684644518,-0.21180528219383188,-0.24100118537250115,-5.6810143158998017E-2,1.7237399640699946,0.35857626553094413,-1.07754444955488,0.47755166275529692,-0.80569743596427934,1.2054811422046559,1.2042806154871761,-3.1514093531703833,3.6973466710761436,-4.5947082013160223,-5.5788359388276199,-7.3628833350254368,null,131.44017221353033,131.96672445773643,132.23050793835509,127.87503395175708,124.20838923442345,121.66809283448067,null,null,-0.72550901008297741,-0.24119298462498023,2.173571877993985E-2,0.79131888061762379,0.81496814958767894,-1.5511700607493202,0.29797259704957613,-0.17451252129181194,0.42080034684644518,-0.21180528219383188,-0.24100118537250115,-5.6810143158998017E-2,0,0,-1.07754444955488,0,-0.80569743596427934,0,1.2042806154871761,-3.1514093531703833,3.6973466710761436,-4.5947082013160223,-5.5788359388276199,-7.3628833350254368,null,133.16391217760031,134.0845573667408,134.39331874497753,130.52586009487104,126.87236410960925,125.62816295067218]
[949,-1.1381375146838164,2.0368818982759405,0.58203920642333251,2.5010515709903856,null,null,-1.1405022787390993,-1.0057720798069871,1.7039350819378456,-0.71940005928114081,0.212959751699037,3.0847094007573932,-0.4982658975998282,-0.55627391868305787,0.5132957234182034,0.14855527161739968,-0.28860528418798337,-0.37417849922431889,-0.61545081657533018,2.0413924452345218,-1.5353612645601955,-1.3834888823865121,0.51982536267099611,1.2310406987317863,5.5407183273253624,-1.3872501301236295,14.640074329159621,-12.327395741813403,-5.7955794840848807,-19.040710669883325,null,133.31204754704902,132.72706345255907,131.36545101501054,131.31770331649588,127.0629404074287,118.36689701391619,null,null,-1.1405022787390993,-1.0057720798069871,1.7039350819378456,-0.71940005928114081,0.212959751699037,3.0847094007573932,-0.4982658975998282,-0.55627391868305787,0.5132957234182034,0.14855527161739968,-0.28860528418798337,-0.37417849922431889,-0.61545081657533018,0,-1.5353612645601955,-1.3834888823865121,0,0,5.5407183273253624,-1.3872501301236295,14.640074329159621,-12.327395741813403,-5.7955794840848807,-19.040710669883325,null,133.31204754704902,134.76845589779359,133.41790897836455,133.41838355106225,129.70538892094481,122.20076318449205]
[950,0.36563939192871114,1.9252232894424506,2.8097143179192821,-3.6285178073378179,null,null,0.36327462787342829,-1.937417388297046,0.54422521567142601,2.4202569554824227,-2.7509685562704331,0.9358928318261398,-0.60992450643331808,0.36224398416712456,9.8776298453988609E-3,0.23345751406543158,0.50423332018463096,0.81888168760824387,1.6122242949206194,-0.64393519175840885,1.5736677608563152,0.54338416080748742,-1.4771073590896404,-1.8320796974518592,-0.58885105100284107,16.553416645580171,0.58750938495068317,2.9658680431542286,16.287425219037939,21.344283143371278,null,128.89909079356391,133.33429463785149,129.73643984612389,123.81406927580133,126.23178541261842,124.70179479466024,null,null,0.36327462787342829,-1.937417388297046,0.54422521567142601,2.4202569554824227,-2.7509685562704331,0.9358928318261398,-0.60992450643331808,0.36224398416712456,9.8776298453988609E-3,0.23345751406543158,0.50423332018463096,0.81888168760824387,0,-0.64393519175840885,0,0,-1.4771073590896404,-1.8320796974518592,-0.58885105100284107,16.553416645580171,0.58750938495068317,2.9658680431542286,16.287425219037939,21.344283143371278,null,130.51131508848451,135.01674173925298,133.01264605442952,127.61190858445657,130.21511617941007,128.75447380343672]
[951,0.15349286749203506,3.3863193426230724,-4.4500894489996057E-2,9.5463968272730995,null,null,0.15112810343675218,-0.66668112147825842,-1.250990525825955,-1.1533937086301878,1.0762460877585673,0.76222300575203872,0.85117154674730378,-6.4100160876533696E-2,-0.25917324311370216,0.11445821617052454,0.82130707700822869,-3.600378319229014E-2,-1.2419909174886588,-0.55935982665646755,-1.0403241544387494,-6.8669200286759047E-2,-0.3973506377648528,-1.2195272024331363,12.586063583608077,0.70288726281793057,5.7931252971835097,2.5127119025748543,21.637568980726428,4.3215036250246701,null,133.92312561196806,136.14760858760292,137.30839778832362,136.64716609864539,133.68208588278651,130.78007580806599,null,null,0.15112810343675218,-0.66668112147825842,-1.250990525825955,-1.1533937086301878,1.0762460877585673,0.76222300575203872,0.85117154674730378,-6.4100160876533696E-2,-0.25917324311370216,0.11445821617052454,0.82130707700822869,-3.600378319229014E-2,-1.2419909174886588,-0.55935982665646755,-1.0403241544387494,-6.8669200286759047E-2,-0.3973506377648528,-1.2195272024331363,12.586063583608077,0.70288726281793057,5.7931252971835097,2.5127119025748543,21.637568980726428,4.3215036250246701,null,133.92312561196806,136.14760858760292,137.30839778832362,136.64716609864539,133.68208588278651,130.78007580806599]
[952,-2.9242031276729064,2.8907807083862895,0.22430491331534275,-3.1940528739977831,null,null,-2.9265678917281894,-4.8488445491584171,2.2723105897202012,2.8242530897183933,0.2369575022522345,1.6434675564167955,0.35563291251052087,-0.32523270752080036,0.60471630999371184,0.53351042721547826,0.20094296211945073,0.22396462598687528,-0.97318510968331995,-2.1285945461966573,3.0085193289978118,0.94708799579973135,1.7350787768308336,1.9937762769476937,-0.1543861176628063,3.6286496168440565,-3.6758420838465899,5.9861251438034424,1.4759545223165471E-2,3.3329124579327822,null,137.31594421020344,146.96838215079163,140.45733566161823,133.92362026523344,129.0939297576104,122.13750050404677,null,null,-2.9265678917281894,-4.8488445491584171,2.2723105897202012,2.8242530897183933,0.2369575022522345,1.6434675564167955,0.35563291251052087,-0.32523270752080036,0.60471630999371184,0.53351042721547826,0.20094296211945073,0.22396462598687528,-0.97318510968331995,-2.1285945461966573,0,0,0,0,-0.1543861176628063,3.6286496168440565,-3.6758420838465899,5.9861251438034424,1.4759545223165471E-2,3.3329124579327822,null,137.31594421020344,146.96838215079163,143.46585499061604,137.8563307475641,134.82080267076572,129.88463667141457]
[953,1.2756109613336142,2.9227691975845893,2.4122187623797817,2.38205723105099,null,null,1.2732461972783313,-2.3909198861638581,0.44302789177863028,2.942333755624607,0.71053091459779871,-1.2350630483680409,0.38762140170882065,0.34377424507081056,0.37178408958008236,0.12828248901173511,0.33983709877171409,-1.2424278034203819,1.214728739381119,-0.34395061393130544,1.1465228324044361,1.9064564771409005,-1.6507076391750144,1.624088190739406,5.4217239873859668,22.887659377922112,15.563262104208606,1.6400834591915334,4.527764934939694,-15.519493836932757,null,129.3655895760821,134.11928464994747,131.57145996741212,123.48726622801331,121.4732248304467,116.58338686924564,null,null,1.2732461972783313,-2.3909198861638581,0.44302789177863028,2.942333755624607,0.71053091459779871,-1.2350630483680409,0.38762140170882065,0.34377424507081056,0.37178408958008236,0.12828248901173511,0.33983709877171409,-1.2424278034203819,0,-0.34395061393130544,0,0,-1.6507076391750144,0,5.4217239873859668,22.887659377922112,15.563262104208606,1.6400834591915334,4.527764934939694,-15.519493836932757,null,130.58031831546322,135.39253931737096,134.01226667965526,127.80373288844611,125.84009218337376,122.65680872797428]
[954,1.6573651666752294,3.2302412524953579,2.3469459414373057,14.190469356726023,null,null,1.6550004026199465,-3.7499128171658898,-0.77722811123299018,-1.0699873877640969,-1.921001096530726,-1.0607928234774602,0.69509345661958921,-0.41372063539139736,0.50542351839271138,0.16683976760503061,0.85864659268499022,-0.82038833648903919,1.149455918438643,0.67474922307591534,-1.6815346367406572,-0.69241777593084164,-1.6081861033733205,-0.72363137205667982,17.230136113061,-15.303214616144164,12.415960544152222,2.714772080721561,13.949563252612361,-17.289194250467851,null,129.31829301937134,133.94021287949221,136.05270319916553,135.93538963286935,138.37098677332818,136.485791638276,null,null,1.6550004026199465,-3.7499128171658898,-0.77722811123299018,-1.0699873877640969,-1.921001096530726,-1.0607928234774602,0.69509345661958921,-0.41372063539139736,0.50542351839271138,0.16683976760503061,0.85864659268499022,-0.82038833648903919,0,0,-1.6815346367406572,-0.69241777593084164,-1.6081861033733205,-0.72363137205667982,17.230136113061,-15.303214616144164,12.415960544152222,2.714772080721561,13.949563252612361,-17.289194250467851,null,130.46774893780997,135.82770284344971,137.99722906508228,137.9329107706796,140.45570653012271,138.61496998569504]
[955,-2.7854190313418576,2.3116809725097269,0.96421672766484956,-4.2216721321046968,null,null,-2.7877837953971407,2.5709950951768321,-1.7379842968656689,1.4978752059354552,-0.72395346727644938,1.0475410032772965,-0.22346682336604173,0.46705183100247361,-0.13696868842815446,-4.4697534511529469E-2,-0.17872879426823518,6.334782060085109E-2,-0.23327329533381314,0.94215558853375114,-0.49340271471847552,1.0134946804336353,1.1729808583445118,0.21838865619068737,-1.18200537576972,9.477816333421476,11.762413007808842,-10.187897682431473,-4.8508405614925998,-2.7519627239089384,null,135.60561064564342,132.70945958745753,134.06080160416676,128.47096432172864,124.88157850235233,120.21609304250907,null,null,-2.7877837953971407,2.5709950951768321,-1.7379842968656689,1.4978752059354552,-0.72395346727644938,1.0475410032772965,-0.22346682336604173,0.46705183100247361,-0.13696868842815446,-4.4697534511529469E-2,-0.17872879426823518,6.334782060085109E-2,-0.23327329533381314,0,-0.49340271471847552,0,0,0,-1.18200537576972,9.477816333421476,11.762413007808842,-10.187897682431473,-4.8508405614925998,-2.7519627239089384,null,135.60561064564342,133.65161517599128,135.03472246815261,130.45795350128927,128.08315680468741,123.664584141389]
[956,1.0561776337043161,1.7774502875196418,3.4055985953343275,-24.764474683819284,null,null,1.0538128696490332,-1.2394789818882375,2.5345778054158643,-4.5335607226007824,-1.0847219308159022,-1.5160737925478063,-0.75769750835612681,4.2567652424069014E-2,0.95307780876948334,-2.3912336446248794E-2,-0.25057544480253879,0.33363362040109168,2.2081085723356648,-2.0008751456490357,-1.6461594100416199,-1.1536731115430103,0.38285631506569096,-3.4502958633103376E-2,-21.724807927484306,-4.8204224783677905,10.683663693958476,6.9558364827239059,-16.179995793339472,7.178842736017149,null,127.19847576094661,131.57691936851728,129.81771431873938,134.50437635165707,132.22897432238909,131.67125785873787,null,null,1.0538128696490332,-1.2394789818882375,2.5345778054158643,-4.5335607226007824,-1.0847219308159022,-1.5160737925478063,-0.75769750835612681,4.2567652424069014E-2,0.95307780876948334,-2.3912336446248794E-2,-0.25057544480253879,0.33363362040109168,0,-2.0008751456490357,-1.6461594100416199,-1.1536731115430103,0,-3.4502958633103376E-2,-21.724807927484306,-4.8204224783677905,10.683663693958476,6.9558364827239059,-16.179995793339472,7.178842736017149,null,129.40658433328227,133.85795003408387,132.10240404679519,136.93075105312766,135.09618545903942,134.64618263037397]
[957,-1.5042488738863566,2.7073215231392687,-0.2799555489064951,5.7471470387391967,null,null,-1.5066136379416395,-1.1692016886930896,-3.3306911294930273,2.1127180644976931,4.9313116662364704,2.8213678639786863,0.1721737272635,-0.29366441533169541,2.0071891576337819E-2,0.67899180201729248,-0.18703812264036301,0.15609934761425093,-1.4774455719051578,0.75469973110750099,-0.16358553723049152,-7.5566706316358756E-2,2.3725339238510728,0.19520070968106196,8.786813795074174,-18.798317396548683,-0.31789174336805637,18.181909148100296,-17.465593976790387,-6.1726061668230585,null,135.56087207274174,136.90335451052076,140.59262278704657,136.23718988018695,124.2027367414269,117.52829759194752,null,null,-1.5066136379416395,-1.1692016886930896,-3.3306911294930273,2.1127180644976931,4.9313116662364704,2.8213678639786863,0.1721737272635,-0.29366441533169541,2.0071891576337819E-2,0.67899180201729248,-0.18703812264036301,0.15609934761425093,-1.4774455719051578,0,-0.16358553723049152,-7.5566706316358756E-2,0,0,8.786813795074174,-18.798317396548683,-0.31789174336805637,18.181909148100296,-17.465593976790387,-6.1726061668230585,null,135.56087207274174,137.65805424162824,141.38669446035632,137.03175097585964,127.34326446850463,120.84077546563158]
[958,-0.780645262152459,2.1084215468780152,2.5071848292972732,-5.6970847051844338,null,null,-0.78301002620774185,1.5780619362865702,0.91376660987109459,2.7037181731402624,-1.3248807652372177,1.6875544600473193,-0.42672624899775347,2.1937347353523151E-2,0.62124885535128982,0.71381086978439923,-0.54515086197414542,-0.34946073896675678,1.3096948062986105,0.60641504309510363,-0.16832125758685335,-0.12540629174107054,-0.42671921363249932,0.53628987879459933,-2.6574179488494569,-3.1361611194879608,9.9041814747640586,9.0802389239139583,-16.680024164520255,-13.433757527487934,null,130.98910027981026,129.1331815686259,127.52779701909881,122.53237977609858,120.72087222227488,114.4584198748511,null,null,-0.78301002620774185,1.5780619362865702,0.91376660987109459,2.7037181731402624,-1.3248807652372177,1.6875544600473193,-0.42672624899775347,2.1937347353523151E-2,0.62124885535128982,0.71381086978439923,-0.54515086197414542,-0.34946073896675678,0,0,-0.16832125758685335,-0.12540629174107054,-0.42671921363249932,0,-2.6574179488494569,-3.1361611194879608,9.9041814747640586,9.0802389239139583,-16.680024164520255,-13.433757527487934,null,132.29879508610887,131.05502673532936,129.47706683028264,124.47243009384445,122.7063379011493,116.97743794078833]
[959,-0.84975883025013477,2.3566481758935476,3.3615294033802967,-14.990452145576054,null,null,-0.85212359430541762,-1.2919954574250463,-0.72033734785251202,-2.1766803364511023,-3.8213932055863216E-2,-0.14422283518598869,-0.17849961998222108,-0.7366002516294099,-0.45969436358773397,0.45797770957778328,-0.16229817817821912,-0.30171134620338602,2.164039380381634,0.30834168092383263,-0.54244591812499887,0.97744769152976829,-1.9786942779354406,0.49084588169240262,-11.950785389241076,-2.4393418525603878,-11.189383388971345,1.2776918808268825,-7.1039713005380101,-3.2786164953596626,null,130.55316996561362,131.78161642102557,131.34527169595245,131.32007865160898,130.05630385404459,126.24207845465617,null,null,-0.85212359430541762,-1.2919954574250463,-0.72033734785251202,-2.1766803364511023,-3.8213932055863216E-2,-0.14422283518598869,-0.17849961998222108,-0.7366002516294099,-0.45969436358773397,0.45797770957778328,-0.16229817817821912,-0.30171134620338602,0,0,-0.54244591812499887,0,-1.9786942779354406,0,-11.950785389241076,-2.4393418525603878,-11.189383388971345,1.2776918808268825,-7.1039713005380101,-3.2786164953596626,null,132.71720934599526,134.30969108495447,133.92394636572541,134.98359058756489,133.77182144354219,130.51233079426106]
[960,3.0790587387275874,3.2040793148929043,1.0860998255156895,14.227184092042801,null,null,3.0766939746723043,-1.5482544593975822,-1.2423384927525678,-0.46112583234045174,-2.8458889923271973,1.9887919430354695,0.66893151901713566,-0.65301614210950332,0.12065853252901526,0.81296495430965132,-0.16623720562269462,0.13953814794710695,-0.11139019748297319,-1.8553864875984589,-0.53911486951517285,-1.5738504708446859,-0.73770313272386212,3.4241050295147346E-2,17.266850848377779,-10.036236668989659,12.135709803287037,21.27800851944696,6.2705148499080474,-3.3468658842641266,null,128.69928858283248,132.49320702934136,133.54485427319349,134.26797248700166,135.67907195869623,130.14547112561695,null,null,3.0766939746723043,-1.5482544593975822,-1.2423384927525678,-0.46112583234045174,-2.8458889923271973,1.9887919430354695,0.66893151901713566,-0.65301614210950332,0.12065853252901526,0.81296495430965132,-0.16623720562269462,0.13953814794710695,-0.11139019748297319,-1.8553864875984589,-0.53911486951517285,-1.5738504708446859,-0.73770313272386212,0,17.266850848377779,-10.036236668989659,12.135709803287037,21.27800851944696,6.2705148499080474,-3.3468658842641266,null,128.69928858283248,132.49320702934136,133.54485427319349,134.26797248700166,135.67907195869623,130.17971217591213]
[961,1.1445462451783326,3.6944146494871926,-0.40818206767641385,20.845929037415669,null,null,1.1421814811230497,0.37820107048193879,1.4880915438821962,0.49260445291699234,-1.1271601707429488,-2.4831516154294571,1.1592668536114239,-0.21954383760870133,-0.48069952717569331,-0.14792348580817016,0.2499398081579951,0.22645418760786384,-1.6056720906750765,-0.69691282493885087,0.22018119887880538,-0.30576205970325621,1.3299595544057974,-1.7024621168332668,23.885595793750646,-5.1620570048428291,-17.951261563408295,-1.1576498753101396,-0.99756868871183757,10.089333594940442,null,{"$f":"S$53*(1+(T$55+N1029)/100)*((1-S$62)+S$62*((1+(T$57+Z1029)/100)))/(1+(T$54+H1029)/100)-(T$56+T1029)+T$58","v":133.34579987074019},{"$f":"AG1029*(1+(U$55+O1029)/100)*((1-T$62)+T$62*((1+(U$57+AA1029)/100)))/(1+(U$54+I1029)/100)-(U$56+U1029)+U$58","v":134.07417057282166},{"$f":"AH1029*(1+(V$55+P1029)/100)*((1-U$62)+U$62*((1+(V$57+AB1029)/100)))/(1+(V$54+J1029)/100)-(V$56+V1029)+V$58","v":129.94847068649656},{"$f":"AI1029*(1+(W$55+Q1029)/100)*((1-V$62)+V$62*((1+(W$57+AC1029)/100)))/(1+(W$54+K1029)/100)-(W$56+W1029)+W$58","v":126.82954886099803},{"$f":"AJ1029*(1+(X$55+R1029)/100)*((1-W$62)+W$62*((1+(X$57+AD1029)/100)))/(1+(X$54+L1029)/100)-(X$56+X1029)+X$58","v":124.1116767263017},{"$f":"AK1029*(1+(Y$55+S1029)/100)*((1-X$62)+X$62*((1+(Y$57+AE1029)/100)))/(1+(Y$54+M1029)/100)-(Y$56+Y1029)+Y$58","v":126.04375689629249},null,null,1.1421814811230497,0.37820107048193879,1.4880915438821962,0.49260445291699234,-1.1271601707429488,-2.4831516154294571,1.1592668536114239,-0.21954383760870133,-0.48069952717569331,-0.14792348580817016,0.2499398081579951,0.22645418760786384,-1.6056720906750765,-0.69691282493885087,0,-0.30576205970325621,0,-1.7024621168332668,23.885595793750646,-5.1620570048428291,-17.951261563408295,-1.1576498753101396,-0.99756868871183757,10.089333594940442,null,133.34579987074019,134.07417057282166,130.16865188537537,127.05158195776336,125.67017952437129,127.67495788543751]
[962,-0.67226232167621025,2.6935669012296284,1.2782990394794276,-6.8343383742317174,null,null,{"$f":"IF($B$42=\"On\",$B1030-$D$15,0)","v":-0.6746270857314931},{"$f":"IF($B$42=\"On\",$B2030-$D$15,0)","v":-0.81494490875805981},{"$f":"IF($B$42=\"On\",$B3030-$D$15,0)","v":0.68051734950155451},{"$f":"IF($B$42=\"On\",$B4030-$D$15,0)","v":-0.94114940167324967},{"$f":"IF($B$42=\"On\",$B5030-$D$15,0)","v":1.6085572383102522},{"$f":"IF($B$42=\"On\",$B6030-$D$15,0)","v":2.4784210135999136},{"$f":"IF($B$43=\"On\",$C1030-$D$16,0)","v":0.15841910535385972},{"$f":"IF($B$43=\"On\",$C2030-$D$16,0)","v":-1.6985909934407406E-2},{"$f":"IF($B$43=\"On\",$C3030-$D$16,0)","v":0.75860344186035844},{"$f":"IF($B$43=\"On\",$C4030-$D$16,0)","v":1.7555718754750149E-2},{"$f":"IF($B$43=\"On\",$C5030-$D$16,0)","v":-0.36853112163834734},{"$f":"IF($B$43=\"On\",$C6030-$D$16,0)","v":0.42313865430907294},{"$f":"IF($B$44=\"On\",$D1030-$D$17,0)","v":8.0809016480764884E-2},{"$f":"IF($B$44=\"On\",$D2030-$D$17,0)","v":-1.1717919657221223},{"$f":"IF($B$44=\"On\",$D3030-$D$17,0)","v":-1.4573547219570913},{"$f":"IF($B$44=\"On\",$D4030-$D$17,0)","v":-2.5497628727765109},{"$f":"IF($B$44=\"On\",$D5030-$D$17,0)","v":0.57562039907381912},{"$f":"IF($B$44=\"On\",$D6030-$D$17,0)","v":0.84478716431832757},{"$f":"IF($B$45=\"On\",$E1030-$D$18,0)","v":-3.7946716178967406},{"$f":"IF($B$45=\"On\",$E2030-$D$18,0)","v":-5.7454723434793546},{"$f":"IF($B$45=\"On\",$E3030-$D$18,0)","v":10.400413708898149},{"$f":"IF($B$45=\"On\",$E4030-$D$18,0)","v":9.9491249606983505},{"$f":"IF($B$45=\"On\",$E5030-$D$18,0)","v":-14.115798629470284},{"$f":"IF($B$45=\"On\",$E6030-$D$18,0)","v":8.2569208241585201E-2},null,132.83139574348633,135.90470232329716,136.18447827511463,137.5463123883176,131.31111350975868,124.703807678077,null,null,{"$f":"IF($B$42=\"On\",MIN($B1030-$D$15,$D$42),0)","v":-0.6746270857314931},{"$f":"IF($B$42=\"On\",MIN($B2030-$D$15,$D$42),0)","v":-0.81494490875805981},{"$f":"IF($B$42=\"On\",MIN($B3030-$D$15,$D$42),0)","v":0.68051734950155451},{"$f":"IF($B$42=\"On\",MIN($B4030-$D$15,$D$42),0)","v":-0.94114940167324967},{"$f":"IF($B$42=\"On\",MIN($B5030-$D$15,$D$42),0)","v":1.6085572383102522},{"$f":"IF($B$42=\"On\",MIN($B6030-$D$15,$D$42),0)","v":2.4784210135999136},{"$f":"IF($B$43=\"On\",MAX($C1030-$D$16,$D$43),0)","v":0.15841910535385972},{"$f":"IF($B$43=\"On\",MAX($C2030-$D$16,$D$43),0)","v":-1.6985909934407406E-2},{"$f":"IF($B$43=\"On\",MAX($C3030-$D$16,$D$43),0)","v":0.75860344186035844},{"$f":"IF($B$43=\"On\",MAX($C4030-$D$16,$D$43),0)","v":1.7555718754750149E-2},{"$f":"IF($B$43=\"On\",MAX($C5030-$D$16,$D$43),0)","v":-0.36853112163834734},{"$f":"IF($B$43=\"On\",MAX($C6030-$D$16,$D$43),0)","v":0.42313865430907294},{"$f":"IF($B$44=\"On\",MIN($D1030-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D2030-$D$17,$D$44),0)","v":-1.1717919657221223},{"$f":"IF($B$44=\"On\",MIN($D3030-$D$17,$D$44),0)","v":-1.4573547219570913},{"$f":"IF($B$44=\"On\",MIN($D4030-$D$17,$D$44),0)","v":-2.5497628727765109},{"$f":"IF($B$44=\"On\",MIN($D5030-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D6030-$D$17,$D$44),0)","v":0},{"$f":"IF($B$45=\"On\",MAX($E1030-$D$18,$D$45),0)","v":-3.7946716178967406},{"$f":"IF($B$45=\"On\",MAX($E2030-$D$18,$D$45),0)","v":-5.7454723434793546},{"$f":"IF($B$45=\"On\",MAX($E3030-$D$18,$D$45),0)","v":10.400413708898149},{"$f":"IF($B$45=\"On\",MAX($E4030-$D$18,$D$45),0)","v":9.9491249606983505},{"$f":"IF($B$45=\"On\",MAX($E5030-$D$18,$D$45),0)","v":-14.115798629470284},{"$f":"IF($B$45=\"On\",MAX($E6030-$D$18,$D$45),0)","v":8.2569208241585201E-2},null,{"$f":"S$53*(1+(T$55+AU1030)/100)*((1-S$62)+S$62*((1+(T$57+BG1030)/100)))/(1+(T$54+AO1030)/100)-(T$56+BA1030)+T$58","v":132.9122047599671},{"$f":"BN1030*(1+(U$55+AV1030)/100)*((1-T$62)+T$62*((1+(U$57+BH1030)/100)))/(1+(U$54+AP1030)/100)-(U$56+BB1030)+U$58","v":135.98777725112043},{"$f":"BO1030*(1+(V$55+AW1030)/100)*((1-U$62)+U$62*((1+(V$57+BI1030)/100)))/(1+(V$54+AQ1030)/100)-(V$56+BC1030)+V$58","v":136.26904400811355},{"$f":"BP1030*(1+(W$55+AX1030)/100)*((1-V$62)+V$62*((1+(W$57+BJ1030)/100)))/(1+(W$54+AR1030)/100)-(W$56+BD1030)+W$58","v":137.6329457621604},{"$f":"BQ1030*(1+(X$55+AY1030)/100)*((1-W$62)+W$62*((1+(X$57+BK1030)/100)))/(1+(X$54+AS1030)/100)-(X$56+BE1030)+X$58","v":131.9730190106053},{"$f":"BR1030*(1+(Y$55+AZ1030)/100)*((1-X$62)+X$62*((1+(Y$57+BL1030)/100)))/(1+(Y$54+AT1030)/100)-(Y$56+BF1030)+Y$58","v":126.20947807068852}]
[{"$f":"A1030+1","v":963},1.8725363865213904,2.2558549835026995,0.87258342626313401,-12.985820762318779,null,null,1.8701716224661076,-1.8149796561724947,-0.31692061221938017,1.2064640637438522,1.3701095707665554,1.7294323975647317,-0.27929281237306913,-0.31162411792440547,-0.3960247142298523,-0.54953436309452686,0.298403623846903,0.6507000169956938,-0.32490659673552869,-4.812250329219947E-2,6.5674955970999704E-2,-0.70342086780596169,1.1469975577802209,0.78544398303972729,-9.9461540059838018,-1.692825611773316,-0.28689550689353993,-5.3906144737806674,-4.3926883330968707,12.987940950874446,null,129.2736475784688,132.08188083849404,130.58740443035003,126.44421391915488,120.79502751215342,115.40799979001505,null,null,1.8701716224661076,-1.8149796561724947,-0.31692061221938017,1.2064640637438522,1.3701095707665554,1.7294323975647317,-0.27929281237306913,-0.31162411792440547,-0.3960247142298523,-0.54953436309452686,0.298403623846903,0.6507000169956938,-0.32490659673552869,-4.812250329219947E-2,0,-0.70342086780596169,0,0,-9.9461540059838018,-1.692825611773316,-0.28689550689353993,-5.3906144737806674,-4.3926883330968707,12.987940950874446,null,129.2736475784688,132.08188083849404,130.65307938632102,126.50972343564281,122.00784774301391,117.41588396133673]
[964,0.41325882595499985,2.2899037167619323,1.9980517128326512,-0.11807221953996239,null,null,0.410894061899717,-2.9468677415987963,3.9601880992154643,1.9294468329442944,1.4006605424072687,1.6827273654631607,-0.24524407911383639,-0.39946696277210147,0.26856047570665309,-0.19489197598086161,9.7000668436186377E-2,0.12285206509241764,0.80056168983398845,1.1658184012248047,0.86240266565346557,-1.2490144317410727,1.4390411586838061,-0.64578544403457949,2.9215945367950145,-1.3609076937708289,8.079358960118169,-16.212010694778826,-3.627502733853984,0.73004123226482687,null,130.11666484402815,133.18323762136475,126.23915086556707,122.20472578361999,115.96732188327556,111.43131379673807,null,null,0.410894061899717,-2.9468677415987963,3.9601880992154643,1.9294468329442944,1.4006605424072687,1.6827273654631607,-0.24524407911383639,-0.39946696277210147,0.26856047570665309,-0.19489197598086161,9.7000668436186377E-2,0.12285206509241764,0,0,0,-1.2490144317410727,0,-0.64578544403457949,2.9215945367950145,-1.3609076937708289,8.079358960118169,-16.212010694778826,-3.627502733853984,0.73004123226482687,null,130.91722653386213,135.18687513307165,129.06810323364601,125.01651728728108,120.22524749130599,115.70311545755303]
[965,-0.78316216181523435,3.6005244885965619,0.81958470601880329,14.616763176680628,null,null,-0.7855269258705172,-2.0149759496019679,-3.3753363584202196,4.3836139407851702,2.0640363609736432,-0.70256028396701964,1.0653766927207933,0.56695566901892125,-1.0081379398076482,-0.1679769705008014,0.57597289115221839,-3.5064847057380888E-2,-0.37790531697985941,-0.54416654392723884,-1.8702883628805007,0.70993300404889537,-0.40816285446837297,0.55286105355970294,17.656429933015605,22.168155473001676,-8.8368088512645731,-10.000015457422208,2.1923532797102467,6.2998394094847647,null,134.62459227236971,139.59889344431286,143.73322719499163,134.35594048022443,129.75475951231908,126.95088696001821,null,null,-0.7855269258705172,-2.0149759496019679,-3.3753363584202196,4.3836139407851702,2.0640363609736432,-0.70256028396701964,1.0653766927207933,0.56695566901892125,-1.0081379398076482,-0.1679769705008014,0.57597289115221839,-3.5064847057380888E-2,-0.37790531697985941,-0.54416654392723884,-1.8702883628805007,0,-0.40816285446837297,0,17.656429933015605,22.168155473001676,-8.8368088512645731,-10.000015457422208,2.1923532797102467,6.2998394094847647,null,134.62459227236971,139.59889344431286,143.73322719499163,135.06587348427331,130.46520658924538,128.23231126548899]
[966,-1.3089983107454475,1.7729560314673796,1.5552976244076191,-19.117028013865959,null,null,-1.3113630748007303,0.76070359380362063,4.3556570423313383,2.9002930587387379,1.1021055336338343,-0.78721923555145146,-0.76219176440838909,-1.898647397472697E-3,0.71155526335944153,0.20052597924096238,3.7317032701522201E-2,0.16487419747519416,0.3578076014089564,-0.16710750480224501,-0.89051831339927268,-0.76414730303868605,-1.2493637601871972,1.3190727109034608,-16.077361257530981,-0.80810169125302478,17.724462967688893,3.6111999281543419,-1.0388787315817427,3.4355175607160264,null,132.22894805715455,132.19030363042035,127.08629378595643,121.8678996670649,118.60294580587987,115.08719776106297,null,null,-1.3113630748007303,0.76070359380362063,4.3556570423313383,2.9002930587387379,1.1021055336338343,-0.78721923555145146,-0.76219176440838909,-1.898647397472697E-3,0.71155526335944153,0.20052597924096238,3.7317032701522201E-2,0.16487419747519416,0,-0.16710750480224501,-0.89051831339927268,-0.76414730303868605,-1.2493637601871972,0,-16.077361257530981,-0.80810169125302478,17.724462967688893,3.6111999281543419,-1.0388787315817427,3.4355175607160264,null,132.5867556585635,132.55248778528855,127.44196226412802,122.21946845405533,118.95622332481203,116.76956533824797]
[967,-0.50445149121538202,1.8935068217332791,1.5195669590177794,-14.958183719452773,null,null,-0.50681625527066487,4.0339789007502027,-3.8400175551615932,-4.5611527268125923E-2,-3.7695609414284377,-0.6299648179169467,-0.64164097414248955,0.30041346370917488,0.20445437258519927,-0.39489266326687034,0.26943529781194808,-8.9819367400141736E-2,0.32207693601911669,1.5183212404498692,-1.9527780086924387,2.2840051742856269,-0.35490268044211459,-1.943628900818748,-11.918516963117796,2.5572776059790421,0.53527905812211252,-6.6911212513257841,3.9191052083682392,-2.0776587173797858,null,131.32028518328539,125.81153637451976,131.64345594467591,126.33318632435137,128.83032675917099,128.33386460569409,null,null,-0.50681625527066487,4.0339789007502027,-3.8400175551615932,-4.5611527268125923E-2,-3.7695609414284377,-0.6299648179169467,-0.64164097414248955,0.30041346370917488,0.20445437258519927,-0.39489266326687034,0.26943529781194808,-8.9819367400141736E-2,0,0,-1.9527780086924387,0,-0.35490268044211459,-1.943628900818748,-11.918516963117796,2.5572776059790421,0.53527905812211252,-6.6911212513257841,3.9191052083682392,-2.0776587173797858,null,131.64236211930449,127.64661900239547,133.58786872239818,130.58363252961038,133.32465927623969,132.93702735915684]
[968,-0.84795240998817967,2.2601008380050587,1.2682839838348321,-12.501857022308769,null,null,-0.85031717404346252,-3.0722696557538112,-3.8452125627584368,-0.74304960610229409,-2.4604178837812523,1.9921959116196,-0.27504695787070998,-0.21786526440386611,-0.24441325813326653,-0.63791691008205831,-0.35638856167257682,0.66905299412102126,7.0793960836169401E-2,-0.65938371652361927,-4.8517793397297559E-2,-1.2036909273809377,-0.83453350412207805,-0.13922079809450572,-9.462190265973792,-9.552549734650265,-2.0082378024767098,-7.7671070547386147,6.8112399736427989,11.321627163297169,null,132.51803201874449,137.9459935173021,141.96747279643927,140.91391299828706,141.8644873835255,137.23037401140766,null,null,-0.85031717404346252,-3.0722696557538112,-3.8452125627584368,-0.74304960610229409,-2.4604178837812523,1.9921959116196,-0.27504695787070998,-0.21786526440386611,-0.24441325813326653,-0.63791691008205831,-0.35638856167257682,0.66905299412102126,0,-0.65938371652361927,-4.8517793397297559E-2,-1.2036909273809377,-0.83453350412207805,-0.13922079809450572,-9.462190265973792,-9.552549734650265,-2.0082378024767098,-7.7671070547386147,6.8112399736427989,11.321627163297169,null,132.58882597958066,138.02030890447307,142.04587680257907,140.99356535101975,141.94709188092128,137.31343640163942]
[969,3.0440393455129406,3.5795568738334671,1.0993851356125626,7.1312028783397352,null,null,3.0416745814576576,0.12884826901262822,2.6948152646189145,0.77343521630767631,-4.99547120202398,2.8066180301974639,1.0444090779576984,-5.0109924292785823E-2,0.10815656502867776,-0.55470742576620191,0.31865875926162524,-0.81670381578672302,-9.8104887386100126E-2,0.39534030218442107,0.22737346954944559,-0.27232658869559168,-3.1472449360273798,2.0105370425906886,10.170869634674713,-5.6652187778140952,1.2251355908933836,-4.8926629959274379,18.946063269386297,-21.074455676914475,null,129.20167962166025,129.32097261960899,124.43145627396181,120.39241211471399,127.02126924789761,117.34044171185809,null,null,3.0416745814576576,0.12884826901262822,2.6948152646189145,0.77343521630767631,-4.99547120202398,2.8066180301974639,1.0444090779576984,-5.0109924292785823E-2,0.10815656502867776,-0.55470742576620191,0.31865875926162524,-0.81670381578672302,-9.8104887386100126E-2,0,0,-0.27232658869559168,-3.1472449360273798,0,10.170869634674713,-5.6652187778140952,1.2251355908933836,-4.8926629959274379,18.946063269386297,-21.074455676914475,null,129.20167962166025,129.71631292179342,125.05097325380655,121.01295612982132,127.68608004043097,120.00474311157653]
[970,-3.7777493224464878,2.1885995314474957,0.83642730243870167,7.6299045023989578,null,null,-3.7801140865017708,-4.0444964300782473,3.0560560059070649,-1.6256907743181372,-1.9691785935194024,-3.8599385496377123,-0.34654826442827291,-0.61492598436781032,0.23413070965699179,-0.16670110190812926,7.7418595696745474E-2,-0.42686961114621536,-0.36106272055996103,-0.88483196570924649,0.39918151623917808,0.94300650899220884,-1.9503894392661349,-0.46897139763028983,10.669571258733935,13.303309847835916,5.0762411840647026,-9.0663447753231203,8.2894682945590876,0.83903211567982217,null,137.00228409330632,143.76210443860515,138.26318677147509,136.89954323042872,138.71304827530071,141.21521492528183,null,null,-3.7801140865017708,-4.0444964300782473,3.0560560059070649,-1.6256907743181372,-1.9691785935194024,-3.8599385496377123,-0.34654826442827291,-0.61492598436781032,0.23413070965699179,-0.16670110190812926,7.7418595696745474E-2,-0.42686961114621536,-0.36106272055996103,-0.88483196570924649,0,0,-1.9503894392661349,-0.46897139763028983,10.669571258733935,13.303309847835916,5.0762411840647026,-9.0663447753231203,8.2894682945590876,0.83903211567982217,null,137.00228409330632,143.76210443860515,138.66236828771426,138.2535598064963,140.11621857190391,142.69519233288537]
[971,-0.49491033793449246,2.1052664547765954,2.5557675362217549,-4.2721678903942077,null,null,-0.49727510198977531,-3.6672638434969662,-2.6645614297522671,1.8364222602997466,6.8610268352697727E-3,-1.7296468725629375,-0.42988134109917331,-0.36562783464687998,-8.0526510918363048E-2,0.75725815021445886,-5.2762182915172762E-2,-1.0017358578738358,1.3582775132230922,-1.8221419283174689,-0.69871550176432029,-0.38905583491559759,1.732409911554309,2.1633966863351883,-1.2325011340592309,-0.87314789667301529,3.9391777099221446,13.156576497349118,-11.069383030944763,-16.025341764852723,null,130.54626296416043,137.6800948358719,140.82354249882437,137.26562689630782,132.46153687880303,128.2314810869305,null,null,-0.49727510198977531,-3.6672638434969662,-2.6645614297522671,1.8364222602997466,6.8610268352697727E-3,-1.7296468725629375,-0.42988134109917331,-0.36562783464687998,-8.0526510918363048E-2,0.75725815021445886,-5.2762182915172762E-2,-1.0017358578738358,0,-1.8221419283174689,-0.69871550176432029,-0.38905583491559759,0,0,-1.2325011340592309,-0.87314789667301529,3.9391777099221446,13.156576497349118,-11.069383030944763,-16.025341764852723,null,131.90454047738351,139.11260698036386,142.31911887326129,138.76726403426809,135.71784558840153,133.73705649531581]
[972,-1.1717449640208759,1.515349547829492,2.4091809482954738,-20.837073909527351,null,null,-1.1741097280761588,0.63354871417871406,4.3356743847077812,-2.3214748623320576,-0.26876825177698754,1.3271607874060494,-1.0197982480462766,0.42229322752199572,1.0812961409016535,-5.1237646283674998E-2,0.23137436651596399,0.13594775850066076,1.2116909252968111,-2.0448564339687447E-2,1.2472454119857064,0.49939428192423652,0.14165930969435547,-0.82787779874181555,-17.797407153192374,-0.49348888356917886,11.9199858741319,7.2457421484684499,4.5149507541393223,3.8643155367406687,null,130.8488927081294,131.36030857187475,124.61875197111682,124.34070905679448,121.62900868641707,117.73226610978485,null,null,-1.1741097280761588,0.63354871417871406,4.3356743847077812,-2.3214748623320576,-0.26876825177698754,1.3271607874060494,-1.0197982480462766,0.42229322752199572,1.0812961409016535,-5.1237646283674998E-2,0.23137436651596399,0.13594775850066076,0,-2.0448564339687447E-2,0,0,0,-0.82787779874181555,-17.797407153192374,-0.49348888356917886,11.9199858741319,7.2457421484684499,4.5149507541393223,3.8643155367406687,null,132.06058363342621,132.5934284914683,127.08148905504129,127.39649344156156,124.88879139976032,121.01443026441014]
[973,1.6527310182164225,2.2277132262455002,3.2611878721869001,-11.686298070496671,null,null,1.6503662541611397,1.5565834363406581,2.2437988479771267,4.3450331740306032,-1.7369962837842934,-1.6545174969667491,-0.30743456963026849,0.29962485319624044,0.55348247285346774,-8.497389411288836E-2,-0.60806225504293532,-0.37330727458569024,2.0636978491882374,0.809016278273746,2.1947943902456704,-0.18487909581823492,1.1593931494553673,-0.91306529833682704,-8.6466313141616933,-4.6826323967512771,3.0102768928504227,3.0052052255942607,2.0168545133766376,-8.2634702944040015,null,127.13556971306042,125.43206594348806,119.69049085919696,112.03850773177037,108.79864108048686,107.62361361919918,null,null,1.6503662541611397,1.5565834363406581,2.2437988479771267,4.3450331740306032,-1.7369962837842934,-1.6545174969667491,-0.30743456963026849,0.29962485319624044,0.55348247285346774,-8.497389411288836E-2,-0.60806225504293532,-0.37330727458569024,0,0,0,-0.18487909581823492,0,-0.91306529833682704,-8.6466313141616933,-4.6826323967512771,3.0102768928504227,3.0052052255942607,2.0168545133766376,-8.2634702944040015,null,129.19926756224865,128.31985389829015,124.77467673317597,116.98170098877702,115.03474310723304,114.05870159637617]
[974,-1.4660959085004885,2.1220605419792022,0.95205240048924233,-16.375996013228214,null,null,-1.4684606725557714,3.8113220006627997,1.646829978359923,5.953244191995611E-2,3.7127593985380418,-9.5791346008142458E-2,-0.41308725389656642,-0.17324833208762014,-0.30373846614602629,0.24618547662858514,0.17057356320443517,-0.10828404657779345,-0.24543762250942036,3.3217320542650084,-7.6634556649811447E-2,-0.10619166644940981,0.77237853996286931,-0.53933823021273264,-13.336329256893237,-12.968452512473316,-10.093548685191728,-1.0346930060260431,2.662264783417152,6.0975420340264161,null,133.50747123790808,125.83402798226916,122.0456563687907,119.66009191235196,111.52797851567864,108.58436608997492,null,null,-1.4684606725557714,3.8113220006627997,1.646829978359923,5.953244191995611E-2,3.7127593985380418,-9.5791346008142458E-2,-0.41308725389656642,-0.17324833208762014,-0.30373846614602629,0.24618547662858514,0.17057356320443517,-0.10828404657779345,-0.24543762250942036,0,-7.6634556649811447E-2,-0.10619166644940981,0,-0.53933823021273264,-13.336329256893237,-12.968452512473316,-10.093548685191728,-1.0346930060260431,2.662264783417152,6.0975420340264161,null,133.50747123790808,129.15576003653416,125.36082659159213,123.030292309326,115.60709932799658,112.73944434047844]
[975,1.34313672617637,2.8620477158296289,1.92346480037574,-1.0845483155284807,null,null,1.3407719621210872,0.33952967112307203,-1.6061041515145658,1.7998914547223068,-3.9911158294396808E-2,2.1647374034667641,0.32689991995386025,-0.67981799404314325,-4.3111977638579546E-2,0.308358751724223,9.4055154779269845E-2,0.28422919639552058,0.72597477737707727,-0.39610898169326858,-1.1711561777033661,-3.4382439767215001E-2,-0.95562301947220574,1.2076417324302287,1.9551184408064961,-11.575207666182949,-10.814741419824141,6.0054575093527909,-3.4512447396649599,-2.1729960804659982,null,129.68756872378501,129.52406866138699,131.39045627268743,126.91481579939835,124.88857204045597,118.13891322109139,null,null,1.3407719621210872,0.33952967112307203,-1.6061041515145658,1.7998914547223068,-3.9911158294396808E-2,2.1647374034667641,0.32689991995386025,-0.67981799404314325,-4.3111977638579546E-2,0.308358751724223,9.4055154779269845E-2,0.28422919639552058,0,-0.39610898169326858,-1.1711561777033661,-3.4382439767215001E-2,-0.95562301947220574,0,1.9551184408064961,-11.575207666182949,-10.814741419824141,6.0054575093527909,-3.4512447396649599,-2.1729960804659982,null,130.41354350116208,130.25711642231454,132.14790609400609,127.6723096084915,125.65874756201673,120.11683962676396]
[976,1.9894671523590453,2.5873209910643777,1.2949080941245985,-6.4942489001542576,null,null,1.9871023883037624,2.2375136972853391,-0.33760065591025384,3.5366119388431998,3.4907817016393969,2.2395535304045349,5.2173195188609078E-2,-0.29049250357225898,3.3991524315948762E-2,0.90881203855235571,0.88553833991628927,-0.23551819511451777,9.7418071125935812E-2,0.5259787983518911,-0.19473240679378634,-7.442902652849126E-2,-1.1211902816043164,1.2415171608394324,-3.4545821438192807,-15.296290742031168,5.1129406694042414,13.099649095655749,2.6086070697797439,-12.739455386669993,null,129.11952888034372,126.11374182304688,125.3455666519727,119.55224420476689,114.37886541039461,106.93638803051849,null,null,1.9871023883037624,2.2375136972853391,-0.33760065591025384,3.5366119388431998,3.4907817016393969,2.2395535304045349,5.2173195188609078E-2,-0.29049250357225898,3.3991524315948762E-2,0.90881203855235571,0.88553833991628927,-0.23551819511451777,0,0,-0.19473240679378634,-7.442902652849126E-2,-1.1211902816043164,0,-3.4545821438192807,-15.296290742031168,5.1129406694042414,13.099649095655749,2.6086070697797439,-12.739455386669993,null,129.21694695146965,126.73664323551775,125.98157435380357,120.18140146177332,115.00177101854923,108.7973185967203]
[977,0.96438202809096041,2.7175116287424443,0.68272757604110856,4.7894338118590696,null,null,0.96201726403567756,1.0353218204086159,-2.2590923200756339,1.4215243860973856,3.5467084615645579E-2,3.1571017139850648,0.18236383286667568,-0.64161736529227476,-0.27356641710864604,-8.038296203872175E-2,0.60012103923235083,1.2652799705242579E-2,-0.51476244695755413,-0.31847107295303945,-0.84964488852167463,-2.0171988842555444,-0.59743816445423403,1.4223346850352332,7.8291005681940469,-4.1763331462870887,4.2584461774374205,14.354260940986675,1.9596111428866401,-6.6259210364072771,null,131.24563171051017,130.16300315866948,132.3144429900419,129.80835043853361,128.0219021733887,119.50726053453808,null,null,0.96201726403567756,1.0353218204086159,-2.2590923200756339,1.4215243860973856,3.5467084615645579E-2,3.1571017139850648,0.18236383286667568,-0.64161736529227476,-0.27356641710864604,-8.038296203872175E-2,0.60012103923235083,1.2652799705242579E-2,-0.51476244695755413,-0.31847107295303945,-0.84964488852167463,-2.0171988842555444,-0.59743816445423403,0,7.8291005681940469,-4.1763331462870887,4.2584461774374205,14.354260940986675,1.9596111428866401,-6.6259210364072771,null,131.24563171051017,130.16300315866948,132.3144429900419,129.80835043853361,128.0219021733887,120.92959521957332]
[978,-4.5630438035808343,2.0393834410095049,-0.84188371322740974,-1.0346106517130225,null,null,-4.5654085676361174,1.8643857557959642,-1.1960267275012078,-0.18062685749397409,1.1168104878678367,0.80428905260252159,-0.4957643548662638,0.11920031521427221,0.25070697068693892,0.22575687812475875,-0.29429753145002602,-0.29002400152505281,-2.0393737362260724,-0.54871498463871049,-0.15599810369447642,-0.86743296984214768,1.3100222829660506,1.4139993197282488,2.0050561046219544,-6.4844449128616422E-2,1.4277877867343367,-2.6991512323862801,-6.4548726670427907,-1.9983130402405576,null,139.63355618379248,138.71164779845691,139.68827322725664,138.66555051151315,132.45432295611153,126.5205170765869,null,null,-4.5654085676361174,1.8643857557959642,-1.1960267275012078,-0.18062685749397409,1.1168104878678367,0.80428905260252159,-0.4957643548662638,0.11920031521427221,0.25070697068693892,0.22575687812475875,-0.29429753145002602,-0.29002400152505281,-2.0393737362260724,-0.54871498463871049,-0.15599810369447642,-0.86743296984214768,0,0,2.0050561046219544,-6.4844449128616422E-2,1.4277877867343367,-2.6991512323862801,-6.4548726670427907,-1.9983130402405576,null,139.63355618379248,138.71164779845691,139.68827322725664,138.66555051151315,133.76434523907761,129.25482377535593]
[979,3.5590649252777875,2.5586274548647645,-0.60407153858082774,-19.38399834837664,null,null,3.5567001612225044,-1.4975840416935482,0.49442374543925544,2.9459581427324912,0.10332491096296116,-4.6832877464564318,2.3479658988995844E-2,-0.15943277047099302,0.19164523653404153,-0.16257882937555035,0.29872968389761834,-0.59730607032285876,-1.8015615615794904,-0.25135793076393997,-1.5834220663809218,2.0081589495565964,0.16116034900236609,1.0019553090385873,-16.344331592041662,-3.5135617669614931,4.3590934857793462,-17.245559205642465,5.7731347386815184,1.6629151674814242,null,128.97240407224035,131.74389535934003,131.58531827106361,123.02794436614337,119.89140443686938,120.75940078572717,null,null,3.5567001612225044,-1.4975840416935482,0.49442374543925544,2.9459581427324912,0.10332491096296116,-4.6832877464564318,2.3479658988995844E-2,-0.15943277047099302,0.19164523653404153,-0.16257882937555035,0.29872968389761834,-0.59730607032285876,-1.8015615615794904,-0.25135793076393997,-1.5834220663809218,0,0,0,-16.344331592041662,-3.5135617669614931,4.3590934857793462,-17.245559205642465,5.7731347386815184,1.6629151674814242,null,128.97240407224035,131.74389535934003,131.58531827106361,125.03610331569998,122.09551173014083,124.102051880427]
[980,4.7348794556118117,2.7122626301701493,0.97671678955247454,-5.5994609854625796,null,null,4.7325146915565286,6.454673637564464,2.9647772849485023,0.83970898338774569,2.8738843999978343,-2.1936581196016811,0.17711483429438069,0.85123439322010963,-0.11290761547213712,-0.15151583216528275,9.0980100780515549E-2,-0.16676344214115391,-0.22077323344618816,9.0154760618620156E-2,1.535554696565725,0.43932794715659407,1.2983770218202224,-1.542884477480716,-2.5597942291276028,17.773202526147756,-10.978552528200588,-2.0273956437808516,-7.2582619341215064,5.8340370578532372,null,126.11570414353524,119.968277187433,113.28244070250619,108.88644489394373,101.2075606368231,101.19997989635176,null,null,4.7325146915565286,6.454673637564464,2.9647772849485023,0.83970898338774569,2.8738843999978343,-2.1936581196016811,0.17711483429438069,0.85123439322010963,-0.11290761547213712,-0.15151583216528275,9.0980100780515549E-2,-0.16676344214115391,-0.22077323344618816,0,0,0,0,-1.542884477480716,-2.5597942291276028,17.773202526147756,-10.978552528200588,-2.0273956437808516,-7.2582619341215064,5.8340370578532372,null,126.11570414353524,120.05843194805162,114.90699748836276,110.95837458576557,104.55362762062902,104.67859847888525]
[981,-1.3338411861070545,2.9360145391815902,1.8254027760655351,7.5557548764840483,null,null,-1.3362059501623373,1.7660163277258119,-0.13721232307072342,0.49020352741217305,2.1082044773930493,-8.8584539393601336E-3,0.4008667433058215,9.7534094466679822E-2,0.19750202004758322,-0.40549027277625083,-0.34666104452970625,-0.36319601525011036,0.62791275306687244,-0.22834854955966355,-2.7679793060039648E-2,0.85392923785842623,0.16557078681584425,2.3046261200491784,10.595421632819026,-2.3239760018063182,18.666891755994712,-4.8755723681609471,-11.707772103689209,-21.441010800645607,null,133.51739480704418,132.3599029830643,131.50220403512103,126.90736149814992,120.5416646600429,114.51278870579027,null,null,-1.3362059501623373,1.7660163277258119,-0.13721232307072342,0.49020352741217305,2.1082044773930493,-8.8584539393601336E-3,0.4008667433058215,9.7534094466679822E-2,0.19750202004758322,-0.40549027277625083,-0.34666104452970625,-0.36319601525011036,0,-0.22834854955966355,-2.7679793060039648E-2,0,0,0,10.595421632819026,-2.3239760018063182,18.666891755994712,-4.8755723681609471,-11.707772103689209,-21.441010800645607,null,134.14530756011106,132.98987220436001,132.14517174408351,128.40805624205197,122.19499950362281,118.49592471000169]
[982,-1.1142181797259549,2.2977996692068285,1.9875998972230129,-14.024982552001459,null,null,-1.1165829437812378,8.63453894216442E-2,-2.0450844355318814,4.3724019999744534,-1.8630682806423191,-1.071454882543649,-0.23734812666894012,2.5157893952088006E-2,-2.1139891781798426E-3,0.19818122446946607,-0.11299080676913364,-0.44767726289841869,0.79010987422435019,0.51619340655918267,1.8872588346042436,2.2147375870084574,-0.2790218104639709,-0.29078690692289844,-10.985315795666482,3.3055419629740448,-4.1331456868850118,6.7271052430677418,3.4887883623697711,-3.5347866664470495,null,132.21469615943255,132.42308149562385,131.98902690922256,121.91650106149893,121.14681820321896,118.92558037079922,null,null,-1.1165829437812378,8.63453894216442E-2,-2.0450844355318814,4.3724019999744534,-1.8630682806423191,-1.071454882543649,-0.23734812666894012,2.5157893952088006E-2,-2.1139891781798426E-3,0.19818122446946607,-0.11299080676913364,-0.44767726289841869,0,0,0,0,-0.2790218104639709,-0.29078690692289844,-10.985315795666482,3.3055419629740448,-4.1331456868850118,6.7271052430677418,3.4887883623697711,-3.5347866664470495,null,133.00480603365691,133.74460973272031,135.24840686420771,127.30813622251482,126.71791117738655,124.63682539717206]
[983,-4.7734647795916905,2.2743904465022267,1.5803769366608358,-10.695057904221596,null,null,-4.7758295436469735,1.1184630990042996,-0.29295733840160776,-0.20973063778137976,-0.96170816651208235,-3.5010222005150844,-0.260757349373542,-0.85105633361293132,-0.12295613447409837,-0.21337527895448893,-4.6322744417576445E-2,-0.7405859193669555,0.38288691366217309,2.3254564219475991,1.5855026456297994E-2,0.66828222991004105,-0.66423443535764481,0.2564096753335432,-7.6553911478866183,-16.734284506326631,-5.6934385941452952,-7.8507397982873481,-13.112860102335219,-11.196788825884989,null,137.84302074082524,133.74140937069899,132.65433329112247,129.42678452444716,128.17803764921683,128.46990620389704,null,null,-4.7758295436469735,1.1184630990042996,-0.29295733840160776,-0.20973063778137976,-0.96170816651208235,-3.5010222005150844,-0.260757349373542,-0.85105633361293132,-0.12295613447409837,-0.21337527895448893,-4.6322744417576445E-2,-0.7405859193669555,0,0,0,0,-0.66423443535764481,0,-7.6553911478866183,-16.734284506326631,-5.6934385941452952,-7.8507397982873481,-13.112860102335219,-11.196788825884989,null,138.2259076544874,136.44988316490949,135.4302066049371,132.91192051105708,131.74917059705211,132.46762198846278]
[984,-0.77148094384815402,2.8072463150074518,5.8478941020409847E-2,8.0970633967829357,null,null,-0.77384570790343687,-0.82714253521093151,-1.3792519577716611,-1.3322396473873663,-4.5356615357310989E-2,3.7912479811176583E-2,0.27209851913168315,-0.59888736430834699,-1.0635407107001547,-1.6957086455636539E-2,-0.49327639858168881,-0.28709278445920594,-1.1390110819782528,-0.83695927752851595,1.3552762175613471,-0.74615246900821774,1.1418892659140401,2.4072351974457415,11.136730153117913,1.0670712377420823,-14.560717635592496,5.0667929084809318,-14.07581013133516,-16.308101803578591,null,134.33582680522179,136.35103134054754,134.20178903160468,134.20256864012157,129.43047932778018,123.47093293207605,null,null,-0.77384570790343687,-0.82714253521093151,-1.3792519577716611,-1.3322396473873663,-4.5356615357310989E-2,3.7912479811176583E-2,0.27209851913168315,-0.59888736430834699,-1.0635407107001547,-1.6957086455636539E-2,-0.49327639858168881,-0.28709278445920594,-1.1390110819782528,-0.83695927752851595,0,-0.74615246900821774,0,0,11.136730153117913,1.0670712377420823,-14.560717635592496,5.0667929084809318,-14.07581013133516,-16.308101803578591,null,134.33582680522179,136.35103134054754,135.55706524916602,135.59594033981134,131.98106950660559,128.46831675507144]
[985,1.4737525143188119,3.2886008235583,1.3996976202216582,11.427375091419913,null,null,1.4713877502635291,2.4552189956988975,-1.1195871666530464,1.5246345861212924,1.4180189621639929,1.5263918702455614,0.75345302768253131,-0.1180458885421185,-0.5812995395625884,0.71674267036396966,-0.57411630283135962,0.48003584083085027,0.20220759722299553,-1.9914391174906092,-0.20976830311409367,0.23543330258930317,0.40053328600536364,-0.30338177009977862,14.46704184775489,-9.610038936803976,-9.5731785326730403,15.380425633307038,-2.7076710665366925,0.71780393608235116,null,130.58226117156525,130.03058883917086,129.59815452971293,125.71342402612429,119.68154734577355,115.41410980371303,null,null,1.4713877502635291,2.4552189956988975,-1.1195871666530464,1.5246345861212924,1.4180189621639929,1.5263918702455614,0.75345302768253131,-0.1180458885421185,-0.5812995395625884,0.71674267036396966,-0.57411630283135962,0.48003584083085027,0,-1.9914391174906092,-0.20976830311409367,0,0,-0.30338177009977862,14.46704184775489,-9.610038936803976,-9.5731785326730403,15.380425633307038,-2.7076710665366925,0.71780393608235116,null,130.78446876878823,130.23168152634634,129.80384686908397,126.15592788354893,120.52273753921797,116.26225053206716]
[986,2.162336740212877,2.3913074892036441,1.1468997864540227,-8.4691592058333924,null,null,2.159971976157594,-0.18665040810695976,-0.27390657312265643,0.32262510446608195,2.969223784041886,0.13539476215040477,-0.14384030667212455,0.37853535017980233,-0.46969475922793391,-0.28425412982355658,4.6277279960181605E-2,-0.26012554442205849,-5.059023654464001E-2,-1.4640326439940374,-2.1390112119750615E-2,-1.8241595827806321,1.0114815028688038,1.6569593786471914,-5.4294924494984151,10.169949580442303,-8.7693912988019829,-6.5770582930496158,-2.3499412838393003,-4.5336511901845711,null,128.79510750740093,131.72678856201171,130.16005944415545,128.60619956135668,120.81231966047656,115.3835147935719,null,null,2.159971976157594,-0.18665040810695976,-0.27390657312265643,0.32262510446608195,2.969223784041886,0.13539476215040477,-0.14384030667212455,0.37853535017980233,-0.46969475922793391,-0.28425412982355658,4.6277279960181605E-2,-0.26012554442205849,-5.059023654464001E-2,-1.4640326439940374,-2.1390112119750615E-2,-1.8241595827806321,0,0,-5.4294924494984151,10.169949580442303,-8.7693912988019829,-6.5770582930496158,-2.3499412838393003,-4.5336511901845711,null,128.79510750740093,131.72678856201171,130.16005944415545,128.60619956135668,121.82380116334537,118.06692433598874]
[987,-1.4316581546899478,2.1671421369653059,0.6317534855309952,-7.4719773018633493,null,null,-1.4340229187452307,1.9630493774051625,1.9668395101637797,1.2231407362392461,-3.161203012268325,-2.802993982245352,-0.36800565891046277,-0.26284064962767628,-1.880256742366937E-2,0.64556094537577335,-0.45957463908861262,-0.84741906840764214,-0.5657365374676675,0.32499753603013026,-0.15046740786175228,0.20988610564777055,-0.70761691559744277,0.42575953346341389,-4.432310545528372,-2.5070033361188853,6.1330062209772382,8.4815947526166511,-12.411613958874279,-13.669127424184286,null,133.83909153244437,131.40213614090948,127.63267076891321,124.049270006296,125.03527410619471,123.94300945357318,null,null,-1.4340229187452307,1.9630493774051625,1.9668395101637797,1.2231407362392461,-3.161203012268325,-2.802993982245352,-0.36800565891046277,-0.26284064962767628,-1.880256742366937E-2,0.64556094537577335,-0.45957463908861262,-0.84741906840764214,-0.5657365374676675,0,-0.15046740786175228,0,-0.70761691559744277,0,-4.432310545528372,-2.5070033361188853,6.1330062209772382,8.4815947526166511,-12.411613958874279,-13.669127424184286,null,133.83909153244437,131.72713367693959,127.95691765135822,124.58630964328627,125.59562681261751,124.95105089994907]
[988,-3.2501774275908377,2.5753669834528612,-0.62954895727059168,16.739724656192568,null,null,-3.2525421916461208,3.7895938254355799,-1.8999757469216514,0.61881940286392922,2.7489635416998732,-0.12871404975162803,4.021918757709253E-2,0.41027833012876114,0.10121498806650697,-0.62089789129033091,-2.1981061066329577E-2,-0.22999311340880491,-1.8270389802692544,0.11892566802220128,-0.12182919969632011,-8.0174052699363507E-2,-0.50467392437872716,-1.6792075832285518,19.779391412527545,-7.110775717659326,-1.4035186760158553,-14.508589104693087,-10.150800441424106,-11.861525005766618,null,138.21998024762385,134.45980733409598,136.04862832751422,131.95495318016435,125.82253987704341,124.17521029693444,null,null,-3.2525421916461208,3.7895938254355799,-1.8999757469216514,0.61881940286392922,2.7489635416998732,-0.12871404975162803,4.021918757709253E-2,0.41027833012876114,0.10121498806650697,-0.62089789129033091,-2.1981061066329577E-2,-0.22999311340880491,-1.8270389802692544,0,-0.12182919969632011,-8.0174052699363507E-2,-0.50467392437872716,-1.6792075832285518,19.779391412527545,-7.110775717659326,-1.4035186760158553,-14.508589104693087,-10.150800441424106,-11.861525005766618,null,138.21998024762385,134.57873300211818,136.1720501301601,132.07868687799271,125.94483847322813,124.29967952741782]
[989,1.3096299796311728,2.3809279023031267,0.38395251986054446,-7.0386503861723284,null,null,1.3072652155758899,4.1970291245200606,-2.0871751066095081,5.6622458567119525,1.9934013508840489,1.4155928475519628,-0.15421989357264199,1.2140637076691632,-0.1946187962888466,0.53385122645947769,-0.13959680124199414,-0.14267951709896032,-0.81353750313811823,-0.10021974918656107,-0.78894336727141723,-0.82485779658970759,0.95158000189139935,-0.70446201063221103,-3.9989836298373516,27.222936771582873,1.8220392373726624,7.5475423256421355,-3.7371531823785706,2.7818972748744217,null,130.65757667260283,127.71615072913875,129.5860824972622,121.49855644505362,114.77051933512827,110.29205406582395,null,null,1.3072652155758899,4.1970291245200606,-2.0871751066095081,5.6622458567119525,1.9934013508840489,1.4155928475519628,-0.15421989357264199,1.2140637076691632,-0.1946187962888466,0.53385122645947769,-0.13959680124199414,-0.14267951709896032,-0.81353750313811823,-0.10021974918656107,-0.78894336727141723,-0.82485779658970759,0,-0.70446201063221103,-3.9989836298373516,27.222936771582873,1.8220392373726624,7.5475423256421355,-3.7371531823785706,2.7818972748744217,null,130.65757667260283,127.71615072913875,129.5860824972622,121.49855644505362,115.72209933701967,111.24675808654393]
[990,0.20907704796218918,2.5375941147253585,2.062863466283992,-8.3213195811029372,null,null,0.2067122839069063,-1.5260953046657397,-1.5343785940098245,-3.3199221110660186,-1.2361165079413143,3.1318310168618226,2.4463188495897903E-3,-0.16369625500076124,0.31690123565266992,-0.10455571149143195,-0.38125427049670568,0.28863648395911889,0.86537344328532928,0.60130391488440571,0.3317511342150623,0.20418189541667431,1.6045930152261398,1.3757249523730701,-5.2816528247679599,-0.47885145604423451,2.5633730331529287,5.70556346135597,-4.9183055257259465,1.1462629510515692,null,130.64531784149224,132.65367491790613,133.50239968646471,135.19554678541502,131.74776776777679,123.61516724402092,null,null,0.2067122839069063,-1.5260953046657397,-1.5343785940098245,-3.3199221110660186,-1.2361165079413143,3.1318310168618226,2.4463188495897903E-3,-0.16369625500076124,0.31690123565266992,-0.10455571149143195,-0.38125427049670568,0.28863648395911889,0,0,0,0,0,0,-5.2816528247679599,-0.47885145604423451,2.5633730331529287,5.70556346135597,-4.9183055257259465,1.1462629510515692,null,131.51069128477758,134.14971430872998,135.38428868240115,137.37204514821829,135.58139702189101,128.78968622404437]
[991,0.80632566302337061,2.4995599803887294,2.1577198424802586,-8.7339153734220218,null,null,0.80396089896808776,-0.23149325827375494,0.17807339130036265,0.20513532927781175,1.2076000350106331,-0.62981320647365668,-3.5587815487039265E-2,-6.3400510171944813E-2,-0.20968595730644246,-0.42492532227333957,0.60020545103170475,0.34749383402737299,0.96022981948159591,1.4222616726341366,-0.48512700212118798,1.5260264536281576,1.3560474221067982,-1.6694937811075978,-5.6942486170870446,-1.3836455645384356,-5.9410643019313998,-8.8109289605126921,12.682447279812642,8.5585776868297856,null,129.70165178945007,129.25929558082623,127.86431742706503,122.91229290755892,117.59429178942253,117.0627721951615,null,null,0.80396089896808776,-0.23149325827375494,0.17807339130036265,0.20513532927781175,1.2076000350106331,-0.62981320647365668,-3.5587815487039265E-2,-6.3400510171944813E-2,-0.20968595730644246,-0.42492532227333957,0.60020545103170475,0.34749383402737299,0,0,-0.48512700212118798,0,0,-1.6694937811075978,-5.6942486170870446,-1.3836455645384356,-5.9410643019313998,-8.8109289605126921,12.682447279812642,8.5585776868297856,null,130.66188160893165,131.66253892815581,130.29984326809466,126.89463876204677,122.96977255722405,122.5917863086234]
[992,3.1563342524191782,2.4744381687262433,2.114155844184058,-5.8398036459996652,null,null,3.1539694883638951,2.3562927523723851,1.4710860665648384,1.5907147627349028,-0.59540853132512572,0.19864853534480731,-6.0709627149525325E-2,0.34060082652286683,0.31604166415826729,-0.44915669891259347,1.7646158752972152E-2,0.42334757229958386,0.9166658211853953,0.12668056847549503,0.18500689780682666,-0.23412916668039474,-0.12466834561992357,0.20417475611395375,-2.8001368896646883,4.0316562942700838,5.5811724857217708,-20.486768001371193,8.7470710404048422,2.5166338735297078,null,126.65845783768209,124.6945733966774,121.61387639380398,116.68993829718504,114.22690529211646,110.85105986228439,null,null,3.1539694883638951,2.3562927523723851,1.4710860665648384,1.5907147627349028,-0.59540853132512572,0.19864853534480731,-6.0709627149525325E-2,0.34060082652286683,0.31604166415826729,-0.44915669891259347,1.7646158752972152E-2,0.42334757229958386,0,0,0,-0.23412916668039474,-0.12466834561992357,0,-2.8001368896646883,4.0316562942700838,5.5811724857217708,-20.486768001371193,8.7470710404048422,2.5166338735297078,null,127.57512365886748,125.73781786658893,122.84815776297478,117.91771998764267,115.48119053645074,112.33574215132441]
[993,0.63484831082878501,2.4396362590429379,2.3995778671220638,-7.9854766967095632,null,null,0.63248354677350216,0.79696749918909582,-3.2271132224426156,-2.0509570770959291,0.369145571671055,2.830642490559955,-9.5511536832830757E-2,4.4607906411458842E-2,-0.23207525361784143,-0.73882134533563804,-0.239700165718014,0.17628332501575716,1.2020878441234011,-1.9243548977225964,-0.58472489609622935,-1.6705993544714872,-2.3897762161776561,0.21403399032587145,-4.9458099403745859,0.2793742860256585,-0.76966377244844564,-10.49012926551447,4.4389007611040974,0.50128143307837325,null,129.61145139488221,131.31054559209389,134.64447785771787,135.60526278897763,134.15976560857501,127.40693481669329,null,null,0.63248354677350216,0.79696749918909582,-3.2271132224426156,-2.0509570770959291,0.369145571671055,2.830642490559955,-9.5511536832830757E-2,4.4607906411458842E-2,-0.23207525361784143,-0.73882134533563804,-0.239700165718014,0.17628332501575716,0,-1.9243548977225964,-0.58472489609622935,-1.6705993544714872,-2.3897762161776561,0,-4.9458099403745859,0.2793742860256585,-0.76966377244844564,-10.49012926551447,4.4389007611040974,0.50128143307837325,null,130.81353923900559,132.52745287386546,135.92037804880704,136.91724631838329,135.48404956590662,128.93558831626086]
[994,-1.966457394527334,2.4703841774654283,0.69925120496949289,-1.5699211639629473,null,null,-1.9688221585826169,1.0753233182044444,1.0472038800693786,-3.6823426617946216,-2.0850776545666734,3.5969717799994285,-6.4763618410340396E-2,-0.65521996765094248,-0.51760573542215438,-0.54077784999481149,7.8663684433440295E-2,-0.14376856889420386,-0.49823881802916981,-0.68149542331607571,1.5832927435930682,-0.79210336819327831,1.5324111541714451,1.1542711699782382E-2,1.4697455923720295,-7.3697226826189066E-2,-0.26710784909429819,2.374365623227523,13.612332642499023,-1.2733161976907348,null,134.91844112354596,134.13945046300418,129.17996467018446,131.58715618056564,129.88579282046931,122.02711039007717,null,null,-1.9688221585826169,1.0753233182044444,1.0472038800693786,-3.6823426617946216,-2.0850776545666734,3.5969717799994285,-6.4763618410340396E-2,-0.65521996765094248,-0.51760573542215438,-0.54077784999481149,7.8663684433440295E-2,-0.14376856889420386,-0.49823881802916981,-0.68149542331607571,0,-0.79210336819327831,0,0,1.4697455923720295,-7.3697226826189066E-2,-0.26710784909429819,2.374365623227523,13.612332642499023,-1.2733161976907348,null,134.91844112354596,134.13945046300418,130.76325741377752,133.24561479775258,133.13889464680364,125.23446444325604]
[995,-1.5226289916350373,2.1188884328848543,-2.6093717448039122E-4,-14.338292373259407,null,null,-1.5249937556903201,1.8290984471290419,1.1314366277551733,-1.2229468149640814,1.9138935517176505,-2.7821713224401132,-0.41625936299091437,0.40571905000351594,0.55805297428120015,-0.21874874037405068,0.37118702128517755,-0.28633338539773767,-1.1977509601731431,0.41418630333030326,1.2161954962342674,-0.34896822209835965,1.5617032868852609,0.24700547884313662,-11.298625616924429,8.103164237780117,6.1961261356618129,-2.5853347427684157,-0.7298602718824565,0.48627031484696515,null,134.53419553324903,133.05868720757204,129.75505598969386,128.82674473833472,122.18369303950027,121.82830048923724,null,null,-1.5249937556903201,1.8290984471290419,1.1314366277551733,-1.2229468149640814,1.9138935517176505,-2.7821713224401132,-0.41625936299091437,0.40571905000351594,0.55805297428120015,-0.21874874037405068,0.37118702128517755,-0.28633338539773767,-1.1977509601731431,0,0,-0.34896822209835965,0,0,-11.298625616924429,8.103164237780117,6.1961261356618129,-2.5853347427684157,-0.7298602718824565,0.48627031484696515,null,134.53419553324903,133.47287351090233,131.39019725832611,130.50272039909504,125.42170092682872,125.45778033737618]
[996,-0.75233398006234531,2.6432229648462902,-4.2968225231861723E-2,-1.8739337301952732,null,null,-0.75469874411762816,1.2511322086127663,2.5158579227845879,-0.60031741162731955,-2.6298265382438717,0.6840868758818458,0.1080751689705215,-0.29490048929554247,6.7335594682735866E-3,-0.54647971421368924,0.33694891416120498,0.20836129788921909,-1.2404582482305244,0.1846784865778901,0.48717357684207063,1.0810515300184824,0.17554121947810142,0.76893617197870556,1.1657330261397036,-3.3999059854293026,5.258345207157177,-19.383137545544265,1.9826587808729945,-0.75419354326198951,null,134.19720376040814,132.79223132433123,127.71239538174676,124.07925450217567,124.48751064864349,119.89319665658378,null,null,-0.75469874411762816,1.2511322086127663,2.5158579227845879,-0.60031741162731955,-2.6298265382438717,0.6840868758818458,0.1080751689705215,-0.29490048929554247,6.7335594682735866E-3,-0.54647971421368924,0.33694891416120498,0.20836129788921909,-1.2404582482305244,0,0,0,0,0,1.1657330261397036,-3.3999059854293026,5.258345207157177,-19.383137545544265,1.9826587808729945,-0.75419354326198951,null,134.19720376040814,132.97690981090909,128.38288976771179,125.84111969480951,126.50571840906338,122.70845791689247]
[997,2.8287192001943926,2.6851114694012317,2.5286631825441117,-5.3015744986026228,null,null,2.8263544361391095,3.5974409069980711,1.182244860612143,-1.4965933328372432,0.38032856619803507,-1.4615395047279713,0.14996367352546303,0.70934332057148319,0.13118637610959816,-3.1874429059699505E-2,9.6158174579307421E-2,0.1207552305512265,1.331173159545449,-0.56997547885644639,-7.37511702245639E-2,1.2581078348760095,-1.7798665682566417,-0.55581876207331682,-2.2619077422676459,14.075569393551763,-2.4059463995812789,-7.699969931165656,4.3476499161455306,-7.4953493624633332,null,126.92599011025985,124.59771535660688,121.90397378226378,119.74279561399541,117.92051981187524,117.02800438907569,null,null,2.8263544361391095,3.5974409069980711,1.182244860612143,-1.4965933328372432,0.38032856619803507,-1.4615395047279713,0.14996367352546303,0.70934332057148319,0.13118637610959816,-3.1874429059699505E-2,9.6158174579307421E-2,0.1207552305512265,0,-0.56997547885644639,-7.37511702245639E-2,0,-1.7798665682566417,-0.55581876207331682,-2.2619077422676459,14.075569393551763,-2.4059463995812789,-7.699969931165656,4.3476499161455306,-7.4953493624633332,null,128.25716326980529,125.91761278960087,123.23286424370677,122.36919693032716,120.5799201571085,119.78012661222562]
[998,-5.0327202284948784,2.5213829440175104,1.1617485913158672,5.9198789805343726,null,null,-5.0350849925501615,5.0521505309090191,-2.5546074184854444,-0.45017865251417033,2.0384896579130665,1.6602290435538465,-1.3764851858258265E-2,0.56256611602917772,-7.8488837689818514E-2,0.2815943170711992,-7.1346967822037755E-2,0.49936044213513853,-3.5741431682795533E-2,0.55536360276124297,0.80143128070022174,-5.7921244408944972E-3,-8.4520673963712545E-2,1.3677358649261175,8.9595457368693499,-4.3013127396583357,-6.6188339932693179,9.8496841387260652,-9.3291007863186106,15.444952442580647,null,138.9859232416083,133.34254810809423,134.6422606976997,133.10373441364231,127.37794206627031,121.35980300307504,null,null,-5.0350849925501615,5.0521505309090191,-2.5546074184854444,-0.45017865251417033,2.0384896579130665,1.6602290435538465,-1.3764851858258265E-2,0.56256611602917772,-7.8488837689818514E-2,0.2815943170711992,-7.1346967822037755E-2,0.49936044213513853,-3.5741431682795533E-2,0,0,-5.7921244408944972E-3,-8.4520673963712545E-2,0,8.9595457368693499,-4.3013127396583357,-6.6188339932693179,9.8496841387260652,-9.3291007863186106,15.444952442580647,null,138.9859232416083,133.89791171085545,136.02286893077093,134.51483092355599,128.78157852607842,124.14119547371159]
[999,-2.7646943317443835,3.0077295721942905,0.50216798746450619,-1.2753797422417086,null,null,-2.7670590957996666,2.5836790279889126,0.85867693849593085,2.8726901526260256,4.5183458397199248,2.3620828383774963,0.47258177631852183,1.0972728260222842,1.1748142644357529E-2,1.6184188895460143,0.17801879867073866,-0.42946676208832013,-0.6953220355341565,-0.71072602613913793,-0.83518363379298055,-1.7788330143815336,2.2500858099045726,0.77378957758365408,1.7642870140932683,17.356953772676519,-8.1524832820658446,28.140789940538102,-3.8801062496670569,-3.4668566561728995,null,136.96391080272534,136.53786984087373,134.9633349637335,132.53936644343455,121.70728529506673,114.3203291528837,null,null,-2.7670590957996666,2.5836790279889126,0.85867693849593085,2.8726901526260256,4.5183458397199248,2.3620828383774963,0.47258177631852183,1.0972728260222842,1.1748142644357529E-2,1.6184188895460143,0.17801879867073866,-0.42946676208832013,-0.6953220355341565,-0.71072602613913793,-0.83518363379298055,-1.7788330143815336,0,0,1.7642870140932683,17.356953772676519,-8.1524832820658446,28.140789940538102,-3.8801062496670569,-3.4668566561728995,null,136.96391080272534,136.53786984087373,134.9633349637335,132.53936644343455,123.95737110497129,117.32472869208233]
[1000,-0.52400088964023872,2.3107316687061887,0.72818552591611385,-1.3789918819102809,null,null,-0.52636565369552157,2.1055483302288454,-0.1230970549749509,0.59101209068228078,-0.37299842951219547,4.8461820318777109,-0.22441612716957993,-0.23423956003958546,0.73004010358440974,-0.23423299947357101,-0.55842621353816235,7.6612644586684375E-2,-0.46930449708254884,1.0382960072214225,-0.6681201632054764,0.88684967163356543,-1.1223080888656065,2.1870176006365769,1.660674874424696,-10.818430308916842,3.5502695892720872,-14.814182363246779,-2.9972221100550382,-6.0132522685757195,null,132.68050419040478,129.38622135647151,129.77177348029628,125.22266957358299,122.9458084243429,111.86659293858008,null,null,-0.52636565369552157,2.1055483302288454,-0.1230970549749509,0.59101209068228078,-0.37299842951219547,4.8461820318777109,-0.22441612716957993,-0.23423956003958546,0.73004010358440974,-0.23423299947357101,-0.55842621353816235,7.6612644586684375E-2,-0.46930449708254884,0,-0.6681201632054764,0,-1.1223080888656065,0,1.660674874424696,-10.818430308916842,3.5502695892720872,-14.814182363246779,-2.9972221100550382,-6.0132522685757195,null,132.68050419040478,130.42451736369293,130.83682300170571,127.18158910898428,124.93143865025847,115.98541969158897]
[1001,1.5386659222466568,2.6957236534901075,3.447552416424057,4.2814075304325865]
[1002,2.2858205690729059,1.8922279606120114,2.1097970661633938,-14.723660734455212]
[1003,-0.94444317618491325,2.2335469487125739,2.0807509130009514,-13.568652679226801]
[1004,-0.51718899529635953,2.2301751102328629,1.9081279198893526,-11.310740456118122]
[1005,-2.8497119350199097E-2,2.6022315832386442,2.0238871862133405,5.0322724037435851]
[1006,-0.8190513937474373,1.9633271363507379,1.1621496890224468,-17.253187530773396]
[1007,-0.7138950053571832,2.4536325230576268,2.398562327990823,3.6300389973439278]
[1008,-1.0303480400219169,1.8296714390891053,1.2864745231498191,-18.470095951577274]
[1009,0.91633985877186475,2.2671120546502164,2.0047616914792226,-12.946576751486635]
[1010,1.2587361218092996,3.3194885980171844,0.61616812832084245,4.6107774030674555]
[1011,-2.8378922691142758,2.0010059417634509,1.7729153808538487,-10.150354160640138]
[1012,-1.6332895354165444,3.0197196744073493,1.881973944708506,13.283496439213369]
[1013,-8.2669728072394255E-2,2.0159391182623274,-2.2513718744422695,-2.8973845201958031]
[1014,6.0892911535064247,3.6468529009365644,1.838801390827685,6.057478046273495]
[1015,-2.5073920337148916,2.1400231582058402,1.1031324834650118,-10.39153166843897]
[1016,1.9121062033370346,2.6814325271496529,7.7467252967246214E-2,5.1012400409292269]
[1017,-0.91677462747901384,2.4908018750045491,-1.0858729733520689,-1.8299323866479429]
[1018,-0.19968375959533119,2.2852466480917677,2.0431966462791369,0.85922411345729133]
[1019,-2.1083384811333068,2.6708046343732184,-0.23277951985244405,12.325390928079898]
[1020,2.6439276827008027,2.8270572680226298,2.2358983583574008,-7.1798984089060109]
[1021,-0.58844084268504881,2.5835211336844255,1.6430457009626371,-6.5647601427563727]
[1022,4.8913761279482992,3.2937179624804589,3.2613481738218666,10.995628199852003]
[1023,-3.1412714964410484,2.4662525355989522,0.6600707853439538,4.4318811788040051]
[1024,1.4249026223431478,3.195401048144674,1.6850200921006995,9.6673986934471845]
[1025,-3.3274126293811945,1.8998045053827175,0.42189071466029526,4.7398176322417349]
[1026,-0.136009935232586,3.043048950117095,-0.22426553063560939,2.9803901183541002]
[{"$f":"A1094+1","v":1027},-0.72543589297300326,2.1691985734456436,-0.71564669890542865,-3.8103760759157859]
[1028,2.3457445889372592,3.2932277091048152,-0.57600860610061688,4.7221868352104828]
[1029,2.0137494135546778,2.1236478810689756,2.3078058269420199,-18.291328455743844]
[1030,-3.0938557238608788,2.2175556899366695,-0.51627475565520653,9.6568987268494677]
[1031,-0.26746807783306215,2.2645872782818017,1.0470479969914064,-8.8323290145211768]
[1032,2.4738277738824137,2.7649392446737235,1.4310506298290138,-3.5039160135251963]
[1033,-0.81399756809478219,2.9009062350212131,-0.39570544459967527,2.3272225023440467]
[1034,-2.9434252912632832,2.3518979095078638,-0.35278712047627048,-6.4542906236886033]
[1035,-2.1163629924009513,2.6066622552107646,1.8649813938002542,-9.9652292335750978]
[1036,1.3628231775032595,2.8153704633741534,0.99905554825579568,-2.2921560838060935]
[1037,0.731807108697477,2.3036194756307546,2.7063027459144622,-9.5194633709437131]
[1038,-2.1537233799463693,2.5713773143687657,-1.1007128287339722,3.3809047810693875]
[1039,1.9267776526116547,2.6458815891152807,-1.6752350069406221,6.2469396681273608]
[1040,-0.76067327033877408,3.132600230592355,-0.38397353025519854,12.486934308042379]
[1041,-1.653981651874834,2.4513018500891204,0.15555091201342308,-4.0113108090628851]
[1042,-1.2127412679705589,2.1015667379235023,2.0930445066288068,-15.07043968868008]
[1043,-5.528224238144805,2.2083873836104155,0.65027255288104435,-0.92900657483869731]
[1044,-3.3833688616719244,1.945458153624221,-0.76217155653499402,-12.57543220914606]
[1045,-2.9451415696986443,2.8592772076152806,-1.9779933167754469,-0.90212786522864752]
[1046,-2.3705770011657243,2.5032704583500998,2.689088037938018,3.612350978064502]
[1047,-1.6194505255006642,2.5111530282587893,1.3929939333636541,-9.3225986634890425]
[1048,1.0854047017895021,1.6107733949680023,1.9296914491304946,-24.753082686707355]
[1049,2.1989870207977838E-2,3.3304633678623974,1.425639504017628,13.778231465195486]
[1050,2.3769915182609562,2.3893377019438131,0.73043033156958326,-16.950054734207811]
[1051,1.2009637733535818,2.618874664301305,1.373970660293508,5.0819372154686473]
[1052,-3.8634050531682904,2.4339787895112277,0.23795453809740585,1.0190397676172869]
[1053,0.67622802799953774,3.3285987706237892,1.3135379796674902,11.663910954745333]
[1054,-3.1330117349098412,2.2469192822813682,0.24999221314225695,-7.2511549141043705]
[1055,-2.359260790140147,1.901236126192664,1.906753087355114,-5.3013485924106245]
[1056,-3.1087166038793419,1.9454061063684396,1.5501765809097932,-14.422970811686778]
[1057,5.3847277414882893,3.3158541576605307,1.0017221974034802,7.9483230076963309]
[1058,0.92255377364510915,3.1756145475439714,1.9031472575362873,4.6154094233542651]
[1059,0.50021012511474017,2.8166926959129692,2.9349466702692717,3.6932811767670288]
[1060,-0.41322857353354564,3.1416103072477664,1.2093438976426101,16.470370731864232]
[1061,1.0792114706127249,2.1959254398320778,3.3481578329436132,-9.9463674705781013]
[1062,7.039460360519717E-2,2.6407033704699985,1.964774816743605,-1.8518022850974449]
[1063,1.136687809258194,2.5110953858490195,2.2692371758530685,3.8722814560491732]
[1064,5.1846756518529169,2.6881900122159434,3.6934098298087381,-22.458397934109726]
[1065,2.2142855067665543,3.2241528910355801,4.1100205119619346,-0.27653586328926227]
[1066,1.203465364296407,2.3805220359677777,3.0734761024711603,1.4369594593023849]
[1067,2.9134731869301151,1.645291081150388,0.91789501691588526,-22.35231498924291]
[1068,-1.5445102641016859,2.077345678873515,-6.6846744963303006E-2,-16.41429459980953]
[1069,1.9753995361299166,2.7462741344983073,1.6133498221763056,-9.6109361888399363]
[1070,-0.65664944400720793,1.9065052591160345,1.1245633500805539,-17.840370834198097]
[1071,3.2489656277770136,2.7397502297350553,2.2426011559896661,12.083827564365661]
[1072,0.1972618115819422,1.8383884813079061,2.975847613833579,-20.14465642615972]
[1073,0.10916304715543894,2.305289678392572,0.96656144814783718,-4.3133160402712054]
[1074,-3.1613534318104195,2.9568321281787262,0.5279939037146214,6.9105062064242251]
[1075,-0.50427824237409269,2.5517143020595219,1.0175722648517409,-6.0198024769405176]
[1076,-2.9793076675460739,2.1219276606786854,0.8908479623845742,-12.951308225382316]
[1077,1.130702911840191,2.9031314544118469,0.66289887734320529,-2.9644940670277271]
[1078,4.7849264359874208,3.6516878953256739,0.57258351469948121,11.398639369297859]
[1079,3.6697095805402178,2.9561910444704926,3.7865866623296709,-0.9312354656744346]
[1080,-0.20048231398157945,3.3481206756654238,-1.1243334533699088,3.5731121387289684]
[1081,5.2884872029070891E-2,2.0708226000276584,2.3845940498281015,-12.275058680756091]
[1082,-2.7322764079751609,2.0424117087488312,0.65921797245688329,-13.510410397188046]
[1083,1.9875747539940249,2.0078103787138621,0.9012346686643582,-26.324850784959665]
[1084,3.6034461971764107,3.0465251307486341,1.7334977445053594,0.51926325185957412]
[1085,0.12691373530085989,2.6630765052479006,0.31741915816040567,-4.9829043070636043]
[1086,0.32237300237141941,2.2209110480554801,0.44340326994975798,-12.524588640212837]
[1087,-3.6493566365579966,2.5966737765076431,0.91896518060057875,3.5838883057427897]
[1088,2.2459374014085784,2.3224121315500934,2.4779590226416692,-10.076893492016607]
[1089,1.8510560419315123,2.6588625365371517,0.31767013874299499,-12.442188532547764]
[1090,-2.3303315987807443,2.0326856635668351,0.52233006067881704,-7.7687485384041146]
[{"$f":"A1158+1","v":1091},-5.5481563411539314,2.4561191345853128,0.65475402290206819,13.147869482475219]
[1092,-2.4966973498634601,2.6736836583269277,0.4739500853090084,-4.3356272629348815]
[1093,-1.2800288052301183,2.104826916123371,1.3526520473034029,-13.799136372285187]
[1094,-1.2881903468641658,3.4370395971658718,-0.55181102859870679,25.704682406643418]
[1095,0.17439384893690185,2.8890825770345092,-0.63861894206139391,4.9999154339970886]
[1096,1.1798440693791796,2.3800967915157729,1.6184029295859961,-1.7990385030681733E-2]
[1097,3.0456094766585342,2.2607808109593681,0.48972018172583276,-9.5384220335596233]
[1098,1.1330112261799934,3.0701530944726096,-0.37154960191902608,3.8646052312262946]
[1099,0.28505701064834754,2.6338110042675913,2.4215808982924472,12.730913087057967]
[1100,1.5254069706287925,2.4487702931448063,3.3668335373150957,-8.0024103320062441]
[1101,1.2965586851768098,2.0685199788848547,2.1240593865180006,-9.3762841537180908]
[1102,0.93059895519224778,2.8089977283438738,2.3827327827330818,3.9747490464060076]
[1103,0.65710916469900371,2.3562531655020296,0.77794692243287178,-12.026383304867768]
[1104,1.5763473323477768,2.3005482232366128,3.6301099969630704,-19.079521351741562]
[1105,1.901986267516298,3.0978187773999175,1.4859635257209645,8.4473282367397182]
[1106,2.2263058603220469,2.2263410860853305,1.7662076235210318,-9.3773622928048628]
[1107,-2.6054758987173501,2.2382539626961031,1.1649734320298883,-12.433984591565387]
[1108,6.1008487197085914,3.7559195937247249,2.1274371796363223,16.010268064300515]
[1109,0.58616551303178177,2.4926444441342577,1.8634136369496965,-6.5434289659749378]
[1110,-0.18641586201046417,2.222540398632523,2.2094835226336391,-7.4494397396869125]
[1111,3.0546465645767515,3.3940865946270584,0.24055896528235188,2.6466935191239567]
[1112,-1.110400011060664,2.9290562032974599,-0.896735517976194,6.0760929564686528]
[1113,3.173387121292762,2.7623106831120445,-6.3915237351415133E-2,-9.9716803868248469]
[1114,-2.179245875582553,2.2096292872716452,-1.8122523881923178,-11.760246049778523]
[1115,-1.5946647560715572,2.0693112791666244,1.6417400684526109,-19.201810555900661]
[1116,3.7078171510716991,2.8339243983184836,1.707261812141069,-12.9182369325439]
[1117,0.44957300552061796,3.0628803302431713,0.16356665036010209,19.582126760916413]
[1118,1.1468077585793359,2.3733750535654394,3.4339085011239123,-12.51038213536272]
[1119,-0.16546386094756202,2.7189476131815606,2.3362669255406545,8.3127772993002615]
[1120,1.5220952683181161,3.1181242650688441,2.3558814098329801,4.7945274434522158]
[1121,0.38943732216837607,2.6439175457217954,6.3314771598719899E-2,-4.8479968545435153]
[1122,-4.0880673879544833,2.2252036130135995,0.97523317052415026,-8.8683835174656132]
[1123,0.98393481654148285,3.3249599167140111,1.3798685164594753,10.372944390832721]
[1124,-1.5371255154982926,2.5447289922000329,2.5780479062022508,-4.3318896019567514]
[1125,-0.56744475243697623,2.591938785161811,1.6696198000193503,4.3988696951378436]
[1126,-0.23225914903229591,2.5249317717112914,2.1514769521434829,5.9513074824140375]
[1127,0.36174096245806292,3.2706666329172869,-6.8497523037098773E-3,7.4300613371221225]
[1128,3.7512158170570462,3.0268353547690801,2.5070533413323632,3.7228924597335804]
[1129,-1.0109819775088584,2.9400240786325127,0.47252750540894284,-0.95303457671023351]
[1130,-0.16637273375589345,2.4750660323602527,-0.58375744328299795,-3.3687557299123707]
[1131,1.4623426459443283,2.7806804476328404,-0.25636410890639882,-2.779972065088693]
[1132,-0.91905991479329052,2.7008680021079958,0.54376445427715758,9.1670992315300808]
[1133,-1.3937214219721199,3.177830464162275,1.1329890170903978,12.630457139929018]
[1134,-3.2152735238704033,2.6395775829431161,0.20930516606739791,-5.5778928061295101]
[1135,-1.9287197527448305,3.4508040014214765,0.52942849541366221,30.475779584427013]
[1136,0.56760634802304855,2.3903022335852779,0.71538660307199309,-0.38643249833793147]
[1137,-2.9069436997462423,2.4096696051924558,1.854651003392906,6.4952819593441937]
[1138,-3.0090877246711347,2.7762085813242505,-0.74802096599262335,2.1908170895697858]
[1139,-1.4472924441255421,3.0105284208613847,-0.85089050553881229,10.592281478359229]
[1140,-0.36121395200034961,2.3103507724438583,0.36323477886074163,-6.2583867200688736]
[1141,-0.73457191702919677,2.7785956414536681,1.0508983844147277,-0.48348572809216206]
[1142,-2.2493500178170081,2.7804258859151716,3.605522338743139E-2,12.045133176509168]
[1143,1.1288413395467911,2.5270766126717463,0.55776142882246116,-5.1174597079765238]
[1144,-1.0290808016424446,2.8953670876433981,0.37463883030644873,19.361804703170488]
[1145,1.8437909435606175,2.040718063749408,2.6321958808514707,-24.283397502940353]
[1146,5.2597059077765405,2.695656001855637,1.5492222049891917,-5.1443814046433918]
[1147,-3.3736440054887815,2.1360795311861578,0.46831482004851699,-6.8230449023117563]
[1148,3.3718144512610411,3.4467762933785941,2.5736644249037672,10.662340758568611]
[1149,-3.1973628329259212,2.5092517583034177,0.94593870700538463,5.2462803154669952]
[1150,0.36767298097016421,2.4585270758808315,0.6603025366741414,-2.5336139796496981]
[1151,2.3120580904640806,2.5679317115461062,1.8586569325261864,-16.700732952936061]
[1152,3.2168720278118306,2.5984750133858365,2.9450830957798551,-14.15485257988226]
[1153,-0.37330065869049089,1.6539526908502613,1.5205274579728849,-14.356377414283655]
[1154,2.1290839991972175,3.6827081083966098,-0.52793712369803614,20.87994338812064]
[{"$f":"A1222+1","v":1155},-1.0873137860081603,3.0389195717279467,2.35622121732849,10.036946027868606]
[1156,-2.3681587675874796,2.3212655563469093,0.1201842906327597,5.4592234092570333]
[1157,-0.12551593613020495,2.026978756165807,0.71802568432638858,-18.095269464265957]
[1158,-1.5231331832297406,2.0227243221884867,1.5911323185464061,-11.258453162876751]
[1159,-1.2329241254025882,2.4822489677594115,-1.2882969948268408,-2.1738855903428922]
[1160,-8.9134636364230413E-2,2.2306985241669,2.8120600245059384,-5.5628642370109453]
[1161,2.822314208431687,3.2470980735304025,1.3327356608327419,12.434099451450241]
[1162,4.098206180324155,3.0039824239916157,1.4802473167340473,-1.4312848194615317]
[1163,-3.5741997321601033,1.4301568339023332,3.2711672219206176,-21.350661661626841]
[1164,-0.72833449415127338,2.2428478615364273,1.1388462807095945,-10.531887188113279]
[1165,1.8087824016155487,2.2781815882164773,2.4378465259778821,-15.46070181173633]
[1166,-2.5094350641690659,2.0572133616985417,0.3311522740315257,-6.5857078737493131]
[1167,1.5283952573068178,2.769335891644487,0.31860716052501314,0.9268882096573563]
[1168,3.2910060499044005,2.7286530506446693,2.12772457658878,-11.570680168288948]
[1169,-0.62013585896529522,2.1840966063176248,1.1056673494500935,-10.062058044850829]
[1170,-0.80157759432043663,2.8790818563367857,2.5225653586307573,7.9973202711205289]
[1171,-4.0099060876501129,2.7130916794854443,2.5696740396094819,4.3778783073441279]
[1172,-1.7458637365782024,1.6731332530898875,0.12262753064886267,-16.112830195068334]
[1173,0.87453272693979833,2.8371133232483645,1.063205002011044,-4.6143842487742734]
[1174,2.3685707693560567,1.994942749193569,-0.65815390886631819,-10.016180140642632]
[1175,-1.4907606615812994,2.5016757742533087,1.7566151729513924,-13.632750493372258]
[1176,1.1727701635757761,2.7456735147878146,1.4517631550455099,1.3771171422505106]
[1177,-0.38445220399267666,2.0858894822192462,2.1908986483818955,-6.3023535505193369]
[1178,-1.8250059249262602,2.1900787355567672,2.7454145338889937,-13.254090197887422]
[1179,2.9596723515267724,2.9303683095026845,1.4746220138667545,5.1632613070453957]
[1180,-0.66631937664088525,3.1448680550214112,1.80965238452091,5.2445298753824758]
[1181,0.25810066995076353,2.8116619823948712,2.4335893393921189,-3.0053629177358849]
[1182,-1.008482147981268,1.7402929962409348,1.3528592201906731,-5.5207389283841763]
[1183,-5.0464758741921445,2.1210807211347324,0.87336505803192455,-2.7156412039092621]
[1184,1.7181673933929422,2.4723915476111928,0.71900630644441077,-3.1303283268411799]
[1185,0.23393112575283576,2.3443700229386728,-0.31801151969164754,-8.8343615505522628]
[1186,-2.8582424386740075,1.4782498481041624,0.88467142961637235,-18.329629134149396]
[1187,0.37201184428400158,2.2495956004728903,3.0054379980157715,-9.88290597286848]
[1188,-1.656212035842634,3.2080275523324175,1.0353531509482108,9.9378253113389921]
[1189,-0.59063624228098544,3.1104103588282292,-0.41291041693768005,-0.19706044292200131]
[1190,-1.6819325221797279,2.8559321782511975,-0.44027882623545755,6.7369507389929577]
[1191,-0.24751149844009251,2.7352723688951035,3.8636692972839888,-12.885727296197256]
[1192,-1.7999575154397571,2.8928804673468136,2.4887424270607692,0.9998714683314831]
[1193,-1.6395285795700927,2.5191742926911895,2.6225223701767821,-3.5908915801697554]
[1194,0.44843226548691739,2.7510983044333579,1.7687435448081996,-5.006138787907771]
[1195,0.86698430585687036,2.7250430122671614,-0.78796939870545857,2.6121980255845183]
[1196,-3.7082321256073114,2.4655513510003084,-1.1162135123986134,-6.49849084024736]
[1197,2.0802311490302334,2.6594017671169774,1.1501678688058037,-10.409866706714833]
[1198,1.8798974773457486,2.63000674692345,1.7201703087173756,-7.1204346538641463]
[1199,-0.88087160116570484,1.5923741628507366,2.122600537658613,-22.515998037282692]
[1200,-1.3761101531765134,2.8997885280855988,0.6048585564842397,1.2327088437670053E-2]
[1201,0.61717240914095772,3.1560544957341725,1.3067352522650868,16.556436341021449]
[1202,0.40815016275649912,2.9382351309592085,0.55107173845181801,8.7484290362791608]
[1203,2.9099645915591252,2.6805509977646649,0.90137582265707938,-0.33600920251383526]
[1204,2.7744833317545869,3.2107854866046424,0.60825444230297987,13.897862066091967]
[1205,3.9622055086483625,2.5751710176115865,2.0590398934740137,-11.999609668455069]
[1206,1.956118434526364,2.6555825783254559,-0.76164133687350599,-1.1162004332877316]
[1207,2.0030269087236836,1.9632717171545284,1.6670993007657882,-20.556529166697526]
[1208,2.8153578367651586,2.8483475554585334,1.0530431360537054,-0.66682256348059576]
[1209,1.7003470079663163,2.6418375680462409,1.377066124573836,1.5349127898785437]
[1210,-0.93835050625173655,2.4863087211290771,0.31077137011592981,-9.8892017891206567]
[1211,-0.27698807027858091,2.0191031608882013,0.30153351951514784,-10.336514840331191]
[1212,-0.83641905566968366,2.4759787858693576,-0.42390948366537184,-4.4510282465714921]
[1213,-4.3505092712675033,1.9417709176610018,0.25158337490203841,-5.0880250039653294]
[1214,1.5953510532517861,3.0398966605281807,1.9060199888435732,-1.4065805571168375]
[1215,2.7045693907848252,2.8488364691992918,-0.28371763017734475,-2.5055456193880032]
[1216,-0.99888416432460359,1.6932963373659695,2.8016121906456628,-22.38069403278681]
[1217,0.32540660640209612,2.5484008001311014,1.2115288316437558,-2.5119229952072701]
[1218,-1.2334995354207579,2.6202828487691758,0.40891744494972526,-1.8542070037235248]
[{"$f":"A1286+1","v":1219},0.43442551990677558,2.8319460643602734,0.75472499822450945,-2.7731070076478104]
[1220,1.2711616997232129,2.8792131894268498,1.2845130544942809,-0.58397448007306663]
[1221,1.9955126773164653,2.5346185235337426,1.3651329720378351,-9.3676801350768262]
[1222,0.18381600152571917,2.7376031029862737,-0.29738488879092939,-5.0576461255817442]
[1223,1.492071296170258,2.4659554059026254,0.10149599169132939,-7.530206407144016]
[1224,5.7335709854291789E-2,2.7896895730924389,0.94187629081660051,1.5942905872162787]
[1225,2.2634730368212348,2.3730847187464734,3.5604606735986035,-19.082017222108753]
[1226,-2.5302139339114325,2.4820006890122603,1.2418546460625077,9.4471282362282771]
[1227,-1.4198025222032493,2.1366194716730829,1.2581185260537877,0.5658169988171351]
[1228,-5.5438870652813952,1.6387963674399346,-1.2734219117656607,-18.830023838119356]
[1229,2.4223232578150604,2.2881919582323982,0.80981290350546709,-9.2319718484810007]
[1230,1.2332584787032919,3.5272475092240296,0.81442760940677172,11.645124344243987]
[1231,-1.5199149562199843,1.8515494150210385,0.29875224379263354,-13.384380853537216]
[1232,-1.1216905531520334,3.0575448659297519,1.751833901763024,4.7876538208456481]
[1233,0.90846853563111474,2.6271456390712666,-8.6713179507063032E-3,1.1057479136078077]
[1234,-3.6403889262849618,2.0872816435486343,1.2990474605817059,-1.9860758489548966]
[1235,-1.2939986759894375,2.6941112099778102,-0.39770784814006133,7.1407364078810218]
[1236,0.76881258401865638,2.3887439939485899,1.1944739126214319,1.4063729372216991]
[1237,-4.9826288595944002,2.3410837446576767,0.43421970755773021,12.994528214419873]
[1238,-0.43021453756654465,2.5457582580165825,1.135163898546695,0.82537905299219094]
[1239,-1.5797087521827704,3.17328023500311,-0.66116078919691512,7.6108675255356513]
[1240,0.91813599153569048,2.4508514688270129,1.5163935426471833,0.15676446171328262]
[1241,-1.2098923885204043,1.9649926642833868,-0.34555277116359928,-16.662503734870509]
[1242,8.0516530296284569E-2,1.8859861830332918,1.764807916566256,-10.35115843188926]
[1243,0.75903535045051862,2.216261759066545,2.053976934752225,-5.2068114176446905]
[1244,-2.2576080744101787,2.7001847401750534,-0.24652220379024103,16.676066677786597]
[1245,1.0247867856563926,3.6292210630942905,1.5094425107749623,20.204609652892081]
[1246,-0.40449399701628619,2.1891978254218252,0.52625480643343259,-2.4339301552389698]
[1247,1.2754032644568525,2.9839801107335466,-0.25117035298992896,-3.2443622282389986]
[1248,1.1372935360698906,2.6342411822974707,0.73696809637226557,-0.76883555063215558]
[1249,-0.20389512411352242,2.7759681684896984,2.7705143767671725,6.4365592997198995]
[1250,0.45422206003763876,2.3927573544533032,2.2167919441494117,0.56764103003810051]
[1251,1.6997735085935837,3.1067872774810406,0.27158252412094852,3.3431478143362807]
[1252,-1.5128713798557507,2.620082779524993,5.1419599883134293,-9.8627016128705733]
[1253,3.114509269720481,2.7069339823119938,1.5592443350748229,-0.60677251407935495]
[1254,0.55119375209952814,1.9542006126528038,3.7257903601651416,-27.305866252117948]
[1255,-1.531231393678548,2.1468192048427062,0.21508991727044602,-19.733718639936363]
[1256,1.5308650032412128,2.9179202850257142,3.2213476346006522,-5.2905565789239795]
[1257,-3.5809331804512294,1.5359138470891318,1.3530547085805762,-17.110119649499556]
[1258,3.5527561080396168,3.5018133100721842,0.26373118700059839,7.4284133427083265]
[1259,-1.0450535249286248,2.5776537414762544,-0.20001725062132936,0.30046838478252047]
[1260,-2.6719401183123499,3.4468984971536116,-0.53022818356002777,18.438190993698825]
[1261,0.33275648519501516,2.6058592686030453,-0.43562004369881224,-7.8837813276171467]
[1262,-1.6657447930441796,2.3449509930294559,-0.5683649126857846,1.4053652594038124]
[1263,1.7512708059197159E-2,3.058106688133591,0.64608435638603456,3.0980026954382027]
[1264,-1.25730595586267,1.8692186145727887,-0.92156779523498544,-9.2368459071021558]
[1265,-3.8315932315880619,2.3882922206218122,1.0983166171319114,-3.5113691904400159]
[1266,0.7341954115842021,2.6524851432561785,0.52602122989154099,2.6713064909349913]
[1267,-4.1508454835874099E-3,2.4928843506335618,0.79381073265468283,-6.7738601317827367]
[1268,0.50354384485946879,3.0990065807207823,1.1645139399418114,-3.4469836841641377]
[1269,-5.111353120222107E-2,3.1697821815371534,1.3220034512041352,0.72313289877632103]
[1270,-2.9540629627151382,1.5633485015940785,0.66926023174823768,-8.7172317310340084]
[1271,0.78475546414281272,1.958977124142038,0.59446681458390316,-17.028283809099662]
[1272,2.2386251663092205,2.6296297690254296,0.46799171629293435,2.9311165342742673]
[1273,-0.58923169430378852,2.3248695116670985,-6.8908955105979608E-2,-14.435194542982414]
[1274,0.91382794044754767,2.4270366223798927,0.90035380822352074,-10.020163074325851]
[1275,-3.1405149757757567,2.7975326590578891,1.1090835700751089E-2,20.22458137604022]
[1276,1.2145868839215754,2.3743185233520743,0.53644916737385984,-8.4832392780273462]
[1277,-2.0145939440644023,2.2379702931731971,0.33851202004336411,2.1388647028232044]
[1278,1.4755201614962195,2.4812569235608546,1.1227100695499475,-9.3620611607811828]
[1279,2.2766939179583514,2.5247009692953557,1.5927258900239525,-12.608759986808789]
[1280,-2.0181132671076418,1.66942697663035,1.510777844356515,-13.992754153033657]
[1281,1.2031240359697237,2.3363644441001341,-0.86077512488849983,-4.2662743544821842]
[1282,-2.2506465023047788,2.3910985996623024,0.14703026992826151,-12.553024183593614]
[{"$f":"A1350+1","v":1283},-2.6251140430300763,2.1094570285225198,2.4564228657210725,-7.9312340176653251]
[1284,-4.6902323117801519,2.4649651430739707,3.2297359741128542,-0.79402363377353691]
[1285,-0.6972855127295573,2.3429514552163178,0.2294523923049735,-8.5445249310386195]
[1286,-0.58613441574068703,2.197349888796305,1.9936911593701299,-1.7792947782869013]
[1287,-1.0589385617795553,1.9784175128967478,2.0660394607493395,-18.870815940322093]
[1288,-5.1107446543997552,2.1486723501264295,0.30891042633841581,-7.3487562264035926]
[1289,4.3624717132380013,2.3744366188836641,4.60990489405342,-12.689781437029389]
[1290,0.89878800249235102,2.6469939475152269,2.6812273540285458,-2.1201902009061504]
[1291,3.6118159560843157,3.7736537738419802,3.3827483729353993,19.461669370829146]
[1292,-1.2870279084615404,2.4077409540251402,1.4425083377931536,-5.976838188067644]
[1293,-0.12284947595203362,2.7692344399049897,0.68150199579814996,-5.1425790079845299]
[1294,-1.3332708189743465,2.9577699333100873,0.88387482838712539,9.5105889427329373]
[1295,-2.0416016172257212,2.1062691488150977,-1.3560390149019375,-1.7952179164829363]
[1296,-1.2306478702639001,1.5429604150024305,-0.159994304410366,-9.0938943719439642]
[1297,-0.13355535746134889,1.3670446650195034,5.4615447798478058,-32.305751635396739]
[1298,2.5839354726356611,2.7291480553752114,2.0470928325935409,-3.9353952653912785]
[1299,4.2164547131859766,3.0617826832861059,1.0076518085838388,-0.58707836590932017]
[1300,0.24821987111468252,2.7408704727175173,3.5119550057229887E-3,-12.119707990455918]
[1301,0.96534906725917602,2.118142072209483,0.81343582864096786,-18.964692550659493]
[1302,-0.44447890102901444,2.2513241732073879,3.3607759069581649,-3.7183669126822729]
[1303,0.17405131133005899,1.8670162739038298,2.2370192627759775,-21.748317878480517]
[1304,3.805505954986192,3.2619108176321241,1.2792599084375305,10.47141357395372]
[1305,0.55529010490526498,2.7595359007061866,0.22782224500885428,7.9792036806086646]
[1306,-1.7801920719365285,2.6222410125719922,1.159370599819233,-1.2271000556980904]
[1307,0.28377830167732104,2.8365636859028696,1.8020820429093529,8.993089075505349]
[1308,5.3882119597736854E-3,2.539957756800312,3.5136641729794915,3.7293711930318971]
[1309,-3.6184904844741013,2.0723077975981394,-0.30630405432536434,-10.569161621628364]
[1310,-0.87818850622636291,1.9458896313901966,1.8917252079405109,-8.3791609805575842]
[1311,0.19056254309743442,2.6035706765461528,0.44201352313326525,2.0018702785387421]
[1312,2.8414883287740187,1.8920769289791668,0.83725619808266161,-27.374549367573589]
[1313,-0.1948692778871231,2.5919960844142316,-0.52411340603559586,-2.312910589999289]
[1314,1.9384673629432461,2.3340263174630409,0.7925186498787985,-7.0709044331906075]
[1315,-1.8447152609889081,3.0015239469044248,-0.5293366973233411,9.0692580071051214]
[1316,3.54569178032897,3.5089484187725821,1.0047192826221951,9.1995835250162834]
[1317,2.7282306124003237,2.735400716763364,1.8176632090000062,-8.0269809037653843]
[1318,-0.22230716490327868,1.9200723688116603,1.0972578659965502,-14.220456785745077]
[1319,-2.1581156720798886,2.4626532978269022,0.36528017398636581,2.6989666122216325]
[1320,3.1877006005145856,2.4859695545476708,1.7519399413882688,-7.1933474936599584]
[1321,-0.71749882136718834,2.7283879327015468,0.95482905503187154,12.092741330095809]
[1322,0.16679631483459006,3.3020712807888097,1.6774435443186024,18.51643594306379]
[1323,0.48635194053358427,2.6105749746687339,0.50217242523049155,-4.1851024923893192]
[1324,-2.6263249454880002,2.1724364322293268,-0.47195402035025635,-0.45636800420938117]
[1325,-0.54523148284969858,2.6618378194430892,1.7973482359990482,-6.1064751064226988]
[1326,-0.92869738900336107,3.2976196512227132,-0.61383699539546699,20.804411050078951]
[1327,-2.3037449876732707,2.757173755016193,-0.96404411694716607,1.8715481060611605E-2]
[1328,-0.23749648758164205,3.1056081531160014,1.3784025587555884,6.3658392094248999]
[1329,3.3871468779388789,2.504102031875731,1.2461099343407005,-14.191504324454765]
[1330,-2.0088271083647178,2.0739861645877351,0.67253980395868651,-8.1239194383757312]
[1331,0.55083688524717167,3.1352932307787222,1.8026240883833067,5.155369960388267]
[1332,-1.6859944129326085,2.3257970355982351,0.80917664536415179,-2.5705716756177419]
[1333,4.5994819437134558,2.8984901884258787,1.32680579722919,4.591954476515502]
[1334,0.69762187374333273,2.0055181049041808,1.555722138997865,-21.504197951859528]
[1335,0.12181657323953392,2.6485730874595728,1.3955963509435225,-5.0879647109691444]
[1336,1.1277907601497348,2.0427311819018055,1.8452587507254328,-23.161479475738798]
[1337,-0.79293962767392556,1.9182557784307419,1.6468601453118628,-10.085522084994805]
[1338,-1.0836054125117416,2.2163611085072916,1.9127948473061265,-11.138007784632382]
[1339,-1.7788281560683894,2.5326632900031063,0.92577381025922545,-17.283734737372079]
[1340,-3.8211757535128661,3.1092286498682125,-1.2790693649471243,12.734686101105215]
[1341,-0.29007828414877213,2.2490725908277343,2.9705759947633821,-5.9005862797046849]
[1342,-2.6498716732899474,1.459560272633605,1.6028188208276843,-16.557876468035971]
[1343,-0.43714128670282609,3.3474045457687231,0.83361009245453843,9.7331993501189977]
[1344,-2.5204193429834043,2.4569957157012223,1.4875887475237937,0.84000536266150982]
[1345,1.2403691693896151,2.1430318714812673,2.9055505011627116,-14.102143847670053]
[1346,2.1984361933318657,2.488437928189164,2.3832282982952169,-5.7587727326357054]
[{"$f":"A1414+1","v":1347},-3.5286679031511756,2.3085941313382894,0.92452005470973764,-15.953104404862064]
[1348,-0.78163635729595915,2.3718788617286095,2.0393567367587608,-1.6085783518706367]
[1349,0.21967806904866533,2.2975743887637221,2.0150120126641586,-16.491348488722469]
[1350,-1.6427766999608331,1.8902226158822515,1.3273116109032372,-4.3111256631900829]
[1351,1.1486040408553309,2.1021670444266363,1.6178985818921783,-7.2063604806524797]
[1352,-0.91999499943869578,2.5141548481916427,1.1220961697151759,-5.9512867996069794]
[1353,-2.1152868503649618,1.8406617731962593,0.27586969975082432,-7.8934241239253318]
[1354,-2.1670964423049583,2.584272815308692,2.5339029263193869,5.9052325729520483]
[1355,3.9426149100290009,3.138347973691975,3.7072497749156987,4.5429769207158515]
[1356,-1.2437793249425655,2.5945878462727401,6.9421046964324162E-3,2.5588964056741772]
[1357,0.37890095109440014,2.8294832091038358,2.2725470089751312,7.3595880342835542]
[1358,2.8352023162374826,1.7449710879444282,4.4307073590704702,-22.77142476828859]
[1359,2.2961634796343704,2.7396616502569131,0.76915450845261779,2.3734917826223882]
[1360,0.82454019781038212,2.6337284672057377,0.47040790780359309,-5.9994988318170694]
[1361,-0.57520489541428843,2.0475865554678467,0.40296969137266758,1.2831531574671637]
[1362,-0.4490778000716717,2.302349855885875,2.3105589657064138,-6.2587823619417069]
[1363,3.6321336931165233,3.0130947823179599,1.3238016117835847,3.9147650871535089]
[1364,-0.78858385805564124,2.9481505717812184,1.2994795241925949,-6.0615294718979094]
[1365,-1.2344338799545576,2.3316540168645363,0.71677249573366653,2.4125756087966486]
[1366,0.10761696852928787,2.9723133875204728,-0.10321481950803912,10.260450809122599]
[1367,1.9790114519245405,2.4254402371244392,1.0974972055236589,-17.42941099027562]
[1368,3.6816360921346223,2.9351997904635909,0.61190981302975556,3.5539013998069433]
[1369,2.1753808529535728,2.0397771151557338,2.875688550490759,-15.44431626360595]
[1370,-1.6656570416466256,2.4653590200431563,2.1193628843032988,-9.7207233122338188]
[1371,3.9429502021319709,3.2310048285092483,1.3548948750338776,10.472201817344903]
[1372,4.3751431820132369,2.6464646610143006,1.5416138216134434,1.2638554938172235]
[1373,2.6626425905759921,2.551147617752541,2.6515716328683734,-14.455178518517517]
[1374,-0.7572292605521227,2.8637696794992875,0.90167093880488292,10.559536768267655]
[1375,2.3998129109309652,3.0620412831140587,1.3065444053318402,1.2278643973778931]
[1376,0.61572045631614469,2.5262023427017173,1.5395942975477688,-9.3449707008568943]
[1377,-1.9923559135551032,2.2355199297183224,1.4174307258939256,-7.959554798947611]
[1378,0.94962437911143527,3.3418497631337609,1.0581158707674416,5.2750895180335142]
[1379,-0.92883800341404454,1.9512536297622356,1.0936785187834812,-3.7353476559158101]
[1380,-3.5142512713506546,1.2907923113916799,1.5036403033317627,-27.110118286568753]
[1381,-2.7555486479811333,2.5778337532686582,1.0092727939083264,1.6297764102110848]
[1382,-2.9884001826491509,2.3902371758757441,1.2703907847015081,-7.1282402251937693]
[1383,1.6079384771335226,3.1779790336320128,2.0797987154134421,6.2622256409664807]
[1384,2.372882990358733,2.5127927577451761,1.6194067272338153,-5.8304780582439868]
[1385,0.89538717531682377,2.3844504608451054,0.76130182393103452,1.6605213080499834]
[1386,3.710450213510422,2.0050951165681452,3.4759947605704586,-14.721877736379129]
[1387,-2.1471413150505732,2.2509204603081172,-0.30216695422847817,-11.682676065486923]
[1388,1.316229550721254,2.7003598103021691,2.0512629179186899,-3.5481987233190582]
[1389,0.901459916101363,2.0674237702239928,2.5124003758190945,-20.015376739866809]
[1390,-3.3790354912579446,1.948461786045691,1.4585287587870535,-8.030203416207307]
[1391,-0.93584566293442906,2.8859893957241312,1.6135914370160669,8.5020031529233275]
[1392,0.67818983435581193,2.3992431305541957,2.4590882728897654,-15.740920066042422]
[1393,0.43775066305767635,2.6606745564424084,0.87203943263187067,2.0838081704521749]
[1394,0.98433337155645084,2.6518180744615103,1.1566816259280852,-3.6399067531403002]
[1395,1.4721977470577778,1.952811380992483,1.1992255170513468,-15.395425302961179]
[1396,-0.27624790861035592,2.634385181321885,1.1528565783683244,-4.3037694700604705]
[1397,-2.0682137376703302,2.0294555155148011,1.8439055099516382,-9.1208185065020686]
[1398,0.71895617044414151,2.637325796145201,2.5478437149705213,-12.006137113121339]
[1399,0.81407586611553395,2.1466033928039541,-0.89317005979090558,-16.56700211085284]
[1400,-0.88701998840556395,2.229379030467431,1.5121458933347993,-6.2537944099893421]
[1401,-2.0954389595684231,2.0393066594855283,1.0834371329644963,-7.8329051313901115]
[1402,-2.909360741180661E-2,2.8021729835618459,-1.1435813047956369,25.176109592736079]
[1403,-3.006001264211382,2.6168624765904163,1.521035928157858,-0.85625696984817257]
[1404,2.3320407553864761,3.6383727896535456,1.2007800785853613,16.212092631662319]
[1405,0.53165461101751632,1.9282522206265897,-0.45366356455360135,-1.933629164469854]
[1406,0.86454931974957283,1.9474110783413638,1.7322569412364406,-11.93098556704572]
[1407,3.2211029765639814,2.666810248978011,1.5595131246942919,-2.4188792891090181]
[1408,-1.0507247782270683,2.8928278044666849,-0.57191675967591293,11.265943042060606]
[1409,0.58976276232728431,2.5540004715382016,1.2725323816766936,-2.3189726152664001]
[1410,-1.3283498033371761,2.3434860047008015,0.14357956406273775,-7.0239127220322377]
[{"$f":"A1478+1","v":1411},3.1739587457202108,2.6734205861738172,0.61937746978674946,-7.3258293792918376]
[1412,1.3093129390547638,3.2826131110518886,1.2137834345376879,17.411650333144333]
[1413,2.1432972460432818,2.5063319532980137,2.4969184737246959,-7.7234894847897362]
[1414,2.0740589881214042,2.8154111204733581,0.27724929394097919,-4.690273851032277]
[1415,-1.9767502826587422,2.5020595631263012,0.52855929479611385,-11.596376374156561]
[1416,1.64702285597052,3.6069167395046602,1.7391881772668352,18.150799764389735]
[1417,-0.35907930119715992,2.000412105243877,2.4749311668003089,-4.8503562196281162]
[1418,-2.1037767701658279,2.5569388521941074,1.0740867794343925,-1.6054398939835821]
[1419,-2.8083761068590878,2.0595317196569982,0.44837351547027482,-13.629140359878658]
[1420,0.31920024325012042,2.2486264697732135,0.63984229210948107,-6.5711902339719117]
[1421,2.241775625525845,2.0043909617915578,4.59505651539114,-8.9613861872581104]
[1422,3.8664805192770518E-2,2.5056772302250012,2.4664381700194071,1.1233184581304969]
[1423,1.8769177796176304,3.2471175050188608,1.2830539185026599,7.7624324102563964]
[1424,-3.2086835557951692,2.2624686474111231,-1.7117480594033787,-0.38192184776759186]
[1425,2.0853168984658126,2.7759168831267367,2.6772947138521843,4.2543962975558358]
[1426,-5.6200258597766846,1.7133581043467656,-7.2419119738259985E-2,-9.38321317086241]
[1427,-1.7376065232906532,2.3462087723625178,3.0587319465751728,-0.39193322697824984]
[1428,0.1931520931675742,2.4091529026674694,0.62556444931271127,-12.313418512218172]
[1429,2.1144680542720522,2.4479348628149089,1.1889671305991412,-8.9464263339259613]
[1430,1.2273606990628618,2.3375143598845334,2.2732324776192527,-11.963318721424542]
[1431,-1.4925323419402177,2.7901059531320702,1.1944265393384985,5.5133503617484436]
[1432,2.9159731066103496,2.5733512906381746,1.923898963442265,-10.638638077834807]
[1433,2.2306339081058888,3.072196513939661,1.2374898825075347,0.18425656991186878]
[1434,3.0282633867080575,2.5241054790826736,3.0110423944957967,7.1025799285972386]
[1435,0.92928145362556835,3.0496782690074049,0.6873080978617182,9.4873928530698155]
[1436,1.8085749512548301,3.0873456777981172,0.2324328193033256,14.140206439740293]
[1437,2.3808084192574861,2.5121934846706857,0.24919740501443233,-0.60971783313426275]
[1438,-2.2100500965586298,2.8449828745080317,-1.0760086199651466,3.8539338879957765]
[1439,1.9353552423346134,2.7225073998761822,1.7231428458283577,-1.9530640164924147]
[1440,-0.36008843567435167,2.5557876469649909,0.8541465625727459,3.8143680047979687]
[1441,-0.64619608327644451,2.2862551593960374,-0.12213793873495016,-12.695959572912505]
[1442,0.13760398952552597,3.2225150396889219,0.20456987650939329,13.3812503360835]
[1443,1.9106265644702105,2.7286956032948666,-0.59434123841608222,1.5663913755303587]
[1444,-0.78674620869856049,2.6684366247799751,0.32167274129843682,1.2141721926160636]
[1445,4.0834502206603424E-2,2.3263409542027129,1.677095834527125,-15.785447731931804]
[1446,-0.24067806258036215,2.4339767714713028,1.1855174645274225,-5.7285241060560725]
[1447,-3.0446818846487855,2.4912640487625999,1.1192949932102532,3.8643428783687654]
[1448,0.8930861501692946,1.7955955148335225,2.2758759089454195,-13.558150618997228]
[1449,0.90309411621771774,2.8652864090233852,2.5169352299071295,4.5963791225334454]
[1450,8.6090298440098897E-2,2.3914854669108965,1.3822742644202464,-4.8186490478519381]
[1451,-0.9124935059945295,1.9632365808537102,1.96011976355847,-14.792977131694803]
[1452,0.56365167081293477,2.4128617836435282,0.91581391474781015,-7.9066712156656749]
[1453,4.1083901865955479,2.7955170022010827,2.016832264995021,-8.8693912028261064]
[1454,-0.51014746228810381,1.9586982080553987,1.4175364427062775,-10.796057353148553]
[1455,-1.8434713937932352,2.5333793597721965,1.1690790971950578,4.8016417539321967]
[1456,2.5934262145428955,3.0629390875296449,1.9970258722479461,0.18178405244096085]
[1457,-2.740639715846537,2.5398611838108858,0.70306316737427865,-3.5819427648201554]
[1458,0.98292173251512371,2.3204931744348243,2.7099039471865849,-8.5248455404205572]
[1459,0.28678836226838056,1.9023862450466902,2.8509153233734135,-20.793477526686466]
[1460,-0.11548845071090726,3.0475159801293099,0.83059562845906876,2.5049096272268305]
[1461,-3.7206535260103117,3.3057999530755229,0.94494569865775579,14.282724346281153]
[1462,-2.9689144632653566,2.8589583777266085,0.97790098645555579,-1.215751666877225]
[1463,2.6659916570744193,1.9752552692672827,1.8182850800914279,-9.7518483925526382]
[1464,-0.48696867715750519,1.7378891275800785,-5.5126767624386286E-2,-11.469109519350859]
[1465,-0.37997165508440006,1.8742003405956857,2.2487494131868031,-15.740591161985197]
[1466,1.5873905505115675,2.0849005478072264,2.1132530485729655,-20.924067911718399]
[1467,2.2473544442002953,2.8483971851067529,1.5148618675290586,-10.310624245537525]
[1468,-2.1030824816434652,2.5634655471677306,1.080260941739418,-0.69325333182429238]
[1469,-1.322063259272916,2.2488131227101706,-1.519964404527796E-2,-10.17056809315852]
[1470,-1.8174350171717051,2.5080307970530988,0.92264467517127091,6.3481730252421631]
[1471,-0.41448295755607678,3.4383562744908271,-0.32523623281975822,14.25233806755622]
[1472,2.8532747723282976,3.4038968300804782,0.16304813263140527,6.2172663787597457]
[1473,5.2593726986578493E-2,2.987295398814962,1.8902648442855408,2.8029371051145602]
[1474,-0.20525348052578316,2.9443997808072262,1.6926102895923414,9.1722216847139393]
[{"$f":"A1542+1","v":1475},-0.70490772483573916,2.6275841252791854,1.9459945246343078,1.1968253684535619]
[1476,0.39871229224565818,2.6324407617786498,1.3481097038097019,-2.2144959881599333]
[1477,1.5522409616230768,2.6133966004976461,0.75543374139946229,3.2074823780972959]
[1478,1.7184849491550174,3.0983022955801323,0.68810977558033048,-5.1884887685054224]
[1479,3.735871415686197,2.6170340245278627,1.9966412792120498,5.7509795756722557]
[1480,-1.7102239338212288,2.4469850784274394,-8.6566568282543166E-2,-2.4404945939761311]
[1481,1.0018597983330559,3.0911206918383445,1.1530880143021116,8.4934497975760941]
[1482,-3.7783339123034789,1.0350273626366184,1.5602879790179751,-25.648409457555029]
[1483,-0.28321718236434235,3.0512031962650203,1.2495914890199995,12.114313453841428]
[1484,-3.9360117069114984,2.157240538622514,1.9258571077744486,0.38570319220888427]
[1485,-0.34723667265733005,2.5336363709960068,1.0401026276741554,2.7493781839535045]
[1486,-1.7442619182921295,2.7110023962140919,0.7167007234262166,-1.0470050484338791]
[1487,-4.3708834854933656,2.1821756077418897,1.028099226868775,-12.580584612077804]
[1488,0.46997926440327625,2.0225365816488026,2.2628479686322511,-5.1074428102238976]
[1489,-2.9642507790523238,1.7171510418628728,0.24276194309847687,-18.861181050858303]
[1490,-0.69874334488349854,2.144693290073552,1.7587856964884145,-16.249883077609248]
[1491,-1.4541801231175133,2.802156506268497,3.5304452130646475,1.9187549715486498]
[1492,0.10782677848254764,2.6874318667259391,1.1600726501188747,7.625216646931694]
[1493,2.564666045514171,3.0130194783972337,0.2786220705491731,20.840209095659013]
[1494,0.60479007641547455,2.0299463679444054,3.7684801335835529,-15.992751677345813]
[1495,-0.55503913748277944,2.2005270623683457,1.5526509694588615,-2.6934747787045699]
[1496,3.9928232580528022,2.6237797649567152,1.7732214787038334,-0.56953565663630812]
[1497,-5.0414950757050256,2.6402550874670849,1.1672285616655413,6.396541663984312]
[1498,-2.453591925790763,1.6993933686477791,1.5832669807895039,-18.555794950493247]
[1499,0.84001100752245061,2.3976134453539641,1.1295515732866099,-10.06880391416982]
[1500,-1.4791709044998145,2.4637714438928899,2.8136972902839772,-10.246751398320182]
[1501,-2.4583219128418281,2.1279210248757972,0.31177792910010249,1.6221526037761387]
[1502,-1.1372748365288734,2.5217091924274615,1.088453905804196,-2.945506631501007]
[1503,4.9785179200766052,2.7513864746404564,3.4003400292804526,-13.258231010844517]
[1504,-0.65970783728531679,2.7090501828993951,1.8629913299813756,-4.4746477608379731]
[1505,-1.3666332580241423,2.5721770366992804,1.8172056419286893,5.0580415095403559]
[1506,1.7971188820439461,2.4815260706397519,2.7388166746392955,-11.324128343813333]
[1507,7.4496034374486912,2.7379077355401544,2.7280073000382785,-2.3555418355813074]
[1508,4.6203654635300113,2.5702884260420542,1.9461967145868879,-15.908806358307498]
[1509,-0.41471681769218532,2.0554312533537367,2.8319502787643041,-17.742428351952345]
[1510,0.55196641981760064,2.5819384323310968,1.3480963695479482,-12.068171711570699]
[1511,0.78686948515610577,2.5195960827340422,2.6090162956067511,-11.09597559035498]
[1512,0.50773839115466968,3.1278472593520004,0.23752792784623455,8.9693284097194717]
[1513,-2.6414718768293945,2.2727871914969704,-2.6979170285459153E-2,10.894125096417099]
[1514,1.8854549704730232,2.9460916001735438,0.3390654427170714,0.13964462286509516]
[1515,-1.6206407071304554,1.7103143481051712,2.9192829543753058,-10.471396881824569]
[1516,0.43215491975163717,2.5802806451071798,-0.31968308211899243,-5.1052212921043125]
[1517,-2.6601959217525617,2.6862615852415188,3.0582710151260279,4.2863024223387622]
[1518,-0.55936226417131008,2.6444593189832966,1.7256452313752928,0.1002832713086721]
[1519,-4.1156159167111275,2.298418137705502,1.7143272139144314,-2.4081549294900708]
[1520,9.7274273489386956E-2,2.2233125006790573,2.159411310297052,-16.608705394911421]
[1521,-1.4772958428393002,2.8792492742377762,0.87029992205015205,-7.0852261882984102]
[1522,1.637186083576464,2.908389030812927,1.3680392407630486,9.0314999185943687]
[1523,1.1302127603931427,3.0399726665285058,1.3810961807663387,10.034293157887827]
[1524,0.11515075708352084,2.8173892057621335,-1.724958217099827,18.399168116901041]
[1525,3.5877722251067365,3.1227496535585932,0.31453452399586768,-1.5329066886141693]
[1526,-0.22938588730551246,2.3861860533491726,1.977089401741928,-11.302120958329635]
[1527,5.0837937086684093,2.3870286793669155,1.2618203265987704,-15.344499467924457]
[1528,4.1352669139315505,2.2755354389011204,2.1554689304692713,-16.820715339731208]
[1529,-2.8024253846245495,2.8074448291453651,0.6727227513509636,-0.31359995412587738]
[1530,-2.0288742068310968,1.9237179308238925,1.0157215313862955,8.9588744447116291]
[1531,-2.3621388456406147,2.263084445641482,-0.56670322191735623,-4.7549292648984585]
[1532,0.34758641672611923,2.3368712885286289,0.43748542293269943,-7.9911367726368674]
[1533,-1.4619964027155408,1.8483530204430934,1.513851400453065,-14.251422083877499]
[1534,-2.5690732737550168,2.2039245653246828,0.31748348862834375,-5.0526750407869248]
[1535,4.1200412804690858,2.4458471179940098,2.4145253927972505,-5.2910852260142054]
[1536,2.1334050837437228,2.7595309277525168,2.1184345957518289,-4.1659168294190634]
[1537,2.3452083795361793,2.547745419689591,1.4195843052340857,-3.4758635089560141]
[1538,2.2744061990335971,2.794786898301135,0.10378863518920967,-5.0896744555992495]
[{"$f":"A1606+1","v":1539},-0.30698432568793427,3.1770038015689872,1.043701986311617,9.1168813299488534]
[1540,-3.7437332010380273,1.6866565300216732,-1.1834286648219976,-2.4398411559106647]
[1541,-1.5486988834905064,2.7232827831007262,2.3086474448635759,7.2145091753493205]
[1542,-0.12889911978603485,2.7977300301499408,1.941014820732645,4.9912502384560504]
[1543,-1.9306749639741188,2.7390090073340896,1.2859631927276807,-4.9746574970609743]
[1544,-1.4040794091477564,2.3960343102551862,0.34637608159939348,-6.3247264608303375]
[1545,0.10581932409523401,3.2405382813189529,-1.5421360418335963,5.4272616174377468]
[1546,1.9332300513602063,2.4097366153451429,2.9739067697169048,-12.030786711907588]
[1547,-0.24590225686896122,1.8553206219345428,0.95226289264437969,-5.6544361768113589]
[1548,-1.9961991727785835,2.054633306433149,2.2944856206415496,-22.004830038433699]
[1549,-3.1116238648345997,2.9283103256452474,9.3963074799550128E-2,-7.5184646147432019]
[1550,-0.73563417328588465,2.1695801550566438,0.66561027490224545,-19.653011648075243]
[1551,-0.99471748401647042,1.822751590317752,-4.2948683069068405E-2,-11.89215595084581]
[1552,2.3893903670725858,1.7496537884778767,0.85154654818579223,-11.538124151250596]
[1553,-1.4851737034663819,2.375849813332092,2.3768234775131476,-2.958939559776133]
[1554,-0.7177459770457576,2.4254557416834199,0.57033385190365016,-0.22189529748691639]
[1555,-3.336722459378056,2.1562326042721986,0.31507293241800394,-1.1986279644704307]
[1556,5.3547890550794319,2.8435059671438099,2.5508861345216287,5.334985214440584]
[1557,4.4850391747878273,3.2255631924657719,0.45951876864631869,7.7740255614402809]
[1558,1.2721734758933687,2.4561256450967339,-1.2558224762807626,-1.8808628850009774]
[1559,-1.353194294370943,2.2554871540947286,0.19706658764168838,-7.5587844054513429]
[1560,0.9520865132851164,2.7755343497221925,1.4282653934592475,2.203797042818151]
[1561,-2.7984521361629073,1.9853517490796952,0.34122954798688065,-8.9143800300668747]
[1562,-1.9715663267988965,1.8223688387908483,2.6451191350358831,-11.940608464419373]
[1563,1.9282558053974901,2.1801016158682192,1.0070950371617782,-6.4830755609414901]
[1564,5.5633043330416907,3.0707763624841391,3.8102827440969778,10.292095166598211]
[1565,3.720027319494474,2.7853365551357534,2.64965941464121,5.6251660585114216]
[1566,1.8465150153431855,3.1087782576639285,1.5758739695471171,8.2150768007242085]
[1567,5.4682035091256118E-2,2.3851803415036326,1.4804036023326721,-3.7043597296917805]
[1568,-1.9145490548159008,1.7044813575303972,0.69637192086646615,-9.7594614125432653]
[1569,1.4981590097771933,2.3660888986845325,0.78918284896032609,0.31416066366686435]
[1570,-2.6252918157666874,1.7380073812236918,1.7519135382409956,-17.027093387941321]
[1571,1.8278038779317693,2.7094308670357306,2.6124659187490611,-11.575437477511844]
[1572,1.2890583555679906,2.1237953873101629,1.6249715712089063,-5.2110166030998606E-3]
[1573,-1.9672060733023791,1.6332758404574483,1.1281969751228129,-18.436623305899722]
[1574,-1.2806689854025279,2.8744959730412414,0.24519119229881237,-1.0753093909267801]
[1575,-2.2812931655171158,1.9464379974344128,0.22111241534371229,-12.602910668760277]
[1576,-0.97778435905333649,2.1912832226408892,1.2065478106666441,-1.4657653132762634]
[1577,1.2172480212197374,2.0323841417224995,0.7095193736787887,-5.2693550414207362]
[1578,-2.1880583138400409,2.0065715095787851,0.31654276116904412,3.5929413202418687]
[1579,0.44311152180855001,2.9161566286459566,1.8050548305354914,-2.2825491031612439]
[1580,-0.54399519171365029,2.0356616908444329,0.64964341273306814,-17.002894877122895]
[1581,-5.0512627535059194,2.3673024337992734,1.7373173037903755,0.94670597565509906]
[1582,1.0613393012509138,3.0877166606358668,1.0935256037521983,4.3848056394722814]
[1583,1.773823442450688,3.5257964151576062,1.8647941792726646,13.55962827459755]
[1584,-6.0522553919084361,1.7040386749596306,0.31041056204230699,-14.352200534067943]
[1585,-1.0815835082720404,3.2479940836900649,-0.74879604171667413,13.783575570121471]
[1586,-0.22071506163842944,2.0832031552906813,2.5453846815790251,-15.695822215502897]
[1587,-0.79502481932440228,2.0188751083573306,2.4738427969623222,-12.647221219858446]
[1588,0.57234082749030279,2.2028405469197629,-0.76729456624679426,-7.9294570315394193]
[1589,4.5138216106041193,2.9762923363498217,1.5955664483615886,-9.8047872209224174]
[1590,1.268875829182873,1.2726482540628812,3.6238163899106728,-20.048614227934898]
[1591,2.2157749249994811,3.0504741718846087,1.0498094757588523,4.4998571124795497]
[1592,1.5201433811719707,2.7182011532845913,1.3082705170930125,-7.9452298289329502]
[1593,2.3392177684097617,3.1904762322657616,-1.6479655945075407,3.3299067267575206]
[1594,-8.1939847573562513E-2,2.3954359084969825,1.0351750724549804,-13.587274381095261]
[1595,-2.4731878924567434,2.6996320459368595,1.2296599468085874,21.817803188821554]
[1596,0.69007398015359245,2.5119411305520383,2.6000168585068999,-0.685520804295499]
[1597,-2.2900922446638865,2.5135854664299644,0.3327118921901292,0.63465245451720165]
[1598,-1.6866171592318797,2.2763141578178159,2.2916313949763172,-0.48102319394628523]
[1599,-2.8323304223862023,2.8903717239187845,0.10313837545922011,2.7117176188132626]
[1600,0.65989484042691671,2.2958562661656168,2.8800015976240427,-7.3683940831532357]
[1601,2.0053463479676479,3.1588930991505006,0.11018658500323752,4.961196595227765]
[1602,-0.13408785572703075,2.3699377701134541,0.88206859512674685,-2.9686549564879696]
[{"$f":"A1670+1","v":1603},4.0029603340921556,2.6131791059610161,1.3528758974242292,0.72318899230323019]
[1604,3.53199051492442,3.5290840558326262,2.8171574303447975,3.1548302679039879]
[1605,-1.8250748494121012,2.6632735366772105,1.8552702902009055,-13.295769753178373]
[1606,0.89815673256150297,3.051812780404358,1.1380118628544853,-10.895208071164774]
[1607,-4.9060911533674796,1.8174319464167836,0.4685839880732372,-11.958037412168968]
[1608,5.3318208886532728E-2,3.4751635615384764,0.19545634251644994,11.654888289981677]
[1609,-0.95805436361773244,2.0126473928877031,1.5229654971937654,-8.8835773538681266]
[1610,4.1353280992793282,3.2786491107111386,2.3380018331338777,3.0168065296447257]
[1611,5.5543831826797252,3.2994922185060225,2.534242317198256,7.613062945620392]
[1612,-0.89167575261777909,2.2220817556404837,2.3809929194917108,-12.292560581417787]
[1613,-2.1344559141320878,2.1455862611466499,2.0432839299758996,-7.7395616695287153]
[1614,-2.6145409153422707,2.5622477110835722,-0.19579576556018274,3.4664849885502691]
[1615,4.5157060327285512,3.0064809086009738,1.933815036529551,-5.5064676555168912]
[1616,-2.0999327273997688,1.8632145464874499,1.4600154628956772,-4.2026881517980321]
[1617,-4.5287026764828573,1.7363232912497348,-0.80338467529219937,-0.34179678180974316]
[1618,-1.745516049937291,2.9818639216276326,0.76835366373070735,7.2574742248262538]
[1619,-0.9145039694779632,2.3295638040443043,1.5671921261188946,4.6662879775531003]
[1620,3.0933160711377701,3.1696554177686105,2.9556580203602412E-3,16.024157967159898]
[1621,-0.89045000890906312,2.3957934116778512,2.2385068207860153,-5.7111917061140201]
[1622,-1.4483421036016528,1.646154221202218,-1.0976396391490559,-14.040946356538281]
[1623,1.825162704156011,2.9081579496962391,2.5399597509684746,10.445309930950351]
[1624,-2.4033645199718729,2.4847895849691732,0.9680262264384889,-2.1769708119441633]
[1625,2.1096773741467563,2.5945591595590702,2.5974340958375852,-1.3187517359732635]
[1626,3.9626081922985241,1.688557758934238,3.3038674181104866,-24.961900563088115]
[1627,2.6511514850058955,2.9216818122435688,5.7164467607550895E-2,3.2400085217735479]
[1628,-0.72150043727924584,1.9327004613641789,2.3123109184373352,-13.578679862853448]
[1629,1.1398855162855577,1.388741234432648,4.4050409156359702,-31.395900976284981]
[1630,4.8365714126351097E-3,2.1118725322358518,1.2277608282026058,-1.8472516316967584]
[1631,0.26485736084957012,2.2206701690919317,1.5212036019961543,-14.604582642803138]
[1632,1.1782522168652105,2.0262446629047672,1.3568312463598908,-11.241791437937708]
[1633,1.3742781947268579,2.9573608689835957,1.2223867451020776,-7.2781586940819327]
[1634,-1.8207369765980559,1.9034148771906585,0.31188119515478641,-1.7678064462837564]
[1635,-1.152972232900525,2.3918811938152351,-0.53059586553129745,-0.97746837301261502]
[1636,1.6181197911104499,2.3585226745265659,3.3017952639987724,-15.820926656632766]
[1637,4.5255925972733024,2.0146411479405471,3.605743969933493,-21.295582800049534]
[1638,1.6981471865085431,2.727877487607262,1.9291748467417107,1.4054891430327641]
[1639,-1.7868412307069539,2.2588090611789604,0.73363134654630124,2.9433606810833681]
[1640,1.0034897502858811,2.936468733707581,0.32680409210978456,5.4307383225861336]
[1641,1.6801840394377565,3.2651847379604115,1.8162291169296285,10.319983897894547]
[1642,-2.243404038726744,2.1934010742704309,2.5904814370194211,1.7859945886483124]
[1643,0.90513134238542226,2.4801992823355103,1.7370657221646058,9.8385744045201058]
[1644,-2.2044162060507766,2.8340123851504688,1.8624929889602371,8.3653319086763211]
[1645,-1.1354325306627018,2.5859172795746499,1.4820546389250047,8.149508276602484]
[1646,1.6932763638195416,2.150384488461309,3.4540215815323814,-15.536501159632598]
[1647,-1.5486526164726226,2.6682973623604802,3.175979885931886,0.29750403009901394]
[1648,-4.0616927612453093,1.3129123028256617,1.3420711191257695,-25.295592889700767]
[1649,-5.7522545798717353,2.1631870181386454,-5.0335762065865985E-2,-2.404235062195192]
[1650,-9.8884181267596162E-3,2.4450266301021366,2.4937807126590723,-16.892992030100636]
[1651,1.6789939460183434,2.1991401636543686,2.1716068344009152,-15.891978188493949]
[1652,1.6956422124149517,3.1473434052509566,2.4449516777329738,6.0152570242965222]
[1653,3.3566848870597736,3.143153385925392,3.405190160604409,-6.9703472577578864]
[1654,2.3115910874303416,2.589336393560715,2.5883719123789817,-0.62619479653866073]
[1655,0.52414057090578636,2.6778708016591217,1.7656423124226588,6.1878064174011147]
[1656,-0.46352956799257439,2.5162075174263232,1.37530638295534,-2.0135619692809614]
[1657,0.1728628385767586,2.3929986890349104,0.82383479212542432,-10.926930179545817]
[1658,-2.8846125712378781,2.1614102907478232,2.0748729368505181,-2.3337439136266886]
[1659,-1.4097583284272504,3.1743082505965776,1.0865002115886162,-2.2860547244998606]
[1660,0.32586130110537831,2.802645390946644,2.5355672446828033,1.7613840920835284]
[1661,-0.42104342908812342,2.9337208219224733,-0.23489413534327053,6.5817103288240979]
[1662,2.4466428830111986,2.5790981411897387,1.3261541936067196,-14.149160012624458]
[1663,-1.0115213884118306,2.9908163448249998,0.41541831780442662,12.22659338933455]
[1664,2.1441199596616145,3.0300426146033024,2.3487770983630556,6.1136873363195718]
[1665,3.2985303738390854,2.8778867405963693,0.78345369165689538,-10.262237330222407]
[1666,-3.3090941617761986,2.0363177172261713,1.1006773903619314,-7.746341441898247]
[{"$f":"A1734+1","v":1667},2.3471303483702597,3.1059128203905293,0.84284644703767697,5.1196219943211094]
[1668,6.0757775160416649,3.3323941282425995,2.942040101803709,3.4156737240218225]
[1669,0.93876540163426769,2.7256657755680571,1.6977551406567155,-4.2853818518977898]
[1670,-3.4583218594788518,3.016113776340283,-2.2659941999033659,14.804135042455513]
[1671,-4.2437871136006811,2.766181473449469,1.2251158233461807,9.2014217601263333]
[1672,2.0154775387596136,2.7961613018496214,1.6851145671465702,-4.4480539164084911]
[1673,3.8760923198041244,2.5644858417502325,2.9398763776228733,-16.096717010385714]
[1674,-0.18821905775652398,2.5771795588498927,0.79029743508387951,-6.2109846972988567]
[1675,-2.3676784865604348,1.4607348804344422,2.6882482367425324,-17.768601847108982]
[1676,-2.0603628794841087,2.6902721041651732,-0.59933478588515077,-6.3458891622399545]
[1677,-3.2345105384722794,1.6216967271973455,0.82217862456078539,-16.168600221105528]
[1678,0.71335902492807257,2.2160067307758875,3.8702998115776803,-7.9522313150041306]
[1679,2.452161891542862,2.8753621643581795,-0.13557557549719146,3.6725387248701016]
[1680,-2.9525196985411126,2.5300773505272089,0.22774609103524213,3.5525441363221124]
[1681,1.2077779835487688,3.2024518764890253,1.6258503224343954,5.3682605761270601]
[1682,3.5874351774666553,3.4177633268115568,-0.18967802668821321,3.6554590306086534]
[1683,-0.89881665955214807,2.3458101147803387,-1.0100323249287513,2.1194121561377881]
[1684,-1.5106738209350605,1.935841289719306,2.021864962148328,-6.030223689760323]
[1685,-3.960279118498772,2.2550888501756696,0.96800357531025982,-3.7148101393152122]
[1686,-2.4962337412016087,2.5428506574545597,-1.3522911067734675,5.5983162453062754]
[1687,0.77080972435347483,3.0116295883484328,0.67997642172554262,4.118727691469708]
[1688,2.6203575353345561,2.5154289160243173,0.84578824942862929,-10.640087859572883]
[1689,-2.786341387647393,2.2128833028988204,1.7211470884816378,-1.5822038139112009]
[1690,-0.75553686307581269,2.910348229307048,3.4627004360434834,-7.329258234811757]
[1691,-1.8179571972199271,1.5265655311977042,1.9922412202211301,-25.757561988725776]
[1692,-1.0572320137413636,2.0252032646259845,2.1719803531895683,-15.183719830761017]
[1693,-0.92991258441415803,1.0708931862808388,2.8298446174374945,-32.864719943832263]
[1694,2.0422527470335532,2.3008781272958423,-0.43722912361355681,-14.398876194118163]
[1695,1.781836382080451,2.3181806554150155,3.31016937402112,-19.178039000486113]
[1696,1.8621514280046623,2.7593694965019337,1.3638346393491165,6.033917439015422]
[1697,-1.4605950214614596,2.4687085360058751,2.6873781529618812,-6.1510399951495245]
[1698,-0.21029902349431279,2.4389364924737289,0.7028770253514246,-3.4495140155384276]
[1699,-3.0747235008757308,2.4042822658475389,1.2775867007801738,-5.0231443486450651]
[1700,1.8955607894638526,3.6568896595916729,0.11632780588353109,18.161200409322632]
[1701,-0.97765336770550459,2.4956774875299472,0.38566605889983863,-6.7486214826217124]
[1702,3.7844557934503302,3.0112035793410468,0.50277632514814896,-5.488921777603613]
[1703,0.74360841002878952,2.6706443568486247,-0.73848976200696237,-11.371827174055674]
[1704,-1.1414294605266952,2.8904357541805492,1.785913390639482,4.2811822026973605]
[1705,2.686566357404522,3.1354505132634136,1.4913104807300328,-3.407722370821745]
[1706,-3.9413484844480391,2.8386387264602555,-0.25302030697370226,0.43067731289545508]
[1707,-1.6303417325125817,2.4877840748267501,-1.1261346754654933,-8.3021894349029139]
[1708,0.36900811040998638,2.6303696489241526,2.9248195985575824,-9.5884297025622089]
[1709,0.3826503052415875,2.8851615730085234,3.702107277330315,-2.778394092906125]
[1710,-1.0711014355405712,2.1493594996500804,0.77178730581346899,1.9781759271063026]
[1711,1.6553860219408845,1.5710601717873318,3.6990352894882097,-25.443518965818981]
[1712,-0.95164468761213794,1.7117746972826722,2.3255770687331285,-28.507339388637664]
[1713,-2.0713123983160204,1.5319847221438871,-1.922008111864379,-15.07239451039367]
[1714,0.85515394821717894,1.8548092346263174,1.3169770839068298,-18.351038523688601]
[1715,0.74307421055970346,1.7113248817267432,1.8206451814857505,-23.329597796265649]
[1716,0.77038566490167582,2.6842429239869725,1.8658911522083601,-0.72983263720268132]
[1717,-0.24337352136070214,2.089149492093795,0.81655309455370817,-7.864576098842619]
[1718,2.7192697033085684,2.7382754219960059,1.0541046326061556,-14.573055021159247]
[1719,-2.7049415087390987,2.7455064494597856,1.2444420526531026,6.5082277728230302]
[1720,0.97955625717150452,3.6931695620124305,-1.5237011530566611,9.5409572729002505]
[1721,1.9086511143265954,2.8017983157397457,1.2712458347441715,4.8849197157290529]
[1722,1.7765088957093127,3.3252925463703429,0.90592166109639249,12.088286814960853]
[1723,-3.4254118504276025,3.1348458140058328,-0.81717810595767659,13.631619731076846]
[1724,-1.2778675852993338,1.9927616151962844,0.4837925376742942,-4.6997346973976555]
[1725,-2.2115831752554569,2.0418504334756795,1.0220490054619329,-4.6085215400487911]
[1726,0.96381984190929271,2.8790383886089308,2.4240850597245949,8.35161382414576]
[1727,7.8321564537173677E-2,3.0075785240736472,1.8685178613116715,3.0845952266546504]
[1728,-0.20079865718031228,2.4605827414094072,-1.268413401322503,8.6653554021021311]
[1729,1.3514719254853698,2.4974899893544316,1.378255498879349,1.1357900430623236E-2]
[1730,0.44250449388532376,3.0413262753134491,0.66206307314655444,1.0242535053081592]
[{"$f":"A1798+1","v":1731},2.3295730083827699,3.1672895759638604,1.1157678241582005,8.0174822478257184]
[1732,-0.77998924888505206,1.8295753381801183,2.1817952137420202,-15.425295149109289]
[1733,-1.5959749952602134,1.9537064981027292,-0.93568241387114215,-7.6317326611008731]
[1734,2.1924094697025431,3.3708309378469172,2.0953401864384391,1.3539652036529701]
[1735,1.5565170149360976,2.2594665817185113,2.2743978079567224,-17.81777618008616]
[1736,1.9416756489679712,2.2938608573670565,1.6913628913718513,-14.47375024911862]
[1737,-3.0037256749164269,2.5849131533013194,-7.4640527725322148E-2,1.8863586891426567]
[1738,0.47804632079212733,2.6965549785764131,1.7442884014261657,-6.1539116068654245]
[1739,2.9794746376637837,2.3810321337428584,3.5129814815018769,-16.248442716680202]
[1740,-0.8025146779101292,2.8406550915765831,0.4181821587768364,-5.5851323195332494]
[1741,2.0248477698177259,2.1918178339432628,1.6682162568081724,-13.219198056534978]
[1742,-4.2334435116485318,1.6433456942627407,0.70884829263055593,-15.230834156074618]
[1743,2.451034650384786,2.3307792786995041,1.4763496379400536,-8.8608937610552214]
[1744,-1.8016927089142594,2.4400548736246144,2.2118033427361472,-9.8013763477968894]
[1745,0.8172637862974601,2.3693593440112375,1.6523571910701813,-9.4392129092257253]
[1746,3.3306398539367246,3.0816801513858731,-0.93886279133297013,2.2765335192186673]
[1747,1.6556657504578696,2.9714093051061825,-0.7513291949854346,8.1498174526887919]
[1748,2.3928923780337463,2.7850329062741461,2.8475165651644208,-7.9192910505465619E-2]
[1749,1.2898683194440688,3.1740752517127042,-5.1216839446001527E-2,-2.6102619450426423]
[1750,0.69032470096321852,1.9212005092685134,1.9228700516299704,-16.569256084295823]
[1751,-0.76848502457526002,2.315492901918224,1.9471154619626465,0.40161676077121244]
[1752,0.6209903894025931,2.1517026078789838,-0.35000448858537325,-13.221892573083526]
[1753,-4.2010144451071421,2.3068623957935266,1.5311349685737214,3.6458528380622481]
[1754,-1.3409162010582121,2.1957119828250247,0.34477174978618286,-3.3562863514367325]
[1755,-0.20707308437829364,2.8949340124832421,1.541046808781243,6.5266220071022349]
[1756,0.19209000570662213,2.0426785718520608,1.0611288328492863,-10.851657926971912]
[1757,1.9785807745192714,2.1480431998089142,2.4120437675039557,-6.381914652474574]
[1758,-0.88559824450010693,3.0246882847338643,-0.4078977947792537,9.1931767596591811]
[1759,-0.928524933134527,2.3719753069813514,1.59784159137378,2.6454508272967936]
[1760,3.3695776258878021,2.8352421396927867,1.7563679379385531,1.7342130297544425]
[1761,1.9552957850146808,2.4990297505273311,0.97016429755303257,-5.5773076836407167]
[1762,5.0725284865385802,2.3224221520406378,1.5682579071685505,-12.874042974356566]
[1763,2.6604264471980308,2.7347045149485232,5.4578156735684713,-7.3578110852300345]
[1764,3.7370597665572847,2.3235159120526485,0.35854817473973832,-10.221068973038166]
[1765,0.34136007162200355,2.2877828436709247,2.2095527716985504,-8.6710349450567534]
[1766,0.9940743902172926,3.3224482871793275,0.90227587714239199,1.5183117368800088]
[1767,-5.0147230235034863,1.3503027907411318,-1.4538781381805048,-7.0464405125045442]
[1768,-0.95863113791818177,2.8722493119786172,0.13230736446556057,10.819408378518386]
[1769,0.68817462887432657,2.392830686923749,-0.1242748208325537,-5.9535507085714103]
[1770,-2.64576617125616,1.8826982835193731,0.17421358616839466,0.11729959709369586]
[1771,-0.45614925516527532,2.892310498605263,1.2019851479556503,-13.788708246942557]
[1772,-1.9058379061486892,1.7113576256818179,-0.2239174614287136,-8.0157658554193691]
[1773,-2.4687284386693,3.1261835767002983,-1.3337323850822562,18.116340105726259]
[1774,2.9992738341790139,2.8717402323782073,1.9645671413617483,8.710535934979637]
[1775,1.0082619376611706,2.4005868534645463,-0.24502213475966883,-4.1354420444535442]
[1776,-0.262998656458104,2.7416527606349352,-0.50240502338193371,-11.685261874825692]
[1777,-3.758894411862725,1.709202246294433,-0.452149111222518,-19.139729017712742]
[1778,0.68467862864403484,2.5770804878209126,1.5858455656262662,7.3626128962458779]
[1779,-2.2701728801697092,2.2726256102194813,1.7826227719485002,-7.4682616999667548]
[1780,0.58935842065856958,3.2953156182537273,-1.4066824229499431,0.66452000345467477]
[1781,-4.263216343853089,3.4357771172198159,-0.35964489096026808,9.2819715395113374]
[1782,0.14421102503864539,3.0236888622405806,-0.11062158710928616,-2.2444121803255483]
[1783,1.6551897204895272,3.3104136148499999,1.4365499649800533,13.439147303518176]
[1784,-0.47165841851755247,2.9371735141520015,2.5283716675002417,8.5206471657973957]
[1785,-1.4953166555244519,2.0135560004401616,0.30159835828717452,-14.522397514219969]
[1786,-5.9632212207153347E-2,2.973247791991636,1.1237511505438977,8.5856664388270918]
[1787,-2.3377095195297342,2.2376674257115119,0.78316850993871778,-5.2222271234230702]
[1788,-0.25156009811781915,2.5935160094263479,-0.94433318698074009,-7.907418528058253]
[1789,-3.2670299028676189,2.0747284157151507,2.5066592561375742,-14.558578291905244]
[1790,-1.6955903398188072,2.4717995709386322,0.87083866762856843,3.4958541547443702]
[1791,2.0750684411062204,2.5049800745507578,0.65603426974673218,-8.3061811543695825]
[1792,1.9912164728018582,2.4531942774642586,-0.14696044641463923,-7.7676169220208742]
[1793,0.52171787309994189,1.8716130902675456,1.27333349916591,-8.1959921852062383]
[1794,2.9886869418504269,2.3730571662486808,-0.6697559901328467,-4.7741438317524985]
[{"$f":"A1862+1","v":1795},1.1149949499071672,2.0628583732539592,1.8057912787367463,-26.048669181369291]
[1796,2.052055742840146,2.8691063589520156,2.8338582290057182,-1.3254699108447872]
[1797,-0.58969039491043052,2.3007762116222263,1.3627384198643475,-5.7398595534163661]
[1798,-1.4583741896032698,2.1648781412084026,2.1405109238053175,-6.9685251900009373]
[1799,-2.9676338014220933,3.093005883649715,1.3481159334919606,12.040750473735095]
[1800,-1.987472555920492,2.42318850298421,0.773925383126981,11.023342878769354]
[1801,-0.92132263444536799,2.6779145998875555,1.7800491426082528,-4.2395193418301176]
[1802,-1.7959923805272637,2.2778242276130949,1.4818476291775988,-7.1420217013287086]
[1803,-2.4153617981771149,1.872693195998981,3.3852010287856866,-16.892451047383336]
[1804,0.58720958782314281,2.1789726841222263,1.2686603489924231E-3,-16.203535699316113]
[1805,-5.0849632693554527,1.7833624859516397,4.0264733780850008,1.9721279409015673]
[1806,-3.3180022347535223,2.1981812168947945,-0.22583653080935484,4.4747856822992578]
[1807,1.6307583655818221,2.0838968028330802,0.81965227215087189,-4.9135514804397111]
[1808,-4.5990671523002291,1.5556010830142299,-0.84642458276317356,-10.23445916414375]
[1809,-0.79297576776213141,2.404409902103791,3.5287966657116741,-19.83479943614422]
[1810,-4.7279043646323471,1.7073154480097865,0.60751386337335078,-7.8925103485827499]
[1811,6.8144468904251382E-2,2.3485547288732591,2.8223589853048221,-7.1910897644715881]
[1812,-4.4353125595652658,2.5833125821146647,5.4710173206425461E-2,-4.0847750160628031]
[1813,-1.2701683192380888,2.2348584801000104,-1.2162332858023763,7.4238648998252028]
[1814,-1.6455695137119313,2.442538808347797,2.4070761566389836,-9.990050252142483]
[1815,-2.3045178865511873,1.6152750737705093,0.83710196419189609,-18.620394838768405]
[1816,-1.1847992860349004,2.7033473598077773,-1.2265946514042119,2.7856058786013036]
[1817,1.865046493383681,2.3068596039435594,0.55931413040462208,-5.6315405392703832]
[1818,-0.90216368028427585,2.1808274061367316,0.75155420041006071,-1.1601703467147133]
[1819,1.2024951262526693,2.1894652401809611,2.7963173135608699,-0.93031671731690713]
[1820,4.4933703193880739,3.1786705954409387,5.1995828526686401,9.8272554101089185]
[1821,1.1815660712674056,2.3602138950954292,1.8052086408282251,-15.976193814148342]
[1822,2.5647940511104634,3.1146277950830346,1.8828763159007842,-0.35241267203167359]
[1823,1.9421880621985592,2.8349280372355485,-2.1109415470169264,-2.3506649797115045]
[1824,-1.9020633374992231,2.8054342404855586,1.1211967063716877,20.134943491395667]
[1825,-8.5577448696673566E-2,2.9157104456088514,3.4327569288260236,2.5786041877585233]
[1826,2.3681307022372038,2.3621952232754921,2.1739410080102344,-2.4286827661858079]
[1827,0.86626061485119188,2.4314557564290515,2.072776742833434,-5.563673188781582]
[1828,2.2594433515178354,3.1921563067845899,1.5648486383891362,-7.5035174541678682]
[1829,-1.2223097912869001,1.814297973727157,1.9513489635138848,-11.710084659959549]
[1830,1.7636548097197324,1.9803769607557318,3.7386236495506981,-4.8345296265903901]
[1831,-1.9234765990404556,2.3145154877691838,1.4426138548548018,-10.194173589945159]
[1832,-2.5548702222604045,2.3240574562006868,1.5714484006017675,-1.8738041500142164]
[1833,-0.1418119544864872,2.8081259560636722,1.4443235353018244,0.75523477480153867]
[1834,2.373036451927053,2.7616271615144887,1.8373791135795168,-13.477387347149408]
[1835,1.203454886600031,2.5694130780675231,3.9391057014246482,4.5769794215386348]
[1836,-0.20425425507308659,2.9043743901632144,-0.36100579911536368,-2.3395224741518965]
[1837,-2.2245510496509318,3.1923091135555275,3.3158302777979376E-2,4.4962710914441999]
[1838,0.38084938329623008,3.1452995563362394,1.9828227554743463,15.218475730264462]
[1839,-3.6600276394914109,2.556067959118308,1.6660612660932321,-6.7522568725265995]
[1840,-2.6485895164997006,2.5101721439884086,0.49325757564334438,-5.1149893574993293]
[1841,-5.7358872337294354E-3,2.444270846350233,0.64368807513545356,6.398273456849136]
[1842,2.3845575603679401,2.5357119614734693,0.69266993949195022,-12.66571443250281]
[1843,3.4473259564448488,3.1998538278509527,-4.4569187017748924E-2,18.67120512632702]
[1844,-0.61277160471272896,2.3199934159595408,1.7279842261879876,-9.927649194987632]
[1845,-1.2411270242297454,2.7222053689728405,1.0608590817539973,-4.0860850192315343]
[1846,-0.52424282295003133,2.1141389665601125,-0.91650769220224948,2.317968607640243]
[1847,0.6968759855773019,2.0764666130111853,2.2042159739391285,-20.26133850081786]
[1848,-0.64181954080247794,2.1748833860967887,1.2650368241668997,-3.9746765025758699]
[1849,0.18570608243149575,3.4268527979127072,1.8663695349826106,5.1304518791788283]
[1850,-0.66788344991362469,2.4646120718457825,1.741324062495248,-3.6327651347781891]
[1851,1.8662700736188889,2.8727151356371237,1.1455067996119475,1.1478513611454129]
[1852,-1.1799436579811529,2.1895433061163327,0.30119432928608414,-8.1725758468257101]
[1853,-1.2233786675885145,2.4088826041970908,0.38738564112890417,-15.038419279341239]
[1854,1.0583091137779861,3.1048753974403218,0.34411559043933282,5.6900385542575513]
[1855,2.7763109545304343,3.3083875001774148,-0.602853976067379,15.120096538396453]
[1856,-0.16834884429726729,1.9579011660936398,2.2424844622683753,-15.31737959625476]
[1857,3.7810780357108498,2.3083330362214323,1.6174245970803944,-16.047734985729523]
[1858,-1.3102686316683274,2.5865088976320374,0.89988602870069478,9.4081368962872869]
[{"$f":"A1926+1","v":1859},-3.113620386467554,2.3828344716895851,-1.4728133017093752,1.6373806836089675]
[1860,-6.6430758839482018E-2,2.0408015057302178,-0.46431922831468864,-8.3001336223274649]
[1861,0.98770221407014491,3.1908041863297636,2.4691646911316627,3.8949884742840557]
[1862,-2.3176003767111362,2.6628417616292568,1.7744269329973512,6.1143032334799905]
[1863,-2.8596805806902341,1.7172488009588511,0.32374888377750677,-16.371072158902948]
[1864,-1.7036881668277626,1.7822660996969917,0.62067452415704927,-2.9572076426765856]
[1865,-1.9061231271749384,2.1691105899659577,2.4825400379153497,-2.2227776904894063]
[1866,-1.2397925476806719,2.8598714481993199,7.8528136952901395E-2,2.5654963397741626]
[1867,-0.56071934732234452,2.0881474165842304,2.7383747098554814,-12.500335949228296]
[1868,-1.9463169251851686,2.4573161288777019,-0.72393614854631361,9.1461531699985272]
[1869,0.25293132881877262,3.0521852688490831,-1.1612796905110185,2.2622195282810282]
[1870,2.5840932364100859,3.2318609773785125,1.9811893098959701,8.0811875233315522]
[1871,-0.10410292689593122,2.2377732695854489,0.72915625504138115,-9.6262788760963165]
[1872,-2.7722013732898447,2.7640752962119262,0.38259572217414328,24.965127469499333]
[1873,0.25374368275144632,2.097738796842592,1.308439420416069,-2.0934959441049048]
[1874,0.95150306435463794,4.1061129497478515,-1.1666797136035467,20.511802257120895]
[1875,-1.4830914706869232,3.0469565974395301,-0.65023476193837615,15.186694403174354]
[1876,-2.1380478962813925,3.5142354643641864,1.4607547171721411,13.434936036563631]
[1877,0.15660780184967016,2.6135398722836998,2.2360170164356838,3.1445782145133747]
[1878,-0.92960024109470063,2.1488202692299132,2.5997398527010818,-17.311952364705768]
[1879,-2.548008371053649,2.7509856782241142,1.2770068627539288,6.8644783053061058]
[1880,1.3694931125897227,3.1824456279695363,-0.9538507363339912,6.9700455130471521]
[1881,0.40643534268585246,1.7344808705213881,1.6072119094621868,-23.940207256332428]
[1882,-0.18136472053425179,2.2727327390264831,2.1419805227843343,-7.9178597391286392]
[1883,2.8802800019125567,2.3255800850473154,0.40129091528413929,-10.012727008596501]
[1884,-1.0729994507617708,2.1940674971371328,2.2012367406532993,-12.066529780400726]
[1885,-0.25071265744822174,2.4797348817013378,-0.66594168023416178,-0.84437614862665944]
[1886,-0.45523601474559133,2.4525748708479496,1.1078508533139526,-7.0666514479285887]
[1887,-2.4456734777965048,1.0285504758909643,2.0747181794235274,-23.533948687046628]
[1888,-7.7240058018552535E-2,2.5997283633936337,0.79868532414782978,-2.1986837430209132]
[1889,-3.3944515939730024,2.4817281405953087,-0.59308850591450857,3.4053023932635216]
[1890,1.8991525161413374,2.9066410819907231,1.0475226293233977,3.8976650976780385]
[1891,-1.2240447851074061,2.7725528356146385,-0.43807471951045218,-3.7720431220092911]
[1892,-1.9009619211541522,2.0757835311157846,1.1302803459894479,-7.3632115906835551]
[1893,-1.9364570297404153,2.0619391823167015,1.5130161258940518,-15.214754872703381]
[1894,3.687686905146081,2.5795883692497967,1.6451361944701728,-20.117160652608163]
[1895,-3.877507976328499,1.7083911449059865,0.33708968027082031,-8.9910584099667172]
[1896,1.2617928343127058,2.2399483203157176,1.2686335782692195,-4.6204821862543941]
[1897,4.4239344619902363,3.4436952710075213,0.39260059904068756,10.631098948727098]
[1898,2.1342234551722283,2.3952889715154897,0.50112529423768171,-12.951006959859768]
[1899,1.7600702713304677,2.7383445799226545,1.8565076745015989,6.8090123498149211]
[1900,1.4969812363725203,2.8963148698804848,1.7181731959087649,1.8135517995744217]
[1901,1.422988739495278,3.3825323991802785,1.0630660052957497,12.181295195259946]
[1902,-1.5358382853544523,2.0369063216129657,1.687635683331081,-16.501758607253521]
[1903,1.7663030682186875,2.7246842555338304,2.4670112509553368,-1.0508142305477428]
[1904,2.5156925879025636,3.4247597390248421,3.9828765091207363,9.4166840596243091]
[1905,1.2185576668264677,2.3742914319807911,1.5415126677683755,-7.2587870372261438]
[1906,-3.8758892818387345,1.9726558439018975,5.3937961747430041E-3,-0.57076844906735635]
[1907,-7.7263672248703841E-2,2.46943240822795,0.94133198159743425,1.4770530901156484]
[1908,-3.5099867014080597,2.1111398801838113,-1.0876899076273308,2.3168987677455308]
[1909,1.6661342457259767,1.901036023709701,1.1826768162046006,-21.762517916162214]
[1910,-0.40920858972707846,2.8527786414754344,0.85152225916763746,9.6764380670500287]
[1911,1.437036542587528,2.9289054355412514,-0.48203338774859827,1.4866523581848186]
[1912,-0.25049620152540836,2.8699760063914335,2.4187347912608219,-2.3692348692603002]
[1913,-3.0951174701968744,2.7211472622422765,0.81514546950158029,3.1923611217447401]
[1914,0.24255016508872015,2.3067457346881906,1.1490398917629265,3.037023272405881]
[1915,-0.52444244571623111,2.0051060730533856,1.6136330802048662,-1.3625111095963915]
[1916,-2.2272713924936962,2.5875097472063189,-0.32913560350478965,-3.8851010021764054E-2]
[1917,2.8473444834712867,2.9085386660079635,2.6622577577419682,-0.37964546318128534]
[1918,-1.0372894203283014,2.5773475230413054,0.2258328631405524,-4.0319244593324752]
[1919,5.8110613882293896,2.7697626763708731,2.327129541609569,-16.926142730790168]
[1920,3.1595553524836877,3.1040954727884316,3.8808283513294057,-2.8066948116236117]
[1921,3.8244601181933398,3.3763445017752662,1.0838532191865435,12.150752592046356]
[1922,3.3454769470417647,3.437279475695397,0.62592414784953265,0.87915884036310965]
[{"$f":"A1990+1","v":1923},-1.5748830338299424,2.3453622278782462,2.1832074418667862,-3.6903918694506035]
[1924,4.4233273424847219,3.0850726865462876,1.8249286900927624,-0.29585579447290211]
[1925,3.0766482154956685,2.5119713282938356,4.7738124647960456E-2,-7.9419515562673997]
[1926,0.31893951832614348,2.7030546045812573,3.6786641726972213E-2,-2.8338210664712307]
[1927,7.798973653142631E-2,2.6090500766726956,4.1341960955708856E-2,-1.7214404356550084E-2]
[1928,-2.6704341357144297,2.4147230916115499,0.98190289632124772,-2.5779995555531841]
[1929,-1.3538671866387337,2.3220715119875113,-3.0920540072282954E-2,-10.871657914616996]
[1930,3.638294765949019,3.0047730371763786,1.6579836614884225,3.417281550785225]
[1931,0.22214035095122689,2.3756605278058149,1.60030500575288,-7.0700955285827316]
[1932,-0.47421731731611594,2.4743635778510447,0.9774944850537276,-12.81418712822547]
[1933,-0.13328336007940939,2.0400543034364667,2.3160610404627873,-31.273526142420607]
[1934,-1.6029854531688144,2.1683719063405067,1.2098479954602381,1.4854493989623987]
[1935,-4.0475609408168411,2.5385023726582183,1.4737879012247905,-7.7557797681549747]
[1936,-0.73039153972860238,2.9462032333585841,0.69184927955300646,1.1659389937987004]
[1937,3.9298352203206601,3.0822405486404501,1.7750689006010383,-3.0214462211948185]
[1938,1.5817119489841427,3.1400954676504007,1.7044788263947577,4.0918452754332897]
[1939,1.2374728443563803,2.3970073130919545,0.66135005551714576,-15.281795254207156]
[1940,0.57527592499090463,2.6146109564645439,1.1364063749564464,10.324254106364755]
[1941,2.4261166049937417,3.1431362731603798,1.7053623405270952,-0.20509149614954358]
[1942,-2.3707484714733007,2.3366044886363628,2.2951870870245483,2.3012547136472503]
[1943,0.60290394708713402,2.9055098283169434,1.2927084894498,-0.94539300103592749]
[1944,-0.20227071284217957,2.3810178927947101,3.8283923541306342,-4.3907067070687411]
[1945,-0.88799407797803032,3.2606010698739301,1.8408246739178955,8.1484247318295342]
[1946,-5.267156069174634,1.5678405547575756,-0.43859750720394164,-10.094906517163109]
[1947,0.36651561271925914,2.4217421294918058,1.0958665398006548,-11.568928597171322]
[1948,-0.23882822056969735,2.3606352745839567,1.5560662885296068,-6.1910761095053601]
[1949,-1.0034073157517043,1.9788738771927108,3.2388824682331845,-4.4269168864586064]
[1950,-1.9350526242417632,2.8973917800428932,0.55355483124025384,13.513749889245194]
[1951,-0.66431635742297557,2.471047634999235,0.63813019634219514,-2.3367794935170463]
[1952,-4.846479785103134,2.2099150883549683,-0.93110452319799464,0.58898286050907966]
[1953,-2.388555122108575,2.8789220409465792,0.85353940906735726,19.847992621587135]
[1954,-3.7475480531106067,2.1214271604843713,1.872239246074578,-18.342881372479141]
[1955,2.5733598592321152,3.0021996268782423,2.1396456115324138,6.4381495770864987]
[1956,-1.2371142178329546,2.5777154482998377,-0.80338512265037298,-7.8600892347027678]
[1957,-1.1668369246378067,2.2414833805440733,1.9521897541061637,-21.83798415288366]
[1958,1.5804267003418531,2.5570851432292918,1.8039050660937663,-6.1758278758229377]
[1959,-1.2896306933697634,1.7985475442463588,1.5058317039224953,-5.4790086088953647]
[1960,-1.5458896953422994,1.8821316537662653,-0.65789646459979623,-13.075903425324636]
[1961,0.38056583453722165,2.3156039582670673,0.50057719805981182,-8.2017237611778064]
[1962,-0.81258014470277695,2.5181618859413613,2.5698057276540398E-2,-8.7851390998143319]
[1963,-1.8126148921172118,2.2235236779513632,1.1493675197064632,-4.7324923681082929]
[1964,-2.9445029775435132,2.1356808331036672,2.3633084242234674,-4.4005744501058057]
[1965,-2.0126111855466848,3.1021034648946899,0.65332347907142385,19.128488716666698]
[1966,0.76306835785890348,2.533249148478296,1.0303825181964177,-3.8477684475880016]
[1967,4.0363436648054858,2.8355612595849435,2.7158112634485319,-0.48238915035593477]
[1968,-3.0699048916985281,2.3172825314719026,0.53810630647504343,-12.592216490985242]
[1969,0.1312130330679111,2.4850378715829828,1.5928303251830838,-8.7048855341490725]
[1970,-4.0421316660229643,1.9202218115079583,0.3126580572894162,10.263643091500938]
[1971,-3.6648990794416831,2.1695199612288887,-0.62465190531880621,-3.9128146530079921]
[1972,0.63591347823399691,2.9574410233977644,1.1770414586589752,-3.5331556399041557]
[1973,1.558948200395941,2.8347726490720091,2.0065063012724087,-7.7222991530862544]
[1974,3.8136867647180828,2.3618994637881485,4.5192220772636711,-16.008119268808294]
[1975,0.34189443517835488,1.8553298018326254,0.80138104130539412,-14.614874422517927]
[1976,2.2398784613406222,2.2446552923035097,1.7234688213505538,-18.335957498366145]
[1977,1.0376865844638987,1.8935304305834939,0.87901895004562325,-7.215999902622066]
[1978,1.8667505198512471,2.6543481110900409,0.64877503835995221,-3.1045112054635933]
[1979,-1.4952192776382653,2.3757150254047756,0.94613209223472272,-6.55322852329647]
[1980,6.4570384016197471,3.3863821890958783,1.2876447836172829,14.733535769812779]
[1981,1.7683810917810947,2.6326818903424485,0.96914147343899915,-5.3636427581412951]
[1982,8.8710153476927067E-2,2.5603056898278567,1.7136834295578454,0.26587520663906794]
[1983,1.1208278630595825,1.6840914622628373,3.5229464449462617,-19.773951262661608]
[1984,-0.82477777115564865,1.9362604315674217,0.36053074547014674,-1.9725955185928945]
[1985,2.4575837597541805,2.4171019073336502,-0.79394909449194651,-12.649705693138953]
[1986,-0.18428564405167688,2.913683146055571,-0.26654262099537473,7.1302828241073257]
[{"$f":"A2054+1","v":1987},1.9654141414604454,2.2723071462480924,1.522487559028793,-5.5466700924538621]
[1988,3.791958589490863,2.9454261260045298,1.316415691020864,-10.150442473994303]
[1989,4.1993938885753437,3.7492115035449318,1.0972702738121016,24.183270015247896]
[1990,-1.5237305406104569,2.3714515408750074,1.7987939378830684,-3.5185182123792114]
[1991,-0.22912849421847206,2.4717472857038238,2.6197516956327993,-4.4233123208734124]
[1992,2.3586575164276682,2.8757486223986355,1.3241705914741577,0.99198953793510691]
[1993,0.79933226324437867,2.5797557022872275,-0.72686487472393368,-2.7602924703093183]
[1994,1.0776880822597272,1.8799278282248262,0.51599459968258699,-3.1133639831611659]
[1995,1.8314632111843248,2.9408668458792846,1.611676326328966,5.0634974814451397]
[1996,1.2534969726680492,2.2402473065802262,1.3821685095765528,-6.4395727417642794]
[1997,3.5998056710533541,3.2444911164472519,0.6275145441422163,11.035902637216786]
[1998,5.0545152949643022,3.0977139119049464,1.7528536257599057,-7.340979495993313]
[1999,2.5860437920441957,3.6324206218980528,0.48676399685952476,14.317287016341542]
[2000,2.1079130942841284,2.3009082358361832,2.2357860302200852,-13.858097065251819]
[2001,2.6899413989637364,2.9572842610899985,1.3567747443719551,0.35193979368444372]
[2002,2.9091135571227205,2.5230240251982723,0.86369272098056826,-7.2886378988677567]
[2003,-4.1918195098508919,1.8594429179469796,0.5424910627843027,-7.4620931968364008]
[2004,-0.96017752416151536,2.1947610251944489,2.5398411441828306,-8.758808125368601]
[2005,-0.54889926089540675,2.7932518931956931,2.9266879592070163,-9.5487361501449275]
[2006,0.13394560548103676,2.9864897368981156,-0.43383304790325616,25.940756324646205]
[2007,-1.7559309378525019,2.9651013069852707,-6.8641848921957127E-2,2.8627948426959624]
[2008,2.5556537589096369,2.5760172323742974,2.410609260088914,-9.3722288957889095]
[2009,3.3931788494744715,2.2772468536247308,1.8176614669225144,-18.782538326659349]
[2010,1.2032917205475973,2.6413114404209477,0.34855107956492049,-1.3224456538673244]
[2011,-1.0466577235220103,2.3617034948838871,1.4174335510277962,-2.570947343646961]
[2012,-0.82313341928005934,2.3720887715050161,0.22784468504309929,-7.3616953282247977]
[2013,-0.4085836868681873,2.1828502124264118,2.2256798720459319,-2.893537088743575]
[2014,0.6343740351767988,2.6344056092367514,0.84272131984864518,2.6348585451245232]
[2015,-2.2725511104192644,2.5733472727802171,1.7827026995710664,-3.8402264502636245]
[2016,0.59908700083518174,2.7192526500199272,0.95987132527786667,-1.8625838317314705]
[2017,-4.8010013338159494,2.0132053803985679,0.95010383801530995,-7.1867724817519338]
[2018,-2.6259174490694881,3.0076589760979022,-0.47842836614543915,17.688080094032617]
[2019,0.2075206087416914,2.7032659385220406,0.92043998421551065,-0.46950119145249891]
[2020,0.33476579841512966,1.609499114813304,1.5840937346944919,-8.3301333924621055]
[2021,1.3450283190988803,2.8892694674351529,0.9329255103900298,-5.1132318163515365]
[2022,1.2495822944770913,2.7265000016710315,-0.24826534220509555,-4.8113596070031832]
[2023,-2.5023560451639963,2.413319775988092,0.59539428950496531,-5.8951457820860584]
[2024,-1.8046457190728697,2.5541203657175813,-5.9966123069153277E-2,12.984020959118578]
[2025,1.9965165323757174E-2,2.8202175999868171,-0.4360533698271909,-2.0290916907621148]
[2026,-3.3524389200362013,2.4619818398542375,1.0903538289493666,7.8601865114532554]
[2027,2.2016155920215468,2.7889054210982009,2.2821738864245509,-9.1074378720589237]
[2028,3.5965062994942549,2.9035068786649445,0.68979807151101724,-6.4599537324458876]
[2029,-4.0151158363568573,3.0312047949862309,-0.30418018540013003,14.588677844237093]
[2030,-1.1387199891563582,2.7737447766418817,0.21114147828042662,-6.8362020848269118]
[2031,2.755844918173223,2.335441049528387,2.5045770280607842,-2.8201932901177318]
[2032,3.8771633657498255,2.8440118106859797,3.3838255074577743,-12.139431792205992]
[2033,-0.15716773443625981,1.8923073492465772,0.71304677576673048,-6.973636195886435]
[2034,2.3789725238272577,2.5882987767227248,2.9203481500672286,-8.9841366933061018]
[2035,6.2391882436531647E-2,1.9585256442289065,2.1003772183336942,-6.5590243013591731]
[2036,0.97927412861520158,2.890825131700951,2.5213823951386898,-4.9074741988600321]
[2037,3.297348529292766,3.3126107863191434,-0.25140329612875889,5.7702909835395602]
[2038,4.5759807994578141,2.2911486864129604,3.0484996386959984,-13.072676377032366]
[2039,2.6996869240687951,2.2953283527932928,0.5404206711076992,-15.991080362938382]
[2040,3.9838304358921031,2.7943680058439413,3.447017427456597,6.1923329919953467]
[2041,1.7189541153687042,2.6444184906209163,0.58316670269545101,2.2597326852268043]
[2042,-1.3268353606086267,2.1912644682637037,0.53175823335234085,-3.9935404447334228]
[2043,-3.1726481513305358,2.1325105733049936,2.2911229051092361,-4.7912092341850183]
[2044,2.4404459318469521E-2,2.5631861758210555,-1.1787231572466426,-1.8862904526834214]
[2045,4.3439003232661637,2.9385265105226059,1.6979295287745702,0.19437919871973763]
[2046,-1.0626695656183518,2.4374023558436302,3.5136287170048668,2.5659715575461095]
[2047,1.5415333167615786,2.161232008459995,1.5270822921339628,-10.609828318917648]
[2048,-3.7169254016069591,2.7168577540993892,0.74882745324949673,7.2272531639927227]
[2049,0.58517537208603077,2.8955074179512024,1.1578682743777668,1.3793641500679654]
[2050,7.2289205736454694,3.2355807237302079,0.47411071892486478,-7.5322771380378306]
[{"$f":"A2118+1","v":2051},1.9765217477185244,2.1907429746696048,3.607166659978009,-14.02526533834415]
[2052,2.1565197430973173,2.8228085785109465,1.8531579782225871,4.3307739386747723]
[2053,-1.2816376843510753,3.2986971409789279,0.73773705293326541,21.947026418718924]
[2054,-1.041957938910264,2.9595914641769818,1.4201973544168858,-4.1495419112932801]
[2055,0.20569601266198814,2.5216446322636945,1.7475734150062796,-7.7637837415380861]
[2056,0.45109255447458502,3.3765970510596439,0.41244411527814706,17.696838050352319]
[2057,-0.25325485694885908,2.236003176274675,1.1119470980453163,5.9192414084393548]
[2058,-3.9244153610887698E-2,2.6369187855228802,1.8607478235634778,2.7000943583942782]
[2059,-2.9463705537090981,2.9454998676386408,-0.31200141547666949,4.9236053102063497]
[2060,0.77223625193028955,3.2807459507115415,-3.768902387764772E-2,0.70014261817177159]
[2061,2.8364903008499733,2.6051324183903217,2.4777761308494641,-20.668578828138227]
[2062,0.84445601489731004,2.547517473891574,0.23136635859819088,0.63039939580691895]
[2063,-0.27416183467003258,2.4860430615128615,3.0850379651759274,-4.5020786500318852]
[2064,-0.47062611997792647,2.6375518927663681,1.6657080190763014,7.4216359231369751]
[2065,-2.5437428757247864,2.3218471108475645,-8.5526356659821223E-2,3.579112474722963]
[2066,-4.4028744703857177,2.5722107756848804,-0.41448794464850769,1.2946477003092807]
[2067,0.31569767650230851,2.6163276543050196,1.0395212459459566,-0.45363650377514508]
[2068,0.22610289598657454,1.8374108983497106,1.3529994163486188,-25.26729172593204]
[2069,2.2867712536577582,3.3246361434043932,-0.38070168001111382,16.551905624852878]
[2070,-1.9644174667710419,2.2934129368301637,0.96876324166451078,-5.0314665763087687]
[2071,3.6488768059130732,1.8955001079751947,2.1511861409596573,-9.6551291567670177]
[2072,0.78380466186311493,2.6306463286356498,1.0391790014760336,-9.2714602980119718]
[2073,-0.27714010181124021,2.4186119272798705,0.45427272116770934,4.2574663974919886]
[2074,-0.96746402438250367,3.1952035404746626,1.5027969868352982,2.6616896557041021]
[2075,-0.17093002581023542,3.2551283291227096,1.3254023657004244,11.357919342633698]
[2076,1.8827993265735956,3.1634990318304448,0.8535788326175856,10.661804373865825]
[2077,3.3847387550482032E-3,1.6843756367100657,0.86505365533826173,-13.606334330039399]
[2078,-0.22897998420659216,3.1731106001448683,0.87311651505113941,6.8287304293850539]
[2079,-0.63956160292542685,2.0455824293781095,2.5454185682020212,-13.42124888271646]
[2080,-0.57187318026652001,2.2643098125029368,0.99554831517865683,-0.33764133251927575]
[2081,2.1531039564659253,2.6625639318125254,1.7541313292228087,-4.1212217062277396]
[2082,-0.23577868551240852,1.8534974691310049,1.4590713750357636,-3.0115959898523132]
[2083,0.52144081903157991,2.8978637592305598,0.77983704947669508,5.4742370696917124]
[2084,-5.0686222580864575,2.8531292320206125,-2.2909468896654204,21.731425577550095]
[2085,-0.16292164139332352,3.3691027201880601,-1.2711239148437898,9.1311659742975309]
[2086,-0.92354248155119012,2.7652257893122272,0.99826571812525366,-8.9183727516372482]
[2087,-1.6813120209844723,2.5875972787263688,-0.30030603968562475,-0.50060816166699817]
[2088,2.1500703499778542,2.8157381818280713,1.0637488592958546,3.91138583455345]
[2089,0.42951656574967195,2.4615174427645319,0.93165748151847416,-7.6945693635318086]
[2090,-0.90552802532610421,2.8964299727148908,-0.2028401531492563,2.0146485488552632]
[2091,-0.60638934462912675,2.9942418519801306,1.5201471967709899,6.4455922240189203]
[2092,2.5711692883907391,2.6430379351518472,1.9994439630666787,-10.053714478028766]
[2093,4.7298513042321906,3.0304141941478342,1.0969753710965313,2.6530751785848268]
[2094,1.199719309303221,2.6409226481022325,1.4795951332038593,-5.9784945123267317]
[2095,-1.2848409321283394,2.4111748483269393,2.9251932091684525,-8.9836121044426083]
[2096,3.0800691279961034,2.4555883752244179,0.96745286801423147,-10.363475863438518]
[2097,0.67182820203160298,2.5782872628071525,2.3057812728333822,1.8505203088214714]
[2098,1.2418922915803463,3.2178035718895215,1.2545390294840937,12.06184250863992]
[2099,1.6355132715593677,2.9984798615661803,2.5318717711145684,15.310814193329481]
[2100,9.3102183649720102E-2,2.7671351851333252,2.1665515544160687,8.9867117802641197]
[2101,2.6464659688283105,1.5939326272663852,1.8287923078163462,-19.569925534438315]
[2102,-1.3463732184502761,2.0078655208548271,2.1718796171263488,-5.6321097564807516]
[2103,1.2000798481439967,2.4870823001669686,1.765015354444355,-11.184844536427544]
[2104,-3.5038742597979344,2.2473624526313345,1.7807558905955063,7.6185223023600521]
[2105,3.4553631015198789,2.2654831267893547,2.7918530776955812,-2.7112866342010356]
[2106,-0.50655231186291194,2.3680326836924914,1.5363040815174349,-14.809073635345332]
[2107,1.1079486039556283,2.592313834490342,0.63823204361106523,-5.1045254564451596]
[2108,2.4851186137538726,2.975516867992587,1.7849466529788538,-6.9807160566147921]
[2109,-7.6642273586839824E-2,2.6441778851169895,1.8125865320662189,-3.0812430422559682]
[2110,-2.3148054600897501,2.6654446203359359,2.8661842902464958,-3.0147905304973843]
[2111,-2.3281344418690995,2.3578819876916688,0.59326923253391683,-3.1957158444011404]
[2112,-2.1288503258903027,1.7291906314332679,-0.3119262003489589,2.2393228052426015]
[2113,0.67480017310720453,2.5783449319715648,2.4797336549403521,-2.4096500034297139]
[2114,-1.1531686646483927,3.2277339226367165,0.71193374904466178,13.905797815573475]
[{"$f":"A2182+1","v":2115},-0.41825474839190718,2.0486250088075924,1.0065757934343238,1.025303219474639]
[2116,-3.1274872482198774,2.5724439383343221,0.63290881477458583,3.2568409808519339]
[2117,2.6199225190019582,2.4262187009003107,0.19634582505334297,-15.188971646256874]
[2118,1.9447016599478661,2.131075744366735,3.8689382815379099,-16.32775947777316]
[2119,-0.49123246422019223,2.590448130688892,2.7573816596973875,-2.8771850677116042]
[2120,0.75030453879325798,2.6351990795662701,1.8124623222750338,-12.170766765732932]
[2121,1.527645481768706,3.4810399263780454,0.10448968811894144,18.839025654995915]
[2122,0.22274913816046446,2.6365493259539297,1.2500224780467271,16.272531329067036]
[2123,2.4445902680177576,2.9319366889610068,1.898008070377122,8.2378086844016831]
[2124,2.651120448325623,3.2655150695180444,0.11354598728114151,3.5046020592647795]
[2125,1.6532157126452449,2.0853198175369618,2.1088403569087921,-29.211330491699965]
[2126,1.2540011263456616,2.5004797201494258,0.19179677349311897,-5.4126303712129662]
[2127,-1.9427123422429562,2.6068359353614334,0.78296561914539575,-0.29550406223667292]
[2128,-4.4880585598515887,1.8216786332627646,3.1551053427719351,-10.769643125346835]
[2129,0.43036913733802645,1.9612661182897657,3.039854718137462,-8.0966279165890231]
[2130,-2.2967146355317007,3.1900554168989546,-0.24652281908435247,5.6942039709039367]
[2131,3.9365258596257959,2.8135944211565267,2.6657889840528992,-1.5944006132571973]
[2132,0.21852131882541184,2.435560085264096,1.4428230070975334,-12.599063333575211]
[2133,-1.2616492964764439,2.6860631471090675,9.28380667817299E-2,-8.2284300436063535]
[2134,-2.5444839235368168,2.2635395754382857,0.82589482339568576,-9.0568719327981526]
[2135,2.0045129648629736,2.6386858417968515,2.9768747531733326,0.87866207610357216]
[2136,-2.151529960800616,2.9476051547123481,0.41697941113890469,9.952624134255398]
[2137,3.3833208315076777,2.8941272327188758,2.6317728351146954,1.7055858659831036]
[2138,0.62207653324802126,2.8722738594590531,0.2868078170010917,-3.5528412808301]
[2139,1.1542460166905457,2.1712041129887258,3.5017874258764259,-10.951317263564643]
[2140,2.8386465726043206,2.8711271971929637,-0.42814334299253476,0.30405864557661655]
[2141,1.1463892260862052,2.4180704922303442,2.839076518233691,-6.5605040786174023]
[2142,9.2748643834930228E-2,2.4835380208647071,1.3826087860142997,-4.4240775729612176]
[2143,-2.1770669925099466,3.0882375059367151,0.5525587895172448,-11.636256740891493]
[2144,0.39484663587846314,2.5306960532616336,2.2827207211090963,-14.17546279929498]
[2145,-2.4852538328220892,2.7686084047977344,1.3225037842671177,-2.0444201705289236]
[2146,1.4893467360211246,2.6722271650825338,2.9432062369722845,-15.147978772588518]
[2147,2.0783671925668741,2.7599964800457895,1.1615780422150288,-2.7568594767895553]
[2148,2.0041485250092382E-3,2.9565090185700349,1.7895492623434683,-7.0842131470171577]
[2149,0.58538272521440449,2.5131992405763315,-1.1593342235122583,-9.282750020547569]
[2150,-2.2411943683634261,2.7258176197683106,-0.67404949411305082,6.7687829773878434]
[2151,-1.4237109113476543,1.5317298172685183,1.9744385264558928,-13.841648957110216]
[2152,-1.0349711981353069,1.6282565181870616,3.1291666658743722,-27.041976169499346]
[2153,2.622467458020203,2.8978688367442307,2.2698911920708094,-5.4782295191509069]
[2154,1.5758067115945864,2.3550990523918225,2.0023148019488071,-11.456033250100884]
[2155,1.3678579682509671,2.7204714606985028,1.8363067731700657,-11.046701443402233]
[2156,2.8805118736461988,2.3696992302270603,1.0606507980486413,-3.5685507687709044]
[2157,-1.8106372032234288,2.7120270323294244,1.1706908999460386,7.7787571784664138]
[2158,-1.7724803701231115,2.095963876036012,2.0010401943689891,-8.6240064256067903]
[2159,1.4912400267632333,2.6125219863745097,3.1953419912492169,-21.117814811878649]
[2160,-0.7546427372893475,2.9758369535295679,8.7831925469187055E-2,-1.6359935129862468]
[2161,0.31180320410369911,2.322492682765271,1.1711590879064504,-14.146195244481945]
[2162,0.80438467244353229,3.0875853631046906,0.39102291779085618,6.840638167226345]
[2163,-0.54775002797120798,3.0077150018235295,1.0599095554292015,8.4527044216595453]
[2164,2.0769900444884746,2.7428547382381683,3.7031631331708783,-5.8267555227458079]
[2165,-1.0041996115939626,2.1212134123744169,2.7270017362004082,-8.8552117255910936]
[2166,0.14489261115009472,2.4942135514606565,3.5093285839541077,-2.2310193335332187]
[2167,0.29131178370741079,3.3928874582181834,-0.18881286208073611,13.107659492369457]
[2168,-0.38631166785534393,2.413829281184519,2.0795012302093046,-9.1757046952127972]
[2169,-9.5191832644486265,2.3145993642307361,-0.29983180950034605,8.6480012334242371]
[2170,-0.44958080942439055,2.795304914036413,1.7830445123981646,-4.3643281525770306]
[2171,-1.4898074197345861,2.7104701748622508,1.6681324886150859,-4.2553488511358868]
[2172,-3.1458393785825334,2.6413847030979833,-0.16254795418317625,16.043786258909496]
[2173,3.3129643989147102,3.2256291427670085,-1.0383743634854676,5.8938167106612429]
[2174,-1.9987299554645694,2.2152758326638597,1.2960991815155039,-9.8854177619158285]
[2175,-3.4998093705608615,2.0203020413437862,0.42578869759950611,-9.9147134964167645]
[2176,-0.12522260839715998,1.9660666499235941,2.8120932624575512,-14.669573385606794]
[2177,2.1719515487567351,2.8605346853883251,2.1143898730197463,-0.41287411190502032]
[2178,-1.7211381841299944,2.5945894737661011,1.5035895518003932,-13.840541601247377]
[{"$f":"A2246+1","v":2179},-1.1130177433209401,2.5843125505142841,2.1411185713391667,-3.6743586792068657]
[2180,-2.5651630635272924,2.6928429265957057,2.033772227500346,2.4704966117477913]
[2181,-1.4237229388734851,2.6694154847331868,1.0364156217854266,7.4225481945858398]
[2182,5.5347141426517084,3.2461801618443022,2.613173012074673,-9.0083383134610155]
[2183,-2.7945141699945721,2.1925104604886627,-0.19205702800654878,-11.400011062822781]
[2184,-2.41039869864546,2.6549093291554748,2.210112715730272,-2.4714816116791782]
[2185,2.9578507245476278,2.436048706730253,1.3017689225653115,-17.608102502895655]
[2186,-2.1957691789855001,2.7248967485049405,-0.75758237785469351,6.1695076974346321]
[2187,3.9152186888650364,2.391586103693117,2.0010653993375618,-2.349566286149956]
[2188,2.8297676269297121,3.2149774982739889,-2.0694017513394058E-3,11.126442597431897]
[2189,-4.4709626209683719,2.2047173478277129,1.7955683658868427,-5.5017076867846555]
[2190,-2.9160380405227735,1.6323004971234003,0.52019750406742338,-10.132612791998911]
[2191,-4.5897700934634873,1.5390526005058012,1.8552715322956126,-20.938522677644869]
[2192,-2.8300858583083115,1.872326704770751,1.5618905495790343,-5.7039686325345151]
[2193,-1.4180868804349918,1.7657087229460939,0.74375403572376764,-23.733373018365388]
[2194,4.5872179021940761E-2,1.8985991269772562,1.2866940247670262,-25.378208229540473]
[2195,-3.6000825601701782,1.7245424035890771,2.3334199051190065,-16.443256048960791]
[2196,5.2936644975858434E-2,2.8046113933198904,0.59498552308470742,8.3028691017837204]
[2197,-1.4398311148446177,1.7895915631304153,1.7512472168185589,-15.453621191568786]
[2198,3.3241705438885507,2.378272483297045,3.4092724582797205,-4.2082509514191333]
[2199,-2.1801204168961443,2.2512617327985258,-0.24689286926104015,-1.8259741225900319]
[2200,5.1915291680332603,2.5630709903165809,4.5028084648602729,-17.657989336347033]
[2201,1.5807536002701634,2.3788699728082872,1.9115983355222816,-17.280307727492328]
[2202,-0.38042439777517145,2.6128287343335095,0.31860075757843276,1.4283617247774747]
[2203,1.2094561285221279,3.5594650956976537,-0.22964329158943553,13.172077894618525]
[2204,0.20506899533193773,2.206676119863086,4.0187867823565639,-6.8955294187414413]
[2205,-1.1734136538910058,2.8595038673623616,-8.5831883103685724E-2,-5.6035192320677307]
[2206,0.56120294547269789,2.7003180956392159,0.35696245548553818,1.6993922218362072]
[2207,2.2344330752755099,2.6408240608053211,1.3611877836125148,-5.2973597677274569]
[2208,2.0341662939310634,3.6669571588598169,3.3422462338670877,6.752528514478092]
[2209,0.86063917100370191,3.1987855604629134,0.89683026289100654,5.4745510822657462]
[2210,5.371554025045314,3.520426171461378,-0.17943707802697251,-1.7793190708680551]
[2211,1.500092068876052,2.8726021615223041,-0.24866599350292651,6.3358849618028685]
[2212,-4.8901974432943422,2.045459128716848,5.8750596441391245E-2,-12.841693392386317]
[2213,2.4535199954443372,2.6880633090514801,2.6473196300829809,-5.5598380738613802]
[2214,-3.621586091458119,2.136849098712942,1.2630627268470096,-6.293873608784752]
[2215,1.1243786452225213,2.1139757700081265,1.549558711508894,-14.032368866113419]
[2216,-2.1777645168300808,2.5650531471731446,-1.1906293879404117E-2,1.4173256262646805]
[2217,0.51097031507805291,3.0394408672435067,-0.41323722237358185,11.918351606080794]
[2218,-0.76874219609492034,2.9491985807281194,0.47572615628759896,10.860902665131407]
[2219,-0.68424971804324286,2.5867989260768591,-1.9138322040997244,5.3060522387928124]
[2220,-0.23773884247405744,1.812004755646051,2.2995515415818453,-6.0551858799589553]
[2221,-0.31930029751790945,3.2146700409714186,0.47743294296065675,7.7438680635370911]
[2222,-2.819416954957064,1.6540831282793516,2.0325431596135974,-11.724431263371144]
[2223,0.12745770683573221,2.3979212624922717,1.0652221987832091,-8.480314806180413]
[2224,4.1939505814533096,3.6393108438804798,0.88208636724725731,17.615073743748425]
[2225,-4.1068708596015453,2.244621840866567,2.065235671167768,-14.295057729698851]
[2226,0.71985570221061723,3.421082333177623,0.60383067553460368,13.647520753434161]
[2227,1.8291390424491627,2.2744162518044058,2.4448607664691209,-19.189252662395742]
[2228,2.6191010580727565,2.921056253254573,1.7254902976334239,-2.2108066175252925]
[2229,-9.1339964157733849E-2,2.1220971643916373,-0.10608787262728181,-9.5392019264822121]
[2230,2.2016850751930406,1.9859198969436023,1.3378977157075145,-8.0236118842065043]
[2231,-2.5111847011953858,2.0805696492707684,-0.5777537107896118,-15.874042584699538]
[2232,1.4879103148693515,1.9448545928038778,1.7938883828978671,-10.897287822361406]
[2233,-0.33004734417734921,2.6913976793919372,2.0710849809153382,-3.1984317377908811]
[2234,2.261424277931861,2.5237905575934527,0.64270871398200469,-4.8847454932288459]
[2235,2.7849035498333938,2.3433460486000071,2.4548642104355487,-5.5413085642832751]
[2236,3.3716242686452618,2.953733452215042,0.39084539268413254,-1.1505230351617808]
[2237,-1.9342913612361676,2.4912965666716076,0.2340057885441762,5.8796545592032032]
[2238,-0.96790074646648938,2.4548642667726104,0.99815846150230414,15.262315930613045]
[2239,0.63060071179946087,3.5333965457400405,1.4756697373634089,1.0279308299624526]
[2240,1.0093165627352008,1.9703089383204448,0.58028902983514252,-7.5042076739336032]
[2241,1.0061626314701331,2.0347298043394622,1.8645362354865858,8.9310441260176621E-2]
[2242,1.3480711492083568,2.1300617613274193,0.93197087417094238,-17.059326942004223]
[{"$f":"A2310+1","v":2243},0.26700546257757202,2.0326388276212231,1.9616179205208579,-13.456506502858833]
[2244,-2.1621325360125212,2.5601519452379295,1.1870265802995674,7.5007723068016414]
[2245,3.6684041407982257,2.4739759176085965,1.4503243737581661,-1.2134744507601503]
[2246,-0.92592557078845195,2.6377102963266075,1.261969707887316,0.14421908598769972]
[2247,-0.74151458660303327,1.9367067507864162,2.4173978987863398,-12.881330229278309]
[2248,-0.64084974685647633,2.0284096243855854,3.1661847423396519,4.8238083417216586]
[2249,-3.1896100621434176,2.3683487029464829,-0.63190770020303111,5.3925879806605526]
[2250,4.0350301177379642,2.6012050738838091,2.3557737296608359,-21.102231104825115]
[2251,-1.769680106186861,2.7849110792281024,0.23551027719715756,-9.414063552001128]
[2252,1.7912451177233055,2.4983121081628008,1.5717175021300764,-19.230623176659172]
[2253,2.1584268105009876,2.6358138434401575,2.3937808861515339,-9.917838207790286E-2]
[2254,3.4340838784901559,2.8449658665574957,3.6138940327775333,-8.0423054626246522]
[2255,-1.7146307738878941,2.734789696638972,0.60288121319650723,7.3085206448818489]
[2256,3.7067446912131854,3.8064018029620805,7.8005281383493941E-2,18.763400065899681]
[2257,0.29218655803505988,3.2373516307753105,-0.30426066656450867,2.4717365491375305]
[2258,-1.477776754584476,1.920471578259543,-2.4205726890405646,-5.404500446061645]
[2259,-3.3382446333496061,1.9257153563595819,-0.64795873394340164,-18.565860572504924]
[2260,-2.2978455722174713,3.360624135141653,0.73588527051290364,9.897284238064513]
[2261,-1.6047266655759567,2.5281572112319344,5.3954275274047836E-2,-0.42402210077041502]
[2262,-0.17738536778799086,2.451208250397817,0.28178308911685379,-1.0239160343330629]
[2263,-0.73785145864456636,2.1776350216682601,2.3868683559914174,-7.169915257480568]
[2264,-2.4117478573786992,1.8944041003514644,0.45809150700277923,-19.952923653304385]
[2265,1.8593105541380239,2.5123528363622469,2.5395506760948878,-11.098253035527165]
[2266,2.6864596511258614,2.93644520304602,1.3999993907421191,-2.7334766071209682]
[2267,-2.5655692952548086,2.0186864558927091,1.9440820028084782,-2.116921599519126]
[2268,-4.1919495443668531,2.5595741405364767,0.37540331370179902,0.96930392567778023]
[2269,-4.4655871233068583,2.1710993505488885,1.0804161268570356,10.447341411718021]
[2270,1.2802152301703422,2.7221263685168586,4.4199101744480274E-2,-3.2814574426100576]
[2271,0.81728148661901689,2.3813788041920274,2.4938564461924466,-4.773001509883974]
[2272,-0.16627594390972322,2.6080092733376508,0.44642378425530915,-12.313864657995815]
[2273,0.5515922612858648,1.9000725039977531,2.786161462923352,3.2744281932106678]
[2274,0.82472017686229482,2.595838680165218,0.23488617931221289,-4.3670321433074033E-2]
[2275,-2.1291940792991348,2.6811474041366763,-6.732245294340089E-2,1.5265542047818044]
[2276,0.43426745961930591,1.5386353260144598,2.4223366377089679,-26.099856230725852]
[2277,-4.1465559311071072,1.2395164730475072,1.1701344103896474,-8.6272883831746849]
[2278,-0.28811617277944851,1.8383564572427589,3.59192031306794,-6.134032052621432]
[2279,1.5088721160144425,1.4525876082971063,1.8004001004326691,-12.451853935684692]
[2280,-1.7198327341962073E-2,1.9803641207098648,0.11480506776429733,-22.33646137941933]
[2281,-3.6891368346558373,2.6445540099541605,1.3943248896048552,5.0111394705233003]
[2282,2.2313892408059957,2.3769878358356129,2.4781682550063686,-13.524414462604874]
[2283,0.15027341768052208,2.1891901388314157,1.4524469503274224,-14.886140891982027]
[2284,0.59070340893921724,2.5918510676675517,2.8492099219654623,-8.1778037465536126]
[2285,2.5351940175352743,2.8705781306547236,0.5474764394788727,-3.2267682549775052]
[2286,-2.7559107428514324,2.6046911821863428,2.2045607503034725,0.550931829758742]
[2287,0.16521051914797225,2.9700629511513714,1.8806111935139234,8.6068172068258839]
[2288,2.7507012851209951,3.0171537858260056,0.71189538203753711,-2.4397163180327675]
[2289,1.9369411945136472,2.9747890718926664,2.0984011727764673,0.35856071302605574]
[2290,-0.23948314670658921,2.5157297329444028,1.4908893031212826,7.2058085126115401]
[2291,1.0600948100327168,2.3750925727008556,6.9147692825633822E-2,-3.9529158310670613]
[2292,-0.80020941600327888,2.2313082819084515,0.93716573064501563,0.8268710561299204]
[2293,2.2569049743278566,2.5827031533710634,1.640088002228389,-6.9594005001417747]
[2294,3.0354273681605366,3.1197407692233874,3.4583501716616833,2.2926530902064841]
[2295,0.42823545500984495,2.6829443437118723,4.728916698317926,4.4628098120233499]
[2296,2.2160842568305705,2.5261323454891076,0.48131366673559406,-6.2749062938928208]
[2297,-3.6233934714092171,2.4790114517404103,-0.27578536973914858,-7.1690321695826444]
[2298,0.64497648523298978,3.2722012196848138,1.7233897141322025,8.0069122363361487]
[2299,-2.4482996434295741,1.9393741426975595,-0.81336297557961323,-13.902173177738085]
[2300,-1.2351524655894521,2.9481482913648103,-1.2554166207427699,13.219577471745026]
[2301,3.7522025966053092,2.5940003316401872,0.33107063440115236,-2.4766548762023066]
[2302,0.6744670659861981,2.571159262589211,9.6068174420315566E-2,0.48839677436793982]
[2303,0.27995195357250063,2.3165861430477066,-4.9953258794333877E-2,0.86341701836175444]
[2304,-0.32935303014161693,2.1346635347328862,2.9223833356335205,-12.022514410973878]
[2305,-0.35925278633720531,2.6592554187450284,0.6388092998989614,2.3718140767543052]
[2306,2.943800887092324,2.9227593088656367,2.064978643497613,-0.13696956338494637]
[{"$f":"A2374+1","v":2307},1.8014281287068574,2.6684894619620567,3.271198582295384,-5.3871099452930444]
[2308,2.1312350379648612,3.6452219631034208,2.1947784498461784,15.984966282194854]
[2309,4.1064883462533226,3.0383990346112846,1.8106429086671763,3.5608516561616121]
[2310,6.9772788454734735,3.4258849455649703,1.653095615008733,5.2247838197778691]
[2311,1.648927209356019,3.2071009424122945,1.0838506097446954,9.1284442202750888]
[2312,1.0331587752265665,1.9228759599485208,2.3749040028044455E-2,-12.439177074612779]
[2313,1.3241732896190317,3.8422280909684456,1.0617510262500551,10.902969066690531]
[2314,-1.591294457138154,2.6061680902860553,2.3981942680162951,-0.12047708552781122]
[2315,-0.35847847894633983,3.341881597058757,5.4479912184804524E-2,8.6750118815180119]
[2316,-1.6757958206363814,2.2847642372041177,1.9712948086818292,-13.878065700453011]
[2317,4.044176204309867,2.8048730955860659,2.8130668909869114,-7.7570436452731872]
[2318,-2.3856306134630887,3.5389729138557735,0.83284522741729428,12.874595511607795]
[2319,1.9892254936468596,3.1198548337353316,1.0489601831213882,1.496449926176751]
[2320,-0.51664784050425172,3.0256431529954737,2.4076062024924045,17.857513394953184]
[2321,3.0195692584819609,2.7619416296612616,1.552619771233354,-7.6201762358822922]
[2322,0.14611815938794939,1.8566022175430912,0.67555431478298733,-11.664947024933504]
[2323,-2.7297810639761688,2.1695186251659031,0.77169780464832827,-2.8465014851278863]
[2324,-1.7202043180679913,2.9576683101062136,0.76715924702612814,5.8367089729415689]
[2325,-0.88904443592270654,1.6727924836748791,1.2805954425858963,-15.523049876657662]
[2326,0.3800565586248042,1.9644436639578875,1.2031456662748061,-8.4245627417462181]
[2327,4.8464809919429221E-3,2.9224707021308416,1.2039698624083375,7.7535889895599865]
[2328,-2.019361788134542,1.7500285469441348,2.2501101325699016,-20.317367162319865]
[2329,0.49761514184594297,2.7404253613182163,2.6351489726626509,-14.488308622230301]
[2330,-2.6267902445878577,2.4036267947037118,-0.45600075652999239,2.502021327919095]
[2331,-1.5665240216176459,2.16316689886066,2.2984002780197947,-7.2577416626365849]
[2332,3.0536018055197585,2.8705807170721456,3.8164172777906198,-9.908053455714434]
[2333,-1.8431368797106624,2.6742482713403084,0.15738585013308448,8.2395574462682291]
[2334,2.3073515811877634,3.296644168184736,1.7711383620493357,11.004785697987494]
[2335,-1.9770012060027724,2.2463884301074737,1.7480230298074362,-11.069560685695524]
[2336,3.3389537551297015,2.0886204172596852,3.2531595578999397,-5.677189032478843]
[2337,-3.0053586750560339,2.0688465521739836,3.554054804207762,0.44745699203242451]
[2338,3.6396685413290761,2.83273072371991,1.5950583437718158,-1.3711867741870565]
[2339,-0.43987124051944426,2.2260985569939606,3.2018021366310059,-17.774246833292175]
[2340,-0.28082207077930998,2.0527343528483222,2.7416367596560511,-16.751293023851055]
[2341,1.2086610060579699,2.517668307723683,0.72765282919498242,-11.150320858253711]
[2342,1.5628112902446414,2.5028400126337838,1.4535554570179536,-7.8141175510425853]
[2343,2.6554058678199723,3.32024353008861,3.2937945341955324,0.59776392372863585]
[2344,-0.58121356183442552,3.216463741554517,0.24933976638972144,6.9359099675362703]
[2345,-1.4924268492061881,2.2610439008642929,0.47651174171300892,-11.270430998330191]
[2346,-0.21047979579317211,2.2782801463282505,-0.60380977419402693,-1.0870941281707753]
[2347,-3.8131416780594383,2.4915269828682955,1.1065780605984821,6.5261526632555853]
[2348,0.64102730283652343,2.3590672215516233,2.8466143001201427,-5.0968468056224854]
[2349,3.6299547086378698,2.768123474151623,1.5545517873017727,-10.648335393043102]
[2350,0.50155159243114955,1.3401376413392829,0.57527100937153053,-31.347921829911545]
[2351,-5.0432304613398342,1.4838676365564027,-0.33963803550100602,-4.7472179106442365]
[2352,2.7678323377674627,2.7243405534918432,3.2397942487735301,1.9454877784066604]
[2353,-1.0512718555186797,2.9949373741684759,-0.33323545355736828,6.2903298557992269]
[2354,-0.79968864349637181,3.0325255110255407,0.26705109272676397,-0.91969762995350779]
[2355,-2.0977009618634188,3.0438520988529607,0.4287346335138561,7.1067511560263821]
[2356,-4.891868992950811,2.2273585290968168,-1.1055365714181522,8.1826874117162802]
[2357,-2.8954364034572717,3.3561145994323409,-1.4920991791358169,16.234540179587256]
[2358,-0.86489099119942436,2.2145587613568298,2.3488079274801859,-9.3240324961857262]
[2359,-0.34890239073855767,3.0211221653979154,0.46230068589193674,6.3789894865794903]
[2360,0.25050875054919852,2.408249182888119,4.9938779794868848,-7.3249278829376934]
[2361,1.4871201307896733,2.7371938582434177,1.6289956156051966,-4.232952421189518]
[2362,2.4966854602943451,3.1156646763997244,1.1485433994900083,6.967089384514459]
[2363,-4.0897622792187143,1.9347293054475063,2.4531717696325916,-5.54561676148694]
[2364,-6.5608805668307992,1.6036073681210028,1.4515656925071501,-9.7881444179325747]
[2365,-2.0082796309021602,2.2867862869729882,1.9976605030644827,-10.169301461558806]
[2366,-0.26684873092737205,3.164741507987316,-1.8730096834861749,13.3867595076286]
[2367,1.6434486281717033,2.9623440338974936,0.74675781649170958,-8.2015117851353168]
[2368,-0.93732295056850523,1.6167049959260167,1.1806261206629263,-20.399768508875198]
[2369,1.2980768894026529,3.3380075644368312,1.1404840214288539,3.028358769929191]
[2370,0.78555603650210915,1.9649228740817333,0.35831038451589126,2.9233190751317317]
[{"$f":"A2438+1","v":2371},-1.5602432835609348,1.6661959201850984,1.550775697857607,-7.6388602463691964]
[2372,0.39132137974121578,2.2121087145178002,3.7045486231253637,-11.630638626993301]
[2373,-0.13381245479238932,2.3245305692959644,2.4989560148298748,2.0729300817634262]
[2374,-1.4439170333685485,2.7439229036399793,0.52491675424254769,4.9329860687214371]
[2375,-1.2096005201256799,2.034934315849426,1.7911258925441937,-14.780700717570934]
[2376,-2.4912650086511139,2.2060847800395416,-0.94998175536332008,-4.0577332608352386]
[2377,0.95180225996527079,2.7794320397479844,0.17210545032995195,-0.44668720496233583]
[2378,-2.1057838637355708,2.1435688840103237,0.77004758953944952,-10.435130276364466]
[2379,1.2534687439630618,3.179430557936989,1.8188099514007119,12.703312902217919]
[2380,-4.4786071501285294,1.7238689781105501,-0.1210867541942946,-4.9635764223763132]
[2381,4.3910721213536252,3.4330537750564596,3.8654251608853807,9.7931575775380715]
[2382,2.5268479273660276,3.0792290698675417,0.43788569759694917,6.1192773384011616]
[2383,2.997700417632271,2.3065339548833306,2.7705778072269318,-9.4457455283455882]
[2384,-1.9584217222008602,2.0155175532413203,1.7442827704615993,-16.452705371858006]
[2385,3.1265032196572884,3.3316062751281676,0.32692038891985664,7.2259669950443541]
[2386,-1.5046902196808047,3.0899842574978189,0.75256987698066891,-2.2682533845031023]
[2387,1.9959401244224129,2.7948997298008234,2.0437704764600477,-7.8224598649864792]
[2388,-0.98228485366612772,2.16627223582294,0.62537204230188304,-0.8925707075689373]
[2389,-6.6828536756598222E-3,2.9052078861112025,0.58016958983549838,3.93789498467615]
[2390,-0.41635945093541388,1.4225658334245086,1.8512089270387038,-14.454634249159604]
[2391,3.5955780372117223,2.9346939005514399,1.6497811694592797,-4.9313017369520278]
[2392,4.0240597183908013,2.4804142365934174,1.7751088922418161,-3.0634835794665052]
[2393,-1.8301750701685071,1.7572600795475299,2.5861460422083344,-22.96999045070314]
[2394,1.8066428721150614,3.1853855628663492,-0.17204512513110037,7.4631604547107422]
[2395,-4.1717284755056152,1.4719267399095426,0.67395211254726539,-3.2890700540124018]
[2396,0.68164843466796488,2.4149496460845241,7.459231990507087E-2,1.6590784176850968]
[2397,2.4218429431545512,3.5056935421121675,-0.61433236548706871,6.732894601396886]
[2398,2.4425993519418197,2.4552784649089876,-0.14742209572048015,4.8508685947943242]
[2399,0.45111743662524539,1.8524539593152416,3.4880459179595413,-26.335893373585488]
[2400,-2.8518007513814103,2.3563289347340302,2.7115571772930167,8.353530479484494]
[2401,3.7953624896490212,2.6440228054700414,1.4487011036933153,-8.5395419644485351]
[2402,0.57599052455974398,2.709886183406045,0.42499377068249822,-5.6501085162695865]
[2403,-2.8326226699715091,2.292983047604686,2.9775900124129429,-3.2826058282610568]
[2404,1.5675084323389827,2.3148796751406939,0.78727998717746528,-11.199889331316166]
[2405,-2.1690282989391285,2.0970562657557874,0.65030574432918087,-14.062630226131692]
[2406,0.41124569869661243,2.6777175435700107,1.5951441779917324,-5.4990350079134087]
[2407,-0.85054839846841535,2.136197961818791,-0.96477691225569151,-14.165904029405064]
[2408,1.0272801963157534,2.8790892016734801,6.0435474516277621E-2,3.9813055639821715]
[2409,0.12577252759902902,2.2659541652874648,2.193220724563008,-6.6553158229711942]
[2410,-1.4386546704777938,1.8791022204219405,0.35458452653230077,-16.652355661918438]
[2411,-0.8927766871459325,2.3691873755224089,1.6650250177430106,1.9447317184408486]
[2412,3.1991181834219985E-2,2.6175600437766269,0.38338477255254055,-16.575606146528678]
[2413,-5.0490528666180774,1.7748625123630206,-1.285488898898226,1.080916534631656]
[2414,3.8004205032322096,2.4023870232559394,1.0148155153933311,-19.443820385437657]
[2415,-2.1883209091117111E-2,2.2073492512315767,0.68114878769312981,-14.11546788352574]
[2416,-2.4134575538794563,1.8235920399698182,2.9360757423663397,-2.3105699502712578]
[2417,0.66235576713928812,2.8450550176989711,0.68020715474765714,3.0340703903578601]
[2418,1.3342337856066506,2.1318852893150804,0.73193310016515645,-13.979217070825303]
[2419,1.6197784525465073,2.574607487113437,1.020609542762992,-4.6299101801965517]
[2420,-3.5103855004829532,2.1020827646445071,-9.4959699832027233E-2,-0.95871469217825611]
[2421,2.0738860807067483,3.1844105691761277,2.00784712023541,-0.85713162515752783]
[2422,-4.1330097341237337,1.6829313450847132,1.2442352376532408,-18.472285023715347]
[2423,5.3793028321908718,2.6576110035536815,1.929509709699845,1.3566791279589006]
[2424,-1.5864052294245901,2.4976115838702579,2.6154685573317997,-9.6883012425952639]
[2425,1.5688643225253143,3.0343359321011505,0.85698197071074433,3.1922136826309919]
[2426,-1.1655561191452013,1.9585807675039055,0.11509587051703174,-0.26562653115718904]
[2427,-0.94496042954345327,3.2553894367676599,2.3777183166132758,4.347767984026321]
[2428,-3.1825963347583923,2.8866253191706202,-0.24632680343128044,3.8599795154550347]
[2429,-1.3796399294653978,3.3160949558392101,-5.3611036691966651E-2,27.777820522366614]
[2430,0.22146994314288712,2.3226149327499583,0.84270429898253241,-2.2275425117264893]
[2431,0.54744155904088454,2.8679568737710994,2.9566301168296705,5.5685922709599929]
[2432,-0.99949062803399769,3.08123043627092,1.3130161222805168,-2.312198843000036]
[2433,-1.9809541021505608,1.4355766565358234,1.1088375639955987,-23.1092021701817]
[2434,5.3047664164913044,2.9781412017312441,0.85937229996700015,2.5084327517471858]
[{"$f":"A2502+1","v":2435},-0.91777601759751148,2.8467729337379932,2.3070136285792895,-4.2167956757156979]
[2436,1.5427500238567955,2.3170951528550647,1.7832529418971044,-3.3187194941849829]
[2437,-0.41723530678162912,2.1777760976810265,2.4758499276766255,-6.0555135865748984]
[2438,5.0754825987827292,2.1688930535038895,1.9864590392665016,-22.753797865300431]
[2439,2.4405981191141977,2.2164865501994973,1.2816202963107894,-1.9639863017965919]
[2440,-0.17624224938696081,2.8103193597512734,1.6886497074508975,-5.893584746932218]
[2441,0.49382880555275538,3.0114674074415699,1.0677197586890363,11.946034079526285]
[2442,-1.8314204967356567,2.6746679911904954,-2.3618426245180402E-2,2.5606960506477141]
[2443,2.1852870930814086,2.9269253295537179,1.8779169183422564,3.8973563394889816]
[2444,3.7537328342950032,2.6390456517692433,2.7610318668334468,3.0746475215126967E-2]
[2445,-0.48483113497168401,2.3340289264828158,7.6646418475639688E-2,-13.567962848367376]
[2446,-0.81255143302758159,3.1354516049849095,-0.43273400471356704,10.225442044506813]
[2447,-0.33998615396914705,2.2087207715990216,1.8521463673047784,-5.7871116335742805]
[2448,1.2375376700841556,2.2628268889165164,0.45233159491245312,-2.655208311951871]
[2449,0.91023902037969706,2.4828075322050407,-5.9219186332081897E-2,-12.301229932562343]
[2450,1.1129303670116375,3.3337378171016954,0.94443153980086081,-2.7863831876604919]
[2451,3.8569729252379803,2.721545412285264,2.9493184668272625,-10.061199964935765]
[2452,5.2592481360717604,3.2731947043777536,2.9467926575081922,4.9632975693494874]
[2453,-0.49585870737318688,2.1619571793846006,2.7389541385874629,-14.816161843539559]
[2454,-3.4096942464223532,2.5901540887032373,-0.77714186287056664,1.0433275569324851]
[2455,5.2386048086037986,2.7696500426660715,2.5112129741410811,-6.4681225917037066]
[2456,1.9546599244610683,2.8341503632619722,1.2962861497410025,-5.1463398673582752]
[2457,-0.73273145791214622,3.004353698684942,-0.27977801262441715,-7.2129656508959723]
[2458,2.491382860002838,2.7614958540518684,1.1809665885071916,3.4584016273686964]
[2459,-6.5005082330397563,2.4474343901282407,1.0275802709735729,-7.1812978402289769]
[2460,-0.75360526224324242,2.0205790957608762,1.6241562660560767,-7.0747063370102197]
[2461,4.8098915461300438,2.862858164261846,1.581226142772278,5.4376733561262629]
[2462,-0.29083425569541266,2.3715646082054258,1.46329201985768,1.0049108808741374]
[2463,0.82270718120865893,2.408741132590333,1.8056404821660799,-18.995912067215631]
[2464,3.6649254354519445,3.0168387358584816,0.42519512187169128,15.434560944093871]
[2465,1.0080671711121629,2.5017151253596235,0.76425594437083122,-3.6759296998857862]
[2466,2.1603407152148537,2.2265308753711208,1.3956886880146713,-0.40453041340905793]
[2467,-0.94822217349757087,2.4379626979340516,1.3594875516036466,0.23720210643256801]
[2468,-0.30773767943606267,1.7068207073956287,2.0330750424501165,-26.853836189022079]
[2469,7.6703807405549327,2.8506768775144455,0.8313028397203992,-10.002748721870516]
[2470,-3.7875624844016791,2.1570769381274335,1.2172214803357537,-2.3336616575694253]
[2471,-3.6657628499561419,2.0320277668067215,1.6775346358464853,-15.329351239055775]
[2472,-0.74933083260530098,2.7262660513146075,0.42954010791230934,3.1671387981845212]
[2473,1.8951609955953397,2.1392721891830733,3.6114109639031025,-3.4874587563107897]
[2474,-2.7218721924219538,2.5245620509279454,0.8037065844975998,-6.9944016013627728]
[2475,2.2473772204821247,2.780921024457939,0.65215115666086432,-9.8665824691805479]
[2476,2.0701167559047113,2.7839946032855143,1.2325011827849583,-6.4639259935940139]
[2477,2.430470600166251,2.8430943488790952,3.3498464162372983,1.3839275826665483]
[2478,5.2742110758507597,3.0748269325485289,0.26166996825438704,2.3227861400331196]
[2479,2.6775956994041934,2.9312654444832247,2.0052472726473418,0.87237204698582138]
[2480,0.28409063188797962,2.7494696642629908,0.69770524382356158,6.8352287063742665]
[2481,-1.6128047833887358,1.7882504251081188,3.3637489031891268,-22.746529800747528]
[2482,-0.64533584928829957,2.4875896111121016,-1.0165320349817923,0.58013078113149108]
[2483,0.28476885563636428,2.7626640678536276,-1.2106319421927116,3.6777330870040692]
[2484,2.9373761769580287,3.111931804653139,0.74513629133456827,-4.1549799409523374]
[2485,-0.69313623325210771,2.8430559027531341,0.90038029792067653,5.319188619067523]
[2486,3.4569911300225278,2.5323558391443712,-0.52521631886546327,-11.233609774811239]
[2487,-3.2583127740259026,1.4384487019987031,-0.8562414196623922,-6.8782283089840117]
[2488,2.9655869652938907,2.5819492035201539,0.44370230445432801,-12.134723670690219]
[2489,-0.60818702114997392,2.7172108640263946,0.30392704469751475,5.0272651783325752]
[2490,1.6620313097983341,2.2617426789128232,4.1733068890151914,-10.790047244909029]
[2491,4.8784226147315373,2.9632547840919461,3.6877831973912025,-2.5552790371012408]
[2492,-1.091088560492155,2.7838076986895022,1.1595000076914417,13.687972298804841]
[2493,1.3271575858897096,3.1475116875014697,1.52324763667674,5.3505945637341856]
[2494,-2.3505137572601913,3.0998802696167536,-1.7280766842830806,14.956196626447987]
[2495,1.9441194033671974,2.6048991944778779,1.328275838653479,-11.18218313444477]
[2496,-0.52079399252055869,1.893566015153447,1.2449911726694616,-14.8925140315412]
[2497,0.22807500196985775,2.091965549629875,0.13682639306861333,-12.107675843930242]
[2498,2.9528230526481218,3.2935536923138526,0.49624192770390518,4.5582856382291368]
[{"$f":"A2566+1","v":2499},-1.4356783814638736,1.9911792729495148,0.58471781148933277,-7.76476727596466]
[2500,-1.2389264340492496,2.7022520641830905,1.9125758183726642,2.8590634574526601]
[2501,-3.5631636731762177,2.0721798493136978,1.2915797167143417,-10.97261992041877]
[2502,0.27369456186588109,2.7047251148897162,1.2915511686055758,1.3934316412951744]
[2503,-9.6168420481128447E-2,2.0914378189366594,3.1561970772167394,-21.66644444245518]
[2504,1.3219315422640903,2.6985998779255649,3.3246032540478301,0.37415706823084571]
[2505,-0.12354115167950093,2.5844842781618729,3.9318094181312975,-10.832426258218538]
[2506,-3.7434603420106618,2.1711222510227977,-0.56424720861389166,3.781464740019381]
[2507,9.8589825133851755E-2,1.8919393287893573,3.4280440423249559,-16.420076248150757]
[2508,-5.2619524806866949,2.0309903855001012,2.0115824194247072,-11.628772730840819]
[2509,0.14467216623504423,2.3957169328780799,0.80952922721145359,-3.5982272877852139]
[2510,1.1875541213693694,1.7989488591904428,2.9633195873247704,-19.06638437116732]
[2511,-2.369838537088202,2.0846500755984794,-0.18669196785762177,-2.1835503145234436]
[2512,0.68864219632876078,2.5975214610512318,0.54892604278767698,-0.27215379494175984]
[2513,-1.3498193179217826,1.7706409937363028,-0.4408240570746047,-14.412638086955722]
[2514,-5.550382349638582,2.2650256924502248,1.4930883569782105,-4.1731485421310817]
[2515,-2.0268485777306955,3.6149773687853832,0.73664987220842215,28.107867005993413]
[2516,-4.4458876761954134,2.6132522109491569,-1.9730816675951823,0.90410242653806483]
[2517,-1.5528627581018912,2.0024739493711605,-0.29360418784669529,-10.032646867483336]
[2518,0.20557771815598919,2.6514723145384895,1.1975951634241326,2.1570358125526492]
[2519,1.7094898805520777,2.545300159542629,0.78045296892245686,3.2727218125384572]
[2520,-1.040387966627087,2.4864560765489627,0.78583850502713803,-0.50558027404328687]
[2521,1.3431107622042011,2.0029834622039395,1.3669705712584153,-15.351058291171677]
[2522,1.5938979480433775,2.4981826444983803,3.5614908235962441,-10.470896100497155]
[2523,2.620303658275501,2.065057168549,0.22916783656047768,-14.531683203575094]
[2524,1.5188726348890109,2.5344035612634555,2.1505020794539851,-7.8428654192777731]
[2525,2.1426046257071207,2.7876857178353469,2.3751216014444214,-4.7006721174596375]
[2526,2.3455686838389918,2.9448386388976289,0.24877742017955884,-4.5661119498838012]
[2527,-0.92316821685801154,2.9645027720392219,0.61019141271549471,0.79776552930415923]
[2528,-0.19044977173898564,2.6890016489224178,2.6774616763522046,-5.7222839367257823]
[2529,-2.1454636699793062,2.0480055760389324,3.3366598742505102,-3.3450265675263178]
[2530,0.21485192356798041,2.079245681015776,0.72459338676084895,-10.506540150819188]
[2531,-1.1042601797373015,2.2478284422724273,1.1316024690990534,0.97086848283442562]
[2532,0.34529052807827737,2.7448546960687379,1.524870914465642,6.0720154897276526]
[2533,0.29149288990557143,3.0305732554361722,0.49502215397735982,-2.2262330445318086]
[2534,-0.10213227080285958,2.5096926935215444,3.0378382786971825,-8.0912886635664201]
[2535,2.7301518987205924,3.1730291020523316,0.15104036653224995,-0.73271348904667599]
[2536,-3.319892863451269,2.0494919564795291,0.30788577851682741,-8.2203285309420071]
[2537,-5.9569883821203256,2.3909459534818414,-1.5241007570292835,5.5762518919578028]
[2538,0.93553475416506082,2.323657774887137,0.7884659327044572,-5.430852647627411]
[2539,1.2248053272613497,2.4056323661043826,1.3916312440861762,-5.6111017837316144]
[2540,-2.8769076920332233,2.3642884048672146,0.89961514643286833,-1.1854774006797855]
[2541,1.1062318345333426,2.3132111541385219,0.75771907748105316,-13.389747353808335]
[2542,-1.0734329101934845,2.2265918513952028,-0.68990692105936224,-13.795344603309882]
[2543,2.3376406693193887,3.4714412865778135,0.6710293279248416,13.439658776015907]
[2544,2.8151894837794931,3.1830727974215112,0.83499368520488126,-3.4725963272689948]
[2545,-0.73637688249375033,2.8746407234579929,1.0562674533860399,-2.6879765281510699]
[2546,-0.53590430420555746,2.3925847980977246,0.52501277776223709,-4.9257707771141694]
[2547,-0.59886356399314777,2.4819954830018047,0.22840886417895945,3.4875698547535507]
[2548,-1.6313942486209851,2.1727162464688079,3.2135004328168959E-2,2.4873255218848747]
[2549,-3.3722420844002121,2.3210301739282193,2.4153418998430913,-5.4072485974464115]
[2550,-2.8927266621415066,2.0259918522817513,2.1422662385763984,-12.255760381442634]
[2551,-5.7977963311321092,1.6189579216537908,2.346203067718537,-10.697294354137908]
[2552,-3.5539641872940684,2.0958363910726825,1.015726467436711,-7.194146280693241]
[2553,-1.4014233867482382,2.5239784983713909,0.6606190032549093,-13.193062882594077]
[2554,-1.7447509163964221,2.3132665762324005,0.97850772854027257,-4.5519198714633333]
[2555,1.7223381652709375,2.7137119821110551,2.0829051902789941,2.0518099999830519]
[2556,-1.9007573820065196,2.3798434441310734,0.29736201014782271,-11.847118339416772]
[2557,-2.2123282732181684,2.5140625838161257,-0.52412675870282599,7.8478220035854012]
[2558,-2.1564530681462277,1.6881897144010831,1.7086080506160457,-11.14072502753573]
[2559,-0.47332698117226524,2.6635989570947558,1.8051111134471132,-1.8759431715489447]
[2560,-0.38081797935776335,2.34872423325257,-0.27286141845600054,-4.543902932472351]
[2561,4.0607629559428799,2.7313841458577253,1.6717452385211029,2.1164905258169768]
[2562,1.4266316494524451,2.9329586669696521,5.961609393512135E-2,-2.2162089454007581]
[{"$f":"A2630+1","v":2563},0.6259228992415351,2.5994519011796196,1.10462911261205,-3.0498758065202551]
[2564,-0.29931440945304422,2.6760305121706325,2.0409290275651624,-3.6778963860687193]
[2565,3.392225328810651,2.5492313994267954,3.4431255541357237,-5.179873183914582]
[2566,0.49940146120806211,3.1034977794339254,-0.72910531878708285,6.2758553091310425]
[2567,0.67357317028307973,2.7384391115216662,0.81346489459102478,0.61345544523838713]
[2568,2.9001289872616272,3.7104868332651688,-2.2061097722211223,15.6873629341883]
[2569,-2.1481327547710669,2.1113639167855207,2.9646000163830419,-21.044416860556208]
[2570,0.30490802838357473,2.8738158792961279,1.2913015044627576,8.5406611030799304]
[2571,-0.47130651840381332,3.1876574080423925,1.0394292855238401,18.427914139394755]
[2572,-2.523681155187337,3.1842608174435449,0.43154509619074743,22.105297071714521]
[2573,-3.6811819970763238,2.7274415224210418,1.3440053823337264,-6.7141046501293875]
[2574,-2.3672537546707364,1.617678985665729,1.3251858320885035,-16.511577847306462]
[2575,0.32749295798541611,2.3669066377267143,0.24570963197631057,-2.6064116374486681]
[2576,-3.1743676327527206,2.1825150776986342,0.29222204037657629,-7.2400179283325841]
[2577,-1.1933693794652611,2.6539517369941263,1.2475727345985606,9.5566011348027491]
[2578,-2.2965128367465724,1.9385556885441408,1.7013321908980401,-8.7373173997338505]
[2579,3.3328587358532595,2.7056578833768694,1.5898745891796628,5.3182222034075259]
[2580,0.22749450171699384,2.0901824811319045,0.74760706156354306,-9.8037669982509499]
[2581,2.0422101149365481,2.612483717475417,0.99487529933599894,-7.4005008515675854]
[2582,-1.2998563932993192,2.6405721218494973,0.54916579369230401,-1.2778591376755146]
[2583,4.6993160221223826,3.2190427056657578,2.2773546793254713,13.697800740700476]
[2584,-1.4842672186603567,3.3246503053064216,1.7146736609832169,6.4608478950889463]
[2585,-0.3727298506737633,2.7436905062950103,2.8593728200962358,11.522433862460161]
[2586,-1.4886999936656733,2.3019220962333415,1.8041390045143926,-12.898909939423856]
[2587,0.80966425197855552,2.9084825685329347,1.9978329429985069,9.8634393618171821]
[2588,1.8413903892102859,2.0199175724387888,1.0347319756000906,-22.370669865598298]
[2589,1.9009030221089449,3.0643930203107246,-0.36500148613581551,9.0271251160206774]
[2590,-3.8179508329261314,2.1243843918609904,-0.63612011286294745,-2.0238574355520784]
[2591,-0.18661257047461866,2.4143886980351805,0.14431417076778619,4.2782515045251142]
[2592,-1.2006651217066266,3.2219724541247743,1.2877608322300891,15.943886943251513]
[2593,-2.0053344161230218,2.4169025819333632,-1.365439357046689,6.2757197203532424]
[2594,1.4485640140249287,1.8646074941590913,3.4129039723759385,-32.143073585811379]
[2595,1.6126738800679132,2.5686564505903569,0.61234107601042198,-9.3775706152337168]
[2596,-0.50503308637320765,2.5966106464283194,1.4779917033594465,-8.2257347342495137]
[2597,0.59650268121151695,2.8826778804752706,0.77623777712577557,1.6762236895022276]
[2598,-2.284346862074218,1.9595723833089604,0.81315935484122959,1.4873123391944554]
[2599,-4.1703826701634048,2.0669972669098993,0.25940879562737207,-19.469629273918478]
[2600,0.26124833589812146,2.3650195703707855,-0.32953350371938939,-10.584593892398246]
[2601,-3.288229789857954,2.1590695817023979,1.6497145050210085,-2.7696349708872017]
[2602,1.2880614062137976,2.9127181469715078,1.999167440551425,-9.3320944291821917]
[2603,1.2909581343466694,3.420450098584995,-0.67755277870686115,12.648349561555712]
[2604,0.67398104333284881,2.3927666512460015,0.4539680671109898,-7.0243263099454225]
[2605,-2.0443973109328164,3.1659394085118393,-0.988407682036057,11.692816055079188]
[2606,1.3740499352645501,2.205592843872334,2.1252222645432131,-13.579498979096874]
[2607,-5.2978216171194923,1.6119615165240226,1.8197087568426022,-10.112631731810573]
[2608,1.1729059843934844,3.0277561052847646,2.6716202166936096,-5.7925808677762909]
[2609,1.5881992799235991,2.8036261176517572,2.1993909415799333,-3.0158100598105859]
[2610,1.6334104345294997,2.9435666043615192,1.6338442524933865,6.7645401414513682]
[2611,-2.1827752002314771,2.0750455940222645,2.8441170520270482,-4.8832757209383413]
[2612,1.2071147293874205,2.8060139274298881,2.0626693892140158,5.9999006711481613]
[2613,-1.4977203237414212,2.1129473141743964,2.3479129039816264,-6.4720862154633645]
[2614,0.31125184924206489,2.3059202023445615,1.3810518016178399,-6.535072328752249]
[2615,0.22914323629811634,1.9613742692298946,2.5173452169949373E-2,-15.023512159710567]
[2616,1.1010698713491121,2.9587394218619547,0.60039609585794462,4.0226532031457385]
[2617,0.8281501574971426,3.051773303792773,4.4127731574961082E-2,6.4056551033979439]
[2618,2.5558675651337133,3.0415870521284476,0.63248908325697872,3.6983366305520655]
[2619,-3.165263940350874,2.7719237210882866,0.46426799345960867,0.18030124561563143]
[2620,1.4623435176689494,2.6488016328478929,2.525272705338244,-2.2023371294718141]
[2621,-3.2267820362020956,2.3368105726612147,0.42755557187822546,-4.158714937796991]
[2622,0.17973347851626509,2.3518597544811928,1.3212649270484738,-3.5230943025254735]
[2623,0.93688718853689323,3.041928345166339,2.1099618271139295,7.7223348698299983]
[2624,-0.57432740163064144,3.0721826514198685,-0.40315087948202599,4.8235983197685783]
[2625,4.3859549416194863,2.6813599509570119,1.2147346481536891,-11.597368812522754]
[2626,-1.3646768660277737,2.9306714977348411,2.9733007528145352,-0.7554641341015178]
[{"$f":"A2694+1","v":2627},-1.1704844091572539,2.3041705616763144,-7.4141674728816165E-2,-7.638776829457024]
[2628,-1.1513340578002822,2.271344286001483,0.92237607161821211,-2.2248452713860423]
[2629,-2.8274486944931563,1.2553372657445498,-0.99056776964325932,-7.0555602066336629]
[2630,-0.86472739428347345,3.1011864887241796,-0.30365762574808319,6.1893695418867232]
[2631,3.1833955928431292,3.2194639681314481,2.7076321764920648,3.6209246689397161]
[2632,-0.42618852920214717,2.9550219264421278,0.35087350634076409,5.8362424508247024]
[2633,2.9931582924990527,2.5715919349990424,2.4096857027667653,-8.6276523271085033]
[2634,-3.7495584698439695,1.7674690495097516,1.8609874781789393,-21.475098000138534]
[2635,-1.0727169389183151,2.4893435014769114,1.5244548120449859,3.9389842981252516]
[2636,1.2045174050321281,2.3869284672633921,0.72744386384325521,-0.82320883340772832]
[2637,2.7068990137682252,2.349191180434802,-0.31909216189741363,-8.6718800045046169]
[2638,1.7257984725926059,2.5735265943025913,3.2581481809888686,0.58231593839292328]
[2639,1.1805310857900722,3.2827991753944108,1.6941641667867917,2.418174791758235]
[2640,1.729323600893315,3.5044275315240077,1.9830596250861863,5.0485740259430525]
[2641,-2.3353620979120224,1.6916223591339041,2.4130639314908757,-25.193717487120892]
[2642,3.918378035130591,3.0735419514531568,1.1357606992131277,-10.21247203617326]
[2643,-3.2144302467932007,3.040626326792867,-0.10894846056571716,11.351161881273743]
[2644,-0.14388342990593914,1.9948443512480452,2.2348436742821827,-21.304841494624799]
[2645,-1.6404059674889846,2.3321300853333731,8.2051941794075045E-2,-2.9405206439128175]
[2646,-2.2452867776708105,2.2929899191078889,2.8195872170713909,-6.6892653853862214]
[2647,1.4500959967432978,2.7798895064817439,-0.39561929432908727,-9.3809888727526918]
[2648,2.1408914225525146,2.4291220703741634,1.9236535073819954,-6.0573013532899527]
[2649,4.3839300492391127,2.0996657561045002,0.8904262688358171,-23.976825863902938]
[2650,-0.14038483233981319,3.396203418660495,1.1588619386906518,12.051147734322486]
[2651,1.3517825493158335,1.9979362507246416,3.1695254068258261,-17.099038054842371]
[2652,1.0535497504633402,2.4955903498106236,1.2471269386106376,-2.7463688093033705]
[2653,-1.5302295017336975,2.1998470605899092,-0.36482767277600026,-10.872570808864372]
[2654,1.5364793100250662,2.9118005604935511,3.0906784616885905,7.3477102992772245]
[2655,-3.0996512810198396,2.3527045816072754,1.3409459251261422,-4.0792017497284849]
[2656,-3.7243164661336197,2.3466932528131803,2.7286554357692578,5.1280859061431716]
[2657,-2.4678168612791169,2.7931138612458284,0.47410260997666132,6.5463298890688399]
[2658,-1.5623222541764701,2.4681861125618787,1.0279378727680688,-8.9109395118887029]
[2659,-1.754172470668087,2.2685991118251572,2.5442664836232707,-12.636988548578366]
[2660,-0.82127667193649068,2.1185836276088459,-6.6083821528782005E-2,-12.582031552255625]
[2661,3.0447568250501149,2.7106965531402003,1.5397344817185732,-3.237387753901344]
[2662,-1.43209947419352,3.1316633759415531,0.60610316489824545,3.9062732820979273]
[2663,0.18317699743441956,2.5680564723325308,2.7950477457012068E-2,-1.8293180577387815]
[2664,-1.9237502569338492,2.4715533676589629,1.8649767731305036,-2.7758331618766556]
[2665,-1.4839524033416429,2.787529854532985,-0.2538164970013348,-3.7794140212011]
[2666,-1.2453301270626282,2.3752883661593653,0.49958681909490266,-4.9873272307173595]
[2667,-5.2504831196987176,1.685410846659853,1.8427826437444479,-19.179625257002719]
[2668,-2.472492848586751,2.8935133225885403,5.5873926837089138E-2,3.430471836867294]
[2669,0.76245455553223029,3.0927333043935334,0.67971052645071328,3.6749138956656169]
[2670,7.4755505325902818E-2,2.7266491988858483,0.97780751142303712,-4.3046080735247925]
[2671,1.144241930984806,2.8484840237317828,0.90216547412493042,3.9728048204261026]
[2672,1.5236853061121831,2.9794824532663755,0.29071523813052225,2.0120450613534362]
[2673,5.2085022108909982,2.8229022517909867,0.30630686693971509,-5.6603246612469578]
[2674,-1.0944217710642712,3.2742743200691695,-0.11287078911708948,12.484305422751572]
[2675,1.6103952425411867,3.3114311524956839,2.2777226022654493,9.5822963740275924]
[2676,1.9444029179509992,3.026616663239404,1.3899329414295336,-1.5483726483142486]
[2677,-1.3792299703666016,2.7621256987149687,0.49502181952206814,1.9355236068746904]
[2678,-3.0249165427210976,2.1514032016441131,-0.75063218943060273,-4.9300439126185625]
[2679,2.110357863697784,2.5710805909575121,1.5600137956907125,-15.064612626970748]
[2680,2.017477908359687,3.0559819216843289,1.5910702321633596,1.1221684929381621]
[2681,0.47339626623265146,2.5930445008964154,0.92615708354023774,-8.1593063791767673E-2]
[2682,1.0647391163863043,2.4711482001112435,2.2851734357871996,1.0255958270538792]
[2683,-0.19810149425100806,2.8826335850498124,1.0570085187189522,7.547654073327914E-2]
[2684,-0.87198250015254064,2.7139678359209309,3.5655405171558519E-2,1.1270766982664138]
[2685,-7.5970150774248318E-2,3.1405999822375517,2.521095537335829,-3.5570261018787472]
[2686,-2.0046698459186536,2.5254537491990305,-0.95381614532814085,-0.88881825140316817]
[2687,-3.5703418858307159,3.037150343775187,-0.53737066568183489,2.8478157277674296]
[2688,-3.5530003470936307,2.1725955682319258,-0.61251346960668274,-0.13330480166333869]
[2689,-2.5017102053401148,1.5778383237762144,-1.3892465617742222,-9.8098107793573082]
[2690,0.59212265083475923,3.2057823393070866,2.3730115755630932,6.6963525687087699]
[{"$f":"A2758+1","v":2691},-4.3618989112524016,2.4628054843301901,3.7312397538035409,-7.9015265832206563]
[2692,-1.5764865659697818,2.2938254151876274,0.48943652961006201,-6.8675492841517851]
[2693,0.44763092746157129,3.0144084647556664,1.7356493241573159,7.5683940936005527]
[2694,0.7809946456174548,2.9857763076796009,2.5798020009747606,-5.9830866175319777]
[2695,1.4070006480395818,2.9370162528324228,0.53529566163792075,3.0673449553743737E-2]
[2696,-1.4475869170359945,2.0711884993450598,4.5929996929132511,-7.0414253369434281]
[2697,-0.20239705791679624,2.5965741030934759,-2.9888092067076766E-2,5.2792683411032097]
[2698,3.1092274332029324,2.5336070156974748,0.9788442556140966,0.16458724895731613]
[2699,3.5521069476847811,3.8054136497445796,1.9778281877000174,5.8578892288289808]
[2700,-4.5009015740988767,1.9471327493735413,0.6427256909997342,-9.9403280248796548]
[2701,-1.6110439315340954,3.0097150891396387,0.9220525795761163,17.011289655488479]
[2702,-0.22688157598033518,2.0255806387342838,2.1539950435407498,-17.40811494774211]
[2703,-0.4187347126114383,2.0310040862466603,0.655745900142779,-15.629421390123559]
[2704,0.93961796171167311,1.4602130874286283,0.99028328327752235,-19.990711612551273]
[2705,0.56642613773352735,2.0456278634563749,-0.45235089425248054,-1.7541837619922993]
[2706,0.6503804401641301,2.2176205824128008,0.66530666682797357,-18.767942322602416]
[2707,-0.36618349149615975,3.2087889393638216,0.46136286575357921,13.45404640370467]
[2708,1.6766573927756843,2.8778338771877849,-1.2369493950844186,14.110049441881383]
[2709,-1.1828593421661102,2.1702121506896042,0.81150610818842184,10.898797515376321]
[2710,-0.81391189387006468,2.4203897102597152,4.2357230553086991,-2.3055278054294095]
[2711,0.53618657606188092,2.6287044992128932,2.1668369429379664,7.9013270866030521]
[2712,2.5684924997792802,2.1939239723681752,1.6516916410008642,-10.774077600461045]
[2713,-2.9064585075553175,2.6404874929214244,-0.70769199236275138,0.54588221239856338]
[2714,2.7083049734696116,3.3320986020436201,1.584619087262239,2.7749795690369425]
[2715,-2.7046516429151208,2.98869322113742,8.4090901815633723E-2,1.3926130190929746]
[2716,-2.1040112405756384,2.2524593983032712,1.4073660157890915,1.3630000647005081]
[2717,3.666871535880766,3.5899009595541838,1.6788492919713525,22.948427594633127]
[2718,-9.4310242524871333E-3,3.1600014049297789,0.2604496535813563,7.0441891130188008]
[2719,-0.50005176608750945,2.7300238788877467,-1.897231396772066,-2.024072390240423]
[2720,-2.6123728368921308,1.6453489392954901,1.5506920719556332,-23.608647819937236]
[2721,-0.40158846704256712,2.6554583258155571,-0.46911515137875059,7.2942242433312661]
[2722,1.8450694075557303,2.5103625247158132,3.3355466133846452,-8.5196349375998608]
[2723,1.2571764180526668,2.8365283686191307,2.1068203973060347,2.2224266535644346]
[2724,-0.13760166041275601,2.2866019985917077,9.5129332769549935E-2,-1.3014720170853091]
[2725,-0.54316702375542691,1.8112951376584454,0.30843918808588655,-17.011337939009472]
[2726,1.1137078217847987,2.7675672520770114,1.9579385402139327,10.802039097624363]
[2727,0.87947387425866874,2.6222060063381432,0.87723021168332005,-1.0915613828323889]
[2728,0.16599028229893187,2.3645529890093213,0.31885427947543632,-4.3785243051926521]
[2729,3.9436667257736149,3.2244083975490545,1.161867256637706,0.23960145427047186]
[2730,1.2362960603299671,3.3976352704031321,0.94497226004833124,14.350280733409793]
[2731,0.25455841887673669,3.102012818726219,2.0226055418313962,3.7034777419455733]
[2732,2.6249966849012845,3.6264153669765258,-4.2539081272158441E-2,17.161135431603803]
[2733,0.68780828951760187,2.5866143014192344,0.86404704676766964,0.17727955877158408]
[2734,-0.14783220988696866,2.7465846032736203,2.2739564643808894,-9.443791941583962]
[2735,2.8312915510602767,2.9075106635962946,2.8303742345098266,-6.9689340889819569]
[2736,-2.6481683770001134,2.0206019557141062,1.6132383887988966,-4.7703231120966478]
[2737,-1.3491564946659789,2.7867381709620842,1.3992760001683173,-0.73494601849646335]
[2738,-6.1063412220025488E-2,2.4924090922525282,1.2532595552602555,-12.642273463946029]
[2739,-0.49431755013229556,2.7143335317269139,1.0146096750623548,7.3755103814218739]
[2740,-1.6481252772063537,2.4884713724091014,1.127970742539675,-6.6843744314318165]
[2741,-1.0230645598711032,1.8511821194384375,3.902203076581702,-22.813696619929054]
[2742,1.329469835345475,3.1337736774138927,-0.93815191577798673,9.1254409805120673]
[2743,-0.55183762203966968,2.2226288873082112,2.0301144018165629,-18.39936638819669]
[2744,-0.45882216149176713,2.6912059777505717,3.7798066445853169,4.4288478123347215]
[2745,-2.868738406747505,2.7073752276193632,-1.4134341106093071,12.804016379136652]
[2746,-1.9286509986147859,2.7241685483169968,1.150281755236539,-5.4102703429733161]
[2747,0.33870965314197798,2.1877134289224345,2.1472536232890462,-4.1942185417190281]
[2748,-1.5988016549817035,1.9853195794200362,3.1110329163670949,-21.171126975609614]
[2749,1.7306821236725325,2.4003674718438983,0.68435671890737981,-10.167837306889023]
[2750,2.1364507452958166,2.3643433307896333,1.8578570815444551,-10.797434863586911]
[2751,0.5579688329032414,2.721009046477906,8.3490560405775405E-2,2.6415866801235093]
[2752,1.0609250544986752,3.1900234363538393,1.1357839330919999,11.47852461421116]
[2753,1.6777060879320351,2.8508366010035524,0.39981563465994197,-1.477844742013676]
[2754,-2.6088220414626568,2.3688617941024219,1.7143487245726767,-5.3482889148359209]
[{"$f":"A2822+1","v":2755},-0.8056828184673529,1.8636295650149131,0.80949724628526631,-16.722002482077549]
[2756,-2.6275922029523802,2.4944574823208363,-0.3796039178468078,6.6534759967583277]
[2757,1.5830202107276885,1.9927105748388811,2.4940783648128404,-26.315026702872931]
[2758,-0.9478490196358611,2.6565458552397834,-0.18944143112224676,-7.7706013733554844]
[2759,-1.6779870760124855,2.3803713053199691,1.8616003944062873,-3.7125976206777898]
[2760,3.3340286984983813,2.4688234915233891,4.3430712360493393,-18.974762588742212]
[2761,0.50176826109888961,2.7873791956744274,2.3593339593531679,3.6049177710094811]
[2762,-0.70881480371655892,2.4300812585485771,1.493307411032041,-1.285273633172016]
[2763,-1.3886514243201906,1.8458847701064391,2.2004602549808481,-18.068730344179649]
[2764,-3.969379548027836,2.7232219803208464,-0.62269421584411799,2.7496635082819361]
[2765,-1.2894607696754357,2.5217691084121951,2.4418848555914714,-3.0140179409454073]
[2766,1.6940399418059053,2.3705871834445378,0.94071986845421185,-6.6984786832680321]
[2767,2.5160021466106031,2.6440977966629595,0.34965311369691454,11.326025594302749]
[2768,-3.42683016557715,1.6632572844978064,-0.30055591905051537,-26.761550962969775]
[2769,2.4216686939506671,2.2224072553175764,1.6069429634690209,-5.3497499924857426]
[2770,1.7036247332399399,2.4885133401509778,2.2026983794232509,-5.7978743496482528]
[2771,4.9348925709982385,2.9870364124906139,4.1144204077167688,-9.11572193829954]
[2772,0.25603452743494981,2.6214107647545375,2.7740799950464279,1.178368582465001]
[2773,1.9172029210044472,2.7010867966489411,1.0285818096170929,-4.8551412668904543]
[2774,-1.0939689205258756,2.5645991775298382,0.43889317923283677,-7.4410841911894021]
[2775,1.8347203542168753,2.7565914276580412,1.3834823183739433,0.37395639062194119]
[2776,-1.9546100607136527,1.9775947071730984,1.0845259787238641,-21.07417637717656]
[2777,3.7975422130077185,2.5504169624984891,2.6678628352341924,-12.160416186431409]
[2778,2.4905643371764499,3.3378839273924754,-0.55186679575958597,10.77136495058674]
[2779,1.2083368991294097,2.4880893100294887,1.9322987453128269,-13.938867895021254]
[2780,-0.57413917696226024,2.157284559214776,2.3213823057681036,-4.1122255582903335]
[2781,3.3152708588908371,2.041989283919591,1.2495538850738945,-10.999832027534344]
[2782,-0.8669118850365537,2.6106141736513662,0.26325900404896907,-2.3855896148805207]
[2783,5.0361023195683527,3.1694403981537143,2.0701202673053487,7.1177080511732349]
[2784,1.7725643100973554,3.0665116601374387,1.3581897492171426,7.303195093521067]
[2785,-0.14435578427175852,2.1586686011258265,-0.33328136415226628,-13.027625902723344]
[2786,-4.1262817674292815,2.2979989865106902,1.6311101756393667,2.5761106579162019]
[2787,0.86430536157255133,3.3574040862841614,-0.72158092582697675,2.0942761126657534]
[2788,-1.8902793411060681,2.8329453343738025,2.0763736561476431,-7.1939676238610026]
[2789,4.8738119286810466,2.183087480722175,3.0917620935375414,-25.383636992157598]
[2790,0.16997139182237131,2.6220883966297639,2.6396033670781893,5.8811016436413777]
[2791,0.25684565880132237,2.8658893401022891,0.12813111971429869,9.5032116129112083]
[2792,2.438574285539663,2.650753639297839,2.0961217988882717,0.2115415537733214]
[2793,1.5330321029896903,2.3881492509436524,1.9490139524058367,-9.2739424212563488]
[2794,4.553721931891725,3.0485656050274312,2.7781506220255485,5.2587277906614389]
[2795,1.58993129858255,3.0675899541283234,0.98745940809995525,5.9354965787405423]
[2796,-1.1047780779279703,2.3225939079939186,-6.4823651902343959E-2,-0.54766673293454282]
[2797,-0.65460114941069181,2.5681353378140739,3.2794980930385496,-11.431525522569135]
[2798,-0.92775645931438011,2.3977780714270196,2.7607573503537659,-5.4414042959485025]
[2799,2.1039761932914565,2.2763985844938359,1.7103421285884846,0.39621508847252729]
[2800,1.9470449387332645,2.8406005479055167,-0.58423000426961091,8.565932174400384]
[2801,-0.60444009829863943,2.8979007270084138,-1.0413510612181485,19.259822056034988]
[2802,-3.7296130304044648,2.4750138897443508,0.82076067829693233,-2.2341326183341645]
[2803,1.6907148681474062,2.222133046215292,2.3484090173057686,-17.991478240636759]
[2804,-3.5528733663420624,2.0964728074156742,0.24502754866731635,4.3251565486640544]
[2805,-2.2687267999827467,2.3661544924859355,1.1165917715925588,6.9183017926988217]
[2806,-3.3658431587665945,2.6242969781650496,0.81838110936863384,11.739608075445926]
[2807,-2.3200439359329956,2.1572057009789125,-1.1199233454610513,-13.979777123814923]
[2808,0.43918526777852507,2.3893538806570644,2.9662174052005015,-16.184535675082635]
[2809,1.9008936797488489,3.4497104357692026,0.34352212697734963,18.096753230329245]
[2810,0.18417190245943676,2.7890203776847997,0.42687269590449983,1.4786559859726771]
[2811,1.3234789642557836,2.8746486352658565,1.2946498712917831,9.0487652981363951]
[2812,2.4780482681827043,2.1544299301660157,3.9262333870796349,-18.453471042708156]
[2813,3.0045637758726214,3.0007443618405985,0.94886701086784808,3.0833754180777508]
[2814,-0.88841290942964812,2.5455518935415267,1.2923184563271648,-17.057518719710075]
[2815,-4.1754958140374256,2.7322413838093018,0.43688962608670923,-2.1391473040165248]
[2816,-1.4976356498483661,1.5316666391686982,1.5106425982503677,-25.95668464519073]
[2817,0.98266905008221372,2.2626603226076449,3.2720366589447636,-12.854190815292512]
[2818,2.1642481818197723E-2,2.2515684984154873,-0.54810757394906506,-7.8702277400301792]
[{"$f":"A2886+1","v":2819},0.35239276366153954,2.3314869931664051,2.0157912337909094,0.20266645160207508]
[2820,-2.3292421407343888,2.8320053080409142,1.228251894552721,3.0549182417772642]
[2821,-0.61333669491252008,2.0487495335272286,1.6720302745239191,-13.372732446755119]
[2822,-3.5299801685289847,1.735300774204213,-0.59217345885796191,-16.328812332961785]
[2823,1.3211500074154874,2.2974504880779949,4.7903378258535714,-17.842211689914652]
[2824,-1.56643928249939,2.6176894750173809,-1.7760211703598818,-5.5455656862880556]
[2825,1.8179525871576343,3.0797996731351684,1.0457891200015124,5.9184505497950148]
[2826,3.7861848454677967,2.5942097354082736,1.9309342610954241,-15.353113841703525]
[2827,-2.7606257314367064,2.4432959818733821,0.39573317655243745,-3.3388091457967435]
[2828,0.94606084090426268,3.2807174658100093,2.6426617550600358,9.0188344453172018]
[2829,-0.5768810451649643,3.8051245053009386,0.26244482180641338,11.359602140314726]
[2830,-2.2357688019894928,2.5114101288527961,0.11916824894705758,3.4437383262303745]
[2831,0.86752846002997652,2.1686576979649126,2.1020115865900983,-7.5087613842008398]
[2832,-2.3744012391187042,1.6421218615741173,1.5280641086016729,-22.947707756662172]
[2833,-0.34954599135624653,2.5932995911137255,3.2741722983955368,-1.7674246861001535]
[2834,-1.5506610344976279,1.9854849739789269,0.94645305488970033,4.0285112653411534]
[2835,-2.2023435096317829,1.1570729939920086,2.6033338854603123,-30.031627912622614]
[2836,2.4060385633847021,2.7012707217499807,-0.34732662306916073,0.27577381743744267]
[2837,5.0606238816627016,3.0693521530412182,1.7786835248380091,-8.4223315082485044]
[2838,-1.3975999257386027,2.4624274983305705,1.5722679594277682,-1.2756412330900999]
[2839,-0.75005592831796553,2.0972312632326306,1.7023466014401103,-8.7349291420742627]
[2840,-3.8239643437493771,2.2963306829003365,1.9144133442536959,-8.1175432559992267]
[2841,-2.7660836634721799,1.880127104736385,3.0335060732934345,-9.1110511344327634]
[2842,4.2003333829079974,2.4167923212850106,1.1878543270868613,-3.8528749177772901]
[2843,3.5039547986773494,2.9679749320948665,1.9868710603716058,-3.097839505929183]
[2844,-2.5256773243695334,2.7618749411879135,0.99843363459923862,-3.4642082680968529]
[2845,4.8276741691749461,2.5588259595287806,2.4000348738971828,-6.6768648316948269]
[2846,0.64554293174966004,1.7029583824401511,1.7097552639965146,-19.989857226448159]
[2847,-4.1066914969676587,2.8345849997713572,-0.9777372097377639,9.5375992072596247]
[2848,0.56384337744023449,2.2421192861295864,0.6065162060856838,2.811185406897033]
[2849,0.38442838256627276,2.6391421289184054,0.85016371087529619,-0.59686402704068042]
[2850,-2.9642929276625263,1.8812163610378532,-0.23260426735785655,-14.702490701605182]
[2851,1.4905618438803145,2.4910975157125779,2.1195768536439701,-20.756676082699329]
[2852,-1.2861637727416233,1.9044728760761194,-0.31884615463842603,-12.814806759941803]
[2853,-3.9513738351696119,2.0874673039901888,-0.21527245946860663,-15.474638990555645]
[2854,3.018850237923886,2.8582978412601991,3.5675767729477372,-4.2908891917654932]
[2855,-1.1886602763482981,2.2514469606826926,2.7361558475458647,-8.0906547682016861]
[2856,0.80074090969722622,2.9345626263141629,1.5531025167782833,7.5908989393709909]
[2857,3.1588362920219351,2.474467232519399,0.29776192104093846,-9.3321509452207003]
[2858,8.5800420051861366,3.3765337391682695,1.0821536150820299,-3.0793834269830591]
[2859,-3.9371928052155369,2.3106833874769301,0.79561446580980189,-6.6980221597814928]
[2860,-1.5911086551237072,2.8942834153220911,-2.558480763118065E-2,6.9082518918757678]
[2861,-1.8776030907470644,2.6358988694732064,4.3601033823648017,-12.460679010056429]
[2862,5.6584942211228784E-2,2.7187856441793379,3.2230372498986832,4.6892984541411913]
[2863,-2.4221128737518409,2.0442354339107758,1.2864373373465394,-14.375416180676304]
[2864,2.9641750216863136,3.0645851216725055,0.51952952381231643,-2.8517955814954665]
[2865,-1.2385168840766836,2.4786179993604733,0.1451922177463818,-10.527354298667223]
[2866,-2.3796539270214216,2.9698391668184905,-0.10075392863125954,7.7782626624417972]
[2867,-1.1917636052231613,2.0880917602933469,0.88983224438917241,-9.353329664222656]
[2868,-1.1178943950057854,2.5225841586374989,1.4565984045845701,-16.02922466540365]
[2869,0.81828250128052471,2.235224100119265,2.6443871455759771,-2.1034997444269847]
[2870,-3.3935217732332048,2.4640733568825373,-0.27977334044114643,-1.0173776119780853]
[2871,0.20089669846673774,2.6136360470949507,1.4733886495584605,8.4072378848275982]
[2872,0.58213595968269738,2.3398882485484087,-0.79286082261353164,1.0953346019814778]
[2873,0.15948891841777812,2.9063594251578238,0.82108908523010138,-4.6813899598670776]
[2874,-0.4561816386573509,2.0971437421504024,-0.85096446721828567,-3.0686673876576065]
[2875,-3.0739692386673974,1.8010160198026752,0.90657529885815391,-4.0200394096415408]
[2876,-2.7256954953101498,2.0759623139029126,-2.329539846593609E-2,0.34725453125223771]
[2877,4.2574991582257171,3.0089212343982137,2.6684912449302267E-2,-0.94533064293800884]
[2878,-2.4966079598023265,2.1628754653003401,0.37346174177100577,-10.144734751997778]
[2879,1.7798078789617471,2.6284826737976674,-0.44678453900599724,0.23146676074049255]
[2880,0.61147078735338256,2.6614268143626072,1.7569018429630705,-11.400710674498342]
[2881,-0.73501142805394082,2.7894554276777503,-0.69087945077217849,4.9818947245464482]
[2882,-0.72858695204371993,2.8036597154720559,-0.12757501446759578,-0.60556263230677443]
[{"$f":"A2950+1","v":2883},-1.4661840774823365,2.1324444065803863,1.1815622294731152,-0.51087687634302581]
[2884,-3.1030959177277722,2.8422483181510643,-0.56922217322254021,8.0909774998970025]
[2885,-0.71490923154978536,2.2967795706586314,1.3333556365431427,-4.1432050744463309]
[2886,-2.4471557095388126,2.3002250685022774,2.1435183281920835,-6.1671811011345712]
[2887,-5.3342972426940651,2.9068814318998806,0.55863113051018609,14.888367714730315]
[2888,2.264168891814268E-2,2.6967365023026737,1.8029862053932431,1.516933211680096]
[2889,-0.53617037044839222,2.2633793243147582,-0.55070976731207688,-11.561734344322897]
[2890,-4.6811588669799979,1.399931947608843,1.6123739182142773,-23.962532492233905]
[2891,-0.93480269632743607,2.106652728904872,2.0144803064442778,2.9381480325217004]
[2892,-3.6465217853946512E-2,2.785346495298147,-0.98961872121403038,10.788755810734919]
[2893,1.1399878680612074,2.3445189646296374,1.5324211780699606,-7.4736994160963519]
[2894,0.66871196594845794,3.3815727824286417,0.23378956560748543,12.722280477288241]
[2895,0.9024707910515829,2.2099433390547283,2.0119447279949148,-9.9819960638279834]
[2896,1.1432511567030683,2.4911403823419893,-0.10728577714759524,2.8596310437758619]
[2897,-3.1444237818539486E-2,2.6420782616311884,3.1849262816646435,-11.354712795446806]
[2898,-0.24631691875100933,3.103326412931966,0.64141760390738489,11.330985301157366]
[2899,1.4014344067764084,2.7388373047447878,3.8219055641907942,-2.91566673592606]
[2900,-2.7074872770735019,2.2282149086565473,1.9894792037035869,-1.4282739386646788]
[2901,-2.8697697206774762,2.3652870406899376,1.9315579560086045,-3.8793272226486262]
[2902,2.3395346013173941,2.6637823638584184,1.4743807517635865,-3.7975330686602442]
[2903,2.108269529338783,3.4012616737092269,0.97911642948753275,18.400532245116743]
[2904,3.1333136433111877,2.8839843564019016,3.0084087109168607,-0.72512489915967082]
[2905,0.29880026628421441,2.6057093626888013,1.6585312543730555,-1.3247131240108518]
[2906,-1.7954245888952187,1.9832838790420899,1.7146615378321959,-17.123221807978869]
[2907,4.4609346902123974,3.7855935023538523,-0.50282055168607775,16.551585883215218]
[2908,-2.0260015120227415,2.5333867579463685,2.6989146127703734,-9.2335676514641172]
[2909,-0.2054298300876804,1.9305100340102346,1.5060563094028765,-6.0768036432492867]
[2910,4.5638687770216686,2.3807464581682933,0.62715984997446794,-16.643960591718528]
[2911,-0.84116699496621972,2.7365573417376514,2.2188666130714143,2.2630800857554019]
[2912,1.1004746570008295,3.0449611523255387,2.5671691550553821,0.91202098060394521]
[2913,-2.8389045510635134,2.344875142094772,0.58052743689378283,-18.428335650258258]
[2914,-1.840028699243287,2.7909168888507185,-0.80475293543465476,-7.8862707949693309]
[2915,-3.6067570622811345,2.2318263263269102,-0.68710036442479683,-7.3499648558645081]
[2916,3.1033319083649942,2.1748512095181827,1.6087053453781386,-13.785211395119315]
[2917,0.18316805961296553,2.6877744488686375,1.7419634681968563,-3.6394763590726318]
[2918,1.5459450140789976,2.7892122953041913,1.3162109946995375,-1.3128212478832302]
[2919,-0.35548547373230716,2.1214256136313101,1.1956045824915746,-2.3813721366425527]
[2920,2.3162130989716547,2.8285306754406694,2.5859227374989215,0.33382039466821078]
[2921,1.4134543645049467,2.6732879587442282,1.9004096198508746,5.4967734281884155]
[2922,-0.77399463005302682,1.7764810084142328,1.4317637951806745,-16.582134640665849]
[2923,-2.5659879157438561,2.792759117351213,-0.43992750354545551,1.2669476395024137E-2]
[2924,-0.49118970998314321,2.9329802771400981,0.61068706630127201,6.083162850009467]
[2925,2.6260464917602322,2.8541345119561337,0.35653184539445504,11.93759507292385]
[2926,-1.4300489104840211,2.7588312876213346,-0.83646325654737996,0.90582542792451681]
[2927,1.6415513773276438,2.7155963461662838,2.8161577578421926,-11.971200687904377]
[2928,1.5427295443321816,2.3625117118567101,0.62656456303035113,0.67068707159882957]
[2929,2.6815874845332868,1.8638186989306593,2.339080528483672,-15.834178562101386]
[2930,-0.47127284614057069,2.5240486105838138,-0.44045089950320904,5.8177726736392135]
[2931,2.9807414822240039,2.0576931846979973,2.9607373555556133,-19.144055381972329]
[2932,4.3101414717033597,2.3166161309122293,2.5930444603201961,-9.6997025143190179]
[2933,2.9054819971787995,2.4736778674686528,0.11722091864547668,-10.170115643310872]
[2934,0.22548890622678153,2.6234981466180405,0.96300963933141248,0.99576482912434683]
[2935,-7.2591989128914829,2.3522579137472475,-0.16640926606856232,2.8139875048556839]
[2936,-0.87473435078916983,1.6295401650446724,1.441225849096903,-18.306228801198149]
[2937,0.77598708876446476,3.1718920277714431,0.82365776374602695,-3.6585324472159129]
[2938,1.4326075796338202,3.114152074577607,-0.11742263793600838,8.6738843741944045]
[2939,1.9195694613840513,2.4440288625985205,2.714227111321097,-7.1945364973886257]
[2940,1.6070021408295325,2.5294804544669667,0.30986510187655103,-12.39727529391439]
[2941,4.0625833751905738,2.3334820170195054,2.5650491252241254,-0.78183417599570637]
[2942,-1.7859923339744541,2.7847568598824983,-1.457916063847037,1.727319175148724]
[2943,2.0674602446653125,2.6137567344574788,2.8631798197002096,-6.1176982600264207]
[2944,0.11922082010063773,2.5828885301395426,3.0029780296548867,9.0397403502634006]
[2945,6.6097567495646432,2.6733454132446011,1.0591992921693596,-2.4438954026650941]
[2946,-0.72654891907384611,2.3065340575589719,2.1848344561585038,-10.426834662155075]
[{"$f":"A3014+1","v":2947},-0.91384070661067485,3.2883951056967735,-8.9461986713487152E-2,24.441463679461062]
[2948,2.4100482835222724E-2,2.9559481427222138,0.11994557344378265,0.65767991474116672]
[2949,1.7062998459931285,3.0484435192939721,-0.33787124156153281,11.600407572824643]
[2950,0.54658997972670886,2.5450254257211675,2.7711577838549779,-2.4521573713842937]
[2951,-1.2486257617706722,2.2759745527620665,0.15716586855991332,2.7534585408485328]
[2952,2.2746753537754842,3.1398641058694805,4.2060093519964745,-6.7155088401815668]
[2953,0.44539265583391313,2.906931885455851,2.3440128554030988,12.523595347873629]
[2954,-0.77486334717770733,3.04057131426848,-0.48404461374199448,9.3762937878172448]
[2955,-1.7356195328103861,2.3981791074476142,0.70408730828018717,8.7227462514738647]
[2956,2.5369425694711474,3.488225604645252,-0.44866938704295722,7.6439969376234984]
[2957,-3.3283263654377442,2.5552196874521065,1.0339044857681712,-3.3575584997030332]
[2958,0.91613137392637745,3.1563966512270585,1.0291687654118093,6.8645147184290813]
[2959,-0.71797258379722917,2.0754534322880347,0.65504410487366382,-14.229050145306323]
[2960,-1.2399737286972849,2.6558063284047839,0.65837515348348985,9.0960430469520599]
[2961,1.4904563079374791,2.0544482687000754,1.4176712218774681,-20.990928319743272]
[2962,0.68288211355683737,3.2937512377361271,-0.25986469895842856,7.3607469525631721]
[2963,-0.31455584816409732,2.1391230816459164,1.2631649789696624,-3.3265622632285168]
[2964,3.9625528632707474,2.8037082715824218,2.0598926886521283,5.0396922037831917]
[2965,-3.3729715943649365,1.5270098560681205,-0.67279833988183801,-11.87647560759955]
[2966,4.3580218063866214,3.2467030592352102,0.30697170959939002,14.684796211353916]
[2967,-3.8376527911063101,2.7396021684609679,-0.75528798569377598,-2.5043876982128643]
[2968,-3.8428477987031537,2.2907345377425021,1.1489722296013651,-5.0479045588116866]
[2969,2.6971800286741976,2.6433043609044464,1.4248634925481083,-1.8145311654415932]
[2970,3.058420769962348,2.7692785055327604,1.5966715392378408,2.0365744277297257]
[2971,-2.662196665696984,2.4546212849574056,0.49877452123434241,0.89951095358716771]
[2972,4.3380391487630643,3.6164439367774222,2.4447354349843691,8.8803191177969225]
[2973,2.2461636120324098,3.0886302687292364,3.3922844132443331,-2.9389863484554191E-2]
[2974,1.6491947424152058,2.2314093297297424,1.1208554663488512,-13.133215441526705]
[2975,-1.6037393874592829,2.4920358182371891,2.6333845295296587E-2,-13.854408176159119]
[2976,-0.33523589185497099,2.5691393201917174,1.0027576162048764,2.0732739130692646]
[2977,-2.2567275560203508,2.2615813787671226,0.34784513447698806,1.2187794211024436]
[2978,-1.1936619634459249,2.7858547665627076,1.0414919193041863,-1.6118789696006401]
[2979,0.49678850949453829,2.7267930324098102,-0.38593204338225906,1.3194267294443693]
[2980,2.9671420490037854,2.4222401804036315,2.7330447195643877,-14.018219284535565]
[2981,-0.13484755901544054,2.7326498159233519,1.169810229938623,15.627224999659735]
[2982,-2.0427196714765983,2.5330338066975888,3.0847488576029063,-7.1728124432199891]
[2983,-0.29059257434632491,2.4121916614016703,1.2133450494549607,-8.7331053504802725]
[2984,-1.3768871937163782,1.471607085175614,2.5527662405600098,-17.600384391927474]
[2985,-1.1172224025977635,1.9538482563131803,0.98772171988456903,-12.612845289008018]
[2986,-0.27154180906737357,2.0654530366478348,1.1760999108789121,-11.80905805513696]
[2987,1.9692042742190625,2.5163452284520993,1.0470226151369104,3.0933394646422614]
[2988,-1.8976109828663685,2.6363627839422756,1.0756608233023426,-4.4431854323508322]
[2989,-2.084810342554225,2.3405289995869221,0.40854665572724547,-1.2176275189623145]
[2990,-1.5320138299545416,2.8520490315284386,1.529241157213725,-0.4762937231820481]
[2991,0.18043815535564553,2.3254618385693262,0.71236302087747472,-8.9807310582663771]
[2992,1.4734508306201213,2.8511894600340359,1.3824969208054894,2.541505729386794]
[2993,-3.2247484583873325,2.3030725422579272,0.61276512690243334,-3.8093305287834225]
[2994,1.0495686441246614,2.0175420604536143,2.7807827665917308,-3.306774605429275]
[2995,1.1338013918104561,3.0932007701569688,2.4136855192329301,3.1564593793268361]
[2996,2.5182226868398709,2.5418813553440422,1.6846635998407333,2.2186784508222002]
[2997,1.1846096246674258,2.6663341719853668,1.1237388527740988,-5.4456131559162557]
[2998,-2.5522426544301613,2.4566589581859501,1.9989213036988844,-9.6585007496042952]
[2999,0.86104170255121371,2.5468959385201262,0.36230638920568214,-11.192150038400822]
[3000,-0.12073229091966803,3.2651878994601784,0.52936985979318629,0.5106028329371104]
[3001,-0.62744382231801388,2.1133287141220642,3.474795189194714,-13.403667564126785]
[3002,3.494560126802484,2.9411522432598871,2.4476986161446259,-5.5527120756018729]
[3003,1.1989393831634709,2.2651355775221695,2.615612074443681,-6.5845983784355973]
[3004,3.4785293315312464,2.350483749116755,1.0889697117959187,-9.5926371405914601]
[3005,2.7805685498232586,2.7125173564931622,1.0159231761787151,1.7705910403780973]
[3006,0.87162557590730882,2.9519910755174328,1.6908938819062216,7.9253881995360977]
[3007,3.4467417741977835,2.9159526452444844,0.76995871384928349,-12.80145423590109]
[3008,0.11346428149524411,3.1213131320371281,1.2259923404603992,7.6417672629320545]
[3009,-0.25047572541295066,2.1481508059814569,1.8935460631811276,-17.705062012097819]
[3010,1.1722511895949836,2.2807504287372842,2.9291407185420919,-14.192322719964105]
[{"$f":"A3078+1","v":3011},6.0524246319663773,3.0477861590977757,0.82039815465444499,-15.047845279328719]
[3012,-2.3791999075588799,2.8784205034020087,0.94424546244437968,3.550947551833842]
[3013,0.14270186640482596,2.1920325697795366,1.3387938900580649,-9.0193724152181503]
[3014,-0.78454922014101736,3.2933365055440373,-0.44962029983167118,9.0473877328217398]
[3015,0.18327867234030976,2.0034962237390173,1.0864098556440223,-10.327202441150741]
[3016,0.25108225929717121,2.6016451535508183,0.48802755513468976,3.1077271529180801]
[3017,-2.6938592614268781,2.2988161923109582,-8.4108130802337477E-2,-3.1711026112081462]
[3018,1.4931022060221377,2.9507675408461944,2.3842329611619348,-1.6657820250267146]
[3019,-0.28289971673759373,3.1181464619602997,1.9529813938249787,2.1648746185446321]
[3020,1.9666505403268664,2.6256685086103064,1.1268204041330545,0.55814776675269639]
[3021,-1.2574287297728972,3.166920313720833,4.8227544190468263E-2,16.874511259754957]
[3022,-0.79217953275218989,2.6804802885688437,2.8642697834061011,5.5142396103180555]
[3023,0.57827842956087105,2.0693452776228689,-1.2798357349599714,-17.301016209629225]
[3024,2.8133963610673036,2.1282932649144737,1.0150149812521478,-16.774639429998636]
[3025,-2.3667133464868231,2.0586252802454568,0.71887740988805204,-10.051159618321254]
[3026,-1.5672351941291236,2.191759290110872,-1.1685749193423365,-9.6267334216183844]
[3027,1.728307142572906,3.3111821460173392,1.367860218132984,10.813133050734574]
[3028,0.4756868300510626,3.262630280958871,0.99085611971471454,-9.4639641512326413]
[3029,0.75964512625414526,2.7728032891584884,0.19634081497389611,1.2176086296876139]
[3030,0.41933232258710329,2.2742103574441779,3.6590114136531082,-3.9055321963391365]
[3031,0.56029856490776275,2.0486356466819702,2.1730696378043413,-15.894721927458015]
[3032,-4.7833439502534763,1.7509129683171596,-0.21689061820262201,-12.336416277889562]
[3033,-1.2229084658538962,2.445040996437736,0.11208361622456531,1.8409094515260702]
[3034,-1.9841889723713784,1.8145839838445386,1.9838938304638891,-12.117499997636974]
[3035,0.30234707371033076,2.9283159373848542,0.89307718736134045,8.4061602436863012]
[3036,-1.4777760766213288,1.9416679980276845,1.960296570945685,-12.156166714220749]
[3037,2.7213277591432656,2.6643556777741892,0.57803344101292009,-6.414231547293447]
[3038,-2.0227976299769281,2.2435832388577599,0.53686734474008313,7.0811186915098006]
[3039,3.7155756129160422,2.2121305841577175,1.0885194312599342,-17.378333234955775]
[3040,-1.6208157386970339,3.1390362949157158,1.1994890100687634,20.241453864969227]
[3041,-4.9991282022123658,1.5888088516255725,0.45928299007573004,-8.4098725693884777]
[3042,0.76505446939291866,2.6062232056478538,1.5131243977116009,-1.9341329043770024]
[3043,0.74247217509997021,2.8603353890040841,1.8706367668864594,0.22406905014162737]
[3044,0.84371684308594275,2.3983624804432533,2.4377745478637443,-6.3305071659270382]
[3045,-2.371851886119094,1.5880043104736394,-0.82945514007501453,-14.600993377087656]
[3046,-3.136744657527911,1.6234888735895827,3.1489809345185469,-9.082862080147807]
[3047,-1.7024722210019738,2.2507760611388008,3.0434429532151128,-14.948312098072794]
[3048,1.6756488448727167,3.5148962062403455,-0.58765460895617894,22.817311502851833]
[3049,-6.6257271768454862E-2,2.7900024582190852,0.58874607254709332,-3.6952072160204232]
[3050,4.9377377532787179,3.2313677409062853,2.459966610456112,7.7933322900397819]
[3051,-0.3407180366611165,3.0855762014194346,1.3815903672117666,2.2954991885718656]
[3052,0.17460664802837153,2.5173407353752406,1.17038522834033,3.5894449161898749]
[3053,1.4311026208361055,2.7914261866588825,-0.52010573833950202,-1.8661083723228176]
[3054,1.2642122876519348,2.1774233926992399,2.719877691834518,-21.149292094094882]
[3055,3.9300987522543651,1.7705518815408814,2.5827289031534422,-16.583755822841976]
[3056,-2.1420423219339306,2.3255617600423704,2.6632938814781824,-14.272675549481315]
[3057,-0.37516759190111115,2.8186789205308402,0.67493195918366189,-0.93504261375344955]
[3058,-2.8387732243858399,2.3056898437844984,0.46391661576358811,4.420664007338031]
[3059,-0.80072708089552747,2.2769812271373562,0.13566738824177316,-13.77918120381284]
[3060,-0.25637356052030658,2.2468847678328374,-0.51609570376007685,-1.9654722172411669]
[3061,-0.91352307662667342,3.0213578434325448,0.14375385080567815,9.456757638270993]
[3062,-0.43611538682964279,2.2001843019194336,3.2724569464798154,2.6359333217150414]
[3063,4.4837378136319908,2.5897994537207678,3.2059165362523281,2.9218534394797158]
[3064,-1.8085475877823325,2.6830142389181186,-0.20103702271249624,-2.8763860626952051]
[3065,2.239004847630476,2.750972883901873,1.4454859907298534,2.0304343444956126]
[3066,-5.7810921863723035,1.6177788383853429,0.50764705556597223,-6.8069871004368672]
[3067,-0.81537767027610419,2.3604311073027184,2.3491886930542312,-10.315081624289618]
[3068,2.1532566945129008,2.3354203384497145,0.11455217221394043,-18.196176325836884]
[3069,0.96253566612074171,2.8411704788658931,1.1779548895000727,0.29741820705067035]
[3070,0.20584053491404122,2.714197395651222,1.4328101058209211,-9.0234253031628189]
[3071,1.3976598541987912,2.9937576923196705,1.3692340610389051,0.13152045024892844]
[3072,-0.73941164549511929,3.4555447294973392,-0.85169662687798375,19.467176861952034]
[3073,-4.1997797237193346,2.1026095445436028,-0.22273892041299126,-0.81024777395070213]
[3074,1.1397099024610162,2.1431550587860455,1.917683922917643,-2.7679625480039358]
[{"$f":"A3142+1","v":3075},4.5977093402895557,3.1468362158356644,0.32156493713559131,9.8799670184610875]
[3076,2.7509845177245391,2.332824416251531,1.9594786101321087,-4.9945704623208442]
[3077,0.39957527911809215,2.6193072362861578,-0.5119592759536935,10.483502010094528]
[3078,1.8800930214065616,2.4851632576215801,2.8202068128146358,-4.8892026058084213]
[3079,1.8702239211646698,2.1929950474121829,1.0325533292234783,2.3563737454384133]
[3080,-1.9840652516908768,1.8304905023225391,3.1719919722342667,-5.7623685386564993]
[3081,-3.8331898302897249,2.2259617113876571,5.9235886387239756E-2,-12.271692349281718]
[3082,2.5981567243914649,2.2858161105762078,2.1564098895617292,-5.3944269541212098]
[3083,-2.7716212184623843,2.5414584762937968,0.91911712392848921,-4.4618383991875188]
[3084,2.5817172848041126,2.5341930931062002,2.3774092538715204,-12.338557728747089]
[3085,-1.3322329934882182,2.4644859138292299,1.6408919798239237,-3.7747504746530356]
[3086,1.0998430916135093,2.0149683356934522,0.88145214953928641,-15.933793231716537]
[3087,0.50972492844119166,2.9749250696637528,1.8057549162819,14.072265515514161]
[3088,-0.22241639589706438,1.8884553608334431,-0.65353144791404749,-14.345816358088186]
[3089,-2.380465820991537,2.5797152789415176,0.75002859343791639,-1.501472157119415]
[3090,1.5471353501833831,2.0311296538506474,1.0708324406390475,-6.6827890222556228]
[3091,1.3971255489745042,3.2004722255961617,0.90978496052515612,12.024975714741675]
[3092,-1.942658721538467,2.2794216104513847,0.11320818604776695,1.6454536529395614]
[3093,-2.2825300652502469,2.1794234177608649,2.0976031641472392,-4.1458752750965591]
[3094,1.7634818203632363,2.6002563851876936,1.8258920850857325,-5.2217056400486754]
[3095,1.5601688954447539,2.3226255478202997,1.9906077590949174,-7.36510177211761]
[3096,-2.7782249997339141,3.2053963834442261,2.2369261710683754,11.109636260970735]
[3097,1.2741867967795455,2.5049428040644552,1.9949471315460809,-10.422487109175721]
[3098,-1.5834420205126969,1.1564651919561242,3.3609220278762852,-28.281722748965858]
[3099,-1.9703775082794845,2.1831286103542848,1.5344778646494264,-6.9048036829859285]
[3100,-1.6301488708456158,3.024172686293761,1.5044898512172813,14.049113153610477]
[3101,-2.3952036859287968,2.095253884206445,0.86510172323727108,-7.177214319013606]
[3102,0.73110810992598663,2.9125888868366232,1.397927337188299,4.8796011115247584]
[3103,0.87684771749335999,2.5785417900013159,1.8776836117263787,-5.236203629790225]
[3104,-3.1127210544163608,1.6102846234425301,2.4983180271655256,-14.434672290143954]
[3105,0.22510761814024272,2.1928011329319004,1.3946243566423684,-4.2349655192170346]
[3106,-0.31457510584223264,3.0134228112402148,1.869783210677763,5.5630528762057114]
[3107,1.5834389587767075,2.6656035896427688,3.1818903912795435,-2.3308632871845507]
[3108,-2.7375494766054063,1.7284863110089286,0.72221852032472356,-5.8617706498525575]
[3109,0.24112179876543177,2.0988717881424193,-6.2509790363518558E-2,-15.677479727749642]
[3110,-0.97621789607325615,2.8084749682174319,-0.39025919981558288,-4.9781105250100719]
[3111,-2.4580240467939887,1.9227967721019965,1.6151327255289067,-15.492291958233643]
[3112,0.35793688530477896,2.1527099219181407,0.24829498141044026,-10.02627454898248]
[3113,-2.3580992218007317,2.4052853233439251,1.3242976538946436,-2.2421324864010463]
[3114,-2.2391811174688288,2.5214939437348467,0.71805167820385618,7.0945714041145145]
[3115,-0.55131595424253754,1.1964595174565629,2.6430230568231106,-21.615224285789839]
[3116,-0.64273011958902837,2.6708845853016818,2.9148902310867175,4.4985167263844374]
[3117,3.4172174845599623,2.5367697740602568,1.379605449380177,-3.1271052793719312]
[3118,0.10631125004603885,3.073447533120699,0.50169590673897579,15.103817641844305]
[3119,-2.1306242543910208,2.3909401289209979,1.016575441512783,-14.448161723478904]
[3120,4.7438344744245295,2.8753036275121051,1.8970497602799181,-6.8889359528253813]
[3121,0.25852462861803688,2.4768141715465894,1.1013322414976645,10.611850034018882]
[3122,2.6402525099801184,2.5312703151077121,1.7830697782943825,-12.33446315146522]
[3123,2.2478442563730212,2.622857440176805,0.2682328108198957,0.41916138102773237]
[3124,-1.8829914425353833,2.3546012465126971,-1.689283173415812E-2,9.579391105977237]
[3125,1.3718100339477142,2.9861593011996947,1.4022264287139832,0.85290220278050688]
[3126,0.13502025618451741,3.3750167544399048,1.7324271390228723,16.001095201707706]
[3127,0.40624016983088113,2.4485285788296913,0.10815275162770788,-9.3453788871168317]
[3128,1.892412376887705,2.236164006459807,2.1313871833397968,-27.804929212162637]
[3129,-2.6761055686645796,2.1839538215931658,-0.29517440635823422,7.8042760476304114]
[3130,2.2393813811193177,2.8256488677899303,0.39980973367246486,2.9273182031302718]
[3131,-2.3018253812737717,1.652014034154587,-0.31646471086956862,-20.65364880512946]
[3132,1.6699200222932851,2.9423848081195954,0.90504341805681754,-5.5884669008194479]
[3133,-0.5355757972088977,2.0368244851072914,2.2493712028538888,-7.7985687870121509]
[3134,3.6462548289307675,3.2941242424044139,2.5232272761451657,3.1121332525270859]
[3135,0.73162824524726056,1.9200727263820481,2.4336902990288989,-24.145567791821431]
[3136,-3.9580199700079226,2.5536937749648252,0.54013677861587994,-1.1046455822350905]
[3137,-0.26345223217624825,2.8788353696167723,-0.17699749500529327,10.547031486725636]
[3138,0.62687332598433232,2.5094123911667947,0.20102196305333664,-8.0615884600291032]
[{"$f":"A3206+1","v":3139},-3.1971702671676465,2.0374942643474343,2.4480385552615034,-14.507800462937922]
[3140,1.6574193117430214,2.2632062271556435,4.0809605724561724,-8.0307696989183395]
[3141,7.7664308162906204E-2,2.1226967138944905,1.7314742611280978,2.5617058793619507]
[3142,-0.34782280543161032,2.4289241846040572,1.6563027943808442,-12.166703094564477]
[3143,2.7138280458075701,3.6086529621852419,0.99288065109075341,25.294225720397723]
[3144,0.52470035369311285,2.7728134237863431,2.9251563241770047,-4.6830218139693951]
[3145,0.53017187267104626,2.832116537378027,0.45630500177901112,9.9681382103120733]
[3146,1.2771534865567469,2.5288327884702033,2.793735484809412,-5.9593466522669809]
[3147,0.42736222103996913,2.254977287314198,-0.13657848451247956,4.6506291386032217]
[3148,-1.5006534104419191,2.2577977305806849,1.9759292697819075,-2.5896347550172916]
[3149,-1.8018589578238053,2.2940410648241993,2.7649241119811494,-8.9263222077651534]
[3150,5.9877296277607606,2.8024342981683059,3.0263221910335139,-5.9425862422011022]
[3151,0.16350117557787758,2.1046305039805526,1.5238900202365262,-8.2199127851229292]
[3152,1.4820966310814079,2.1692688995048717,1.4624932377282542,-19.300477432047028]
[3153,2.7534428530882442,2.7631233666047175,-1.3491533552643986E-2,3.9646357454875543]
[3154,2.0834941342098983,2.7053468701874452,1.6783516778947236,-2.6613657853481856]
[3155,-1.3257956512995586,2.4009377685753859,0.7568287758901685,12.074152767519159]
[3156,0.63025291524155114,1.9941248239575811,1.9024147166545757,-3.8146901061217995]
[3157,-1.3783960118958543,3.1523927357530304,-0.46424444170113466,9.0325706802489822]
[3158,0.4356666312171924,2.5618170299045211,1.3684286702809134,-0.5534153716061132]
[3159,1.1952215786229672,2.526146660995606,1.4360408644400107,3.8986615959201685]
[3160,-1.080535911257084E-2,2.718459420759876,0.26677230875955404,0.75037402633706662]
[3161,0.59471863201692665,2.4163412908574715,2.3442448323715994,-11.643331558536335]
[3162,-1.8659781366415247,2.2077264649499071,-1.700223868693453,-16.610398201457141]
[3163,1.4584011918918665,2.2325821763453058,-0.63930175847945114,-8.7450837069693073]
[3164,-0.58615627506037327,2.462498356734248,2.0190402573759489,-12.22120774562266]
[3165,0.9424511239285237,3.1067328083973562,0.38609798305554976,8.6744020645895361]
[3166,0.36950482021414022,2.4523874490551743,1.0204067444903411,7.4749390485545817]
[3167,0.61765362995859763,2.1017434809010815,2.2316282964509098,-12.08891723599265]
[3168,3.6683364950717032,3.0787476419632225,1.5390474852999319,-6.0934657635242324]
[3169,-2.5321965059506737,2.5233553864195222,0.78483526604406062,5.8805850402041209]
[3170,2.2065357513712773,2.1481424930486899,-0.22578461254612492,-9.8765776258376796]
[3171,-0.59383902650708364,2.2375906660840275,1.6255239139020816,-9.4557337091423577]
[3172,-1.6024588200507524,2.228276714574712,0.89786518177830299,-2.6317014101985254]
[3173,-3.7839744717873307,1.9883204238758059,-0.5293129182490206,-7.0004658435414591]
[3174,-2.9327039955145295,2.8127793412386275,1.2397004939177307,17.610266197314207]
[3175,-0.58997879694324784,2.3715645386128332,1.2528487575821041,-4.5563852828673062]
[3176,-0.33392954732571001,2.5692416138508611,0.28890345134765683,-4.8884896174546455]
[3177,-0.83818366527812049,2.9613343240178822,1.1565224577674273,17.77072355654964]
[3178,-0.49425422126436913,2.0734016292011099,3.5328644131172213,-16.623401828377645]
[3179,0.41816654203480547,3.0063595001544754,1.7326651574235015,3.2462964070724749]
[3180,2.6516613880766049,3.5478836765294699,1.8132984930476239,6.4323693761080456]
[3181,5.2902752543032457E-2,3.01054029484823,6.406613778589243E-2,18.479234071474711]
[3182,-1.6926880529704007,1.6013094019977545,3.380016487383136,-10.905779550764111]
[3183,-2.8455152901405962,2.4280465675956098,1.9983767519591069,-1.5542914860720323]
[3184,0.2613599232021433,2.5784694194353195,-0.18906030558431142,-1.9150491752050238]
[3185,3.3464250695205222,2.829238000016729,1.4824698981259705,-1.9998213200069337]
[3186,2.8732361705937239,2.6334949114286821,4.1650901287664457,8.9885732264999074E-2]
[3187,-1.3574828744339145,2.4204447147211119,1.4457573421591814,-9.5846277885871061]
[3188,-0.17025052150992206,2.4601302866507773,0.87582180500919005,1.4020123870215566]
[3189,1.4907291134585579,3.003208751710436,2.0416161237698836,6.0175803669731369]
[3190,1.3799846878063353,2.8823758208229888,0.11454338181547441,8.5858927898785229]
[3191,-5.2712998860002855,2.0098565056764759,-0.21449201739611956,-2.6036176372132664]
[3192,-1.3515296845237077,2.4172768382134189,1.1767498725784442,-9.3645988508903706]
[3193,-2.404834796437191,2.1471135003259336,0.65112598758146611,-2.2674048836189287]
[3194,2.0263397906951299,2.7204452550000031,2.2764216809927329,-2.0132483597269677]
[3195,3.510525452949262,2.4809766204685992,2.7776735581515091,-4.5119964817147888]
[3196,-0.92701133665134483,2.9066023790732047,1.2693005298517623,-5.9463724893405967]
[3197,3.6522821089938495,3.312605158273489,2.8173360990390726,-8.3113932563820327]
[3198,-3.6752555240587612,2.0037274329353698,1.3304561890857176,-9.9783083715506624]
[3199,2.215901864614497,1.8540225167340991,3.1958028558042155,-21.554376294841852]
[3200,0.1649279121068114,2.5187411388725844,1.3545972940061022,0.63063055580205463]
[3201,2.9451181655951366,2.4694873436672964,2.5106878981563825,7.0175344320963688]
[3202,-0.56408873716928765,2.88458221635435,2.851970679176191,-6.1322113662982165]
[{"$f":"A3270+1","v":3203},-1.3187381142157706,2.4699149164757315,1.011344625243741,-6.7931732362546269]
[3204,-1.2731468733414426,1.9337556028141256,2.7439405804176218,-15.687708524171246]
[3205,-1.1274843385677238,2.5563156375650053,1.4423899125998503,-2.7249467236126583]
[3206,-0.79913263146610602,1.8147208153665937,2.3306388053854179,-10.780734347891777]
[3207,8.5912618736731228E-2,2.8126258411445484,1.4873991068235626,2.6042678522394547]
[3208,1.2084356592656915,2.5564370885275025,2.4029793611008152,-6.6624835081990526]
[3209,-6.8929573758924478,2.3929330484732292,1.6634463939353785,7.284094693431161]
[3210,-2.0518110695145491,2.1084934065942722,1.8901618152642707,-17.549760674738529]
[3211,-0.19219246877383106,2.342346660438579,-1.1160338035201565,-16.634344601558489]
[3212,0.93590800516167083,2.4793838722103727,1.4654399184893188,-13.906292876186772]
[3213,-2.3604575400024213,1.8373830492278047,-1.5144055329970678,-13.446892169659488]
[3214,1.2414375556879573,2.3643284380599332,2.6727625469303238,-10.306864337348879]
[3215,-0.40857305508761738,3.2134508628119316,1.455448904364256,8.6642527304049839]
[3216,-1.573620974425459E-2,1.8281128497264838,1.1186013584502521,-18.302536259645187]
[3217,-1.1476523734247086,2.7720664027141013,1.4031553209060097,2.9269003060777039]
[3218,-1.2470113435387689,2.1029635442220656,0.21310760925005412,-5.5952374892230923]
[3219,1.7561710564933315,1.9617875548422643,3.2418818057068579,-22.138734750374468]
[3220,2.6979665586015367,2.1238257828522893,5.5419159298405241E-2,-18.541628371695605]
[3221,0.3866589979789391,2.0672338262783421,2.0042026098160157,-23.281615206714942]
[3222,0.13887769605667807,2.5609933887548029,2.0501157500084348,-0.69945754247144842]
[3223,2.0140650645378342,2.6625679228112737,0.33371299731627946,-15.9619166911211]
[3224,2.1343591402431468,2.5716002473324053,0.37735510187179877,-3.5681267720364853]
[3225,-3.2145656787190999,2.395336856856995,0.66626213352638131,1.1737357042093985]
[3226,1.7304423442005332,2.3180705812513591,2.0448397663385878,-11.535519333601755]
[3227,-3.2868076555664838,2.7162518474862072,0.72702036111920298,0.42102018139379105]
[3228,4.1687030581571936,3.5401132461710842,2.2230337075691939,7.4150147518179139]
[3229,2.2340774984633942,2.7122699855181875,0.93998387077176737,-4.5086856500111692]
[3230,-4.0646627512623619,2.1867177994513978,0.21936412624650647,-9.8330647794123696]
[3231,3.6675465366500846,2.7906843085703441,0.3437656107683682,-3.1819953200511133]
[3232,-2.9232457421333362,2.0334277041099509,-9.8049621225628547E-2,-10.885437176401178]
[3233,-2.22892630359223,2.8834139258645344,2.0194221882532521,10.225318669401702]
[3234,2.9168072105720069,2.5561444577853547,2.2761583178604323,4.9877701753990422]
[3235,-0.70953271270255003,2.3850425189949691,0.47498974402524163,-5.822400049137423]
[3236,-3.5965128345436352,2.2246266472706613,1.6212076572807375,-3.0884547953785164]
[3237,1.4289091167081556,3.3994870610933097,0.38265816529740815,8.1429350560263085]
[3238,3.5723813215540101,3.1085218718615266,0.736860557354449,3.015855143428634]
[3239,0.85525521095706136,2.8802513451419451,1.1784056914189316,-2.5392562715464799]
[3240,-1.9700327449530439,2.1654568374939034,-0.42416807447204841,-3.7794276620987275]
[3241,-0.28574939939860988,1.9844676609194931,4.1061607933542126,-16.645359944316013]
[3242,-1.0992393474583697,2.0793312039176324,0.69359543044644378,-3.7060141539354468]
[3243,1.8596091525081491,2.1084653648529494,2.1556463380775166,-11.349968429977752]
[3244,3.4579951791988961,2.6514117601335103,2.7329332444576471,4.0240339965023697]
[3245,-0.50028666507948572,2.5654954684761377,-0.31683296921227333,-8.2891884635225832]
[3246,-1.5807258130675155,2.4651802567986891,-0.49111430106954823,-2.6029962669698845]
[3247,0.48742052687769322,3.4007046527409814,3.3474707875636138,6.8165032332188193]
[3248,-2.9782195981743738,2.0814935332211677,-1.1990657288052819E-2,-22.177239417702495]
[3249,-2.4786889107967625,2.5238580878002552,2.127935917502171,-3.0475385245592603]
[3250,2.7675142538400581,3.1276110968350417,1.4375153594489396,4.5171844494528894]
[3251,2.7258306731475144,2.6703577766803144,0.32496238740266303,-8.561759798197361]
[3252,-4.9688408102870261,2.4530554246413061,-2.04306978203903,0.44202263272686348]
[3253,-3.2715350095765232,2.0904816640195518,2.7455836445593258,-19.91612819503813]
[3254,6.5870529447041706E-2,2.624957327606781,1.0012176426433761,-3.315954364517133]
[3255,-6.0078922654178815,1.9522442154491566,2.5620344402327802,-2.2733796935789115]
[3256,5.0542058667725707,3.2814932421492502,0.59756719721673246,9.2122665528979795]
[3257,0.41878733595511775,2.9814439757343889,2.0915629767820194,3.7086262856482546]
[3258,-4.3374263221952578,1.7407443704827905,1.7644417172456972,-6.8456770748771589]
[3259,-0.49186264258660334,1.9863959928835233,1.7841311359658309,-4.9468502032454449]
[3260,0.754250000205411,2.8946418200717021,0.30443739927971125,10.229055820049528]
[3261,3.0480188269797601,2.6860707182582928,2.7550908675091312,-6.1682960609380721]
[3262,5.5158042943072383,3.7879008477748011,0.66104940688954372,17.821474709616115]
[3263,1.7716524067432355,2.7965820253756628,1.5434307055262053,-3.2507172689565533]
[3264,0.12376508492371464,2.8854257151904825,3.178026310487692,3.5144537284872919]
[3265,1.4492466575851075,2.8638432986031108,0.90359935162940219,-1.1247952526258556]
[3266,1.7763163730145282,2.9379559483616351,1.3467149144039268,2.318875922052134]
[{"$f":"A3334+1","v":3267},3.0412637126234414,3.2638492910417138,-0.18230683705510131,2.6735560797765321]
[3268,3.1913249762029965,2.9130441804552429,2.8001972533192716,4.397144255514652]
[3269,3.4055026751928095,3.2948145675322427,2.1557544638647994,9.986649893547872E-2]
[3270,0.41309919530851658,2.2060560648933296,3.0339713633744934,-14.480782779557513]
[3271,-1.1766599227070518,2.5961735205423651,1.2243514599361718,-2.8084609963698384]
[3272,-0.9012779255699167,2.6788207047262822,2.5582257477967096,7.8659261050328197]
[3273,-0.97222265983004474,2.0885961828640345,0.36552740328759503,-10.069147019546492]
[3274,2.3948976163100384,2.1762287201940618,1.4948596354340817,-16.316012006620912]
[3275,0.51112670339894972,2.6667231227308483,1.6298095831701811,-6.5820132467037391]
[3276,7.9918636182531491E-2,2.3894257127306533,2.2969680993790988,-16.876789523345085]
[3277,-2.8310878169387339E-2,2.7441671073569518,3.1889733913049261,2.8403483668474938]
[3278,0.66410730431095866,2.2227424566245286,2.1480240734116114,-14.364417522874476]
[3279,1.7450178999797594,3.1863833809305522,1.9436846245495458,6.925263208259933]
[3280,0.14155371917749532,2.4437135537954902,2.2413416803444637,-3.0609596516110926]
[3281,-0.5189427792663821,0.82897389940538346,2.4909877226273833,-34.224586024625495]
[3282,2.0416600499497486,2.1758091922017635,4.8218806571755808,-4.0381997805703715]
[3283,-0.1261761775000223,2.6046923556475279,1.0678564196585567,10.058827968097019]
[3284,1.8018370148238942,2.5175714269848655,2.0552166370275522,-3.0207952384936259]
[3285,0.6889790372964989,2.1506500097189449,3.7645119632019277,-11.14892349482513]
[3286,2.3271449699765374,3.1778738438156378,3.0641261064233971,0.73464373321588994]
[3287,-1.9212031024521681,2.6600066915236118,0.48794155142605811,-7.0820719129071108]
[3288,-1.0911229221777925,1.9772324903895175,-0.7990781230850037,-21.036978731377705]
[3289,-2.5205575948563292,2.7580065249902037,-0.48763174083770755,-5.7921566331061598]
[3290,2.1661719143384204,2.9559990527377455,-2.5039065487461043E-2,-2.469862278447605]
[3291,-0.11536701505800909,2.7543140703842255,-0.74221251934792476,-6.0040603130386447]
[3292,0.2816749733954485,3.0436996223044348,0.78645472422130069,4.805032488548127]
[3293,1.1959236656257206,2.3537462358152728,2.2666555356736113,-2.6485378302254312]
[3294,5.2083415545336074,3.4601070233687086,1.5887207184976495,10.56380060587577]
[3295,2.5676406313812059,2.4251074956596397,0.31094628944965175,-1.8671980334457827]
[3296,-1.1214829934585877,2.6950961026744822,1.0072014393575641,-1.7298054657578432]
[3297,-2.5968048657262743,1.6856341396070971,-0.25392281497833835,-5.5363132953643053]
[3298,-0.75489006917120083,2.472340798562549,0.52026444619358103,-2.7889444496514257]
[3299,1.43699769132362,2.7396195074244085,2.506592306052033,2.5469472941684868]
[3300,3.2443140013248812,2.3010614171264234,3.9991762332541887,-1.5469850781362289]
[3301,-2.1414535045760061,2.9245363650175524,1.6413543073657286,1.3568895878074723]
[3302,-1.8451032356799821,2.511604931305655,1.1829192662055741,2.1455551437183034]
[3303,1.9052880463602087,2.1991601381131884,2.7394721920868155,-13.442058634481782]
[3304,-0.85228307753217292,2.0559711257148399,2.477934190047959,-15.489710790635641]
[3305,-1.9907700016599659,2.4974991936956599,0.79330916937893803,-7.7032438570188653]
[3306,-2.2009975833411271,2.2386834871845442,4.1241243803270855,-19.568484615927904]
[3307,-3.124575308133664,2.0454159572584372,2.0343234309619707E-2,-18.24577778612613]
[3308,-3.3936053757075944,1.9779042145481669,0.15619955917704265,-10.52454582950029]
[3309,-1.5696335780599417,1.230725588696485,2.1606066289289361,-32.09504011753252]
[3310,-4.1465569448089825,0.85457869069923142,1.1577876924585282,-16.647720189025975]
[3311,-0.60821803265752794,3.5914184179136304,0.14096063542453008,16.03299479533641]
[3312,0.90934020489476963,2.5069194420564047,-0.52750981051669577,4.2864859233609689]
[3313,0.87239507965439267,3.1088354428215155,-6.2826322125573375E-2,5.8842164906294716]
[3314,-2.0764407559457387,2.2999475936063694,0.40410256566889491,-9.3145301358395365]
[3315,-2.5620553553634475,1.9595088756220076,2.0285971526920612,-4.7100168925397501]
[3316,-1.443334526842647,2.3717803528125643,0.58910332501425522,0.37502481442181246]
[3317,3.4393186675859448,3.240382252284209,2.4869819287939792,8.0622372431767424]
[3318,-0.66001556001176842,3.1841615803783343,0.28542465995576527,11.912283400345613]
[3319,0.62834293753862192,2.4653155316644466,1.6939707495438014,-9.5882724746737757E-2]
[3320,-0.3566834203187581,2.6648466717905048,0.25233183890398969,-1.8406373363351736]
[3321,2.4775211224593172,3.0448118964381585,1.1002218293955219,0.65106799722369146]
[3322,-2.0454094713467139,2.4786430442465477,3.2202614210717395,2.6895609655516401]
[3323,-1.5909107663257471,3.1745919971532222,0.26061773315652026,6.4634170802644366]
[3324,-1.7126075708903719,1.5203693526790059,1.5978933695823585,-21.363091248426787]
[3325,-4.2177655393063063,1.865307674974491,-5.3555927465958941E-2,-2.4807190297636619]
[3326,2.3717546263673621,2.7788471445622283,1.3185459424159565,-0.50436839808060041]
[3327,3.8557403399524381,3.3893917798801696,1.4189789549982628,1.9919168088321793]
[3328,0.63261747795207512,2.0988981784955039,2.7469126515170013,-8.7437718981068411]
[3329,4.8142294626364563,2.7413975135071458,2.0215519592783537,-8.0909214100962839]
[3330,-1.1547906360687981,2.1186764416080575,-0.2117613395072504,-6.859077139867936]
[{"$f":"A3398+1","v":3331},2.6226358461279995,3.1985752325766237,1.507853932691223,9.40827199473528]
[3332,1.6033476430754097,2.4503513258030472,1.2775658717390139,-10.096760157070541]
[3333,-1.221855398097496,1.978619546528301,1.6033873229081417,-1.697160955174565]
[3334,-0.34916376160261808,2.2667327202019765,0.63966862543177405,-1.3586485493145495]
[3335,1.0793716306515058,2.4412485811438605,1.0851201960535073,-11.716167189859798]
[3336,-0.54186100620676347,2.6854019348406033,1.264849783727843,7.980904346853265]
[3337,0.82645367907023459,1.9785297817862331,1.5000166699862598,-9.7283385412092009]
[3338,1.3794724877499598,2.1354845377776357,4.3602817704196273E-2,-8.4108451508785755]
[3339,6.1464945967584077,2.7669127879188125,3.8470111658371571,-15.694711694331797]
[3340,2.4810708908502437,2.4448281433185186,2.4351446338396712,-5.6865587782184797]
[3341,1.208796076851989,2.8131009411612835,2.0611448456622297,6.4534934870736045]
[3342,0.82064802851298135,2.3396961446395728,1.0797711116619588,-11.843702267715692]
[3343,-2.0572944991037838,2.0928333364345915,0.67027506069803511,-2.7123266609971846]
[3344,1.6276138871496502,2.6435490635955032,2.7352201180278373,0.8189995144732527]
[3345,-4.3689828686447321,2.938663437693136,-1.0400811789488111,13.499228238871925]
[3346,2.9824916912344519,2.578427372558564,2.2608386844742081,-6.2019205307430969]
[3347,0.51868161946920222,2.5743376796971162,0.43311313760078252,-8.640587797242917]
[3348,-0.75617876930993788,2.6633421692518087,-0.17535672405770786,-5.5130107904818626]
[3349,-0.82148084424983481,2.6381573700559242,3.4477695361838543,-9.832405431798044]
[3350,0.98465274786278845,2.4379900855123617,-0.14928209724744468,-1.9741413829783561E-3]
[3351,-0.74284758824481256,2.5438560155978429,4.1437925909887632,-2.3295362580634187]
[3352,-6.8138210244590242E-2,2.5132006140264678,-0.18647176169255197,-2.1389142727552271]
[3353,-2.4757033563498614,2.0852506676685172,1.5382334255600918,-9.8641197843233392]
[3354,-0.61095372648177504,2.397991938945272,2.3598323476007175,-4.2189354206305731]
[3355,-1.9094047810571662,2.8535944012152483,6.9689673186078327E-2,15.005309871034285]
[3356,-2.1750595084036348,2.9992781512021893,-0.51672335366028488,17.954439033449443]
[3357,2.6663631685881066,2.9532574668258351,0.65331754340797299,-2.5889045539347308]
[3358,-0.83404429179552841,1.9433843523414573,1.7811643233517886,-14.174823372829529]
[3359,-2.3678116444477522,2.9964479791433876,1.0308668865798358,-2.9526547992407326]
[3360,-0.73733016905571624,2.6567122836389632,0.6519287926637598,-2.0657911343488018]
[3361,3.6173496863536005,2.5239399106681377,2.2586761921831107,6.2985483583870625]
[3362,-2.4516509171335734,2.3921785371842894,0.16650410236622371,-13.478274430491528]
[3363,-4.2530345394025515,2.0567003953280674,3.0946314284983449,-6.1065246311113128]
[3364,-0.72779217666317264,2.6257346188168196,2.5045358095657209,-5.5663530588315533]
[3365,8.5276449620267675E-2,2.2662895358691499,2.1269880547259854,-5.6283618181336292]
[3366,1.9409234336316983,2.4351365741239088,3.1321618454263476,-11.320173315143906]
[3367,-2.2630987093889421,2.0424074671303494,2.3991431620551764,-6.1079859279436999]
[3368,4.0240602839586028,3.0053031481613415,0.33878804170679788,0.67467724932859285]
[3369,1.6993835238095736,2.8943940189929718,-0.36222334528471967,-1.5621652153908294]
[3370,0.4592192368406704,2.1873826702501811,1.2695818497688021,-18.606116123342069]
[3371,-2.9061314567412944,2.2071096771831131,2.3366106780466911E-3,6.2997953087254235]
[3372,1.0013314032894429,2.4617461758796999,2.0417632866031137,-1.7004479803585468]
[3373,2.4643905131746804,2.517073910009183,2.1424523705103993,-13.15942771804459]
[3374,2.9640169380421284,2.8257460762407298,2.96012107413357,-3.0212122381324145]
[3375,-1.236915242184722,2.5730887371682996,1.7387564790000729,5.2977275807660718]
[3376,-2.958204843107207,2.5919641801036555,-0.54126146506058648,-3.5033949126440489]
[3377,-0.68947067222336778,2.6056669271080581,-2.130205870542623E-2,2.0365274363626509]
[3378,2.0740913930339744,3.834200021913011,0.64453104827670937,22.808524671130204]
[3379,-3.3776169521785238,2.2316458360691698,-0.26618351362251014,-8.2429446835447884]
[3380,-2.3928200750922257,3.1702608078441012,1.5414799378030823,19.032811848187539]
[3381,2.4721289157115178,2.3779472574252254,2.0506205421395793,-12.491241287804558]
[3382,8.0700268558908436E-3,2.1594503580109143,2.6278078373832683,-12.484079363780699]
[3383,-1.2922546181767505,1.9314534736208766,2.8593859005858162,-14.621232928789317]
[3384,-3.0874511218460903,2.9228613136717794,-1.8032278603293723,1.1919646013780505]
[3385,-2.6716698583242331,2.3792246770478109,0.2505954725490942,-10.247709367628284]
[3386,-1.4476251934854534,2.7176866565094864,0.68073646849466141,4.1500250167561994]
[3387,1.5177630225294889,2.2208679898363992,0.41387705539884234,1.9682457772568482]
[3388,-2.6150572391115894,2.2332306411627081,1.0506561308314981,-4.1882879682354659]
[3389,-3.3415352902765947,1.8828747169519247,0.42174713975265044,-12.597702544369554]
[3390,0.18796228634801299,1.8417546732168621,0.86153029010085402,-7.3374925859787474]
[3391,-1.3578970974894442,2.6328089914414763,1.2425149634554908,-4.8453087993816508]
[3392,0.72727273111336166,2.4920434784593439,-0.68305115352838053,10.696504287265693]
[3393,3.1766297014253215,2.0364094901650884,1.0333486875871489,-28.762827546911257]
[3394,0.33020292715095284,2.4512125223544596,1.0734158673235554,-6.2235103354230139]
[{"$f":"A3462+1","v":3395},-1.9296086870175388,2.0284888811775366,1.6479757566207534,-9.5078692867757191]
[3396,2.1506160120124767,3.0259896676718774,1.9858998373956203,6.399785889519471]
[3397,-2.4740645346714678,1.7538202243233489,9.0086971303680041E-3,-12.377789584261023]
[3398,-2.5600171296479428,2.3564929404807939,-0.77110513928158086,-5.835762967697331]
[3399,1.2418129904626378,2.5316988295039775,1.5327800991823184,-8.6994206241043148]
[3400,1.2187952710175514,2.891118075458663,3.3573320325925007,2.9539678686505444]
[3401,-1.1181694683598344,1.6042076047094973,3.592640670866929,-9.2627119101243487]
[3402,1.0510109359838384,2.4551169441699057,3.024276061218206,-7.3100480541754784]
[3403,4.4640698685091955,3.5267324652061625,4.2091674400897734,6.15258005453083]
[3404,0.7844778578787992,2.5712347652726244,1.6957559177026154,-15.616698915702669]
[3405,1.4055123467778377,2.4162025372608342,0.13230783368646115,1.8130929895476675]
[3406,-0.5090179523537236,2.8726778710835035,0.55818534465312686,-3.9023624317880086]
[3407,0.31860680537903208,2.7117490781139857,2.4767234270374314,-2.4216839411936983]
[3408,-1.1096600154312735,1.8926806398536902,0.71124110025902321,-9.7417301273110475]
[3409,3.5503867152701258,3.2934051870511958,1.353328498697925,8.0654659821776988]
[3410,3.2022199728132219,2.8142347819208324,1.0159835910119446,-0.95546511661218503]
[3411,3.8559731647074047,2.6606532679617199,1.7781579928524649,0.99110988918066267]
[3412,-1.7763887681980637,3.3690231493727296,-1.0033031129695296,11.689965994932805]
[3413,-4.1721087395663368,3.2273405411152383,1.2179669453928457,10.452019453968267]
[3414,5.3386366746480496,2.6108752009701033,1.5640846562929214,-3.1061720178101484]
[3415,0.6452965224910816,2.9008430124757481,0.86660424287710469,11.389586931206097]
[3416,2.3326119782361778,2.8126945585757603,3.0025238125034277,0.73477406446320659]
[3417,0.96275944681450187,3.016102470237183,0.81999887656377135,8.1954911141369298]
[3418,0.99911242815080459,3.3624544968701313,-0.50485541877456175,18.481964176850788]
[3419,0.5638249671288379,2.7320867985854171,1.7404069712543313,8.6702521324801616]
[3420,-2.9860238462220239,2.7097566978490928,1.676952798811985,-0.21197055747049687]
[3421,2.1780347957743502,2.2277612428124676,2.4929773070104351,1.0268837485577245]
[3422,0.40103282227331882,2.7486623761221223,-0.17658657672123668,3.7188762123923333]
[3423,2.6187921340444689,2.9632715491192658,0.67058497601862532,1.3048164981172152]
[3424,-3.4105640882683206,2.4495396481875416,0.7905726741505027,-0.7424525343760715]
[3425,-0.90022058864886989,1.9969179327812994,2.7521413876339733,-3.2372855609951521]
[3426,-0.37103938855572616,2.2924072043318406,2.8706434451541529,3.5163714840631939]
[3427,-2.7700083385910625,2.0560565974308269,2.2141571137664151,-7.8236426234411862]
[3428,0.25045818616037829,2.5591217388227037,2.0676612990474927,-3.2069190711677753]
[3429,3.8806295066437388,2.8140874450555948,-0.23146263013658253,0.41396318293223144]
[3430,0.41969734243859325,2.5452071267318535,2.4774886583471978,7.7469075391713513]
[3431,-1.9232468019849462,2.8360553710769798,-1.3418877861665215,7.2189590354037687]
[3432,-0.97806432153530554,2.4886212264689505,-4.3514487307819483E-2,1.4410679311500991]
[3433,-0.23443599590725692,2.0667923629618654,8.468440185868209E-2,-10.407557427967276]
[3434,-2.1762648222046246,3.1163279925570495,1.1087870665863968,4.3078738412462645]
[3435,0.22003956204329883,2.8782724228318792,0.92038694872795834,4.9080093467941666]
[3436,-4.3601988246907544,2.6601775651319111,0.62214240472971072,14.885416020743349]
[3437,0.26947666615344396,2.7395390071213974,0.83747300291066717,4.6425061459275128]
[3438,-0.29367213067622788,3.3470408246616556,1.1098356452570455,16.960899501894648]
[3439,-3.5365337472789031,1.7822719988202986,1.322736697020694,-15.623384268341049]
[3440,-2.9033165858359076,1.9821053275424221,1.5448001772638962,-18.252784370782461]
[3441,-0.33264217199330059,3.0145123510895977,0.30488483045929726,-0.30197890340343791]
[3442,-0.73628995532634667,2.8798076512849571,0.22132187791813318,5.8351815443116681]
[3443,1.6186369661448468,2.9840614428773011,0.75416251217227925,-3.1085490285771091]
[3444,1.4700317011503339,2.495177288046087,0.85500278230118387,2.5231749294744605]
[3445,-0.65518265968469491,2.8584071567858622,2.4757259188160292,-2.1775937659508933]
[3446,-0.11512565812881632,2.2166082194409675,0.6486625130449537,-7.5010329207356126]
[3447,-1.1826091863608699,2.1597081906087721,2.7493984609176843,-7.7413109418646133]
[3448,5.8602058872353426,4.2940932710457407,2.3227034595535034,27.25255115457534]
[3449,-4.5726550826115657,1.7465488406729159,1.2586389107934464,12.863252774237903]
[3450,1.5337256578624585,2.5525337536098305,4.3325503847810838,-19.743011974082183]
[3451,4.5682051843035684E-2,1.780701417193522,1.4533453817313782,-8.2580410591481055]
[3452,2.5771990327528069,2.4050793521376783,3.4830908924202899,-6.3619100087913854]
[3453,-0.34512286699326278,2.8029240502028507,1.1760063543211781,5.4998390552789349]
[3454,-0.26528034153798302,3.1887995373527547,-0.76787234226196355,11.315773493019474]
[3455,-1.5206063489160409,1.9676941426383978,-0.34862720889295162,-12.955212902858261]
[3456,0.6994525147374574,2.7332846755163707,-0.15764124965984783,0.5689133043639889]
[3457,-1.7521803240192557,3.2078145784283314,-1.737025448685336,7.2257722857629325]
[3458,0.7449960563481729,2.0956382058902245,2.1741300728615141,-13.428195306967535]
[{"$f":"A3526+1","v":3459},0.28117133482556445,1.8825926996392823,1.2289752087443118,-1.9433909680475039]
[3460,-1.1486953413571541,1.6955886402220681,0.64224539385561341,-14.426830065537526]
[3461,0.92558931872022199,2.2570483784974869,0.4917624665713668,-6.2567841337714256]
[3462,2.7476799820638562,3.1312339682048016,0.52069233840045026,5.6032593643491921]
[3463,7.2750840824443261E-2,1.7812504025184341,3.5259892169403777,-20.562559756696668]
[3464,0.50831128638553935,2.7764035385171129,-0.99401839728406793,2.6683684463195116]
[3465,0.61621029832617213,2.0766816520996234,1.4744834526104367,-13.155334145267437]
[3466,2.4716441405609415,2.3757347511747016,1.2558112047788963,-21.379514811113605]
[3467,-1.1279831587084506,2.9846231819044218,-0.84442379711517113,8.5156967521188953]
[3468,1.5944909281503301,3.237706560153768,-0.88343083427366187,23.359780277061216]
[3469,-2.7025085812008194,1.7991395550560561,-0.11973185526309749,-16.174668613557802]
[3470,1.1606205673025174,3.1815476111561205,-5.7521922950091842E-2,17.010399290087857]
[3471,-2.235264811426966,2.4867314503110989,-1.3687520381982345,0.91887371292470732]
[3472,-5.7048485718698929,1.6564502291413452,2.6656961436883089,-23.003969567203722]
[3473,0.61281488259187755,3.2408381231521979,1.1606908938658331,7.5276496624111626]
[3474,1.0312516348104122,2.2152133214795731,2.7006286756332782,-10.414524514965652]
[3475,2.4004170679314418,3.0491211572847399,0.49419430127466457,5.614319694215073]
[3476,-2.2268433475779452,2.7129803419425476,1.3399400244755397,2.004250943345752]
[3477,-3.8624811364808105,2.4967707147089198,-0.72136207188081913,1.1986945864725986]
[3478,-0.58777716541052527,1.6888610418292775,1.2786871083743367,-8.6658972277743125]
[3479,-0.92194044142340426,2.1951440113582179,1.3017332723368809,-8.9707938992299088]
[3480,5.2312553715415016,3.2106483304613471,-0.18066616106800959,5.2981962176414932]
[3481,3.5860843029780849,3.8008138910205496,0.84195111155914371,17.452543390317423]
[3482,-2.7339172823052524,2.5495387215896259,-0.17093561398427193,3.6443628474877836]
[3483,-0.4877236484918625,2.915952713387886,1.4231991521771532,0.92074380288787205]
[3484,1.6762982661015773,2.5559577970405467,2.0628751366894096,-3.7154289332503243]
[3485,0.59492778556995163,2.4885077701701559,-0.16106266290929749,-12.962795339203197]
[3486,0.57206127054107769,2.9237926763611686,0.58794732544268324,9.4961233858483425]
[3487,2.3780960082421601,1.8390853283545856,1.8729637066173546,-9.7269303550755222]
[3488,-1.9349129683051638,2.6731687850125678,1.4170261175023535,-1.6986238343469]
[3489,-2.7523839562787096,2.2728687804789796,-0.35376618013136185,-11.116914119034259]
[3490,3.1598098754860753,2.7368237690739883,1.783464061559688,0.12646961416731983]
[3491,0.50221373041142092,2.403615098965362,0.75934790788894069,-3.1988277209096592]
[3492,-4.0165111080761795,1.3279784450516787,2.1788223671617746,-19.272973257847546]
[3493,-2.4590863026218788,2.6171674669795046,-0.46271938320339778,2.3073942349066088]
[3494,-0.3352372367910903,2.5933514828993083,0.28268338794204373,-3.9942995018529421]
[3495,-0.69658999297867974,2.0705046936976901,-0.46312653966732542,-13.904631367820967]
[3496,-0.84554341718641157,2.018833646550541,0.31286665874592323,3.9926259678380664]
[3497,-0.96518527505371454,2.6437574046794583,1.2491311934956291,-9.3743568173752134]
[3498,1.3314523802518323,2.8699096433537012,0.74147302858697273,4.6199911166656111]
[3499,-0.25632581668007343,1.6516927090389495,0.72650746094553442,-21.570398813006438]
[3500,1.0286502523621015,2.4572719019177471,2.6709190777335814,1.0268058709749943]
[3501,1.2018655688089872,2.1307321732734135,0.94365550969639278,-21.378320630547439]
[3502,2.0480122988958045,3.1323156384182269,3.1083954614409413,1.021052668120118]
[3503,-0.89754085532496353,2.8741063032062844,0.70396184815726215,-1.6531308832922744]
[3504,-0.6823939703230919,2.4667350643050439,-0.75476972204105297,-4.7600039970281447]
[3505,6.0776591693532396,2.2736323173005299,4.8934239837390514,-19.404029334301089]
[3506,5.2978311748127664,2.8418987025543068,1.4903430444602384,-4.0630461407383329]
[3507,1.4143272915147793,2.2929904360999105,0.48034155127340461,-9.9513724582906189]
[3508,1.6151193928699181,1.7382952641045337,1.493205179564042,-12.470915948798403]
[3509,-3.1763506473961467,2.9579458851700529,0.932946918083008,19.523004185481835]
[3510,3.3901709949440395,2.8317210106017439,3.2626120958630369,-4.6807631791686379]
[3511,-1.6497021731573032,2.1410065386304504,2.664268115387987,-15.398374479728654]
[3512,-1.0140767471517094,2.3501954345345446,-0.91781353949800426,-6.7251288078220099]
[3513,-7.5322052027007862,2.3242817473175017,0.1557077991677227,-1.6064522121109217]
[3514,-1.3282130925002431,3.2546372686635268,1.5782382307003573E-3,15.238560535762193]
[3515,-4.0483356443156708,3.4035562594177105,-1.5537954481919201,17.898317775747351]
[3516,2.3806806030452883,3.4685171375956148,2.6489176578213645,17.223672770629332]
[3517,0.1788325303363637,2.2344913664309454,3.5879013559347923,-22.641004871977756]
[3518,4.1145747718673373,2.8534180707656223,3.0079176512997301,3.2848201895207194]
[3519,-2.2207519283942094,2.7975281861350085,-0.13483983202263383,5.2637419141541955]
[3520,-3.4423433391575471,2.3975455169342537,1.3507848081435747,1.7981561996726554]
[3521,-1.5634228328159714,1.8957359378494627,2.5900451708712064,-13.110953061438321]
[3522,0.67833699866636699,2.2048788916293187,-0.2920035653635864,-7.9583993265624837]
[{"$f":"A3590+1","v":3523},-0.37546638708622609,1.6723766134596807,2.7921042017702802,-24.391299331520049]
[3524,3.3914991979344418,3.4476864630213635,0.72988212671673003,7.9643961708225639]
[3525,2.2126388562018509,2.6497595876848514,1.7891341916526966,-1.7179863626843304]
[3526,4.2818939390081565E-2,3.2093534561025505,1.3773714999223698,-3.5979714694426366]
[3527,-1.8428406753790871,2.1761749740293528,0.60388167102266921,-9.2929971508364684]
[3528,1.2889482704108994,2.8269543391485561,0.1101510176648679,12.312901547745966]
[3529,-0.91574611115492066,2.0753531106314043,1.1158953945083547,-3.1714556508305995]
[3530,-1.7097579888552694,3.0077771339893018,1.5557571905946916,0.94684109566523444]
[3531,-2.8712818510607012,2.3773913822695323,-0.15106840965442681,-1.5875184291386333]
[3532,-0.79571558085389626,2.1908322019701214,1.4003908016012869,-6.359602197571423]
[3533,-0.86369523644772006,1.7817927188003164,1.9039817466006141,-17.310297442533763]
[3534,-4.7690191842404799,1.8474492364152297,0.9099578897661299,-20.971110592873782]
[3535,-0.50238313436241966,3.2403300229301748,-0.54031711285910733,5.7851319125227363]
[3536,-1.0891522619894558,2.2347681525884129,0.62037275499355859,-11.870811520810612]
[3537,1.6323280416871633,1.7965727330897683,1.7054422033100098,-12.808553525646268]
[3538,-0.34308488205335858,2.9286784673384969,2.8731388154337387,5.2835426716789389]
[3539,-2.6436355469446129,2.7622532806933298,-2.2481909808512817,7.2627394464068686]
[3540,1.4740293349211948,2.0690388044287098,2.2109651743599379,-6.0829233894212216]
[3541,-1.6183544672545995,2.3720802194353943,-0.69899480420772786,9.3982988085443555]
[3542,-0.50397105197030134,2.174561458441135,1.4380071141084527,-18.181823170269439]
[3543,-0.11402631644615056,2.4404803893564502,2.3979488333270629,-7.0457813391536259]
[3544,-3.2210867952284934,2.3519589446512823,1.3545952390485714,-9.0695114800971606]
[3545,-1.5358824024022035,2.9814203859879704,2.0635015666947005,12.847583845433284]
[3546,-0.63829332621707535,2.266367547229605,0.27209514031977922,-9.3043253622575097]
[3547,4.3770118588070508,2.2599653522422853,3.164767618562554,-18.587440735278776]
[3548,0.46033938451867468,3.0716266156958603,0.92327452857676129,5.3421821343679721]
[3549,8.4007672330948205E-2,2.0282771644286806,2.2493093081077635,-16.429362155675616]
[3550,-0.6549672240094877,2.6452478691934109,0.90578559278975845,2.7794127999191898]
[3551,0.40163853578964487,2.4947082610878386,1.8677510198988734,-5.3070656863809553]
[3552,1.4948143610964129,2.2322918951966848,2.103930474972814,-12.782183905469397]
[3553,-1.2033044336901495,3.057929229759786,-1.9123387064487245,19.772018742215327]
[3554,4.9550755224115655,2.102233810019269,2.1838014028215635,-18.471722124012164]
[3555,-0.80520888421159043,3.4177357683230127,0.78981872703961509,7.5644444906205344]
[3556,-0.33940039902660551,3.1654891830098602,0.67437207138862354,12.611849890708672]
[3557,-1.0729120893270372,3.0566033873917604,0.74243637781746363,12.904665629374453]
[3558,2.6937879896265761E-2,3.0839924842648858,3.0337838208697381,14.427731700583156]
[3559,0.29939043644905894,2.5581073991481782,1.2897833661610141,-1.374294014271584]
[3560,0.25711460587340673,2.3829074830507517,0.84819685380354015,-8.1503372914055543]
[3561,-3.3316553184768234E-2,3.152945053420118,1.7798334752139717,10.036198196949767]
[3562,0.20914058640893554,2.5422417757740341,-0.89209008760718467,2.0370939494967177]
[3563,0.67533677595148189,2.1169072548526633,2.4308540605143492,-20.406605629978966]
[3564,2.4164149405092061,2.6544488796563406,1.8681535792008603,-13.839286456415037]
[3565,-0.85066539097587479,2.4064221949675164,1.9478754066205801,1.7756028777357078]
[3566,0.81343958407897154,2.5045857648235943,0.45453581706464152,-3.8119928503458764]
[3567,-4.0250883413404859,2.5752516494213471,1.8282576451469543,3.764562514305037]
[3568,5.4548315717434743,2.4128273153916067,2.2572371209640067,-17.090981145133934]
[3569,-0.5745654601680471,3.1122335753817048,-0.22765307433165427,9.8412902714325661]
[3570,-0.84380395886017578,3.0678441873261528,0.84989998517432919,12.890920943310157]
[3571,5.4965078366268916,2.920573391777805,3.0551445389981509,-7.1421957651702339]
[3572,-0.26443082013481811,2.8119653229466901,-0.91870705361628069,-1.6392592436925129]
[3573,3.9694679537327722,3.16365778449138,-0.60725148026044007,10.783065979967105]
[3574,0.33372243772641502,1.5060237782264054,9.568426447238676E-2,-28.31691698148656]
[3575,-4.7983598991349137,2.8647934295291346,-2.2384939831796089,6.0008407087752431]
[3576,1.2487619918584314,2.5684216620579323,0.27078739271513097,-1.9860405479177985]
[3577,1.7332014460717871,3.5777189001238874,-1.3494230306616481,22.35706641338318]
[3578,-1.6958938625060722,3.0223224233478754,1.9359271033029151,17.064376523589846]
[3579,-4.6018210625636424,1.6484638549718,-2.2023470612880223,-5.5303014904717323]
[3580,1.9335356247764557,3.09897379896237,1.2719767155997486,5.8316495831858735]
[3581,-1.6885747529276347,1.9957537802424841,0.31011952924476827,-16.63566845514308]
[3582,0.49783019926365785,2.5896940602417091,0.55722681964861664,-0.76013398578501112]
[3583,-1.4388571148722793,2.5590964569747983,2.0130429475279161,-0.54494695484410949]
[3584,1.6936972878388341,3.1677308261455801,1.8517066948799732,-6.9051402387449734]
[3585,-0.12384161601200787,3.1909459362006873,0.48072444792481406,13.816783701993312]
[3586,-5.2175369147065327,2.4763295831966925,-0.49853010876455173,3.5171848335212288]
[{"$f":"A3654+1","v":3587},4.436738332700001,2.9435556186285172,2.2107356442317907,-4.5871404706607297]
[3588,-2.2350501791246709,1.9664594919425613,0.21540983401774516,-3.8122914172542832]
[3589,2.8378071718512952,2.3640824631386028,1.9519746142892287,-18.985518326644666]
[3590,1.0394387497195456,2.3945666240000185,2.7643197799648824,-15.411226154981479]
[3591,1.051834934735846,1.8798926258083899,1.3882228657104196,-18.570539137402886]
[3592,1.142160623801832,2.2091039488729263,1.0402097825523726,-6.6469897637402706]
[3593,-5.2150779378007854,2.5317320916557629,1.3795115041025408,-4.1957983242026682]
[3594,-1.1816030627882848,1.9833399265652729,1.5627764926018226,-2.622483884336043]
[3595,-7.0571744583836568E-3,2.6403777591157906,1.559327045962124,-5.2960932082859244]
[3596,1.4251574125696231,3.0592032680539734,0.15415844794141886,11.956028515414332]
[3597,-2.3414822763902405,2.0326382549728073,0.1021469193496225,-8.5422387392825634]
[3598,-1.485460964246021,1.6948382909141559,2.6377553824237223,-27.217443045493727]
[3599,6.5886184261674972,3.1398975794687782,1.1018599263318669,-11.595222434700938]
[3600,3.5991000395770212,2.6558665746760126,1.6376335302527287,-7.3371704941471663]
[3601,-0.90724206027635812,2.4572785488413267,1.9392417966039017,9.753095557148896]
[3602,1.2746922368145042,2.8298377541732309,-0.97527842819975508,11.955579467173106]
[3603,1.3869837606389481,3.1762719779469819,-1.2287561026426026,-7.3469593655742305]
[3604,-2.6038461245224136,2.6288036003479851,-0.27521847287056489,-5.0470604826989369]
[3605,-1.5716675274061609,2.0385060722220159,1.6523972014192052,-8.526146812372934]
[3606,-1.2911070034850605,2.3321665325445937,0.63321569057479909,-7.7923028752564587]
[3607,-1.5197169427775716,2.6190229958608287,-1.5723774338695407,9.6349480087388457]
[3608,-0.76802922502926629,2.1169258505815023,4.2598609971763572,-22.037019087933498]
[3609,3.4465217489501749,2.755728761257024,3.1071128893885911,3.1462410533831631]
[3610,3.054542572397966,2.3705959050362746,8.9616201278044372E-3,-10.312070190072079]
[3611,0.82006559258826606,2.4000367465733587,0.90381220831521836,-9.0308275444999282]
[3612,-0.58785558669181504,3.1013848846410346,0.83015116882743323,2.3150004012652254]
[3613,2.3253096347938129,3.2495250945642056,0.8512640820792291,-0.95969319193940583]
[3614,1.8041458063832956,2.7246730462173616,1.2538752680692784,-6.4639406499346652]
[3615,-0.54447837151094169,2.5800176958267076,0.84687687508218579,6.868578662127824]
[3616,-0.2999741105356723,1.8832611603460716,0.53783619726799303,-15.190705010959469]
[3617,-1.2750494850485237,2.7620403920120276,0.92901186296441551,4.9711819184047972]
[3618,-2.203935974897401,1.7828302340540869,2.2009043169761551,-9.3717455106226595]
[3619,1.0587778008233237,3.102870928277381,-6.2585331146219225E-2,0.17684406368887862]
[3620,1.1128870641702622,2.4718278328456336,2.0212186657912437,-1.877845684332061]
[3621,-1.0681124177848464,1.8626887426480803,1.1866091133987151,-21.92320194493394]
[3622,-2.2234721843543594,2.8744762584321233,0.33260775816912957,17.683491828668888]
[3623,-2.6692747874779661,2.2797296209732227,2.514040206130753,-6.2602588181297705]
[3624,-0.68960251109609361,2.430253675279523,1.9080994646049396,4.994457356661691]
[3625,2.8062014248434197,3.1836618452593139,-0.11870460847871289,-0.19288972201286514]
[3626,-2.3793782349483039,2.5665921818777129,0.38267206889646976,10.325950494897278]
[3627,-1.7681134696347098,1.9753185390571955,0.3936786431589816,-8.0768788677148518]
[3628,0.94373775944134053,2.195351482916525,2.3803351806597717,-5.0335103552908755]
[3629,-2.2237458623962656,2.9840876150651745,-1.7267702818264912,12.243837970414935]
[3630,3.0036903559507553,2.9200069678804437,2.7084287130722546,-6.5182418167525942]
[3631,0.58719296560545586,2.3805206359708753,-0.36392685978951267,-3.7247022806406931]
[3632,-1.875104790349134,2.6194929954553596,-1.3059791892728021,13.884015646964645]
[3633,3.2516852838818702,3.4995648391694827,0.95531666557797279,9.1530717468726639]
[3634,-1.8463225335315603,2.2567227939903707,0.36336269306922997,-9.8283041900033918]
[3635,-0.56036954071463774,2.426116329104127,-0.24981074696316741,-15.018812160458669]
[3636,3.3071774441954331,2.2055792017110765,2.5817503771889174,-11.094569082582806]
[3637,-0.17493606434136755,2.2091816855134376,1.5776287370700719,-6.1920834423218487]
[3638,-3.7516154100084152E-2,3.4260656332886912,1.4717286108651408,14.595305238802979]
[3639,3.3642160468002462,2.7603998755840058,2.1251186613387274,-12.661594329505439]
[3640,-0.92831680428337304,2.8162676602522292,1.6918448021173047,-0.30191431164389027]
[3641,-3.2006257348666924,2.5459009875859699,0.31444834854275661,5.0381441772547824]
[3642,-3.4270638069341008,2.8619566059641186,-0.12271744354478509,13.844306328484418]
[3643,1.0526662127373883,2.805366523737014,0.50346293290463739,7.6966248157194439]
[3644,-2.1001791641040857,2.5345585241271489,0.99667579472833134,-1.0971550782521624]
[3645,-0.12682131199433749,2.7402385449911622,1.4687193778220764,10.535317913161904]
[3646,2.2557039696102699,2.6991801298833189,2.2000512159451189,1.6207885292837605]
[3647,-4.2969912949826039,1.4852094280589343,3.6887491822935941,-10.496713704281868]
[3648,1.9274355753070196,3.0581875572178516,-6.0860116288778077E-2,9.425772949636757]
[3649,-2.385381928141403,1.7997182943738217,0.56433153803037972,-25.034742121984944]
[3650,2.8296930532669147,3.0422607526080672,-7.3283224044601525E-2,8.0408163517426274]
[{"$f":"A3718+1","v":3651},-1.4100985383582638,2.329163568279236,0.91289306031770279,-15.326423825140468]
[3652,0.68119831555292643,1.9454357298945328,0.41637691427966361,-14.752233869363911]
[3653,0.13292683728948512,2.2526847531251506,2.2147875841022389,2.017669723649115]
[3654,-5.7554551365930839,1.7417019053982195,-0.82095583523794025,-18.517609094276668]
[3655,-4.9604682238700715,1.1451963161606411,0.58038121301746026,-20.394497234396813]
[3656,-0.56077786165232368,2.6986736853077398,1.7200066074121914,-1.7628139449640825]
[3657,2.5641284607713719,3.2269950123178148,1.2256184868594784,14.647715057737155]
[3658,0.85783344936795702,2.3475032405994041,2.1670130738154318,-3.8273580303250525]
[3659,3.1974936585224727,2.0739451627176324,2.4488084356276389,-2.309455091102302]
[3660,0.47780193272191562,2.8695677745448829,0.49359405095567888,-3.5316069347429138]
[3661,2.5134518980882583,3.3042264754598891,2.3992998750923773,8.8536406722010543]
[3662,2.253574713889559,2.3034457236484278,2.957493210460536,-18.091285897651648]
[3663,-3.508021763634277,2.0246777832559424,0.7117072537369582,-2.2492932952603684]
[3664,-1.3877878830178465,2.5733850488263124,0.71120690978017986,-6.3781879865399409]
[3665,-3.2442216020254326,2.101606056110064,-1.5691210721072135,-7.2336879445046431]
[3666,1.8189745563294903,3.1809614076168602,0.95276369269542738,-10.402365191702492]
[3667,0.53827873797883241,2.2249887644924149,1.3644954188858454,-21.036077899061894]
[3668,2.4223545014076868,2.0103679945210375,2.0314298298892917,-13.08826581637488]
[3669,1.4683393317306475,2.1375603840644049,1.6748130573274098,-10.728710947620749]
[3670,3.6901111661598049,2.801909894667677,1.9703840181109982,-1.9060781728479803E-2]
[3671,1.1454388877449295,2.8158677806466601,4.0025160109363576,-3.3475517899860714]
[3672,0.52585871076045276,2.9515276003828648,-0.72769213594799131,11.2337354671958]
[3673,3.5424328955859559,2.4348539291969522,2.5931966384054221,-15.421987161626955]
[3674,-0.45358225234748412,2.3067924052431925,0.96634171786394829,2.6573119116027901]
[3675,-0.45793960957162749,2.4955901914361229,0.21510145119890633,-17.768796327506799]
[3676,0.39752384601605711,2.878566406025354,0.95406020554102144,4.479620166257682]
[3677,2.6116128379565291,2.870555374225241,1.8198885609270108,14.981263794840899]
[3678,-2.9741502418956754E-2,1.8139209360940147,2.6272442409226602,-15.386746848936916]
[3679,-1.6943600379714741,2.9740356543659923,0.81064839938876254,8.420330715628694]
[3680,-1.2553585429294665,2.2271105107672122,1.7240415903882804,-8.7777115446867722]
[3681,1.6016291856024716,2.9092905500285928,0.76466411967050918,-0.4586444085505752]
[3682,0.97798676225624581,2.0319721228411205,3.5372348060921714,-21.630466628797322]
[3683,-2.5468987616149845,2.4051109017643872,0.36694523356007391,-1.9448941393396897]
[3684,-0.52167203669062479,1.8242009343362322,1.6192333795095117,-11.217446333680677]
[3685,0.32275164840180254,2.0875838195090708,2.9336369391884594,-4.1712802959741158]
[3686,0.32790890478769374,1.796683993627546,-0.3638708121305867,-9.2144911779534269]
[3687,-0.75197259310451547,2.2551812566925058,1.1564279509108648,1.9087098704115459]
[3688,1.3755271314395203,2.6817096122710002,-0.44937085332855276,0.24111606120557516]
[3689,-0.80814768088806399,2.5525233852352356,2.3308840069629193,-12.9185427704906]
[3690,4.708198777639292,2.5718142596170162,4.716758880411831,-20.165218296299695]
[3691,-4.5512861510610891,2.3179973631321782,0.24573541177848635,-2.5711237366667219]
[3692,3.6955277955407508,2.7320816365650513,2.1038699186582788,1.2747817280501974]
[3693,-0.19415537295969626,2.7603492219334074,0.71829807524794309,7.4742113621646915]
[3694,-2.9499808270469177,2.4280115663241504,-0.90337267784211228,4.4289791225952673]
[3695,-0.14507606156817823,2.4224056177606497,0.77876105355735659,-9.9733350127923401]
[3696,2.9270258865670944,2.6500315877422027,2.0619966319823844,-5.8194427162929374]
[3697,1.7509732627293613,2.8406754502715845,0.81189638720370549,-4.5556531593645708]
[3698,2.3236852137418205,2.9740835960314103,1.9775052758472582,-6.995206616691009]
[3699,0.97835574863342534,2.8000410911913827,2.9853022151062651,-12.816460828973533]
[3700,-1.2184616199464495,1.9861458399505876,1.4880127872765732,-8.0883020623638266]
[3701,1.4419119173561155,2.2069006590877556,2.2248757347955679,-12.287048602042722]
[3702,-4.0602002930732777,2.3064101795280934,2.4984145868403207,2.7675088728238593]
[3703,-1.1837379768414009,2.4920215576793558,1.8082935812825378,-5.9147468240853636]
[3704,-7.060867960159585E-2,3.1235140381945228,2.9715976937921074,5.9924927180033638]
[3705,1.9195114195675045,2.6461628914492477,0.98359739435990712,0.14347168491641193]
[3706,1.4646201039111812,2.2272606598918143,-3.4771018055516301E-2,-15.087893454706812]
[3707,-0.13568812123963486,1.7931450855878168,2.3753071369294885,-17.160713832868645]
[3708,-0.91105316306289363,2.2381829832303066,0.12747704574759777,-1.9039285331401206]
[3709,-4.6103553904910335,1.8713992702013882,3.0686475304694154,-6.6201808601175323]
[3710,4.2822463586292478E-2,2.3523908006802685,0.15112315884405558,2.7048703993891174]
[3711,2.3436394957292852,2.8830200408312674,3.3298138824270205,-3.608454340447917]
[3712,1.7321775213363682,2.6529899676556763,-0.45151250761198902,-6.5646888424581533]
[3713,-3.3224254676375615,1.8020854042666343,1.1332863211552839,-9.1977618679918578]
[3714,0.34829397704851622,2.5914363876498299,0.28970609138485603,-8.9037895997973742]
[{"$f":"A3782+1","v":3715},1.4144653797762909,2.8206714538138913,1.6061298528757255,12.157389429505795]
[3716,3.9710563473985521,3.025418666308707,-7.5795753570430557E-2,5.3473615657810072]
[3717,-2.6659770431173651,2.0474670184985122,1.9264083150460922,-14.829534867465252]
[3718,-2.2414999638943294,1.6867332705320226,0.92923608093800558,-15.801137308157042]
[3719,1.28070496615872,3.2713099037722881,5.3352309080618054E-2,3.3016898032738022]
[3720,4.1851356056414012E-2,2.3710812999726723,1.7360825585676769,-15.248354726271035]
[3721,-1.6509881920965086,2.0085208760552771,2.386186441784047,-12.295436237805811]
[3722,-7.3940167347268645E-2,2.4500697736513821,-0.38301684567054872,-6.1410092691955018]
[3723,1.0323381040545105,3.511996449725344,0.34249510224846413,-1.4466963020928261]
[3724,1.6767002449961776,2.4969158802533893,2.4317507375369161,-12.05046938588217]
[3725,1.2344469497080912,2.0952428602309023,2.3322596458783962,-9.909132039883545]
[3726,0.12299260044978176,2.8536617782504576,1.077001027552686,-1.3429264725702112]
[3727,3.9941180325489887,2.5479899388876404,3.6025540716650304,-1.2538513372165005]
[3728,3.226982538991114E-2,2.4721065209207045,1.8967765531486132,-4.6130913438565919]
[3729,-3.3015241127073116,2.6560639927349285,2.047293683896827,8.6164466505664947]
[3730,0.35879822273486434,2.7851899770529411,0.69394088071131788,-1.9813506814843032]
[3731,2.6502654128078449,2.6664853815201086,0.31017470498068733,-18.135111465953813]
[3732,-3.2782873742101137,1.9109909457995962,-0.98760230099360058,-6.0430725441148514]
[3733,-0.23653345638808318,1.5031784525012548,2.8313994941855545,-27.645380728557019]
[3734,0.3666572692223361,2.6196103870994958,0.54687757996958308,-0.46705910069277001]
[3735,1.7475954328288006,2.9829954700767778,1.3377539645350174,-0.44608460841579012]
[3736,2.198450481297393E-2,3.1181113764575539,-5.8758542888050824E-2,16.026908409350472]
[3737,-2.7450995496811252,2.357958971775433,0.95235366788973541,-1.8907606340524907E-2]
[3738,1.2086260889331479,2.329824621152234,2.7389737919659769,-13.268950086830454]
[3739,0.79614096695900127,2.4091285232834023,0.46627486880354618,-3.8004687609173486]
[3740,5.712909121381551E-3,2.5514178859242569,1.8188924008610092,7.0428847417193499]
[3741,2.6995273838968359,2.543824571039782,2.120776737092962,-11.671955365214444]
[3742,-2.057077807048723,2.5942788198606475,0.62119385267089477,-1.3492695242898545]
[3743,0.97436139086749807,1.9107504490863763,1.9392526128135961,-24.634599165228469]
[3744,2.5072686785402012,2.6092184506005278,1.2514803862349393,3.8061648522949851]
[3745,-1.8461984202893107,2.1271223441730278,1.3378360186653007,2.3149522168683858]
[3746,0.38238587493367598,2.7223227564887278,0.66389579992768977,3.3535786291287599]
[3747,-0.76671604761087975,2.2644474025315646,1.1618601585308652,-8.3049403021352664E-2]
[3748,1.878487917616934,2.3488015897005101,1.0368392729857212,-2.741010451959887]
[3749,1.3790193019400923,2.1053751601192747,2.4909569068930288,-13.812186653544009]
[3750,-1.5975062042638375,1.3887856757450745,3.4392626544741249,-15.247586131089326]
[3751,5.021664622681933,3.3199638717142657,3.5189543194228761,7.7414301662650402]
[3752,0.71715577847766343,2.5772117730900486,0.89123579199461167,0.15707309318504414]
[3753,1.4477816203787184,2.6632277888131268,-0.37040973749829376,6.6969768898956694]
[3754,-1.7782371409734004,1.7213002426769344,0.91771480933664229,-22.008412223883422]
[3755,-2.6901794663889032,2.6139295107432448,2.0647927980759642,7.879005824227292]
[3756,-3.253370449061054,2.3140322016544053,0.35005947435429974,-9.9320290841096739]
[3757,3.1587716047000347,3.113903713412526,0.16037233747911772,10.348082763885831]
[3758,-1.1047651034143788,2.5450143483763501,0.28781742730145432,-6.0768501161827135]
[3759,2.115573318002788,1.9375772602014139,2.8267282347378337,-16.393149575985728]
[3760,1.7617032170906843,3.045216538517407,0.54054369022583482,9.5283647487456378]
[3761,1.9147377450528533,2.6686131385236527,1.3253546388116919,-1.8581424630821124]
[3762,-4.0836507092529013,2.7187424141417647,0.21387787103975309,11.412363780838032]
[3763,-1.0865193341894799E-2,3.1549978389874758,0.90703333646536377,6.3203415626263872]
[3764,-1.3706145629135149,1.8899104731403347,0.55712031860576883,-6.3151666054886206]
[3765,-1.0050672735897312,2.5359184712134573,1.0716173594042053,-4.5170461243215758]
[3766,1.4745470119220412,2.1332564553892115,0.76409861325322226,-4.3602410738949331]
[3767,3.8083361024650424,3.2975948160549784,-0.24795308946731565,11.794143075019491]
[3768,2.7981285637876985,3.2351519109858398,1.663380472998061,7.3752376375209785]
[3769,2.3746728827281975,3.4297404814112635,0.20385574023674402,8.3215895731989118]
[3770,0.48051840566672405,2.9774815044042757,2.2862000174127663,-1.6653654770695794]
[3771,1.2905907064122339,2.7115315262097774,2.2115127684302349,3.4574924082614324]
[3772,1.1763047454952411,2.4716198491466437,-0.74650626254231778,4.7293464164802934]
[3773,0.80300237992840984,2.1906906825480665,0.55705881867963403,-13.005558148337949]
[3774,-0.74806014189777981,2.7394219867418554,0.32370334301883608,-0.15107981212461175]
[3775,1.0638582028248103,3.2422789734709325,0.67841529415614188,4.3443070169707987]
[3776,1.2878665019188269,2.1972868432477224,1.3602071682324535,-13.748895276495833]
[3777,-0.28016902203210897,1.8656381469556966,0.49389693453488936,-9.8183250254628351]
[3778,-1.0847575682295387,2.7433970593447237,1.7371220474688402,-6.0556062302770428]
[{"$f":"A3846+1","v":3779},-7.4952697269949935,1.8590319566995848,-0.36584106541549488,-6.3170052391513067]
[3780,0.953799773299006,2.7589568283806694,2.9498695888031992,2.0647767239416699]
[3781,0.71589066618355335,3.1059985957830363,1.3994701509033027,-2.5379431826526218]
[3782,-0.59560868699178393,2.9016237864343015,2.871422774575378,-1.8401365278722426]
[3783,4.2233733858233204,1.7027761516660187,2.4156120619017494,-17.051581487592223]
[3784,-0.56807953207713613,2.7607713630339901,2.2488323071447951,-7.4497747622475554]
[3785,-3.7669142952044279,2.4985083795663785,0.41267415411055419,2.3533464471078287]
[3786,0.50424301293253826,2.0357704804124976,1.7152510391192552,-13.038627722197543]
[3787,-4.98988106663744,2.0701839264845927,0.76705566572852235,-6.9126877480240037]
[3788,-0.899579603615135,1.927574020183408,1.9171605330753843,-28.008088360334394]
[3789,-0.280506843256772,2.7579107345677367,-0.32239101659565672,6.0346437969337128]
[3790,9.5252932147274164E-2,2.4986595325648953,0.49533388077997398,-15.257940012578807]
[3791,-1.8120330473882651,2.4312118108303502,-0.10989458934740126,-7.081486405307384]
[3792,-1.4270001346606871,1.7117473760344168,-1.5138218041391993,-14.964142148117592]
[3793,2.3211843667465848,2.605722576249335,-0.92269335532421159,3.6139169061606169]
[3794,-2.7630390830014275,1.3443486865074765,3.2156418997781202,-7.1303067964783686]
[3795,-3.8525748878128487,2.3532745033928024,-1.2533150798583526E-2,0.69172648622044219]
[3796,2.3378905694624623,3.4647040185514735,2.1282468357896365,18.720194470218399]
[3797,-0.72950059802571499,2.7932711407490034,1.8220619936543259,-0.92667221702354396]
[3798,-1.4768692286002583,3.0734015912137442,4.1460339161911497E-2,15.738083625403274]
[3799,-1.006823471686062,2.7069544693785241,1.8434674265592752,-8.7166220486315531]
[3800,-0.10963067783463691,2.7839894860471071,0.2101288501379428,4.1064326273806291]
[3801,-0.38448473814880058,2.4114329477502454,1.9691757830667966,-6.9855523038902145]
[3802,-0.92799471560988622,2.7225691583085609,0.79061081941083855,1.9862566987466388]
[3803,-2.3139257703356497,2.4872625613167219,-0.14445152870054612,-0.5643574012037349]
[3804,-0.22481274509908525,3.2076169749878014,-0.75718799760243849,12.16375370221273]
[3805,-0.75050630144253749,2.3734670361341692,0.39198724845742161,-3.8536073256774168]
[3806,0.52559828723827318,2.410515187630526,6.0135654334762645E-2,-11.89937613108275]
[3807,-3.0480658739745214,1.6708243216623608,1.6043062696353501,-6.4193156623924619]
[3808,2.1170412167762076,3.0982522510877955,3.0942686843581617,-9.0048935517948152]
[3809,0.99581605230720183,2.6900999350761623,0.80305984260422503,-4.6166616067336044]
[3810,-1.3495735204051316E-2,2.6237330484097403,0.29736864037280553,-0.95080211842088369]
[3811,0.45648449441262734,2.6835745304670664,1.2078675258050779,13.419233988865535]
[3812,1.6059847655293118,2.1405059927538685,2.7295612316664966,-8.2424314131528771]
[3813,4.827860310602123,2.8439603650304308,1.1304198165386916,11.431929364912492]
[3814,3.2389038567350039,2.9897765882636391,-1.1739158291537204,8.4837572604623031]
[3815,-1.0497476971064643,2.2819576745956147,1.2693460576421474,5.6596233903366553]
[3816,-2.6334732814657844,1.5859802921226083,1.705806444026015,-25.086522627415487]
[3817,-1.2686259120778318,2.1315465952598802,-0.79902244314399606,-2.5268815432739817]
[3818,3.2797850955939976,1.6049795827655169,1.3895732906245324,-9.4933396113618596]
[3819,-0.43180352823886797,2.2210371399603188,1.1097882936910757,-4.2271803398167629]
[3820,3.2718816932684978,3.1762064355695796,-0.54132810451750424,7.436342434818263]
[3821,1.9652457174203597,2.5294287563900064,1.7779076476308631,-8.6779838094481949]
[3822,1.441647905937155,2.1677085425404967,2.1094340926719415,-4.63784468891801]
[3823,-0.35868793866706133,1.6312537137826362,2.9415023764400896,-16.316555696520162]
[3824,3.0629881324505082,2.9417057213851345,2.2707964561190574,-6.2365759650739854]
[3825,2.6446003492155303,2.8891554403111228,2.3652390165820885,-15.459779330370875]
[3826,0.94198901775244659,3.264058833333479,-0.55185419428143456,7.582016294907417]
[3827,1.3708964131201919,2.7384391351302741,2.4343791949180931,-4.1425063716016695]
[3828,-1.2704818199450245,2.6392975340446729,1.924686893196347,-8.7032879759053792]
[3829,1.7209520219152015,2.4410849035223663,2.538789432024497,-0.42494701461361073]
[3830,-0.53565995546792078,2.2112998993345041,1.3042235492620073,-1.41694644119961]
[3831,0.10020992710897089,2.7489861143387024,1.1921410096288234,-1.6893786410324605]
[3832,-2.1147236511755874,2.2636515987458479,0.4567909880040959,-10.789998936206935]
[3833,2.2194327267672733,2.7489534143662429,2.2325221735206449,3.4086610103519415]
[3834,3.5315127140747022,3.0970808869580067,-0.54152179921746568,14.143367696956705]
[3835,-0.1130658505226719,2.2188058384884446,2.2366772056345807,-5.3949193304522058]
[3836,-1.6458879350707576,2.2068200570398337,5.1028099313217279E-3,-6.6256179693171884]
[3837,0.80853229727653053,3.2255697844166433,1.4419310659797688,-2.0766718706203124]
[3838,0.89143942564900214,2.2527560855249922,3.3698969970743078,-5.9117984290353327]
[3839,0.33894722881110717,2.6806294664533632,3.0565259445591515,-0.4068588537079747]
[3840,-1.1679005600961001,2.291223980799959,1.3606594324025485,-16.915379692073238]
[3841,1.3705270805887395,3.0723671693177166,1.0762188348852075,3.6076582591780881]
[3842,0.54581003813385243,2.454516069126468,1.6342998642901962,0.49604526301015817]
[{"$f":"A3910+1","v":3843},-2.4334630467359597,2.1970655468727145,-0.44467990269116342,2.1584819747258766]
[3844,-3.0812221792933134,1.6912424650477709,2.3295946734613429,-19.49093749936603]
[3845,2.7284369445046734,2.1063835184046704,2.8282660798599024,-9.7992336095715462]
[3846,3.125536427028869,2.2060384486693909,2.6913144370987161,-4.5258200783488061]
[3847,-1.0828398862768527,2.021343557489085,0.40927313739650006,-21.925337525219458]
[3848,0.1971686990445958,2.655379315044339,1.476763858553261,-3.187093392642983]
[3849,1.4768546950588972,2.7566238054850238,2.0525759703849298,1.6106494940240084]
[3850,0.92675399546556192,3.2538469224797639,0.21363508488472738,-1.6678277559393559]
[3851,0.48627266829202098,1.9641936944390985,1.4616473471999218,-12.788123686761569]
[3852,1.1381643419198464,2.4444629526521808,1.8623178219777303,-21.789114774384089]
[3853,4.1176982643601763,3.2178114127525919,0.25320592791918994,11.489188614632258]
[3854,-1.2582292416093046,2.5417906866492976,0.2077703665143783,-6.4008851184613142]
[3855,-3.410387898108076,1.5910800456296395,-0.75461123216074033,-6.7444945988676501]
[3856,2.72515361731105,2.2692774330015961,1.3415196391397348,-5.0763153883199177]
[3857,-1.087880498471369,2.6249033349425002,2.1245439534945039,-7.4354559548239791]
[3858,0.30787494820563399,2.2587662233982648,0.47838220832427747,-15.537809652401897]
[3859,-0.3302289487804459,2.7079077023245541,-1.3798962794781171,-2.3492032342792455]
[3860,-5.3496817322769843,2.0595189305094252,0.43374525344258574,-6.7486811746402235]
[3861,-1.2973106813468398,1.8415459994938999,1.8946091489660744,-14.321925891827822]
[3862,-1.7356590924097415,3.6046398112390801,7.1493437215471856E-2,22.472875454155908]
[3863,0.42738443171270879,3.2808294103903761,0.29220277350480184,3.5901255478499006]
[3864,3.5764556602679676,2.3468593245723111,2.0833222674087057,-3.0158215157343746]
[3865,-0.86642541483622026,3.0573119755671039,1.3857291390026008,15.65982574407235]
[3866,-4.5576516052127509,2.4543770696639564,-0.52083629138698462,1.9744234499635804]
[3867,1.8300975897438019,2.8577848516531543,2.4727432148239736,-5.9050421016288794]
[3868,0.8646160050510594,2.9190773774689216,1.1231874541486229,7.2723352565864872]
[3869,1.3560878541708443,2.4094468291551414,1.6281883505810897,-12.854540306345859]
[3870,-1.1142187891838278,2.3167657692176302,2.0141756761993883,-10.605774525466149]
[3871,-1.0845076202212209,2.0607797214619721,-4.6297239822024494E-2,-7.829633774405055]
[3872,-8.0567379449045851E-2,2.3682847953181851,0.59254365972614353,-4.0962106358296975]
[3873,1.7781108849817826,2.6789517891528831,9.8797017609139504E-2,-2.4927780679243305]
[3874,0.1748723682188148,2.3738471114295896,7.8659363635813273E-2,5.936608708613095]
[3875,4.1824091283552363E-2,2.1770112536743791,0.68010317029714651,-9.7734120172496706]
[3876,-2.9862164838076324,2.0874521636086358,0.63920528236264573,-5.7832878493355562]
[3877,-0.11383380800388704,2.5195443445587755,-0.44829740600981016,-0.97482945155582801]
[3878,0.30026442456153452,3.1108351520243556,0.74654899890700754,10.899575108794522]
[3879,0.24330950368309467,2.8617243585217684,1.4639657631659047,-0.98175989653064066]
[3880,-4.7126720151981782,2.3740201762534312,0.38264415111299077,7.8581442870708571]
[3881,-1.7933525734758742,2.0367227426810532,0.81381844444350904,-13.015607300806302]
[3882,0.14695827656989482,2.2044135332413459,0.42528193318550178,-10.097732204055317]
[3883,-1.8726880671127402,2.4641562132262069,-1.9164677791690892,2.6507690293883965]
[3884,-2.1125824117551248,2.3188430938078279,-1.290976222334645,-3.8342061850441729]
[3885,-1.3495519161901075,2.8513028497770594,0.7379004718980523,-5.1990834665827741]
[3886,-0.71051272505020913,3.0554185327470544,2.4646220698494439,-0.30483458750088444]
[3887,1.9490040431172402,2.6033125444666712,2.2034205439388659,-4.4035724361780275]
[3888,2.2692028001384483,2.8630264538387822,1.0067966251131246,-7.6975048817598619]
[3889,-1.170232762295726,2.7400624429104754,1.4035554176000686,0.54440571666393378]
[3890,-4.6027331792216319,1.7612491179868615,-1.2222260580656386,-0.79003485329142586]
[3891,0.70867259064832089,3.1825274857925865,2.8302217509611989,6.2493430256956692]
[3892,-1.8011461619090574,2.248517103082889,2.6106526182254255,-5.7037398510366586]
[3893,9.4259724453803331E-2,2.9426914349759352,2.144359285487154,2.6772360359883751]
[3894,1.4966073336718537,3.2878554193247251,1.1043016006347803,4.2950810583162298]
[3895,4.6022325594532312,3.0794898651777394,2.0094226472585235,12.853473553959764]
[3896,1.481283571193069,2.4814829279991542,2.321604404864825,1.565737123015476]
[3897,0.7569260319502783,2.705768363723934,2.1111043880871359,-5.4618940415058574]
[3898,-0.45234855571248994,2.4734810983310656,2.0373068486219141,0.13594018523386531]
[3899,2.1971294495125222,2.2137382332133888,-1.4204511794939085,-17.432637969675248]
[3900,-0.77472434063110163,2.8910363040988831,-0.42491926097723232,5.6862681890634779]
[3901,-1.3549713193254116,1.6787536671984582,0.63145275568683723,-20.211099349015338]
[3902,-4.0077089173246776,1.7084482928352083,0.42212804848391361,-5.147517373815349]
[3903,-2.6675973244230025,1.9911020015627552,-0.18840274532434487,-19.285297466713526]
[3904,-0.4795505605339776,2.0984291838401719,1.5503510577811257,-18.240521363969801]
[3905,-0.41148226020628603,2.6365688827206277,2.558053976698067,-3.5921221922318041]
[3906,-0.54315578617382909,1.9524577064039501,2.4844385470422865,0.61587130933889478]
[{"$f":"A3974+1","v":3907},0.61774624748198292,2.5961726708433019,1.0774696340826402,8.6411418715415351]
[3908,-3.3513950541958559,2.1725832895801265,0.26455201724794519,1.624119899766717]
[3909,-1.9989473356069796,2.3117725525294159,1.5297470010353504,-14.752484247451239]
[3910,2.3925918848082794,2.802601464637628,1.086757687681231,17.310925822696735]
[3911,3.2268404915102309,1.9825601346171218,2.3405435874363634,-10.96352766803034]
[3912,-1.3688461906979603,2.2838274871131308,2.4380144419881842,-14.814015670735982]
[3913,0.35458539830365271,2.1549748595767402,2.2966746324339842,-8.9565475312756568]
[3914,1.1403949023433584,1.9051182982888006,1.9534013217331792,-10.07945175275937]
[3915,-1.4023078751948743,2.3076415800353476,1.5412178993856569,-11.978611724883686]
[3916,1.935254434893158,2.391986619812124,2.6479200948289083,-4.9774410059140202]
[3917,-8.9994227239342625E-2,2.5393243726168166,2.6919873167249344,4.707845177792592]
[3918,-4.2241763814341784,3.0336669810274599,1.3711518761247421,10.791265132467954]
[3919,9.6603067078358279E-2,2.2494928914146946,-0.74646054323148414,-7.2172392399850196]
[3920,0.34146227913999661,3.0377736497843015,1.4221590844473855,-3.1443833207594589]
[3921,-0.71221645747819018,2.5894124910729195,2.4869741825952487,13.743777016677949]
[3922,-1.7483591893051731,2.2079183767804076,-0.63517470787481867,-10.75578695588591]
[3923,-0.3599384042576913,1.9127240994863899,-0.60093782987321487,-12.756537781056988]
[3924,-1.9411962401933929,1.8242677081324392,0.64850924352670736,-16.403504296893686]
[3925,0.21863895836255662,1.9838430741902551,3.2674873073042434,-18.25231640414351]
[3926,0.63297017743535389,1.9951367454587343,1.8764317661453158,-4.2135536897225485]
[3927,6.9395638601588691E-2,2.5681066619534807,1.2369832049741181E-2,1.1221760874279565]
[3928,-2.1599913909153132,2.2870126551357011,-1.5083856384685572,1.1628629092774454]
[3929,-1.1816633858254095,1.8989398659583365,1.113811197033769,-16.59777277296007]
[3930,0.48318557050561145,2.1826054569562623,-0.33655185619776939,-4.8791758907305107]
[3931,-0.12900045757231204,2.8688214597607411,1.859368893615625,8.0261949849768719]
[3932,2.1146898895917481,3.3887079193498244,-0.30861608067275137,6.7321648270929746]
[3933,-0.78170321241168028,1.5228909356829055,2.3227488902157702,-24.908787126437094]
[3934,-0.98804855150418369,2.5160733318307931,0.19881270979208376,3.2363266967509472]
[3935,0.91095399332371196,2.8332295193211117,1.2271128638092048,3.9678355768897284]
[3936,1.7180617994429981,2.8069400488525211,1.1062593056895016,-4.6415555249069422]
[3937,-0.4473067426966818,2.9802675240466159,-0.30662690215908373,-0.66340846675987519]
[3938,-3.2763328563914835,1.787934074667326,1.2461104562457912,-19.366652414720914]
[3939,-0.8071574135979741,2.345974480400288,3.0252730651332351,3.154236973658874]
[3940,-0.81130020053058571,2.3137250841406489,3.2698939548346075,-4.6890311294114797]
[3941,-1.1158685348513151,2.2009469308785308,1.9726654768020007,0.35031018441064221]
[3942,0.75771644650484116,3.4483614922813679,-3.3704442330753981E-2,15.565820639867209]
[3943,-1.651608557650841,1.9461585436861109,0.5309423956610122,-7.1505847962258784]
[3944,-0.19236005815148954,3.1064867046097779,-1.0845191036795931E-2,-2.2749308197314284]
[3945,-3.6152720712282407,1.2256050716893097,4.0922678741352847,-14.64933794184741]
[3946,-0.27113756582751058,2.526700923097208,3.0367710066707572,-4.1485494241755223]
[3947,1.5986747252755003,2.4758277090871319,1.1304722803831551,-2.6044224737366939]
[3948,0.79368364467290664,2.3233425136819368,1.6750416857539596,-7.6343749576509996]
[3949,-0.71703529522585796,2.6837030674931683,-0.18599885938784944,-15.36706249814838]
[3950,2.4226217195377058,2.7686053099412002,1.7408741838061501,-7.3798713180748265E-2]
[3951,-1.1510289445749049,2.6496060120462932,1.1288208227119036,-0.52695485376012252]
[3952,2.8266178537736764,3.0686582230912469,2.144578018798394,2.9464583874684656]
[3953,2.94469851967989,2.6634302848875038,3.1039465001395632,-1.3995832971434434]
[3954,-1.067622623708814,2.7019875634807993,0.50507224706782106,-0.3248946756134159]
[3955,1.5002399699907381,2.4904502613642392,2.210984703432298,-13.22756443876645]
[3956,-4.5311959585454993,2.5112354594295199,4.3816911455652363E-2,3.916169726388929]
[3957,2.1150828285529761,3.2141395978930611,1.1219233166823039,15.142242391765318]
[3958,2.7060829371955455,3.2489586656601679,1.0720837312575922,6.040572167578981]
[3959,-2.1743155723958192,2.9931255054535519,2.174937714528431,-1.7619748755080944]
[3960,-0.45876106828516888,3.34811275018542,-0.37636044784602318,18.238341763111983]
[3961,0.49496921697227519,2.3872243100675985,0.89172796329540649,-4.1973166316451165]
[3962,-0.93878463761796682,2.5527035146305188,-1.3522728497778482,6.9094582043633732]
[3963,1.208828827799135,1.9856134327812418,0.494069155192701,-8.4302812301156447]
[3964,1.9318115969995773,2.3402558198949071,-5.1524408742410044E-2,-19.251677451113803]
[3965,4.3859787048404533,2.3671708253749673,1.9074230270475581,-13.039682213757185]
[3966,2.902657822794021,2.735673775116731,0.43334271995997664,0.57153317181936503]
[3967,-4.3246763212843049E-2,2.1402551326088983,3.4814951972842896,-9.7307880076607614]
[3968,-0.74068484204701124,1.8972308857937104,-6.200904382275052E-3,-10.806773811073592]
[3969,0.77579998036295916,1.9804403701095668,0.92516343430307102,-7.9323297522624152]
[3970,-1.6233260102628544,2.3684466939676394,2.1404965319908715,-12.106011531658098]
[{"$f":"A4038+1","v":3971},1.8387870243550295,3.2924059460902275,0.80843418808306511,10.11690974101414]
[3972,-2.3191100982767745,2.4839101495920937,1.6968843049228992,4.2060753921334726]
[3973,4.3473979380858863,2.4501739017628803,1.0126109271804278,-3.4461530740716118E-2]
[3974,6.1897205975238984E-2,2.7813332725043538,1.0912983565492529,-4.0743597623610199]
[3975,1.8022562187775897,2.8435065475999917,1.1631075832314477,2.965790753017814]
[3976,3.5389767028984829,3.4439598344281244,1.1230609964701714,10.059982339320772]
[3977,1.4238891501526685,2.4547648338370469,-0.81970886125688169,11.314594184651698]
[3978,-0.1782620934386912,2.7609046740005274,0.33005705315651501,-5.7388179887212569]
[3979,2.9483229067877743,2.3725689665002183,3.205648972555259,-20.285225961977442]
[3980,0.84207374744302854,2.3836319637104859,1.6368179701552568,-5.0670624001158284]
[3981,0.4925682914674559,2.1296575230995178,2.0514192608570889,-7.9152391244959244]
[3982,4.3747667640297365,2.7333290203452347,3.41222761000712,3.687438486732765]
[3983,-0.20736587372609688,2.3217725169212797,1.8657722529087037,-10.890406554622325]
[3984,-1.3298748833320835,2.5181907094201321,0.45133755399044495,2.0271261521459549]
[3985,1.5269993501765753,3.2518904662397383,1.4329233255879659,12.34075887697206]
[3986,0.3249898685213648,2.2508936660522121,-0.62666955978196937,-9.616725049384593]
[3987,1.225505500294529,3.180708741251542,1.4073761286464332,5.4419279962816738]
[3988,0.62118416691921208,1.9142499045854378,1.1173159702992992,-17.548255861028064]
[3989,5.6646106207672355,3.0689990223352464,0.3726322264089551,4.5078755693071582]
[3990,-3.3175573470107356,2.4305920843843367,1.401671918415337,2.6658967050209932]
[3991,0.20750009333309463,2.1102224736024291,2.7235164766268203,-11.850595716847669]
[3992,1.5930795267901856,2.0859910969631752,0.96336085631826796,-23.52643475770617]
[3993,-2.048592313040646,1.7963264505401306,-0.47310933147282452,-13.529796021849448]
[3994,-3.6799778977393385,1.9943699458809572,0.40538665480538438,-0.66530113310745387]
[3995,-1.2205820509087986,2.316399055501718,0.84852180090030305,-5.6250014991033925]
[3996,-0.5979526475720367,1.9886680816620794,2.2785415530171451,-22.422804301879243]
[3997,-1.4942285687819603,2.5032733668160692,2.4555978578746722,-10.739636687500633]
[3998,-0.44781388845888748,2.8167421129469679,1.1916978985577682,6.8100173823910879]
[3999,2.8750549166813086,4.153566685421783,-0.58134299138287093,25.101123184203125]
[4000,0.59337685473756363,2.3009147964021976,2.0843396946322281,-17.853849119581756]
[4001,-6.1910401398985855E-2,2.209174400510459,2.9496907558912531,-18.25452722697214]
[4002,5.2996569699406755E-2,2.4148708977317375,2.7123511356782224,-0.40847447462731834]
[4003,-1.8189179375550626,2.9173948185081739,0.19044057420020288,-0.86701765062382963]
[4004,-0.34543348480229991,3.2528958531539072,-1.2218440657750369,20.524000002254486]
[4005,-1.70881709528626,2.6404188184721487,-5.8075852940189687E-2,-13.811680086691158]
[4006,2.0584322651835869,2.8511687552957636,2.115897523906586,-0.79705703009982498]
[4007,-1.9456461370864757,2.7600022107656206,-0.31711033367393249,7.0053813080110867]
[4008,-0.12704345926241969,2.7732771696206835,0.29447305710589033,-3.9449878721503633]
[4009,-1.4169763624838727,3.5138087957063266,0.4378126295989877,2.8660110151667859]
[4010,-4.3298970805179611,2.3282690544398332,1.3257535869776884,0.13133230088282666]
[4011,0.68253846551339314,2.6560455778948837,0.14029745983992647,5.1124975091398959]
[4012,-1.2917826015787357,3.0439100205664573,-0.73244123479379075,7.0783379356403007]
[4013,-0.31825957794437165,1.997882485239292,1.4009637425821044,-21.615879515540161]
[4014,-2.2028576611574383E-2,2.8057709284451757,1.6288082437327436,-1.6223040376468729]
[4015,-1.8607800256656686,2.1753456060391376,0.38923605252166671,-9.4695094530163839]
[4016,3.7168791061167319,3.420590081599669,1.2110976802634865,11.386860791247747]
[4017,1.6333218519744557,2.4831133674574022,1.9791959327331421,-9.7187222855742075]
[4018,3.4202071873019153,2.643546243378021,2.2110173468455399,-8.483564694525505]
[4019,4.2118543423429431,2.3571463167311726,1.9112003643302349,-4.4099225071180133]
[4020,1.5452170312207336,2.5589934376453978,1.3635549203014752,-2.2666985482004449]
[4021,-2.3305820421645778,2.7764248241028158,-0.42172782658247066,16.183981494023531]
[4022,-3.2272067790236063,1.3152171884192496,2.8754590328790353,-15.320809578677128]
[4023,1.3544902088774176,3.6378804072000612,-0.83205570067854628,5.0071267857743731]
[4024,-2.6746202053895862,2.0804159670673488,0.31661974503339052,-4.8879241029317324]
[4025,0.56430416155863872,2.972765069983923,1.7630554716878224,5.6149252907550959]
[4026,2.9322162477229989,2.2157665277739991,2.7445212781162058,-15.86406798568637]
[4027,-1.6104002950528524,2.2056190747847833,-2.432595004165572E-2,-11.206847882071385]
[4028,-0.78100308524578121,2.1169958856279196,2.2190439302302765,-16.992428656324908]
[4029,-0.94133913471372344,2.5257615622378973,0.68791669438196479,-10.790348930013135]
[4030,4.8240691730734504,2.7821786278914926,0.63255625276458782,-1.699873214742841]
[4031,-2.4644624166426046,2.4471782905166988,3.6346027707571942,-5.4607803374888739]
[4032,-1.3947413095335268,2.6974086231716341,0.64696561136172115,1.8944903292380233]
[4033,-0.69515971557044709,2.3046505478359576,0.28660237309507297,-8.1909660917214158]
[4034,2.5782864101963119,2.4669735098232493,1.6439372432744932,-15.21506354487553]
[{"$f":"A4102+1","v":4035},-0.78105196164231805,2.3017300345691494,1.9564199181805186,-15.656155457988145]
[4036,0.91497821510747313,2.4166908091433164,3.6262998656923804,-12.432432975711341]
[4037,-0.33608915669467199,3.3003172104236471,0.7756863253864561,5.0341316705154462]
[4038,-1.1556400961352418,2.929307959292955,-2.1137421794480753,14.963700407928012]
[4039,0.47973146995355026,3.0521188874068415,0.89448547723493343,5.9816637228277454]
[4040,-1.0722421431658955,3.1720492829752756,0.71280513225662834,6.3930232851258957]
[4041,-2.5972514808137483,1.9710412580260628,0.6153729648801749,-19.602860073943045]
[4042,-1.1880835071267035,2.581297952785258,1.5224030040938734,-4.8467329632588534]
[4043,0.292834174887253,2.2958152474902311,1.02620831513655,-8.7874387728173691]
[4044,-1.3566916626678229,1.8111684634212077,1.0658446409685141,-17.388186420849006]
[4045,-1.2199087184803203,1.1797171416188268,2.4875753146737241,-14.456911879017492]
[4046,-0.91188678547760582,2.9912878572270398,-0.56939801455843586,-5.4522701958369115]
[4047,0.80034774047328572,2.4862367742014473,1.024974725866203,0.89400874773175243]
[4048,-1.0702909667014853,2.8464002608575196,1.0625755711744616,1.33572772730709]
[4049,0.83741818755175401,3.3899073408818308,1.3196230007599512,8.0138314275802376]
[4050,1.140200317700671,3.311991338630782,2.4213027142391024,15.634092344023276]
[4051,0.62317197888506926,2.8249964722302527,2.5065209906276156,4.0760051354403917]
[4052,1.1598444237525909,2.4401452398165624,0.88012505591846812,5.4222930111915719]
[4053,1.8787415838131913,2.7739736075771235,2.0575124618321015,7.9476765509149736]
[4054,2.9932505902103825,2.4057088587189477,2.7040650279474026,-6.7689925596474367]
[4055,2.7180128104882622,2.2214477524880154,3.1299886356174098,-24.197340083995154]
[4056,-1.148396640342163,2.450630446211536,-0.75583128385691234,-0.29759006997864512]
[4057,-4.3131142793539228,2.2107404045102386,-0.50257395186734688,-1.3865836904144202]
[4058,-0.13802170350419921,1.8125915066115084,0.64209622895771068,-1.186697612665776]
[4059,1.766191623136903,2.1330624892022252,1.6230362042958002,-7.1209908080473312]
[4060,-3.6631519633825671,1.5408360682174298,0.45890116633447342,-7.2952033599093227]
[4061,-5.8239838331805203,1.3492913796496273,-0.18873942904770069,-24.816644883619979]
[4062,-0.62857804108535764,2.7267057539711481,2.2693137435674418,13.631970841077266]
[4063,-0.66383436639129334,3.1847517509351486,-4.9228505847269677E-2,18.443758670625627]
[4064,0.36128955387345435,2.5049636618961593,0.40869636819186095,-10.26842082534216]
[4065,2.7104324455162887,1.6651727449655971,0.64610298485788986,-11.235783445355514]
[4066,2.2300961322987769,2.6750570502295878,0.5268558883050003,-6.3464343421213032]
[4067,-4.7140285742121302,2.4276820172564788,-1.6668638853375679,4.6387929620501414]
[4068,0.61305956856102806,2.9176210582971551,1.3384764860832994,2.671340407750439]
[4069,-2.3123606830378653,2.4678720033925514,1.7345735799960122,-8.4379784089266341]
[4070,5.5020862223846154E-2,2.7081949215492989,0.83621709311840009,-2.5767122669121769]
[4071,1.0431230556916395,2.580535835937348,2.4341815387457149,-1.4539759347205063]
[4072,0.62033230355588542,2.3111774954077822,2.6279134771555048,-2.2145399138995763]
[4073,1.4534633026178609,2.3788303157389312,0.60686731730239896,-8.6519902475560446]
[4074,-0.59875783052046083,3.0006027932706179,0.26466427027669215,6.5442096633814995]
[4075,-1.0060198278681787,2.1804099792417704,1.9292425233002952,-7.454934806958553]
[4076,-1.1670299034180909,1.5410480471923194,-0.2124316670157842,-7.744113601642546]
[4077,3.0156296660199309,2.2448006978248536,3.0744947082268634,-7.0224157052052121]
[4078,0.52557625736409008,2.4660106042726162,1.1094691513573554,-5.0379936671057193]
[4079,-0.66781866083421981,2.5502105396251378,1.3606442733152109,-5.0282807003102992]
[4080,-3.3422367715504468,2.8428682094778761,1.3336409285953086,-2.6316352467141555]
[4081,-0.62504069746076851,1.7858946457003722,-0.76627638713510393,-18.368270926302507]
[4082,-0.35608961328128186,2.8253270961501724,6.1841106026815362E-2,-7.2647281876581964]
[4083,-0.61347623405948082,2.2171857387287317,1.2415357952623154,-5.1843580104678324]
[4084,-0.53363419202740314,2.8393853791067691,-0.45787324364700988,10.399189095829392]
[4085,0.87196848234405733,3.3213169745248172,1.1394931345157655,8.553447865147179]
[4086,0.39998926488353365,3.1335345183962509,1.4814053761858281,9.657432408471383]
[4087,3.6294139745684517,2.4492169867342293,1.0319201476049249,-4.6751828367565356]
[4088,-0.62697065634245808,2.2915439286503871,-0.30667392465740884,-6.6070060385393798]
[4089,3.2527807035632863,3.0229236224039893,1.7801236685856923,1.8806232624184163]
[4090,3.5685968930584062,2.7969882117944258,3.9080467583356864,-7.4931834377836104]
[4091,2.680197187846836,2.6698360502935974,1.3096944707606928,-16.879871757472944]
[4092,3.5139289454114926,3.0942925873843903,1.9902906221909125,-2.0158987619301931]
[4093,1.9357881537326991,2.2292729122662256,3.0168796467256493,-20.47986439114008]
[4094,1.0658571840658162,2.5871118981976604,-0.85779646526118913,-8.6145403412232096]
[4095,1.9730027638700878,2.4818483364952266,0.7274161191517331,-19.195260526934629]
[4096,1.6925077783028897,2.4173931519308041,1.0988234442886813,-11.588011146924941]
[4097,-1.6443162268181057,2.6294466428598402,0.19647940532307051,-9.8808186537324705E-2]
[4098,-2.9883459767613147,2.9424515518086238,-1.1588337127964135,16.744112448554983]
[{"$f":"A4166+1","v":4099},-5.1809005815267772,2.504041551503891,-0.88998018160562653,1.2236317254899647]
[4100,0.73542637107944753,2.9480587279881441,0.55343537455745828,-2.7727795667806281]
[4101,-1.4203200735022625,3.0177955779513144,1.5775827299752443,-2.2010512079099089]
[4102,-0.93898892951085255,2.3063234615193164,-1.159857740005922,-0.97974616163923756]
[4103,1.3450110615017243,2.9992017448374013,2.2358569728036617,7.5981850426669748]
[4104,-3.2338615711328602,2.4160904612279586,-0.12608483510153712,2.9327143711959285]
[4105,-4.1423886804889136,2.5955494288831473,-0.31998709795172697,6.7848818290628472]
[4106,-4.2358951421993343,1.8167957503475043,-0.31093793119415425,-12.943240534047352]
[4107,-3.481984256931391,2.0368009483463609,0.28647953394275461,-0.30535822450928629]
[4108,-2.0387761167497671,2.0113647305201683,1.2666689054315334,-27.245893272443229]
[4109,-6.6410963414174254E-2,2.4325666067001159,1.6510057192993346,-8.4970966908968677]
[4110,-2.9346433109892862,1.2434572136916449,1.214267985115306,-25.053625481660891]
[4111,-3.4453823730078361,2.1848279591893371,1.0055103255404747,-2.5377404914249198]
[4112,3.8965793711091496,3.746172000567336,0.98289311824237369,17.518906514365717]
[4113,-1.2740383030508275,2.6606986008406555,1.8056581748591991,7.0579818375336849]
[4114,1.5826342012732617,3.5695555966067989,0.94818935988204078,-2.7150212138741447]
[4115,-1.0306803872126427,1.258573554202925,2.6734280401849468,-38.882579103836214]
[4116,1.328624112456543,1.8031132468522071,2.604066024645995,-14.90392456256364]
[4117,4.035671792789989,3.5102176709226987,0.16794068325591738,13.0088876188996]
[4118,0.40137696608326839,2.1745706408322762,0.42108274457482919,4.7021488248659384]
[4119,1.0713141561982376,2.237636855272263,0.95458475698246537,-0.16269248065363096]
[4120,4.2915493702449989,2.3784782048520645,2.2347606020222193,-3.3215810070534766]
[4121,-1.927335014446347,2.0519557431757267,-0.33571348468607498,-0.16870903532133008]
[4122,-1.3489079290200228,2.1041856352520085,2.6367014093695502,-7.8095356899923942]
[4123,-0.65938143912911584,3.3067874184698627,-0.26308497958364074,13.159275095753785]
[4124,-4.7325076986078001,2.2179205926635057,1.6449355442128653,-3.7000026947086289]
[4125,2.6864633725146203,2.0684024864949175,3.7630570349609105,-20.622753747566659]
[4126,0.68696469146214956,2.8717508717602445,0.13128141506066893,1.6272936961017233]
[4127,-4.1619979226391806,1.5027111099165746,1.414250671279162,-26.83762964407611]
[4128,0.42821685915625957,2.8829111614990186,-0.21813629113524735,3.4693854834447406]
[4129,1.1858843177299632,3.2299656821751279,0.51973458059538213,23.626928299344584]
[4130,1.1164191055505668,3.1081122294325456,-0.2921178885031761,7.0664761784987498]
[4131,-0.3854184531535092,3.2714870578702948,-1.3615634321126047,5.7973610897744585]
[4132,3.8983117778463416,2.7607528871089393,3.7078930806448231,-1.6312768698187043]
[4133,-0.26245516793913576,3.4071461557165739,2.5795938690900422,20.791508234637842]
[4134,-2.6710614217669675,2.0464185644229405,1.6890028650894275,-10.249847416489771]
[4135,2.7099647162935865,2.8997369830522866,-7.1943164808141447E-3,-2.5266158331549646]
[4136,-0.38772723404384379,2.4252327073291107,1.464716471083483,4.4034496325479857]
[4137,-0.40408922582440365,2.6854022777139921,1.438906598382435,4.0705124912616686]
[4138,3.7731847851728593,3.3926843479932098,7.6929995922487615E-2,9.431122543477473]
[4139,0.56700557173827404,2.4816537043037576,1.5327954078722998,-3.1706535156432394]
[4140,-0.82895348178404493,3.2333342024239222,0.44720991603049853,7.2947316887916749]
[4141,2.6740973928067242,3.2479805287973882,1.5120519909071168,5.8389572209853]
[4142,-2.6061252430510353,2.3843799890006889,1.52169163499139,-3.8117963501180609]
[4143,-0.33868071114502196,3.3788981576498629,-1.2125981498798817,19.993823410611341]
[4144,-1.665573377414832,2.0685027777633174,0.66706948682109379,-19.527013296421263]
[4145,-6.7987478445654323E-2,2.1155480316834687,0.29248447063079497,-3.4235855137639164]
[4146,2.7584859367068599,2.8570560535740293,1.7027415696964567,5.3291265159269656]
[4147,-4.0272853338596937,2.1987541391544685,0.27707771984436347,3.7153043663470622]
[4148,-2.170110649507567,2.796544860667769,-0.78536262376403032,-1.0246100258536264]
[4149,0.75640076310339177,2.82890167246723,1.0416615926886723,-3.9811480229521128]
[4150,1.8820236824666638,2.5569481473261892,0.46678450004152117,3.8518552729436064]
[4151,0.10583799362435534,1.7815447343786124,3.7011860105259489,-15.066687008163282]
[4152,-0.90438287798599837,2.3449571021908935,1.8955081866860031,-11.458122984018328]
[4153,0.26113134029769924,2.0631466108494556,2.5512711407785265,-18.365108215487513]
[4154,2.6487239083119191E-2,2.4723729446271081,2.4100485694995601,-9.4502322133219838]
[4155,-2.4293178202646595,2.0628192347632948,0.37676182859496632,-10.163262146738745]
[4156,0.90343321212394834,2.6996339061238444,2.6487979773822787,2.1626754083660935]
[4157,0.71861226574542014,2.7662327660466701,0.60756152651401796,-5.9894936448689435]
[4158,2.7877084964525927,2.0978022019207208,1.1476823446517694,-15.953901365240926]
[4159,3.657978949254074,2.9323876490652299,0.95338460641413925,-7.4873928291142544]
[4160,-2.3163369858824838,2.1111514930762096,1.6702468052590334,-8.6417783397866117]
[4161,1.2375492384089168,2.0250406946623887,2.0552858452587568,-16.891653276313839]
[4162,1.9547253914709608,2.7639207223571729,2.6242919825884496,-14.161849048369008]
[{"$f":"A4230+1","v":4163},0.17207010725974461,2.7913669655901527,2.4126407457268506,-1.3836243200053095]
[4164,0.64841819088573949,2.1192257791268077,1.7921874633935042,-13.262585372771071]
[4165,-0.81801949601187973,2.2966329844195696,1.7216779806568483,-14.795573411796928]
[4166,2.5853361565802451,3.1501829028778894,1.9094051371344807,4.8715298101483775]
[4167,-0.46596483834696478,2.9924071381925899,1.7272571173262212,10.999233427932058]
[4168,-1.0934278816490914,2.4111444855441331,0.93628969951410868,-2.5813878672863191]
[4169,0.21794923732458418,2.058262551606906,1.7160860527164896,-13.405121610183631]
[4170,-2.5027969137525909,2.8206428045115137,2.4841184072330398,-4.3467573319844863]
[4171,-4.2996572239014084,3.2286304239651358,-0.42724527414798663,16.844926615817538]
[4172,-1.028593011806971,1.7517207076213479,2.8750239700717088,-33.947229061126905]
[4173,-2.9529820313462873,2.0985546780050481,-0.33687673383920713,-5.5287639381609344]
[4174,-2.2127065856181036,2.618595389698942,1.647109490917869,2.190794996707139]
[4175,-0.4166722295327282,2.2411640910625441,-0.42907259847528367,-1.2356103934724874]
[4176,1.4218998258477324,2.7466113296561101,1.8783529905451086,-3.9771237111831823]
[4177,-0.14831969398936989,2.3867587317091576,2.3890110246908129,-6.2572304324408794]
[4178,5.5780966513972201,2.9982339148143442,1.0180787724244023,14.227290170592429]
[4179,-0.24039978329899281,2.6931943908309051,0.66769178824610675,-5.7759562914862226]
[4180,-2.1865841993386348,1.8450316767848607,1.1991219211915793,-9.0943491373070771]
[4181,-3.0657961906737285,2.3518014619479422,0.47202104804692058,-0.3759803979892391]
[4182,1.5078057626033912,2.244617345938531,2.8723533642475796,-0.77646373556952275]
[4183,1.1558281073311241,2.8261705996184716,-0.66888477234456545,5.2480272452716719]
[4184,2.9191127405733686,2.4726621025043825,3.1984548982007031,0.83727096568231696]
[4185,-2.3153309446665205,1.7747712641890172,1.6083576975230227,-10.862321835231779]
[4186,-2.2518246888019311,2.3314842353787326,1.0378837282816522,-7.8686672008013705]
[4187,1.4590687561394213,2.3577566599626909,6.6019437555427718E-2,-12.749574107406119]
[4188,1.2353737172053481,2.4577527717727188,2.595411355112426,-15.593780316254707]
[4189,-2.939729893357474,3.2557132093724661,0.44586812459282443,21.417901946986337]
[4190,-1.4188894105488032,1.9916478310672683,1.2087429241324759,-8.6736066861534216]
[4191,1.1882333543341332,3.0709759312904072,1.5495768435138839,0.29424865085830776]
[4192,1.1416355849595563,2.4051248011613522,1.5754354733903071,-14.955707261014743]
[4193,0.138994687074974,2.9807623256755083,2.2792413501355542,-8.1356031614496072]
[4194,-4.7980799239879879,1.9007926750585926,-0.7160830572856729,-8.1406200033807377]
[4195,0.9107797373884513,1.9585456466297229,2.3673557243695997,-14.078856807579928]
[4196,2.9022415214732061E-2,2.948467722590014,1.7550727900497862,7.1980560425304212]
[4197,-1.9256206111329812,2.6051040418822753,0.4156179433181556,-6.8539284439550876]
[4198,-0.11280491338853317,2.5951596110425439,-0.10667014284268039,5.6990272025193853]
[4199,0.14375887949258936,2.6766049725679086,0.58286423783084285,-4.4228367241828686]
[4200,-0.24670446285783745,3.0091669454402941,-1.9963375120645281,11.627542622909392]
[4201,-1.8934045804540354,1.7854693629593843,0.86699605956067294,-15.529754032406654]
[4202,0.45183541274113936,2.3812909676180478,1.8752711596551399,-12.096499011755508]
[4203,3.6273527898415336,3.507637684042034,2.8009414784469095,14.984497903530322]
[4204,1.2440064596757787,2.7886122312332118,1.7491549950128653,-14.191987680959551]
[4205,0.20468748024500771,2.517219896637187,1.1612289930410262,-4.4266372848853521]
[4206,-0.32727886562974695,2.5462172654967739,1.4353859544382064,4.2388021069352035]
[4207,-0.62749465974823282,2.2156856083627097,1.1033116742277471,-0.78166096988178646]
[4208,1.5220635585854327,2.3786165299322657,1.9008594325352697,-7.2116980823672829]
[4209,1.6582252832571258,2.5739111521996434,0.36514761317407562,-4.2268050301966991]
[4210,-1.4070963879873057,2.5552288300626893,0.16109140415695644,-0.50268579635068722]
[4211,3.4136405898369597,2.8735327683308314,-1.005756259515131,4.836076580969543]
[4212,1.4489864837633883,2.8778462415191006,2.897730384776966,-9.6343031720951764]
[4213,-0.55058790134761226,2.7251549780421795,1.368385836202106,-1.6153656323763319]
[4214,-0.35510440332728771,2.8855058574168599,-0.2157619396215229,18.470395746701087]
[4215,8.0743828180656868E-2,2.5295605728242498,1.106676448012911,-9.6773428379343045]
[4216,2.5423768488798881,1.9209248700024508,2.4755567991391061,-20.162221435358237]
[4217,-0.75233076808886146,3.1854080937470948,-1.1246672424391138,9.7432084070599672]
[4218,0.80945135121212308,2.5925699657143975,0.74034818453088247,-1.8530318498042437]
[4219,-0.44130328905953803,2.4644969515475417,2.1760592690922445,-5.0765230880908963]
[4220,-0.9563449481716263,2.1166251170278971,1.2994267375618331,-16.765338621268945]
[4221,-0.55033254143950849,2.3090488646374019,-1.6140610519078535,0.45406985609528716]
[4222,-2.4539021085275081,2.2745473436862014,0.34772222282343979,1.1951881299766733]
[4223,-0.13399339417258022,3.5871357655222331,1.5618689824717666,8.9557318055953345]
[4224,0.24779895693986173,2.9766474565791987,3.280041329373653,-2.051301818405205]
[4225,0.20368527515066215,3.2608063776856597,0.63401766715913466,3.2644727330713414]
[4226,0.65573963531965196,2.3019851960604334,0.73451141134075892,-7.3834047671147953]
[{"$f":"A4294+1","v":4227},-6.7896353459678968E-2,2.1486823880290187,0.35027741890034458,-8.9634205196527041]
[4228,-0.96528133196861021,2.708274380464299,0.98813559503317916,2.9571446671525297]
[4229,3.1368499437480617,2.4503960557322335,4.0548596245671016,-10.415143401997641]
[4230,-4.5413961104687877,1.2525861644507843,1.4929538391116544,-20.224529497164603]
[4231,1.9766563503895573,3.1676485381099999,2.6488313136228419,12.435286817217776]
[4232,0.57483283151221909,2.8200187293259042,1.7841220273967058,-2.6491474578274432]
[4233,1.7524813669300909,2.3752784409546699,1.0532687718662306,-5.1311247996783607]
[4234,-4.9465778913075829,1.8706840799359041,1.0997661607536311,-10.057105052901534]
[4235,-0.11415818096935047,2.5032492152790193,-1.2055335166678947,0.25239949747420143]
[4236,1.9887816192872745,2.6629974106025784,3.9625411621097499,-7.5109870902463136]
[4237,-1.0177712750161625,2.6750406570455092,1.5901371766052015,5.4461565320196215]
[4238,1.9404877835053993,2.6535273439867249,0.9226672165305887,2.3181099760830048]
[4239,1.0148832552703795,2.5297227258703376,-0.38500961866656236,0.51833424499841962]
[4240,-1.1079938151363211,2.1957305034399734,1.614496074186287,-7.3599968097805757]
[4241,2.0709859419800956,3.0977906286667909,-5.443861039021014E-2,12.480684496689275]
[4242,-0.79986106468536566,1.9531202471644162,0.93190060489841586,-17.192385337733288]
[4243,-1.6277262068794507,1.3426914379254291,-0.24859094213038757,-23.566495537987532]
[4244,1.3811830435474917,2.2940793614876798,1.3300177665177333,2.1909379052502875]
[4245,-1.0055585550266406,2.2335781054537254,1.5684957500854009,-10.332593189188819]
[4246,-1.3143783811601195,2.8554197028305461,-0.23136184133312598,9.1633661126183252]
[4247,1.8642966455260153,2.1469756616340536,2.9607695039511555,-2.2768444503754171]
[4248,0.54476613210447777,2.4642878043546159,1.1492494274436842,-4.8389364030061355]
[4249,0.93632367083551449,2.2714957754798877,3.4552299567867504,3.3800865416533008]
[4250,1.1395934564666304,2.6741211940599214,1.1400228389753917,2.1448066631251614]
[4251,-1.9776751810489381,2.6359744548463659,0.96401149290381749,-10.594976184812253]
[4252,-1.6585773941498128,2.4330576611050341,0.24127125974521335,-6.9509565325762868]
[4253,-0.46080164349302022,3.2854351520508058,0.46680860511960731,12.552293802850748]
[4254,-2.3512208252780242,1.1115306473207982,1.472063251738573,-20.434016543186562]
[4255,-1.0921933073337595,1.9720694152092648,0.3164567485233083,-4.0759648511984246]
[4256,1.8692808493479975,2.7797112636742352,1.1768859570762338,-3.886261870751667]
[4257,-9.9894858348685139E-2,2.993837772335159,0.98258961917837306,4.1405639177890805]
[4258,-0.35889854381593539,2.7835759935106505,3.5560463761399337,0.78314615417222333]
[4259,-2.5977590704547118,2.5440614425084536,2.2503596124552696,8.7271617613537131]
[4260,1.621790711948891,2.8128224621366495,1.2734946048750035,-3.1498806815033835]
[4261,-2.3025944583871945,2.5932383852834766,-0.28536674912264148,4.9202514284500758]
[4262,-2.7587715360410514,2.5410004670857913,0.72304333562842171,1.1908473426937696]
[4263,2.3375731297714428,2.6129785576554401,2.4540539990356227,-8.1137698740738085]
[4264,-0.30489309233461326,2.3395100241093285,1.2789621280763255,-4.9615335638371416]
[4265,0.65307886006794569,2.8639017850962949,1.4366202656910811,8.638078460674592]
[4266,1.734719849411396,2.9247956653505476,2.8859732774577651,-9.2106881228589632]
[4267,0.94464402563899441,2.1818861812901029,2.784623022770508,-12.460056355128668]
[4268,-1.4908090424092,2.0492317565415159,-1.3057834562056447E-2,-11.647898949742034]
[4269,3.4655648242850368,3.257578545453589,1.1788799182651488,17.617609238825562]
[4270,2.6858698466545969,2.6666333964764117,0.55911370791877524,-1.5533851736866466]
[4271,-0.54751739509115882,2.2543557233675915,1.9404843171838495,-21.455782729342648]
[4272,-3.6596641008812925,2.1517760767055658,-0.42944290152291464,-10.901085315268254]
[4273,1.4648869504185216,2.6277223169689807,0.65199860685847666,-1.1006607239656063]
[4274,-1.3782652400021977,2.3891496343987391,0.78052551956166472,-9.3213093032834138]
[4275,6.3577772414215286,3.118341077307532,1.673740674213243,4.7000763179732736]
[4276,-0.29560615428651754,2.9204904793632966,0.83660208837597405,-6.5628108196676536]
[4277,-0.91848378662242469,2.4943013109397776,7.3054732510210663E-2,15.076068920370624]
[4278,0.40932141878398975,3.1452069074243365,1.1373952250406252,13.283274760611963]
[4279,-4.7887332204810722,2.3492663915026157,0.35950581223381817,5.4924063039103146]
[4280,0.65447624501484758,2.6669778518511658,-0.63445067553872248,-1.5363241662569185]
[4281,-2.4892811644117128,2.4837733394854262,2.7498601618036957,-5.0203806243879043]
[4282,1.4163406039899071,3.1890409829843058,1.120571225825773,-2.3731798578418952]
[4283,-2.3710166769108216,2.3836892531348752,-0.41857754395747993,12.503830324232363]
[4284,6.2071002678221809,3.2746193794603293,1.7577758422512568,6.8070273990057011]
[4285,-1.5116676374943498,3.2672387994659955,-0.85663143276739451,19.019949845656367]
[4286,-2.9925697098585244,2.663361032786737,0.94964002191359065,4.4794214302222422]
[4287,0.94730725699942753,2.6139403355713182,2.6642988537910215,-11.844757510190535]
[4288,2.1041315352127952,3.0098487625102037,2.2034731924545912,-4.8456690437851115]
[4289,-3.8687677996084076,1.881719056326381,0.83993223478026202,6.7292787789113095]
[4290,-5.8519230401393232,1.6746151122125652,1.0556220150287006,-12.31601971855395]
[{"$f":"A4358+1","v":4291},3.0026523054979375,2.5891315352873336,0.2580123921855737,-5.4093640467765436]
[4292,0.93269803305618282,3.6169619370878778,1.4420901351285402,20.244283284106629]
[4293,-0.12023715185990247,2.4247500833480302,-0.43280087525068622,-4.9693159943113363]
[4294,1.7899802771246209,2.8007530462132317,1.7471460842263606,1.2695346194479158]
[4295,-2.904106035501139,1.5882249013314202,-0.13277889106406437,-13.331688549743408]
[4296,-1.4330225776225471,2.1128833044389466,1.9169460718235218,6.761310051039775]
[4297,-1.0182045296228739,1.2752093381410696,1.5100894324084639,-23.197137794123332]
[4298,-1.1853545498099312,2.656896631747848,0.37521092827672775,0.9277309623304788]
[4299,-1.0999732982139037,2.1001328400358283,0.74203785782809484,-8.8984136983835267]
[4300,4.0637142551057348,3.3048873362904816,2.2144986206229866,16.809245185923704]
[4301,-3.53768163410298,2.875858143389098,-0.9041778888447638,3.2592067294183358]
[4302,0.47022018684082539,3.0893262263486543,-1.6249911270486361E-2,-4.7734987327032137]
[4303,-0.10303184802871292,2.6349963429817009,-0.12691604468549689,6.4961356821976608]
[4304,-2.7034192601040217,2.5107189532184284,9.3845501719753699E-3,6.089522564531789]
[4305,2.8255992307302211,2.9236528494303551,3.4864227221578155,-11.174726939537058]
[4306,1.3730321428791539,2.9594245926025526,-0.16635687849130742,4.2486480795652497]
[4307,-0.64131193496645711,2.0124056551719081,1.3970585943338751,-7.928248203685925]
[4308,-2.4160288861015293,2.9923225399996607,-0.94231383656921697,11.202475127015099]
[4309,-1.3248126038638048,2.9817086310542082,1.4730258696269105,-3.6431649181920167]
[4310,-1.1117444266189653,1.4749285390127973,-0.93285267462396249,-24.54566556013269]
[4311,-1.0157659287088712,1.815382700622286,3.1092029872545535,-23.30825085039055]
[4312,-0.55047853407746261,2.6908907001702831,0.99175306385753337,-2.0286732395918463]
[4313,2.444413351726082,3.1753466333901157,1.1551566798834543,5.5736955596255644]
[4314,-1.6627121139655923,2.284735046966297,0.6354393564480072,-4.2286205050634393]
[4315,2.2102595119130775,2.6210830479575447,2.2742223036541405,-11.207506961960794]
[4316,-1.2088268762053831,3.2173057137917347,0.68129841149668924,16.733754652773843]
[4317,-0.53200878536598983,3.2951386534875433,0.19282527808715866,24.202438923016413]
[4318,2.6542043051149893,2.8912482011282394,0.51083286266416339,4.1443389924433287]
[4319,0.231347810749399,2.7897803079292665,1.1903469673535676,11.888526607380046]
[4320,0.37492658027325459,2.0040623578040018,2.4421490594148514,-9.3720823300681531]
[4321,0.42069143603742654,2.9512767140043064,3.1035456449905947,-6.3339321548906486]
[4322,-0.50091754817848477,2.2722051974994542,0.15665413294764186,-2.5191360687787383]
[4323,1.7166745690002727,3.2243113966004175,1.1203633878605304,9.216472873115249]
[4324,2.5702302833026027,3.0580916387788499,1.7923991618986701,-1.5444185249039983]
[4325,1.2563480288007225,2.4799980808354114,2.0338574051485976,-6.9182809520047392]
[4326,0.57025631750177641,2.5154801222858092,2.1201472892978215,-7.762654168903719]
[4327,-0.7274246197582952,2.6536379659091978,1.0963673898519808,6.3137211784823553]
[4328,-0.75315908035421109,2.6331246860995097,1.9382922435161323,1.1470884080196497]
[4329,1.3530239809369988,1.8591247960558528,2.1634232707747172,-18.880256826805578]
[4330,2.0984168324891481,2.4136026240469883,1.6061288313006266,-6.267174731410238]
[4331,-3.3869645540989493,1.786571839855529,-0.23730570972229725,-6.0103400132743392]
[4332,1.6648433418954597E-2,2.6314403816868186,0.42072062095705098,2.3452924360507583]
[4333,2.9932524885476091,2.7520146841744775,1.7513468989165419,0.17612218396847634]
[4334,-0.76475200862137793,2.9642374032879197,1.980088009096274,9.0166435797882478]
[4335,1.6591489693501302,3.3115095263966992,1.9641312847014194,11.340408101184893]
[4336,-1.3722895822050376,2.7668857216269442,2.2761095881546312,6.2618026714265405]
[4337,4.509029152837738,3.3761457104499524,0.39052590863212222,3.1360358875995371]
[4338,3.5227549316312903,2.3115320171838527,3.7089625745467298,-14.662156860227563]
[4339,1.1395241138797576,2.5724902580471358,1.9151830961803087,0.87283268596765318]
[4340,-0.25460012658072673,3.0271247585500323,1.0749479519287437,1.7964816256022424]
[4341,-0.59408815351036059,2.7293580916045506,0.15925630094235999,2.6084470623484388]
[4342,-0.49509507002269759,2.3570362322735989,2.4689630685447463,-3.3722724999784623]
[4343,-1.2903878525984176,3.171533923727246,2.8513804084358139,13.480589503717432]
[4344,1.4869069497444261,2.8602234528239134,0.88924418958828366,-3.3595707381582511]
[4345,1.9315396168959635,2.6959908205696426,0.9232258662555568,4.9867455212127965]
[4346,3.6721274744241335,3.0230401558875788,-0.31915339801370024,5.1864275259137429]
[4347,-2.2511187581674204,1.335698088642798,3.073672631676347,-17.120323398718121]
[4348,0.3118129280137385,2.5123946885687491,1.1345806768749112,-0.361673928720323]
[4349,0.5420306071772647,3.1665248485094257,0.4994290329624671,8.307370571777918]
[4350,-1.074724412253369,2.1900571958496147,2.6879259106296041,-15.92594880864157]
[4351,-1.058117751363526,2.6352335215054121,-1.2116569761288067,1.22238282464791]
[4352,-1.1060696250397819,2.399090977379656,1.7205550744430136,-8.5313214519421052]
[4353,3.2941636429319243,2.977996385157287,1.7661425444114238,-2.3326051150861433]
[4354,-0.53007637580882516,3.6651419138542218,4.8047032325932326E-2,24.281641121348361]
[{"$f":"A4422+1","v":4355},-1.2037753370310686,2.1427256132742674,-0.96842654824732266,-11.272553638782608]
[4356,1.5085269742727603,3.0224855196215206,2.5621407570833994,1.0208250968610719]
[4357,-2.2558692909065066,2.27685155670678,2.5164923288223058,-9.0050681196705167]
[4358,-1.1862536914658135,2.3642882468723601,3.3195571967263198,-7.1457579414454386]
[4359,1.8008066363163451,2.3503043958203387,5.2193536927533488,-6.2796260436591957]
[4360,-3.7736951637481138,2.2401576759268971,-4.2522351096727196E-2,-3.9501654202224858]
[4361,0.2640378739318387,1.8050907249589896,0.37835349207188351,-20.873812931899526]
[4362,2.8498355924325907,2.6488937298007311,2.4992800551358583,-2.8185933833779178]
[4363,-4.5937996900912745,2.097699101617382,1.4013434396907685,6.7301967057930234E-2]
[4364,-4.3932961136864925,1.4131402233866783,0.46692946626404574,-13.398405858578986]
[4365,1.4129350441926194,2.4597959751790621,3.4815922071570333,-1.7312106433688199]
[4366,0.49776089139317004,3.0749811132424103,3.0989072028879239E-2,4.9824476008273582]
[4367,-6.1534553425561089,1.9761684275275424,1.1283105989003102,-7.991090234958353]
[4368,2.1139312463565956,2.6651173774351982,2.412896865763809,-2.4108279701466024]
[4369,-1.5559195491021782,2.5354232240191985,-1.183754734059022,-7.0901188548081731]
[4370,-0.9350522427556488,1.9816811471218312,2.0750758348719032,-11.727743186973155]
[4371,3.9629850397192197,3.1883441892791575,1.3989539680978909,0.83028655042766353]
[4372,-1.6020164047672976,2.6954425891718428,2.0782080698587806,13.018201857681508]
[4373,-1.1784730779050028,2.0542777332949251,1.2927455033765494,-11.412740823102551]
[4374,-1.8180007278490429,2.9112481615815313,-8.5549465062668251E-2,5.449353012636271]
[4375,1.791672292368069,2.9765646679497331,-0.27162805078441354,6.8219980475238735]
[4376,-0.60885411890473617,2.25410880125624,2.9320701799423348,-10.481047373482195]
[4377,-0.32147387143535122,3.0060186753224736,0.64155925697800886,5.4406668412616952]
[4378,-4.4957948964241723,2.4392069212396361,-8.9570562691426048E-2,8.2949672012828159]
[4379,-3.5274401085892571,2.5379815653472027,0.69177394241069368,0.52862855136680809]
[4380,3.1392959858146305,2.1941674108154863,0.82936939235978557,-11.877437392481445]
[4381,-1.5178883746268439,2.3552897852818919,0.76952185108285764,1.1589836755478244]
[4382,0.53378166060127408,3.0507338379225311,-1.0050144483937355,10.899000156889297]
[4383,2.8879736898994723,3.3448345106877815,1.5989594294405718E-2,4.955262278680399]
[4384,-0.99904321951012243,2.8938110418667993,1.0660722959167661,3.2049078158689448]
[4385,1.521555155586553,2.4504610232003228,0.86829369292951075,-3.386882701180006]
[4386,-1.9196411605463573,2.34053111456842,0.54795114620315755,-0.88646819735911819]
[4387,2.3799524278122055,3.1547482259018742,-0.41982430045574559,1.7228481716567035]
[4388,-3.5938301524962739,2.6611680888864289,0.92892783630099773,8.2638351354077368]
[4389,2.6149063860684816,2.7820313351773693,0.39090481772542507,-13.421796639211491]
[4390,-2.6020714483876222,3.1326072989541522,0.52450016725408777,13.716153644715199]
[4391,-2.7119121801416251,2.5710820004981967,0.64826808634328215,9.6663598124350223]
[4392,-0.2990153591091983,2.329546390823745,0.90647100674155046,-3.9729553535283708]
[4393,2.5855842947687848,3.3846020838995328,-0.9109965924404988,13.630583825125647]
[4394,1.7652570521060729,2.1696023624240857,2.9319952255578574,-6.0759655777772572]
[4395,2.1651562204828401,3.3944722970817427,1.5624981274262228,8.7455410669000369]
[4396,3.0362696965662188,2.7330979569309291,0.76878435548706991,10.428555382776068]
[4397,-0.39506234128739992,2.4760902478142812,2.8051069015872803,-1.148763783222257]
[4398,2.8663793524218275,2.5272785771081421,1.8778058603812422,-16.585394058834638]
[4399,0.34183561645406157,2.0527220643641044,2.5219864896163258,-9.2430360935995068]
[4400,0.81780392672386204,2.6880772777467388,-7.0163406765601843E-2,-3.9566544077976991]
[4401,1.999487801638669,3.1482401588730982,1.451376526206833,-4.7022107011511416]
[4402,-1.4562701651079992,2.3423403573606296,2.0522623127147996,-14.142829573603599]
[4403,-2.2009123642891013,2.5382482901453449,1.1420996274844073,-6.7958244363086475]
[4404,-0.80307295733683359,2.1466819489711657,-1.3400838401689756,-2.8849614997542794]
[4405,-0.14202371199830244,2.207303765766286,2.8362796555897449,-15.835162856576515]
[4406,-1.5756602035071052,2.4387923489052463,1.5164761980069086,-2.4047095203870974]
[4407,-0.26439709019764646,1.8250889859172743,0.78404880168808133,-17.14156533391008]
[4408,0.87769475867607638,2.4451690290991444,0.31065492016830953,-16.720707808913026]
[4409,-2.6929804810484197,1.9459201107632593,1.9444961179861378,-7.5279844538927208]
[4410,2.3707356268285791,2.2718263682629303,2.5615038884361852,0.71122991307812322]
[4411,1.1665788546838158,2.9664734390970184,1.2881804694478531,-5.8077867900843945]
[4412,-5.4953376862266881,1.2960390225718155,2.1185680904058923E-2,-26.357455533807176]
[4413,-2.595043808319708,2.4012462728175734,-0.86854914824633989,-3.9876460857773766]
[4414,-0.47046678306766843,2.6794049458103659,1.5083521614453437,-2.2398173864915938]
[4415,0.13465747147477727,2.0589144684259106,2.7565804890182513,-16.898044198570044]
[4416,7.0794312198210908E-3,2.6149713515185109,1.4407369065739051,-1.556036932882531]
[4417,-3.1472516386216198,2.2786054612281497,-0.43020363731699196,-1.5300468055929868]
[4418,2.8273840914952997,1.9910651741467107,2.4158794110741999,-9.2916317550297549]
[{"$f":"A4486+1","v":4419},1.0175843247640264,2.6629650190378156,2.1756412986246967,-9.9124130769780958]
[4420,-1.713288092625409,2.4191541218954051,-3.8797531102403582E-2,-1.4158112749888598]
[4421,1.783654749871975,2.9981612317340955,1.6739607225567712,12.717409770359376]
[4422,0.56314726555679684,2.252091984040657,1.9180791067045688,-9.122673395086224]
[4423,-0.82592710822817905,3.2444474990721166,-0.41491735794945228,6.2499160836024217]
[4424,-0.2520523237867483,2.0184646266538082,1.3720592707924775,-13.807438546873236]
[4425,0.66271775705600233,2.139780264004937,-0.58747091761687087,-1.7179808419572393]
[4426,2.7771220599144901,2.3908754226385529,0.20632088377490532,-10.699846176253995]
[4427,-1.1267666916676256,1.7440549763822741,2.0509948261610425,-15.674782510834577]
[4428,1.0713144211843322,3.0082370152734073,0.53386885377835791,19.871790546125673]
[4429,2.9586025449825164,2.5933370736148982,1.3324680424248521,-3.3027439719993135]
[4430,-1.5615172221114164,2.3592252205257989,0.16410460603870525,-3.6926219176958841]
[4431,0.68335583303391612,2.4217557689831062,1.3808591565348445,-7.7965168434885896]
[4432,-2.151271365455627,1.2255175287228812,2.7713649949604724,-18.133811396730955]
[4433,0.92914914119044478,2.9290138929792091,0.58065133014266412,-4.7716998451932202]
[4434,-0.38644265174409037,2.2768808317387625,1.9429462754765388,4.2151503147512894]
[4435,-1.8258336866906184,2.285023769852526,2.9143289699256987,2.6416656472569051]
[4436,6.5642411069129638,2.4020968303027015,2.0888540562559506,-7.5096017605195389]
[4437,-0.13795827724310189,1.985965501302017,1.7684542850295655,-19.760743463707797]
[4438,0.56407126818887865,2.7938820750395386,-0.59448879418279033,6.4655772353845293]
[4439,0.39935788121399368,2.6424224428437739,-0.88662905329513064,-2.3761134229082881]
[4440,3.6283674587762196,2.3647971572752557,3.0867438366374973,-7.9588643615528589]
[4441,0.98100272781179731,2.3277669349644241,0.65003466788927999,-12.646696768975847]
[4442,1.6144524766770998,2.8814714253357963,0.87055470836726734,-1.5929478726177484]
[4443,-0.11636021337754493,2.1122778019231578,1.4132378622518367,-16.110382332971071]
[4444,3.1729967953383618,2.3299355108085855,0.37620393922778395,-7.5666112886526982]
[4445,3.7964263878102069,1.9453951959274394,1.9295734478748821,-12.933379207746125]
[4446,-0.88561801120512418,1.4109400735663933,0.50453934947857249,-33.444939206567973]
[4447,1.6127097810176381,2.4948282864563809,2.845802578211746,-16.518672716448009]
[4448,-2.0583689476829612,2.4712203415492566,-0.47481957780696415,5.8809400964007672]
[4449,3.2351062494187293,2.5209281895095064,2.7297485451014203,-8.6573998585240997]
[4450,-3.6194820575118878,2.5504507148441373,-1.6162695909607812,-2.8339027787057076]
[4451,2.6192877086541486,2.7965333288471173,2.3540581320431242,-10.541483625856372]
[4452,-0.97670123621879268,3.4531815664744707,1.2204244310189507,16.747184325951643]
[4453,-3.1811208119146084,2.7496851300565592,0.43933494824883801,15.034893291151878]
[4454,-2.7838149996001817,2.3147767418567473,2.0815056118348232,-0.68061467877981574]
[4455,3.7017904110044086,2.5836600803183321,2.2921384823961741,-10.57021210631796]
[4456,-0.60869024620033607,2.2864806002572462,0.4922024541154717,-0.7474461801957637]
[4457,-3.3391954513874613,2.8386282119107786,0.92163588845002176,-4.3026697525663113]
[4458,1.3375495999167752,2.3063592044260868,2.5765260151946006,-9.5641253690693766]
[4459,5.9460923201623874,2.2269973072845821,5.6693880506517136,-12.303335619948058]
[4460,-0.35389377784971182,2.4363486270954104,1.7298140799115065,-4.926915196122601]
[4461,-2.7923690051084886,2.2818758941842283,1.7473774020117068,-13.481718672038651]
[4462,1.2151724638992463,3.1915568346596892,1.7643308513524205,-2.7633869495969434]
[4463,-2.3378190248905502,1.8969976224918208,-0.1160941847756396,-12.413556591379951]
[4464,1.9772808216253484,2.4087278800153089,1.8295848402212189,-17.07854217871666]
[4465,-2.7358147957514114,2.5050592338474127,0.27682807107043483,1.8990059206727765]
[4466,-4.0272334450392133,3.0532169299292495,-0.3172685802411781,7.6383332400861246]
[4467,-0.10548707857150484,2.1500796944020188,1.9905257725618333,-19.439170751916581]
[4468,-1.5112190296334449,3.4482989175663357,-2.12638645272507,10.042346047142289]
[4469,-0.99710496915350699,2.8664178940213167,-1.1182366193277202,-4.5732703373305998]
[4470,0.39025926776225428,2.9238845458497877,1.4376918253417394,5.6564994790242391]
[4471,0.60041960021668672,2.3665365182952605,0.75562166171938405,-15.910392718473762]
[4472,-1.5908147654918934,2.5764513061410348,-0.6109294333654598,5.7623531983510023]
[4473,-6.9848304614895893,2.2839362223128021,2.2178957692878045,7.9276537909377431]
[4474,-1.3655343512345373,2.215204158563342,0.64334366379078911,-8.3850409222282654]
[4475,5.0209055515581547,3.073672319669988,-0.42370236185405341,-1.3402132631088572]
[4476,0.48957065100635949,2.8672926731735755,-0.69044929410748535,-1.7136031585149296]
[4477,1.5639782164067828,3.2217298667908789,1.0606799084677339,15.801294961011212]
[4478,-6.3205063647667643,1.8710570332504592,-1.0400704397050138,-7.7233495457640746]
[4479,4.7377018252623504,3.1254326271680295,0.34685153033924632,-3.0232290272101525]
[4480,-0.77101169100039435,1.9428563004460822,3.56585906751654,-6.0669458227143984]
[4481,-1.3653477448253466,2.3110099576421477,1.0037916082948743,-7.1623699941660295]
[4482,0.50772119086558287,2.6062764611172824,1.1468194665626639,-0.76450544261708453]
[{"$f":"A4550+1","v":4483},-1.9469402501898978,2.9993034991588137,1.1141338293989347,14.021239086066952]
[4484,1.986394165402231,2.2969012404178009,0.22511721374487226,-14.110545373821191]
[4485,1.2254840499020268,2.4283847923190685,1.5398891447100616,-9.6049620982536013]
[4486,-0.72283062987951796,2.9925375309245363,1.2579322644030804,-5.3983346792073448]
[4487,2.7953019288228704,3.4205419899502791,-0.75045068770362877,13.804118255415126]
[4488,2.6933916714886967,2.6559360456120271,1.8267635325548102,1.4998739848084361]
[4489,6.5282942060582796,3.2424345024120274,0.84430270728957113,-5.3747877908696342]
[4490,-4.2046253585991016,2.5309077280479126,-0.93116978656426674,0.35589877944984538]
[4491,-2.2809298289342017,1.863802428084476,2.7948139982366706,-5.2568985420465157]
[4492,2.9746023273590847,2.0694915689801729,3.5518126166126294,-19.076473072709291]
[4493,-2.687164000644485,2.5106980029109769,0.70683272772742067,-7.716523605871938]
[4494,-1.8361094069686659,3.0432456535644103,-0.12261442652932852,13.122858537945692]
[4495,3.2714328934229022,2.0430996644043677,3.1047019795974271,-28.62954914950603]
[4496,-0.41613428642656342,2.3515503343500379,2.4373538110108632,-19.337090159225983]
[4497,-1.9833231756955965,2.5857647683516967,-2.4306627390112574,-4.0204135280373325]
[4498,-0.97004834490332792,2.4215710330868618,0.50234284885614544,-15.557551591534258]
[4499,-2.5704313594057782,2.7478087387440806,1.5238230543182252,6.2990459188462982]
[4500,1.3124580448275811,2.7215057660226361,1.0109928908796415,-5.7850639396349077]
[4501,-1.5430212753467862,2.4006619045987403,2.0066476323152855,7.4329314934237782]
[4502,1.190429479346941,2.7658584820152767,3.0694446540024858,2.3434212036335427]
[4503,-1.5243620357868666,2.0414236003639932,1.3409936297759066,-11.105104284926989]
[4504,-4.1169874625178879,3.0343689435282926,0.99293197902581842,12.571588863925648]
[4505,-2.6522475687817568,2.7379490267886339,0.47027657647164223,10.771967653799432]
[4506,-9.6191287205779449E-2,2.7841672942599485,-0.26132217162291549,9.7074393333113349]
[4507,-0.71021893710506778,1.9851416707565461,2.2054588702735232,-9.9910210920146003]
[4508,-0.28882676467832763,2.166578823669016,0.36787455575168959,1.481692704387108]
[4509,-1.8174940115272986,1.9406689898939478,0.69734448077373745,-11.137996033634334]
[4510,-0.96957415578455342,1.9796530790543578,1.7386636955783454,-12.080387440427721]
[4511,-0.47207598960158642,2.7247997440049625,1.65313110056079,-4.1309016127313249]
[4512,2.3235331686330882,2.2389070093341736,2.5006113293047232,-10.893404596631058]
[4513,0.39464232873139232,2.7329902517983999,1.2761677525151145,-12.498321367823412]
[4514,-1.0740712833401154,2.3726217980801692,0.12863855303043947,-2.5634848211156278]
[4515,-0.54527008366025131,2.1171982809691183,0.1223916614550935,-19.890524522054481]
[4516,-0.48897562792127658,2.6401388001201118,2.8129993681300411,-1.4102096107442068]
[4517,-1.7583604043985936,3.1250987123930529,1.1774559061584946,0.77863628428521325]
[4518,2.6803862167202817,2.8261836555833311,2.5422533436988592,-5.4207910631652396]
[4519,1.2289758696863169,2.3371459688003582,0.45282798116382939,0.37682796481327552]
[4520,-3.0500783935542661,2.7543488099072069,1.0318740663082457,1.7904997067606874]
[4521,0.65442773351464556,2.5805543347833564,0.23572103811017797,0.36301278032698514]
[4522,-4.7949952288623656,2.3667838890102382,-0.69531711457184553,0.38075154095175812]
[4523,1.8719853223334064,2.4231528574913614,1.8663124459747982,-13.050309374153496]
[4524,0.19381083998138965,3.0821921366562477,0.27866754672357574,13.574619761833745]
[4525,-1.0145480713727253,2.3570549519460924,1.4353346607803195,-4.1819228242176072]
[4526,2.8304679871126197,2.4118235165179236,2.8861927184598977,-14.10364377356076]
[4527,-1.8824050030249873,2.5047780985746826,3.9662898529313706E-2,-5.8171139322992849]
[4528,-3.1637932473219816,3.0126364087610882,-0.38365018275147622,9.4273061614532843]
[4529,-1.6994535385970273,2.1351760433005404,0.57266886538924699,-3.2802792888243499]
[4530,1.0366544102307491,1.8380160412331039,1.8653605866901402,-12.573610747299385]
[4531,-0.40406641152624012,1.8950735805936929,1.7200909854058843,-18.860322504999541]
[4532,-1.0581656065554672,2.3738679550595787,-9.6149111813670363E-3,-3.1530609739584081]
[4533,1.7453836836324523,2.0136841951871203,3.0658975991720494,-7.7265885975757254]
[4534,0.27884076493581683,2.2432426230184666,3.2988650700451205,2.5296652904521486]
[4535,2.7935624725005099,3.1401927205096465,2.4731441956786324,3.8922654062023727]
[4536,-2.7776422198217445,2.7878991707534397,1.3379601822374858,5.3399622742199337]
[4537,1.1680701909921427,2.5847692049087008,3.7881226115218505,-4.4204267286939132]
[4538,0.78997475239625503,2.5706727421753035,2.7317310751287085,-10.307620468854077]
[4539,-1.6301236456669614,1.9363300525272795,3.4232103526478928,-19.638818033597492]
[4540,-0.88862605672109651,1.7768090339780502,-1.3495557522980195,-8.2099999886897717]
[4541,-0.37612652857796447,2.5540419511625507,-0.43399860604488194,-8.3324241099538341]
[4542,-0.46682943130579885,2.6757112623783477,-0.79045642572376429,13.230640273793231]
[4543,-0.60260628943805938,2.2742681475035567,1.5607707068364358,-2.8002610741952663]
[4544,-7.9797417099920456E-2,1.9637323786075995,1.7132587364321965,-16.787214010070073]
[4545,1.8854915831081169,2.4046351586487731,9.5591633145762467E-2,2.0374737862468675]
[4546,-1.7622677099073429,3.106056236605526,0.70718267034789228,4.3093383100772158]
[{"$f":"A4614+1","v":4547},-0.16523240863771629,3.1105457708563171,1.1815761859894511,-1.6754696458270768E-2]
[4548,-4.7504830971529834,2.194257924566211,7.980596975870613E-3,-4.9148401658895127]
[4549,1.1681458925390507,2.9082648854878972,1.353632463301353,7.8818030042553957]
[4550,-1.5728057996927489,2.9482336448453546,0.25668986028253449,6.6993428079497885]
[4551,2.3799109180999838,2.6236708266410278,3.3340623930147135,5.7623983804004677]
[4552,-0.18950159807792355,2.3926475771832534,2.099969698988466,-10.437628504584378]
[4553,3.5447102367667314,2.70107126874976,2.1231283475349167,-5.6804031732810802]
[4554,1.8044427774712986,2.1137125825951415,1.7775439092591374,-20.611075197182071]
[4555,-1.9876537382184134,1.9126895489516982,2.1076468432717883,-13.473293931288296]
[4556,-0.31562676360089348,3.204670169333347,1.9406585250068666,12.672800726097151]
[4557,-0.42471567204565297,3.0230500417851025,0.1892432362612837,7.3582721731725691]
[4558,-0.78020385098291212,2.5806044135907493,1.0900628498485456,-0.86405243043293067]
[4559,1.3410059097558333,2.1708470796520039,2.8236764925764941,-18.686382587064372]
[4560,-1.0695867289636976,3.1812204073094401,-1.073590601186563,13.452185281559032]
[4561,-0.86035395187508601,2.6273809483557562,0.69487735453280908,5.6171801155771046]
[4562,3.6248689514735997,3.6357079385318851,1.2133466506993753,3.8463102796478315]
[4563,2.2669227098118219,1.9076643471402246,1.559398494683756,-16.670849115346904]
[4564,0.30824097748178897,2.2915500625150504,3.5184357037938256,-15.240242055955381]
[4565,1.2018726788344156,3.3521414846475328,-0.57900290215385075,18.033136266057177]
[4566,3.6324790140532901,3.3533940583510127,0.37953232735427778,2.8821268192498688]
[4567,-4.0337585998976042,2.6966361307603575,-1.4452262771809146,19.961791697529051]
[4568,3.3579970940482475,2.6003394878091162,2.8360464338288116,-6.4700381464736783]
[4569,-4.1309803059133531E-2,2.540015796440199,-6.6405172066134055E-2,4.7308037503088034]
[4570,0.5616609091619521,2.6063693198776634,0.21033398682913196,5.594576694883024]
[4571,2.6473965712239855,2.5842368609492694,1.0745330032014935,-1.4624082250980766]
[4572,1.7234821610644238,2.3809371385328153,3.0130798020080372,-15.243758948711964]
[4573,-2.4191008671754082,2.5089957814816763,0.77030752281509485,-2.3376555915299448]
[4574,-4.7212119522246008,1.963016609784991,-0.62781356170816149,-2.5085677414908765]
[4575,-0.10194530347968346,2.8186902865205723,-1.3147104515514858,8.7580531446289136]
[4576,2.1989977207818145,2.8330441186546631,1.5817593685398028,-1.8079371809307445]
[4577,3.4471788131464702,2.4149630161992084,0.29332961267977864,-7.061267675246345]
[4578,-2.4540912852083667,2.3946241573847322,1.6329720780733732,-7.8625946029838296]
[4579,-2.4403869778273819,2.1862160239606752,3.0745110772207349,-3.1991877831054674]
[4580,-0.863266429512068,1.4924872095383188,3.7414789254732064,-4.3433483465346789]
[4581,-2.3711377258621291,2.0081379025578716,1.2344795939873383,-22.142944904095213]
[4582,-2.3387378464121311,2.2578794703358853,-2.9043256298821207E-2,-5.2831115891486107]
[4583,1.2190218566473527,1.7269452947729254,1.2936785028353901,-19.077659897990419]
[4584,-1.5627855322023949,2.2166718182586074,1.3616163754156463,-3.0052793983624801]
[4585,-1.143636488163317,2.5448776361682044,1.95333352014276,-0.70205545547635717]
[4586,-1.9737383579943801,2.4777077177832307,-0.62792200214345395,-13.045344434101116]
[4587,-1.6902006514901917,3.2278510165410816,-1.2892224315981693E-2,6.5481303024636279]
[4588,0.75901952053947064,2.9181582481658577,-0.2355248722016976,5.0666389196641592]
[4589,1.9368633951296352,2.7690964093798782,0.77453431914314252,9.7287491814202998]
[4590,1.0306129219363025,2.465382637019518,1.4951925593893542,-0.58013115520776903]
[4591,-2.549570215580637,1.9002469502860302,-6.1153398628297717E-2,-9.6357555452336001]
[4592,0.44991307661505864,3.1384747738688228,1.0913336515309546,3.1953660857911577]
[4593,0.27715504492463994,2.2072718095530313,-0.63933570056814348,-5.8536978954741397]
[4594,2.1373627669613025,3.0102228781934333,-0.26624023501150806,-11.951639458575476]
[4595,3.1701598231823915,2.2167458589873998,1.9101726430481274,-2.4612746960069241]
[4596,0.13100048855295371,3.2078251392933823,0.1878632480851774,14.053534864777006]
[4597,1.9104152931850997,2.7012349809022198,1.3730072256246864,1.0237384474355271]
[4598,4.2299906059533869,3.1693192535605017,2.378193845175042,-1.8161371151762831]
[4599,4.273079851915691,2.722321264178734,1.8675358749411402,-3.3696662792485297]
[4600,-0.89113490396608908,3.0662488977750351,0.66874825726563569,-3.9975526473589187]
[4601,2.8322759298438736,2.8401017771046,0.64252321528648337,5.9941442697954415]
[4602,-2.8503193048303523,2.7454018721131646,-0.17615893398332139,5.9413265850250969]
[4603,3.3475212644973129,2.8908678999133022,-0.91862350797980152,-9.3505197936123707]
[4604,2.2638383023293689,3.0313159758054424,1.197848524114657,10.301046463055707]
[4605,-0.19469200154194236,2.6310946548480207,0.59771805530372379,-0.73607352694930261]
[4606,2.8211782814783519,2.9283058566072895,0.76312140381942695,5.1263027888647148]
[4607,0.34837805015629603,3.1112131519381032,0.93714728495813215,-0.90113161638984485]
[4608,-1.4545977374856385,2.4481964223897337,0.63539152516913511,6.704895579385628]
[4609,-0.35587654465202256,2.9134049806566669,-0.5872429931150045,8.4660345445917251]
[4610,2.2207097275822822,2.6903007330951874,1.7184255673948146,0.69286942307384791]
[{"$f":"A4678+1","v":4611},3.3129376887648081,3.4683086738301476,2.9409549637908787,3.5422964827177368]
[4612,1.8330180146838966E-2,2.7158491310937323,2.6042563928593845,-6.6410578335633019E-2]
[4613,1.5655140717988234,2.821009550202874,0.2487765388580836,10.944765093845858]
[4614,3.3999863746298784,2.1567302991509258,2.3419764203613163,-4.6734163610637314]
[4615,3.4472564270905508,3.0568933520689971,0.12331460453945753,2.6232981216521876]
[4616,-6.9985915638309582E-2,2.1823070167250886,3.1556034464491516,-9.1943175691639407]
[4617,2.7758536549361108,2.4926210053554549,3.0156986960670009,-11.374199577622868]
[4618,3.3082043845187616,2.5780960537187818,0.44438420843538606,-0.32894748414407404]
[4619,-0.14457912524193267,1.7671003237777096,2.315792867376262,-12.207991047476952]
[4620,-2.0943458477409225,2.5500330151143475,-4.2316924147397295E-2,-2.2219160779781326]
[4621,-2.9944791581425774,3.2514062444138339,0.43816242318614584,11.916768209603042]
[4622,2.3319577279155772,2.3220402506961531,1.5032439182060386,-13.692414364084513]
[4623,-3.8725457227919713,1.8447678308218138,2.3105653784187599,-1.0810875120300323]
[4624,-1.9627036648525424,2.9178864042232138,1.6237156311697447,7.2798596868869225]
[4625,-2.0072982726617545,2.1250636663701012,0.45104173102403722,-13.427175835282476]
[4626,2.1333349675000552,2.5577741940505012,2.4937573783038083,-8.4895807965723336]
[4627,-1.003868138679205,1.8252119182004498,0.56174909027448272,-12.449137872152685]
[4628,-3.4682785233605853,2.1769648092869471,0.23905349617252714,-3.7209795082508741]
[4629,5.9462286432823825,3.0087911634851361,4.0981840834808754,10.402193553428001]
[4630,-1.0453596787023292,2.609961878928825,0.38983538446130606,8.7332553696144934]
[4631,-1.4698904078681141,2.3464006116698513,2.8132377097257306,-15.586317476963949]
[4632,-2.3006072702487574,2.7406487316227963,0.1186416140734694,9.5455379410864118]
[4633,1.1422482391426714,2.941301824637204,1.2543061825436348,10.642222965213886]
[4634,0.1613150395490745,3.3976106138150906,2.255162540997647,17.609862424816189]
[4635,0.59590424067443004,2.6993371038287854,2.2784941215997678,5.9012484087428589]
[4636,6.5097991637221275,2.979140048058694,2.0604651181712867,2.9342538596755277]
[4637,-7.4453273147100346E-2,2.4665137608398053,1.534511919195944,-3.4431103885800156]
[4638,1.366740569362225,2.4581154362252766,0.9864206849321755,6.724298056879654]
[4639,0.59199142653639181,2.7949679350419974,2.0425468643242004,1.4939128565049153]
[4640,3.0585743108983539,3.1834557297087658,0.78439076787012352,14.165196406376754]
[4641,-5.4557123391585687E-2,2.3684102411202383,1.6633406435446232,3.0283838255220945]
[4642,-3.442417632672409,2.087997883305257,-0.12753418005690387,-16.442968405494621]
[4643,1.2077410350974864,2.2358507884547345,1.3162225002899868,-8.0897415009250455]
[4644,-3.1873838551834917,2.1628967733933773,6.1334515633344244E-2,-7.8638792668865154]
[4645,2.6277413909766905,2.5512464556106065,0.74351581355423491,9.4951972950217254]
[4646,-0.40636572790665376,2.7600776741978379,-0.23643194697020808,10.753543089225047]
[4647,1.3731221475485966,2.3022037418623849,3.0571962263492174,-6.4120574427640893]
[4648,1.4935025123150387,2.7871694464490444,1.5016967674158468,1.8738563828680381]
[4649,-1.9514776975649764,2.1087056248553786,1.3912790887834638,-11.994493521514812]
[4650,0.46376065923653759,2.4073226755138699,1.0263092259012605,-10.250502901288733]
[4651,1.4773986342436509,2.4594660432003801,1.2092005200597129,-9.3671480309111139]
[4652,1.0107713210796549,2.8812472579068134,-6.1519734079940491E-2,0.9036011850062633]
[4653,-5.7999189366135049,2.2070150587115407,0.48080013808876398,-8.0041713651517998]
[4654,-0.92613175127067793,1.8403808050553407,0.68579736194012753,-21.58236495826279]
[4655,1.6946807195830444,2.8829416629326028,0.26733907516793864,1.6765082370545845]
[4656,-1.5354783620266872,2.137276486101205,1.5225680427302786,-9.6710090172466767]
[4657,-3.1630893329034979,2.6487223940365268,1.4547308503289531,1.60164699893333]
[4658,0.86496153462724157,2.3042914655234359,2.2539550228123844,-3.4375651065125221]
[4659,0.80165894977227414,2.0248563113071665,3.7317365100931532,-16.039082324125843]
[4660,2.0554471247393966,2.7175496064809099,1.9561608963679487,-2.0183375572170643]
[4661,-0.39982268734254728,2.4023207373346556,6.1567559599318145E-2,-8.825874632919005]
[4662,0.26040394716139548,2.4294367792331815,2.2283726136225894,-0.22738574445990478]
[4663,-1.1138882951943312,2.5791460693936719,1.9398884855852043,-2.303372978169079]
[4664,1.8857805792114961,3.1446918651115929,-0.61533357380803499,5.0399527880295025]
[4665,-1.6354494167009095,2.6628804870422336,-2.5760089566996491E-2,-2.5917936451510859]
[4666,-1.4360426338185022,2.4439395479024304,1.3294438859966553,5.9816995096045265]
[4667,-0.42175139075452772,2.7963840705353902,0.58050985143008138,2.3748597637820086]
[4668,1.6070438878513587,2.8648323034025531,1.9780106889925582,-2.4755591203928442]
[4669,-2.0249273022661796,2.2795108980780769,0.41282266857591665,0.52454381235995085]
[4670,-0.78052742886774329,2.3333866766556142,0.10627041413202365,-15.536835722214956]
[4671,-0.89272527449797912,2.8703976715375212,1.6875347611472828,5.6673755950816016]
[4672,-5.5906439264531294,1.5622679424729218,2.4038245114889381,-6.9376123204175588]
[4673,3.8920166598252623,2.5982546392052148,2.2700735545295716,1.9692518439900657]
[4674,0.49599268004849617,3.0281074338570844,3.4151291312855583,-2.818002203027707]
[{"$f":"A4742+1","v":4675},0.25649933890735471,2.5126068852266257,2.6365122386424305,-6.2166983977466561]
[4676,-3.9573956331747668,2.570734250305732,-0.39023398900632333,10.49912867503887]
[4677,-0.17327870086916902,2.6995638194896618,0.87425323463988269,-11.932160934153913]
[4678,-4.7158078466775324,3.0629543175195009,1.7594719784758115,5.7170478928516566]
[4679,0.67365781838311189,2.4620541949122914,0.33581869697363798,-3.5189983772214681]
[4680,2.827711242075778,2.2386086002052692,3.0244629956722138,-10.936933228549911]
[4681,1.8424092992834502E-2,2.0810630684457694,2.325352793373507,3.9836827450628509]
[4682,-0.89747582594235775,3.0921646252389543,0.33736487237915058,13.387835463721903]
[4683,-1.7588152314212597,2.6619240373033977,-1.2223804019792621,-0.26194826196823584]
[4684,-1.1067042110950143,2.7794295738194492,-0.89053953635752814,-2.2218186531810118]
[4685,0.26266948892160613,2.6050367221846842,0.2822451571804897,3.8984819114958857]
[4686,-4.0781205952251343,2.7445537164281855,-0.21850698671425151,-4.2459053843051606]
[4687,-0.89120792590877995,2.8321121581025066,0.65325771120872522,-9.8722132263057745]
[4688,-5.3576944529114332,2.106132525766272,0.99522279132160141,9.1902660589636689]
[4689,-2.35276948748115,1.8863295344535564,1.7241465813232806,-19.230338837214948]
[4690,0.87628255381240239,1.7131067946113827,2.5093658343795076,-26.614417466434837]
[4691,2.499122618503995,2.6881192781711398,0.51483085127564954,15.751149926457661]
[4692,-1.4000965210426912,2.5590782909584879,-0.17088449139782003,1.8402781612555477]
[4693,-0.10186319592292781,2.3699573002237933,0.59330412634555663,1.08888801672822]
[4694,1.4041251341022536,2.6523281062997341,2.0946318274793514,-8.1734748696761574]
[4695,3.0148132924002975,2.5881169181801642,1.6283848653468229,-12.525668948168825]
[4696,-3.5357269828166245,2.9907963849681058,-1.1357627788074542,11.383249764261812]
[4697,1.0458021885608604,1.6948413723484266,2.5478859533856983,-21.697713803311391]
[4698,-0.81035143964980427,1.814814900426289,2.4499959000859564,-13.875740914191807]
[4699,7.6703597841800017E-2,1.7160799685920884,0.316197851685458,-13.836194935428379]
[4700,-2.832129461575386,2.9950219745984588,5.4260772010983782E-2,0.75374431295945366]
[4701,1.5239436277455236,2.8364280274904496,0.26015777991276012,4.2906605034845029]
[4702,1.1845748471336546,2.9904368913634296,3.1306741857622304,2.3431064220615991]
[4703,-0.31690674505871858,2.307450104679361,1.0988937172377817,-8.9827641675584626]
[4704,1.3196352193890555,2.6176140888277453,2.5646967076719562,-9.0483440422106831]
[4705,1.2715298693567165,2.1336189804972512,1.6474048011871711,-1.8339961978134069]
[4706,2.0308817004190423,2.0276570464609329,0.8542625060837965,-3.1422817826050653]
[4707,-0.81435431943096592,2.0763139976793106,1.1074667059172154,-3.2571572357991152]
[4708,-2.3971122392739073,1.7981880384914799,1.0378997863728834,-23.103617860792188]
[4709,3.3986142456834156,2.7323779037751432,3.5391748543989952,0.21606509496560244]
[4710,-0.86534553790891477,2.1737976806022861,-0.34412272141595524,-14.650100013884643]
[4711,1.6849977425235962,2.5618549932897619,1.5068456551670748,-6.3045341089766875]
[4712,5.3003022867290763,2.7702726058683194,2.0302936044580107,9.1430332301061092]
[4713,1.6057413831606331,2.8522936249097932,0.15724299139959075,-3.1232442162656064]
[4714,2.4410994612140913,3.529215398832914,0.87100541207065574,20.829638819546361]
[4715,0.32529406204514294,3.1275249792640718,0.80044270123195083,12.862582627385088]
[4716,-0.73165925649360408,2.261470338164191,1.4214836022684141E-2,-16.801980400965235]
[4717,1.1658965339630629,2.9330193732430967,3.7032743198612872,-6.7012839678936675]
[4718,2.1306369920997694,2.4408248091368807,2.6070110475566133,-11.692623238314479]
[4719,-1.679050589571593,2.2223039184153679,0.79714076451818305,-8.777547283102626]
[4720,0.35981453281188586,3.267120229819215,-2.1885646207997933E-2,5.1334523893588049]
[4721,-3.2011745184135214,2.6295870682754301,2.326313355751839,-8.4077832367399417]
[4722,2.3465873668561241,2.6753397865796069,0.72630577498017157,-10.533925699378827]
[4723,1.4722181303775972,3.0664136445498111,-0.29478776246848515,13.223509890987277]
[4724,0.48476254147979136,1.8803895567219606,-5.5243733583272947E-2,-4.0055457107857357]
[4725,2.3003202098433597,2.1683407747320711,-0.58726544533028679,-11.690141469577005]
[4726,1.5215737982362927,2.6977996293676831,1.2647832163215531,-9.3880713711922112]
[4727,-5.7488746610749821,2.6236215988442213,-1.1023135575095822E-2,1.8327701359174111]
[4728,4.9598263815866614,3.1891685008366126,1.7788934712299864,2.2670044781342322]
[4729,-3.1636920994089968,2.34802767469857,-0.45071787772345173,-7.1637736199788158]
[4730,-1.7814616962435077,2.6032889740061513,2.2310195010371405,-0.64851004835138815]
[4731,-2.8712790162785131,2.4697869574622935,1.1518954201381524,6.9168083412303769]
[4732,5.750110050595592,3.1254866296708079,2.0104158600579076,-4.4393886108409353]
[4733,1.8141901366840778,2.78208716786542,0.68378751667705506,-8.9372923100406485]
[4734,1.5275403671065575,1.8090223450446827,0.90758252933085393,2.6837494519202694]
[4735,-1.5537157972168858,2.7975234140298086,1.1027003716282795,5.3735199137240013]
[4736,0.74849475837295532,2.2721681270156195,1.594965096174261,-15.165018175125752]
[4737,-1.4089703006220526,2.3847916877358535,0.93313862091639199,8.4038833081332811]
[4738,-2.0055647535816985,1.9050108579197249,1.2661386699056376,-7.8098204295680098]
[{"$f":"A4806+1","v":4739},1.6157216794954445,2.9973190843493978,3.4475862779806326,-0.47996896962496516]
[4740,-0.94697814115086776,2.1514712046816418,0.81597115353338889,-1.6472573075616492]
[4741,4.0257188912065249E-2,2.3147313660122766,1.3309421891255453,-6.7158846901878189]
[4742,-0.99966164507124855,2.2310264360453709,0.27367343009915457,-1.3170297733512428]
[4743,2.6988473133294901,2.2677786218279388,1.5308867087325941,-23.15146654780547]
[4744,7.4058809617946447E-2,2.2084817611993874,1.5592842829759208,-7.5426129406631564]
[4745,-4.3128521056197284,1.5864754377238308,1.7297777143545485,-18.128964884103979]
[4746,2.0004153642751028,2.9883298062419921,0.23365685185035712,-0.97063847112896307]
[4747,-7.0353819627910055E-2,2.3614926558353302,2.5445678505942526,-12.493487881283631]
[4748,1.0314678159616926,2.0184309550455186,3.7021832573593323,-5.5528980877579368]
[4749,-4.2702133836737159,2.4773636384365423,-1.5961343003128463,7.4742636811166427]
[4750,-3.2139382900464297,2.9193331158646005,0.72734996607442137,0.41669016494473743]
[4751,0.49130525743731102,2.6350850726735082,-7.1591923592413398E-2,6.3860301561174406]
[4752,2.8004879809474286,2.69580857752202,-5.8384954157596702E-2,-3.1123177085314664]
[4753,1.4565421772932814,2.1276533481927933,-0.48121956691168455,-0.5787708794899129]
[4754,-1.2071074122534802,2.2580392630486057,1.6671210139530599,-0.84719620659644201]
[4755,-1.0151148062288422,1.7703122851700099,-8.1190863915316491E-2,-15.286018411404896]
[4756,3.5283273696010422,3.2897515650730353,1.304649616748234,-0.34366738482940518]
[4757,-4.2005414304007447,2.350627519172269,1.1411694201332871,10.218426171386119]
[4758,-0.1545292280779044,2.4055803418467177,0.44800214694743512,-5.114362037148612]
[4759,5.7434302598583953,3.6405073403438388,1.9961775320501352,11.812563018408998]
[4760,0.78120242037148302,2.458082940867699,0.81986589159508938,2.2803556874138846]
[4761,-3.6566457950334743,2.199949266614873,-0.49642236917626681,-12.696298144962013]
[4762,-0.80990647248073711,2.257058166206281,3.1646235327467043,-5.948771614230143]
[4763,0.81508462508101509,2.5011213157843759,1.0076251063751054,-3.1193461251234584]
[4764,-2.058121161807144,2.3237991051617697,1.5155372698341745,-2.7372504903904193E-3]
[4765,1.2183487206700465,2.9314161179832126,1.6253520624598217,-1.1213780871587993]
[4766,-0.93790331045804343,1.9249483743518951,1.1833513483596083,-12.352442475951802]
[4767,-3.7526757917594828,2.1721342059269602,2.0871490867521048,-1.7220139863692654]
[4768,5.9016050266247939,3.2092113502266351,1.9463033477365326,4.1477972618197381]
[4769,-0.82446370093901677,2.9006119981698637,0.906262393533663,10.467584662345498]
[4770,1.8856577121121323,2.9305873908399511,1.6555404773532783,-7.0941985460047352]
[4771,0.57717123144704385,3.4551875753609589,1.1062443864678375,13.892861270935398]
[4772,-2.2413189762290844,3.794483799802292,-1.0528202591479245,33.004649459445233]
[4773,-0.72019285657191978,2.3197332817818603,1.1703181134509821,-2.5450092333886589]
[4774,1.4070661851916932,3.7096411310910318,-0.35260073827635807,23.648543248633928]
[4775,-1.3706954855300488,2.9870636220252336,0.597359300243411,13.263501983026472]
[4776,0.81061590578086495,2.8530909183788671,2.2099958656389824,14.603497243878852]
[4777,1.1083614583157038,2.5389258538339048,0.8580598670145303,-6.0807070102103573]
[4778,-2.9775148241895151,2.2985726320428865,-0.72984734148324826,7.4741846771259919]
[4779,2.8765586756607759,3.0454876118998446,0.66172601044738211,-7.6062112121940899]
[4780,0.92149678081808095,2.8103233273774251,0.63689124441374445,-1.7422503766423065]
[4781,1.6074135271447543,2.8970407312701427,1.5853336932245372,4.2183330359334121]
[4782,1.4560295594979371,2.8927003633269051,1.6160535110616983,2.0944433194499523]
[4783,-4.8510534306693689,2.0376519780330784,-0.30539468114703139,-8.2971098377250563]
[4784,-0.66975793447666654,1.6590752551740855,1.668959969189967,-12.633995968737114]
[4785,2.5986553257878886,2.8590486308382896,3.7838223061754772,2.9606028942874025]
[4786,1.9825155915811203,2.4547984746241145,1.9891521959306626,-11.004309121320857]
[4787,-5.0727228600319458,1.8768611069187646,-0.35885320190314007,-8.1314857631235675]
[4788,1.5276983355442633,2.848422800153954,0.78712486688635819,-8.5337649171623688]
[4789,-5.279735491649574,1.6502215724747917,1.1279451487956713,-5.3504184922489788]
[4790,-5.5368990371342095,1.2934469610755286,-5.3514103480411634E-2,-15.135738470308903]
[4791,2.7619622947455689,1.8473325582492022,2.983675594647897,-18.164084308016694]
[4792,-2.0282795446216275E-2,1.8130320281132666,2.1629540413081108,-10.460257130812119]
[4793,5.7094240738024791,2.3977477972189924,2.8949675915636899,-5.2973030642222572]
[4794,2.4393955264053209,3.1094375521733384,1.1989774629196239,-1.2723597990846796]
[4795,0.85638602950556031,2.2300045267191604,2.2478024552039773,-5.0930103308026098]
[4796,-1.2340072124813082,2.4263493495259079,2.3105627507929252,4.3304962382308787]
[4797,-3.0530758377843581,2.6844285721831249,0.36731879801003153,-0.79015244028281062]
[4798,-0.67015328377358363,2.2872947382160693,2.5030573840300683,-7.4888876563118298]
[4799,-1.503006297164059,2.3781735375807278,1.8280238289484196,-3.1170485131378838]
[4800,0.51896203944959529,2.7167276858854099,0.18384075773051189,-3.3442512249313872]
[4801,-8.3017177798952679E-2,1.8442198446305484,0.98154500895592844,-10.638216399905478]
[4802,2.6754999867879503,2.7474292900351003,1.4398755363678311,12.558436999980326]
[{"$f":"A4870+1","v":4803},0.93258765928027809,2.3197376784820265,0.19757598227065964,-11.803641120466308]
[4804,-0.16097082634550225,2.8113071454560217,-0.96740169565451639,2.3082555944648688]
[4805,-1.4518905852685784,2.4845097585367273,-1.140977560504957,4.3431229574953019]
[4806,-2.5802980068285475,2.2483267343000692,1.1055161758478882,-2.4762734165000095]
[4807,2.849206230794592,2.9768842797232891,0.91001479132322649,1.7232540664233356]
[4808,2.7978298044777872,3.4829445516908857,1.7924345103016761,4.4675148910386415]
[4809,-1.3973290612726759,2.0416295767399544,2.3483689117031594,-16.433930190110946]
[4810,-4.0241290902662268,2.6427512466762462,-2.0952240541461276E-2,-3.1843093604594892]
[4811,-4.4500028080462117,2.509421490307838,0.43216106792742093,0.43255089804207492]
[4812,-0.35961806231754401,3.3859935755482988,-0.43812044670726102,12.177161440145882]
[4813,-4.8413684188237349,1.8323209287051432,1.576937106023834,-13.332656005478487]
[4814,1.2612844934886291,2.9131589520792454,1.3154231688238531,-3.9513335001417107]
[4815,1.1612008118385868,2.4771898476790337,0.89530429338842621,-4.4723416046768385]
[4816,-1.8463324925415792,2.0062019411800476,0.7592468517048967,-5.629565761163521]
[4817,2.7422687152888345,2.9518647229246202,0.85740759311908321,10.465756655781659]
[4818,-1.1837254446981131,2.8121072628630488,0.52067168492935667,3.4459921437904124]
[4819,3.110875281452455E-3,2.977689502616454,1.4505711234253131,15.442538112129487]
[4820,-1.1905108755680516,3.1542459033596102,-0.25244144286931824,6.4941525535322313]
[4821,0.53092768130224921,3.0624245210467387,-3.7684861774677225E-2,-2.1693689422942888]
[4822,1.3279291333096963,2.6395129155870665,0.53450468642125371,1.0854965234416514]
[4823,-0.6357606109720062,2.3227745489011955,1.0232300006547719,1.1880078008591357]
[4824,-1.8152805547721984,2.560875619954992,-0.5672974467601164,-3.8218976201053594]
[4825,-2.863699079824471,2.7268947771623604,-0.1309692758830665,1.6195788489015226]
[4826,0.99430596018252182,2.4593819832752208,2.3704357496362345,-6.7398686590637427]
[4827,1.4588455186672957,2.0915230959631406,1.3398329666057913,-16.399790371339037]
[4828,-0.86292413880879359,2.6755479232021018,1.5081158602855789,8.8317038762310922]
[4829,3.3602001650267215,2.4761943776147879,2.0399793938437787,-5.5522747270397321]
[4830,1.3520074077215496,2.6001032649809228,0.75504691035334404,-13.451668329014693]
[4831,-2.8668895765072087,2.3883690425069135,-2.166972878334827,-2.4415558103901085]
[4832,-0.40254934161862166,2.1354531828766707,2.2141963094557804,-6.7152812693210873]
[4833,-3.7946657633930889,2.6185308723555152,1.7680589606973904,-12.029635441426059]
[4834,-0.51931521547463488,2.263223933426513,2.2130636274901638,-22.559840342788164]
[4835,3.0454311476367009,2.8891198505326701,0.99088397284777274,13.594003916309315]
[4836,-1.4666383474988116,2.1676960035863502,0.69587401183760444,-11.710022120061851]
[4837,-2.360027938940688,2.3324475906627176,2.92240998650127,-4.5622521017449031]
[4838,-2.7098560813746735,2.6430302783400679,1.5584360442185623,-1.6506408284092888]
[4839,-1.9881291719167573,1.5001974277381542,2.2549579664161365,-18.571852049532453]
[4840,-0.66170288380757403,2.1485088484047856,2.835092293204224,-21.977892652731679]
[4841,1.1984259366147707,2.4513687017685521,1.9014845665710729,5.5905697473371596E-2]
[4842,-2.3269314231322307,2.7364052363630709,3.1801363405707415,-1.2310739320774804]
[4843,2.2124809917890742,2.3506710359202514,3.261686597145018,-12.531773328278355]
[4844,-0.50973328798272333,1.9183119368635873,2.8185861268818062,-24.252961328314765]
[4845,-1.9939479232008119,1.8626034485887357,1.1544977187991059,-16.254906399810586]
[4846,-0.81260621580831593,2.5399808357825706,1.1688349088495529,-4.3305598622214792]
[4847,-0.56893541237104051,2.5714763541203038,0.19433632482237728,-4.6433933201379745]
[4848,7.5240902163212456E-2,2.4191995236700392,2.7909919903094651,-8.879952699288264]
[4849,-1.0013436418959312,2.0376340533846471,0.6823157838740328,-8.272969687780833]
[4850,0.23105527632759007,2.8993447452408501,1.8451749525617314,-0.35277945190916293]
[4851,2.0102271907441884,2.9296576124638269,0.92435402030779246,2.0114125603305255]
[4852,1.100396752906132,2.3724328753406065,0.59923439424297809,-3.1964710704618438]
[4853,0.25564320877070495,2.4682603073085496,-1.4164033678503465,-2.2166071294708782]
[4854,-2.9523116483718814,2.3701047855244854,1.6431276445939638,-7.7733858302034964]
[4855,-0.2438438305837291,3.3370071568938688,0.52293428732568248,1.5552702567935079]
[4856,-1.4172992973997312,1.3346072517300458,3.4257908918727571,-32.512882161033986]
[4857,2.2545887094430332,2.0711932055335929,1.5131320061539479,-11.668531007623628]
[4858,3.4855772079549353E-2,2.3181099656973636,0.54189783877288367,-5.1257887280431014]
[4859,0.80269051705317074,2.7748197372456849,2.5663693766228439,-6.2818745829057541]
[4860,1.4943686033153969,3.1418135131275235,1.5929600571479994,2.7460541900856517]
[4861,-2.9502149301033828E-2,2.1993739347570629,2.3493256432405221,-8.7010838528057874]
[4862,0.29527503571942909,2.002754447234131,1.6093648000455953,-15.353273395591888]
[4863,-0.71897158929343741,2.2787361017915546,3.0528906862350205,0.37641856493693959]
[4864,-2.8051554737851125,2.8384259360367294,1.6042409562386757,6.594733865903649]
[4865,0.13597637220932571,2.4618695401565858,0.71464174541481751,-3.8814995511137957]
[4866,2.6806399504660776,2.4208766769490415,0.89143530331160337,-14.569613976776923]
[{"$f":"A4934+1","v":4867},-0.56550060951079029,2.4819298299747006,-0.27086607345653402,-1.2368097877174322]
[4868,-1.9136972375086214,2.1061723707767039,1.4419133160358861,-17.752368207150607]
[4869,2.7486405146541197,2.8263629275020161,1.3465853039512896,-4.4903048823596841]
[4870,-2.9720132645587358,2.0911914023722136,-1.1679417714344451,-11.963615186349015]
[4871,1.5165830900468467,2.789246697774856,2.2070218061499398,2.147998598730688]
[4872,-0.55559485642369022,2.2326505729049466,2.3075387772082658,-3.9827594978726739]
[4873,1.3138165880482655,2.6849204983910671,0.56551211715960925,8.0318730453522349]
[4874,0.48338972782789247,2.4055056851636261,1.9529404115259839,-6.3545154900580414]
[4875,-1.9502668605756874,2.8247508042278771,-0.25075236592005234,4.1143894775812218]
[4876,-0.67106918138159721,2.5814565036498247,1.6609693278868332,5.1038182364757372]
[4877,3.0794186692544492,2.616096423208635,3.1637514000399367,-4.0489172246569023]
[4878,1.45177308872803,1.9853256394471384,0.99288879303809563,-16.350922061714609]
[4879,1.4648159121670952,3.2113716690069465,0.89620012054069798,6.1070097750463805]
[4880,0.80250972934997156,2.63344925434594,0.38396096512971423,-8.3624007631107116]
[4881,1.7102674780837317,2.0963952663277956,4.0649034958496166,-14.843441513324954]
[4882,0.87256948055033201,2.713358852737136,3.8361668676244673,-4.3977806476937404]
[4883,1.4048460369646294,2.9400133165475184,2.8523574124482338,1.1106082744477495]
[4884,-5.1853910765791484,3.6088335655372137,-2.4162861321740419,26.863203833136982]
[4885,0.40516519271979312,2.6924707186434182,0.44669260071385353,-0.64507216000537326]
[4886,-3.3732492803013172,2.2445900468708149,1.2695818289479848,0.61596320856457876]
[4887,-2.682778895186249,2.4248693167216575,0.29085309053376529,-1.0283871074865885]
[4888,-0.37020857748496927,2.2429457750560289,0.52670159858739252,-10.690437218046229]
[4889,1.0194498596493764,2.6748578698230663,2.7958130791272122,-4.521352854714336]
[4890,-3.5403214235979275,2.8331873097251714,2.1128721157870487,-6.2843540608210677]
[4891,-2.1085940002374395,2.0747653120505105,-0.35115253227700682,-11.042097754544276]
[4892,4.4007550755727225,2.6858415747296669,0.86922298840159906,-8.1963543509320225]
[4893,1.9680988652461247,2.1248835712089278,2.7284733376524857,-16.115819261280819]
[4894,-0.99563726216502668,2.6650671881398384,1.607874812212309,-6.2053923639981532]
[4895,-4.6761748581592046,1.970634524526115,2.9597701071517157E-2,-3.4336200494945279]
[4896,0.21584851044424389,2.8220668793551944,1.5160955304900381,10.289838694115232]
[4897,0.35206322790996025,2.8746484809100421,1.8911376415078058,-3.6935836892532001]
[4898,0.23259870240519911,2.7597578486524177,2.0829894692821593,-6.1168625148154501]
[4899,2.2207862545641199,2.9462720551839214,2.0156474522195453,-5.0947547121545425]
[4900,1.6468423271588863,2.9505316021414161,2.5301569310446865,7.5642869144789415]
[4901,-3.884086376488654,2.1738514166718694,0.40041409916838866,-10.6721919454921]
[4902,1.8869063875036731,2.3885575771149097,2.1680584635226552,-0.33973238902609237]
[4903,-1.1785784341772645,2.7132599231028389,2.9482211075142311,2.8732103619859397]
[4904,-0.66149689642334542,2.7533774428179334,0.90132693811362086,1.3619771582515638]
[4905,1.3803364175123354,1.6948709006337874,1.2726085514683401,-16.496339059887678]
[4906,-1.5277275604130431,1.9082327092090801,2.8728807833104737,-11.364920472113031]
[4907,2.4934264205754166,3.4468540369288245,1.1787989067151838,2.2535986552413125]
[4908,-2.5850169577957831,2.0543182382763261,0.56180290205331551,-5.7385564690862525]
[4909,-1.8604839626190373,3.1451576049689569,0.82037917393689819,-0.7117461539543366]
[4910,-0.77800344486465567,2.8916009555039661,-0.85169339740943339,1.3738967006176259]
[4911,-1.7138428358701079,2.0341195154988974,0.14914600655959864,-14.519408378969604]
[4912,-0.11308424891322089,2.5628266616303912,3.3209906437153136,-7.9780572573475812]
[4913,0.72861318898643068,2.7976002655680552,1.2675188617247743,7.127564296148126]
[4914,0.10424663174222314,2.469332573577474,0.16631472911907497,-3.5231358759468074]
[4915,0.60405038373998154,2.3550264862969126,-0.76629512579570314,-6.0016387455089344]
[4916,3.2132472079292884,3.3653782171880287,0.9693219844988743,-1.8730670348228542]
[4917,-2.2692912878760985,2.9231340411412949,1.8248658573209167,-5.4615147868838587]
[4918,-0.98600440066829798,1.8733562634505994,-2.0172211964247566E-2,-11.044985982258124]
[4919,-0.80955202970713114,2.0306980552623006,-0.89165272996040468,-5.5706993469593415]
[4920,-1.9352534982443692,1.8807991020944281,0.81567498187092835,-7.6296410392290852]
[4921,1.8061327445014959,3.9483390819446851,-0.49159503197294496,18.544049874295673]
[4922,-0.25660979485685587,2.7737326767223771,1.5525505096523053,0.75858492798479693]
[4923,1.6529208894902339,2.7665263675818847,2.7799671478688111,8.0712585941171913]
[4924,-0.18764478254918315,2.0481807281923277,1.3644961616432845,-7.8490976646986166]
[4925,1.145923701126041,2.1801828980629443,1.6044638232093618,-12.643330841699248]
[4926,-4.5933274785177884,1.7824588075507064,2.945427036734074,-4.4654288057999896]
[4927,-0.14872046493066585,2.5453069582325343,2.5642991032820825,-13.904267634244608]
[4928,2.857490562062329,2.3193725417203197,1.8547024385552455,-17.901450985438068]
[4929,0.20100817065260221,2.8413960895925707,-0.45720926109656568,6.1253960825697433]
[4930,0.69953868836192334,1.8532558915246979,2.5773550406814234,-23.256697733347156]
[{"$f":"A4998+1","v":4931},4.9567535469130144,2.6116910919726362,1.5074476704622093,-3.0077730393641713]
[4932,-5.3738267982858329E-2,2.8772358391796304,2.6507232407496861E-2,-0.70921425352394207]
[4933,1.8627968234405639,2.6213691394537451,2.2184647567743858,1.2537743538277906]
[4934,0.30955890081984733,1.3467736539211641,3.0057141053619989,-20.226846570288227]
[4935,-0.3902271541256131,2.7299649705129019,0.36608283410217179,-4.8295814606774083]
[4936,-1.7660507837833215,2.8662861822880639,0.30017191107031083,5.6852196749751922]
[4937,0.18691461677277971,2.4363079738362474,0.18668763713089787,-13.187032240615745]
[4938,3.0385688722364903,2.7334711689303721,1.8533384440989504,-3.2392726292278455]
[4939,-0.78146868628625732,2.6702174969919046,0.13500704324690105,4.820892441762016]
[4940,-0.13627761289602341,2.9625309875273134,1.7144082958466764,-1.1640788378678244]
[4941,-0.98466732673299262,2.2681868406001571,2.8166796541590129,-7.9263556319702033]
[4942,4.0802779450908817,2.9379462222740003,1.5224271242640128,-4.4167557541086993]
[4943,5.6144745110559713,3.4236201650729807,0.27594528488390169,7.4641730659268575]
[4944,1.3668634162167264,2.7047649402357417,3.9938686996107755,1.2819488660875007]
[4945,-1.1466786746665905,2.7855282188929493,-2.7868656474737974,16.087505188972312]
[4946,3.8463695939058771,2.8926349283200468,1.5902906859422881,2.6419175974128914]
[4947,1.0138727616161385,2.6761672894709183,3.2560876125878622,-1.2640293035040202]
[4948,0.81733291364296179,2.2941466105032675,0.39179258703438335,-8.6185026951625971]
[4949,0.21532451575431988,2.2465425116877853,1.7173153856696588,-8.835246240419858]
[4950,-2.7486037922151501,3.0393811160603996,-0.27961733609097772,13.247758462702961]
[4951,1.0786108518138502,3.3564548728839974,0.8001393852338099,18.597902224391451]
[4952,0.23932226630751738,2.7360907579952194,2.9325687998294963,-3.0249072111118114]
[4953,0.71289567865308157,2.8749848946474827,-0.4532176161763517,1.4880981786047172]
[4954,-1.9186363324754432,3.3937943885607589,-0.41069608037465777,10.909896496277383]
[4955,-0.72158870322116653,2.3564190016075335,2.3704708813431745,-7.8905073178275771]
[4956,-1.0823571667606193,2.2845723510732299,1.5803463380643537,-19.21966254967445]
[4957,4.9336764302917535,2.3481096732354056,3.5700239468497355,-20.505260733125365]
[4958,-1.3225160011819348,1.9899969339016232,0.77077080936616338,-19.719690920855232]
[4959,-3.5849168000580342E-2,2.3728496176975495,-0.78120425493677792,-10.143638056872987]
[4960,-2.8435242282719142,2.368910590253074,0.45978689027480057,3.2308480935730706]
[4961,-1.124795406687666,2.7850876040337638,2.5274495774044601,-4.0372354450468144]
[4962,1.6109220023655351,2.1666166742374213,1.7731104220724818,-17.155465385805261]
[4963,1.3724743348218382,2.8335514197226717,2.3444875807788836,-7.432355089431848]
[4964,1.4030253064625515,2.632148464311955,2.6365311816824688,-6.6671694901889609]
[4965,2.0664011250289263,3.1111206870279871,0.78932716853028972,-0.84731347662473011]
[4966,1.1044702976891172,2.5724648285772909,-5.1873737188534497E-2,-4.0785454879167196]
[4967,-3.7671961773731546,2.8045830936877167,0.8425873425565481,0.87943845203326232]
[4968,-2.4580531197259692,2.1787592342031918,0.36295651887658464,3.771573217307822]
[4969,-4.9931064379686969,2.8538065551373939,-1.9497549130287171,15.90639651305132]
[4970,-1.9668138294641195,2.6125663915725141,-0.75289941626747225,5.2498015382241103]
[4971,9.2257908905526466E-3,2.4823856129605959,2.9298999345529717,-14.109049787279741]
[4972,-0.26640348772170469,2.7665221623917327,1.3391493326930182,1.4752839978043455]
[4973,-1.7346315197290105,1.9270855408328333,2.35688317245403,-1.0228122429583393]
[4974,3.7151241625933249,2.7057213590802038,1.969868562961532,-0.37740197291782485]
[4975,-3.7546394239113934E-2,2.6292029506550385,0.24186700352645696,-6.4909114959999368]
[4976,3.49314646569468,3.4206861357920579,7.6299741394346254E-2,-0.43105968655523297]
[4977,3.7831848670928453E-2,3.1352688351081195,0.60005185854442866,-1.0800556134483368]
[4978,1.1191752519231195,2.2408502644257426,2.5075123059647133,-9.494539423377768]
[4979,0.10568967501824403,2.833877479773387,1.3586503720010288,2.7334679823465415]
[4980,2.8762491640531174,2.6261278966562842,2.4958670448188851,-10.297928690456484]
[4981,2.1105692414483324,2.1884867513460624,1.3630608098145069,-14.747438860024186]
[4982,-1.8607035165870363,2.422156989106635,0.9184682125346918,0.44912160603479423]
[4983,-0.9593434024567995,2.4888250514581922,0.53325558764101788,-16.152526858670196]
[4984,-4.2991851302028115E-2,2.0418713972940798,2.3393792889127027,-17.115476887670138]
[4985,1.4203837262192758,1.961031493044409,1.5980233090040263,-5.7473378228716694]
[4986,2.9715885480971691,2.5814250758359503,2.2089715258674665,-5.3896080401742772]
[4987,-3.1588382482130419,2.075573156787156,0.48987310740121992,-15.451280715209256]
[4988,2.7513283057551563,2.5131667348094391,0.69281609861993554,-13.190467197759084]
[4989,1.9957661149393318,2.3955509946337745,2.149070024890062,-6.7768199387135475]
[4990,-1.2337517438860315,2.153893525379063,2.8020830382248025,-7.9579722820609238]
[4991,1.2099647990659159,3.1353532469074734,2.5535374451054609,9.6427805234776649]
[4992,-0.59304376726984287,2.5527939546287408,1.0728216773787391,5.7074042840698649]
[4993,0.37151033572633785,2.2954476301577547,-1.1922861931789934,1.3992340047691205]
[4994,-2.0827128905113903,2.613811480309209,2.7299011771701078,10.572665886164046]
[{"$f":"A5062+1","v":4995},1.9162583157729334,2.9063348171609462,2.7591933098839236,-3.7695270282174334]
[4996,-2.6274617741885886,2.8720967100369736,1.3730312424767641,-1.0570079754619823]
[4997,0.38269333025331792,2.6313059704550761,-0.58237654525797899,1.3079831598105538]
[4998,2.0408544219683495,2.4638008280537309,1.1129693490349502,-12.368767542653588]
[4999,4.5207106037752078,2.7131665945465073,3.4475758329032353,-6.9197730060020337]
[5000,-0.37063366545691262,1.9767215823376063,7.5181934133056183E-2,-6.0368888663900151]
[5001,-1.5647174721658923,2.7086051038304619,0.53962744789910255,-0.1425191545224922]
[5002,1.0273100742465515,2.4059700899343612,1.7518625105746379,7.2564432131845802]
[5003,-0.17466220629420962,1.8938790385812214,3.0448113037741686,-28.58020906256564]
[5004,2.7193023646396686,2.8810225594186338,0.72931328936523332,-8.3129971403982843]
[5005,1.0814302413880097,2.2146834656828553,1.9131744524183993,-16.202592122417126]
[5006,2.7531139117292796,3.1548126188275849,2.9479839706756588,1.302489877049934]
[5007,5.4652104467534629E-2,2.4984697043505788,2.2244606011785679,-7.8775491820718031]
[5008,-4.4182388508146078,2.1419472991321746,0.37791468986067533,-3.4477268628260331]
[5009,-0.83784715952695921,2.0621459916504317,-0.26948862816968822,-11.600910735209556]
[5010,1.3647498750817169,3.2467652709741168,0.61077494568351021,12.651916375598516]
[5011,1.0947603272087958,2.6590045875023756,0.40797729082670109,-11.631776751459075]
[5012,-1.408512376896504,2.9909236899682563,-0.89644435995942784,5.0783046138240309]
[5013,-0.2340911030497797,2.4967946979175637,2.2496524894354226,-2.0495791919712216]
[5014,-1.0537369366175322,1.523523257595826,1.9584493892879671,-11.696890189764577]
[5015,1.3597565795300519,2.7054428038805631,0.35160526106751,-0.64710022661302169]
[5016,1.3007620555594535,1.9442715557579009,1.9521632234842428,-23.460216577557606]
[5017,-2.1605657105441987,2.0464612290514199,0.93373406948852478,-9.0486767032848689]
[5018,1.1404489991592659,2.5842957634569634,-0.30136902263406928,10.306920769037296]
[5019,-3.4210511487432047,2.275349697657171,1.0697657180931244,-5.7378770900100164]
[5020,-2.2555613439837283,2.0175992856312792,1.0641577708502004,-10.078187328389182]
[5021,-0.48264705041669237,2.599027185668016,2.5197646805843652,2.1782030129792527]
[5022,-3.9027312438017359,1.7386231383477266,-2.9849002821983772E-2,-11.316762880482367]
[5023,-1.4575028383627238,2.2877122452193754,0.70240019059386749,-2.2495251836793839]
[5024,2.4620138388237214,2.7053226856289037,1.3293322050675678,-10.284775724884156]
[5025,0.27599069007476451,2.1881220436451008,1.1875256193968653,-16.303391506944241]
[5026,-2.4259369462649532,2.3917926572987671,0.83159743745302261,-3.421524858288759]
[5027,1.6757728023436964,1.939393416440863,3.4326910014840508,-21.229959430859406]
[5028,-0.29839997553980729,3.1426825229272874,-7.2210141323429955E-2,-7.9826059744508306]
[5029,2.64496958355807,2.5464948402839722,3.2642957424310231,-12.862213456931965]
[5030,-3.8426211034191313,2.7458053623695,-4.4391883923948772E-3,10.025227941787247]
[5031,-1.6852094919081511,2.9960902834670282,1.7631904652707471,-3.4112462637340388]
[5032,2.9146860487292554,2.7043429610278973,0.5166296203562375,1.7892449035640783]
[5033,3.6182597087562556,2.9010219715316068,2.5229365452109578,-1.8832476388676651]
[5034,2.9887555311769294,3.1013980302203201,1.8454155811587944,6.3808150536230421]
[5035,-6.2507276198842936,2.3003629042386953,2.717438707564507,-11.262738577370772]
[5036,-0.76004465220772432,2.7140552727386162,-0.40968384276863468,5.4503109538920409]
[5037,4.7830050762005945,2.786058520418389,2.3425814448151825,-21.181665081406539]
[5038,-6.3411111728953015E-2,2.7266151008077322,1.1252284014425771,4.2166447091152222]
[5039,1.9916848564180525,2.5869471120988239,1.6592240377100267,-14.888475217177492]
[5040,-1.4101578568709519,2.5294637653445591,2.1611954356983611,-7.0645095050856312]
[5041,0.69684874155967225,3.0306110030396396,3.2954174267006504,6.4852608762013091]
[5042,2.0579341997503118,2.9910516558806752,1.9066736191181468,10.377680834490519]
[5043,-2.7943772795522963,2.6366562432945946,5.0852364426879904E-2,8.9649562019616624]
[5044,-1.633379545553842,2.0225768009248632,1.5348213422712811,-11.864449651141753]
[5045,-2.059745600810734,3.4809452517629271,-8.0518140848465203E-2,15.167032090638891]
[5046,2.3203541453855281,2.3141011802317357,3.760853150261882,-11.727156936827864]
[5047,1.6029808000791828,3.1792463425301052,0.64501524259085818,5.9563146895746488]
[5048,-0.5093048253177006,2.4820054303639654,0.74878355111287886,-4.6003075840245549]
[5049,0.22154907960601528,2.1755932745742803,1.9026002271666551,-0.38836743575694976]
[5050,-0.34167901828265934,2.1670140593385421,1.7445451967383532,-9.1384791589931496]
[5051,-1.1505045722031582,2.0516261883552307,3.012810378313254,-8.6729370289396766]
[5052,-0.39054601411781015,2.9778605346955342,1.8071964513576413,-2.344223413877351]
[5053,-0.65208995848209228,2.4724700465019027,-1.2505041683549489,-5.3094041439164528]
[5054,-1.6690763076821797,1.9574593547957773,-0.13114722411823876,-13.938563752660391]
[5055,-0.9534165298134879,2.6960483232097205,1.0814317314291462,-9.3249452246231268]
[5056,0.626126303581929,2.0088309307539394,3.4583946200142348,-7.4231021082036346]
[5057,-1.7663875888856262,2.7925620140671805,1.9482504864074028,6.4767675306725003E-2]
[5058,0.24582898911735071,2.9139354252929666,2.3422875412431861,-4.7593271081512682]
[{"$f":"A5126+1","v":5059},3.7820242669177664,2.7223598259982165,2.1954650992687679,3.0195912756686192]
[5060,-1.0100539384605021,2.4916816972742923,2.5354942442653665,3.6744008133658821]
[5061,-1.0074688026621907,2.6807114363246205,1.3605122678188115,1.8734646405719331]
[5062,-1.0522984382610343,2.8274898932314319,-0.47954913374079311,4.8436052831998797]
[5063,4.6902379316397687,3.1014871904767709,0.2715757615013481,5.8894612370566861]
[5064,1.7565977066555885,2.3371268230043429,0.60567973129085961,-13.632324634686444]
[5065,5.4239243707727054,3.2525464709370997,1.2789764113991549,7.6548504119461498]
[5066,-1.0076929999780058,2.0373997884127228,0.568892174424527,-8.2444406278987561]
[5067,2.8169675903601408,2.2808744384814301,3.1649074625505302,0.40001033446243861]
[5068,1.9096754949086916,2.1938989626866681,2.9131644289205529,-21.586886445400619]
[5069,0.50954626102134071,3.0998134606945933,0.20930632868909105,-2.1061599578830523]
[5070,-0.18790692174265747,3.1217960803063454,-0.36503659027021085,1.0537930230901105]
[5071,-2.4222040767513962,2.5244341103870047,3.3965096715343868,-6.6739809844935865]
[5072,3.2464561148564415,2.1047931288229007,1.169175130098447,-17.868339783242778]
[5073,8.0225482587459596E-2,2.9495747110982369,0.15446013356751154,8.851774644522397]
[5074,3.6155862036754698,2.517897601095255,4.9200641946808057,0.13807449190102128]
[5075,5.0939533622236217,3.0455903986520072,2.6460216373197687,1.012741267775461]
[5076,3.5698728982718793,2.8420156686201654,2.2948671757183412,-2.7674620234259115]
[5077,0.39308204420445342,3.0092607677163561,0.99286797752199973,4.87405315965065]
[5078,-2.665596011024144E-2,2.3723601961928993,3.1615464989893649E-3,-12.736944157673463]
[5079,1.3797571153143169,2.3271944008602725,2.8639305245315674,-10.883347286110595]
[5080,2.9811677524892812,3.060244257501485,1.7855720799065535,15.094859310131515]
[5081,-8.3020727357992138E-2,1.8753227513538957,1.8584728016200116,-11.721563072601654]
[5082,2.0274631410378197,2.6427646753781682,2.9222121335864379,1.33005576549778]
[5083,-2.9601444473278362,2.8634879559520408,1.1864500908167663,0.24610363272804259]
[5084,0.634948619985791,2.5886762913186665,-4.6431298128082332E-2,-3.6915632070481577]
[5085,-1.2812902918545603,3.0275631046334697,0.32730663476361743,2.0207488420667334]
[5086,-2.2610542081166805,1.2788205727284405,0.27287135956809982,-20.195461892111624]
[5087,-0.3346820153944004,2.902804455710442,0.38488847861865616,2.9060985768601353]
[5088,1.1221040333359538,3.3448946294674302,-0.53246119532258973,3.7543233231133208]
[5089,-2.4034659529485811,2.1479780544848941,0.60011909815174758,-1.7238918502811327]
[5090,-1.1065974298750849,2.4362603587159266,-0.79684666636820056,5.3435953201498521]
[5091,3.4552495951417486,2.6066093557183869,2.6007767673201858,-12.911786290094343]
[5092,-5.2536234639119932E-2,2.0550197940100103,0.74617984868834486,6.0192435800819144]
[5093,1.5924379429928264,2.8444259297449159,-0.337725778944993,1.762114263048502]
[5094,-0.74991513220237216,1.9290163481160487,1.5410563191853244,-16.713852331158741]
[5095,0.52920575389229685,3.2622637020117029,0.2640235084855973,12.947210971714394]
[5096,5.0975432464736688E-2,2.4948292838244224,1.2391392499359282,4.3612107223716983]
[5097,1.812677377636285,2.0698236770124341,2.5901295081326943,-13.221787887814656]
[5098,-0.20749183051493103,1.6214983429102587,0.71615057747003252,-12.54996582988306]
[5099,-0.44229704573979095,2.8971728189645436,2.3761091785284116,5.3772025276872384]
[5100,-8.8680733608948029E-2,2.6592995937195907,0.67430003496103597,4.0671928658634382]
[5101,-0.82238259837949812,2.6941419002861231,0.28278226414316165,2.331385007042313]
[5102,-2.3622294441671698,2.2475691087604397,-4.9620779629731437E-2,-4.1353466243076475]
[5103,-1.3536301757715472,2.4177398051218426,1.1798130264253535,-2.334932521216428]
[5104,1.3213079936929844,1.7562585621498841,0.79259175635279666,-23.906913011727362]
[5105,3.7637232448508757,2.9755138180957079,1.8780899249395797,-10.501362222861861]
[5106,-2.4144732876897157,2.9883509411329556,-1.1574167727206888,-5.7643375401631669E-2]
[5107,-4.183886425352255,2.9508715289863172,-0.54310582392179141,17.789776358865534]
[5108,1.0308529981235615,2.626108703663065,3.2412739934548145,-12.183297956841301]
[5109,2.8443463695019493,2.0800471697049323,1.94482998691149,-16.989139629956689]
[5110,5.2058496868043278,2.7200373861801794,2.8128874115723788,-4.8963749388312046]
[5111,-1.2326648881649629,3.3585264633589049,1.7640395841318246,11.34470101717875]
[5112,0.17859446361140058,2.3252643128726289,2.9987347548771139,-5.4701921754151286]
[5113,1.7548947954346652,2.3576128354075769,2.6768975505480168,-11.134664608254912]
[5114,-4.9499719637586512,2.9315758773977731,-0.3085101104023289,13.199266472774557]
[5115,2.7424889640612329,3.0772882303114635,4.0167231496293976E-2,3.0383978548844621]
[5116,5.1673928238155913,2.6644020936463901,2.5737023308628721,-4.4475052730343538]
[5117,-2.3716040799589506,2.8854956539834204,0.40777259155923795,15.592454788730571]
[5118,0.29133176068442385,2.3117276948485146,1.3816665488117859,-4.1949176097545324]
[5119,-4.6876171874847845,2.1723617310940306,-1.0795943558765417,13.414230751611079]
[5120,0.67492812749291275,2.6326244258902447,0.38201815329464084,7.818303081829729]
[5121,0.38485219076646698,2.8601686977180778,4.3945116994417832E-2,4.2388996320944052]
[5122,1.0990252096363462,2.3669093587943255,0.65175907034824432,-14.392867838669467]
[{"$f":"A5190+1","v":5123},0.40865629218984018,2.6261622671943403,1.7596059892797733,2.9885997023963697]
[5124,1.5836809591353354,1.8707190257520208,2.3198332573993481,-21.153543002065216]
[5125,1.1201840854087981,2.7188910130558486,0.87877656760940026,1.2905756359395189]
[5126,-0.78135160080386523,3.0303891836647674,-1.0764287713685534,4.1120308863353348]
[5127,-1.0285065600525696,2.2618543267450133,-1.4936439799517536,-10.488185164851556]
[5128,3.7818839559852808,2.8939158408138281,1.6114303370724756,-9.9071744300600404]
[5129,-0.30126681642054204,2.4697029123469676,1.1276151334991624,-15.216870999567037]
[5130,2.3063682570635411,2.1189643551134232,1.028741087938438,-16.817586010774615]
[5131,-0.32776969013045765,2.2005694623373113,0.132279862943673,11.618817099424641]
[5132,2.1744518901061891,2.3820150166218217,3.5067731407970335,-13.499068479674762]
[5133,0.29409222191031392,1.9147309067430709,2.5138382597667306,-19.492532128010033]
[5134,0.50174338077095126,2.3847079698369815,0.75063705005472103,-3.9601902739011177]
[5135,-0.55415479207438645,2.3499552406234065,3.0689103399197033,-15.586113555263179]
[5136,-1.070858508233766,2.0131863061245951,0.17254477715338545,-0.11911894148057778]
[5137,-1.76333507607694,2.698452254347981,-0.26006218946673987,11.771979141502792]
[5138,-2.3089973596693452,1.9742280214300381,1.2486144884895634E-2,-6.085479815143799]
[5139,3.6860252550341088E-2,2.5455537713999781,2.5979370341310686,-1.9240157407524083]
[5140,2.1601322207939413,2.3260993719332177,1.08665321796987,-15.624753076986831]
[5141,4.0472105601069748,3.3316643872676668,2.2422430953680799,-0.42336766808420245]
[5142,-2.729445490904197,2.451472430143411,0.52526615435682888,-3.504816541754713]
[5143,-0.89597107355645056,2.5773089340594644,3.0304457381202501,-11.689218067475981]
[5144,2.9439236659152024,2.453828683572953,2.3038321231768988,-5.6723899776456239]
[5145,0.79606811101686403,2.4179921414910761,3.5496684488218522E-2,-12.216871390559476]
[5146,5.2903420853843836E-2,2.4664377295881477,1.2457309915636261,-8.5270220375328343]
[5147,-3.0764124547916061,2.2480238060693241,1.8115409426986371,11.023710557032409]
[5148,1.6267356267220974,2.9904459508818055,2.277378824428582,1.2407734091892269]
[5149,-2.3829315912260851,1.7728200983008482,3.2495204523412622,-13.710001498836654]
[5150,-2.0068862746315621,2.5855214105573219,2.2822384137906546,-13.210937852281599]
[5151,6.1472003832235123,3.0732222038463419,1.8073653137953198,-9.4354606707177062]
[5152,-5.0516327481937582,1.778211907041356,-1.4920418466542817,0.54182655416212322]
[5153,0.65964060752992038,2.38234629188914,1.5902248350827393,-16.973206981405092]
[5154,2.480625396050808,2.7513207347011774,1.8695921004341338,-0.56358354835455815]
[5155,2.5173683374720355,2.02234452877941,1.1203591457207827,-14.702835454578523]
[5156,-3.0904412009807865,2.2800947910878269,0.40023063518952018,-7.5004143971105233]
[5157,4.7192319430141358,2.3046363932580261,1.6893156991927794,-9.5042739323173961]
[5158,-1.2353180232192875,3.3754036653897566,0.13695218520229036,15.552376356603403]
[5159,2.3079996895196024,3.1860843251411515,-1.0135641456576012,16.546212871977037]
[5160,3.2624494000260555,2.6686688106663166,1.5182968868891962,-2.9279754048536972]
[5161,-0.28535004586526869,2.0572172079752629,-0.70129830045093078,0.91699857533096418]
[5162,-3.0019491004309748,2.0670389812595835,0.90192572709255703,-0.97648207507465168]
[5163,-1.1353872571849366,2.4615630477116976,0.88953981223611078,8.501209244503146]
[5164,-1.9030559517079337,2.8040600344404369,-1.0164732658381124,-6.5670557896071706]
[5165,-0.94013025993402799,2.287890922912645,2.3204068324833202,-6.2037319502871036]
[5166,-0.39286643655272607,2.7371717131580553,1.3153509588045669,1.8301681514191981]
[5167,-2.4473299960609278,2.5249545730934111,1.8277168847094023,-4.1769273014437625]
[5168,0.36554503815365369,2.0840520787288415,1.4516694854522849,-19.714265970082234]
[5169,-1.4182743369156803,2.5330592516593011,2.2679507688408038,-3.1220791738999676]
[5170,-2.6324331862272596,2.5712078946677446,1.3392634878065299,-4.0433984699853136]
[5171,-1.7783956567924957,2.3103964140186046,0.29000755077770424,4.0341820464203302]
[5172,0.98127257800051493,2.9223953535360585,2.1524273111857259,-3.0386430160300946]
[5173,-1.6811180471430429,2.7927747059757517,1.0804629986667653,-4.6721259827040971]
[5174,1.4000845935593438,2.8085833540618901,1.3081086011169973,4.1259138998729039]
[5175,0.3794560205148198,3.4240951328617717,-0.60084690145268782,7.7448168015382279]
[5176,-1.7305096591854894,1.5280365834910503,1.2686355646790908,-21.101042662404229]
[5177,0.34526700129996174,2.0803464476102911,2.6392904755412383,-9.8778963577326113]
[5178,-1.6805569001237011,2.3255984477656839,1.3017049231075464,-8.4494758329217152]
[5179,0.37867532978548757,1.7412424083049922,2.6651738273919268,-17.927637539312236]
[5180,-1.1863752122174391,2.5272222473637553,0.34013998177585858,-4.170000721887078]
[5181,0.58898666714139059,2.3235002732378498,1.1309498393903326,-12.033185693681173]
[5182,-1.3561278555442895,1.8308820304286693,1.0783953644951707,-17.826778919475267]
[5183,0.10933647087488807,2.5679060981456416,2.5386436128405849,-5.2309258731806496]
[5184,-0.75887031908347935,1.6003683741277712,3.2595411478480409,-32.815747689070022]
[5185,-1.0577697240615902,1.8642354623203221,0.7115634094872485,-11.79033065657185]
[5186,-2.9542720979869057,1.7798807206972949,0.79753172106952508,-15.597140842730862]
[{"$f":"A5254+1","v":5187},-0.56457969646798645,3.0214657717716333,1.0308303819286351,2.69448318807583]
[5188,-0.19318702466925014,2.2151579865488764,1.3656352879766733,0.6015674271165623]
[5189,2.5326830812592105,2.3127841190164378,3.5800815681254212,-15.780029354562693]
[5190,-1.6545638853913325,2.8746747684952232,2.9070597299740264,-2.0507748719153347]
[5191,4.666581089917067E-2,1.7620114476841002,3.7732476671542026,-15.592150051061228]
[5192,-3.7393664665360298,2.3192609557067763,1.0498054577640179,-5.7516558884605313]
[5193,-3.3749101067183309,2.1306614840742535,2.6331425255074823,-3.6973847712466004]
[5194,0.10087046658898813,2.0793326094484033,-0.22343728481287695,-11.995547668089056]
[5195,1.8914955854213862,2.8888941687599861,0.39263826436387372,-4.8989965837917815E-3]
[5196,2.2879090574453564,2.9668665474536517,2.710167249490893,3.6755311505576702]
[5197,-3.6190346008993841,2.7167119863541065,1.4251010604592047,8.3606038571707479]
[5198,-0.28208873783573801,2.690731972277165,3.4205130091226708,-2.0963574518391392]
[5199,1.7309038719947119,2.4162610762555183,2.6503768506948395,-8.0742964794931655]
[5200,3.0140456935908828,2.7981069499808306,2.5055158874007875,-13.665862369560855]
[5201,-2.2103431770336277,1.2751445439884546,2.8986438926522093,-29.236927196326473]
[5202,-1.6342940332875169,1.856300653048965,2.8079019557812286,-21.794499893721561]
[5203,-0.57197502685234825,2.6912870517574214,0.81560207330462464,9.2387286039633878]
[5204,-1.3718524448578779,3.0880827741184489,0.57420879750409703,3.8855658402648978]
[5205,-2.0671178195066293,3.1886805005370724,-0.890865262287869,13.491111826399376]
[5206,-2.7446917840909095,2.1197763269959213,-3.7373631154218767E-2,-4.8071434924047507]
[5207,0.41184525769712538,2.6439799906966135,1.7742642071753041,-8.5411743808718992]
[5208,-0.3214945256854404,2.0236795593960699,3.5021633016559912,-10.07162202738302]
[5209,-0.77293359380753723,2.4979101325138253,0.35435478280315369,-9.3787737476919197]
[5210,0.54153160413556567,2.298020185928273,3.3422560832523551,-12.309816660161527]
[5211,-2.7950997049546298,2.4728334913954417,1.2011914556914194,13.137683420543659]
[5212,-1.8993906162957912,2.696616781270194,1.6713317155829617,-12.421538691190687]
[5213,0.89231522411066322,2.8161924711576676,0.39773342217373142,10.55863881257082]
[5214,-1.2651890753403279,1.4854197867170478,0.62203507719767215,-19.805956375716637]
[5215,0.98761304811649797,2.5688840442033225,2.66368232004247,-14.732331905860233]
[5216,-4.0975414010514681,2.3595073561527475,-0.83406398436813323,5.0106152233590571]
[5217,6.3236074143070378E-2,2.4673037683872776,0.80276846795982493,-5.3617596238984504]
[5218,-1.9501217807575211,2.0564073583565325,1.0088636334132186,-8.1565730281854112]
[5219,-3.3270526015076336,1.8564772348649781,2.0626739027546832,-9.5124037709402671]
[5220,1.1776647974351584,3.1639953301375758,0.45064069048694699,6.9428578820180658]
[5221,1.1763812624038072,2.8749271627987456,2.191534310857,5.605003571936205]
[5222,1.0692791349887913,3.0590367733425348,-0.29212338156304174,6.9876948516224981]
[5223,-0.24940275366409045,2.8606433036618406,2.4224328251876766,-2.7311764033456734]
[5224,-2.1163123514317221,1.7856140735549699,2.905251505212413,-3.1803380612069443E-2]
[5225,0.40334769882147342,2.159666190329943,1.0538596666708562,-6.4368468600302133]
[5226,-5.2082227476089802,1.408998582762754,0.58107530950679598,-27.326922180980954]
[5227,1.0877539178099402E-2,1.9403556395613961,2.8240784501428911,-14.654899579069257]
[5228,0.8561351756507124,2.7697310470181011,2.55627141371524,9.5340849864030712]
[5229,3.4608838234636261,2.8428701101167095,1.4130780107779786,-14.747988202620894]
[5230,-1.1732011540488745,2.3239781365072143,0.93905840585251144,3.9997317481377448]
[5231,0.31107975864899018,2.6492282943200065,1.1618517051076509,-8.0420084835280612]
[5232,-4.8487116721639909,2.4376705563974679,1.8437096063981018,0.30867181764668006]
[5233,1.339041389741328,2.901400867349281,3.1757954130636201,-0.96386054550511746]
[5234,-4.3907538095494196,2.0265308351865903,-1.374377702280559,-5.4686235883952641]
[5235,1.2247954698357133,1.6959131487950705,0.97415850914124058,-21.215634571793188]
[5236,0.95925569836027491,2.2191470182773019,1.2600810567159526,9.0747852431868878]
[5237,1.1438035987292836,2.2589085118267924,0.8108610131381927,-1.7887337237019598]
[5238,-4.7274556961571337,2.56650028414714,-1.1194143171799205,11.455743242309978]
[5239,-0.64350270495974249,2.6899365539328688,1.4002772993691357,10.161679359285447]
[5240,0.47298183760303464,2.4688900431865788,0.16604016620594875,1.6512531213526747]
[5241,-1.2112357404540708,2.6469156739750295,1.5388142134429779,-13.897060448501467]
[5242,0.86484091346082081,2.7624666005885112,0.92140314774957033,-2.1920371098402831]
[5243,2.7449305295502016,3.208149412770664,1.2607192669871212,10.593963054835134]
[5244,2.2859323154218067,2.2139482378156718,3.4425655987527071,-10.88239246213514]
[5245,1.8570641097848497,2.0928598703500314,2.2777286729314747,-13.268057187673152]
[5246,0.29596088152825289,2.6951702969908764,1.8559304090903725,2.8218052617732021]
[5247,-1.0191246692736793,1.2773684017389346,1.7022698529684839,-22.465765664591512]
[5248,-1.5633810416998075,2.4238879136965386,1.7922420485649253,-2.527700316318783]
[5249,2.1731469706037281,2.2654972813592575,3.7060099976366239,-19.917922161040639]
[5250,0.56590248680256261,2.4224363610210444,0.22979437996623786,5.1176000758445319]
[{"$f":"A5318+1","v":5251},4.3187684477616584,3.2288181303138845,2.0650225644588254,2.2872868742216652]
[5252,4.3762811772960326,2.7087247635437706,1.7376715777912737,-18.606737895323384]
[5253,-3.8304388451929232,2.2869039884331874,-0.63009317387122055,9.5952907444991524]
[5254,-4.0062014641996067,2.5862865129703003,0.83128041528365437,8.8525630006597229]
[5255,-1.8284213880936284,1.9445194126500862,0.54885775396078695,-9.326073969983419]
[5256,-2.5863838358563807,2.3650186846514325,-9.6611912066489225E-2,1.6268645592924114]
[5257,0.61388934907103021,3.0099514421730413,2.0531239698292616,3.9391979586003258]
[5258,3.1768048032734919,2.6127588860057473,1.7393246147623489,-1.4869236892811379]
[5259,-1.8933831123525302,1.72278920291865,0.52964789492567343,-12.648766661697469]
[5260,-1.2543030334841088,2.521591446327287,2.0918380023299257,-1.0722009377862634]
[5261,6.9035025748135651E-2,2.9485930888476215,0.99324547125928464,5.1361104877145678]
[5262,-1.8935207765913757,2.6166147561104545,1.9486174886955829,-7.2989718306592479]
[5263,-0.58795581449517864,1.9719455141055635,2.3920076536009169,-8.9237285501722123]
[5264,-0.29744637336445467,2.9520946776259009,0.9981282086955745,1.3278181180574351]
[5265,1.2401955964903202,2.7687341292350207,2.3165124834696296,-3.5383292481298776]
[5266,-4.2791558476788021,1.8366335716472371,2.0449716226686698,-7.8594780765302161]
[5267,-1.8185873186978767,1.877473561529726,1.0315668534182019,-14.17079307738681]
[5268,-0.21884361570268215,3.1623895488126852,0.54608271988218582,6.9822855985814165]
[5269,0.22946141517877858,2.4454086929615011,0.8717805183887668,-3.4363987646600656]
[5270,-1.6525301525769036,2.8338782237815692,1.5532709161907912,13.478329622982404]
[5271,-2.6691982267978887,1.6555391730149127,1.4401520444536144,-11.411532737090544]
[5272,-1.0253225385785087,2.7984944473398898,3.4259140806263444,-3.3531053772934842]
[5273,-0.36028428710344568,2.4283272958584878,-0.16284331706084521,-8.7223396825667638]
[5274,-5.1912375175023646,2.158557665711577,0.8146223836321449,-10.696577250299965]
[5275,0.48222782859975416,1.9568556336472489,0.68821650255344524,-18.438895475629369]
[5276,-6.5980091773729446E-2,2.1825302361383088,2.7841403203996156,-12.197734964484942]
[5277,1.2663185596582209,2.3811584639313592,5.1870772339296201,3.8233161674020235]
[5278,-0.43012650475806335,2.199202106254198,2.571891946916316E-2,-3.5745902137752554]
[5279,0.16726052042584119,2.3391918090486183,1.4734780895809556,0.24094562492226546]
[5280,1.9411838922709923,2.1353712699124592,2.3390961777288988,-15.147853521306228]
[5281,0.26267788695547856,2.8263300643830527,-0.13106700592953713,7.3739913305067084]
[5282,5.8514260394297697,3.2122553648157925,1.0665012989667275,-12.699655020803583]
[5283,-1.0888258580424104,2.8568339522205091,0.34791394942549358,12.105939296857537]
[5284,0.95407579856641844,2.067663452300819,3.030333414274418,-17.13030453545765]
[5285,-2.9107193250330607,2.7182619423501269,0.50424167821121146,4.4754903211866512]
[5286,-1.0200321121406959,2.4450672668724129,0.14313201873868464,-10.745156426237111]
[5287,1.3612466811360238,3.6080158900748205,1.7425537408504066,9.0859735584329293]
[5288,-3.9606539156313167,2.6743545482641555,-0.32359758233910396,4.9893552046125862]
[5289,-2.5216733708742916,2.5943018856806406,-0.14257262635362067,-2.2716322755461906]
[5290,2.551703573820983,2.7599155266583875,-0.24658124940060611,4.62464201141586]
[5291,1.6503521839091169,2.4374474061760929,1.5051507366404551,2.4759435252394622]
[5292,3.6115538812490393,3.32299917007823,-0.76901614420248499,15.172223444712703]
[5293,-3.1520939606531311,2.4070131147971923,0.17221487230895272,-1.7256925781475436]
[5294,0.65158293122229749,2.9026560036312907,1.7240470547332292,-8.5007960222775356]
[5295,1.7387632303738461,2.2538052807683022,2.304276325000683,-12.313760658677225]
[5296,-1.4712413510662632,2.005397756270789,1.0122910589939673,-9.2740627412073078]
[5297,-1.3476524991909895,2.7032954522735482,3.1599028299100529,9.2196012713844731]
[5298,2.2190901614857155,2.6690647813735016,4.2247578217091961,-8.3713700362716352]
[5299,-3.3543201685285631,2.2101257881497527,0.82659584845595857,-2.3580795571396909]
[5300,-1.0469798325504509,2.8098739114334759,1.7375597249298456,13.460069147096831]
[5301,3.4693060371935172,2.3088692100021935,-1.1132015605674797,-17.972439228671409]
[5302,2.255497512732251,2.3866784798386154,0.93700504855125732,-5.6484463763898241]
[5303,-2.7020449898873702,1.8322555323231879,2.6204524874143282,0.77671255197122457]
[5304,0.8576929798734757,2.3784250219778555,0.46328335943442711,-7.4268027978547888]
[5305,0.57480154234946768,3.0521928180216946,2.3481202276699618,-0.80564579574320883]
[5306,-1.458555338398341,3.0095574522443309,-1.2578191845167508E-2,-4.0488696726166111]
[5307,3.7251767390142758,2.5710022790492135,1.9751531701101983,-9.1840948464992387]
[5308,2.6472741870782865,2.9089255085931756,2.6963245607103845,7.7427263250975109]
[5309,-0.86748162528194817,2.2636251439333028,0.97151159683715871,-15.198327118774802]
[5310,-0.47997528831747421,3.0066793744097486,1.4731997703707926,14.033457905715768]
[5311,3.6567469732766615,3.0357107817184734,1.9919810785135532,-1.6916429160793811]
[5312,0.14437968740563659,2.7129809374855798,0.57492962690952265,-1.2138958294113011]
[5313,2.6630045387886883,2.8719117673777887,-0.68990273123923496,-10.644616445840896]
[5314,-2.3737013578984185E-2,2.7622929257550708,2.6117801145661588,-1.6447272737304901]
[{"$f":"A5382+1","v":5315},-1.9491168936311472,2.1308493750565241,2.3168985853778477,-9.608751561745116]
[5316,2.4266074481185185,2.7970516416320326,-0.47651012093317546,3.6778472076687447]
[5317,4.3368006951742393,2.2176998733439097,2.6581238549255355,-12.226678738326424]
[5318,-0.8128584509402228,2.7792145012464453,1.128871153488777,7.6462068659127382]
[5319,-3.2180730089464284,3.1870412722043957,0.66545288023718607,15.31188632696588]
[5320,0.75124328543719576,2.9331617467586204,1.0566793694479768,14.396646782432789]
[5321,-0.99577640733183503,2.5052043861064139,1.3590385527063604,-6.8875752874770058]
[5322,-0.67646710294855517,1.4934367583823454,3.2777332086889501,-21.445335364778003]
[5323,1.0447563569308469,2.1333170512686004,1.955500611303258,-14.115909428989642]
[5324,2.3852679560014702,2.4669167453552077,0.782610849178488,-10.183499751530954]
[5325,-1.2145588876794875,2.1715683293867967,2.0812942424022305,-17.040705221763833]
[5326,5.9499972308716753,2.7515545433242594,3.637324173813167,-7.0197436121580061]
[5327,-3.0946424372251164,2.8939566113844815,-0.48917810633604608,3.6682716502294928]
[5328,-3.2857588317470952,2.1313023817622314,0.75440439651450031,-7.7375565039697509]
[5329,-1.9009744599271168,2.1329726191978886,3.2629385365534525,-3.8477531343983391]
[5330,0.9856548388809504,2.4645362595904001,0.59338973140753715,-3.0976287983319639]
[5331,1.1354274847364521,2.9626501805842285,0.80895181281448758,3.7700908850351404]
[5332,-0.567837914194535,2.2123226737449686,0.84999487281697172,-4.7055244745088789]
[5333,-0.97043659522523762,2.1425570981923023,2.3651740746411942,-23.227026527631349]
[5334,1.1926449423202137,2.522440278763963,1.6626108693626145,-14.290672118447214]
[5335,5.2702162567204169E-3,2.5470557756049508,0.55307821978632654,-2.8667240953415214]
[5336,3.9379328716113111,2.6544117720213891,2.8553647112355058,-5.7785531668787966]
[5337,0.93417192779718405,2.3650761615715195,2.5942879516771411,-2.3066101588431454]
[5338,3.1550843395156858,3.3179161110317805,0.91121213286575464,2.8179221355864921]
[5339,5.8886551225350185,2.8410804667089895,2.3293502029220621,0.38261018816905645]
[5340,2.3655037917457538,2.6050613355088381,9.2739530066662468E-2,-2.357727174274987]
[5341,0.94311394907101342,2.2489397920098426,2.2325288095821385,-5.5613420113283141]
[5342,2.8935436030233239,2.7049856677645834,3.1739197316667642,-1.7145760844102313]
[5343,0.67077884272818267,2.12604634663432,1.1623044274643024,-8.4033015630983297]
[5344,1.9076700265247033,2.2193077043525733,2.0204156519607102,-9.7829104360727985]
[5345,-3.2116925301707591,2.9245921558026979,-2.4082827468348897,19.505200634764112]
[5346,-2.2612686203343593,2.8657336019378885,2.9064709658701826,-11.074265192685573]
[5347,-2.85755443633811,2.2296008831482341,1.7367482698385086,-12.679210539563789]
[5348,-4.3615426649388747,1.6838519841177182,0.37956901256204678,-10.792707824488421]
[5349,9.4204225767325026E-2,3.1448463735246519,-1.4613321478103152,10.778864428765853]
[5350,-3.7915264906667918,2.5643647980247732,1.0269256800821074,2.1748727060858912]
[5351,-1.8019344261792754,2.6924679050828306,-1.4577768865935754,5.3811937690832874]
[5352,-2.552015500348964,2.4615944180104408,1.513053552817752,-12.348242124295886]
[5353,-2.6906973927200779,2.1122652665908697,0.58452398328392174,-13.66934593599942]
[5354,-5.1789829290572298,2.0752504219423318,0.52025967256112471,-7.4019931869544315]
[5355,0.34511963167190352,2.4861344410290451,1.7354771213107099,-7.9184478449702542]
[5356,-1.0031515099534463,2.0053225699846182,0.92358512648053903,-10.250855681830199]
[5357,1.7815468440850724,2.8442208976570225,1.8359422577941849,9.3552925070321962]
[5358,5.5078537407361852,3.0797361869587743,1.5337631269253329,-9.481856568168693]
[5359,2.7088011208993947,2.6614296049948929,2.5205502200890626,-4.0255234567993217]
[5360,0.23512215229667285,2.7379236467982024,-0.54036256925622661,-0.83136368142592065]
[5361,3.3707045055922698,3.2641828610343833,2.2463572912256402,6.7567986716621213]
[5362,-5.9324958601075013E-2,2.579473951388473,1.2967344046227911,-10.922432501652024]
[5363,0.22319810593756489,2.6253488967388274,-1.556127037294639,13.04273754215534]
[5364,1.8486486782672995,1.5455120016627677,3.8171358077718986,-18.948593317807077]
[5365,5.5578452788540975,3.6653289808704583,0.22609565494446482,11.883493499466768]
[5366,1.6630554500610866,2.3225712559559475,5.6394372425586869E-2,-1.5550436701244013]
[5367,-1.2522994589709031,2.1863867307717992,2.8279294632628562,-4.0898067973937096]
[5368,0.46522720589204158,2.2335813207428674,0.36817114958141905,-11.30840220663301]
[5369,3.6417089051758533,3.1429963973110904,3.1622471246736477,13.472067656548205]
[5370,1.6946648650128759,2.5311449241291388,1.8238163781746697,-0.11886990208106729]
[5371,1.4848166687061615,2.6828000920462429,-0.80554632779246349,4.633166205967072]
[5372,3.3238821133240584,3.0092166082815917,2.1485922841919796,-6.1993388060065033]
[5373,0.24048420042359198,1.776840076505136,1.7646038466290979,-27.73669080257163]
[5374,0.64209515538240158,2.0040671863832182,2.8166538784866635,-14.295178930837952]
[5375,-0.79288612774404577,2.8399417920689567,0.42514826923369409,4.2618009308230231]
[5376,-0.99744726525546867,2.5931905980454815,1.1870413642627569,-1.3256269031841785]
[5377,1.9908229317409314,2.7484202267994826,1.4946144188237562,-1.1173065467047478]
[5378,-0.25031730286535614,1.8147621050935414,1.9849767312039204,-12.545403451329577]
[{"$f":"A5446+1","v":5379},1.2258177928288796,2.0428475505669015,1.781115132731844,-14.421957397675166]
[5380,-0.33322058740853494,2.6587297835768804,1.5034701677839371,3.8904229744987942]
[5381,0.60922611753296418,2.7591287804128899,-0.49242004281588936,1.9109502104437026]
[5382,5.9991541736002922,2.4692258484163898,3.4270619893793874,-17.403063991860471]
[5383,-0.5248068845143512,3.012662987993981,1.9349928836263306,-1.5478141776887893]
[5384,2.2484053780927287,2.8103367536481176,1.2830649598615151,-4.0783953942370781]
[5385,2.0621513426032263,2.7429635483607222,2.1262828888038081,-0.55116254145801014]
[5386,4.8229533423411022,3.6176429189572317,1.9462886535167638,1.6375014598354256]
[5387,-2.1782983753628429,2.0105752317847165,-0.19364187626290064,-0.39088460498110367]
[5388,-2.6170563892841612,2.9271044188467639,-1.8605387689490289,9.4435679453262917]
[5389,1.3467491281628794,2.9136309727926393,2.3730953313758381,4.2806132373424504]
[5390,3.4201091403504678,3.0756268304940821,2.2133561422400918,3.1322516716644988]
[5391,3.1026019213753577,2.654135490267596,1.9201313535043874,-0.14487284467445471]
[5392,0.83241253521250536,2.7648390433702592,1.0269875732653035,-2.7189322448628666]
[5393,-0.44647882698177349,1.9531272984388439,0.74669789957060484,-7.9780201078080974]
[5394,0.87504283775102509,2.593830909005161,2.4992290313603931,5.3496983174473414]
[5395,2.7301395422676227,3.0150415872147978,2.1077861168904564,6.4570219863718368]
[5396,-3.8046377642186573,2.6261736249093297,0.3248219983054591,0.39200439164767387]
[5397,-0.24902558919890147,2.1668911509261637,2.0756339206662751,-3.1127665040763426]
[5398,-0.64746363520532269,2.7899170121685173,0.18167185010657838,6.2528648607893516]
[5399,-3.4651085626901734,2.4610969531437292,-0.93752670048464193,1.5909519222465414]
[5400,-3.0761575364513591,2.1267731600428981,2.3159188271490621,-15.886345767052498]
[5401,-2.3052623213764862,2.1199970820211815,2.6294112333068087,1.4074731079086589]
[5402,-2.5037864528923532,2.9795908568061074,-0.72640015153782578,2.1975312519268546]
[5403,8.8681217160388612E-2,2.7220251051132234,0.55674317370001558,2.6269550872490854]
[5404,-3.780228075694148,2.2928347994306697,1.9745233095540549,-19.009994848916644]
[5405,-1.0391244784874014,2.3589343554593891,-0.56844708880964179,-8.3619117346933791]
[5406,-1.0806171063033274,2.6388251752553606,-3.9374728974222561E-2,-1.1223815255212308]
[5407,-2.6797498930989128,2.0799138942066464,0.63659581665611475,-21.863629245209097]
[5408,-0.65231211511071374,2.4118163423260515,1.4040356089608748,-21.00636281151111]
[5409,2.3785248236004941,2.6260740739070325,2.3239415479865126,6.9062121340311702]
[5410,1.6047582128679503,3.4117489188765435,0.39040765711033032,10.00864808435681]
[5411,0.65281670501338018,2.4056354779105984,1.5607714257818457,-2.1652438265276879]
[5412,-0.16416096930363897,2.6958810996386045,4.5685247532084361,3.2307066023270843]
[5413,1.703976604677726,2.9563395263972705,2.3508515562852512,1.8679772072031908]
[5414,2.8502103058915722,2.4896234795179724,1.8655266259629322E-2,-8.5705275698314232]
[5415,0.4844943249355701,2.0710987749061021,2.2133842479168058,-5.33671662098374]
[5416,1.101516132237047,2.6017400036044229,0.87925414998864704,-8.3926570460106902]
[5417,-2.7702568166136108,2.1003581968150922,0.34107375300062204,2.7935835942801011]
[5418,-1.5102306417170395,2.7066987899727151,-1.1849042668803929,4.7189173827936912]
[5419,-3.3477521045925482,2.7596519546326008,-1.2286019290651988,-0.77561569857109847]
[5420,-0.74391461185696761,2.5746869947368647,2.5715977694003822,-0.56176744224080677]
[5421,2.0648407031149976,2.9161096389840457,2.53870925860637,7.1101268508861359]
[5422,-1.602941381282891,1.8523973784271868,1.0148806613746346,-14.556501990570894]
[5423,0.17861330234125131,2.270560774248231,1.642729682660149,-9.2756715689421672]
[5424,1.4399509867495674E-2,2.7057555861073803,4.0761042061147759,9.0888233197759867]
[5425,0.95504930849607672,2.7432299192258616,0.47950888549736803,-7.4228662417381059]
[5426,4.1990685598146698,2.1267477402688497,1.5084901750904438,-7.0326316571422485]
[5427,1.8299518706033333,2.9859285135873117,1.887916246920645,4.0058329997861808]
[5428,-0.67065050844728324,2.6349981714956505,2.1644615530332421,3.0846801894733429]
[5429,4.5585167117587346,3.1436404875849062,4.0958509245746377,-2.6772049923957306]
[5430,-2.3066965592687363,2.8996417533562724,1.1297825448763716,6.6144243479814833]
[5431,0.87794416065256897,2.4709391182371041,-0.76168157942550407,-8.347140099171142]
[5432,1.1763815773313,2.4261433388880289,1.7798497718381729,-6.9956935536490201]
[5433,-1.4342592809403494,2.7234424659807677,0.87088555887687991,-1.1367350344110179]
[5434,0.54456145254989363,3.1294927962648851,2.1372880133303922,9.9905513226942055]
[5435,1.2689362542139768,2.6692815132228018,0.95395545170623797,-2.4231265109889724]
[5436,0.63133277283194589,2.964140233584168,0.97809074498770276,1.8464396499200455]
[5437,-1.153325254940984,2.2239397031640324,1.9008441902561493,-3.0889485766972835]
[5438,0.21154939797537467,2.4795153902751621,-1.0465776550181052,8.3319510016946108]
[5439,-0.59287858813553818,2.3983997998326556,2.7757478768951405E-2,-8.6169100159256136]
[5440,0.95369782315355989,2.2801637400620844,1.8739731316245789,-2.6808135964006881]
[5441,3.5662074599595472,2.7396358343235154,1.6453460275004659,-10.707468254238682]
[5442,-0.23518604025554041,2.9186835191594551,2.2572023667937335,1.7523895131823841]
[{"$f":"A5510+1","v":5443},-0.61439083043236964,3.3142831893160141,-0.66907973266568077,-1.012976662184959]
[5444,4.3679487340686762,2.3339431782206419,1.1857128488678008,-9.1447509979754731]
[5445,1.8634608217328501,3.349272428943844,1.786044173922217,4.140499418317777]
[5446,2.0349438241444577,2.8523801432221805,0.64404692976804157,0.22549343320748783]
[5447,2.6468151686347037,2.1101519401715185,0.83590317747113019,-18.4705941257169]
[5448,8.2286045651206868E-2,2.8283354435232049,1.3757019082047199,1.2016434402950034]
[5449,-3.1358065568296647,2.3605746928612548,1.191630849226863,1.4978049708829757]
[5450,0.74010446444808597,2.5347376610539856,5.7853954855864975E-2,-11.076597686067879]
[5451,-1.7971142881895017,3.2502541433945566,9.7326874473065095E-2,15.589486459358639]
[5452,-0.4517824164036443,2.3849234993522388,3.1585378250121625,-11.496533195597511]
[5453,-0.24062839074117168,2.3955796631729322,2.4261994929289195,-2.7286093924646795]
[5454,2.1080152206889236,2.9341711862462354,2.9914988646342247,4.7180618006317196]
[5455,-1.9776049718798703,2.5915459797446632,0.189451110264508,-8.924024990192736]
[5456,4.5403930919879842,2.3181088875619364,2.7493211738493768,-13.581951009891002]
[5457,0.7225604579460887,1.8345664240921606,2.8794990515582501,-22.264347586356266]
[5458,-1.9442660670871663,2.3988491286648315,2.2372959826470873,-5.2849198489906009]
[5459,-0.23876237524671598,2.9704522129989437,0.27138139202372713,17.378302949617659]
[5460,-0.3386350872893974,2.92507218069104,1.4026573025392213,2.9705374344863107]
[5461,-3.9426737759129811,2.1053396921164373,-1.3740169568531968,-1.6034790224617388]
[5462,0.49484475006231948,2.7532081241176178,2.0322048606476137,3.9730486094515389]
[5463,-1.3583596324442988,1.8329080130289097,0.9000698801929693,-14.494839593526173]
[5464,1.8002458147458611,1.9341249039516866,1.2369329594524281,-5.0080116617675454]
[5465,3.0737830516272107,2.0252102045176477,1.2154952275410551,-19.51603030760511]
[5466,-1.2884371166323041,2.6623602985465991,1.5782026526041601,6.9399752846807559]
[5467,-4.6593189752986328,2.3241615961567041,-0.72176750764813979,2.171941810806207]
[5468,-0.26537568093668457,2.3493099742640391,0.54700896709925051,-3.5669521085538545]
[5469,1.6876769162684033,2.4446476154542545,2.2370420101375172,-3.1900449343762882]
[5470,-1.4745323101568169,2.7465935191095068,2.499250901178903,-1.1076725566105603]
[5471,-1.1700963977643819,2.1556017000786829,1.6059544954343914,-3.3406367704158551]
[5472,0.35824558835014858,2.4765002398528235,0.16346991110732145,-1.1922292095215559]
[5473,-2.9665925098679691,2.3746146364668252,2.2636760833323137,-13.598773547799533]
[5474,3.5790401546106096,2.7114833011590833,2.0102514647069798,-5.1808602095285563]
[5475,2.9671390618267726,2.9646507290946871,0.74894713962480552,13.995253233297916]
[5476,-1.2694812219637657,2.6221043161409483,1.0537303126069379,-0.70917280825554085]
[5477,-5.9489273327750842,2.2776623406610477,1.611563172784406,-1.959022870934032]
[5478,-0.60752545315346318,2.9958538554220566,8.1681603081139587E-2,6.2423959240559377]
[5479,2.4322408350879194,3.3876617038619345,1.3510724241772012,-0.96578391737977531]
[5480,0.9989301089849979,2.5726008047170232,1.913423327117568,-2.259229427597151]
[5481,-3.8148764537771984,2.344478052976299,0.2050703882171927,-8.3030927390266758]
[5482,-0.19961488862994373,3.5679424214877331,0.30803645752555386,8.8637871732675855]
[5483,0.79903528464192097,1.679851240564525,4.0797354226399243,-14.690746620228559]
[5484,-0.12351464901494287,1.932760214417014,1.6890574310028341,-23.233865688093442]
[5485,-2.5002560762359129,2.1055423569833254,-1.3703468990460177,4.2899612940782461]
[5486,-3.3819298669300792,2.1024512649333347,2.1466830601287632,-6.0669914305045634]
[5487,0.74854604147341886,2.2101727432497631,1.1028744194536884,-12.927223369480579]
[5488,-4.6220778389216397,2.0406220755431845,-0.34435192348551968,-13.221932323668376]
[5489,1.8529512629462344,3.7434471657203932,2.3664740866507135,6.3334049411653872]
[5490,-0.27211360858891914,3.2150488706144658,1.6042656508649031,10.600760393357797]
[5491,-2.7334717577926857,2.2600890527325452,1.9272209477583191,-4.2865504781030097]
[5492,-0.61938171353449267,1.8210604025286607,3.0772122329506564,-17.06971063812119]
[5493,1.6172512725990686,3.2045144386306039,1.3686004812378174,-6.1905477634756707]
[5494,-0.87377300556703108,3.1257257104094807,1.6188325540389656,7.8851724393639575]
[5495,-2.9762954293531387,2.1620295863973471,0.64915069693232952,-9.8402815090124918]
[5496,1.1582540304422311,2.5504612156343955,0.92046591099397612,-0.5014370786641047]
[5497,-2.8209814996969427,2.2902617996780053,1.7842543515882827,-7.9930780809673543]
[5498,-0.68697032409232983,2.9554396981260038,0.33538935353031496,6.7779893245507861]
[5499,-3.1783665554523424,2.9505278611387666,2.2806996073760164,3.5331483601103888]
[5500,-0.22728236732340895,2.1695209980645682,1.6652723639535694,-7.2427095105584254]
[5501,0.79339893780308612,1.9415846226804541,1.5945954078480935,-12.468408726615785]
[5502,0.76105450795459406,2.776845227749186,2.2118283178224374,5.0624031954982307]
[5503,-0.83353029501096243,2.3432735157000999,2.1999102462717048,-9.1535901415631606]
[5504,1.6700313151441011,3.3783788113575213,0.73990225974325274,7.0523526185232477]
[5505,-2.4074327809578636E-2,2.4026213168581991,1.7975436806458984,-13.778776047505129]
[5506,-0.10395291565328706,2.8802860160492205,0.31639164539247022,-7.2852936980264147]
[{"$f":"A5574+1","v":5507},3.3204614222160505,2.8680499079223396,0.35710160191867901,1.8710897182042392]
[5508,0.79274922295437167,2.0140450395860334,1.0178411851205382,-4.3322778685296566]
[5509,-1.8779172961953139,2.8578051646459235,0.2775208434558627,9.581081764361592]
[5510,1.737852202452322,2.4294491855019706,2.7556453352021837,-22.811605481955091]
[5511,-0.87116067072242587,1.6831577991448445,1.1203552913244343,-16.06901365422296]
[5512,4.5065122956874566,2.4937310974743401,4.1816579208214675,-14.542166361686427]
[5513,-1.1982344094164437,1.9841845059216081,0.40061040956978577,-20.495756355723206]
[5514,8.7376302629158034E-3,2.3159516266158082,-0.35871684465801645,-16.418236049816091]
[5515,-0.28991442336771839,2.7475474836276628,-0.17633887944111248,-0.28421756390696684]
[5516,1.9183063379356005,2.7336566973223393,2.8210583116855696,6.9775961194879077]
[5517,6.2732564212761206,1.5391039711564161,3.2289031880340175,-50.218452569776623]
[5518,2.7370560015509371,3.0318563043061904,1.1299293105021455,8.1777592442645464]
[5519,-2.6510756730369387,1.5825941579014493,1.8445424026077251,-21.983823413014175]
[5520,4.1345733598616281,2.9442745278134135,1.1201600046840576,-5.9699676581460484]
[5521,-3.5531167733856743,1.8165919001291417,2.2517499340604159,-11.396955373711224]
[5522,-0.93726361470373465,2.8929606506776482,-0.77388373195846372,1.4577595698655768]
[5523,-2.5774291786628192,2.0397838181298908,2.722458379803181,-14.685489814763356]
[5524,-1.5709330208169971,2.4116703434899178,1.1547249391783776,-8.9996352144328444]
[5525,-3.8215718219568777,2.741477466846165,0.46274801876580873,17.749020599482879]
[5526,0.56031691724780475,2.909281289508943,0.73171381071778019,9.3641741053964722]
[5527,3.152573892147843,2.9896201665966338,1.7031075514815956,-5.6200814540751125]
[5528,-0.75576604325826624,2.6291806225825169,1.9822678182182027,11.268187403533169]
[5529,-3.0393086365305129,1.7513885871395827,-0.52469559882729477,-12.236187924008304]
[5530,1.4108851439969694,3.0648333150314078,0.83222656126028871,1.8426751203217901]
[5531,-1.3013051821960864,2.3250088507661761,1.4444851024481828,1.9277657275836559]
[5532,4.4930862319672693,2.0770547944543329,1.3058289408260664,-17.956507837190252]
[5533,-4.6391960297712673,2.45861086750591,0.64707736159645046,-2.0354324377416395]
[5534,2.6572837646247192,3.0910416980631625,1.5778980476766777,7.4670575014681297]
[5535,-2.924176552209131,2.6674003287576107,-3.7734492211717319E-2,12.244061795007859]
[5536,-0.61784932748697607,1.9584849759895848,1.1479184576482864,-11.368178796027884]
[5537,1.1768116994256277,3.0973266825443275,1.6210239972914524,18.30336232343873]
[5538,0.54287416167588132,2.8109716867900745,1.4622467075347561,-1.3631367517960316]
[5539,-1.7027734307646172,2.6093780448470234,-0.38986828839979903,-0.71102156033874708]
[5540,-3.4237943694338284,2.1847316745388676,-0.36214870263056476,-9.4843548457091842]
[5541,-1.9140814673839699,2.3093338300815023,0.4678621750534161,-3.6877434529540984]
[5542,2.5552049742402412,3.0500776310781368,2.1774160096345221,8.4445857736973302]
[5543,1.3909195463172983,2.8513274518991909,1.843676487557929,4.4525889903998088]
[5544,-1.8619467540170442,2.1023264737338465,1.6270895372811185,-13.995124088778674]
[5545,-3.1596029225182911,2.0051359155227253,2.3799163120427438,-10.732776050120831]
[5546,-2.1343022554069173,1.808445243456557,1.927038897643248,-9.5059370884454637]
[5547,1.097218367685455,2.4453557534527364,0.96751828381792371,8.1655593859332853E-2]
[5548,-3.617270345550867,2.3613098573156979,-4.6233445258550887E-2,-15.001078826039121]
[5549,-2.0286480258562407,2.2170252313117373,0.54515291204993721,-8.6453427998747756]
[5550,2.0746466800680605,2.4912583734955462,2.9333649750655386,-15.927759092528968]
[5551,2.9250247620303016,1.979616051734193,3.0288527522280759,-17.496014131790186]
[5552,2.0300120195962545,3.4804334577740819,1.3197211352828799,2.2686348104460667]
[5553,-1.6310288725769546,1.7795774909400157,2.8196388984676704,-14.446206660496044]
[5554,-7.5700635248079111,1.4055624736686312,2.0424808603471272,-16.90129138013322]
[5555,1.1837575114174241,2.6027581921176899,0.65755284878404852,3.1843319413152087]
[5556,-2.7118681311131508E-2,1.97468576611214,1.8543133865893633,-23.747202111568772]
[5557,2.9523816815887125,2.5682188503238264,2.5478370508042145,1.6274542321182932]
[5558,-1.0136691214024478,2.3165611977388547,0.18635279817381112,-8.9565809237570519]
[5559,-3.4012438406590393,2.593184471066253,-0.9557738466835648,22.716408797053301]
[5560,4.21927880836102,1.9985044632256779,3.6933097342789094,-7.5992199194922083]
[5561,-1.8452398248462483,2.3508000892127554,0.15362651077445144,-0.77299021721829098]
[5562,-1.650780160256099,2.0609363550517616,0.66455496938284042,-6.128891310342178]
[5563,2.6178248302648526,2.5153767255121959,1.6006267324930601,3.2989190396542267]
[5564,-2.8727040770372598,2.1390361554165054,3.6479595935646754,-4.702752399739536]
[5565,-2.5456217704849893,2.8463316435522721,1.3405416119501168,8.9263777908847217]
[5566,-1.4076353873270191,2.8584053053116665,0.17118314407175572,-4.3735056786303534]
[5567,-1.6673922731079331,2.6286207906893315,1.1749560665751619,8.9914592110134919]
[5568,0.14413856805423111,2.7723077456554259,1.9552726387120076,-2.8716919914480075]
[5569,-0.91470563292811768,2.1317159172799087,0.13742285042213909,-14.791268968048083]
[5570,-0.37899424039088109,1.5753881991083003,3.303339995913416,-27.14388860496161]
[{"$f":"A5638+1","v":5571},-0.91972600852404751,2.6293055069401539,0.5417760228424835,2.8177411931601299]
[5572,0.23021428365627417,2.8551344769898543,2.6756818714555921,-3.3395709813084697]
[5573,-3.2328948768510953E-2,2.6846848444262692,0.39548600547585666,10.272405588567322]
[5574,0.80315989818772482,2.2516165802674859,0.38364825387348134,-8.1399725491509738]
[5575,-0.81724519857458455,2.6272483909236297,1.448476435970679,-0.16656416214587244]
[5576,0.29904899385477091,2.317223377993773,0.22378144579633985,-11.08568310486436]
[5577,-1.9278369825582451,2.7474231612870161,1.4171008704326482,8.0578127817198961]
[5578,-4.2259296771131059,2.4256705797487057,3.042017333898464,3.1775092892475159]
[5579,-5.4603306221747161,1.5644821298024203,-8.6397577105633783E-2,-4.5455446258016465]
[5580,1.0698760302024133,2.0561485756620699,1.8630093648399533,-16.197210579971962]
[5581,-2.84461886000192,2.27809189372682,0.66496156897151604,-14.779936731299204]
[5582,-0.20519928530380385,2.1988775690758056,2.5131059025097651,-2.9170703499893862]
[5583,1.0889993833177747,1.9485235939288965,4.118621844742977,-17.39414550155816]
[5584,-4.0575582458396742,1.3971145360804644,1.6266570338746189,-24.259002489353566]
[5585,-1.3851097624279782,3.0271265386383508,-7.556442689142151E-2,0.86949419941385164]
[5586,2.7079705342813321,3.0076809684809307,1.2729445626207376,-3.1651481698127149]
[5587,-0.19163811289177382,2.2823606736295199,1.6357628039668968,-8.5902423577415075]
[5588,2.4653044785966527,2.865064958029564,-0.44876132122174717,-2.5269613643409858]
[5589,-1.9731875515519577,1.3146418106749134,0.71044348010005276,-13.027152376854295]
[5590,1.6976241702738755,2.3816295854893856,4.0323555108809064,-18.14409925331104]
[5591,-4.7970246154774401,1.6728691105258777,0.39416662891346177,-7.4901653057529938]
[5592,3.4534954529841295,2.9637586278712851,3.3632604365624976,-5.0058167235738082]
[5593,-1.0620734537922158,2.4985015557195762,-0.42059043119837125,8.0354336679688814]
[5594,-2.4349330270817022,1.9743774838367332,-0.7673248751540922,6.9969997405992626]
[5595,-0.60240595044891498,2.2818974672463943,2.6480715990885582,-8.9996253934656334]
[5596,1.9284265656971009,2.3467938670063049,3.7189469015747405,-17.69127589961726]
[5597,3.1463468107987311,3.0813925587870186,0.74743240641553743,1.752522724007036]
[5598,1.175065206652163,2.7919160740123243,-0.21377754609410182,-9.174364392648183]
[5599,-1.2219411049615316,2.2874063319959155,-1.4138262041431569,-6.8539511831173296]
[5600,0.84496566264948669,2.6692541881245502,1.5925907634871179,-7.3669227076110566]
[5601,1.0277580734333287,2.8731233839210177,1.8240857663301731,-4.7836119503607391]
[5602,-3.7677819716717522,2.2602564654909836,0.93429484942588137,1.1786851660219653]
[5603,4.1260664859880611,2.9434635874996844,1.8870114370163644,10.63096134569308]
[5604,-2.4517193563166999,2.9414229355535531,0.64593165960113175,12.102821598567928]
[5605,2.6784925964676618,3.1415447264273886,-0.15736556658279399,2.7070473145867466]
[5606,3.6612155229876753,3.2078210186354674,0.94935024740614693,1.0547240944794676]
[5607,4.3067728462299133,2.6511565901021572,1.9203718568181143,-10.187895069280465]
[5608,-0.8851240130493071,2.6587921439357225,2.0202133287945738,-3.1406729280146166]
[5609,1.2059309257129336,2.4519892049973717,2.2325567562435307,-1.3742031175148886]
[5610,1.604353786433161,1.8586354588832052,1.5350613726436353,-24.25400362286101]
[5611,0.29495832048388215,2.3972644431044414,0.2655150190365132,-11.389174310462918]
[5612,-3.2675211084952105,2.7561597515696881,-0.60280761674188188,4.2854999466249541]
[5613,0.73438140273192398,2.0521544753497003,2.6289339256282123,-20.092170896454824]
[5614,-0.48412206905731536,1.4018863104966639,1.8987999653925445,-18.507270885002399]
[5615,2.1069382772930139,2.1022981005509878,2.147778434926285,-19.336766395058984]
[5616,-0.78719013641629687,2.5012147442723411,-0.21876707524982297,3.4635348559968002]
[5617,3.4776702261715742,2.5374487941957384,2.6182202349095252,-20.701393949384748]
[5618,0.23563608059868166,1.7476549749251777,0.50522203708846802,-8.98558361615585]
[5619,0.70086468518056289,2.5834098450847596,-0.10999894853502168,-1.1279429958050735]
[5620,-0.14841512902741325,2.2255340622761297,1.2357978760698256,-20.131362007472557]
[5621,-1.6030333721725396,1.1174309753846112,2.5367990209750513,-18.577387085790058]
[5622,-0.40477449952828248,2.299933747090714,3.3720650307870752,-1.3645113891180887]
[5623,-4.0931579871698949,1.9046071677163336,1.6083042943835655,-10.525162602033083]
[5624,2.476282676438113,3.2224323685156389,0.61310871722828586,12.545983508083859]
[5625,3.1178657710822875,2.6372093447090399,3.73403348577131,-0.22400166944296851]
[5626,-2.0532616981853362,2.1844517829633148,-0.85731102778997981,-8.6746348747422708]
[5627,1.0935208282189322,2.0491773118783416,0.41612285937217175,-11.860818828926687]
[5628,3.5899200720417137,3.2909463040683118,1.3982586234648844,10.652686515044664]
[5629,-2.0677922707343073,2.0932399060939444,1.0240102714712489,-10.839101242380471]
[5630,1.7929184640975939,2.6444503178642744,2.1286053742009412,-0.49588347478570816]
[5631,0.71301198767153728,2.5154328275295912,0.9807911567104548,-9.9349904674981815]
[5632,-0.42701026145686144,2.8090920860359523,1.0733387908989327,-1.7827495305211114]
[5633,2.4235370157645937,2.6905067220503698,0.50650491726330016,-6.888911787473277]
[5634,-2.860725184346808,1.491685364588839,1.385689480794847,-9.5343066521815185]
[{"$f":"A5702+1","v":5635},-2.4674508608119994,2.4979458951366693,1.7915479876935945,3.6327412358126829]
[5636,1.4476569600613429,2.3444266266035241,2.8789829781384104,-13.099655663934469]
[5637,0.37097299236312553,1.8463935300105392,0.41352044838612534,-12.608176083706738]
[5638,0.49011999680404839,3.0037314348513915,-0.1548997537224337,3.5025953756120791]
[5639,-2.8786635527924087,2.6732772423091178,2.5370986148618018,7.7856455297296563]
[5640,3.4974385329918838,2.4638764198950089,1.38028526586833,-13.8054344662674]
[5641,-0.14474044252754875,2.7602138311508231,3.7410528528367117,0.36138884192880161]
[5642,-2.2885380770422672,1.9917678468669193,1.9556160112326004,-4.3785263187637735]
[5643,1.4039957013015314,2.9646371229475688,0.75981141783358674,-5.2878298245189832]
[5644,-3.5103314617616768,2.2301564364541475,2.1191932602422803E-2,3.927241698655545]
[5645,0.66731738072581392,3.6146010837844718,-0.23296949880755324,-2.5642574417871624]
[5646,1.963361196876652,2.3078763120244314,2.8759359772189033,-20.15059287010634]
[5647,1.29639370613636,3.3958000538030917,1.8731087824001234,5.7897736124500536]
[5648,1.1157495120193359,2.624588612841019,1.407752221897395,0.92421294573842117]
[5649,-3.3729905575512844,2.2791102357783646,-9.9707491895939082E-2,8.6246703822596871]
[5650,-1.2983189729848077,2.0397197992540348,1.5430733946555866,-2.3396871501137597]
[5651,-1.2887098164689064E-2,2.7288684769889962,0.19267998133204323,-6.664109401489581]
[5652,-1.000203542829079,2.2250737771299853,1.6370745988411546,-0.8324595254381788]
[5653,0.30774138182241689,2.2511711009439481,2.1102411007739912,-3.8542875093729232]
[5654,-2.2897360363041859,2.26217908227515,1.9421458403935565,0.72438946631986978]
[5655,-2.3412168572222574,2.0191794703611183,-4.5512136056243602E-2,-1.3180391455898808]
[5656,-0.7797583761400827,3.2067560295157027,1.0109059089331573E-2,16.314919085206956]
[5657,2.66292943258245,3.512563952695468,1.5889517821124346,13.523950976301542]
[5658,-1.2264041107055248,2.9630662316476992,0.57097423528185054,6.1337367983200988]
[5659,-3.025937661575818,2.9176420201981261,-0.84683137112716089,-1.8339678367929273]
[5660,-3.4781535731374012E-2,2.5424490968009867,1.1224974544010808,-4.8549770055100883]
[5661,-3.4204020631555694,2.224635710323974,-0.7493079316387754,-10.369435523941453]
[5662,-2.8404778442850946,2.6332250660423173,0.10794510521740586,8.4715109898842886]
[5663,-1.551084176044931,2.195733446002103,-0.48141966505422107,1.5040276959937962]
[5664,-2.6054065778652942,2.720266645443981,1.2229594988376906,-3.1464567058930837]
[5665,2.0370055187087064,2.2012466845286873,1.9973953810608003,-7.6428993981627915]
[5666,3.7614062046054264,2.0330353084342652,2.6072732121784798,-15.734138494505014]
[5667,1.3381049403771796,2.5691764904255243,0.73921433018462102,-3.3348937304328836]
[5668,-1.04653540859673,1.3506861559858241,1.4509524295726712,-16.030239263081398]
[5669,-1.1382243698285028,3.1576500582347045,-0.77077432444274319,4.7861750864012347]
[5670,-6.987822748774918,2.2343910124119182,2.3433309743442479,-8.2441873682306106]
[5671,1.5461447874749128,2.1885753795982308,2.9072417032500222,1.0180966082594005]
[5672,-0.53973756900334746,2.2693190553076992,1.4142680194043487,-7.0974740323758709]
[5673,0.76057083344905185,1.8339494961951521,4.3600904182274887,-13.505444726957421]
[5674,-4.5049002042586581,2.9131411976279002,0.18439522936230324,14.783977695676789]
[5675,1.3819695838428012,2.9302712877105557,2.199045228531471,3.5222358645096183]
[5676,-1.5173810709753819,2.3123293392363458,-0.17726424520828177,1.1101539010417567]
[5677,3.0309969079089862,2.7125740811868737,1.3713453386236731,-10.306353986136763]
[5678,0.55968213008538692,2.5386857376190717,2.2714238193361442,-4.1681554341820686]
[5679,-1.5479495656364546,3.0038457453780874,0.19366678350243016,6.793640666091294]
[5680,-0.93640530296501456,3.2227874952551083,2.0201388994093463,5.6891655810604647]
[5681,1.7236681616098168,2.9447183531552854,1.716477573869406,6.5414952716746342]
[5682,-0.68828470035315759,2.5433256351668128,1.1151956818014255,7.53080918614598]
[5683,3.1534728487741481,3.1610075689955304,2.3511459384400943,1.8772697280546473]
[5684,4.8393723960077564,3.0576056364825384,1.4778789924365681,-3.9336895859416847]
[5685,-1.4993520210612572,3.7623573860352852,-0.67894619016052671,18.875362345319324]
[5686,0.68307063505072951,2.6309389594494932,5.1627783219530698,2.4491383866145147]
[5687,0.62686290467545891,2.0735819055299647,1.1481265642623713,-14.618671982962416]
[5688,0.2100866985786394,2.4167468415321842,2.5780450374707988,1.0399196164084867]
[5689,-2.0799045838501398,3.8455176858982032,-0.85308069914821427,28.075231897814731]
[5690,-1.7586878117350531,1.8044211993729484,0.83665227127267383,0.11399249240522069]
[5691,-0.56737453889192058,2.0831297254339449,3.740661076339423,-12.829015249970409]
[5692,2.0736776028928259,2.8102448689356034,0.91862826242557472,-7.3301156535404495]
[5693,1.2433930568396145,2.3876042386457925,2.7801352300782787,-10.48494672332345]
[5694,2.8543869749917343E-2,1.5345715926199577,3.1896716448526909,-25.084176312018727]
[5695,-2.4676063465672424,3.0802794910301552,-1.2113610719576231,6.5764158491723528]
[5696,0.50143360578510343,3.2666306306738129,2.1388116589511204,-1.7282485489694941]
[5697,-0.30299462062137283,2.2684517150793444,0.48474732588615632,-16.844567466138447]
[5698,0.78362034691275473,2.5477466001335256,2.3688953339412762,-13.073233122109023]
[{"$f":"A5766+1","v":5699},-1.244920382258808,2.4843581361665503,-1.1897972344005283,-0.10558073674499191]
[5700,-0.25704851485108099,3.3320618370724326,1.6045335619426466,12.249424342466883]
[5701,-1.6513041587784707,2.7058145793791537,0.44512736951430953,-3.3112955934760895]
[5702,1.7028190794198192,2.8043429447520931,1.1513243551459991,0.57451316262098384]
[5703,-0.65095985478732554,2.784322307235882,-1.9584521260210423,-1.9025895921984044]
[5704,2.4053436074188834,2.6411001268157053,1.6085345322314328,-5.9881562620777355]
[5705,4.6839338441752156,2.7252260425584147,0.18784542268532967,-15.266727551749531]
[5706,-2.1177764704957123,2.3832675372912031,1.5024936407130283,-12.07054611803323]
[5707,3.0778797953400749,3.1054312132313759,1.4327577957265361,1.209113132508111]
[5708,5.3251456312786486E-4,2.3159784313739809,2.6837108957273248,-14.541844087880138]
[5709,0.49103319776418564,2.5723778648638271,2.9385924813879756,-1.0964374178171072]
[5710,1.6472591989201371,3.5053381981256888,0.94746594613922719,4.9503796775434292]
[5711,0.60235983204968591,3.2140365423220869,2.8999337682354085,6.6709288303862024]
[5712,-1.5818777758422682,2.328897910427254,2.1051585935008861,2.3597257479698048]
[5713,-0.19125446511755012,1.6475461959037809,2.0571943074966192,-26.266390709171102]
[5714,2.7128912905382623,2.5088451872649498,0.29859339964045273,-0.85297267936336096]
[5715,-1.201299355129823,1.7977162024255859,1.3610694741443488,-21.003952775925395]
[5716,-0.74387035841642957,2.2642132411219484,0.41057127952177952,-6.2127499149445757]
[5717,5.4784849402332609,2.8267314919194684,2.292510885050639,-6.300785516924698]
[5718,3.957721674405875,2.8824000311240408,1.377323839271821,2.8565844537062195]
[5719,0.23411079200888102,2.3645284689867898,1.7685775897655993,-3.3338643824880192]
[5720,1.5058700588848348,2.3722989626321835,0.81727855039161446,-20.567815062413629]
[5721,-1.870435249149105,3.4283566643782741,-0.6976878649692364,13.630993628549746]
[5722,-1.2748204412150366,2.46493994893937,1.3602584582353348,12.916027259432578]
[5723,-0.32192106701648804,2.5298009857407759,0.93988561892392142,-5.4751705628039353]
[5724,-1.3046339613699403,1.9786215414522805,3.4605801510275871,-22.820856053661874]
[5725,8.9696438078468763E-2,3.0525796635219269,1.236018521264866,-8.901895791320328]
[5726,-0.58750530214640595,3.5856076157736578,0.22855328841399769,9.8961604734794015]
[5727,1.7569102688809803,2.1298067727195442,-0.23406851967331477,-15.398318253127705]
[5728,-0.69832725956320219,2.7000321978292856,0.46051877516657946,7.0818821600505437]
[5729,2.1339261363546944,2.6837855693524331,0.47809345249341417,1.2870599944981564]
[5730,2.8128188165644832,3.2906784761233405,1.2314566939730018,5.2343829381243712]
[5731,-2.5623409243571174,3.0320971161928321,-0.52128740299452758,16.558505028578971]
[5732,-2.8994531582766276,2.7385697327443141,0.28839125419658806,-4.5767196117868583]
[5733,2.0727708934068922,2.3471155924661442,3.4871373889567359,-14.801536289154924]
[5734,-0.23542513466033782,1.6541204486558367,0.60618329744119426,-21.1329442237083]
[5735,1.4038078436713444,3.0121255046930759,0.86778221569498548,10.745457667533916]
[5736,1.202998720029415,2.4849780312881204,0.99193359064947995,-12.868883327565708]
[5737,-0.63692395883295105,1.8995895005376331,0.21491194334461849,-11.528111344910295]
[5738,-0.2115242709809094,2.9464906185492317,-1.6911551939671643E-2,2.7346095649467776]
[5739,2.8778687936425276,2.4024293710894673,1.1391382540992505,-6.5675492225893048]
[5740,-2.9140076728274682,1.908925261813974,-2.9461717269143373E-2,13.368077836178113]
[5741,3.1255623582158356,2.3303439267895958,2.5307289047993331,-2.9174281348962663]
[5742,-0.47455428005445494,2.3103282457021708,1.7413995318140851,-13.10861218335625]
[5743,2.3213439077275142,1.9066202849669955,3.125970560037941,-12.796093719080945]
[5744,2.5661456686217035,2.6235035727282594,1.3603871871135962,-5.8133002899015427]
[5745,-3.1480762920553138,2.1052555618525823,0.21940403639440587,-9.7316395655861232]
[5746,3.7288227537599998,2.6262457250768123,2.4275038943122356,2.2446990599554772]
[5747,-3.534661440490813,2.8247497912659023,-2.1917607915091626,10.932286377931336]
[5748,-1.203394268332344,2.3384322956377748,2.0819114509133168,-4.2259855225838354]
[5749,-2.4954754387741063,2.596626953053129,0.26616595586280334,-3.1652843157987962]
[5750,0.54659479142456957,2.0718331504996654,0.58075207089915881,-7.0638318652760539]
[5751,0.67555134970030672,2.0484603274176498,0.33290907856503849,-16.20489961594372]
[5752,-2.8754519389920916,1.9319416022488585,-0.16445084189485981,-13.100521366063248]
[5753,1.0998388167950501,2.6487026873304669,2.541006436105385,-2.5565770328871533]
[5754,0.8723552736402862,2.0483185465859499,2.3153872922955099,-11.090138221068736]
[5755,-0.96124115561329737,2.5104495133486009,1.3774469973266803,3.8781057505007719]
[5756,-1.8564412409204492,2.4017538472937763,3.1966492152338155E-2,1.2756796712531622]
[5757,-3.7204002845723818,1.001747686073482,0.85658497682810464,-23.533331190718297]
[5758,-2.6736060810681272,1.6602975768125268,1.8031948462858227,-15.422282232092076]
[5759,-1.1240733133685874,2.3457560778628497,-1.0803788273825075,2.3857600253914755]
[5760,-0.42137593502429799,1.9659279035494714,0.51885728339322079,-11.269802288219138]
[5761,-3.4116855337200573,2.7587383402728882,0.5585146530263112,1.5810371995908832]
[5762,2.4334527854599877,2.7280652602735875,3.6903138692516002,-8.9497460482918303]
[{"$f":"A5830+1","v":5763},-1.7409578262064511,2.7767147816582902,-0.29325331268488997,4.524817719946105]
[5764,-1.7673014712286164,2.6375582469366741,-0.86228264549653622,-7.2153757092984723]
[5765,1.7858607161736402,2.2151886706543924,3.3675144820667748,-9.4833128625854233]
[5766,-1.4921223713169594,2.4311681615773546,-0.60386511332057968,2.562867285768363]
[5767,1.0583481348958792,2.505317933662254,-0.15383374754431989,-9.0171821970812172]
[5768,-0.23861334607820639,2.0813519593059358,2.9895831694170267,-24.614683714477838]
[5769,1.3664243136259779,2.7840162205273171,2.1099924281907523,-11.710437704670554]
[5770,0.40278699902597942,2.6144030776844884,1.1361641655602306,-1.1284099353532528]
[5771,-1.1582583346966009,2.3875519036711133,2.790077669993885,-12.073805622176639]
[5772,-2.0184197693408397,2.3466609575422397,0.21504975123546211,-2.3110304723706503]
[5773,4.1994881160707411,3.3829199563958641,2.3000624500701314,1.6892339826737879]
[5774,-2.4846441336186609,2.0682180112728346,0.3038129561158166,-12.006028028839548]
[5775,1.8268016418727266,2.1948149903732124,2.3848343671251513,-14.288544637693533]
[5776,-3.6142515029493856,2.6984266288795364,-0.16184887833741102,10.225810071079476]
[5777,0.84476509359977914,2.6831484756992285,1.1652132214719624,-9.4054057635282149]
[5778,-0.35265825451615235,1.6612190899339156,1.3617045315372382,-12.612820413298881]
[5779,0.45337798948591218,2.375419145139305,0.36707508228292629,-5.9344018544495469]
[5780,-3.2397313138714572,2.1660201517946209,0.9628342439024441,-9.6786577872728508]
[5781,1.8101627957008166,1.7119487455400362,1.8324356981891494,-21.836448830137467]
[5782,3.370973883559496,2.9132898971520103,0.39757809660784793,-6.1487659747707832]
[5783,-0.39574764042788901,2.320502645817446,1.391977875703436,-4.1495709734685082]
[5784,0.11326613431391565,1.949072134419322,-0.12271620619964141,-22.724879952273962]
[5785,-3.8567251247720842,2.4028221780807515,1.8313019126293246,0.83964077661482062]
[5786,0.28356876326185915,2.787047434944423,3.4672792109393424,6.7034293455762395]
[5787,-0.45020160354616795,2.3898599451656648,1.2073607407561855,-0.49452480030282775]
[5788,-2.2288330270777781,2.8591525410272256,-1.2670561084348937,11.883976767972754]
[5789,-2.954083153967189,2.5791841710747305,1.8153749127257428,-1.8600870482661813]
[5790,2.7064913929435099,2.4716264766049432,2.3335930088213876,-14.165568560788774]
[5791,2.2517556846127733,3.0688557869613411,-9.6155102986622554E-2,-6.0798431157393917E-2]
[5792,-2.5995991998174164,2.5535715324072514,-7.57914771433843E-2,0.63564597357488761]
[5793,-0.83032777433898086,1.7162430117491414,1.0217308536444734,-0.95550302870336301]
[5794,-0.73756268095494093,2.3874284618017589,1.5839195722143367,-13.05862868533624]
[5795,-2.6982524402415828,2.2785086275220432,1.5170801472150337,3.3917280739637197]
[5796,0.10438508113933567,2.6943845593450395,0.97534979802937749,5.3105391585801964E-2]
[5797,-0.41711933865060408,2.7896755558242816,0.67918896997075417,-3.0522035833637227]
[5798,-0.82626462795543532,1.9400772063289737,-0.38276970718994496,-12.356973807820179]
[5799,2.8281831905892503,2.5242083694728352,2.1202529793112559,-17.48235173720229]
[5800,1.3218879573446454,2.4018167473124854,3.2582156256352066,-11.799746258815981]
[5801,2.3429800082954526,2.7138506552892681,3.1778344963794405,-0.6619008677010183]
[5802,-3.8996904224274077E-3,2.8255701580052976,2.2369090837192021,-1.3709512234587824]
[5803,-2.9567422181777352,2.5908923668533701,0.27001661951938782,-4.2471964891636134]
[5804,-1.4553128431380571,2.4044408648050157,-0.88312816512591086,1.9897733596418594]
[5805,2.8681362970169073,1.9405076421912044,1.7365987345547982,-12.470325493148108]
[5806,3.4436111630920041,3.2213392392533375,0.38251489209609668,7.3593558167791251]
[5807,-1.681904787787706,2.0065992814284876,1.0479729564421676,-5.8844263622304318]
[5808,-0.60265080660355108,3.0775319762378652,0.87599901299730398,9.4611227055827598]
[5809,3.9882185927022999,3.1249799870148673,3.4948340972321077,8.9667052238667626]
[5810,2.2313073038143791,2.9374241159509071,2.5501503919476951,-6.9156384072803707]
[5811,-1.2559444438392162,2.177956094988037,0.19949635343503591,-13.873002395057526]
[5812,-2.0511737318264665,2.3088002857244714,0.2755170409883092,-7.1156290601022061]
[5813,2.5657779087175041,2.7945576610350793,2.5122958390368963,-5.6976688859926625]
[5814,5.53735214440304,3.131628601610426,2.9317557062722424,13.63295903309243]
[5815,2.7345563229561183,3.2611897624055275,0.89385581116813617,10.17335027336868]
[5816,-2.8082612582813957,2.7100662871540457,-0.68723869856992947,9.2756947677205002]
[5817,-1.7354560983045673,3.4972238774356805,-0.92732627282759061,15.877217017981845]
[5818,-2.7880927070154113,1.5499607282906287,1.0046702184633982,-18.536151152186143]
[5819,3.7009176711154503,2.5543182451309026,1.8218427902942576,-9.1239060770706502]
[5820,-3.8815311281458142,2.242268758015562,-1.0328755276794297,5.1224752790572445]
[5821,-0.15295503628302753,2.6932120359614284,0.27304739637792552,10.939279667934162]
[5822,-1.0507769398174269,2.2777479819134516,2.0714978225995333,2.476538095544266]
[5823,0.27805296565200838,1.8449313619351533,1.7420188079373693,-16.254129010879371]
[5824,1.689245930000437,2.5008563849054677,0.78195062438555274,-12.439445521420485]
[5825,-2.6508077479324297,1.953302951532627,-0.20885941699231969,-6.9120013842881267]
[5826,3.2128005938914885,3.1908392483409207,1.6099819547770871,2.9428185865395751E-2]
[{"$f":"A5894+1","v":5827},0.55008522358495593,2.0863721723741202,0.73227385901790409,-12.731328910422032]
[5828,-2.6905068924710891,2.0544503500514302,0.57272666412234574,1.4488188595452454]
[5829,-1.0647285912337683,2.2978232746946161,-0.31962163898696705,-2.5292624817122529]
[5830,0.38908989695941371,2.722302707192557,2.5310521241079131,-0.25786961426236665]
[5831,-7.0351101118262784,2.0972365683753091,-1.4911692874153575,4.6396705037450747]
[5832,-3.3459827916326219,2.2011476414348219,0.90835097690646327,-5.2710994889436265]
[5833,4.9729355097876891,2.5917413515820558,1.6695160489876124,-21.735759087134323]
[5834,0.54178492765355846,2.157216729532732,2.1392571170984835,-0.77807986444777422]
[5835,1.8071124045228151,2.8965226457388651,2.3865735904407397,3.6217132633133198]
[5836,-3.1264887632012939,2.7831734821252252,-0.81607345406278675,8.313268256796821]
[5837,0.42483158038567936,2.6067562982988943,0.72301661324935418,-7.4193039535118146]
[5838,-5.9300717700123233E-2,2.9106148503820539,4.6130037755078792,10.739771593535355]
[5839,3.8349718383387539,3.0591226628301262,2.3523873308948478,-1.7665149908238011]
[5840,-1.0221505308687702,2.1736248227969317,1.4497957186227985,-6.7108439078332918]
[5841,4.6508242079627893,2.7187976344103819,-0.90765706274809688,-4.7522348578847637]
[5842,2.004423393382798,2.4872203472244596,1.1502852839736959,-3.2741596277032436]
[5843,2.1640205139145285,3.5405005747166607,0.78090130719772743,7.308635017607175]
[5844,2.4958755838912969,2.8745861091318909,0.18502016223709306,0.3939879966593125]
[5845,-1.5686391056255484,3.1144565497222452,2.5182209069944284,11.354308059049643]
[5846,-1.0080801568074169,2.7963050955362614,0.19332643810682071,-1.1460496271316933]
[5847,-0.64872155748588667,2.5043858424322329,2.3095384158862533,-2.4974374565960757]
[5848,-2.0671964016823487,1.833956948947602,2.6961552660902282,-22.964479241137102]
[5849,-2.2935472961184744,2.4009906968165837,1.9724703208154699,-7.2002401107501424]
[5850,1.580959696824155,2.5009251311010727,1.325410789741736,0.88313480093793162]
[5851,-0.46196689985685147,2.3094479336928044,-0.11544028216655144,3.5287441480114734]
[5852,-0.4226698840441197,1.7231950909743134,3.3151241386639514,-19.829048334472528]
[5853,-2.5145872555166888,2.4306877892720187,-2.0661833258231805,2.7000240729183909]
[5854,-0.58422780786010087,1.8278283606459129,2.8959125255179514,-19.268544619663956]
[5855,-3.7255311424086166,2.1365530270394077,1.5157328624238744,-15.13843210681711]
[5856,4.9554927988624424,3.1665478572430841,2.047486852253158,7.2818794620901564]
[5857,-0.36938578078253653,2.6485275461558597,0.61644456100899958,2.0062846101698093]
[5858,-1.9340697052456761,2.4100192748255846,1.7999499623644364,1.0277832634804924]
[5859,-2.5556788287255654,1.9430572422204564,1.4327702254549437,-20.65569609809878]
[5860,0.54560928848540025,2.8908503788929747,1.4371402598066052,2.9602598754045961]
[5861,0.82365402890334416,2.242907353897472,1.7296103803326768,-6.3604418832954916]
[5862,3.4864667145547945,3.2846262541798805,0.72766692090272456,7.5249426557924135]
[5863,1.6913555291235818,2.5035590994025876,2.1277137807871798,-8.1288062051409007]
[5864,1.3309062986370912,2.4752715836706178,2.2857179651932755,1.5470031187467943]
[5865,-1.3314296199404985,3.4018966130147232,-2.3136764174702713,20.659634017171776]
[5866,0.27178470311806929,1.9916894972723829,2.0082340669149716,-4.9084379566637857]
[5867,-6.1269505375073949,2.3526953102801746,1.1541190083513198,-6.7820964203666865]
[5868,-0.86009877138061552,2.5577456929977651,0.87790315500573946,-1.6177494543224844]
[5869,3.7493808489728266,2.0079713644546211,2.5658641453091331,-11.864508522751088]
[5870,0.3837621809885195,2.863258941938156,1.0087817172548341,-4.2907724450453877]
[5871,-1.688949064992153E-2,2.1704902499214129,1.2175096595600032,-1.9005867313687212]
[5872,-1.6770630060576319,2.8355700380193665,0.61508122022920153,7.7931504379337913]
[5873,-1.9622494928187131,1.8085429833299882,3.1418408503166004,-20.273844182458429]
[5874,-0.2774764269887251,2.7729515377117937,2.2568454232332016,-3.7758011922692778]
[5875,-1.5437236217703461,2.2423857611820512,1.0398530974096256,-19.823177595397958]
[5876,4.403195793389477,2.9918728455600831,1.4691134900415705,15.087922407027587]
[5877,2.9961445023199116,3.1362696007377426,1.8714767355545914,0.84872031969959894]
[5878,-5.4789940934472101,2.410171877874554,-1.4463306880967597,9.64696168301694]
[5879,-1.8952407567538083,2.3893069984356532,-0.61703091952589828,0.9983562870930851]
[5880,-0.39471759683128571,3.3283065016786937,0.97424828837239474,20.043553158088688]
[5881,-2.3869293616924372,3.2761542827646473,0.6216873599990258,14.016572256469633]
[5882,-2.7045662408305238,2.1864489390429429,1.4784000846722121,-8.0623357181794102]
[5883,-1.1577687954320353,2.6121318119911474,3.1406398056893114,-12.068861778335144]
[5884,4.037959413492648,3.274957609369741,-7.0806574890693419E-2,2.5709877803420498]
[5885,-1.207738015280408,2.0057324130150844,1.7488799873109362,-8.4750830625864264]
[5886,4.9458030478012764,2.6437027872144951,2.9940792778062257,1.5958318749744591]
[5887,-0.87864078476484053,1.882688571611177,-0.99742309795851192,-4.2469647385204379]
[5888,0.43184806536381182,2.9010458254708156,3.0365349403807871,2.0673344829530342]
[5889,-0.60392815324694915,3.1815397182532275,0.38069421294938977,5.9924427482724685]
[5890,1.3581797348452962,3.0264691041810785,2.5146598110986904,0.74782317318267122]
[{"$f":"A5958+1","v":5891},1.1663274092180704,1.7501530771775511,3.7849181806834653,-16.614848746472131]
[5892,0.61859642067983434,1.9507806499940901,2.8194626695249436,-5.054238362994079]
[5893,0.58319677284354965,1.900721832021762,2.1574507018616838,-15.674463126109861]
[5894,3.4708567052795396,2.5001806556641304,2.2615912452503841,4.4233512919896469]
[5895,1.15875484681612,2.3718666311143561,4.1832425603897327,-3.174801393443714]
[5896,-3.7774313914897966,2.6246055925213847,0.98039286211165122,10.388651623646407]
[5897,1.8260389454121111,2.2308563570269433,1.0114289924655484,-22.620893764125594]
[5898,0.42420153915297537,1.9245836473898601,2.1617763425854366,-8.8066499968165886]
[5899,2.4998824058366655,2.9591470482383522,1.4389974088919795,0.83497522651881306]
[5900,-0.17665083077675278,2.5102966696294975,-0.41180573893374084,-9.6636953492447049]
[5901,2.2601628015876547,2.0404752440843152,2.0768613281049264,-11.35852970948798]
[5902,1.446707012478371,1.9463734412921565,1.7890336332094154,-12.783581635396533]
[5903,-0.67374409138829516,2.5735873668602864,1.2860247915780052,-1.5137170136692886]
[5904,-2.7576192682471357,2.0139760326674385,2.2446150988503986,-25.934921705597805]
[5905,0.46207597894076236,1.8160771369375399,3.9214434674035878,-12.336861714378223]
[5906,0.2940695764812517,2.4463000698632884,5.2652392643180557E-2,-13.660540166545916]
[5907,0.86859243605091985,2.5059179854550555,1.8877218742258828,-11.506229669065721]
[5908,2.5161026691357877,2.6447944165773829,0.65231398039407185,4.1438278932517605]
[5909,4.2458633243227535,1.9041541282860548,0.94516780688671376,-29.082155578961302]
[5910,-0.28223115141138561,3.1930979901889733,0.3791378625216606,0.35509236438637304]
[5911,-2.8282640557567889,2.9065916496872162,0.33054936940071789,8.2097152257704025]
[5912,-0.98882391750071907,2.2405781136051748,-0.71353285278098788,-8.133558840618246]
[5913,-1.510063252132382,2.3161405512463267,3.2010052092470342,-12.339033906592325]
[5914,-0.19138480196826654,2.8448874643706761,-0.8395564890924665,5.2295801849581114]
[5915,1.1516497626148852,2.9577567867321584,2.082757495009778,-7.4405309599514595]
[5916,-0.21426264895956765,3.1258594271309734,0.45970182579430308,3.7918670703322008]
[5917,-3.3490869759719843,2.0239210033676089,-0.62225772219400532,-4.6847579485898523]
[5918,1.9673875924521842,2.8347199995653591,-1.16945782506069,2.5846101558094667]
[5919,0.1045251200303204,2.9738617220251338,0.8038580188451373,-13.554789636206984]
[5920,0.38981493916912802,3.0544598008498403,1.5817096405935136,-3.7482618243117698]
[5921,-1.4188143794207455,2.3246325803294385,0.87503282874233212,-16.424162827131358]
[5922,-1.0268475877119632,2.0230160461575117,-0.35937206846363523,0.87253903534386223]
[5923,-9.5976379070649182E-2,2.676239948982484,1.8507655571203721,-2.6180505172268926]
[5924,-1.0190579563420297,1.6374812724249062,2.6146143830573911,-27.446995665686703]
[5925,-4.5747528108586657,1.8066270128057447,0.95347759292537848,-6.1715423921993091]
[5926,2.3051294510669127,3.2914784705839395,1.6705786266781231,19.723746193300247]
[5927,-2.255498549364507,2.403307844323991,9.9573637598105336E-2,2.1747970912916661]
[5928,-3.3341085316296635,1.626320093494539,1.2797262253551625,-14.321904958596551]
[5929,-2.8233401599190739,2.324608284580381,1.4345477356762357,1.744856702859924]
[5930,3.4203469212657023,2.8276232103954873,0.784363117216344,6.343186176711189]
[5931,-1.7446216151308584,2.5519503193769189,2.0247993368869386,-7.4645084325889908]
[5932,-0.3832049418287381,3.1884109122382647,-0.60733635067287661,12.999091903476433]
[5933,0.97720496490788611,2.2727769699820346,0.88868511228494862,-12.487743472498972]
[5934,-1.0692621443165129,2.1889966635638833,2.6044766374091717,-24.285160194323922]
[5935,-2.6142785022333452,2.9603483022398751,1.5283860425192368,16.898251992956784]
[5936,3.7998487131180037,2.1287479029638336,1.8948585503609829,-18.67194972006682]
[5937,1.2112297635656963,2.7104189383890924,0.19198596310050076,1.6667837466297146]
[5938,1.0764185336964898,3.1668748309018517,0.57385446438900778,21.792966413522837]
[5939,-2.6950802887511798,2.2162364201696856,-0.37951936976548795,-6.3113416817516423]
[5940,0.13907151143439039,2.8012763794676534,1.771644837853743,3.6582097027594611]
[5941,0.33458075798585518,2.0453240072268386,2.2370546287905526,-11.87064003428282]
[5942,2.3318997104370838,2.452223662731988,3.0990123229399757,-12.583189571747656]
[5943,5.8415155937939343,3.1313960904875837,2.4489982135183732,-0.91796122845036088]
[5944,-2.4564781619664386,1.5801472289390537,1.7069906404613808,-18.806041264610656]
[5945,1.9942631070189782,3.2106291876186108,2.23037014738247,15.201772676523564]
[5946,0.41168213006457283,2.0836438755615201,-0.36789347883858903,-0.52758266339550408]
[5947,-4.2652876686053345,2.5457781242564832,-0.87814418976578335,4.5686880469029045]
[5948,-1.5488052966940373,2.4783376527167706,2.4029711652033185,-10.402550091360414]
[5949,3.0870741648126763,2.1609692966514498,2.428530721730449,-22.080377426218302]
[5950,0.93825759588142266,3.3540294834840125,-0.63458967445319647,18.304616387036301]
[5951,0.76458776980732157,2.4991440126834785,-2.2037179434473586E-2,1.2818368686896933]
[5952,1.6458323204720784,2.7591124218626439,3.1912662999463564,0.29324570159780539]
[5953,-1.2326982843127581,1.2927199924553867,2.8215782137380687,-18.559160593267734]
[5954,-1.0584280594221773,1.7147594593867295,0.47385865094198287,-20.328861006802828]
[{"$f":"A6022+1","v":5955},1.0499057673325793,2.5984956164766198,1.4158786791893501,-5.7916294802439152]
[5956,-1.5137090284925234,2.8687814162768603,1.1629870643655593,4.1391759796821717]
[5957,2.8237326280339694,2.6912471434900196,1.3926907326797247,-9.2122729231580358]
[5958,1.6899192241026022,2.1856870569090119,1.733779901793262,-16.473424283822911]
[5959,-0.14185807113070581,2.2334364496723826,1.6883359046910653,-6.3182832516946394]
[5960,1.9911567070907523,2.6746859438228756,1.23173107329381,-6.3865326405991034]
[5961,-2.480786851374174,2.7616019834836325,-0.50497209383460406,7.0496668386054644]
[5962,2.4807857776551967,2.9582864501848416,2.0422771873169903,-2.9570975480933916]
[5963,1.7317971616200145,3.1858478128714625,1.98293400603839,9.9482741945394686]
[5964,1.6850921295184436,2.6579998609681863,0.5517045789640832,-2.30962552407015]
[5965,-0.70019551991173679,2.5000829488183878,1.7503510765583656,3.2601726531497879]
[5966,-0.7848544714961686,2.7000219933509628,2.5165627339021235,0.39585080438104958]
[5967,-0.62760005386166384,2.4453284284756269,-0.74613887782008526,-5.1173254737147627]
[5968,1.9945606756748828,3.2042007899967899,1.058269224904157,8.2819604069621917]
[5969,2.808982794252747,1.7184439800890456,3.2080270655893512,-24.114122433249452]
[5970,-3.8575737855824292,2.1082781847295533,0.72851862536837286,-2.2006346406551547]
[5971,-1.7272821085076546,1.5334119380019329,3.360886709333851,-19.0650085211877]
[5972,1.3295255514613322,2.6710955543764294,0.36961222425684714,0.82464878040569189]
[5973,-1.6521527329114662,2.1618405212900784,0.28442472466183566,-11.303137050738979]
[5974,-9.3426581952859591E-2,2.4268637492979752,0.65815179278593006,3.0578752776914393]
[5975,2.1671021675220472,2.8193769922712892,2.4051317554288913,-5.2126628368009751]
[5976,2.2419182944598179,2.2996296007612509,2.4390071838380951,-15.779122143004971]
[5977,3.1594664780403479,2.5478005955810112,2.6198247080338959,-9.6655877927422544]
[5978,0.80665381665780445,2.2451237943507159,2.6114893427269115,-5.0379797965755344]
[5979,-4.6809229824011487,1.9378417255529099,2.19944533203725,-1.3767515888535526]
[5980,-2.191293355546398,2.3683843537346148,-0.3453944544820533,2.7943703015182604]
[5981,-6.4936898840772597E-3,2.1719517806256583,3.5021161430478411,-24.480677556980584]
[5982,-1.0690901184883661,2.08747053297735,0.90670311607576426,-6.5744534227820264]
[5983,-3.4986574364598013,1.7945618765088132,1.4538996983322059,-14.236455582219966]
[5984,4.0277243866459457E-2,2.2480550114165627,3.6047252204444042,-19.347768559913568]
[5985,1.5287566343008443,3.0151836367066189,0.89410825289888407,-2.3218628202526257]
[5986,0.13775952620568765,2.2750222514537102,2.8544494016458541,-7.5733179465195484]
[5987,-2.8006292181900689,1.6877287274681265,1.6232495564620766,-16.708794180519263]
[5988,-0.12634928569634515,2.3051546824669638,-0.4817175602298891,-14.901191762101595]
[5989,1.4179576116072456,2.3924682787768083,0.49302801236645166,-0.25776948146055512]
[5990,3.1341957809171057,2.8237842798348876,2.5732149753717328,-1.8934038052834077]
[5991,-0.62744844241837383,2.8826416299031417,-0.47200375810893513,5.5189109304948083]
[5992,0.20101329940009019,2.9584953681753525,1.4016647791126164,-0.52303288280526905]
[5993,2.8330072546152381,2.7114311208915258,1.4115240133245341,-2.5383853232566036]
[5994,3.5993365440547116,2.3913792269815648,1.2090327346984451,-4.3129829540257116]
[5995,-2.7798065583848302,2.248814410478031,1.4444955018417993,-2.5533964414880117]
[5996,0.68645163993712865,2.7435090937649877,1.9664261949773683,-3.7938602995969664]
[5997,-1.4591747406726885,2.6559030264269952,0.64167126092534588,-10.53501611879831]
[5998,1.6625938076091293,3.0345082380109072,2.5652258879247802,12.405285686245669]
[5999,2.3644476024327794,2.1056810337874485,1.9712796005823168,-6.5065234125078764]
[6000,4.848546795932994,2.611760440462453,3.3845076236352396,-9.0529190249106968]

{"sheet":"Output - Instructions","index":7,"n_rows":52,"n_cols":17,"rows_kept":52,"cut":false,"hidden":false,"merged":[[44,0,44,15],[49,0,49,15],[51,1,51,15],[46,1,46,15],[25,0,25,15],[37,0,37,15],[40,2,40,15],[41,2,41,15],[42,2,42,15],[39,0,39,19],[28,2,28,15],[29,2,29,15],[30,2,30,15],[31,2,31,15],[32,2,32,15],[33,2,33,15],[34,1,34,15],[35,2,35,15]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Overview of the MAC DSA Framework "]
[]
[]
["Classification and Outputs"]
[]
[null,null,null,null,null,null,null,null,{"$f":"J7-1","v":2013},{"$f":"FirstYear","v":2014},{"$f":"J7+1","v":2015},{"$f":"K7+1","v":2016},2017,2018,2019]
[null,null,"Public Gross Debt > ",null,{"$f":"BenchmarkClassifyDebtCountry","v":60}," percent of GDP?",null,null,{"$f":"'Baseline debt'!O83*100","v":126.97762842962202},{"$f":"'Baseline debt'!P83*100","v":131.78669545102397},{"$f":"'Baseline debt'!Q83*100","v":132.58524066692712},{"$f":"'Baseline debt'!R83*100","v":131.26167001972436},{"$f":"'Baseline debt'!S83*100","v":128.68255334414212},{"$f":"'Baseline debt'!T83*100","v":125.55942366529482},{"$f":"'Baseline debt'!U83*100","v":122.35103967206516},{"$f":"IF(OR(I8>$E$8,J8>$E$8,K8>$E$8,L8>$E$8,M8>$E$8,N8>$E$8,O8>$E$8),\"Yes\",\"No\")","v":"Yes"}]
[null,null,"Public Gross Financing Needs >",null,{"$f":"BenchmarkClassifyGFNCountry","v":15},"percent of GDP?",null,null,{"$f":"'Baseline debt'!O89*100","v":26.143176900932108},{"$f":"'Baseline debt'!P89*100","v":23.099208101183518},{"$f":"'Baseline debt'!Q89*100","v":22.590756979753369},{"$f":"'Baseline debt'!R89*100","v":23.910809138946988},{"$f":"'Baseline debt'!S89*100","v":21.752624309462711},{"$f":"'Baseline debt'!T89*100","v":22.027590016055303},{"$f":"'Baseline debt'!U89*100","v":20.632422199581072},{"$f":"IF(OR(I9>$E$9,J9>$E$9,K9>$E$9,L9>$E$9,M9>$E$9,N9>$E$9,O9>$E$9),\"Yes\",\"No\")","v":"Yes"}]
[null,null,"Exceptional Access?",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Exceptional","v":"No"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scrutiny classification based on debt burden indicators and exceptional access:",{"$f":"IF(OR(P8=\"Yes\",P9=\"Yes\",P10=\"Yes\"),\"Higher\",\"Lower\")","v":"Higher"},"scrutiny"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Input 5 - Scenario Design'!A8","v":"Final scrutiny classification taking into account risk-amplifying or risk-mitigating factors, where relevant:"},{"$f":"ScrutinyClassification_Final","v":"Higher"},"scrutiny"]
[]
[null,null,"Potential Indicators for Additional Analysis in Lower Scrutiny Countries"]
[null,null,"Maximum 3-year cumulative primary balance adjustment",null,null,null,null,null,{"$f":"'Lists-Modules-ChartData'!DM19","v":3.7173529928394422},null,">",{"$f":"Benchmarks!G8","v":2},"percent of GDP?",null,null,{"$f":"IF(I15>L15,\"Yes\",\"No\")","v":"Yes"}]
[null,null,"Coefficient of variation of growth",null,null,null,null,null,{"$f":"'Baseline debt'!H100","v":-56.378020700987946},null,">",{"$f":"Benchmarks!G9","v":1},"unit?",null,null,"No"]
[null,null,"Bond yield spreads or EMBI global spreads",null,null,null,null,null,{"$f":"'Lists-Modules-ChartData'!BV7","v":273},null,">",{"$f":"Benchmarks!G10","v":600},"basis points",null,null,"No"]
[null,null,"External financing requirements",null,null,null,null,null,{"$f":"'Lists-Modules-ChartData'!BV8","v":51.138781611074094},null,">",{"$f":"Benchmarks!G11","v":25},"percent of GDP",null,null,"Yes"]
[null,null,"Public debt held by non-residents",null,null,null,null,null,{"$f":"'Lists-Modules-ChartData'!BV10","v":33.394304762259196},null,">",{"$f":"Benchmarks!G12","v":45},"share of total",null,null,"No"]
[null,null,"Public debt in foreign currency",null,null,null,null,null,{"$f":"'Lists-Modules-ChartData'!BV11","v":0},null,">",{"$f":"Benchmarks!G13","v":{"$error":"#N/A"}},"share of total",null,null,{"$error":"#N/A"}]
[null,null,"Annual change in the share of short-term public debt at original maturity",null,null,null,null,null,{"$f":"'Lists-Modules-ChartData'!BV9","v":0.78393590797348756},null,">",{"$f":"Benchmarks!G14","v":1.5},"share of total",null,null,"No"]
[]
[]
["Instructions for the Output"]
[]
["1. Go to Sheets \"Output - Basic 1\" and Output - Basic 2\""]
[]
[null,"The Basic DSA output should be included in all DSAs. The Basic DSA is automatically produced in the MAC DSA template. It includes:"]
[null,null,"(i) selected economic indicators under the baseline scenario, including the evolution of debt burden indicators;"]
[null,null,"(ii) latest market indicators, such as risk rating, EMBI or bond spreads and CDS spreads;"]
[null,null,"(iii) the debt dynamics under the baseline scenario, which presents the contribution of different factors to the evolution of the debt-to-GDP ratio;"]
[null,null,"(iv) the evolution of the maturity structure (short-term vs. medium and long term debt) as well as the currency composition of public debt (domestic vs. foreign-currency-denominated debt);"]
[null,null,"(v) a comparison of the evolution of debt burden indicators under the baseline and standardized stress tests."]
[null,null,"For Lower Scrutiny countries, when relevant, a contingent liability shock and customized scenarios will also be plotted in addition to standardized stress tests."]
[null,"If optional complementary analyses (net debt-to-GDP and/or debt to potential GDP) are selected in \"Input 1 - Basics\", these results will be presented in:"]
[null,null,"(i) the selected economic indicators table, and in (v) the debt-to-GDP graph."]
[]
["2. Go to Sheet \"Output - Realism\""]
[]
["This sheet includes the presentation of realism of baseline assumptions."]
[null,"2.a. ","The default comparator group for Forecast Track Record is all market access countries (MACs). "]
[null,null,"To use program-only or surveillance-only MACs as the comparator groups, please select from the drop-down menu on Sheet \"Output - Realism\" (cell B9)."]
[null,"2.b.","The boom-bust analysis tool is triggered automatically when the output gap has been positive for at least 3 years, or the 3-year cumulative change in credit-to-GDP ratio exceeds 15 percentage points for Emerging Markets and 30 percentage points for Advanced Economies. If the country does not meet either of these criteria, the graph will not generate."]
[]
["3. Go to Sheet \"Output - Shocks\""]
[]
[null,"This sheet includes the results of the macro-fiscal and other stress tests."]
[null,null,"For Higher Scrutiny countries and where relevant, a contingent liability shock and customized scenarios will be plotted here instead of in the Basic DSA."]
[]
["4. Go to Sheet \"Output - Heat Map\""]
[]
[null,"This sheet includes the presentation of overall risk assessment: heat map, fan charts, and debt profile vulnerabilities."]

{"sheet":"Output - Basic1","index":8,"n_rows":75,"n_cols":24,"rows_kept":75,"cut":false,"hidden":false,"merged":[[1,0,1,24],[28,22,28,23],[27,22,27,23],[25,22,25,23],[2,0,2,24],[4,0,4,24],[24,7,24,8],[23,7,23,11],[6,13,6,18],[21,1,21,23],[23,13,23,23],[7,7,7,8],[6,7,6,11],[24,22,24,23]]}
[]
[{"$f":"Country&\" Public Sector Debt Sustainability Analysis (DSA) - Baseline Scenario\"","v":"Example Public Sector Debt Sustainability Analysis (DSA) - Baseline Scenario"}]
["(in percent of GDP unless otherwise indicated)"]
[]
["Debt, Economic and Market Indicators 1/"]
[]
[null,null,null,null,null,null,null,"Actual",null,null,null,null,null,"Projections",null,null,null,null,null,null,{"$f":"\"As of \"&TEXT('Input 1 - Basics'!D23,\"mmmm dd, yyyy\")","v":"As of August 30, 2013"}]
[null,null,null,null,null,null,null,{"$f":"CONCATENATE('Baseline debt'!E3,\"-\",'Baseline debt'!M3)","v":"2003-2011"},null,"2/",{"$f":"'Baseline debt'!N3","v":2012},{"$f":"'Baseline debt'!O3","v":2013},null,{"$f":"'Baseline debt'!P3","v":2014},{"$f":"'Baseline debt'!Q3","v":2015},{"$f":"'Baseline debt'!R3","v":2016},{"$f":"'Baseline debt'!S3","v":2017},{"$f":"'Baseline debt'!T3","v":2018},{"$f":"'Baseline debt'!U3","v":2019},null,{"$f":"IF(Guarantees=\"Yes\",\"\",\"Sovereign Spreads\")","v":"Sovereign Spreads"}]
[null,"Nominal gross public debt",null,null,null,null,null,null,{"$f":"(AVERAGE('Baseline debt'!E108:M108))","v":107.81573780590398},null,{"$f":"('Baseline debt'!N108)","v":120.80129338142969},{"$f":"('Baseline debt'!O108)","v":126.97762842962202},null,{"$f":"('Baseline debt'!P108)","v":131.78669545102397},{"$f":"('Baseline debt'!Q108)","v":132.58524066692712},{"$f":"('Baseline debt'!R108)","v":131.26167001972436},{"$f":"('Baseline debt'!S108)","v":128.68255334414212},{"$f":"('Baseline debt'!T108)","v":125.55942366529482},{"$f":"('Baseline debt'!U108)","v":122.35103967206516},null,{"$f":"IF(Guarantees=\"Yes\",\"Sovereign Spreads\",\"Bond Spread (bp) 3/\")","v":"Bond Spread (bp) 3/"},null,null,{"$f":"IF(Guarantees=\"Yes\",\"\",IF(ISBLANK('Input 1 - Basics'!D34),\"n.a.\",'Input 1 - Basics'!D34))","v":276}]
[null,{"$f":"IF(Guarantees=\"Yes\",\"Of which: guarantees\",\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(Guarantees=\"Yes\",IFERROR(AVERAGE('Baseline debt'!E109:M109),\"…\"),\"\")","v":""},null,{"$f":"IF(Guarantees=\"Yes\",('Baseline debt'!N109),\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",('Baseline debt'!O109),\"\")","v":""},null,{"$f":"IF(Guarantees=\"Yes\",('Baseline debt'!P109),\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",('Baseline debt'!Q109),\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",('Baseline debt'!R109),\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",('Baseline debt'!S109),\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",('Baseline debt'!T109),\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",('Baseline debt'!U109),\"\")","v":""},null,{"$f":"IF(Guarantees=\"No\",\"\",\"EMBIG (bp) 3/\")","v":""},null,null,{"$f":"IF(Guarantees=\"Yes\",IF(ISBLANK('Input 1 - Basics'!D34),\"n.a.\",'Input 1 - Basics'!D34),\"\")","v":""}]
[null,"Public gross financing needs",null,null,null,null,null,null,{"$f":"(AVERAGE('Baseline debt'!E120:M120))","v":24.521055504771379},null,{"$f":"('Baseline debt'!N120)","v":23.56691551082104},{"$f":"('Baseline debt'!O120)","v":26.143176900932108},null,{"$f":"('Baseline debt'!P120)","v":23.099208101183518},{"$f":"('Baseline debt'!Q120)","v":22.590756979753369},{"$f":"('Baseline debt'!R120)","v":23.910809138946988},{"$f":"('Baseline debt'!S120)","v":21.752624309462711},{"$f":"('Baseline debt'!T120)","v":22.027590016055303},{"$f":"('Baseline debt'!U120)","v":20.632422199581072},null,"5Y CDS (bp)",null,null,{"$f":"IF(ISBLANK('Input 1 - Basics'!D32),\"n.a.\",'Input 1 - Basics'!D32)","v":258}]
[]
[null,{"$f":"IF(NetDebt=\"Yes\",\"Net public debt\",\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(NetDebt=\"Yes\",IFERROR(100*(AVERAGE('Baseline debt'!E92:M92)),\"\"),\"\")","v":""},null,{"$f":"IF(NetDebt=\"Yes\",IFERROR(100*('Baseline debt'!N92),\"\"),\"\")","v":""},{"$f":"IF(NetDebt=\"Yes\",IFERROR(100*('Baseline debt'!O92),\"\"),\"\")","v":""},null,{"$f":"IF(NetDebt=\"Yes\",IFERROR(100*('Baseline debt'!P92),\"\"),\"\")","v":""},{"$f":"IF(NetDebt=\"Yes\",IFERROR(100*('Baseline debt'!Q92),\"\"),\"\")","v":""},{"$f":"IF(NetDebt=\"Yes\",IFERROR(100*('Baseline debt'!R92),\"\"),\"\")","v":""},{"$f":"IF(NetDebt=\"Yes\",IFERROR(100*('Baseline debt'!S92),\"\"),\"\")","v":""},{"$f":"IF(NetDebt=\"Yes\",IFERROR(100*('Baseline debt'!T92),\"\"),\"\")","v":""},{"$f":"IF(NetDebt=\"Yes\",IFERROR(100*('Baseline debt'!U92),\"\"),\"\")","v":""}]
[null,{"$f":"IF(DebttoPotentialGDP=\"Yes\",\"Public debt (in percent of potential GDP)\",\"\")","v":"Public debt (in percent of potential GDP)"},null,null,null,null,null,null,{"$f":"IF(DebttoPotentialGDP=\"Yes\",IFERROR(100*(AVERAGE('Baseline debt'!E95:M95)),\"\"),\"\")","v":108.29475153146566},null,{"$f":"IF(DebttoPotentialGDP=\"Yes\",IFERROR(100*('Baseline debt'!N95),\"\"),\"\")","v":118.62047645926575},{"$f":"IF(DebttoPotentialGDP=\"Yes\",IFERROR(100*('Baseline debt'!O95),\"\"),\"\")","v":122.66606386037321},null,{"$f":"IF(DebttoPotentialGDP=\"Yes\",IFERROR(100*('Baseline debt'!P95),\"\"),\"\")","v":125.48001242475372},{"$f":"IF(DebttoPotentialGDP=\"Yes\",IFERROR(100*('Baseline debt'!Q95),\"\"),\"\")","v":127.28398444582626},{"$f":"IF(DebttoPotentialGDP=\"Yes\",IFERROR(100*('Baseline debt'!R95),\"\"),\"\")","v":127.1048759356608},{"$f":"IF(DebttoPotentialGDP=\"Yes\",IFERROR(100*('Baseline debt'!S95),\"\"),\"\")","v":126.02410497961598},{"$f":"IF(DebttoPotentialGDP=\"Yes\",IFERROR(100*('Baseline debt'!T95),\"\"),\"\")","v":124.21772990261547},{"$f":"IF(DebttoPotentialGDP=\"Yes\",IFERROR(100*('Baseline debt'!U95),\"\"),\"\")","v":121.90940121675911}]
[]
[null,"Real GDP growth (in percent)",null,null,null,null,null,null,{"$f":"(AVERAGE('Baseline debt'!E52:M52))*100","v":0.22460309222960889},null,{"$f":"('Baseline debt'!N52)*100","v":0.37352577877798332},{"$f":"('Baseline debt'!O52)*100","v":-2.3689412042363522},null,{"$f":"('Baseline debt'!P52)*100","v":-1.7760310734682316},{"$f":"('Baseline debt'!Q52)*100","v":0.74912190224238895},{"$f":"('Baseline debt'!R52)*100","v":1.0600000000005494},{"$f":"('Baseline debt'!S52)*100","v":1.4000739999997514},{"$f":"('Baseline debt'!T52)*100","v":1.4007680000003075},{"$f":"('Baseline debt'!U52)*100","v":1.1999999999999345},null,"Ratings",null,"Foreign","Local"]
[null,"Inflation (GDP deflator, in percent)",null,null,null,null,null,null,{"$f":"(AVERAGE('Baseline debt'!E54:M54))*100","v":2.1808851468499633},null,{"$f":"('Baseline debt'!N54)*100","v":1.3362341805455591},{"$f":"('Baseline debt'!O54)*100","v":1.6099941685633112},null,{"$f":"('Baseline debt'!P54)*100","v":1.4156249101911822},{"$f":"('Baseline debt'!Q54)*100","v":1.2999999999994793},{"$f":"('Baseline debt'!R54)*100","v":1.3000000000000345},{"$f":"('Baseline debt'!S54)*100","v":1.4000000000001789},{"$f":"('Baseline debt'!T54)*100","v":1.4500000000003288},{"$f":"('Baseline debt'!U54)*100","v":1.4699999999996161},null,"Moody's",null,{"$f":"IF(ISBLANK('Input 1 - Basics'!D25),\"n.a.\",'Input 1 - Basics'!D25)","v":"Baa2"},{"$f":"IF(ISBLANK('Input 1 - Basics'!E25),\"n.a.\",'Input 1 - Basics'!E25)","v":"Baa2"}]
[null,"Nominal GDP growth (in percent)",null,null,null,null,null,null,{"$f":"(AVERAGE('Baseline debt'!E51:M51))*100","v":2.4067646487378225},null,{"$f":"('Baseline debt'!N51)*100","v":1.7147511384527414},{"$f":"('Baseline debt'!O51)*100","v":-0.79708685091778309},null,{"$f":"('Baseline debt'!P51)*100","v":-0.38554810156546937},{"$f":"('Baseline debt'!Q51)*100","v":2.0588604869712812},{"$f":"('Baseline debt'!R51)*100","v":2.3737800000002807},{"$f":"('Baseline debt'!S51)*100","v":2.8196750359999578},{"$f":"('Baseline debt'!T51)*100","v":2.8710791359995991},{"$f":"('Baseline debt'!U51)*100","v":2.6876400000002132},null,"S&Ps",null,{"$f":"IF(ISBLANK('Input 1 - Basics'!D26),\"n.a.\",'Input 1 - Basics'!D26)","v":"BBB"},{"$f":"IF(ISBLANK('Input 1 - Basics'!E26),\"n.a.\",'Input 1 - Basics'!E26)","v":"BBB"}]
[null,"Effective interest rate (in percent) 4/",null,null,null,null,null,null,{"$f":"(AVERAGE('Baseline debt'!E64:M64))*100","v":4.702722364368717},null,{"$f":"('Baseline debt'!N64)*100","v":4.1264206195167823},{"$f":"('Baseline debt'!O64)*100","v":4.5476666705124593},null,{"$f":"('Baseline debt'!P64)*100","v":4.2827521565925455},{"$f":"('Baseline debt'!Q64)*100","v":4.0891435736167674},{"$f":"('Baseline debt'!R64)*100","v":4.1441786631782103},{"$f":"('Baseline debt'!S64)*100","v":4.3381662862938537},{"$f":"('Baseline debt'!T64)*100","v":4.456726250582002},{"$f":"('Baseline debt'!U64)*100","v":4.6106561941463813},null,"Fitch",null,{"$f":"IF(ISBLANK('Input 1 - Basics'!D27),\"n.a.\",'Input 1 - Basics'!D27)","v":"BBB+"},{"$f":"IF(ISBLANK('Input 1 - Basics'!E27),\"n.a.\",'Input 1 - Basics'!E27)","v":"BBB+"}]
[]
[]
[null,"Contribution to Changes in Public Debt"]
[]
[null,null,null,null,null,null,null,"Actual",null,null,null,null,null,"Projections"]
[null,null,null,null,null,null,null,{"$f":"CONCATENATE('Baseline debt'!E3,\"-\",'Baseline debt'!M3)","v":"2003-2011"},null,null,{"$f":"'Baseline debt'!N3","v":2012},{"$f":"'Baseline debt'!O3","v":2013},null,{"$f":"'Baseline debt'!P3","v":2014},{"$f":"'Baseline debt'!Q3","v":2015},{"$f":"'Baseline debt'!R3","v":2016},{"$f":"'Baseline debt'!S3","v":2017},{"$f":"'Baseline debt'!T3","v":2018},{"$f":"'Baseline debt'!U3","v":2019},null,"cumulative",null,"debt-stabilizing"]
[null,"Change in gross public sector debt",null,null,null,null,null,null,{"$f":"AVERAGE('Baseline debt'!E146:M146)","v":1.2185697658254608},null,{"$f":"'Baseline debt'!N146","v":1.5131622223955503},{"$f":"'Baseline debt'!O146","v":6.1763350481923283},null,{"$f":"'Baseline debt'!P146","v":4.8090670214019582},{"$f":"'Baseline debt'!Q146","v":0.79854521590314675},{"$f":"'Baseline debt'!R146","v":-1.3235706472027573},{"$f":"'Baseline debt'!S146","v":-2.5791166755822417},{"$f":"'Baseline debt'!T146","v":-3.123129678847306},{"$f":"'Baseline debt'!U146","v":-3.2083839932296598},null,{"$f":"SUM(N26:S26)","v":-4.6265887575568598},null,"primary"]
[]
[null,"Identified debt-creating flows",null,null,null,null,null,null,{"$f":"AVERAGE('Baseline debt'!E148:M148)","v":1.2584556932368425},null,{"$f":"'Baseline debt'!N148","v":2.1392637442220117},{"$f":"'Baseline debt'!O148","v":4.0788247091960725},null,{"$f":"'Baseline debt'!P148","v":4.2196942483690156},{"$f":"'Baseline debt'!Q148","v":-0.26888946650261014},{"$f":"'Baseline debt'!R148","v":-1.1533027698756513},{"$f":"'Baseline debt'!S148","v":-2.4135181388548177},{"$f":"'Baseline debt'!T148","v":-2.9621529124743908},{"$f":"'Baseline debt'!U148","v":-3.0516204661147226},null,{"$f":"SUM(N28:S28)","v":-5.6297895054531768},null,"balance 9/"]
[null,"Primary deficit",null,null,null,null,null,null,{"$f":"AVERAGE('Baseline debt'!E149:M149)","v":-1.09806924555172},null,{"$f":"'Baseline debt'!N149","v":-0.97966547946212756},{"$f":"'Baseline debt'!O149","v":-2.3101015635576942},null,{"$f":"'Baseline debt'!P149","v":-2.0963583276741815},{"$f":"'Baseline debt'!Q149","v":-3.0727174470984409},{"$f":"'Baseline debt'!R149","v":-3.4461626489756441},{"$f":"'Baseline debt'!S149","v":-4.3520546821198351},{"$f":"'Baseline debt'!T149","v":-4.9456561586816434},{"$f":"'Baseline debt'!U149","v":-5.4029531585021076},null,-23.315902423051853,null,{"$f":"'Baseline debt'!W146","v":2.351332692387385}]
[null,"Primary (noninterest) revenue and grants",null,null,null,null,null,null,{"$f":"AVERAGE('Baseline debt'!E150:M150)","v":44.834423723557101},null,{"$f":"'Baseline debt'!N150","v":45.950327463196025},{"$f":"'Baseline debt'!O150","v":47.465800175198225},null,{"$f":"'Baseline debt'!P150","v":47.796221731901781},{"$f":"'Baseline debt'!Q150","v":47.920802137399647},{"$f":"'Baseline debt'!R150","v":48.006713000201103},{"$f":"'Baseline debt'!S150","v":48.100894299784756},{"$f":"'Baseline debt'!T150","v":48.194552828964341},{"$f":"'Baseline debt'!U150","v":48.28163191691597},null,288.30081591516762]
[null,"Primary (noninterest) expenditure",null,null,null,null,null,null,{"$f":"AVERAGE('Baseline debt'!E151:M151)","v":43.736354478005389},null,{"$f":"'Baseline debt'!N151","v":44.970661983733898},{"$f":"'Baseline debt'!O151","v":45.155698611640531},null,{"$f":"'Baseline debt'!P151","v":45.6998634042276},{"$f":"'Baseline debt'!Q151","v":44.848084690301206},{"$f":"'Baseline debt'!R151","v":44.560550351225459},{"$f":"'Baseline debt'!S151","v":43.74883961766492},{"$f":"'Baseline debt'!T151","v":43.248896670282697},{"$f":"'Baseline debt'!U151","v":42.878678758413862},null,264.98491349211577]
[null,"Automatic debt dynamics 5/",null,null,null,null,null,null,{"$f":"AVERAGE('Baseline debt'!E152:M152)","v":2.4349442523608227},null,{"$f":"'Baseline debt'!N152","v":2.8283365210009555},{"$f":"'Baseline debt'!O152","v":6.5084090547165285},null,{"$f":"'Baseline debt'!P152","v":5.9506395335359628},{"$f":"'Baseline debt'!Q152","v":2.6216665318667385},{"$f":"'Baseline debt'!R152","v":2.2928598790999928},{"$f":"'Baseline debt'!S152","v":1.9385365432650175},{"$f":"'Baseline debt'!T152","v":1.9835032462072526},{"$f":"'Baseline debt'!U152","v":2.351332692387385},null,17.138538426362349]
[null,"Interest rate/growth differential 6/",null,null,null,null,null,null,{"$f":"AVERAGE('Baseline debt'!E153:M153)","v":2.4349442523608227},null,{"$f":"'Baseline debt'!N153","v":2.8283365210009555},{"$f":"'Baseline debt'!O153","v":6.5084090547165285},null,{"$f":"'Baseline debt'!P153","v":5.9506395335359628},{"$f":"'Baseline debt'!Q153","v":2.6216665318667385},{"$f":"'Baseline debt'!R153","v":2.2928598790999928},{"$f":"'Baseline debt'!S153","v":1.9385365432650175},{"$f":"'Baseline debt'!T153","v":1.9835032462072526},{"$f":"'Baseline debt'!U153","v":2.351332692387385},null,17.138538426362349]
[null,"Of which: real interest rate ",null,null,null,null,null,null,{"$f":"AVERAGE('Baseline debt'!E154:M154)","v":2.6343936791647979},null,{"$f":"'Baseline debt'!N154","v":3.2663967983101712},{"$f":"'Baseline debt'!O154","v":3.6237038345557542},null,{"$f":"'Baseline debt'!P154","v":3.6867490093352608},{"$f":"'Baseline debt'!Q154","v":3.5889936166044007},{"$f":"'Baseline debt'!R154","v":3.6656758003936556},{"$f":"'Baseline debt'!S154","v":3.7258992374849513},{"$f":"'Baseline debt'!T154","v":3.735739194315677},{"$f":"'Baseline debt'!U154","v":3.8186106276709908},null,22.221667485804936]
[null,"Of which: real GDP growth",null,null,null,null,null,null,{"$f":"AVERAGE('Baseline debt'!E155:M155)","v":-0.19944942680397562},null,{"$f":"'Baseline debt'!N155","v":-0.43806027730921554},{"$f":"'Baseline debt'!O155","v":2.8847052201607744},null,{"$f":"'Baseline debt'!P155","v":2.2638905242007024},{"$f":"'Baseline debt'!Q155","v":-0.96732708473766227},{"$f":"'Baseline debt'!R155","v":-1.372815921293663},{"$f":"'Baseline debt'!S155","v":-1.7873626942199339},{"$f":"'Baseline debt'!T155","v":-1.7522359481084244},{"$f":"'Baseline debt'!U155","v":-1.4672779352836058},null,-5.0831290594425873]
[null,"Exchange rate depreciation 7/",null,null,null,null,null,null,{"$f":"AVERAGE('Baseline debt'!E156:M156)","v":0},null,{"$f":"'Baseline debt'!N156","v":0},{"$f":"'Baseline debt'!O156","v":0},null,"…","…","…","…","…","…",null,"…"]
[null,"Other identified debt-creating flows",null,null,null,null,null,null,{"$f":"AVERAGE('Baseline debt'!E157:M157)","v":-7.8419313572259799E-2},null,{"$f":"'Baseline debt'!N157","v":0.2905927026831836},{"$f":"'Baseline debt'!O157","v":-0.11948278196276174},null,{"$f":"'Baseline debt'!P157","v":0.36541304250723411},{"$f":"'Baseline debt'!Q157","v":0.18216144872909223},{"$f":"'Baseline debt'!R157","v":0},{"$f":"'Baseline debt'!S157","v":0},{"$f":"'Baseline debt'!T157","v":0},{"$f":"'Baseline debt'!U157","v":0},null,0.54757449123632629]
[null,{"$f":"'Input 2 - Data'!D31&\" (negative)\"","v":"Please specify (1) (e.g., privatization receipts) (+ reduces financing needs) (negative)"},null,null,null,null,null,null,{"$f":"AVERAGE('Baseline debt'!E158:M158)","v":-0.28948516047718786},null,{"$f":"'Baseline debt'!N158","v":-9.8828126484797579E-2},{"$f":"'Baseline debt'!O158","v":-0.50290053872621521},null,{"$f":"'Baseline debt'!P158","v":0},{"$f":"'Baseline debt'!Q158","v":0},{"$f":"'Baseline debt'!R158","v":0},{"$f":"'Baseline debt'!S158","v":0},{"$f":"'Baseline debt'!T158","v":0},{"$f":"'Baseline debt'!U158","v":0},null,0]
[null,"Contingent liabilities",null,null,null,null,null,null,{"$f":"AVERAGE('Baseline debt'!E159:M159)","v":0},null,{"$f":"'Baseline debt'!N159","v":0},{"$f":"'Baseline debt'!O159","v":0},null,{"$f":"'Baseline debt'!P159","v":0},{"$f":"'Baseline debt'!Q159","v":0},{"$f":"'Baseline debt'!R159","v":0},{"$f":"'Baseline debt'!S159","v":0},{"$f":"'Baseline debt'!T159","v":0},{"$f":"'Baseline debt'!U159","v":0},null,0]
[null,{"$f":"'Input 2 - Data'!D32","v":"Please specify (2) (e.g., other debt flows) (+ increases financing needs)"},null,null,null,null,null,null,{"$f":"AVERAGE('Baseline debt'!E160:M160)","v":0.21106584690492813},null,{"$f":"'Baseline debt'!N160","v":0.38942082916798121},{"$f":"'Baseline debt'!O160","v":0.38341775676345347},null,{"$f":"'Baseline debt'!P160","v":0.36541304250723411},{"$f":"'Baseline debt'!Q160","v":0.18216144872909223},{"$f":"'Baseline debt'!R160","v":0},{"$f":"'Baseline debt'!S160","v":0},{"$f":"'Baseline debt'!T160","v":0},{"$f":"'Baseline debt'!U160","v":0},null,0.54757449123632629]
[null,"Residual, including asset changes 8/",null,null,null,null,null,null,{"$f":"AVERAGE('Baseline debt'!E161:M161)","v":-3.9885927411381736E-2},null,{"$f":"'Baseline debt'!N161","v":-0.62610152182646139},{"$f":"'Baseline debt'!O161","v":2.0975103389962557},null,{"$f":"'Baseline debt'!P161","v":0.58937277303294255},{"$f":"'Baseline debt'!Q161","v":1.0674346824057568},{"$f":"'Baseline debt'!R161","v":-0.17026787732710602},{"$f":"'Baseline debt'!S161","v":-0.16559853672742397},{"$f":"'Baseline debt'!T161","v":-0.16097676637291514},{"$f":"'Baseline debt'!U161","v":-0.15676352711493724},null,1.003200747896317]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Source: IMF staff."]
[{"$f":"IF(SectorDefinition=\"other\",\"1/ Public sector is defined as the \"&SectorAltDefinition,\"1/ Public sector is defined as \"&SectorDefinition)&IF(Guarantees=\"Yes\",\" and includes public guarantees, defined as \"&IF(Guarantees=\"Yes\",GuaranteesDef&\".\",\"\"),\".\")","v":"1/ Public sector is defined as general government."}]
["2/ Based on available data."]
[{"$f":"\"3/ \"&SpreadDefinition&\".\"","v":"3/ Long-term bond spread over German bonds (bp)."}]
["4/ Defined as interest payments divided by debt stock (excluding guarantees) at the end of previous year."]
["5/ Derived as [r - π(1+g) - g + ae(1+r)]/(1+g+π+gπ) times previous period debt ratio, with r = effective nominal interest rate; π = growth rate of GDP deflator; g = real GDP growth rate;"]
["a = share of foreign-currency denominated debt; and e = nominal exchange rate depreciation (measured by increase in local currency value of U.S. dollar)."]
["6/ The real interest rate contribution is derived from the numerator in footnote 5 as r - π (1+g) and the real growth contribution as -g."]
["7/ The exchange rate contribution is derived from the numerator in footnote 5 as ae(1+r). "]
[{"$f":"\"8/ Includes \"&IF(Guarantees=\"Yes\",\"changes in the stock of guarantees, \",\"\")&\"asset changes\"&IF(Guarantees=\"Yes\",\",\",\"\")&\" and interest revenues (if any). For projections, includes exchange rate changes during the projection period.\"","v":"8/ Includes asset changes and interest revenues (if any). For projections, includes exchange rate changes during the projection period."}]
["9/ Assumes that key variables (real GDP growth, real interest rate, and other identified debt-creating flows) remain at the level of the last projection year."]

{"sheet":"Output - Basic2","index":9,"n_rows":75,"n_cols":20,"rows_kept":75,"cut":false,"hidden":false,"merged":[[53,2,53,18],[54,1,54,19],[1,0,1,20],[24,1,24,19],[3,1,3,19],[30,3,32,7],[30,9,32,13],[30,15,32,20],[2,1,2,17],[26,3,28,6],[26,9,28,12],[26,15,28,18]]}
[]
[{"$f":"Country&\" Public DSA - Composition of Public Debt and Alternative Scenarios\"","v":"Example Public DSA - Composition of Public Debt and Alternative Scenarios"}]
[]
[null,"Composition of Public Debt"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Alternative Scenarios"]
[]
[null,null,null,{"$f":"'Lists-Modules-ChartData'!AQ8","v":"Baseline"},null,null,null,null,null,{"$f":"'Lists-Modules-ChartData'!AQ18","v":"Historical"},null,null,null,null,null,{"$f":"'Lists-Modules-ChartData'!AQ28","v":"Constant Primary Balance"}]
[]
[]
[]
[null,null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",CLTrigger=1),'Lists-Modules-ChartData'!AQ41,\"\")","v":""},null,null,null,null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom1Trigger=1),'Lists-Modules-ChartData'!AQ51,\"\")","v":""},null,null,null,null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom2Trigger=1),'Lists-Modules-ChartData'!AQ61,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Underlying Assumptions"]
[null,"(in percent)"]
[]
[null,"Baseline Scenario",null,null,{"$f":"FirstYear","v":2014},{"$f":"E57+1","v":2015},{"$f":"F57+1","v":2016},{"$f":"G57+1","v":2017},{"$f":"H57+1","v":2018},{"$f":"I57+1","v":2019},null,"Historical Scenario",null,null,{"$f":"FirstYear","v":2014},{"$f":"O57+1","v":2015},{"$f":"P57+1","v":2016},{"$f":"Q57+1","v":2017},{"$f":"R57+1","v":2018},{"$f":"S57+1","v":2019}]
[null,"Real GDP growth",null,null,{"$f":"'Lists-Modules-ChartData'!AT85","v":-1.7760310734682316},{"$f":"'Lists-Modules-ChartData'!AU85","v":0.74912190224238895},{"$f":"'Lists-Modules-ChartData'!AV85","v":1.0600000000005494},{"$f":"'Lists-Modules-ChartData'!AW85","v":1.4000739999997514},{"$f":"'Lists-Modules-ChartData'!AX85","v":1.4007680000003075},{"$f":"'Lists-Modules-ChartData'!AY85","v":1.1999999999999345},null,"Real GDP growth",null,null,{"$f":"'Lists-Modules-ChartData'!AT23","v":-1.7760310734682316},{"$f":"'Lists-Modules-ChartData'!AU23","v":-4.2536915743478509E-2},{"$f":"'Lists-Modules-ChartData'!AV23","v":-4.2536915743478509E-2},{"$f":"'Lists-Modules-ChartData'!AW23","v":-4.2536915743478509E-2},{"$f":"'Lists-Modules-ChartData'!AX23","v":-4.2536915743478509E-2},{"$f":"'Lists-Modules-ChartData'!AY23","v":-4.2536915743478509E-2}]
[null,"Inflation",null,null,{"$f":"'Lists-Modules-ChartData'!AT86","v":1.4156249101911822},{"$f":"'Lists-Modules-ChartData'!AU86","v":1.2999999999994793},{"$f":"'Lists-Modules-ChartData'!AV86","v":1.3000000000000345},{"$f":"'Lists-Modules-ChartData'!AW86","v":1.4000000000001789},{"$f":"'Lists-Modules-ChartData'!AX86","v":1.4500000000003288},{"$f":"'Lists-Modules-ChartData'!AY86","v":1.4699999999996161},null,"Inflation",null,null,{"$f":"'Lists-Modules-ChartData'!AT24","v":1.4156249101911822},{"$f":"'Lists-Modules-ChartData'!AU24","v":1.2999999999994793},{"$f":"'Lists-Modules-ChartData'!AV24","v":1.3000000000000345},{"$f":"'Lists-Modules-ChartData'!AW24","v":1.4000000000001789},{"$f":"'Lists-Modules-ChartData'!AX24","v":1.4500000000003288},{"$f":"'Lists-Modules-ChartData'!AY24","v":1.4699999999996161}]
[null,"Primary Balance",null,null,{"$f":"'Lists-Modules-ChartData'!AT87","v":2.0963583276741748},{"$f":"'Lists-Modules-ChartData'!AU87","v":3.0727174470984444},{"$f":"'Lists-Modules-ChartData'!AV87","v":3.4461626489756423},{"$f":"'Lists-Modules-ChartData'!AW87","v":4.3520546821198325},{"$f":"'Lists-Modules-ChartData'!AX87","v":4.9456561586816381},{"$f":"'Lists-Modules-ChartData'!AY87","v":5.4029531585021049},null,"Primary Balance",null,null,{"$f":"'Lists-Modules-ChartData'!AT25","v":2.0963583276741748},{"$f":"'Lists-Modules-ChartData'!AU25","v":1.09325421570866},{"$f":"'Lists-Modules-ChartData'!AV25","v":1.09325421570866},{"$f":"'Lists-Modules-ChartData'!AW25","v":1.09325421570866},{"$f":"'Lists-Modules-ChartData'!AX25","v":1.09325421570866},{"$f":"'Lists-Modules-ChartData'!AY25","v":1.09325421570866}]
[null,"Effective interest rate",null,null,{"$f":"'Lists-Modules-ChartData'!AT88","v":4.2827521565925455},{"$f":"'Lists-Modules-ChartData'!AU88","v":4.0891435736167674},{"$f":"'Lists-Modules-ChartData'!AV88","v":4.1441786631782103},{"$f":"'Lists-Modules-ChartData'!AW88","v":4.3381662862938537},{"$f":"'Lists-Modules-ChartData'!AX88","v":4.456726250582002},{"$f":"'Lists-Modules-ChartData'!AY88","v":4.6106561941463813},null,"Effective interest rate",null,null,{"$f":"'Lists-Modules-ChartData'!AT26","v":4.2827521565925455},{"$f":"'Lists-Modules-ChartData'!AU26","v":4.0891435736167683},{"$f":"'Lists-Modules-ChartData'!AV26","v":4.073469201583289},{"$f":"'Lists-Modules-ChartData'!AW26","v":4.2142809524236675},{"$f":"'Lists-Modules-ChartData'!AX26","v":4.2844845807135474},{"$f":"'Lists-Modules-ChartData'!AY26","v":4.3950602589920589}]
[]
[null,"Constant Primary Balance Scenario",null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",CLTrigger=1),\"Contingent Liability Shock\",\"\")","v":""}]
[null,"Real GDP growth",null,null,{"$f":"'Lists-Modules-ChartData'!AT33","v":-1.7760310734682316},{"$f":"'Lists-Modules-ChartData'!AU33","v":0.74912190224238895},{"$f":"'Lists-Modules-ChartData'!AV33","v":1.0600000000005494},{"$f":"'Lists-Modules-ChartData'!AW33","v":1.4000739999997514},{"$f":"'Lists-Modules-ChartData'!AX33","v":1.4007680000003075},{"$f":"'Lists-Modules-ChartData'!AY33","v":1.1999999999999345},null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",CLTrigger=1),L58,\"\")","v":""},null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",CLTrigger=1),'Lists-Modules-ChartData'!AT46,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",CLTrigger=1),'Lists-Modules-ChartData'!AU46,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",CLTrigger=1),'Lists-Modules-ChartData'!AV46,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",CLTrigger=1),'Lists-Modules-ChartData'!AW46,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",CLTrigger=1),'Lists-Modules-ChartData'!AX46,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",CLTrigger=1),'Lists-Modules-ChartData'!AY46,\"\")","v":""}]
[null,"Inflation",null,null,{"$f":"'Lists-Modules-ChartData'!AT34","v":1.4156249101911822},{"$f":"'Lists-Modules-ChartData'!AU34","v":1.2999999999994793},{"$f":"'Lists-Modules-ChartData'!AV34","v":1.3000000000000345},{"$f":"'Lists-Modules-ChartData'!AW34","v":1.4000000000001789},{"$f":"'Lists-Modules-ChartData'!AX34","v":1.4500000000003288},{"$f":"'Lists-Modules-ChartData'!AY34","v":1.4699999999996161},null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",CLTrigger=1),L59,\"\")","v":""},null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",CLTrigger=1),'Lists-Modules-ChartData'!AT47,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",CLTrigger=1),'Lists-Modules-ChartData'!AU47,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",CLTrigger=1),'Lists-Modules-ChartData'!AV47,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",CLTrigger=1),'Lists-Modules-ChartData'!AW47,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",CLTrigger=1),'Lists-Modules-ChartData'!AX47,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",CLTrigger=1),'Lists-Modules-ChartData'!AY47,\"\")","v":""}]
[null,"Primary Balance",null,null,{"$f":"'Lists-Modules-ChartData'!AT35","v":2.0963583276741748},{"$f":"'Lists-Modules-ChartData'!AU35","v":2.0963583276741748},{"$f":"'Lists-Modules-ChartData'!AV35","v":2.0963583276741748},{"$f":"'Lists-Modules-ChartData'!AW35","v":2.0963583276741748},{"$f":"'Lists-Modules-ChartData'!AX35","v":2.0963583276741748},{"$f":"'Lists-Modules-ChartData'!AY35","v":2.0963583276741748},null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",CLTrigger=1),L60,\"\")","v":""},null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",CLTrigger=1),'Lists-Modules-ChartData'!AT48,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",CLTrigger=1),'Lists-Modules-ChartData'!AU48,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",CLTrigger=1),'Lists-Modules-ChartData'!AV48,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",CLTrigger=1),'Lists-Modules-ChartData'!AW48,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",CLTrigger=1),'Lists-Modules-ChartData'!AX48,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",CLTrigger=1),'Lists-Modules-ChartData'!AY48,\"\")","v":""}]
[null,"Effective interest rate",null,null,{"$f":"'Lists-Modules-ChartData'!AT36","v":4.2827521565925455},{"$f":"'Lists-Modules-ChartData'!AU36","v":4.0891435736167683},{"$f":"'Lists-Modules-ChartData'!AV36","v":4.1333106612484691},{"$f":"'Lists-Modules-ChartData'!AW36","v":4.317023656619452},{"$f":"'Lists-Modules-ChartData'!AX36","v":4.4190549976783249},{"$f":"'Lists-Modules-ChartData'!AY36","v":4.5557261998159611},null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",CLTrigger=1),L61,\"\")","v":""},null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",CLTrigger=1),'Lists-Modules-ChartData'!AT49,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",CLTrigger=1),'Lists-Modules-ChartData'!AU49,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",CLTrigger=1),'Lists-Modules-ChartData'!AV49,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",CLTrigger=1),'Lists-Modules-ChartData'!AW49,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",CLTrigger=1),'Lists-Modules-ChartData'!AX49,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",CLTrigger=1),'Lists-Modules-ChartData'!AY49,\"\")","v":""}]
[]
[null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom1Trigger=1),'Lists-Modules-ChartData'!AQ51,\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom2Trigger=1),'Lists-Modules-ChartData'!AQ61,\"\")","v":""}]
[null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom1Trigger=1),B64,\"\")","v":""},null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom1Trigger=1),'Lists-Modules-ChartData'!AT56,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom1Trigger=1),'Lists-Modules-ChartData'!AU56,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom1Trigger=1),'Lists-Modules-ChartData'!AV56,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom1Trigger=1),'Lists-Modules-ChartData'!AW56,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom1Trigger=1),'Lists-Modules-ChartData'!AX56,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom1Trigger=1),'Lists-Modules-ChartData'!AY56,\"\")","v":""},null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom2Trigger=1),L64,\"\")","v":""},null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom2Trigger=1),'Lists-Modules-ChartData'!AT66,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom2Trigger=1),'Lists-Modules-ChartData'!AU66,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom2Trigger=1),'Lists-Modules-ChartData'!AV66,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom2Trigger=1),'Lists-Modules-ChartData'!AW66,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom2Trigger=1),'Lists-Modules-ChartData'!AX66,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom2Trigger=1),'Lists-Modules-ChartData'!AY66,\"\")","v":""}]
[null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom1Trigger=1),B65,\"\")","v":""},null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom1Trigger=1),'Lists-Modules-ChartData'!AT57,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom1Trigger=1),'Lists-Modules-ChartData'!AU57,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom1Trigger=1),'Lists-Modules-ChartData'!AV57,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom1Trigger=1),'Lists-Modules-ChartData'!AW57,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom1Trigger=1),'Lists-Modules-ChartData'!AX57,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom1Trigger=1),'Lists-Modules-ChartData'!AY57,\"\")","v":""},null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom2Trigger=1),L65,\"\")","v":""},null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom2Trigger=1),'Lists-Modules-ChartData'!AT67,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom2Trigger=1),'Lists-Modules-ChartData'!AU67,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom2Trigger=1),'Lists-Modules-ChartData'!AV67,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom2Trigger=1),'Lists-Modules-ChartData'!AW67,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom2Trigger=1),'Lists-Modules-ChartData'!AX67,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom2Trigger=1),'Lists-Modules-ChartData'!AY67,\"\")","v":""}]
[null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom1Trigger=1),B66,\"\")","v":""},null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom1Trigger=1),'Lists-Modules-ChartData'!AT58,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom1Trigger=1),'Lists-Modules-ChartData'!AU58,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom1Trigger=1),'Lists-Modules-ChartData'!AV58,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom1Trigger=1),'Lists-Modules-ChartData'!AW58,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom1Trigger=1),'Lists-Modules-ChartData'!AX58,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom1Trigger=1),'Lists-Modules-ChartData'!AY58,\"\")","v":""},null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom2Trigger=1),L66,\"\")","v":""},null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom2Trigger=1),'Lists-Modules-ChartData'!AT68,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom2Trigger=1),'Lists-Modules-ChartData'!AU68,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom2Trigger=1),'Lists-Modules-ChartData'!AV68,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom2Trigger=1),'Lists-Modules-ChartData'!AW68,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom2Trigger=1),'Lists-Modules-ChartData'!AX68,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom2Trigger=1),'Lists-Modules-ChartData'!AY68,\"\")","v":""}]
[null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom1Trigger=1),B67,\"\")","v":""},null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom1Trigger=1),'Lists-Modules-ChartData'!AT59,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom1Trigger=1),'Lists-Modules-ChartData'!AU59,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom1Trigger=1),'Lists-Modules-ChartData'!AV59,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom1Trigger=1),'Lists-Modules-ChartData'!AW59,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom1Trigger=1),'Lists-Modules-ChartData'!AX59,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom1Trigger=1),'Lists-Modules-ChartData'!AY59,\"\")","v":""},null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom2Trigger=1),L67,\"\")","v":""},null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom2Trigger=1),'Lists-Modules-ChartData'!AT69,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom2Trigger=1),'Lists-Modules-ChartData'!AU69,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom2Trigger=1),'Lists-Modules-ChartData'!AV69,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom2Trigger=1),'Lists-Modules-ChartData'!AW69,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom2Trigger=1),'Lists-Modules-ChartData'!AX69,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom2Trigger=1),'Lists-Modules-ChartData'!AY69,\"\")","v":""}]
[]
["Source: IMF staff."]

{"sheet":"Output - Realism","index":10,"n_rows":47,"n_cols":23,"rows_kept":47,"cut":false,"hidden":false,"merged":[[1,7,1,28],[3,7,3,28],[8,1,8,5],[23,22,24,28],[47,22,48,28],[23,7,23,21],[24,8,24,21],[5,1,6,6]]}
[]
[null,null,null,null,null,null,null,{"$f":"Country&\" Public DSA - Realism of Baseline Assumptions\"","v":"Example Public DSA - Realism of Baseline Assumptions"}]
[]
[null,null,null,null,null,null,null,{"$f":"\"Forecast Track Record, versus \"&FTRGroup","v":"Forecast Track Record, versus program countries"}]
[]
[null,"Forecast Track Record comparator group:"]
[]
[]
[null,"program countries"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"\"Assessing the Realism of Projected Fiscal Adjustment\"","v":"Assessing the Realism of Projected Fiscal Adjustment"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boom-Bust Analysis 3/"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Source : IMF Staff."]
[null,null,null,null,null,null,null,{"$f":"\"1/ Plotted distribution includes \"&FTRGroup&\", percentile rank refers to all countries.\"","v":"1/ Plotted distribution includes program countries, percentile rank refers to all countries."}]
[null,null,null,null,null,null,null,"2/ Projections made in the spring WEO vintage of the preceding year."]
[null,null,null,null,null,null,null,{"$f":"IF(BoomBustTrigger=1,'Lists-Modules-ChartData'!DQ46&'Lists-Modules-ChartData'!DQ47&'Lists-Modules-ChartData'!DQ48&\" For \"&Country&\", t corresponds to \"&FirstYear&\"; for the distribution, t corresponds to the first year of the crisis.\",\"3/ Not applicable for \"&Country&\", as it meets neither the positive output gap criterion nor the private credit growth criterion.\")","v":"3/ Not applicable for Example, as it meets neither the positive output gap criterion nor the private credit growth criterion."}]
[null,null,null,null,null,null,null,{"$f":"\"4/ Data cover annual obervations from 1990 to 2011 for advanced and emerging economies with debt greater than 60 percent of GDP. Percent of sample on vertical axis.\n\"","v":"4/ Data cover annual obervations from 1990 to 2011 for advanced and emerging economies with debt greater than 60 percent of GDP. Percent of sample on vertical axis.\n"}]

{"sheet":"Output - Shocks","index":11,"n_rows":96,"n_cols":20,"rows_kept":96,"cut":false,"hidden":false,"merged":[[69,1,69,19],[11,9,13,12],[39,9,41,12],[37,1,37,19],[39,3,41,6],[68,2,68,18],[39,15,41,20],[43,3,45,7],[43,9,45,13],[2,0,2,20],[4,1,4,19],[7,3,9,6],[7,9,9,12],[11,3,13,6],[7,15,9,19]]}
[]
[]
[{"$f":"Country&\" Public DSA - Stress Tests\"","v":"Example Public DSA - Stress Tests"}]
[]
[null,"Macro-Fiscal Stress Tests"]
[]
[]
[null,null,null,{"$f":"'Lists-Modules-ChartData'!AQ80","v":"Baseline"},null,null,null,null,null,{"$f":"'Lists-Modules-ChartData'!AQ90","v":"Primary Balance Shock"},null,null,null,null,null,{"$f":"'Lists-Modules-ChartData'!AQ100","v":"Real Interest Rate Shock"}]
[]
[]
[]
[null,null,null,{"$f":"'Lists-Modules-ChartData'!AQ112","v":"Real GDP Growth Shock"},null,null,null,null,null,{"$f":"'Lists-Modules-ChartData'!AQ122","v":"Real Exchange Rate Shock"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Additional Stress Tests"]
[]
[null,null,null,{"$f":"'Lists-Modules-ChartData'!AQ149","v":"Baseline"},null,null,null,null,null,"Combined Macro-Fiscal Shock",null,null,null,null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",CLTrigger=1),'Lists-Modules-ChartData'!AQ169,\"\")","v":"Contingent Liability Shock"}]
[]
[]
[]
[null,null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom1Trigger=1),'Lists-Modules-ChartData'!AQ179,\"\")","v":""},null,null,null,null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom2Trigger=1),'Lists-Modules-ChartData'!AQ189,\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Underlying Assumptions"]
[null,"(in percent)"]
[]
[null,{"$f":"'Lists-Modules-ChartData'!AQ90","v":"Primary Balance Shock"},null,null,{"$f":"FirstYear","v":2014},{"$f":"E72+1","v":2015},{"$f":"F72+1","v":2016},{"$f":"G72+1","v":2017},{"$f":"H72+1","v":2018},{"$f":"I72+1","v":2019},null,{"$f":"'Lists-Modules-ChartData'!AQ112","v":"Real GDP Growth Shock"},null,null,{"$f":"FirstYear","v":2014},{"$f":"O72+1","v":2015},{"$f":"P72+1","v":2016},{"$f":"Q72+1","v":2017},{"$f":"R72+1","v":2018},{"$f":"S72+1","v":2019}]
[null,"Real GDP growth",null,null,{"$f":"'Lists-Modules-ChartData'!AT95","v":-1.7760310734682316},{"$f":"'Lists-Modules-ChartData'!AU95","v":0.74912190224238895},{"$f":"'Lists-Modules-ChartData'!AV95","v":1.0600000000005494},{"$f":"'Lists-Modules-ChartData'!AW95","v":1.4000739999997514},{"$f":"'Lists-Modules-ChartData'!AX95","v":1.4007680000003075},{"$f":"'Lists-Modules-ChartData'!AY95","v":1.1999999999999345},null,"Real GDP growth",null,null,{"$f":"'Lists-Modules-ChartData'!AT117","v":-1.7760310734682316},{"$f":"'Lists-Modules-ChartData'!AU117","v":-1.6490252140996224},{"$f":"'Lists-Modules-ChartData'!AV117","v":-1.338147116341462},{"$f":"'Lists-Modules-ChartData'!AW117","v":1.4000739999997514},{"$f":"'Lists-Modules-ChartData'!AX117","v":1.4007680000003075},{"$f":"'Lists-Modules-ChartData'!AY117","v":1.1999999999999345}]
[null,"Inflation",null,null,{"$f":"'Lists-Modules-ChartData'!AT96","v":1.4156249101911822},{"$f":"'Lists-Modules-ChartData'!AU96","v":1.2999999999994793},{"$f":"'Lists-Modules-ChartData'!AV96","v":1.3000000000000345},{"$f":"'Lists-Modules-ChartData'!AW96","v":1.4000000000001789},{"$f":"'Lists-Modules-ChartData'!AX96","v":1.4500000000003288},{"$f":"'Lists-Modules-ChartData'!AY96","v":1.4699999999996161},null,"Inflation",null,null,{"$f":"'Lists-Modules-ChartData'!AT118","v":1.4156249101911822},{"$f":"'Lists-Modules-ChartData'!AU118","v":0.7004632209139765},{"$f":"'Lists-Modules-ChartData'!AV118","v":0.70046322091453161},{"$f":"'Lists-Modules-ChartData'!AW118","v":1.4000000000001789},{"$f":"'Lists-Modules-ChartData'!AX118","v":1.4500000000003288},{"$f":"'Lists-Modules-ChartData'!AY118","v":1.4699999999996161}]
[null,"Primary balance",null,null,{"$f":"'Lists-Modules-ChartData'!AT97","v":2.0963583276741748},{"$f":"'Lists-Modules-ChartData'!AU97","v":2.5845378873863094},{"$f":"'Lists-Modules-ChartData'!AV97","v":3.2594400480370433},{"$f":"'Lists-Modules-ChartData'!AW97","v":3.8991086655477374},{"$f":"'Lists-Modules-ChartData'!AX97","v":4.6488554204007357},{"$f":"'Lists-Modules-ChartData'!AY97","v":5.1743046585918719},null,"Primary balance",null,null,{"$f":"'Lists-Modules-ChartData'!AT119","v":2.0963583276741748},{"$f":"'Lists-Modules-ChartData'!AU119","v":1.7056402637139478},{"$f":"'Lists-Modules-ChartData'!AV119","v":0.6916821427232045},{"$f":"'Lists-Modules-ChartData'!AW119","v":4.3520546821198325},{"$f":"'Lists-Modules-ChartData'!AX119","v":4.9456561586816381},{"$f":"'Lists-Modules-ChartData'!AY119","v":5.4029531585021049}]
[null,"Effective interest rate",null,null,{"$f":"'Lists-Modules-ChartData'!AT98","v":4.2827521565925455},{"$f":"'Lists-Modules-ChartData'!AU98","v":4.0891435736167683},{"$f":"'Lists-Modules-ChartData'!AV98","v":4.1567724129128329},{"$f":"'Lists-Modules-ChartData'!AW98","v":4.3529063143663214},{"$f":"'Lists-Modules-ChartData'!AX98","v":4.4794616771127096},{"$f":"'Lists-Modules-ChartData'!AY98","v":4.6354418284813343},null,"Effective interest rate",null,null,{"$f":"'Lists-Modules-ChartData'!AT120","v":4.2827521565925455},{"$f":"'Lists-Modules-ChartData'!AU120","v":4.0891435736167683},{"$f":"'Lists-Modules-ChartData'!AV120","v":4.1805437841822606},{"$f":"'Lists-Modules-ChartData'!AW120","v":4.4482459849602352},{"$f":"'Lists-Modules-ChartData'!AX120","v":4.5431227317325771},{"$f":"'Lists-Modules-ChartData'!AY120","v":4.6762838797108426}]
[]
[null,{"$f":"'Lists-Modules-ChartData'!AQ100","v":"Real Interest Rate Shock"},null,null,null,null,null,null,null,null,null,{"$f":"'Lists-Modules-ChartData'!AQ122","v":"Real Exchange Rate Shock"}]
[null,{"$f":"IF(MFShock4=1,L73,\"\")","v":"Real GDP growth"},null,null,{"$f":"'Lists-Modules-ChartData'!AT105","v":-1.7760310734682316},{"$f":"'Lists-Modules-ChartData'!AU105","v":0.74912190224238895},{"$f":"'Lists-Modules-ChartData'!AV105","v":1.0600000000005494},{"$f":"'Lists-Modules-ChartData'!AW105","v":1.4000739999997514},{"$f":"'Lists-Modules-ChartData'!AX105","v":1.4007680000003075},{"$f":"'Lists-Modules-ChartData'!AY105","v":1.1999999999999345},null,{"$f":"IF(MFShock3=1,B73,\"\")","v":"Real GDP growth"},null,null,{"$f":"'Lists-Modules-ChartData'!AT127","v":-1.7760310734682316},{"$f":"'Lists-Modules-ChartData'!AU127","v":0.74912190224238895},{"$f":"'Lists-Modules-ChartData'!AV127","v":1.0600000000005494},{"$f":"'Lists-Modules-ChartData'!AW127","v":1.4000739999997514},{"$f":"'Lists-Modules-ChartData'!AX127","v":1.4007680000003075},{"$f":"'Lists-Modules-ChartData'!AY127","v":1.1999999999999345}]
[null,{"$f":"IF(MFShock4=1,L74,\"\")","v":"Inflation"},null,null,{"$f":"'Lists-Modules-ChartData'!AT106","v":1.4156249101911822},{"$f":"'Lists-Modules-ChartData'!AU106","v":1.2999999999994793},{"$f":"'Lists-Modules-ChartData'!AV106","v":1.3000000000000345},{"$f":"'Lists-Modules-ChartData'!AW106","v":1.4000000000001789},{"$f":"'Lists-Modules-ChartData'!AX106","v":1.4500000000003288},{"$f":"'Lists-Modules-ChartData'!AY106","v":1.4699999999996161},null,{"$f":"IF(MFShock3=1,B74,\"\")","v":"Inflation"},null,null,{"$f":"'Lists-Modules-ChartData'!AT128","v":1.4156249101911822},{"$f":"'Lists-Modules-ChartData'!AU128","v":1.7046949553727799},{"$f":"'Lists-Modules-ChartData'!AV128","v":1.3000000000000345},{"$f":"'Lists-Modules-ChartData'!AW128","v":1.4000000000001789},{"$f":"'Lists-Modules-ChartData'!AX128","v":1.4500000000003288},{"$f":"'Lists-Modules-ChartData'!AY128","v":1.4699999999996161}]
[null,{"$f":"IF(MFShock4=1,L75,\"\")","v":"Primary balance"},null,null,{"$f":"'Lists-Modules-ChartData'!AT107","v":2.0963583276741748},{"$f":"'Lists-Modules-ChartData'!AU107","v":3.0727174470984444},{"$f":"'Lists-Modules-ChartData'!AV107","v":3.4461626489756423},{"$f":"'Lists-Modules-ChartData'!AW107","v":4.3520546821198325},{"$f":"'Lists-Modules-ChartData'!AX107","v":4.9456561586816381},{"$f":"'Lists-Modules-ChartData'!AY107","v":5.4029531585021049},null,{"$f":"IF(MFShock3=1,B75,\"\")","v":"Primary balance"},null,null,{"$f":"'Lists-Modules-ChartData'!AT129","v":2.0963583276741748},{"$f":"'Lists-Modules-ChartData'!AU129","v":3.0727174470984444},{"$f":"'Lists-Modules-ChartData'!AV129","v":3.4461626489756423},{"$f":"'Lists-Modules-ChartData'!AW129","v":4.3520546821198325},{"$f":"'Lists-Modules-ChartData'!AX129","v":4.9456561586816381},{"$f":"'Lists-Modules-ChartData'!AY129","v":5.4029531585021049}]
[null,{"$f":"IF(MFShock4=1,L76,\"\")","v":"Effective interest rate"},null,null,{"$f":"'Lists-Modules-ChartData'!AT108","v":4.2827521565925455},{"$f":"'Lists-Modules-ChartData'!AU108","v":4.0891435736167683},{"$f":"'Lists-Modules-ChartData'!AV108","v":4.4351118784976222},{"$f":"'Lists-Modules-ChartData'!AW108","v":4.8473414854206931},{"$f":"'Lists-Modules-ChartData'!AX108","v":5.1266805495516339},{"$f":"'Lists-Modules-ChartData'!AY108","v":5.4104134368230907},null,{"$f":"IF(MFShock3=1,B76,\"\")","v":"Effective interest rate"},null,null,{"$f":"'Lists-Modules-ChartData'!AT130","v":4.2827521565925455},{"$f":"'Lists-Modules-ChartData'!AU130","v":4.0891435736167683},{"$f":"'Lists-Modules-ChartData'!AV130","v":4.1443163231683888},{"$f":"'Lists-Modules-ChartData'!AW130","v":4.3384015208884739},{"$f":"'Lists-Modules-ChartData'!AX130","v":4.4570736810597591},{"$f":"'Lists-Modules-ChartData'!AY130","v":4.6111199499295878}]
[]
[null,{"$f":"'Lists-Modules-ChartData'!AQ159","v":"Combined Shock"},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",CLTrigger=1),\"Contingent Liability Shock\",\"\")","v":"Contingent Liability Shock"}]
[null,{"$f":"IF(MFShock4=1,L79,\"\")","v":"Real GDP growth"},null,null,{"$f":"'Lists-Modules-ChartData'!AT164","v":-1.7760310734682316},{"$f":"'Lists-Modules-ChartData'!AU164","v":-1.6490252140996224},{"$f":"'Lists-Modules-ChartData'!AV164","v":-1.338147116341462},{"$f":"'Lists-Modules-ChartData'!AW164","v":1.4000739999997514},{"$f":"'Lists-Modules-ChartData'!AX164","v":1.4007680000003075},{"$f":"'Lists-Modules-ChartData'!AY164","v":1.1999999999999345},null,{"$f":"IF(L$84=\"\",\"\",L73)","v":"Real GDP growth"},null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",CLTrigger=1),'Lists-Modules-ChartData'!AT174,\"\")","v":-1.7760310734682316},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",CLTrigger=1),'Lists-Modules-ChartData'!AU174,\"\")","v":-1.6490252140996224},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",CLTrigger=1),'Lists-Modules-ChartData'!AV174,\"\")","v":-1.338147116341462},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",CLTrigger=1),'Lists-Modules-ChartData'!AW174,\"\")","v":1.4000739999997514},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",CLTrigger=1),'Lists-Modules-ChartData'!AX174,\"\")","v":1.4007680000003075},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",CLTrigger=1),'Lists-Modules-ChartData'!AY174,\"\")","v":1.1999999999999345}]
[null,{"$f":"IF(MFShock4=1,L80,\"\")","v":"Inflation"},null,null,{"$f":"'Lists-Modules-ChartData'!AT165","v":1.4156249101911822},{"$f":"'Lists-Modules-ChartData'!AU165","v":0.7004632209139765},{"$f":"'Lists-Modules-ChartData'!AV165","v":0.70046322091453161},{"$f":"'Lists-Modules-ChartData'!AW165","v":1.4000000000001789},{"$f":"'Lists-Modules-ChartData'!AX165","v":1.4500000000003288},{"$f":"'Lists-Modules-ChartData'!AY165","v":1.4699999999996161},null,{"$f":"IF(L$84=\"\",\"\",L74)","v":"Inflation"},null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",CLTrigger=1),'Lists-Modules-ChartData'!AT175,\"\")","v":1.4156249101911822},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",CLTrigger=1),'Lists-Modules-ChartData'!AU175,\"\")","v":0.7004632209139765},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",CLTrigger=1),'Lists-Modules-ChartData'!AV175,\"\")","v":0.70046322091453161},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",CLTrigger=1),'Lists-Modules-ChartData'!AW175,\"\")","v":1.4000000000001789},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",CLTrigger=1),'Lists-Modules-ChartData'!AX175,\"\")","v":1.4500000000003288},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",CLTrigger=1),'Lists-Modules-ChartData'!AY175,\"\")","v":1.4699999999996161}]
[null,{"$f":"IF(MFShock4=1,L81,\"\")","v":"Primary balance"},null,null,{"$f":"'Lists-Modules-ChartData'!AT166","v":2.0963583276741748},{"$f":"'Lists-Modules-ChartData'!AU166","v":1.7056402637139478},{"$f":"'Lists-Modules-ChartData'!AV166","v":0.6916821427232045},{"$f":"'Lists-Modules-ChartData'!AW166","v":3.8991086655477405},{"$f":"'Lists-Modules-ChartData'!AX166","v":4.6488554204007384},{"$f":"'Lists-Modules-ChartData'!AY166","v":5.1743046585918719},null,"Primary balance",null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",CLTrigger=1),'Lists-Modules-ChartData'!AT176,\"\")","v":2.0963583276741748},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",CLTrigger=1),'Lists-Modules-ChartData'!AU176,\"\")","v":-8.7548187505416646},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",CLTrigger=1),'Lists-Modules-ChartData'!AV176,\"\")","v":3.4461626489756423},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",CLTrigger=1),'Lists-Modules-ChartData'!AW176,\"\")","v":4.3520546821198325},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",CLTrigger=1),'Lists-Modules-ChartData'!AX176,\"\")","v":4.9456561586816381},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",CLTrigger=1),'Lists-Modules-ChartData'!AY176,\"\")","v":5.4029531585021049}]
[null,{"$f":"IF(MFShock4=1,L82,\"\")","v":"Effective interest rate"},null,null,{"$f":"'Lists-Modules-ChartData'!AT167","v":4.2827521565925455},{"$f":"'Lists-Modules-ChartData'!AU167","v":4.0891435736167683},{"$f":"'Lists-Modules-ChartData'!AV167","v":4.4332886539365459},{"$f":"'Lists-Modules-ChartData'!AW167","v":4.8448294619869596},{"$f":"'Lists-Modules-ChartData'!AX167","v":5.136882008051626},{"$f":"'Lists-Modules-ChartData'!AY167","v":5.4235354765220256},null,{"$f":"IF(L$84=\"\",\"\",L76)","v":"Effective interest rate"},null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",CLTrigger=1),'Lists-Modules-ChartData'!AT177,\"\")","v":4.2827521565925455},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",CLTrigger=1),'Lists-Modules-ChartData'!AU177,\"\")","v":4.2427965341282921},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",CLTrigger=1),'Lists-Modules-ChartData'!AV177,\"\")","v":4.6115169853299172},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",CLTrigger=1),'Lists-Modules-ChartData'!AW177,\"\")","v":4.6893281685521},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",CLTrigger=1),'Lists-Modules-ChartData'!AX177,\"\")","v":4.7475033282549175},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",CLTrigger=1),'Lists-Modules-ChartData'!AY177,\"\")","v":4.8185340604390099}]
[]
[null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom1Trigger=1),'Lists-Modules-ChartData'!AQ179,\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom2Trigger=1),'Lists-Modules-ChartData'!AQ189,\"\")","v":""}]
[null,{"$f":"IF(B$90=\"\",\"\",B85)","v":""},null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom1Trigger=1),'Lists-Modules-ChartData'!AT184,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom1Trigger=1),'Lists-Modules-ChartData'!AU184,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom1Trigger=1),'Lists-Modules-ChartData'!AV184,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom1Trigger=1),'Lists-Modules-ChartData'!AW184,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom1Trigger=1),'Lists-Modules-ChartData'!AX184,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom1Trigger=1),'Lists-Modules-ChartData'!AY184,\"\")","v":""},null,{"$f":"IF(L$90=\"\",\"\",L79)","v":""},null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom2Trigger=1),'Lists-Modules-ChartData'!AT194,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom2Trigger=1),'Lists-Modules-ChartData'!AU194,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom2Trigger=1),'Lists-Modules-ChartData'!AV194,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom2Trigger=1),'Lists-Modules-ChartData'!AW194,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom2Trigger=1),'Lists-Modules-ChartData'!AX194,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom2Trigger=1),'Lists-Modules-ChartData'!AY194,\"\")","v":""}]
[null,{"$f":"IF(B$90=\"\",\"\",B86)","v":""},null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom1Trigger=1),'Lists-Modules-ChartData'!AT185,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom1Trigger=1),'Lists-Modules-ChartData'!AU185,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom1Trigger=1),'Lists-Modules-ChartData'!AV185,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom1Trigger=1),'Lists-Modules-ChartData'!AW185,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom1Trigger=1),'Lists-Modules-ChartData'!AX185,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom1Trigger=1),'Lists-Modules-ChartData'!AY185,\"\")","v":""},null,{"$f":"IF(L$90=\"\",\"\",L80)","v":""},null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom2Trigger=1),'Lists-Modules-ChartData'!AT195,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom2Trigger=1),'Lists-Modules-ChartData'!AU195,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom2Trigger=1),'Lists-Modules-ChartData'!AV195,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom2Trigger=1),'Lists-Modules-ChartData'!AW195,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom2Trigger=1),'Lists-Modules-ChartData'!AX195,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom2Trigger=1),'Lists-Modules-ChartData'!AY195,\"\")","v":""}]
[null,{"$f":"IF(B$90=\"\",\"\",B87)","v":""},null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom1Trigger=1),'Lists-Modules-ChartData'!AT186,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom1Trigger=1),'Lists-Modules-ChartData'!AU186,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom1Trigger=1),'Lists-Modules-ChartData'!AV186,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom1Trigger=1),'Lists-Modules-ChartData'!AW186,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom1Trigger=1),'Lists-Modules-ChartData'!AX186,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom1Trigger=1),'Lists-Modules-ChartData'!AY186,\"\")","v":""},null,"",null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom2Trigger=1),'Lists-Modules-ChartData'!AT196,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom2Trigger=1),'Lists-Modules-ChartData'!AU196,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom2Trigger=1),'Lists-Modules-ChartData'!AV196,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom2Trigger=1),'Lists-Modules-ChartData'!AW196,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom2Trigger=1),'Lists-Modules-ChartData'!AX196,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom2Trigger=1),'Lists-Modules-ChartData'!AY196,\"\")","v":""}]
[null,{"$f":"IF(B$90=\"\",\"\",B88)","v":""},null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom1Trigger=1),'Lists-Modules-ChartData'!AT187,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom1Trigger=1),'Lists-Modules-ChartData'!AU187,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom1Trigger=1),'Lists-Modules-ChartData'!AV187,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom1Trigger=1),'Lists-Modules-ChartData'!AW187,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom1Trigger=1),'Lists-Modules-ChartData'!AX187,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom1Trigger=1),'Lists-Modules-ChartData'!AY187,\"\")","v":""},null,{"$f":"IF(L$90=\"\",\"\",L82)","v":""},null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom2Trigger=1),'Lists-Modules-ChartData'!AT197,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom2Trigger=1),'Lists-Modules-ChartData'!AU197,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom2Trigger=1),'Lists-Modules-ChartData'!AV197,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom2Trigger=1),'Lists-Modules-ChartData'!AW197,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom2Trigger=1),'Lists-Modules-ChartData'!AX197,\"\")","v":""},{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom2Trigger=1),'Lists-Modules-ChartData'!AY197,\"\")","v":""}]
[]
["Source: IMF staff."]

{"sheet":"Output - Heat Map","index":12,"n_rows":71,"n_cols":57,"rows_kept":71,"cut":false,"hidden":false,"merged":[[70,0,70,71],[69,0,69,71],[66,0,66,71],[68,0,68,71],[14,8,17,19],[6,3,8,6],[6,68,9,69],[6,8,9,19],[6,20,9,31],[67,0,67,71],[14,32,17,43],[14,56,17,67],[14,44,17,55],[10,20,13,31],[10,32,13,43],[10,44,13,55],[10,56,13,67],[6,44,9,55],[6,56,9,67],[1,0,2,71],[65,0,65,71],[6,32,9,43],[14,20,17,31],[10,8,13,19],[14,68,17,69],[4,1,4,70],[41,55,41,70],[19,1,19,70],[20,1,20,70],[15,3,16,6],[41,16,41,35],[10,68,13,69],[40,0,40,71],[39,1,39,70],[10,3,13,6]]}
[]
[{"$f":"Country&\" Public DSA Risk Assessment\"","v":"Example Public DSA Risk Assessment"}]
[]
[]
[null,"Heat Map"]
[]
[null,null,null,"Debt level 1/",null,null,null,null,"Real GDP Growth Shock",null,null,null,null,null,null,null,null,null,null,null,"Primary Balance Shock",null,null,null,null,null,null,null,null,null,null,null,"Real Interest Rate Shock",null,null,null,null,null,null,null,null,null,null,null,"Exchange Rate Shock",null,null,null,null,null,null,null,null,null,null,null,"Contingent Liability shock"]
[]
[]
[]
[null,null,null,"Gross financing needs 2/",null,null,null,null,"Real GDP Growth Shock",null,null,null,null,null,null,null,null,null,null,null,"Primary Balance Shock",null,null,null,null,null,null,null,null,null,null,null,"Real Interest Rate Shock",null,null,null,null,null,null,null,null,null,null,null,"Exchange Rate Shock",null,null,null,null,null,null,null,null,null,null,null,"Contingent Liability Shock"]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Market \nPerception",null,null,null,null,null,null,null,null,null,null,null,"External Financing Requirements",null,null,null,null,null,null,null,null,null,null,null,"Change in the Share of Short-Term Debt",null,null,null,null,null,null,null,null,null,null,null,"Public Debt Held by Non-Residents",null,null,null,null,null,null,null,null,null,null,null,"Foreign \nCurrency \nDebt"]
[null,null,null,"Debt profile 3/"]
[]
[]
[]
[null,"Evolution of Predictive Densities of Gross Nominal Public Debt"]
[null,"(in percent of GDP)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null," Debt Profile Vulnerabilities"]
[{"$f":"\"(Indicators vis-à-vis risk assessment benchmarks, in \"&FirstYear-1&\")\"","v":"(Indicators vis-à-vis risk assessment benchmarks, in 2013)"}]
[null,null,null,null,null,{"$f":"Country","v":"Example"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Lists-Modules-ChartData'!BP13","v":"Lower early warning"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Lists-Modules-ChartData'!BQ13","v":"Upper early warning"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Source: IMF staff."]
[{"$f":"IF(AEStatus=1,HeatMap!M4,HeatMap!M10)","v":"1/ The cell is highlighted in green if debt burden benchmark of 85% is not exceeded under the specific shock or baseline, yellow if exceeded under specific shock but not baseline, red if benchmark is exceeded under baseline, white if stress test is not relevant."}]
[{"$f":"IF(AEStatus=1,HeatMap!M16,HeatMap!M24)","v":"2/ The cell is highlighted in green if gross financing needs benchmark of 20% is not exceeded under the specific shock or baseline, yellow if exceeded under specific shock but not baseline, red if benchmark is exceeded under baseline, white if stress test is not relevant."}]
["3/ The cell is highlighted in green if country value is less  than the lower risk-assessment benchmark, red if country value exceeds the upper risk-assessment benchmark, yellow if country value is between the lower and upper risk-assessment benchmarks. If data are unavailable or indicator is not relevant, cell is white. \nLower and upper risk-assessment benchmarks are:"]
[{"$f":"IF(AEStatus=1,HeatMap!M34,HeatMap!M40)","v":"400 and 600 basis points for bond spreads; 17 and 25 percent of GDP for external financing requirement; 1 and 1.5 percent for change in the share of short-term debt; 30 and 45 percent for the public debt held by non-residents."}]
[{"$f":"\"4/ \"&SpreadDefinition&\", an average over the last 3 months, \"&'Input 1 - Basics'!D36&\".\"","v":"4/ Long-term bond spread over German bonds (bp), an average over the last 3 months, 01-Jun-13 through 30-Aug-13."}]
[{"$f":"\"5/ External financing requirement is defined as the sum of current account deficit, amortization of medium and long-term total external debt, and short-term total external debt at the end of previous period.\"","v":"5/ External financing requirement is defined as the sum of current account deficit, amortization of medium and long-term total external debt, and short-term total external debt at the end of previous period."}]

{"sheet":"Baseline","index":13,"n_rows":283,"n_cols":27,"rows_kept":283,"cut":false,"hidden":false,"merged":[[270,2,270,26],[138,2,138,26],[177,2,177,26],[186,2,186,26],[196,2,196,26],[233,2,233,26],[77,21,77,26],[82,2,82,26],[91,2,91,26],[101,2,101,26],[13,8,14,16],[36,1,36,6],[74,2,74,26],[77,2,77,5],[77,7,77,12],[77,14,77,19]]}
[]
["BASELINE","First Year of projection"]
[null,{"$f":"FirstYear","v":2014},{"$f":"B3+1","v":2015},{"$f":"C3+1","v":2016},{"$f":"D3+1","v":2017},{"$f":"E3+1","v":2018},{"$f":"F3+1","v":2019}]
[]
["GDP at constant prices (level) in LCU",{"$f":"'Input 4 - Forecast'!C14","v":1365.2620916149499},{"$f":"'Input 4 - Forecast'!D14","v":1375.4895689662501},{"$f":"'Input 4 - Forecast'!E14","v":1390.0697583972999},{"$f":"'Input 4 - Forecast'!F14","v":1409.5317636664799},{"$f":"'Input 4 - Forecast'!G14","v":1429.27603356176},{"$f":"'Input 4 - Forecast'!H14","v":1446.4273459645001}]
["GDP deflator in LCU",{"$f":"'Input 4 - Forecast'!C15","v":114.254885576199},{"$f":"'Input 4 - Forecast'!D15","v":115.740199088689},{"$f":"'Input 4 - Forecast'!E15","v":117.24482167684199},{"$f":"'Input 4 - Forecast'!F15","v":118.886249180318},{"$f":"'Input 4 - Forecast'!G15","v":120.61009979343299},{"$f":"'Input 4 - Forecast'!H15","v":122.383068260396}]
["Nominal GDP in LCU",{"$f":"'Input 4 - Forecast'!C16","v":1559.87864058989},{"$f":"'Input 4 - Forecast'!D16","v":1591.9943655657},{"$f":"'Input 4 - Forecast'!E16","v":1629.78480941663},{"$f":"'Input 4 - Forecast'!F16","v":1675.7394448282701},{"$f":"'Input 4 - Forecast'!G16","v":1723.85125040245},{"$f":"'Input 4 - Forecast'!H16","v":1770.18216614877}]
["Nominal exchange rate -- average (LCU/USD)",{"$f":"'Input 4 - Forecast'!C17","v":0.75766826749923399},{"$f":"'Input 4 - Forecast'!D17","v":0.751442424023817},{"$f":"'Input 4 - Forecast'!E17","v":0.744026739317876},{"$f":"'Input 4 - Forecast'!F17","v":0.73697878514773096},{"$f":"'Input 4 - Forecast'!G17","v":0.73103781632103304},{"$f":"'Input 4 - Forecast'!H17","v":0.72514507606215295}]
["Nominal exchange rate -- end of period (LCU/USD)",{"$f":"'Input 4 - Forecast'!C18","v":0.75579575512170705},{"$f":"'Input 4 - Forecast'!D18","v":0.74795052338016799},{"$f":"'Input 4 - Forecast'!E18","v":0.74070775346898998},{"$f":"'Input 4 - Forecast'!F18","v":0.734160686527219},{"$f":"'Input 4 - Forecast'!G18","v":0.728293223159306},{"$f":"'Input 4 - Forecast'!H18","v":0.72247682587548701}]
[]
["Public sector non-interest revenues and grants",{"$f":"'Input 4 - Forecast'!C20","v":745.56305380491904},{"$f":"'Input 4 - Forecast'!D20","v":762.89646996128999},{"$f":"'Input 4 - Forecast'!E20","v":782.40611597751604},{"$f":"'Input 4 - Forecast'!F20","v":806.04565909664598},{"$f":"'Input 4 - Forecast'!G20","v":830.80240156797106},{"$f":"'Input 4 - Forecast'!H20","v":854.67283771883899}]
["Public sector interest revenue",{"$f":"'Input 4 - Forecast'!C21","v":3.0065},{"$f":"'Input 4 - Forecast'!D21","v":3.0065},{"$f":"'Input 4 - Forecast'!E21","v":2.7749999999999999},{"$f":"'Input 4 - Forecast'!F21","v":2.7749999999999999},{"$f":"'Input 4 - Forecast'!G21","v":2.7749999999999999},{"$f":"'Input 4 - Forecast'!H21","v":2.7749999999999999}]
["Public sector non-interest expenditures ",{"$f":"'Input 4 - Forecast'!C22","v":712.86240802130214},{"$f":"'Input 4 - Forecast'!D22","v":713.97898133372848},{"$f":"'Input 4 - Forecast'!E22","v":726.24108061672132},{"$f":"'Input 4 - Forecast'!F22","v":733.11656212786841},{"$f":"'Input 4 - Forecast'!G22","v":745.54664603593187},{"$f":"'Input 4 - Forecast'!H22","v":759.030724461663}]
["Interest expenditures on OLD debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C24","v":84.006859291943002},{"$f":"'Input 4 - Forecast'!D24","v":73.311144640000009},{"$f":"'Input 4 - Forecast'!E24","v":67.484902319999989},{"$f":"'Input 4 - Forecast'!F24","v":63.309651839999987},{"$f":"'Input 4 - Forecast'!G24","v":58.924689679999986},{"$f":"'Input 4 - Forecast'!H24","v":54.568045519999998}]
["Interest expenditures on OLD debt denominated in foreign currency",{"$f":"'Input 4 - Forecast'!C25","v":0},{"$f":"'Input 4 - Forecast'!D25","v":0},{"$f":"'Input 4 - Forecast'!E25","v":0},{"$f":"'Input 4 - Forecast'!F25","v":0},{"$f":"'Input 4 - Forecast'!G25","v":0},{"$f":"'Input 4 - Forecast'!H25","v":0}]
[]
["Principal payments on OLD debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C27","v":310.87009983600001},{"$f":"'Input 4 - Forecast'!D27","v":176.45770743899999},{"$f":"'Input 4 - Forecast'!E27","v":179.71795931999998},{"$f":"'Input 4 - Forecast'!F27","v":119.25023424400001},{"$f":"'Input 4 - Forecast'!G27","v":135.13219023400001},{"$f":"'Input 4 - Forecast'!H27","v":64.929982776000003}]
["Principal payments on OLD debt denominated in foreign currency",{"$f":"'Input 4 - Forecast'!C28","v":0},{"$f":"'Input 4 - Forecast'!D28","v":0},{"$f":"'Input 4 - Forecast'!E28","v":0},{"$f":"'Input 4 - Forecast'!F28","v":0},{"$f":"'Input 4 - Forecast'!G28","v":0},{"$f":"'Input 4 - Forecast'!H28","v":0}]
[]
["Recognition of implicit contingent liability",{"$f":"'Input 4 - Forecast'!C30","v":0},{"$f":"'Input 4 - Forecast'!D30","v":0},{"$f":"'Input 4 - Forecast'!E30","v":0},{"$f":"'Input 4 - Forecast'!F30","v":0},{"$f":"'Input 4 - Forecast'!G30","v":0},{"$f":"'Input 4 - Forecast'!H30","v":0}]
[]
["Interest expenditures on NEW debt denominated in local currency",{"$f":"SUM(V85:V90,V104:V137,V180:V185,V199:V232,V273:V279)","v":1.1497999714452218},{"$f":"SUM(W85:W90,W104:W137,W180:W185,W199:W232,W273:W279)","v":10.749891496993776},19.988330619642291,29.495991560696321,37.179455704363924,45.227657257385303]
["Interest expenditures on NEW debt denominated in foreign currency",{"$f":"SUM(V94:V99,V141:V174,V189:V194,V236:V269)*B8","v":0},0,0,0,0,0]
["Principal payments on NEW debt denominated in local currency",{"$f":"SUM(O85:O90,O104:O137,O180:O185,O199:O232,O273:O278)","v":0},{"$f":"SUM(P85:P90,P104:P137,P180:P185,P199:P232,P273:P278)","v":151.04882330788166},181.44357825631371,{"$f":"SUM(R85:R90,R104:R137,R180:R185,R199:R232,R273:R278)","v":228.16552516305083},236.51730583896972,{"$f":"SUM(T85:T90,T104:T137,T180:T185,T199:T232,T273:T278)","v":298.92288592529457}]
["Principal payments on NEW debt denominated in foreign currency",{"$f":"SUM(O94:O100,O141:O176,O189:O195,O236:O269)*B8","v":0},0,0,0,0,0]
[]
["Gross financing requirements",{"$f":"SUM(B13:B15,B17:B18,B20,B22:B25)-SUM(B11:B12)","v":360.31961331577122},{"$f":"SUM(C13:C15,C17:C18,C20,C22:C25)-SUM(C11:C12)","v":359.64357825631373},389.69473515516131,364.51730583896972,379.72288592529458,365.23145822150389]
[]
["Change in domestic arrears",{"$f":"'Input 4 - Forecast'!C39","v":-12.2},{"$f":"'Input 4 - Forecast'!D39","v":-20},{"$f":"'Input 4 - Forecast'!E39","v":0},{"$f":"'Input 4 - Forecast'!F39","v":0},{"$f":"'Input 4 - Forecast'!G39","v":0},{"$f":"'Input 4 - Forecast'!H39","v":0}]
["Change in external arrears",{"$f":"'Input 4 - Forecast'!C40","v":0},{"$f":"'Input 4 - Forecast'!D40","v":0},{"$f":"'Input 4 - Forecast'!E40","v":0},{"$f":"'Input 4 - Forecast'!F40","v":0},{"$f":"'Input 4 - Forecast'!G40","v":0},{"$f":"'Input 4 - Forecast'!H40","v":0}]
["Debt relief",{"$f":"'Input 4 - Forecast'!C41","v":0},{"$f":"'Input 4 - Forecast'!D41","v":0},{"$f":"'Input 4 - Forecast'!E41","v":0},{"$f":"'Input 4 - Forecast'!F41","v":0},{"$f":"'Input 4 - Forecast'!G41","v":0},{"$f":"'Input 4 - Forecast'!H41","v":0}]
[{"$f":"'Input 2 - Data'!D31","v":"Please specify (1) (e.g., privatization receipts) (+ reduces financing needs)"},{"$f":"'Input 4 - Forecast'!C42","v":0},{"$f":"'Input 4 - Forecast'!D42","v":0},{"$f":"'Input 4 - Forecast'!E42","v":0},{"$f":"'Input 4 - Forecast'!F42","v":0},{"$f":"'Input 4 - Forecast'!G42","v":0},{"$f":"'Input 4 - Forecast'!H42","v":0}]
[{"$f":"'Input 2 - Data'!D32","v":"Please specify (2) (e.g., other debt flows) (+ increases financing needs)"},{"$f":"'Input 4 - Forecast'!C43","v":5.7},{"$f":"'Input 4 - Forecast'!D43","v":2.9},{"$f":"'Input 4 - Forecast'!E43","v":0},{"$f":"'Input 4 - Forecast'!F43","v":0},{"$f":"'Input 4 - Forecast'!G43","v":0},{"$f":"'Input 4 - Forecast'!H43","v":0}]
[]
["Financing needs to be financed with new issuance",{"$f":"B27-B29-B30-B31-B32+B33","v":378.2196133157712},{"$f":"C27-C29-C30-C31-C32+C33","v":382.54357825631371},389.69473515516131,364.51730583896972,379.72288592529458,365.23145822150389]
[]
["New Issuance of Domestic Debt (new debt) 1/","Fiscal needs in LCU to be filled by issuing debt ",null,null,null,null,null,null,"Semi-annual or annual payments","Grace period","Maturity",{"$f":"CONCATENATE(\"Interest Rate on debt issued in \",B3)","v":"Interest Rate on debt issued in 2014"},{"$f":"CONCATENATE(\"Interest Rate on debt issued in \",C3)","v":"Interest Rate on debt issued in 2015"},"Interest Rate on debt issued in 2016","Interest Rate on debt issued in 2017","Interest Rate on debt issued in 2018","Interest Rate on debt issued in 2019"]
["Short-term debt 2/"]
["Denominated in local currency",{"$f":"'Input 4 - Forecast'!C56","v":151},{"$f":"'Input 4 - Forecast'!D56","v":151},{"$f":"'Input 4 - Forecast'!E56","v":151},{"$f":"'Input 4 - Forecast'!F56","v":151},{"$f":"'Input 4 - Forecast'!G56","v":151},{"$f":"'Input 4 - Forecast'!H56","v":151},null,{"$f":"'Input 4 - Forecast'!J56","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K56","v":1},{"$f":"'Input 4 - Forecast'!L56","v":1},{"$f":"'Input 4 - Forecast'!M56","v":1.52291386946387E-2},{"$f":"'Input 4 - Forecast'!N56","v":1.6862499999999999E-2},{"$f":"'Input 4 - Forecast'!O56","v":1.9824999999999898E-2},{"$f":"'Input 4 - Forecast'!P56","v":2.3799999999999901E-2},{"$f":"'Input 4 - Forecast'!Q56","v":2.7012499999999998E-2},{"$f":"'Input 4 - Forecast'!R56","v":2.9937499999999999E-2}]
["Denominated in foreign currency",{"$f":"'Input 4 - Forecast'!C57","v":0},{"$f":"'Input 4 - Forecast'!D57","v":0},{"$f":"'Input 4 - Forecast'!E57","v":0},{"$f":"'Input 4 - Forecast'!F57","v":0},{"$f":"'Input 4 - Forecast'!G57","v":0},{"$f":"'Input 4 - Forecast'!H57","v":0},null,{"$f":"'Input 4 - Forecast'!J57","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K57","v":1},{"$f":"'Input 4 - Forecast'!L57","v":1},{"$f":"'Input 4 - Forecast'!M57","v":0.03},{"$f":"'Input 4 - Forecast'!N57","v":0.03},{"$f":"'Input 4 - Forecast'!O57","v":0.03},{"$f":"'Input 4 - Forecast'!P57","v":0.03},{"$f":"'Input 4 - Forecast'!Q57","v":0.03},{"$f":"'Input 4 - Forecast'!R57","v":0.03}]
["Long-term debt 3/"]
["Denominated in local currency"]
[{"$f":"'Input 4 - Forecast'!A60","v":"Type 1"},{"$f":"'Input 4 - Forecast'!C60","v":30.4},{"$f":"'Input 4 - Forecast'!D60","v":35},{"$f":"'Input 4 - Forecast'!E60","v":40},{"$f":"'Input 4 - Forecast'!F60","v":35},{"$f":"'Input 4 - Forecast'!G60","v":40},{"$f":"'Input 4 - Forecast'!H60","v":30.5},null,{"$f":"'Input 4 - Forecast'!J60","v":"Annual"},{"$f":"'Input 4 - Forecast'!K60","v":2},{"$f":"'Input 4 - Forecast'!L60","v":2},{"$f":"'Input 4 - Forecast'!M60","v":2.5614569347319347E-2},{"$f":"'Input 4 - Forecast'!N60","v":2.7431250000000001E-2},{"$f":"'Input 4 - Forecast'!O60","v":3.041249999999995E-2},{"$f":"'Input 4 - Forecast'!P60","v":3.289999999999995E-2},{"$f":"'Input 4 - Forecast'!Q60","v":3.5006249999999996E-2},{"$f":"'Input 4 - Forecast'!R60","v":3.6468749999999994E-2}]
[{"$f":"'Input 4 - Forecast'!A61","v":"Type 2"},{"$f":"'Input 4 - Forecast'!C61","v":42.070790007889549},{"$f":"'Input 4 - Forecast'!D61","v":45},{"$f":"'Input 4 - Forecast'!E61","v":48},{"$f":"'Input 4 - Forecast'!F61","v":40},{"$f":"'Input 4 - Forecast'!G61","v":45},{"$f":"'Input 4 - Forecast'!H61","v":38.319187942158827},null,{"$f":"'Input 4 - Forecast'!J61","v":"Annual"},{"$f":"'Input 4 - Forecast'!K61","v":3},{"$f":"'Input 4 - Forecast'!L61","v":3},{"$f":"'Input 4 - Forecast'!M61","v":2.5614569347319347E-2},{"$f":"'Input 4 - Forecast'!N61","v":2.7431250000000001E-2},{"$f":"'Input 4 - Forecast'!O61","v":3.041249999999995E-2},{"$f":"'Input 4 - Forecast'!P61","v":3.289999999999995E-2},{"$f":"'Input 4 - Forecast'!Q61","v":3.5006249999999996E-2},{"$f":"'Input 4 - Forecast'!R61","v":3.6468749999999994E-2}]
[{"$f":"'Input 4 - Forecast'!A62","v":"Type 3"},{"$f":"'Input 4 - Forecast'!C62","v":64.7},{"$f":"'Input 4 - Forecast'!D62","v":57.5},{"$f":"'Input 4 - Forecast'!E62","v":59.6},{"$f":"'Input 4 - Forecast'!F62","v":48},{"$f":"'Input 4 - Forecast'!G62","v":53.5},{"$f":"'Input 4 - Forecast'!H62","v":55.4},null,{"$f":"'Input 4 - Forecast'!J62","v":"Annual"},{"$f":"'Input 4 - Forecast'!K62","v":5},{"$f":"'Input 4 - Forecast'!L62","v":5},{"$f":"'Input 4 - Forecast'!M62","v":3.5999999999999997E-2},{"$f":"'Input 4 - Forecast'!N62","v":3.7999999999999999E-2},{"$f":"'Input 4 - Forecast'!O62","v":4.0999999999999995E-2},{"$f":"'Input 4 - Forecast'!P62","v":4.2000000000000003E-2},{"$f":"'Input 4 - Forecast'!Q62","v":4.2999999999999997E-2},{"$f":"'Input 4 - Forecast'!R62","v":4.2999999999999997E-2}]
[{"$f":"'Input 4 - Forecast'!A63","v":"Type 4"},{"$f":"'Input 4 - Forecast'!C63","v":90},{"$f":"'Input 4 - Forecast'!D63","v":94},{"$f":"'Input 4 - Forecast'!E63","v":91},{"$f":"'Input 4 - Forecast'!F63","v":90},{"$f":"'Input 4 - Forecast'!G63","v":90},{"$f":"'Input 4 - Forecast'!H63","v":90},null,{"$f":"'Input 4 - Forecast'!J63","v":"Annual"},{"$f":"'Input 4 - Forecast'!K63","v":10},{"$f":"'Input 4 - Forecast'!L63","v":10},{"$f":"'Input 4 - Forecast'!M63","v":4.5999999999999999E-2},{"$f":"'Input 4 - Forecast'!N63","v":4.8000000000000001E-2},{"$f":"'Input 4 - Forecast'!O63","v":5.0999999999999997E-2},{"$f":"'Input 4 - Forecast'!P63","v":5.2000000000000005E-2},{"$f":"'Input 4 - Forecast'!Q63","v":5.2999999999999999E-2},{"$f":"'Input 4 - Forecast'!R63","v":5.2999999999999999E-2}]
[{"$f":"'Input 4 - Forecast'!A64","v":"ZERO-COUPON BOND"},{"$f":"'Input 4 - Forecast'!C64","v":0},{"$f":"'Input 4 - Forecast'!D64","v":0},{"$f":"'Input 4 - Forecast'!E64","v":0},{"$f":"'Input 4 - Forecast'!F64","v":0},{"$f":"'Input 4 - Forecast'!G64","v":0},{"$f":"'Input 4 - Forecast'!H64","v":0},null,{"$f":"'Input 4 - Forecast'!J64","v":0},{"$f":"'Input 4 - Forecast'!K64","v":3},{"$f":"'Input 4 - Forecast'!L64","v":3},{"$f":"'Input 4 - Forecast'!M64","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!N64","v":0.12500000000000003},{"$f":"'Input 4 - Forecast'!O64","v":0.13000000000000003},{"$f":"'Input 4 - Forecast'!P64","v":0.13000000000000003},{"$f":"'Input 4 - Forecast'!Q64","v":0.13000000000000003},{"$f":"'Input 4 - Forecast'!R64","v":0.13000000000000003}]
["Denominated in foreign currency"]
[{"$f":"'Input 4 - Forecast'!A66","v":"Type 6"},{"$f":"'Input 4 - Forecast'!C66","v":0},{"$f":"'Input 4 - Forecast'!D66","v":0},{"$f":"'Input 4 - Forecast'!E66","v":0},{"$f":"'Input 4 - Forecast'!F66","v":0},{"$f":"'Input 4 - Forecast'!G66","v":0},{"$f":"'Input 4 - Forecast'!H66","v":0},null,{"$f":"'Input 4 - Forecast'!J66","v":"Annual"},{"$f":"'Input 4 - Forecast'!K66","v":2},{"$f":"'Input 4 - Forecast'!L66","v":2},{"$f":"'Input 4 - Forecast'!M66","v":0.04},{"$f":"'Input 4 - Forecast'!N66","v":4.4999999999999998E-2},{"$f":"'Input 4 - Forecast'!O66","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!P66","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!Q66","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!R66","v":4.9999999999999996E-2}]
[{"$f":"'Input 4 - Forecast'!A67","v":"Type 7"},{"$f":"'Input 4 - Forecast'!C67","v":0},{"$f":"'Input 4 - Forecast'!D67","v":0},{"$f":"'Input 4 - Forecast'!E67","v":0},{"$f":"'Input 4 - Forecast'!F67","v":0},{"$f":"'Input 4 - Forecast'!G67","v":0},{"$f":"'Input 4 - Forecast'!H67","v":0},null,{"$f":"'Input 4 - Forecast'!J67","v":"Annual"},{"$f":"'Input 4 - Forecast'!K67","v":3},{"$f":"'Input 4 - Forecast'!L67","v":3},{"$f":"'Input 4 - Forecast'!M67","v":0.04},{"$f":"'Input 4 - Forecast'!N67","v":4.4999999999999998E-2},{"$f":"'Input 4 - Forecast'!O67","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!P67","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!Q67","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!R67","v":4.9999999999999996E-2}]
[{"$f":"'Input 4 - Forecast'!A68","v":"Type 8"},{"$f":"'Input 4 - Forecast'!C68","v":0},{"$f":"'Input 4 - Forecast'!D68","v":0},{"$f":"'Input 4 - Forecast'!E68","v":0},{"$f":"'Input 4 - Forecast'!F68","v":0},{"$f":"'Input 4 - Forecast'!G68","v":0},{"$f":"'Input 4 - Forecast'!H68","v":0},null,{"$f":"'Input 4 - Forecast'!J68","v":"Annual"},{"$f":"'Input 4 - Forecast'!K68","v":5},{"$f":"'Input 4 - Forecast'!L68","v":5},{"$f":"'Input 4 - Forecast'!M68","v":0.04},{"$f":"'Input 4 - Forecast'!N68","v":4.4999999999999998E-2},{"$f":"'Input 4 - Forecast'!O68","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!P68","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!Q68","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!R68","v":4.9999999999999996E-2}]
[{"$f":"'Input 4 - Forecast'!A69","v":"Type 9"},{"$f":"'Input 4 - Forecast'!C69","v":0},{"$f":"'Input 4 - Forecast'!D69","v":0},{"$f":"'Input 4 - Forecast'!E69","v":0},{"$f":"'Input 4 - Forecast'!F69","v":0},{"$f":"'Input 4 - Forecast'!G69","v":0},{"$f":"'Input 4 - Forecast'!H69","v":0},null,{"$f":"'Input 4 - Forecast'!J69","v":"Annual"},{"$f":"'Input 4 - Forecast'!K69","v":10},{"$f":"'Input 4 - Forecast'!L69","v":10},{"$f":"'Input 4 - Forecast'!M69","v":0.04},{"$f":"'Input 4 - Forecast'!N69","v":4.4999999999999998E-2},{"$f":"'Input 4 - Forecast'!O69","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!P69","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!Q69","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!R69","v":4.9999999999999996E-2}]
[{"$f":"'Input 4 - Forecast'!A70","v":"ZERO-COUPON BOND"},{"$f":"'Input 4 - Forecast'!C70","v":0},{"$f":"'Input 4 - Forecast'!D70","v":0},{"$f":"'Input 4 - Forecast'!E70","v":0},{"$f":"'Input 4 - Forecast'!F70","v":0},{"$f":"'Input 4 - Forecast'!G70","v":0},{"$f":"'Input 4 - Forecast'!H70","v":0},null,{"$f":"'Input 4 - Forecast'!J70","v":0},{"$f":"'Input 4 - Forecast'!K70","v":3},{"$f":"'Input 4 - Forecast'!L70","v":3},{"$f":"'Input 4 - Forecast'!M70","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!N70","v":6.4999999999999988E-2},{"$f":"'Input 4 - Forecast'!O70","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!P70","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!Q70","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!R70","v":6.9999999999999993E-2}]
["New Issuance of Foreign Debt (new debt) 1/"]
["Short-term debt 2/"]
["Denominated in local currency",{"$f":"'Input 4 - Forecast'!C73","v":0},{"$f":"'Input 4 - Forecast'!D73","v":0},{"$f":"'Input 4 - Forecast'!E73","v":0},{"$f":"'Input 4 - Forecast'!F73","v":0},{"$f":"'Input 4 - Forecast'!G73","v":0},{"$f":"'Input 4 - Forecast'!H73","v":0},null,{"$f":"'Input 4 - Forecast'!J73","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K73","v":1},{"$f":"'Input 4 - Forecast'!L73","v":1},{"$f":"'Input 4 - Forecast'!M73","v":7.0000000000000007E-2},{"$f":"'Input 4 - Forecast'!N73","v":7.5000000000000011E-2},{"$f":"'Input 4 - Forecast'!O73","v":8.0000000000000016E-2},{"$f":"'Input 4 - Forecast'!P73","v":8.0000000000000016E-2},{"$f":"'Input 4 - Forecast'!Q73","v":8.0000000000000016E-2},{"$f":"'Input 4 - Forecast'!R73","v":8.0000000000000016E-2}]
["Denominated in foreign currency",{"$f":"'Input 4 - Forecast'!C74","v":0},{"$f":"'Input 4 - Forecast'!D74","v":0},{"$f":"'Input 4 - Forecast'!E74","v":0},{"$f":"'Input 4 - Forecast'!F74","v":0},{"$f":"'Input 4 - Forecast'!G74","v":0},{"$f":"'Input 4 - Forecast'!H74","v":0},null,{"$f":"'Input 4 - Forecast'!J74","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K74","v":1},{"$f":"'Input 4 - Forecast'!L74","v":1},{"$f":"'Input 4 - Forecast'!M74","v":0.01},{"$f":"'Input 4 - Forecast'!N74","v":1.4999999999999999E-2},{"$f":"'Input 4 - Forecast'!O74","v":0.02},{"$f":"'Input 4 - Forecast'!P74","v":0.02},{"$f":"'Input 4 - Forecast'!Q74","v":0.02},{"$f":"'Input 4 - Forecast'!R74","v":0.02}]
["Long-term debt 3/"]
["Denominated in local currency"]
[{"$f":"'Input 4 - Forecast'!A77","v":"Type 11"},{"$f":"'Input 4 - Forecast'!C77","v":0},{"$f":"'Input 4 - Forecast'!D77","v":0},{"$f":"'Input 4 - Forecast'!E77","v":0},{"$f":"'Input 4 - Forecast'!F77","v":0},{"$f":"'Input 4 - Forecast'!G77","v":0},{"$f":"'Input 4 - Forecast'!H77","v":0},null,{"$f":"'Input 4 - Forecast'!J77","v":"Annual"},{"$f":"'Input 4 - Forecast'!K77","v":2},{"$f":"'Input 4 - Forecast'!L77","v":2},{"$f":"'Input 4 - Forecast'!M77","v":0.1},{"$f":"'Input 4 - Forecast'!N77","v":0.10500000000000001},{"$f":"'Input 4 - Forecast'!O77","v":0.11000000000000001},{"$f":"'Input 4 - Forecast'!P77","v":0.11000000000000001},{"$f":"'Input 4 - Forecast'!Q77","v":0.11000000000000001},{"$f":"'Input 4 - Forecast'!R77","v":0.11000000000000001}]
[{"$f":"'Input 4 - Forecast'!A78","v":"Type 12"},{"$f":"'Input 4 - Forecast'!C78","v":0},{"$f":"'Input 4 - Forecast'!D78","v":0},{"$f":"'Input 4 - Forecast'!E78","v":0},{"$f":"'Input 4 - Forecast'!F78","v":0},{"$f":"'Input 4 - Forecast'!G78","v":0},{"$f":"'Input 4 - Forecast'!H78","v":0},null,{"$f":"'Input 4 - Forecast'!J78","v":"Annual"},{"$f":"'Input 4 - Forecast'!K78","v":3},{"$f":"'Input 4 - Forecast'!L78","v":3},{"$f":"'Input 4 - Forecast'!M78","v":0.10500000000000001},{"$f":"'Input 4 - Forecast'!N78","v":0.11000000000000001},{"$f":"'Input 4 - Forecast'!O78","v":0.11500000000000002},{"$f":"'Input 4 - Forecast'!P78","v":0.11500000000000002},{"$f":"'Input 4 - Forecast'!Q78","v":0.11500000000000002},{"$f":"'Input 4 - Forecast'!R78","v":0.11500000000000002}]
[{"$f":"'Input 4 - Forecast'!A79","v":"Type 13"},{"$f":"'Input 4 - Forecast'!C79","v":0},{"$f":"'Input 4 - Forecast'!D79","v":0},{"$f":"'Input 4 - Forecast'!E79","v":0},{"$f":"'Input 4 - Forecast'!F79","v":0},{"$f":"'Input 4 - Forecast'!G79","v":0},{"$f":"'Input 4 - Forecast'!H79","v":0},null,{"$f":"'Input 4 - Forecast'!J79","v":"Annual"},{"$f":"'Input 4 - Forecast'!K79","v":5},{"$f":"'Input 4 - Forecast'!L79","v":5},{"$f":"'Input 4 - Forecast'!M79","v":0.11000000000000001},{"$f":"'Input 4 - Forecast'!N79","v":0.11500000000000002},{"$f":"'Input 4 - Forecast'!O79","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!P79","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!Q79","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!R79","v":0.12000000000000002}]
[{"$f":"'Input 4 - Forecast'!A80","v":"Type 14"},{"$f":"'Input 4 - Forecast'!C80","v":0},{"$f":"'Input 4 - Forecast'!D80","v":0},{"$f":"'Input 4 - Forecast'!E80","v":0},{"$f":"'Input 4 - Forecast'!F80","v":0},{"$f":"'Input 4 - Forecast'!G80","v":0},{"$f":"'Input 4 - Forecast'!H80","v":0},null,{"$f":"'Input 4 - Forecast'!J80","v":"Annual"},{"$f":"'Input 4 - Forecast'!K80","v":10},{"$f":"'Input 4 - Forecast'!L80","v":10},{"$f":"'Input 4 - Forecast'!M80","v":0.11500000000000002},{"$f":"'Input 4 - Forecast'!N80","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!O80","v":0.12500000000000003},{"$f":"'Input 4 - Forecast'!P80","v":0.12500000000000003},{"$f":"'Input 4 - Forecast'!Q80","v":0.12500000000000003},{"$f":"'Input 4 - Forecast'!R80","v":0.12500000000000003}]
[{"$f":"'Input 4 - Forecast'!A81","v":"ZERO-COUPON BOND"},{"$f":"'Input 4 - Forecast'!C81","v":0},{"$f":"'Input 4 - Forecast'!D81","v":0},{"$f":"'Input 4 - Forecast'!E81","v":0},{"$f":"'Input 4 - Forecast'!F81","v":0},{"$f":"'Input 4 - Forecast'!G81","v":0},{"$f":"'Input 4 - Forecast'!H81","v":0},null,{"$f":"'Input 4 - Forecast'!J81","v":0},{"$f":"'Input 4 - Forecast'!K81","v":3},{"$f":"'Input 4 - Forecast'!L81","v":3},{"$f":"'Input 4 - Forecast'!M81","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!N81","v":0.12500000000000003},{"$f":"'Input 4 - Forecast'!O81","v":0.13000000000000003},{"$f":"'Input 4 - Forecast'!P81","v":0.13000000000000003},{"$f":"'Input 4 - Forecast'!Q81","v":0.13000000000000003},{"$f":"'Input 4 - Forecast'!R81","v":0.13000000000000003}]
["Denominated in foreign currency"]
[{"$f":"'Input 4 - Forecast'!A83","v":"Type 16"},{"$f":"'Input 4 - Forecast'!C83","v":0},{"$f":"'Input 4 - Forecast'!D83","v":0},{"$f":"'Input 4 - Forecast'!E83","v":0},{"$f":"'Input 4 - Forecast'!F83","v":0},{"$f":"'Input 4 - Forecast'!G83","v":0},{"$f":"'Input 4 - Forecast'!H83","v":0},null,{"$f":"'Input 4 - Forecast'!J83","v":"Annual"},{"$f":"'Input 4 - Forecast'!K83","v":2},{"$f":"'Input 4 - Forecast'!L83","v":2},{"$f":"'Input 4 - Forecast'!M83","v":0.04},{"$f":"'Input 4 - Forecast'!N83","v":4.4999999999999998E-2},{"$f":"'Input 4 - Forecast'!O83","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!P83","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!Q83","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!R83","v":4.9999999999999996E-2}]
[{"$f":"'Input 4 - Forecast'!A84","v":"Type 17"},{"$f":"'Input 4 - Forecast'!C84","v":0},{"$f":"'Input 4 - Forecast'!D84","v":0},{"$f":"'Input 4 - Forecast'!E84","v":0},{"$f":"'Input 4 - Forecast'!F84","v":0},{"$f":"'Input 4 - Forecast'!G84","v":0},{"$f":"'Input 4 - Forecast'!H84","v":0},null,{"$f":"'Input 4 - Forecast'!J84","v":"Annual"},{"$f":"'Input 4 - Forecast'!K84","v":3},{"$f":"'Input 4 - Forecast'!L84","v":3},{"$f":"'Input 4 - Forecast'!M84","v":4.4999999999999998E-2},{"$f":"'Input 4 - Forecast'!N84","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!O84","v":5.4999999999999993E-2},{"$f":"'Input 4 - Forecast'!P84","v":5.4999999999999993E-2},{"$f":"'Input 4 - Forecast'!Q84","v":5.4999999999999993E-2},{"$f":"'Input 4 - Forecast'!R84","v":5.4999999999999993E-2}]
[{"$f":"'Input 4 - Forecast'!A85","v":"Type 18"},{"$f":"'Input 4 - Forecast'!C85","v":0},{"$f":"'Input 4 - Forecast'!D85","v":0},{"$f":"'Input 4 - Forecast'!E85","v":0},{"$f":"'Input 4 - Forecast'!F85","v":0},{"$f":"'Input 4 - Forecast'!G85","v":0},{"$f":"'Input 4 - Forecast'!H85","v":0},null,{"$f":"'Input 4 - Forecast'!J85","v":"Annual"},{"$f":"'Input 4 - Forecast'!K85","v":5},{"$f":"'Input 4 - Forecast'!L85","v":5},{"$f":"'Input 4 - Forecast'!M85","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!N85","v":5.4999999999999993E-2},{"$f":"'Input 4 - Forecast'!O85","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!P85","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!Q85","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!R85","v":5.9999999999999991E-2}]
[{"$f":"'Input 4 - Forecast'!A86","v":"Type 19"},{"$f":"'Input 4 - Forecast'!C86","v":0},{"$f":"'Input 4 - Forecast'!D86","v":0},{"$f":"'Input 4 - Forecast'!E86","v":0},{"$f":"'Input 4 - Forecast'!F86","v":0},{"$f":"'Input 4 - Forecast'!G86","v":0},{"$f":"'Input 4 - Forecast'!H86","v":0},null,{"$f":"'Input 4 - Forecast'!J86","v":"Annual"},{"$f":"'Input 4 - Forecast'!K86","v":10},{"$f":"'Input 4 - Forecast'!L86","v":10},{"$f":"'Input 4 - Forecast'!M86","v":5.4999999999999993E-2},{"$f":"'Input 4 - Forecast'!N86","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!O86","v":6.4999999999999988E-2},{"$f":"'Input 4 - Forecast'!P86","v":6.4999999999999988E-2},{"$f":"'Input 4 - Forecast'!Q86","v":6.4999999999999988E-2},{"$f":"'Input 4 - Forecast'!R86","v":6.4999999999999988E-2}]
[{"$f":"'Input 4 - Forecast'!A87","v":"ZERO-COUPON BOND"},{"$f":"'Input 4 - Forecast'!C87","v":0},{"$f":"'Input 4 - Forecast'!D87","v":0},{"$f":"'Input 4 - Forecast'!E87","v":0},{"$f":"'Input 4 - Forecast'!F87","v":0},{"$f":"'Input 4 - Forecast'!G87","v":0},{"$f":"'Input 4 - Forecast'!H87","v":0},null,{"$f":"'Input 4 - Forecast'!J87","v":0},{"$f":"'Input 4 - Forecast'!K87","v":3},{"$f":"'Input 4 - Forecast'!L87","v":3},{"$f":"'Input 4 - Forecast'!M87","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!N87","v":6.4999999999999988E-2},{"$f":"'Input 4 - Forecast'!O87","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!P87","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!Q87","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!R87","v":6.9999999999999993E-2}]
[]
["Domestic Residual Financing (annual payments, no interest or amortization in current year)",{"$f":"'Input 4 - Forecast'!C89","v":4.8823307881662004E-2},{"$f":"'Input 4 - Forecast'!D89","v":4.3578256313708152E-2},{"$f":"'Input 4 - Forecast'!E89","v":9.4735155161288276E-2},{"$f":"'Input 4 - Forecast'!F89","v":0.51730583896971893},{"$f":"'Input 4 - Forecast'!G89","v":0.22288592529457674},{"$f":"'Input 4 - Forecast'!H89","v":1.2270279345045765E-2},null,{"$f":"'Input 4 - Forecast'!J89","v":0},{"$f":"'Input 4 - Forecast'!K89","v":1},{"$f":"'Input 4 - Forecast'!L89","v":1},{"$f":"'Input 4 - Forecast'!M89","v":0.03},{"$f":"'Input 4 - Forecast'!N89","v":3.2500000000000001E-2},{"$f":"'Input 4 - Forecast'!O89","v":3.2500000000000001E-2},{"$f":"'Input 4 - Forecast'!P89","v":3.5000000000000003E-2},{"$f":"'Input 4 - Forecast'!Q89","v":3.5000000000000003E-2},{"$f":"'Input 4 - Forecast'!R89","v":3.5000000000000003E-2}]
[]
[]
[null,null,"BASELINE -- BASELINE -- BASELINE -- BASELINE"]
[]
[null,null,null,null,null,null,null,{"$f":"'Input 4 - Forecast'!C9","v":2014},{"$f":"H77+1","v":2015},{"$f":"I77+1","v":2016},{"$f":"J77+1","v":2017},{"$f":"K77+1","v":2018},{"$f":"L77+1","v":2019},null,{"$f":"H77","v":2014},2015,2016,2017,2018,2019,null,{"$f":"O77","v":2014},2015,2016,2017,2018,2019]
[null,null,"Terms and Conditions",null,null,null,null,"Stock of debt",null,null,null,null,null,null,"Principal Payments",null,null,null,null,null,null,"Interest Payments"]
[null,"Year of Issuance","Annual/semi-annual","Grace","Maturity","Interest"]
[]
[{"$f":"A37","v":"New Issuance of Domestic Debt (new debt) 1/"}]
[{"$f":"A38","v":"Short-term debt 2/"}]
[{"$f":"A39","v":"Denominated in local currency"},null,"Calculations in LCU"]
[]
[null,{"$f":"H77","v":2014},{"$f":"$I39","v":"Semi-annual"},{"$f":"$J39","v":1},{"$f":"$K39","v":1},{"$f":"$L$39","v":1.52291386946387E-2},null,{"$f":"$B$39","v":151},{"$f":"H85-P85","v":0},{"$f":"I85-Q85","v":0},{"$f":"J85-R85","v":0},{"$f":"K85-S85","v":0},{"$f":"L85-T85","v":0},null,0,{"$f":"H85","v":151},0,0,0,0,null,{"$f":"IF($C85=\"annual\",IF(V$77=$B85,0,G85*$F85),IF(V$77-$B85=0,H85*$F85/2,IF((V$77-$B85)<$E85,AVERAGE(G85,H85)*$F85,IF((V$77-$B85)=$E85,G85*$F85/2,0))))","v":1.1497999714452218},{"$f":"IF($C85=\"annual\",IF(W$77=$B85,0,H85*$F85),IF(W$77-$B85=0,I85*$F85/2,IF((W$77-$B85)<$E85,AVERAGE(H85,I85)*$F85,IF((W$77-$B85)=$E85,H85*$F85/2,0))))","v":1.1497999714452218},0,0,0,0]
[null,{"$f":"B85+1","v":2015},{"$f":"C85","v":"Semi-annual"},{"$f":"D85","v":1},{"$f":"E85","v":1},{"$f":"$M$39","v":1.6862499999999999E-2},null,null,{"$f":"$C$39","v":151},{"$f":"I86-Q86","v":0},{"$f":"J86-R86","v":0},{"$f":"K86-S86","v":0},{"$f":"L86-T86","v":0},null,null,0,{"$f":"I86","v":151},0,0,0,null,null,{"$f":"IF($C86=\"annual\",IF(W$77=$B86,0,H86*$F86),IF(W$77-$B86=0,I86*$F86/2,IF((W$77-$B86)<$E86,AVERAGE(H86,I86)*$F86,IF((W$77-$B86)=$E86,H86*$F86/2,0))))","v":1.2731187499999999},1.2731187499999999,0,0,0]
[null,{"$f":"B86+1","v":2016},{"$f":"C86","v":"Semi-annual"},{"$f":"D86","v":1},1,{"$f":"$N$39","v":1.9824999999999898E-2},null,null,null,{"$f":"$D$39","v":151},{"$f":"J87-R87","v":0},{"$f":"K87-S87","v":0},{"$f":"L87-T87","v":0},null,null,null,0,{"$f":"J87","v":151},0,0,null,null,null,{"$f":"IF($C87=\"annual\",IF(X$77=$B87,0,I87*$F87),IF(X$77-$B87=0,J87*$F87/2,IF((X$77-$B87)<$E87,AVERAGE(I87,J87)*$F87,IF((X$77-$B87)=$E87,I87*$F87/2,0))))","v":1.4967874999999924},1.4967874999999924,0,0]
[null,{"$f":"B87+1","v":2017},{"$f":"C87","v":"Semi-annual"},1,1,{"$f":"$O$39","v":2.3799999999999901E-2},null,null,null,null,{"$f":"$E$39","v":151},{"$f":"K88-S88","v":0},{"$f":"L88-T88","v":0},null,null,null,null,0,{"$f":"K88","v":151},0,null,null,null,null,{"$f":"IF($C88=\"annual\",IF(Y$77=$B88,0,J88*$F88),IF(Y$77-$B88=0,K88*$F88/2,IF((Y$77-$B88)<$E88,AVERAGE(J88,K88)*$F88,IF((Y$77-$B88)=$E88,J88*$F88/2,0))))","v":1.7968999999999926},1.7968999999999926,0]
[null,{"$f":"B88+1","v":2018},{"$f":"C88","v":"Semi-annual"},1,1,{"$f":"$P$39","v":2.7012499999999998E-2},null,null,null,null,null,{"$f":"$F$39","v":151},{"$f":"L89-T89","v":0},null,null,null,null,null,0,{"$f":"L89","v":151},null,null,null,null,null,{"$f":"IF($C89=\"annual\",IF(Z$77=$B89,0,K89*$F89),IF(Z$77-$B89=0,L89*$F89/2,IF((Z$77-$B89)<$E89,AVERAGE(K89,L89)*$F89,IF((Z$77-$B89)=$E89,K89*$F89/2,0))))","v":2.0394437499999998},{"$f":"IF($C89=\"annual\",IF(AA$77=$B89,0,L89*$F89),IF(AA$77-$B89=0,M89*$F89/2,IF((AA$77-$B89)<$E89,AVERAGE(L89,M89)*$F89,IF((AA$77-$B89)=$E89,L89*$F89/2,0))))","v":2.0394437499999998}]
[null,{"$f":"B89+1","v":2019},{"$f":"C89","v":"Semi-annual"},1,1,{"$f":"$Q$39","v":2.9937499999999999E-2},null,null,null,null,null,null,{"$f":"$G$39","v":151},null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"IF($C90=\"annual\",IF(AA$77=$B90,0,L90*$F90),IF(AA$77-$B90=0,M90*$F90/2,IF((AA$77-$B90)<$E90,AVERAGE(L90,M90)*$F90,IF((AA$77-$B90)=$E90,L90*$F90/2,0))))","v":2.2602812499999998}]
[]
[{"$f":"A48","v":"Denominated in foreign currency"},null,"Calculations in USD"]
[]
[null,{"$f":"B85","v":2014},{"$f":"$I40","v":"Semi-annual"},{"$f":"$J40","v":1},{"$f":"$K40","v":1},{"$f":"$L$40","v":0.03},null,{"$f":"$B$40/B$8","v":0},{"$f":"H94-P94","v":0},{"$f":"I94-Q94","v":0},{"$f":"J94-R94","v":0},{"$f":"K94-S94","v":0},{"$f":"L94-T94","v":0},null,0,{"$f":"H94","v":0},0,0,0,0,null,{"$f":"IF($C94=\"annual\",IF(V$77=$B94,0,G94*$F94),IF(V$77-$B94=0,H94*$F94/2,IF((V$77-$B94)<$E94,AVERAGE(G94,H94)*$F94,IF((V$77-$B94)=$E94,G94*$F94/2,0))))","v":0},{"$f":"IF($C94=\"annual\",IF(W$77=$B94,0,H94*$F94),IF(W$77-$B94=0,I94*$F94/2,IF((W$77-$B94)<$E94,AVERAGE(H94,I94)*$F94,IF((W$77-$B94)=$E94,H94*$F94/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B94+1","v":2015},{"$f":"C94","v":"Semi-annual"},{"$f":"D94","v":1},{"$f":"E94","v":1},{"$f":"$M$40","v":0.03},null,null,{"$f":"$C$40/C$8","v":0},{"$f":"I95-Q95","v":0},{"$f":"J95-R95","v":0},{"$f":"K95-S95","v":0},{"$f":"L95-T95","v":0},null,null,0,{"$f":"I95","v":0},0,0,0,null,null,{"$f":"IF($C95=\"annual\",IF(W$77=$B95,0,H95*$F95),IF(W$77-$B95=0,I95*$F95/2,IF((W$77-$B95)<$E95,AVERAGE(H95,I95)*$F95,IF((W$77-$B95)=$E95,H95*$F95/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B95+1","v":2016},{"$f":"C95","v":"Semi-annual"},{"$f":"D95","v":1},1,{"$f":"$N$40","v":0.03},null,null,null,{"$f":"$D$40/D$8","v":0},{"$f":"J96-R96","v":0},{"$f":"K96-S96","v":0},{"$f":"L96-T96","v":0},null,null,null,0,{"$f":"J96","v":0},0,0,null,null,null,{"$f":"IF($C96=\"annual\",IF(X$77=$B96,0,I96*$F96),IF(X$77-$B96=0,J96*$F96/2,IF((X$77-$B96)<$E96,AVERAGE(I96,J96)*$F96,IF((X$77-$B96)=$E96,I96*$F96/2,0))))","v":0},0,0,0]
[null,{"$f":"B96+1","v":2017},{"$f":"C96","v":"Semi-annual"},1,1,{"$f":"$O$40","v":0.03},null,null,null,null,{"$f":"$E$40/E$8","v":0},{"$f":"K97-S97","v":0},{"$f":"L97-T97","v":0},null,null,null,null,0,{"$f":"K97","v":0},0,null,null,null,null,{"$f":"IF($C97=\"annual\",IF(Y$77=$B97,0,J97*$F97),IF(Y$77-$B97=0,K97*$F97/2,IF((Y$77-$B97)<$E97,AVERAGE(J97,K97)*$F97,IF((Y$77-$B97)=$E97,J97*$F97/2,0))))","v":0},0,0]
[null,{"$f":"B97+1","v":2018},{"$f":"C97","v":"Semi-annual"},1,1,{"$f":"$P$40","v":0.03},null,null,null,null,null,{"$f":"$F$40/F$8","v":0},{"$f":"L98-T98","v":0},null,null,null,null,null,0,{"$f":"L98","v":0},null,null,null,null,null,{"$f":"IF($C98=\"annual\",IF(Z$77=$B98,0,K98*$F98),IF(Z$77-$B98=0,L98*$F98/2,IF((Z$77-$B98)<$E98,AVERAGE(K98,L98)*$F98,IF((Z$77-$B98)=$E98,K98*$F98/2,0))))","v":0},{"$f":"IF($C98=\"annual\",IF(AA$77=$B98,0,L98*$F98),IF(AA$77-$B98=0,M98*$F98/2,IF((AA$77-$B98)<$E98,AVERAGE(L98,M98)*$F98,IF((AA$77-$B98)=$E98,L98*$F98/2,0))))","v":0}]
[null,{"$f":"B98+1","v":2019},{"$f":"C98","v":"Semi-annual"},1,1,{"$f":"$Q$40","v":0.03},null,null,null,null,null,null,{"$f":"$G$40/G$8","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,{"$f":"IF($C99=\"annual\",IF(AA$77=$B99,0,L99*$F99),IF(AA$77-$B99=0,M99*$F99/2,IF((AA$77-$B99)<$E99,AVERAGE(L99,M99)*$F99,IF((AA$77-$B99)=$E99,L99*$F99/2,0))))","v":0}]
[]
[{"$f":"A41","v":"Long-term debt 3/"}]
[{"$f":"A42","v":"Denominated in local currency"},null,"Calculations in LCU"]
[]
[{"$f":"A43","v":"Type 1"},{"$f":"B85","v":2014},{"$f":"$I43","v":"Annual"},{"$f":"$J43","v":2},{"$f":"$K43","v":2},{"$f":"$L$43","v":2.5614569347319347E-2},null,{"$f":"$B$43","v":30.4},{"$f":"H104-P104","v":30.4},{"$f":"I104-Q104","v":0},{"$f":"J104-R104","v":0},{"$f":"K104-S104","v":0},{"$f":"L104-T104","v":0},null,{"$f":"IF(OR($C104=\"Annual\",$D104=$E104),IF(AND($D104=$E104,O$77=$B104+$D104),$H104,IF(AND(O$77>$B104+$D104,O$77<=$B104+$E104), $H104/($E104-$D104),0)), IF(OR(O$77=$B104+$D104,O$77=$B104+$E104),$H104/(($E104-$D104)*2),IF(AND(O$77>$B104+$D104,O$77<$B104+$E104),$H104/($E104-$D104),0)))","v":0},{"$f":"IF(OR($C104=\"Annual\",$D104=$E104),IF(AND($D104=$E104,P$77=$B104+$D104),$H104,IF(AND(P$77>$B104+$D104,P$77<=$B104+$E104), $H104/($E104-$D104),0)), IF(OR(P$77=$B104+$D104,P$77=$B104+$E104),$H104/(($E104-$D104)*2),IF(AND(P$77>$B104+$D104,P$77<$B104+$E104),$H104/($E104-$D104),0)))","v":0},30.4,0,0,0,null,{"$f":"IF($C104=\"annual\",IF(V$77=$B104,0,G104*$F104),IF(V$77-$B104=0,H104*$F104/2,IF((V$77-$B104)<$E104,AVERAGE(G104,H104)*$F104,IF((V$77-$B104)=$E104,G104*$F104/2,0))))","v":0},{"$f":"IF($C104=\"annual\",IF(W$77=$B104,0,H104*$F104),IF(W$77-$B104=0,I104*$F104/2,IF((W$77-$B104)<$E104,AVERAGE(H104,I104)*$F104,IF((W$77-$B104)=$E104,H104*$F104/2,0))))","v":0.77868290815850816},{"$f":"IF($C104=\"annual\",IF(X$77=$B104,0,I104*$F104),IF(X$77-$B104=0,J104*$F104/2,IF((X$77-$B104)<$E104,AVERAGE(I104,J104)*$F104,IF((X$77-$B104)=$E104,I104*$F104/2,0))))","v":0.77868290815850816},0,0,{"$f":"IF($C104=\"annual\",IF(AA$77=$B104,0,L104*$F104),IF(AA$77-$B104=0,M104*$F104/2,IF((AA$77-$B104)<$E104,AVERAGE(L104,M104)*$F104,IF((AA$77-$B104)=$E104,L104*$F104/2,0))))","v":0}]
[{"$f":"A104","v":"Type 1"},{"$f":"B104+1","v":2015},{"$f":"C104","v":"Annual"},{"$f":"D104","v":2},{"$f":"E104","v":2},{"$f":"$M$43","v":2.7431250000000001E-2},null,null,{"$f":"$C$43","v":35},{"$f":"I105-Q105","v":35},{"$f":"J105-R105","v":0},{"$f":"K105-S105","v":0},{"$f":"L105-T105","v":0},null,null,{"$f":"IF(OR($C105=\"Annual\",$D105=$E105),IF(AND($D105=$E105,P$77=$B105+$D105),$I105,IF(AND(P$77>$B105+$D105,P$77<=$B105+$E105), $I105/($E105-$D105),0)), IF(OR(P$77=$B105+$D105,P$77=$B105+$E105),$I105/(($E105-$D105)*2),IF(AND(P$77>$B105+$D105,P$77<$B105+$E105),$I105/($E105-$D105),0)))","v":0},{"$f":"IF(OR($C105=\"Annual\",$D105=$E105),IF(AND($D105=$E105,Q$77=$B105+$D105),$I105,IF(AND(Q$77>$B105+$D105,Q$77<=$B105+$E105), $I105/($E105-$D105),0)), IF(OR(Q$77=$B105+$D105,Q$77=$B105+$E105),$I105/(($E105-$D105)*2),IF(AND(Q$77>$B105+$D105,Q$77<$B105+$E105),$I105/($E105-$D105),0)))","v":0},35,0,0,null,null,{"$f":"IF($C105=\"annual\",IF(W$77=$B105,0,H105*$F105),IF(W$77-$B105=0,I105*$F105/2,IF((W$77-$B105)<$E105,AVERAGE(H105,I105)*$F105,IF((W$77-$B105)=$E105,H105*$F105/2,0))))","v":0},0.96009375000000008,0.96009375000000008,0,0]
[{"$f":"A105","v":"Type 1"},{"$f":"B105+1","v":2016},{"$f":"C105","v":"Annual"},{"$f":"D105","v":2},2,{"$f":"$N$43","v":3.041249999999995E-2},null,null,null,{"$f":"$D$43","v":40},{"$f":"J106-R106","v":40},{"$f":"K106-S106","v":0},{"$f":"L106-T106","v":0},null,null,null,{"$f":"IF(OR($C106=\"Annual\",$D106=$E106),IF(AND($D106=$E106,Q$77=$B106+$D106),$J106,IF(AND(Q$77>$B106+$D106,Q$77<=$B106+$E106), $J106/($E106-$D106),0)), IF(OR(Q$77=$B106+$D106,Q$77=$B106+$E106),$J106/(($E106-$D106)*2),IF(AND(Q$77>$B106+$D106,Q$77<$B106+$E106),$J106/($E106-$D106),0)))","v":0},{"$f":"IF(OR($C106=\"Annual\",$D106=$E106),IF(AND($D106=$E106,R$77=$B106+$D106),$J106,IF(AND(R$77>$B106+$D106,R$77<=$B106+$E106), $J106/($E106-$D106),0)), IF(OR(R$77=$B106+$D106,R$77=$B106+$E106),$J106/(($E106-$D106)*2),IF(AND(R$77>$B106+$D106,R$77<$B106+$E106),$J106/($E106-$D106),0)))","v":0},40,0,null,null,null,{"$f":"IF($C106=\"annual\",IF(X$77=$B106,0,I106*$F106),IF(X$77-$B106=0,J106*$F106/2,IF((X$77-$B106)<$E106,AVERAGE(I106,J106)*$F106,IF((X$77-$B106)=$E106,I106*$F106/2,0))))","v":0},1.2164999999999979,1.2164999999999979,0]
[{"$f":"A106","v":"Type 1"},{"$f":"B106+1","v":2017},{"$f":"C106","v":"Annual"},2,2,{"$f":"$O$43","v":3.289999999999995E-2},null,null,null,null,{"$f":"$E$43","v":35},{"$f":"K107-S107","v":35},{"$f":"L107-T107","v":0},null,null,null,null,{"$f":"IF(OR($C107=\"Annual\",$D107=$E107),IF(AND($D107=$E107,R$77=$B107+$D107),$K107,IF(AND(R$77>$B107+$D107,R$77<=$B107+$E107), $K107/($E107-$D107),0)), IF(OR(R$77=$B107+$D107,R$77=$B107+$E107),$K107/(($E107-$D107)*2),IF(AND(R$77>$B107+$D107,R$77<$B107+$E107),$K107/($E107-$D107),0)))","v":0},{"$f":"IF(OR($C107=\"Annual\",$D107=$E107),IF(AND($D107=$E107,S$77=$B107+$D107),$K107,IF(AND(S$77>$B107+$D107,S$77<=$B107+$E107), $K107/($E107-$D107),0)), IF(OR(S$77=$B107+$D107,S$77=$B107+$E107),$K107/(($E107-$D107)*2),IF(AND(S$77>$B107+$D107,S$77<$B107+$E107),$K107/($E107-$D107),0)))","v":0},35,null,null,null,null,{"$f":"IF($C107=\"annual\",IF(Y$77=$B107,0,J107*$F107),IF(Y$77-$B107=0,K107*$F107/2,IF((Y$77-$B107)<$E107,AVERAGE(J107,K107)*$F107,IF((Y$77-$B107)=$E107,J107*$F107/2,0))))","v":0},1.1514999999999982,1.1514999999999982]
[{"$f":"A107","v":"Type 1"},{"$f":"B107+1","v":2018},{"$f":"C107","v":"Annual"},2,2,{"$f":"$P$43","v":3.5006249999999996E-2},null,null,null,null,null,{"$f":"$F$43","v":40},{"$f":"L108-T108","v":40},null,null,null,null,null,{"$f":"IF(OR($C108=\"Annual\",$D108=$E108),IF(AND($D108=$E108,S$77=$B108+$D108),$L108,IF(AND(S$77>$B108+$D108,S$77<=$B108+$E108), $L108/($E108-$D108),0)), IF(OR(S$77=$B108+$D108,S$77=$B108+$E108),$L108/(($E108-$D108)*2),IF(AND(S$77>$B108+$D108,S$77<$B108+$E108),$L108/($E108-$D108),0)))","v":0},{"$f":"IF(OR($C108=\"Annual\",$D108=$E108),IF(AND($D108=$E108,T$77=$B108+$D108),$L108,IF(AND(T$77>$B108+$D108,T$77<=$B108+$E108), $L108/($E108-$D108),0)), IF(OR(T$77=$B108+$D108,T$77=$B108+$E108),$L108/(($E108-$D108)*2),IF(AND(T$77>$B108+$D108,T$77<$B108+$E108),$L108/($E108-$D108),0)))","v":0},null,null,null,null,null,{"$f":"IF($C108=\"annual\",IF(Z$77=$B108,0,K108*$F108),IF(Z$77-$B108=0,L108*$F108/2,IF((Z$77-$B108)<$E108,AVERAGE(K108,L108)*$F108,IF((Z$77-$B108)=$E108,K108*$F108/2,0))))","v":0},{"$f":"IF($C108=\"annual\",IF(AA$77=$B108,0,L108*$F108),IF(AA$77-$B108=0,M108*$F108/2,IF((AA$77-$B108)<$E108,AVERAGE(L108,M108)*$F108,IF((AA$77-$B108)=$E108,L108*$F108/2,0))))","v":1.4002499999999998}]
[{"$f":"A108","v":"Type 1"},{"$f":"B108+1","v":2019},{"$f":"C108","v":"Annual"},2,2,{"$f":"$Q$43","v":3.6468749999999994E-2},null,null,null,null,null,null,{"$f":"$G$43","v":30.5},null,null,null,null,null,null,{"$f":"IF(OR($C109=\"Annual\",$D109=$E109),IF(AND($D109=$E109,T$77=$B109+$D109),$M109,IF(AND(T$77>$B109+$D109,T$77<=$B109+$E109), $M109/($E109-$D109),0)), IF(OR(T$77=$B109+$D109,T$77=$B109+$E109),$M109/(($E109-$D109)*2),IF(AND(T$77>$B109+$D109,T$77<$B109+$E109),$M109/($E109-$D109),0)))","v":0},null,null,null,null,null,null,{"$f":"IF($C109=\"annual\",IF(AA$77=$B109,0,L109*$F109),IF(AA$77-$B109=0,M109*$F109/2,IF((AA$77-$B109)<$E109,AVERAGE(L109,M109)*$F109,IF((AA$77-$B109)=$E109,L109*$F109/2,0))))","v":0}]
[]
[{"$f":"A44","v":"Type 2"},{"$f":"B85","v":2014},{"$f":"$I44","v":"Annual"},{"$f":"$J44","v":3},{"$f":"$K44","v":3},{"$f":"$L$44","v":2.5614569347319347E-2},null,{"$f":"$B$44","v":42.070790007889549},{"$f":"H111-P111","v":42.070790007889549},{"$f":"I111-Q111","v":42.070790007889549},{"$f":"J111-R111","v":0},{"$f":"K111-S111","v":0},{"$f":"L111-T111","v":0},null,{"$f":"IF(OR($C111=\"Annual\",$D111=$E111),IF(AND($D111=$E111,O$77=$B111+$D111),$H111,IF(AND(O$77>$B111+$D111,O$77<=$B111+$E111), $H111/($E111-$D111),0)), IF(OR(O$77=$B111+$D111,O$77=$B111+$E111),$H111/(($E111-$D111)*2),IF(AND(O$77>$B111+$D111,O$77<$B111+$E111),$H111/($E111-$D111),0)))","v":0},{"$f":"IF(OR($C111=\"Annual\",$D111=$E111),IF(AND($D111=$E111,P$77=$B111+$D111),$H111,IF(AND(P$77>$B111+$D111,P$77<=$B111+$E111), $H111/($E111-$D111),0)), IF(OR(P$77=$B111+$D111,P$77=$B111+$E111),$H111/(($E111-$D111)*2),IF(AND(P$77>$B111+$D111,P$77<$B111+$E111),$H111/($E111-$D111),0)))","v":0},0,42.070790007889549,0,0,null,{"$f":"IF($C111=\"annual\",IF(V$77=$B111,0,G111*$F111),IF(V$77-$B111=0,H111*$F111/2,IF((V$77-$B111)<$E111,AVERAGE(G111,H111)*$F111,IF((V$77-$B111)=$E111,G111*$F111/2,0))))","v":0},{"$f":"IF($C111=\"annual\",IF(W$77=$B111,0,H111*$F111),IF(W$77-$B111=0,I111*$F111/2,IF((W$77-$B111)<$E111,AVERAGE(H111,I111)*$F111,IF((W$77-$B111)=$E111,H111*$F111/2,0))))","v":1.0776251681535967},{"$f":"IF($C111=\"annual\",IF(X$77=$B111,0,I111*$F111),IF(X$77-$B111=0,J111*$F111/2,IF((X$77-$B111)<$E111,AVERAGE(I111,J111)*$F111,IF((X$77-$B111)=$E111,I111*$F111/2,0))))","v":1.0776251681535967},{"$f":"IF($C111=\"annual\",IF(Y$77=$B111,0,J111*$F111),IF(Y$77-$B111=0,K111*$F111/2,IF((Y$77-$B111)<$E111,AVERAGE(J111,K111)*$F111,IF((Y$77-$B111)=$E111,J111*$F111/2,0))))","v":1.0776251681535967},{"$f":"IF($C111=\"annual\",IF(Z$77=$B111,0,K111*$F111),IF(Z$77-$B111=0,L111*$F111/2,IF((Z$77-$B111)<$E111,AVERAGE(K111,L111)*$F111,IF((Z$77-$B111)=$E111,K111*$F111/2,0))))","v":0},{"$f":"IF($C111=\"annual\",IF(AA$77=$B111,0,L111*$F111),IF(AA$77-$B111=0,M111*$F111/2,IF((AA$77-$B111)<$E111,AVERAGE(L111,M111)*$F111,IF((AA$77-$B111)=$E111,L111*$F111/2,0))))","v":0}]
[{"$f":"A111","v":"Type 2"},{"$f":"B111+1","v":2015},{"$f":"C111","v":"Annual"},{"$f":"D111","v":3},3,{"$f":"$M$44","v":2.7431250000000001E-2},null,null,{"$f":"$C$44","v":45},{"$f":"I112-Q112","v":45},{"$f":"J112-R112","v":45},{"$f":"K112-S112","v":0},{"$f":"L112-T112","v":0},null,null,{"$f":"IF(OR($C112=\"Annual\",$D112=$E112),IF(AND($D112=$E112,P$77=$B112+$D112),$I112,IF(AND(P$77>$B112+$D112,P$77<=$B112+$E112), $I112/($E112-$D112),0)), IF(OR(P$77=$B112+$D112,P$77=$B112+$E112),$I112/(($E112-$D112)*2),IF(AND(P$77>$B112+$D112,P$77<$B112+$E112),$I112/($E112-$D112),0)))","v":0},{"$f":"IF(OR($C112=\"Annual\",$D112=$E112),IF(AND($D112=$E112,Q$77=$B112+$D112),$I112,IF(AND(Q$77>$B112+$D112,Q$77<=$B112+$E112), $I112/($E112-$D112),0)), IF(OR(Q$77=$B112+$D112,Q$77=$B112+$E112),$I112/(($E112-$D112)*2),IF(AND(Q$77>$B112+$D112,Q$77<$B112+$E112),$I112/($E112-$D112),0)))","v":0},0,45,0,null,null,{"$f":"IF($C112=\"annual\",IF(W$77=$B112,0,H112*$F112),IF(W$77-$B112=0,I112*$F112/2,IF((W$77-$B112)<$E112,AVERAGE(H112,I112)*$F112,IF((W$77-$B112)=$E112,H112*$F112/2,0))))","v":0},{"$f":"IF($C112=\"annual\",IF(X$77=$B112,0,I112*$F112),IF(X$77-$B112=0,J112*$F112/2,IF((X$77-$B112)<$E112,AVERAGE(I112,J112)*$F112,IF((X$77-$B112)=$E112,I112*$F112/2,0))))","v":1.2344062499999999},1.2344062499999999,1.2344062499999999,0]
[{"$f":"A112","v":"Type 2"},{"$f":"B112+1","v":2016},{"$f":"C112","v":"Annual"},3,3,{"$f":"$N$44","v":3.041249999999995E-2},null,null,null,{"$f":"$D$44","v":48},{"$f":"J113-R113","v":48},{"$f":"K113-S113","v":48},{"$f":"L113-T113","v":0},null,null,null,{"$f":"IF(OR($C113=\"Annual\",$D113=$E113),IF(AND($D113=$E113,Q$77=$B113+$D113),$J113,IF(AND(Q$77>$B113+$D113,Q$77<=$B113+$E113), $J113/($E113-$D113),0)), IF(OR(Q$77=$B113+$D113,Q$77=$B113+$E113),$J113/(($E113-$D113)*2),IF(AND(Q$77>$B113+$D113,Q$77<$B113+$E113),$J113/($E113-$D113),0)))","v":0},{"$f":"IF(OR($C113=\"Annual\",$D113=$E113),IF(AND($D113=$E113,R$77=$B113+$D113),$J113,IF(AND(R$77>$B113+$D113,R$77<=$B113+$E113), $J113/($E113-$D113),0)), IF(OR(R$77=$B113+$D113,R$77=$B113+$E113),$J113/(($E113-$D113)*2),IF(AND(R$77>$B113+$D113,R$77<$B113+$E113),$J113/($E113-$D113),0)))","v":0},0,48,null,null,null,{"$f":"IF($C113=\"annual\",IF(X$77=$B113,0,I113*$F113),IF(X$77-$B113=0,J113*$F113/2,IF((X$77-$B113)<$E113,AVERAGE(I113,J113)*$F113,IF((X$77-$B113)=$E113,I113*$F113/2,0))))","v":0},1.4597999999999975,1.4597999999999975,1.4597999999999975]
[{"$f":"A113","v":"Type 2"},{"$f":"B113+1","v":2017},{"$f":"C113","v":"Annual"},3,3,{"$f":"$O$44","v":3.289999999999995E-2},null,null,null,null,{"$f":"$E$44","v":40},{"$f":"K114-S114","v":40},{"$f":"L114-T114","v":40},null,null,null,null,{"$f":"IF(OR($C114=\"Annual\",$D114=$E114),IF(AND($D114=$E114,R$77=$B114+$D114),$K114,IF(AND(R$77>$B114+$D114,R$77<=$B114+$E114), $K114/($E114-$D114),0)), IF(OR(R$77=$B114+$D114,R$77=$B114+$E114),$K114/(($E114-$D114)*2),IF(AND(R$77>$B114+$D114,R$77<$B114+$E114),$K114/($E114-$D114),0)))","v":0},{"$f":"IF(OR($C114=\"Annual\",$D114=$E114),IF(AND($D114=$E114,S$77=$B114+$D114),$K114,IF(AND(S$77>$B114+$D114,S$77<=$B114+$E114), $K114/($E114-$D114),0)), IF(OR(S$77=$B114+$D114,S$77=$B114+$E114),$K114/(($E114-$D114)*2),IF(AND(S$77>$B114+$D114,S$77<$B114+$E114),$K114/($E114-$D114),0)))","v":0},0,null,null,null,null,{"$f":"IF($C114=\"annual\",IF(Y$77=$B114,0,J114*$F114),IF(Y$77-$B114=0,K114*$F114/2,IF((Y$77-$B114)<$E114,AVERAGE(J114,K114)*$F114,IF((Y$77-$B114)=$E114,J114*$F114/2,0))))","v":0},1.3159999999999981,1.3159999999999981]
[{"$f":"A114","v":"Type 2"},{"$f":"B114+1","v":2018},{"$f":"C114","v":"Annual"},3,3,{"$f":"$P$44","v":3.5006249999999996E-2},null,null,null,null,null,{"$f":"$F$44","v":45},{"$f":"L115-T115","v":45},null,null,null,null,null,{"$f":"IF(OR($C115=\"Annual\",$D115=$E115),IF(AND($D115=$E115,S$77=$B115+$D115),$L115,IF(AND(S$77>$B115+$D115,S$77<=$B115+$E115), $L115/($E115-$D115),0)), IF(OR(S$77=$B115+$D115,S$77=$B115+$E115),$L115/(($E115-$D115)*2),IF(AND(S$77>$B115+$D115,S$77<$B115+$E115),$L115/($E115-$D115),0)))","v":0},{"$f":"IF(OR($C115=\"Annual\",$D115=$E115),IF(AND($D115=$E115,T$77=$B115+$D115),$L115,IF(AND(T$77>$B115+$D115,T$77<=$B115+$E115), $L115/($E115-$D115),0)), IF(OR(T$77=$B115+$D115,T$77=$B115+$E115),$L115/(($E115-$D115)*2),IF(AND(T$77>$B115+$D115,T$77<$B115+$E115),$L115/($E115-$D115),0)))","v":0},null,null,null,null,null,{"$f":"IF($C115=\"annual\",IF(Z$77=$B115,0,K115*$F115),IF(Z$77-$B115=0,L115*$F115/2,IF((Z$77-$B115)<$E115,AVERAGE(K115,L115)*$F115,IF((Z$77-$B115)=$E115,K115*$F115/2,0))))","v":0},{"$f":"IF($C115=\"annual\",IF(AA$77=$B115,0,L115*$F115),IF(AA$77-$B115=0,M115*$F115/2,IF((AA$77-$B115)<$E115,AVERAGE(L115,M115)*$F115,IF((AA$77-$B115)=$E115,L115*$F115/2,0))))","v":1.5752812499999997}]
[{"$f":"A115","v":"Type 2"},{"$f":"B115+1","v":2019},{"$f":"C115","v":"Annual"},3,3,{"$f":"$Q$44","v":3.6468749999999994E-2},null,null,null,null,null,null,{"$f":"$G$44","v":38.319187942158827},null,null,null,null,null,null,{"$f":"IF(OR($C116=\"Annual\",$D116=$E116),IF(AND($D116=$E116,T$77=$B116+$D116),$M116,IF(AND(T$77>$B116+$D116,T$77<=$B116+$E116), $M116/($E116-$D116),0)), IF(OR(T$77=$B116+$D116,T$77=$B116+$E116),$M116/(($E116-$D116)*2),IF(AND(T$77>$B116+$D116,T$77<$B116+$E116),$M116/($E116-$D116),0)))","v":0},null,null,null,null,null,null,{"$f":"IF($C116=\"annual\",IF(AA$77=$B116,0,L116*$F116),IF(AA$77-$B116=0,M116*$F116/2,IF((AA$77-$B116)<$E116,AVERAGE(L116,M116)*$F116,IF((AA$77-$B116)=$E116,L116*$F116/2,0))))","v":0}]
[]
[{"$f":"A45","v":"Type 3"},{"$f":"B85","v":2014},{"$f":"$I45","v":"Annual"},{"$f":"$J45","v":5},{"$f":"$K45","v":5},{"$f":"$L$45","v":3.5999999999999997E-2},null,{"$f":"$B$45","v":64.7},{"$f":"H118-P118","v":64.7},{"$f":"I118-Q118","v":64.7},{"$f":"J118-R118","v":64.7},{"$f":"K118-S118","v":64.7},{"$f":"L118-T118","v":0},null,{"$f":"IF(OR($C118=\"Annual\",$D118=$E118),IF(AND($D118=$E118,O$77=$B118+$D118),$H118,IF(AND(O$77>$B118+$D118,O$77<=$B118+$E118), $H118/($E118-$D118),0)), IF(OR(O$77=$B118+$D118,O$77=$B118+$E118),$H118/(($E118-$D118)*2),IF(AND(O$77>$B118+$D118,O$77<$B118+$E118),$H118/($E118-$D118),0)))","v":0},{"$f":"IF(OR($C118=\"Annual\",$D118=$E118),IF(AND($D118=$E118,P$77=$B118+$D118),$H118,IF(AND(P$77>$B118+$D118,P$77<=$B118+$E118), $H118/($E118-$D118),0)), IF(OR(P$77=$B118+$D118,P$77=$B118+$E118),$H118/(($E118-$D118)*2),IF(AND(P$77>$B118+$D118,P$77<$B118+$E118),$H118/($E118-$D118),0)))","v":0},0,0,0,64.7,null,{"$f":"IF($C118=\"annual\",IF(V$77=$B118,0,G118*$F118),IF(V$77-$B118=0,H118*$F118/2,IF((V$77-$B118)<$E118,AVERAGE(G118,H118)*$F118,IF((V$77-$B118)=$E118,G118*$F118/2,0))))","v":0},{"$f":"IF($C118=\"annual\",IF(W$77=$B118,0,H118*$F118),IF(W$77-$B118=0,I118*$F118/2,IF((W$77-$B118)<$E118,AVERAGE(H118,I118)*$F118,IF((W$77-$B118)=$E118,H118*$F118/2,0))))","v":2.3291999999999997},{"$f":"IF($C118=\"annual\",IF(X$77=$B118,0,I118*$F118),IF(X$77-$B118=0,J118*$F118/2,IF((X$77-$B118)<$E118,AVERAGE(I118,J118)*$F118,IF((X$77-$B118)=$E118,I118*$F118/2,0))))","v":2.3291999999999997},{"$f":"IF($C118=\"annual\",IF(Y$77=$B118,0,J118*$F118),IF(Y$77-$B118=0,K118*$F118/2,IF((Y$77-$B118)<$E118,AVERAGE(J118,K118)*$F118,IF((Y$77-$B118)=$E118,J118*$F118/2,0))))","v":2.3291999999999997},{"$f":"IF($C118=\"annual\",IF(Z$77=$B118,0,K118*$F118),IF(Z$77-$B118=0,L118*$F118/2,IF((Z$77-$B118)<$E118,AVERAGE(K118,L118)*$F118,IF((Z$77-$B118)=$E118,K118*$F118/2,0))))","v":2.3291999999999997},{"$f":"IF($C118=\"annual\",IF(AA$77=$B118,0,L118*$F118),IF(AA$77-$B118=0,M118*$F118/2,IF((AA$77-$B118)<$E118,AVERAGE(L118,M118)*$F118,IF((AA$77-$B118)=$E118,L118*$F118/2,0))))","v":2.3291999999999997}]
[{"$f":"A118","v":"Type 3"},{"$f":"B118+1","v":2015},{"$f":"C118","v":"Annual"},{"$f":"D118","v":5},5,{"$f":"$M$45","v":3.7999999999999999E-2},null,null,{"$f":"$C$45","v":57.5},{"$f":"I119-Q119","v":57.5},{"$f":"J119-R119","v":57.5},{"$f":"K119-S119","v":57.5},{"$f":"L119-T119","v":57.5},null,null,{"$f":"IF(OR($C119=\"Annual\",$D119=$E119),IF(AND($D119=$E119,P$77=$B119+$D119),$I119,IF(AND(P$77>$B119+$D119,P$77<=$B119+$E119), $I119/($E119-$D119),0)), IF(OR(P$77=$B119+$D119,P$77=$B119+$E119),$I119/(($E119-$D119)*2),IF(AND(P$77>$B119+$D119,P$77<$B119+$E119),$I119/($E119-$D119),0)))","v":0},{"$f":"IF(OR($C119=\"Annual\",$D119=$E119),IF(AND($D119=$E119,Q$77=$B119+$D119),$I119,IF(AND(Q$77>$B119+$D119,Q$77<=$B119+$E119), $I119/($E119-$D119),0)), IF(OR(Q$77=$B119+$D119,Q$77=$B119+$E119),$I119/(($E119-$D119)*2),IF(AND(Q$77>$B119+$D119,Q$77<$B119+$E119),$I119/($E119-$D119),0)))","v":0},0,0,0,null,null,{"$f":"IF($C119=\"annual\",IF(W$77=$B119,0,H119*$F119),IF(W$77-$B119=0,I119*$F119/2,IF((W$77-$B119)<$E119,AVERAGE(H119,I119)*$F119,IF((W$77-$B119)=$E119,H119*$F119/2,0))))","v":0},{"$f":"IF($C119=\"annual\",IF(X$77=$B119,0,I119*$F119),IF(X$77-$B119=0,J119*$F119/2,IF((X$77-$B119)<$E119,AVERAGE(I119,J119)*$F119,IF((X$77-$B119)=$E119,I119*$F119/2,0))))","v":2.1850000000000001},2.1850000000000001,2.1850000000000001,2.1850000000000001]
[{"$f":"A119","v":"Type 3"},{"$f":"B119+1","v":2016},{"$f":"C119","v":"Annual"},5,5,{"$f":"$N$45","v":4.0999999999999995E-2},null,null,null,{"$f":"$D$45","v":59.6},{"$f":"J120-R120","v":59.6},{"$f":"K120-S120","v":59.6},{"$f":"L120-T120","v":59.6},null,null,null,{"$f":"IF(OR($C120=\"Annual\",$D120=$E120),IF(AND($D120=$E120,Q$77=$B120+$D120),$J120,IF(AND(Q$77>$B120+$D120,Q$77<=$B120+$E120), $J120/($E120-$D120),0)), IF(OR(Q$77=$B120+$D120,Q$77=$B120+$E120),$J120/(($E120-$D120)*2),IF(AND(Q$77>$B120+$D120,Q$77<$B120+$E120),$J120/($E120-$D120),0)))","v":0},{"$f":"IF(OR($C120=\"Annual\",$D120=$E120),IF(AND($D120=$E120,R$77=$B120+$D120),$J120,IF(AND(R$77>$B120+$D120,R$77<=$B120+$E120), $J120/($E120-$D120),0)), IF(OR(R$77=$B120+$D120,R$77=$B120+$E120),$J120/(($E120-$D120)*2),IF(AND(R$77>$B120+$D120,R$77<$B120+$E120),$J120/($E120-$D120),0)))","v":0},0,0,null,null,null,{"$f":"IF($C120=\"annual\",IF(X$77=$B120,0,I120*$F120),IF(X$77-$B120=0,J120*$F120/2,IF((X$77-$B120)<$E120,AVERAGE(I120,J120)*$F120,IF((X$77-$B120)=$E120,I120*$F120/2,0))))","v":0},2.4435999999999996,2.4435999999999996,2.4435999999999996]
[{"$f":"A120","v":"Type 3"},{"$f":"B120+1","v":2017},{"$f":"C120","v":"Annual"},5,5,{"$f":"$O$45","v":4.2000000000000003E-2},null,null,null,null,{"$f":"$E$45","v":48},{"$f":"K121-S121","v":48},{"$f":"L121-T121","v":48},null,null,null,null,{"$f":"IF(OR($C121=\"Annual\",$D121=$E121),IF(AND($D121=$E121,R$77=$B121+$D121),$K121,IF(AND(R$77>$B121+$D121,R$77<=$B121+$E121), $K121/($E121-$D121),0)), IF(OR(R$77=$B121+$D121,R$77=$B121+$E121),$K121/(($E121-$D121)*2),IF(AND(R$77>$B121+$D121,R$77<$B121+$E121),$K121/($E121-$D121),0)))","v":0},{"$f":"IF(OR($C121=\"Annual\",$D121=$E121),IF(AND($D121=$E121,S$77=$B121+$D121),$K121,IF(AND(S$77>$B121+$D121,S$77<=$B121+$E121), $K121/($E121-$D121),0)), IF(OR(S$77=$B121+$D121,S$77=$B121+$E121),$K121/(($E121-$D121)*2),IF(AND(S$77>$B121+$D121,S$77<$B121+$E121),$K121/($E121-$D121),0)))","v":0},0,null,null,null,null,{"$f":"IF($C121=\"annual\",IF(Y$77=$B121,0,J121*$F121),IF(Y$77-$B121=0,K121*$F121/2,IF((Y$77-$B121)<$E121,AVERAGE(J121,K121)*$F121,IF((Y$77-$B121)=$E121,J121*$F121/2,0))))","v":0},2.016,2.016]
[{"$f":"A121","v":"Type 3"},{"$f":"B121+1","v":2018},{"$f":"C121","v":"Annual"},5,5,{"$f":"$P$45","v":4.2999999999999997E-2},null,null,null,null,null,{"$f":"$F$45","v":53.5},{"$f":"L122-T122","v":53.5},null,null,null,null,null,{"$f":"IF(OR($C122=\"Annual\",$D122=$E122),IF(AND($D122=$E122,S$77=$B122+$D122),$L122,IF(AND(S$77>$B122+$D122,S$77<=$B122+$E122), $L122/($E122-$D122),0)), IF(OR(S$77=$B122+$D122,S$77=$B122+$E122),$L122/(($E122-$D122)*2),IF(AND(S$77>$B122+$D122,S$77<$B122+$E122),$L122/($E122-$D122),0)))","v":0},{"$f":"IF(OR($C122=\"Annual\",$D122=$E122),IF(AND($D122=$E122,T$77=$B122+$D122),$L122,IF(AND(T$77>$B122+$D122,T$77<=$B122+$E122), $L122/($E122-$D122),0)), IF(OR(T$77=$B122+$D122,T$77=$B122+$E122),$L122/(($E122-$D122)*2),IF(AND(T$77>$B122+$D122,T$77<$B122+$E122),$L122/($E122-$D122),0)))","v":0},null,null,null,null,null,{"$f":"IF($C122=\"annual\",IF(Z$77=$B122,0,K122*$F122),IF(Z$77-$B122=0,L122*$F122/2,IF((Z$77-$B122)<$E122,AVERAGE(K122,L122)*$F122,IF((Z$77-$B122)=$E122,K122*$F122/2,0))))","v":0},{"$f":"IF($C122=\"annual\",IF(AA$77=$B122,0,L122*$F122),IF(AA$77-$B122=0,M122*$F122/2,IF((AA$77-$B122)<$E122,AVERAGE(L122,M122)*$F122,IF((AA$77-$B122)=$E122,L122*$F122/2,0))))","v":2.3005}]
[{"$f":"A122","v":"Type 3"},{"$f":"B122+1","v":2019},{"$f":"C122","v":"Annual"},5,5,{"$f":"$Q$45","v":4.2999999999999997E-2},null,null,null,null,null,null,{"$f":"$G$45","v":55.4},null,null,null,null,null,null,{"$f":"IF(OR($C123=\"Annual\",$D123=$E123),IF(AND($D123=$E123,T$77=$B123+$D123),$M123,IF(AND(T$77>$B123+$D123,T$77<=$B123+$E123), $M123/($E123-$D123),0)), IF(OR(T$77=$B123+$D123,T$77=$B123+$E123),$M123/(($E123-$D123)*2),IF(AND(T$77>$B123+$D123,T$77<$B123+$E123),$M123/($E123-$D123),0)))","v":0},null,null,null,null,null,null,{"$f":"IF($C123=\"annual\",IF(AA$77=$B123,0,L123*$F123),IF(AA$77-$B123=0,M123*$F123/2,IF((AA$77-$B123)<$E123,AVERAGE(L123,M123)*$F123,IF((AA$77-$B123)=$E123,L123*$F123/2,0))))","v":0}]
[]
[{"$f":"A46","v":"Type 4"},{"$f":"B85","v":2014},{"$f":"$I46","v":"Annual"},{"$f":"$J46","v":10},{"$f":"$K46","v":10},{"$f":"$L$46","v":4.5999999999999999E-2},null,{"$f":"$B$46","v":90},{"$f":"H125-P125","v":90},{"$f":"I125-Q125","v":90},{"$f":"J125-R125","v":90},{"$f":"K125-S125","v":90},{"$f":"L125-T125","v":90},null,{"$f":"IF(OR($C125=\"Annual\",$D125=$E125),IF(AND($D125=$E125,O$77=$B125+$D125),$H125,IF(AND(O$77>$B125+$D125,O$77<=$B125+$E125), $H125/($E125-$D125),0)), IF(OR(O$77=$B125+$D125,O$77=$B125+$E125),$H125/(($E125-$D125)*2),IF(AND(O$77>$B125+$D125,O$77<$B125+$E125),$H125/($E125-$D125),0)))","v":0},{"$f":"IF(OR($C125=\"Annual\",$D125=$E125),IF(AND($D125=$E125,P$77=$B125+$D125),$H125,IF(AND(P$77>$B125+$D125,P$77<=$B125+$E125), $H125/($E125-$D125),0)), IF(OR(P$77=$B125+$D125,P$77=$B125+$E125),$H125/(($E125-$D125)*2),IF(AND(P$77>$B125+$D125,P$77<$B125+$E125),$H125/($E125-$D125),0)))","v":0},0,0,0,0,null,{"$f":"IF($C125=\"annual\",IF(V$77=$B125,0,G125*$F125),IF(V$77-$B125=0,H125*$F125/2,IF((V$77-$B125)<$E125,AVERAGE(G125,H125)*$F125,IF((V$77-$B125)=$E125,G125*$F125/2,0))))","v":0},{"$f":"IF($C125=\"annual\",IF(W$77=$B125,0,H125*$F125),IF(W$77-$B125=0,I125*$F125/2,IF((W$77-$B125)<$E125,AVERAGE(H125,I125)*$F125,IF((W$77-$B125)=$E125,H125*$F125/2,0))))","v":4.1399999999999997},{"$f":"IF($C125=\"annual\",IF(X$77=$B125,0,I125*$F125),IF(X$77-$B125=0,J125*$F125/2,IF((X$77-$B125)<$E125,AVERAGE(I125,J125)*$F125,IF((X$77-$B125)=$E125,I125*$F125/2,0))))","v":4.1399999999999997},{"$f":"IF($C125=\"annual\",IF(Y$77=$B125,0,J125*$F125),IF(Y$77-$B125=0,K125*$F125/2,IF((Y$77-$B125)<$E125,AVERAGE(J125,K125)*$F125,IF((Y$77-$B125)=$E125,J125*$F125/2,0))))","v":4.1399999999999997},{"$f":"IF($C125=\"annual\",IF(Z$77=$B125,0,K125*$F125),IF(Z$77-$B125=0,L125*$F125/2,IF((Z$77-$B125)<$E125,AVERAGE(K125,L125)*$F125,IF((Z$77-$B125)=$E125,K125*$F125/2,0))))","v":4.1399999999999997},{"$f":"IF($C125=\"annual\",IF(AA$77=$B125,0,L125*$F125),IF(AA$77-$B125=0,M125*$F125/2,IF((AA$77-$B125)<$E125,AVERAGE(L125,M125)*$F125,IF((AA$77-$B125)=$E125,L125*$F125/2,0))))","v":4.1399999999999997}]
[{"$f":"A125","v":"Type 4"},{"$f":"B125+1","v":2015},{"$f":"C125","v":"Annual"},{"$f":"D125","v":10},10,{"$f":"$M$46","v":4.8000000000000001E-2},null,null,{"$f":"$C$46","v":94},{"$f":"I126-Q126","v":94},{"$f":"J126-R126","v":94},{"$f":"K126-S126","v":94},{"$f":"L126-T126","v":94},null,null,{"$f":"IF(OR($C126=\"Annual\",$D126=$E126),IF(AND($D126=$E126,P$77=$B126+$D126),$I126,IF(AND(P$77>$B126+$D126,P$77<=$B126+$E126), $I126/($E126-$D126),0)), IF(OR(P$77=$B126+$D126,P$77=$B126+$E126),$I126/(($E126-$D126)*2),IF(AND(P$77>$B126+$D126,P$77<$B126+$E126),$I126/($E126-$D126),0)))","v":0},{"$f":"IF(OR($C126=\"Annual\",$D126=$E126),IF(AND($D126=$E126,Q$77=$B126+$D126),$I126,IF(AND(Q$77>$B126+$D126,Q$77<=$B126+$E126), $I126/($E126-$D126),0)), IF(OR(Q$77=$B126+$D126,Q$77=$B126+$E126),$I126/(($E126-$D126)*2),IF(AND(Q$77>$B126+$D126,Q$77<$B126+$E126),$I126/($E126-$D126),0)))","v":0},0,0,0,null,null,{"$f":"IF($C126=\"annual\",IF(W$77=$B126,0,H126*$F126),IF(W$77-$B126=0,I126*$F126/2,IF((W$77-$B126)<$E126,AVERAGE(H126,I126)*$F126,IF((W$77-$B126)=$E126,H126*$F126/2,0))))","v":0},{"$f":"IF($C126=\"annual\",IF(X$77=$B126,0,I126*$F126),IF(X$77-$B126=0,J126*$F126/2,IF((X$77-$B126)<$E126,AVERAGE(I126,J126)*$F126,IF((X$77-$B126)=$E126,I126*$F126/2,0))))","v":4.5120000000000005},4.5120000000000005,4.5120000000000005,4.5120000000000005]
[{"$f":"A126","v":"Type 4"},{"$f":"B126+1","v":2016},{"$f":"C126","v":"Annual"},10,10,{"$f":"$N$46","v":5.0999999999999997E-2},null,null,null,{"$f":"$D$46","v":91},{"$f":"J127-R127","v":91},{"$f":"K127-S127","v":91},{"$f":"L127-T127","v":91},null,null,null,{"$f":"IF(OR($C127=\"Annual\",$D127=$E127),IF(AND($D127=$E127,Q$77=$B127+$D127),$J127,IF(AND(Q$77>$B127+$D127,Q$77<=$B127+$E127), $J127/($E127-$D127),0)), IF(OR(Q$77=$B127+$D127,Q$77=$B127+$E127),$J127/(($E127-$D127)*2),IF(AND(Q$77>$B127+$D127,Q$77<$B127+$E127),$J127/($E127-$D127),0)))","v":0},{"$f":"IF(OR($C127=\"Annual\",$D127=$E127),IF(AND($D127=$E127,R$77=$B127+$D127),$J127,IF(AND(R$77>$B127+$D127,R$77<=$B127+$E127), $J127/($E127-$D127),0)), IF(OR(R$77=$B127+$D127,R$77=$B127+$E127),$J127/(($E127-$D127)*2),IF(AND(R$77>$B127+$D127,R$77<$B127+$E127),$J127/($E127-$D127),0)))","v":0},0,0,null,null,null,{"$f":"IF($C127=\"annual\",IF(X$77=$B127,0,I127*$F127),IF(X$77-$B127=0,J127*$F127/2,IF((X$77-$B127)<$E127,AVERAGE(I127,J127)*$F127,IF((X$77-$B127)=$E127,I127*$F127/2,0))))","v":0},4.641,4.641,4.641]
[{"$f":"A127","v":"Type 4"},{"$f":"B127+1","v":2017},{"$f":"C127","v":"Annual"},10,10,{"$f":"$O$46","v":5.2000000000000005E-2},null,null,null,null,{"$f":"$E$46","v":90},{"$f":"K128-S128","v":90},{"$f":"L128-T128","v":90},null,null,null,null,{"$f":"IF(OR($C128=\"Annual\",$D128=$E128),IF(AND($D128=$E128,R$77=$B128+$D128),$K128,IF(AND(R$77>$B128+$D128,R$77<=$B128+$E128), $K128/($E128-$D128),0)), IF(OR(R$77=$B128+$D128,R$77=$B128+$E128),$K128/(($E128-$D128)*2),IF(AND(R$77>$B128+$D128,R$77<$B128+$E128),$K128/($E128-$D128),0)))","v":0},{"$f":"IF(OR($C128=\"Annual\",$D128=$E128),IF(AND($D128=$E128,S$77=$B128+$D128),$K128,IF(AND(S$77>$B128+$D128,S$77<=$B128+$E128), $K128/($E128-$D128),0)), IF(OR(S$77=$B128+$D128,S$77=$B128+$E128),$K128/(($E128-$D128)*2),IF(AND(S$77>$B128+$D128,S$77<$B128+$E128),$K128/($E128-$D128),0)))","v":0},0,null,null,null,null,{"$f":"IF($C128=\"annual\",IF(Y$77=$B128,0,J128*$F128),IF(Y$77-$B128=0,K128*$F128/2,IF((Y$77-$B128)<$E128,AVERAGE(J128,K128)*$F128,IF((Y$77-$B128)=$E128,J128*$F128/2,0))))","v":0},4.6800000000000006,4.6800000000000006]
[{"$f":"A128","v":"Type 4"},{"$f":"B128+1","v":2018},{"$f":"C128","v":"Annual"},10,10,{"$f":"$P$46","v":5.2999999999999999E-2},null,null,null,null,null,{"$f":"$F$46","v":90},{"$f":"L129-T129","v":90},null,null,null,null,null,{"$f":"IF(OR($C129=\"Annual\",$D129=$E129),IF(AND($D129=$E129,S$77=$B129+$D129),$L129,IF(AND(S$77>$B129+$D129,S$77<=$B129+$E129), $L129/($E129-$D129),0)), IF(OR(S$77=$B129+$D129,S$77=$B129+$E129),$L129/(($E129-$D129)*2),IF(AND(S$77>$B129+$D129,S$77<$B129+$E129),$L129/($E129-$D129),0)))","v":0},{"$f":"IF(OR($C129=\"Annual\",$D129=$E129),IF(AND($D129=$E129,T$77=$B129+$D129),$L129,IF(AND(T$77>$B129+$D129,T$77<=$B129+$E129), $L129/($E129-$D129),0)), IF(OR(T$77=$B129+$D129,T$77=$B129+$E129),$L129/(($E129-$D129)*2),IF(AND(T$77>$B129+$D129,T$77<$B129+$E129),$L129/($E129-$D129),0)))","v":0},null,null,null,null,null,{"$f":"IF($C129=\"annual\",IF(Z$77=$B129,0,K129*$F129),IF(Z$77-$B129=0,L129*$F129/2,IF((Z$77-$B129)<$E129,AVERAGE(K129,L129)*$F129,IF((Z$77-$B129)=$E129,K129*$F129/2,0))))","v":0},{"$f":"IF($C129=\"annual\",IF(AA$77=$B129,0,L129*$F129),IF(AA$77-$B129=0,M129*$F129/2,IF((AA$77-$B129)<$E129,AVERAGE(L129,M129)*$F129,IF((AA$77-$B129)=$E129,L129*$F129/2,0))))","v":4.7699999999999996}]
[{"$f":"A129","v":"Type 4"},{"$f":"B129+1","v":2019},{"$f":"C129","v":"Annual"},10,10,{"$f":"$Q$46","v":5.2999999999999999E-2},null,null,null,null,null,null,{"$f":"$G$46","v":90},null,null,null,null,null,null,{"$f":"IF(OR($C130=\"Annual\",$D130=$E130),IF(AND($D130=$E130,T$77=$B130+$D130),$M130,IF(AND(T$77>$B130+$D130,T$77<=$B130+$E130), $M130/($E130-$D130),0)), IF(OR(T$77=$B130+$D130,T$77=$B130+$E130),$M130/(($E130-$D130)*2),IF(AND(T$77>$B130+$D130,T$77<$B130+$E130),$M130/($E130-$D130),0)))","v":0},null,null,null,null,null,null,{"$f":"IF($C130=\"annual\",IF(AA$77=$B130,0,L130*$F130),IF(AA$77-$B130=0,M130*$F130/2,IF((AA$77-$B130)<$E130,AVERAGE(L130,M130)*$F130,IF((AA$77-$B130)=$E130,L130*$F130/2,0))))","v":0}]
[]
[{"$f":"A47","v":"ZERO-COUPON BOND"},{"$f":"B85","v":2014},null,{"$f":"$J47","v":3},{"$f":"$K47","v":3},{"$f":"$L$47","v":0.12000000000000002},null,{"$f":"$B$47","v":0},{"$f":"H132-P132","v":0},{"$f":"I132-Q132","v":0},{"$f":"J132-R132","v":0},{"$f":"K132-S132","v":0},{"$f":"L132-T132","v":0},null,{"$f":"IF($D132=$E132,IF(O$77=$B132+$E132,$H132,0),0)","v":0},{"$f":"IF($D132=$E132,IF(P$77=$B132+$E132,$H132,0),0)","v":0},{"$f":"IF($D132=$E132,IF(Q$77=$B132+$E132,$H132,0),0)","v":0},{"$f":"IF($D132=$E132,IF(R$77=$B132+$E132,$H132,0),0)","v":0},0,0,null,{"$f":"IF(V$77-$B132=$D132,$H132*(((1+$F132)^$D132)-1),0)","v":0},{"$f":"IF(W$77-$B132=$D132,$H132*(((1+$F132)^$D132)-1),0)","v":0},0,{"$f":"IF(Y$77-$B132=$D132,$H132*(((1+$F132)^$D132)-1),0)","v":0},0,0]
[{"$f":"A132","v":"ZERO-COUPON BOND"},{"$f":"B132+1","v":2015},null,{"$f":"D132","v":3},3,{"$f":"$M$47","v":0.12500000000000003},null,null,{"$f":"$C$47","v":0},{"$f":"I133-Q133","v":0},{"$f":"J133-R133","v":0},{"$f":"K133-S133","v":0},{"$f":"L133-T133","v":0},null,null,{"$f":"IF($D133=$E133,IF(P$77=$B133+$E133,$I133,0),0)","v":0},{"$f":"IF($D133=$E133,IF(Q$77=$B133+$E133,$I133,0),0)","v":0},{"$f":"IF($D133=$E133,IF(R$77=$B133+$E133,$I133,0),0)","v":0},0,0,null,null,{"$f":"IF(W$77-$B133=$D133,$I133*(((1+$F133)^$D133)-1),0)","v":0},{"$f":"IF(X$77-$B133=$D133,$I133*(((1+$F133)^$D133)-1),0)","v":0},{"$f":"IF(Y$77-$B133=$D133,$I133*(((1+$F133)^$D133)-1),0)","v":0},{"$f":"IF(Z$77-$B133=$D133,$I133*(((1+$F133)^$D133)-1),0)","v":0},{"$f":"IF(AA$77-$B133=$D133,$I133*(((1+$F133)^$D133)-1),0)","v":0}]
[{"$f":"A133","v":"ZERO-COUPON BOND"},{"$f":"B133+1","v":2016},null,3,3,{"$f":"$N$47","v":0.13000000000000003},null,null,null,{"$f":"$D$47","v":0},{"$f":"J134-R134","v":0},{"$f":"K134-S134","v":0},{"$f":"L134-T134","v":0},null,null,null,{"$f":"IF($D134=$E134,IF(Q$77=$B134+$E134,$J134,0),0)","v":0},{"$f":"IF($D134=$E134,IF(R$77=$B134+$E134,$J134,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$77-$B134=$D134,$J134*(((1+$F134)^$D134)-1),0)","v":0},{"$f":"IF(Y$77-$B134=$D134,$J134*(((1+$F134)^$D134)-1),0)","v":0},{"$f":"IF(Z$77-$B134=$D134,$J134*(((1+$F134)^$D134)-1),0)","v":0},{"$f":"IF(AA$77-$B134=$D134,$J134*(((1+$F134)^$D134)-1),0)","v":0}]
[{"$f":"A134","v":"ZERO-COUPON BOND"},{"$f":"B134+1","v":2017},null,3,3,{"$f":"$O$47","v":0.13000000000000003},null,null,null,null,{"$f":"$E$47","v":0},{"$f":"K135-S135","v":0},{"$f":"L135-T135","v":0},null,null,null,null,{"$f":"IF($D135=$E135,IF(R$77=$B135+$E135,$K135,0),0)","v":0},{"$f":"IF($D135=$E135,IF(S$77=$B135+$E135,$K135,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$77-$B135=$D135,$K135*(((1+$F135)^$D135)-1),0)","v":0},{"$f":"IF(Z$77-$B135=$D135,$K135*(((1+$F135)^$D135)-1),0)","v":0},{"$f":"IF(AA$77-$B135=$D135,$K135*(((1+$F135)^$D135)-1),0)","v":0}]
[{"$f":"A135","v":"ZERO-COUPON BOND"},{"$f":"B135+1","v":2018},null,3,3,{"$f":"$P$47","v":0.13000000000000003},null,null,null,null,null,{"$f":"$F$47","v":0},{"$f":"L136-T136","v":0},null,null,null,null,null,{"$f":"IF($D136=$E136,IF(S$77=$B136+$E136,$L136,0),0)","v":0},{"$f":"IF($D136=$E136,IF(T$77=$B136+$E136,$L136,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$77-$B136=$D136,$L136*(((1+$F136)^$D136)-1),0)","v":0},{"$f":"IF(AA$77-$B136=$D136,$L136*(((1+$F136)^$D136)-1),0)","v":0}]
[{"$f":"A136","v":"ZERO-COUPON BOND"},{"$f":"B136+1","v":2019},null,3,3,{"$f":"$Q$47","v":0.13000000000000003},null,null,null,null,null,null,{"$f":"$G$47","v":0},null,null,null,null,null,null,{"$f":"IF($D137=$E137,IF(T$77=$B137+$E137,$M137,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$77-$B137=$D137,$M137*(((1+$F137)^$D137)-1),0)","v":0}]
[]
[{"$f":"A48","v":"Denominated in foreign currency"},null,"Calculations in USD"]
[]
[{"$f":"A49","v":"Type 6"},{"$f":"B85","v":2014},{"$f":"$I49","v":"Annual"},{"$f":"$J49","v":2},{"$f":"$K49","v":2},{"$f":"$L$49","v":0.04},null,{"$f":"B$49/B$8","v":0},{"$f":"H141-P141","v":0},{"$f":"I141-Q141","v":0},{"$f":"J141-R141","v":0},{"$f":"K141-S141","v":0},{"$f":"L141-T141","v":0},null,{"$f":"IF(OR($C141=\"Annual\",$D141=$E141),IF(AND($D141=$E141,O$77=$B141+$D141),$H141,IF(AND(O$77>$B141+$D141,O$77<=$B141+$E141), $H141/($E141-$D141),0)), IF(OR(O$77=$B141+$D141,O$77=$B141+$E141),$H141/(($E141-$D141)*2),IF(AND(O$77>$B141+$D141,O$77<$B141+$E141),$H141/($E141-$D141),0)))","v":0},{"$f":"IF(OR($C141=\"Annual\",$D141=$E141),IF(AND($D141=$E141,P$77=$B141+$D141),$H141,IF(AND(P$77>$B141+$D141,P$77<=$B141+$E141), $H141/($E141-$D141),0)), IF(OR(P$77=$B141+$D141,P$77=$B141+$E141),$H141/(($E141-$D141)*2),IF(AND(P$77>$B141+$D141,P$77<$B141+$E141),$H141/($E141-$D141),0)))","v":0},0,0,0,0,null,{"$f":"IF($C141=\"annual\",IF(V$77=$B141,0,G141*$F141),IF(V$77-$B141=0,H141*$F141/2,IF((V$77-$B141)<$E141,AVERAGE(G141,H141)*$F141,IF((V$77-$B141)=$E141,G141*$F141/2,0))))","v":0},{"$f":"IF($C141=\"annual\",IF(W$77=$B141,0,H141*$F141),IF(W$77-$B141=0,I141*$F141/2,IF((W$77-$B141)<$E141,AVERAGE(H141,I141)*$F141,IF((W$77-$B141)=$E141,H141*$F141/2,0))))","v":0},{"$f":"IF($C141=\"annual\",IF(X$77=$B141,0,I141*$F141),IF(X$77-$B141=0,J141*$F141/2,IF((X$77-$B141)<$E141,AVERAGE(I141,J141)*$F141,IF((X$77-$B141)=$E141,I141*$F141/2,0))))","v":0},{"$f":"IF($C141=\"annual\",IF(Y$77=$B141,0,J141*$F141),IF(Y$77-$B141=0,K141*$F141/2,IF((Y$77-$B141)<$E141,AVERAGE(J141,K141)*$F141,IF((Y$77-$B141)=$E141,J141*$F141/2,0))))","v":0},{"$f":"IF($C141=\"annual\",IF(Z$77=$B141,0,K141*$F141),IF(Z$77-$B141=0,L141*$F141/2,IF((Z$77-$B141)<$E141,AVERAGE(K141,L141)*$F141,IF((Z$77-$B141)=$E141,K141*$F141/2,0))))","v":0},{"$f":"IF($C141=\"annual\",IF(AA$77=$B141,0,L141*$F141),IF(AA$77-$B141=0,M141*$F141/2,IF((AA$77-$B141)<$E141,AVERAGE(L141,M141)*$F141,IF((AA$77-$B141)=$E141,L141*$F141/2,0))))","v":0}]
[{"$f":"A141","v":"Type 6"},{"$f":"B141+1","v":2015},{"$f":"C141","v":"Annual"},{"$f":"D141","v":2},2,{"$f":"$M$49","v":4.4999999999999998E-2},null,null,{"$f":"C$49/C$8","v":0},{"$f":"I142-Q142","v":0},{"$f":"J142-R142","v":0},{"$f":"K142-S142","v":0},{"$f":"L142-T142","v":0},null,null,{"$f":"IF(OR($C142=\"Annual\",$D142=$E142),IF(AND($D142=$E142,P$77=$B142+$D142),$I142,IF(AND(P$77>$B142+$D142,P$77<=$B142+$E142), $I142/($E142-$D142),0)), IF(OR(P$77=$B142+$D142,P$77=$B142+$E142),$I142/(($E142-$D142)*2),IF(AND(P$77>$B142+$D142,P$77<$B142+$E142),$I142/($E142-$D142),0)))","v":0},{"$f":"IF(OR($C142=\"Annual\",$D142=$E142),IF(AND($D142=$E142,Q$77=$B142+$D142),$I142,IF(AND(Q$77>$B142+$D142,Q$77<=$B142+$E142), $I142/($E142-$D142),0)), IF(OR(Q$77=$B142+$D142,Q$77=$B142+$E142),$I142/(($E142-$D142)*2),IF(AND(Q$77>$B142+$D142,Q$77<$B142+$E142),$I142/($E142-$D142),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A142","v":"Type 6"},{"$f":"B142+1","v":2016},{"$f":"C142","v":"Annual"},2,2,{"$f":"$N$49","v":4.9999999999999996E-2},null,null,null,{"$f":"D$49/D$8","v":0},{"$f":"J143-R143","v":0},{"$f":"K143-S143","v":0},{"$f":"L143-T143","v":0},null,null,null,{"$f":"IF(OR($C143=\"Annual\",$D143=$E143),IF(AND($D143=$E143,Q$77=$B143+$D143),$J143,IF(AND(Q$77>$B143+$D143,Q$77<=$B143+$E143), $J143/($E143-$D143),0)), IF(OR(Q$77=$B143+$D143,Q$77=$B143+$E143),$J143/(($E143-$D143)*2),IF(AND(Q$77>$B143+$D143,Q$77<$B143+$E143),$J143/($E143-$D143),0)))","v":0},{"$f":"IF(OR($C143=\"Annual\",$D143=$E143),IF(AND($D143=$E143,R$77=$B143+$D143),$J143,IF(AND(R$77>$B143+$D143,R$77<=$B143+$E143), $J143/($E143-$D143),0)), IF(OR(R$77=$B143+$D143,R$77=$B143+$E143),$J143/(($E143-$D143)*2),IF(AND(R$77>$B143+$D143,R$77<$B143+$E143),$J143/($E143-$D143),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A143","v":"Type 6"},{"$f":"B143+1","v":2017},{"$f":"C143","v":"Annual"},2,2,{"$f":"$O$49","v":4.9999999999999996E-2},null,null,null,null,{"$f":"E$49/E$8","v":0},{"$f":"K144-S144","v":0},{"$f":"L144-T144","v":0},null,null,null,null,{"$f":"IF(OR($C144=\"Annual\",$D144=$E144),IF(AND($D144=$E144,R$77=$B144+$D144),$K144,IF(AND(R$77>$B144+$D144,R$77<=$B144+$E144), $K144/($E144-$D144),0)), IF(OR(R$77=$B144+$D144,R$77=$B144+$E144),$K144/(($E144-$D144)*2),IF(AND(R$77>$B144+$D144,R$77<$B144+$E144),$K144/($E144-$D144),0)))","v":0},{"$f":"IF(OR($C144=\"Annual\",$D144=$E144),IF(AND($D144=$E144,S$77=$B144+$D144),$K144,IF(AND(S$77>$B144+$D144,S$77<=$B144+$E144), $K144/($E144-$D144),0)), IF(OR(S$77=$B144+$D144,S$77=$B144+$E144),$K144/(($E144-$D144)*2),IF(AND(S$77>$B144+$D144,S$77<$B144+$E144),$K144/($E144-$D144),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A144","v":"Type 6"},{"$f":"B144+1","v":2018},{"$f":"C144","v":"Annual"},2,2,{"$f":"$P$49","v":4.9999999999999996E-2},null,null,null,null,null,{"$f":"F$49/F$8","v":0},{"$f":"L145-T145","v":0},null,null,null,null,null,{"$f":"IF(OR($C145=\"Annual\",$D145=$E145),IF(AND($D145=$E145,S$77=$B145+$D145),$L145,IF(AND(S$77>$B145+$D145,S$77<=$B145+$E145), $L145/($E145-$D145),0)), IF(OR(S$77=$B145+$D145,S$77=$B145+$E145),$L145/(($E145-$D145)*2),IF(AND(S$77>$B145+$D145,S$77<$B145+$E145),$L145/($E145-$D145),0)))","v":0},{"$f":"IF(OR($C145=\"Annual\",$D145=$E145),IF(AND($D145=$E145,T$77=$B145+$D145),$L145,IF(AND(T$77>$B145+$D145,T$77<=$B145+$E145), $L145/($E145-$D145),0)), IF(OR(T$77=$B145+$D145,T$77=$B145+$E145),$L145/(($E145-$D145)*2),IF(AND(T$77>$B145+$D145,T$77<$B145+$E145),$L145/($E145-$D145),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A145","v":"Type 6"},{"$f":"B145+1","v":2019},{"$f":"C145","v":"Annual"},2,2,{"$f":"$Q$49","v":4.9999999999999996E-2},null,null,null,null,null,null,{"$f":"G$49/G$8","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C146=\"Annual\",$D146=$E146),IF(AND($D146=$E146,T$77=$B146+$D146),$M146,IF(AND(T$77>$B146+$D146,T$77<=$B146+$E146), $M146/($E146-$D146),0)), IF(OR(T$77=$B146+$D146,T$77=$B146+$E146),$M146/(($E146-$D146)*2),IF(AND(T$77>$B146+$D146,T$77<$B146+$E146),$M146/($E146-$D146),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"A50","v":"Type 7"},{"$f":"B85","v":2014},{"$f":"$I50","v":"Annual"},{"$f":"$J50","v":3},{"$f":"$K50","v":3},{"$f":"$L$50","v":0.04},null,{"$f":"B$50/B$8","v":0},{"$f":"H148-P148","v":0},{"$f":"I148-Q148","v":0},{"$f":"J148-R148","v":0},{"$f":"K148-S148","v":0},{"$f":"L148-T148","v":0},null,{"$f":"IF(OR($C148=\"Annual\",$D148=$E148),IF(AND($D148=$E148,O$77=$B148+$D148),$H148,IF(AND(O$77>$B148+$D148,O$77<=$B148+$E148), $H148/($E148-$D148),0)), IF(OR(O$77=$B148+$D148,O$77=$B148+$E148),$H148/(($E148-$D148)*2),IF(AND(O$77>$B148+$D148,O$77<$B148+$E148),$H148/($E148-$D148),0)))","v":0},{"$f":"IF(OR($C148=\"Annual\",$D148=$E148),IF(AND($D148=$E148,P$77=$B148+$D148),$H148,IF(AND(P$77>$B148+$D148,P$77<=$B148+$E148), $H148/($E148-$D148),0)), IF(OR(P$77=$B148+$D148,P$77=$B148+$E148),$H148/(($E148-$D148)*2),IF(AND(P$77>$B148+$D148,P$77<$B148+$E148),$H148/($E148-$D148),0)))","v":0},0,0,0,0,null,{"$f":"IF($C148=\"annual\",IF(V$77=$B148,0,G148*$F148),IF(V$77-$B148=0,H148*$F148/2,IF((V$77-$B148)<$E148,AVERAGE(G148,H148)*$F148,IF((V$77-$B148)=$E148,G148*$F148/2,0))))","v":0},{"$f":"IF($C148=\"annual\",IF(W$77=$B148,0,H148*$F148),IF(W$77-$B148=0,I148*$F148/2,IF((W$77-$B148)<$E148,AVERAGE(H148,I148)*$F148,IF((W$77-$B148)=$E148,H148*$F148/2,0))))","v":0},{"$f":"IF($C148=\"annual\",IF(X$77=$B148,0,I148*$F148),IF(X$77-$B148=0,J148*$F148/2,IF((X$77-$B148)<$E148,AVERAGE(I148,J148)*$F148,IF((X$77-$B148)=$E148,I148*$F148/2,0))))","v":0},{"$f":"IF($C148=\"annual\",IF(Y$77=$B148,0,J148*$F148),IF(Y$77-$B148=0,K148*$F148/2,IF((Y$77-$B148)<$E148,AVERAGE(J148,K148)*$F148,IF((Y$77-$B148)=$E148,J148*$F148/2,0))))","v":0},{"$f":"IF($C148=\"annual\",IF(Z$77=$B148,0,K148*$F148),IF(Z$77-$B148=0,L148*$F148/2,IF((Z$77-$B148)<$E148,AVERAGE(K148,L148)*$F148,IF((Z$77-$B148)=$E148,K148*$F148/2,0))))","v":0},{"$f":"IF($C148=\"annual\",IF(AA$77=$B148,0,L148*$F148),IF(AA$77-$B148=0,M148*$F148/2,IF((AA$77-$B148)<$E148,AVERAGE(L148,M148)*$F148,IF((AA$77-$B148)=$E148,L148*$F148/2,0))))","v":0}]
[{"$f":"A148","v":"Type 7"},{"$f":"B148+1","v":2015},{"$f":"C148","v":"Annual"},{"$f":"D148","v":3},{"$f":"E148","v":3},{"$f":"$M$50","v":4.4999999999999998E-2},null,null,{"$f":"C$50/C$8","v":0},{"$f":"I149-Q149","v":0},{"$f":"J149-R149","v":0},{"$f":"K149-S149","v":0},{"$f":"L149-T149","v":0},null,null,{"$f":"IF(OR($C149=\"Annual\",$D149=$E149),IF(AND($D149=$E149,P$77=$B149+$D149),$I149,IF(AND(P$77>$B149+$D149,P$77<=$B149+$E149), $I149/($E149-$D149),0)), IF(OR(P$77=$B149+$D149,P$77=$B149+$E149),$I149/(($E149-$D149)*2),IF(AND(P$77>$B149+$D149,P$77<$B149+$E149),$I149/($E149-$D149),0)))","v":0},{"$f":"IF(OR($C149=\"Annual\",$D149=$E149),IF(AND($D149=$E149,Q$77=$B149+$D149),$I149,IF(AND(Q$77>$B149+$D149,Q$77<=$B149+$E149), $I149/($E149-$D149),0)), IF(OR(Q$77=$B149+$D149,Q$77=$B149+$E149),$I149/(($E149-$D149)*2),IF(AND(Q$77>$B149+$D149,Q$77<$B149+$E149),$I149/($E149-$D149),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A149","v":"Type 7"},{"$f":"B149+1","v":2016},{"$f":"C149","v":"Annual"},{"$f":"D149","v":3},3,{"$f":"$N$50","v":4.9999999999999996E-2},null,null,null,{"$f":"D$50/D$8","v":0},{"$f":"J150-R150","v":0},{"$f":"K150-S150","v":0},{"$f":"L150-T150","v":0},null,null,null,{"$f":"IF(OR($C150=\"Annual\",$D150=$E150),IF(AND($D150=$E150,Q$77=$B150+$D150),$J150,IF(AND(Q$77>$B150+$D150,Q$77<=$B150+$E150), $J150/($E150-$D150),0)), IF(OR(Q$77=$B150+$D150,Q$77=$B150+$E150),$J150/(($E150-$D150)*2),IF(AND(Q$77>$B150+$D150,Q$77<$B150+$E150),$J150/($E150-$D150),0)))","v":0},{"$f":"IF(OR($C150=\"Annual\",$D150=$E150),IF(AND($D150=$E150,R$77=$B150+$D150),$J150,IF(AND(R$77>$B150+$D150,R$77<=$B150+$E150), $J150/($E150-$D150),0)), IF(OR(R$77=$B150+$D150,R$77=$B150+$E150),$J150/(($E150-$D150)*2),IF(AND(R$77>$B150+$D150,R$77<$B150+$E150),$J150/($E150-$D150),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A150","v":"Type 7"},{"$f":"B150+1","v":2017},{"$f":"C150","v":"Annual"},3,3,{"$f":"$O$50","v":4.9999999999999996E-2},null,null,null,null,{"$f":"E$50/E$8","v":0},{"$f":"K151-S151","v":0},{"$f":"L151-T151","v":0},null,null,null,null,{"$f":"IF(OR($C151=\"Annual\",$D151=$E151),IF(AND($D151=$E151,R$77=$B151+$D151),$K151,IF(AND(R$77>$B151+$D151,R$77<=$B151+$E151), $K151/($E151-$D151),0)), IF(OR(R$77=$B151+$D151,R$77=$B151+$E151),$K151/(($E151-$D151)*2),IF(AND(R$77>$B151+$D151,R$77<$B151+$E151),$K151/($E151-$D151),0)))","v":0},{"$f":"IF(OR($C151=\"Annual\",$D151=$E151),IF(AND($D151=$E151,S$77=$B151+$D151),$K151,IF(AND(S$77>$B151+$D151,S$77<=$B151+$E151), $K151/($E151-$D151),0)), IF(OR(S$77=$B151+$D151,S$77=$B151+$E151),$K151/(($E151-$D151)*2),IF(AND(S$77>$B151+$D151,S$77<$B151+$E151),$K151/($E151-$D151),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A151","v":"Type 7"},{"$f":"B151+1","v":2018},{"$f":"C151","v":"Annual"},3,3,{"$f":"$P$50","v":4.9999999999999996E-2},null,null,null,null,null,{"$f":"F$50/F$8","v":0},{"$f":"L152-T152","v":0},null,null,null,null,null,{"$f":"IF(OR($C152=\"Annual\",$D152=$E152),IF(AND($D152=$E152,S$77=$B152+$D152),$L152,IF(AND(S$77>$B152+$D152,S$77<=$B152+$E152), $L152/($E152-$D152),0)), IF(OR(S$77=$B152+$D152,S$77=$B152+$E152),$L152/(($E152-$D152)*2),IF(AND(S$77>$B152+$D152,S$77<$B152+$E152),$L152/($E152-$D152),0)))","v":0},{"$f":"IF(OR($C152=\"Annual\",$D152=$E152),IF(AND($D152=$E152,T$77=$B152+$D152),$L152,IF(AND(T$77>$B152+$D152,T$77<=$B152+$E152), $L152/($E152-$D152),0)), IF(OR(T$77=$B152+$D152,T$77=$B152+$E152),$L152/(($E152-$D152)*2),IF(AND(T$77>$B152+$D152,T$77<$B152+$E152),$L152/($E152-$D152),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A152","v":"Type 7"},{"$f":"B152+1","v":2019},{"$f":"C152","v":"Annual"},3,3,{"$f":"$Q$50","v":4.9999999999999996E-2},null,null,null,null,null,null,{"$f":"G$50/G$8","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C153=\"Annual\",$D153=$E153),IF(AND($D153=$E153,T$77=$B153+$D153),$M153,IF(AND(T$77>$B153+$D153,T$77<=$B153+$E153), $M153/($E153-$D153),0)), IF(OR(T$77=$B153+$D153,T$77=$B153+$E153),$M153/(($E153-$D153)*2),IF(AND(T$77>$B153+$D153,T$77<$B153+$E153),$M153/($E153-$D153),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"A51","v":"Type 8"},{"$f":"B85","v":2014},{"$f":"$I51","v":"Annual"},{"$f":"$J51","v":5},{"$f":"$K51","v":5},{"$f":"$L$51","v":0.04},null,{"$f":"B$51/B$8","v":0},{"$f":"H155-P155","v":0},{"$f":"I155-Q155","v":0},{"$f":"J155-R155","v":0},{"$f":"K155-S155","v":0},{"$f":"L155-T155","v":0},null,{"$f":"IF(OR($C155=\"Annual\",$D155=$E155),IF(AND($D155=$E155,O$77=$B155+$D155),$H155,IF(AND(O$77>$B155+$D155,O$77<=$B155+$E155), $H155/($E155-$D155),0)), IF(OR(O$77=$B155+$D155,O$77=$B155+$E155),$H155/(($E155-$D155)*2),IF(AND(O$77>$B155+$D155,O$77<$B155+$E155),$H155/($E155-$D155),0)))","v":0},{"$f":"IF(OR($C155=\"Annual\",$D155=$E155),IF(AND($D155=$E155,P$77=$B155+$D155),$H155,IF(AND(P$77>$B155+$D155,P$77<=$B155+$E155), $H155/($E155-$D155),0)), IF(OR(P$77=$B155+$D155,P$77=$B155+$E155),$H155/(($E155-$D155)*2),IF(AND(P$77>$B155+$D155,P$77<$B155+$E155),$H155/($E155-$D155),0)))","v":0},0,0,0,0,null,{"$f":"IF($C155=\"annual\",IF(V$77=$B155,0,G155*$F155),IF(V$77-$B155=0,H155*$F155/2,IF((V$77-$B155)<$E155,AVERAGE(G155,H155)*$F155,IF((V$77-$B155)=$E155,G155*$F155/2,0))))","v":0},{"$f":"IF($C155=\"annual\",IF(W$77=$B155,0,H155*$F155),IF(W$77-$B155=0,I155*$F155/2,IF((W$77-$B155)<$E155,AVERAGE(H155,I155)*$F155,IF((W$77-$B155)=$E155,H155*$F155/2,0))))","v":0},{"$f":"IF($C155=\"annual\",IF(X$77=$B155,0,I155*$F155),IF(X$77-$B155=0,J155*$F155/2,IF((X$77-$B155)<$E155,AVERAGE(I155,J155)*$F155,IF((X$77-$B155)=$E155,I155*$F155/2,0))))","v":0},{"$f":"IF($C155=\"annual\",IF(Y$77=$B155,0,J155*$F155),IF(Y$77-$B155=0,K155*$F155/2,IF((Y$77-$B155)<$E155,AVERAGE(J155,K155)*$F155,IF((Y$77-$B155)=$E155,J155*$F155/2,0))))","v":0},{"$f":"IF($C155=\"annual\",IF(Z$77=$B155,0,K155*$F155),IF(Z$77-$B155=0,L155*$F155/2,IF((Z$77-$B155)<$E155,AVERAGE(K155,L155)*$F155,IF((Z$77-$B155)=$E155,K155*$F155/2,0))))","v":0},{"$f":"IF($C155=\"annual\",IF(AA$77=$B155,0,L155*$F155),IF(AA$77-$B155=0,M155*$F155/2,IF((AA$77-$B155)<$E155,AVERAGE(L155,M155)*$F155,IF((AA$77-$B155)=$E155,L155*$F155/2,0))))","v":0}]
[{"$f":"A155","v":"Type 8"},{"$f":"B155+1","v":2015},{"$f":"C155","v":"Annual"},{"$f":"D155","v":5},5,{"$f":"$M$51","v":4.4999999999999998E-2},null,null,{"$f":"C$51/C$8","v":0},{"$f":"I156-Q156","v":0},{"$f":"J156-R156","v":0},{"$f":"K156-S156","v":0},{"$f":"L156-T156","v":0},null,null,{"$f":"IF(OR($C156=\"Annual\",$D156=$E156),IF(AND($D156=$E156,P$77=$B156+$D156),$I156,IF(AND(P$77>$B156+$D156,P$77<=$B156+$E156), $I156/($E156-$D156),0)), IF(OR(P$77=$B156+$D156,P$77=$B156+$E156),$I156/(($E156-$D156)*2),IF(AND(P$77>$B156+$D156,P$77<$B156+$E156),$I156/($E156-$D156),0)))","v":0},{"$f":"IF(OR($C156=\"Annual\",$D156=$E156),IF(AND($D156=$E156,Q$77=$B156+$D156),$I156,IF(AND(Q$77>$B156+$D156,Q$77<=$B156+$E156), $I156/($E156-$D156),0)), IF(OR(Q$77=$B156+$D156,Q$77=$B156+$E156),$I156/(($E156-$D156)*2),IF(AND(Q$77>$B156+$D156,Q$77<$B156+$E156),$I156/($E156-$D156),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A156","v":"Type 8"},{"$f":"B156+1","v":2016},{"$f":"C156","v":"Annual"},5,5,{"$f":"$N$51","v":4.9999999999999996E-2},null,null,null,{"$f":"D$51/D$8","v":0},{"$f":"J157-R157","v":0},{"$f":"K157-S157","v":0},{"$f":"L157-T157","v":0},null,null,null,{"$f":"IF(OR($C157=\"Annual\",$D157=$E157),IF(AND($D157=$E157,Q$77=$B157+$D157),$J157,IF(AND(Q$77>$B157+$D157,Q$77<=$B157+$E157), $J157/($E157-$D157),0)), IF(OR(Q$77=$B157+$D157,Q$77=$B157+$E157),$J157/(($E157-$D157)*2),IF(AND(Q$77>$B157+$D157,Q$77<$B157+$E157),$J157/($E157-$D157),0)))","v":0},{"$f":"IF(OR($C157=\"Annual\",$D157=$E157),IF(AND($D157=$E157,R$77=$B157+$D157),$J157,IF(AND(R$77>$B157+$D157,R$77<=$B157+$E157), $J157/($E157-$D157),0)), IF(OR(R$77=$B157+$D157,R$77=$B157+$E157),$J157/(($E157-$D157)*2),IF(AND(R$77>$B157+$D157,R$77<$B157+$E157),$J157/($E157-$D157),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A157","v":"Type 8"},{"$f":"B157+1","v":2017},{"$f":"C157","v":"Annual"},5,5,{"$f":"$O$51","v":4.9999999999999996E-2},null,null,null,null,{"$f":"E$51/E$8","v":0},{"$f":"K158-S158","v":0},{"$f":"L158-T158","v":0},null,null,null,null,{"$f":"IF(OR($C158=\"Annual\",$D158=$E158),IF(AND($D158=$E158,R$77=$B158+$D158),$K158,IF(AND(R$77>$B158+$D158,R$77<=$B158+$E158), $K158/($E158-$D158),0)), IF(OR(R$77=$B158+$D158,R$77=$B158+$E158),$K158/(($E158-$D158)*2),IF(AND(R$77>$B158+$D158,R$77<$B158+$E158),$K158/($E158-$D158),0)))","v":0},{"$f":"IF(OR($C158=\"Annual\",$D158=$E158),IF(AND($D158=$E158,S$77=$B158+$D158),$K158,IF(AND(S$77>$B158+$D158,S$77<=$B158+$E158), $K158/($E158-$D158),0)), IF(OR(S$77=$B158+$D158,S$77=$B158+$E158),$K158/(($E158-$D158)*2),IF(AND(S$77>$B158+$D158,S$77<$B158+$E158),$K158/($E158-$D158),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A158","v":"Type 8"},{"$f":"B158+1","v":2018},{"$f":"C158","v":"Annual"},5,5,{"$f":"$P$51","v":4.9999999999999996E-2},null,null,null,null,null,{"$f":"F$51/F$8","v":0},{"$f":"L159-T159","v":0},null,null,null,null,null,{"$f":"IF(OR($C159=\"Annual\",$D159=$E159),IF(AND($D159=$E159,S$77=$B159+$D159),$L159,IF(AND(S$77>$B159+$D159,S$77<=$B159+$E159), $L159/($E159-$D159),0)), IF(OR(S$77=$B159+$D159,S$77=$B159+$E159),$L159/(($E159-$D159)*2),IF(AND(S$77>$B159+$D159,S$77<$B159+$E159),$L159/($E159-$D159),0)))","v":0},{"$f":"IF(OR($C159=\"Annual\",$D159=$E159),IF(AND($D159=$E159,T$77=$B159+$D159),$L159,IF(AND(T$77>$B159+$D159,T$77<=$B159+$E159), $L159/($E159-$D159),0)), IF(OR(T$77=$B159+$D159,T$77=$B159+$E159),$L159/(($E159-$D159)*2),IF(AND(T$77>$B159+$D159,T$77<$B159+$E159),$L159/($E159-$D159),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A159","v":"Type 8"},{"$f":"B159+1","v":2019},{"$f":"C159","v":"Annual"},5,5,{"$f":"$Q$51","v":4.9999999999999996E-2},null,null,null,null,null,null,{"$f":"G$51/G$8","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C160=\"Annual\",$D160=$E160),IF(AND($D160=$E160,T$77=$B160+$D160),$M160,IF(AND(T$77>$B160+$D160,T$77<=$B160+$E160), $M160/($E160-$D160),0)), IF(OR(T$77=$B160+$D160,T$77=$B160+$E160),$M160/(($E160-$D160)*2),IF(AND(T$77>$B160+$D160,T$77<$B160+$E160),$M160/($E160-$D160),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"A52","v":"Type 9"},{"$f":"B85","v":2014},{"$f":"$I52","v":"Annual"},{"$f":"$J52","v":10},{"$f":"$K52","v":10},{"$f":"$L$52","v":0.04},null,{"$f":"B$52/B$8","v":0},{"$f":"H162-P162","v":0},{"$f":"I162-Q162","v":0},{"$f":"J162-R162","v":0},{"$f":"K162-S162","v":0},{"$f":"L162-T162","v":0},null,{"$f":"IF(OR($C162=\"Annual\",$D162=$E162),IF(AND($D162=$E162,O$77=$B162+$D162),$H162,IF(AND(O$77>$B162+$D162,O$77<=$B162+$E162), $H162/($E162-$D162),0)), IF(OR(O$77=$B162+$D162,O$77=$B162+$E162),$H162/(($E162-$D162)*2),IF(AND(O$77>$B162+$D162,O$77<$B162+$E162),$H162/($E162-$D162),0)))","v":0},{"$f":"IF(OR($C162=\"Annual\",$D162=$E162),IF(AND($D162=$E162,P$77=$B162+$D162),$H162,IF(AND(P$77>$B162+$D162,P$77<=$B162+$E162), $H162/($E162-$D162),0)), IF(OR(P$77=$B162+$D162,P$77=$B162+$E162),$H162/(($E162-$D162)*2),IF(AND(P$77>$B162+$D162,P$77<$B162+$E162),$H162/($E162-$D162),0)))","v":0},0,0,0,0,null,{"$f":"IF($C162=\"annual\",IF(V$77=$B162,0,G162*$F162),IF(V$77-$B162=0,H162*$F162/2,IF((V$77-$B162)<$E162,AVERAGE(G162,H162)*$F162,IF((V$77-$B162)=$E162,G162*$F162/2,0))))","v":0},{"$f":"IF($C162=\"annual\",IF(W$77=$B162,0,H162*$F162),IF(W$77-$B162=0,I162*$F162/2,IF((W$77-$B162)<$E162,AVERAGE(H162,I162)*$F162,IF((W$77-$B162)=$E162,H162*$F162/2,0))))","v":0},{"$f":"IF($C162=\"annual\",IF(X$77=$B162,0,I162*$F162),IF(X$77-$B162=0,J162*$F162/2,IF((X$77-$B162)<$E162,AVERAGE(I162,J162)*$F162,IF((X$77-$B162)=$E162,I162*$F162/2,0))))","v":0},{"$f":"IF($C162=\"annual\",IF(Y$77=$B162,0,J162*$F162),IF(Y$77-$B162=0,K162*$F162/2,IF((Y$77-$B162)<$E162,AVERAGE(J162,K162)*$F162,IF((Y$77-$B162)=$E162,J162*$F162/2,0))))","v":0},{"$f":"IF($C162=\"annual\",IF(Z$77=$B162,0,K162*$F162),IF(Z$77-$B162=0,L162*$F162/2,IF((Z$77-$B162)<$E162,AVERAGE(K162,L162)*$F162,IF((Z$77-$B162)=$E162,K162*$F162/2,0))))","v":0},{"$f":"IF($C162=\"annual\",IF(AA$77=$B162,0,L162*$F162),IF(AA$77-$B162=0,M162*$F162/2,IF((AA$77-$B162)<$E162,AVERAGE(L162,M162)*$F162,IF((AA$77-$B162)=$E162,L162*$F162/2,0))))","v":0}]
[{"$f":"A162","v":"Type 9"},{"$f":"B162+1","v":2015},{"$f":"C162","v":"Annual"},{"$f":"D162","v":10},10,{"$f":"$M$52","v":4.4999999999999998E-2},null,null,{"$f":"C$52/C$8","v":0},{"$f":"I163-Q163","v":0},{"$f":"J163-R163","v":0},{"$f":"K163-S163","v":0},{"$f":"L163-T163","v":0},null,null,{"$f":"IF(OR($C163=\"Annual\",$D163=$E163),IF(AND($D163=$E163,P$77=$B163+$D163),$I163,IF(AND(P$77>$B163+$D163,P$77<=$B163+$E163), $I163/($E163-$D163),0)), IF(OR(P$77=$B163+$D163,P$77=$B163+$E163),$I163/(($E163-$D163)*2),IF(AND(P$77>$B163+$D163,P$77<$B163+$E163),$I163/($E163-$D163),0)))","v":0},{"$f":"IF(OR($C163=\"Annual\",$D163=$E163),IF(AND($D163=$E163,Q$77=$B163+$D163),$I163,IF(AND(Q$77>$B163+$D163,Q$77<=$B163+$E163), $I163/($E163-$D163),0)), IF(OR(Q$77=$B163+$D163,Q$77=$B163+$E163),$I163/(($E163-$D163)*2),IF(AND(Q$77>$B163+$D163,Q$77<$B163+$E163),$I163/($E163-$D163),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A163","v":"Type 9"},{"$f":"B163+1","v":2016},{"$f":"C163","v":"Annual"},10,10,{"$f":"$N$52","v":4.9999999999999996E-2},null,null,null,{"$f":"D$52/D$8","v":0},{"$f":"J164-R164","v":0},{"$f":"K164-S164","v":0},{"$f":"L164-T164","v":0},null,null,null,{"$f":"IF(OR($C164=\"Annual\",$D164=$E164),IF(AND($D164=$E164,Q$77=$B164+$D164),$J164,IF(AND(Q$77>$B164+$D164,Q$77<=$B164+$E164), $J164/($E164-$D164),0)), IF(OR(Q$77=$B164+$D164,Q$77=$B164+$E164),$J164/(($E164-$D164)*2),IF(AND(Q$77>$B164+$D164,Q$77<$B164+$E164),$J164/($E164-$D164),0)))","v":0},{"$f":"IF(OR($C164=\"Annual\",$D164=$E164),IF(AND($D164=$E164,R$77=$B164+$D164),$J164,IF(AND(R$77>$B164+$D164,R$77<=$B164+$E164), $J164/($E164-$D164),0)), IF(OR(R$77=$B164+$D164,R$77=$B164+$E164),$J164/(($E164-$D164)*2),IF(AND(R$77>$B164+$D164,R$77<$B164+$E164),$J164/($E164-$D164),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A164","v":"Type 9"},{"$f":"B164+1","v":2017},{"$f":"C164","v":"Annual"},10,10,{"$f":"$O$52","v":4.9999999999999996E-2},null,null,null,null,{"$f":"E$52/E$8","v":0},{"$f":"K165-S165","v":0},{"$f":"L165-T165","v":0},null,null,null,null,{"$f":"IF(OR($C165=\"Annual\",$D165=$E165),IF(AND($D165=$E165,R$77=$B165+$D165),$K165,IF(AND(R$77>$B165+$D165,R$77<=$B165+$E165), $K165/($E165-$D165),0)), IF(OR(R$77=$B165+$D165,R$77=$B165+$E165),$K165/(($E165-$D165)*2),IF(AND(R$77>$B165+$D165,R$77<$B165+$E165),$K165/($E165-$D165),0)))","v":0},{"$f":"IF(OR($C165=\"Annual\",$D165=$E165),IF(AND($D165=$E165,S$77=$B165+$D165),$K165,IF(AND(S$77>$B165+$D165,S$77<=$B165+$E165), $K165/($E165-$D165),0)), IF(OR(S$77=$B165+$D165,S$77=$B165+$E165),$K165/(($E165-$D165)*2),IF(AND(S$77>$B165+$D165,S$77<$B165+$E165),$K165/($E165-$D165),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A165","v":"Type 9"},{"$f":"B165+1","v":2018},{"$f":"C165","v":"Annual"},10,10,{"$f":"$P$52","v":4.9999999999999996E-2},null,null,null,null,null,{"$f":"F$52/F$8","v":0},{"$f":"L166-T166","v":0},null,null,null,null,null,{"$f":"IF(OR($C166=\"Annual\",$D166=$E166),IF(AND($D166=$E166,S$77=$B166+$D166),$L166,IF(AND(S$77>$B166+$D166,S$77<=$B166+$E166), $L166/($E166-$D166),0)), IF(OR(S$77=$B166+$D166,S$77=$B166+$E166),$L166/(($E166-$D166)*2),IF(AND(S$77>$B166+$D166,S$77<$B166+$E166),$L166/($E166-$D166),0)))","v":0},{"$f":"IF(OR($C166=\"Annual\",$D166=$E166),IF(AND($D166=$E166,T$77=$B166+$D166),$L166,IF(AND(T$77>$B166+$D166,T$77<=$B166+$E166), $L166/($E166-$D166),0)), IF(OR(T$77=$B166+$D166,T$77=$B166+$E166),$L166/(($E166-$D166)*2),IF(AND(T$77>$B166+$D166,T$77<$B166+$E166),$L166/($E166-$D166),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A166","v":"Type 9"},{"$f":"B166+1","v":2019},{"$f":"C166","v":"Annual"},10,10,{"$f":"$Q$52","v":4.9999999999999996E-2},null,null,null,null,null,null,{"$f":"G$52/G$8","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C167=\"Annual\",$D167=$E167),IF(AND($D167=$E167,T$77=$B167+$D167),$M167,IF(AND(T$77>$B167+$D167,T$77<=$B167+$E167), $M167/($E167-$D167),0)), IF(OR(T$77=$B167+$D167,T$77=$B167+$E167),$M167/(($E167-$D167)*2),IF(AND(T$77>$B167+$D167,T$77<$B167+$E167),$M167/($E167-$D167),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"A53","v":"ZERO-COUPON BOND"},{"$f":"B85","v":2014},null,{"$f":"$J53","v":3},{"$f":"$K53","v":3},{"$f":"$L$53","v":5.9999999999999991E-2},null,{"$f":"B$53/B$8","v":0},{"$f":"H169-P169","v":0},{"$f":"I169-Q169","v":0},{"$f":"J169-R169","v":0},{"$f":"K169-S169","v":0},{"$f":"L169-T169","v":0},null,{"$f":"IF($D169=$E169,IF(O$77=$B169+$E169,$H169,0),0)","v":0},{"$f":"IF($D169=$E169,IF(P$77=$B169+$E169,$H169,0),0)","v":0},{"$f":"IF($D169=$E169,IF(Q$77=$B169+$E169,$H169,0),0)","v":0},{"$f":"IF($D169=$E169,IF(R$77=$B169+$E169,$H169,0),0)","v":0},0,0,null,{"$f":"IF(V$77-$B169=$D169,$H169*(((1+$F169)^$D169)-1),0)","v":0},0,{"$f":"IF(X$77-$B169=$D169,$H169*(((1+$F169)^$D169)-1),0)","v":0},0,0,0]
[{"$f":"A169","v":"ZERO-COUPON BOND"},{"$f":"B169+1","v":2015},null,{"$f":"D169","v":3},3,{"$f":"$M$53","v":6.4999999999999988E-2},null,null,{"$f":"C$53/C$8","v":0},{"$f":"I170-Q170","v":0},{"$f":"J170-R170","v":0},{"$f":"K170-S170","v":0},{"$f":"L170-T170","v":0},null,null,{"$f":"IF($D170=$E170,IF(P$77=$B170+$E170,$I170,0),0)","v":0},{"$f":"IF($D170=$E170,IF(Q$77=$B170+$E170,$I170,0),0)","v":0},{"$f":"IF($D170=$E170,IF(R$77=$B170+$E170,$I170,0),0)","v":0},0,0,null,null,{"$f":"IF(W$77-$B170=$D170,$I170*(((1+$F170)^$D170)-1),0)","v":0},{"$f":"IF(X$77-$B170=$D170,$I170*(((1+$F170)^$D170)-1),0)","v":0},{"$f":"IF(Y$77-$B170=$D170,$I170*(((1+$F170)^$D170)-1),0)","v":0},{"$f":"IF(Z$77-$B170=$D170,$I170*(((1+$F170)^$D170)-1),0)","v":0},{"$f":"IF(AA$77-$B170=$D170,$I170*(((1+$F170)^$D170)-1),0)","v":0}]
[{"$f":"A170","v":"ZERO-COUPON BOND"},{"$f":"B170+1","v":2016},null,3,3,{"$f":"$N$53","v":6.9999999999999993E-2},null,null,null,{"$f":"D$53/D$8","v":0},{"$f":"J171-R171","v":0},{"$f":"K171-S171","v":0},{"$f":"L171-T171","v":0},null,null,null,{"$f":"IF($D171=$E171,IF(Q$77=$B171+$E171,$J171,0),0)","v":0},{"$f":"IF($D171=$E171,IF(R$77=$B171+$E171,$J171,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$77-$B171=$D171,$J171*(((1+$F171)^$D171)-1),0)","v":0},{"$f":"IF(Y$77-$B171=$D171,$J171*(((1+$F171)^$D171)-1),0)","v":0},{"$f":"IF(Z$77-$B171=$D171,$J171*(((1+$F171)^$D171)-1),0)","v":0},{"$f":"IF(AA$77-$B171=$D171,$J171*(((1+$F171)^$D171)-1),0)","v":0}]
[{"$f":"A171","v":"ZERO-COUPON BOND"},{"$f":"B171+1","v":2017},null,3,3,{"$f":"$O$53","v":6.9999999999999993E-2},null,null,null,null,{"$f":"E$53/E$8","v":0},{"$f":"K172-S172","v":0},{"$f":"L172-T172","v":0},null,null,null,null,{"$f":"IF($D172=$E172,IF(R$77=$B172+$E172,$K172,0),0)","v":0},{"$f":"IF($D172=$E172,IF(S$77=$B172+$E172,$K172,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$77-$B172=$D172,$K172*(((1+$F172)^$D172)-1),0)","v":0},{"$f":"IF(Z$77-$B172=$D172,$K172*(((1+$F172)^$D172)-1),0)","v":0},{"$f":"IF(AA$77-$B172=$D172,$K172*(((1+$F172)^$D172)-1),0)","v":0}]
[{"$f":"A172","v":"ZERO-COUPON BOND"},{"$f":"B172+1","v":2018},null,3,3,{"$f":"$P$53","v":6.9999999999999993E-2},null,null,null,null,null,{"$f":"F$53/F$8","v":0},{"$f":"L173-T173","v":0},null,null,null,null,null,{"$f":"IF($D173=$E173,IF(S$77=$B173+$E173,$L173,0),0)","v":0},{"$f":"IF($D173=$E173,IF(T$77=$B173+$E173,$L173,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$77-$B173=$D173,$L173*(((1+$F173)^$D173)-1),0)","v":0},{"$f":"IF(AA$77-$B173=$D173,$L173*(((1+$F173)^$D173)-1),0)","v":0}]
[{"$f":"A173","v":"ZERO-COUPON BOND"},{"$f":"B173+1","v":2019},null,3,3,{"$f":"$Q$53","v":6.9999999999999993E-2},null,null,null,null,null,null,{"$f":"G$53/G$8","v":0},null,null,null,null,null,null,{"$f":"IF($D174=$E174,IF(T$77=$B174+$E174,$M174,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$77-$B174=$D174,$M174*(((1+$F174)^$D174)-1),0)","v":0}]
[]
[{"$f":"A54","v":"New Issuance of Foreign Debt (new debt) 1/"}]
[{"$f":"A55","v":"Short-term debt 2/"}]
[{"$f":"A56","v":"Denominated in local currency"},null,"Calculations in LCU"]
[]
[null,{"$f":"B85","v":2014},{"$f":"$I56","v":"Semi-annual"},{"$f":"$J56","v":1},{"$f":"$K56","v":1},{"$f":"$L$56","v":7.0000000000000007E-2},null,{"$f":"$B$56","v":0},{"$f":"H180-P180","v":0},{"$f":"I180-Q180","v":0},{"$f":"J180-R180","v":0},{"$f":"K180-S180","v":0},{"$f":"L180-T180","v":0},null,0,{"$f":"H180","v":0},0,0,0,0,null,{"$f":"IF($C180=\"annual\",IF(V$77=$B180,0,G180*$F180),IF(V$77-$B180=0,H180*$F180/2,IF((V$77-$B180)<$E180,AVERAGE(G180,H180)*$F180,IF((V$77-$B180)=$E180,G180*$F180/2,0))))","v":0},{"$f":"IF($C180=\"annual\",IF(W$77=$B180,0,H180*$F180),IF(W$77-$B180=0,I180*$F180/2,IF((W$77-$B180)<$E180,AVERAGE(H180,I180)*$F180,IF((W$77-$B180)=$E180,H180*$F180/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B180+1","v":2015},{"$f":"C180","v":"Semi-annual"},{"$f":"D180","v":1},{"$f":"E180","v":1},{"$f":"$M$56","v":7.5000000000000011E-2},null,null,{"$f":"$C$56","v":0},{"$f":"I181-Q181","v":0},{"$f":"J181-R181","v":0},{"$f":"K181-S181","v":0},{"$f":"L181-T181","v":0},null,null,0,{"$f":"I181","v":0},0,0,0,null,null,0,{"$f":"IF($C181=\"annual\",IF(X$77=$B181,0,I181*$F181),IF(X$77-$B181=0,J181*$F181/2,IF((X$77-$B181)<$E181,AVERAGE(I181,J181)*$F181,IF((X$77-$B181)=$E181,I181*$F181/2,0))))","v":0},{"$f":"IF($C181=\"annual\",IF(Y$77=$B181,0,J181*$F181),IF(Y$77-$B181=0,K181*$F181/2,IF((Y$77-$B181)<$E181,AVERAGE(J181,K181)*$F181,IF((Y$77-$B181)=$E181,J181*$F181/2,0))))","v":0},{"$f":"IF($C181=\"annual\",IF(Z$77=$B181,0,K181*$F181),IF(Z$77-$B181=0,L181*$F181/2,IF((Z$77-$B181)<$E181,AVERAGE(K181,L181)*$F181,IF((Z$77-$B181)=$E181,K181*$F181/2,0))))","v":0},{"$f":"IF($C181=\"annual\",IF(AA$77=$B181,0,L181*$F181),IF(AA$77-$B181=0,M181*$F181/2,IF((AA$77-$B181)<$E181,AVERAGE(L181,M181)*$F181,IF((AA$77-$B181)=$E181,L181*$F181/2,0))))","v":0}]
[null,{"$f":"B181+1","v":2016},{"$f":"C181","v":"Semi-annual"},{"$f":"D181","v":1},1,{"$f":"$N$56","v":8.0000000000000016E-2},null,null,null,{"$f":"$D$56","v":0},{"$f":"J182-R182","v":0},{"$f":"K182-S182","v":0},{"$f":"L182-T182","v":0},null,null,null,0,{"$f":"J182","v":0},0,0,null,null,null,0,0,0,0]
[null,{"$f":"B182+1","v":2017},{"$f":"C182","v":"Semi-annual"},1,1,{"$f":"$O$56","v":8.0000000000000016E-2},null,null,null,null,{"$f":"$E$56","v":0},{"$f":"K183-S183","v":0},{"$f":"L183-T183","v":0},null,null,null,null,0,{"$f":"K183","v":0},0,null,null,null,null,0,0,0]
[null,{"$f":"B183+1","v":2018},{"$f":"C183","v":"Semi-annual"},1,1,{"$f":"$P$56","v":8.0000000000000016E-2},null,null,null,null,null,{"$f":"$F$56","v":0},{"$f":"L184-T184","v":0},null,null,null,null,null,0,{"$f":"L184","v":0},null,null,null,null,null,0,0]
[null,{"$f":"B184+1","v":2019},{"$f":"C184","v":"Semi-annual"},1,1,{"$f":"$Q$56","v":8.0000000000000016E-2},null,null,null,null,null,null,{"$f":"$G$56","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"A65","v":"Denominated in foreign currency"},null,"Calculations in USD"]
[]
[null,{"$f":"B85","v":2014},{"$f":"$I57","v":"Semi-annual"},{"$f":"$J57","v":1},{"$f":"$K57","v":1},{"$f":"$L$57","v":0.01},null,{"$f":"B$57/B$8","v":0},{"$f":"H189-P189","v":0},{"$f":"I189-Q189","v":0},{"$f":"J189-R189","v":0},{"$f":"K189-S189","v":0},{"$f":"L189-T189","v":0},null,0,{"$f":"H189","v":0},0,0,0,0,null,{"$f":"IF($C189=\"annual\",IF(V$77=$B189,0,G189*$F189),IF(V$77-$B189=0,H189*$F189/2,IF((V$77-$B189)<$E189,AVERAGE(G189,H189)*$F189,IF((V$77-$B189)=$E189,G189*$F189/2,0))))","v":0},{"$f":"IF($C189=\"annual\",IF(W$77=$B189,0,H189*$F189),IF(W$77-$B189=0,I189*$F189/2,IF((W$77-$B189)<$E189,AVERAGE(H189,I189)*$F189,IF((W$77-$B189)=$E189,H189*$F189/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B189+1","v":2015},{"$f":"C189","v":"Semi-annual"},{"$f":"D189","v":1},{"$f":"E189","v":1},{"$f":"$M$57","v":1.4999999999999999E-2},null,null,{"$f":"C$57/C$8","v":0},{"$f":"I190-Q190","v":0},{"$f":"J190-R190","v":0},{"$f":"K190-S190","v":0},{"$f":"L190-T190","v":0},null,null,0,{"$f":"I190","v":0},0,0,0,null,null,0,{"$f":"IF($C190=\"annual\",IF(X$77=$B190,0,I190*$F190),IF(X$77-$B190=0,J190*$F190/2,IF((X$77-$B190)<$E190,AVERAGE(I190,J190)*$F190,IF((X$77-$B190)=$E190,I190*$F190/2,0))))","v":0},{"$f":"IF($C190=\"annual\",IF(Y$77=$B190,0,J190*$F190),IF(Y$77-$B190=0,K190*$F190/2,IF((Y$77-$B190)<$E190,AVERAGE(J190,K190)*$F190,IF((Y$77-$B190)=$E190,J190*$F190/2,0))))","v":0},{"$f":"IF($C190=\"annual\",IF(Z$77=$B190,0,K190*$F190),IF(Z$77-$B190=0,L190*$F190/2,IF((Z$77-$B190)<$E190,AVERAGE(K190,L190)*$F190,IF((Z$77-$B190)=$E190,K190*$F190/2,0))))","v":0},{"$f":"IF($C190=\"annual\",IF(AA$77=$B190,0,L190*$F190),IF(AA$77-$B190=0,M190*$F190/2,IF((AA$77-$B190)<$E190,AVERAGE(L190,M190)*$F190,IF((AA$77-$B190)=$E190,L190*$F190/2,0))))","v":0}]
[null,{"$f":"B190+1","v":2016},{"$f":"C190","v":"Semi-annual"},{"$f":"D190","v":1},1,{"$f":"$N$57","v":0.02},null,null,null,{"$f":"D$57/D$8","v":0},{"$f":"J191-R191","v":0},{"$f":"K191-S191","v":0},{"$f":"L191-T191","v":0},null,null,null,0,{"$f":"J191","v":0},0,0,null,null,null,0,0,0,0]
[null,{"$f":"B191+1","v":2017},{"$f":"C191","v":"Semi-annual"},1,1,{"$f":"$O$57","v":0.02},null,null,null,null,{"$f":"E$57/E$8","v":0},{"$f":"K192-S192","v":0},{"$f":"L192-T192","v":0},null,null,null,null,0,{"$f":"K192","v":0},0,null,null,null,null,0,0,0]
[null,{"$f":"B192+1","v":2018},{"$f":"C192","v":"Semi-annual"},1,1,{"$f":"$P$57","v":0.02},null,null,null,null,null,{"$f":"F$57/F$8","v":0},{"$f":"L193-T193","v":0},null,null,null,null,null,0,{"$f":"L193","v":0},null,null,null,null,null,0,0]
[null,{"$f":"B193+1","v":2019},{"$f":"C193","v":"Semi-annual"},1,1,{"$f":"$Q$57","v":0.02},null,null,null,null,null,null,{"$f":"G$57/G$8","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"A58","v":"Long-term debt 3/"}]
[{"$f":"A59","v":"Denominated in local currency"},null,"Calculations in LCU"]
[]
[{"$f":"A60","v":"Type 11"},{"$f":"B85","v":2014},{"$f":"$I60","v":"Annual"},{"$f":"$J60","v":2},{"$f":"$K60","v":2},{"$f":"$L$60","v":0.1},null,{"$f":"$B$60","v":0},{"$f":"H199-P199","v":0},{"$f":"I199-Q199","v":0},{"$f":"J199-R199","v":0},{"$f":"K199-S199","v":0},{"$f":"L199-T199","v":0},null,{"$f":"IF(OR($C199=\"Annual\",$D199=$E199),IF(AND($D199=$E199,O$77=$B199+$D199),$H199,IF(AND(O$77>$B199+$D199,O$77<=$B199+$E199), $H199/($E199-$D199),0)), IF(OR(O$77=$B199+$D199,O$77=$B199+$E199),$H199/(($E199-$D199)*2),IF(AND(O$77>$B199+$D199,O$77<$B199+$E199),$H199/($E199-$D199),0)))","v":0},{"$f":"IF(OR($C199=\"Annual\",$D199=$E199),IF(AND($D199=$E199,P$77=$B199+$D199),$H199,IF(AND(P$77>$B199+$D199,P$77<=$B199+$E199), $H199/($E199-$D199),0)), IF(OR(P$77=$B199+$D199,P$77=$B199+$E199),$H199/(($E199-$D199)*2),IF(AND(P$77>$B199+$D199,P$77<$B199+$E199),$H199/($E199-$D199),0)))","v":0},0,0,0,0,null,{"$f":"IF($C199=\"annual\",IF(V$77=$B199,0,G199*$F199),IF(V$77-$B199=0,H199*$F199/2,IF((V$77-$B199)<$E199,AVERAGE(G199,H199)*$F199,IF((V$77-$B199)=$E199,G199*$F199/2,0))))","v":0},{"$f":"IF($C199=\"annual\",IF(W$77=$B199,0,H199*$F199),IF(W$77-$B199=0,I199*$F199/2,IF((W$77-$B199)<$E199,AVERAGE(H199,I199)*$F199,IF((W$77-$B199)=$E199,H199*$F199/2,0))))","v":0},0,0,0,0]
[{"$f":"A199","v":"Type 11"},{"$f":"B199+1","v":2015},{"$f":"C199","v":"Annual"},{"$f":"D199","v":2},2,{"$f":"$M$60","v":0.10500000000000001},null,null,{"$f":"$C$60","v":0},{"$f":"I200-Q200","v":0},{"$f":"J200-R200","v":0},{"$f":"K200-S200","v":0},{"$f":"L200-T200","v":0},null,null,{"$f":"IF(OR($C200=\"Annual\",$D200=$E200),IF(AND($D200=$E200,P$77=$B200+$D200),$I200,IF(AND(P$77>$B200+$D200,P$77<=$B200+$E200), $I200/($E200-$D200),0)), IF(OR(P$77=$B200+$D200,P$77=$B200+$E200),$I200/(($E200-$D200)*2),IF(AND(P$77>$B200+$D200,P$77<$B200+$E200),$I200/($E200-$D200),0)))","v":0},{"$f":"IF(OR($C200=\"Annual\",$D200=$E200),IF(AND($D200=$E200,Q$77=$B200+$D200),$I200,IF(AND(Q$77>$B200+$D200,Q$77<=$B200+$E200), $I200/($E200-$D200),0)), IF(OR(Q$77=$B200+$D200,Q$77=$B200+$E200),$I200/(($E200-$D200)*2),IF(AND(Q$77>$B200+$D200,Q$77<$B200+$E200),$I200/($E200-$D200),0)))","v":0},0,0,0,null,null,0,{"$f":"IF($C200=\"annual\",IF(X$77=$B200,0,I200*$F200),IF(X$77-$B200=0,J200*$F200/2,IF((X$77-$B200)<$E200,AVERAGE(I200,J200)*$F200,IF((X$77-$B200)=$E200,I200*$F200/2,0))))","v":0},{"$f":"IF($C200=\"annual\",IF(Y$77=$B200,0,J200*$F200),IF(Y$77-$B200=0,K200*$F200/2,IF((Y$77-$B200)<$E200,AVERAGE(J200,K200)*$F200,IF((Y$77-$B200)=$E200,J200*$F200/2,0))))","v":0},{"$f":"IF($C200=\"annual\",IF(Z$77=$B200,0,K200*$F200),IF(Z$77-$B200=0,L200*$F200/2,IF((Z$77-$B200)<$E200,AVERAGE(K200,L200)*$F200,IF((Z$77-$B200)=$E200,K200*$F200/2,0))))","v":0},{"$f":"IF($C200=\"annual\",IF(AA$77=$B200,0,L200*$F200),IF(AA$77-$B200=0,M200*$F200/2,IF((AA$77-$B200)<$E200,AVERAGE(L200,M200)*$F200,IF((AA$77-$B200)=$E200,L200*$F200/2,0))))","v":0}]
[{"$f":"A200","v":"Type 11"},{"$f":"B200+1","v":2016},{"$f":"C200","v":"Annual"},2,2,{"$f":"$N$60","v":0.11000000000000001},null,null,null,{"$f":"$D$60","v":0},{"$f":"J201-R201","v":0},{"$f":"K201-S201","v":0},{"$f":"L201-T201","v":0},null,null,null,{"$f":"IF(OR($C201=\"Annual\",$D201=$E201),IF(AND($D201=$E201,Q$77=$B201+$D201),$J201,IF(AND(Q$77>$B201+$D201,Q$77<=$B201+$E201), $J201/($E201-$D201),0)), IF(OR(Q$77=$B201+$D201,Q$77=$B201+$E201),$J201/(($E201-$D201)*2),IF(AND(Q$77>$B201+$D201,Q$77<$B201+$E201),$J201/($E201-$D201),0)))","v":0},{"$f":"IF(OR($C201=\"Annual\",$D201=$E201),IF(AND($D201=$E201,R$77=$B201+$D201),$J201,IF(AND(R$77>$B201+$D201,R$77<=$B201+$E201), $J201/($E201-$D201),0)), IF(OR(R$77=$B201+$D201,R$77=$B201+$E201),$J201/(($E201-$D201)*2),IF(AND(R$77>$B201+$D201,R$77<$B201+$E201),$J201/($E201-$D201),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A201","v":"Type 11"},{"$f":"B201+1","v":2017},{"$f":"C201","v":"Annual"},2,2,{"$f":"$O$60","v":0.11000000000000001},null,null,null,null,{"$f":"$E$60","v":0},{"$f":"K202-S202","v":0},{"$f":"L202-T202","v":0},null,null,null,null,{"$f":"IF(OR($C202=\"Annual\",$D202=$E202),IF(AND($D202=$E202,R$77=$B202+$D202),$K202,IF(AND(R$77>$B202+$D202,R$77<=$B202+$E202), $K202/($E202-$D202),0)), IF(OR(R$77=$B202+$D202,R$77=$B202+$E202),$K202/(($E202-$D202)*2),IF(AND(R$77>$B202+$D202,R$77<$B202+$E202),$K202/($E202-$D202),0)))","v":0},{"$f":"IF(OR($C202=\"Annual\",$D202=$E202),IF(AND($D202=$E202,S$77=$B202+$D202),$K202,IF(AND(S$77>$B202+$D202,S$77<=$B202+$E202), $K202/($E202-$D202),0)), IF(OR(S$77=$B202+$D202,S$77=$B202+$E202),$K202/(($E202-$D202)*2),IF(AND(S$77>$B202+$D202,S$77<$B202+$E202),$K202/($E202-$D202),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A202","v":"Type 11"},{"$f":"B202+1","v":2018},{"$f":"C202","v":"Annual"},2,2,{"$f":"$P$60","v":0.11000000000000001},null,null,null,null,null,{"$f":"$F$60","v":0},{"$f":"L203-T203","v":0},null,null,null,null,null,{"$f":"IF(OR($C203=\"Annual\",$D203=$E203),IF(AND($D203=$E203,S$77=$B203+$D203),$L203,IF(AND(S$77>$B203+$D203,S$77<=$B203+$E203), $L203/($E203-$D203),0)), IF(OR(S$77=$B203+$D203,S$77=$B203+$E203),$L203/(($E203-$D203)*2),IF(AND(S$77>$B203+$D203,S$77<$B203+$E203),$L203/($E203-$D203),0)))","v":0},{"$f":"IF(OR($C203=\"Annual\",$D203=$E203),IF(AND($D203=$E203,T$77=$B203+$D203),$L203,IF(AND(T$77>$B203+$D203,T$77<=$B203+$E203), $L203/($E203-$D203),0)), IF(OR(T$77=$B203+$D203,T$77=$B203+$E203),$L203/(($E203-$D203)*2),IF(AND(T$77>$B203+$D203,T$77<$B203+$E203),$L203/($E203-$D203),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A203","v":"Type 11"},{"$f":"B203+1","v":2019},{"$f":"C203","v":"Annual"},2,2,{"$f":"$Q$60","v":0.11000000000000001},null,null,null,null,null,null,{"$f":"$G$60","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C204=\"Annual\",$D204=$E204),IF(AND($D204=$E204,T$77=$B204+$D204),$M204,IF(AND(T$77>$B204+$D204,T$77<=$B204+$E204), $M204/($E204-$D204),0)), IF(OR(T$77=$B204+$D204,T$77=$B204+$E204),$M204/(($E204-$D204)*2),IF(AND(T$77>$B204+$D204,T$77<$B204+$E204),$M204/($E204-$D204),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"A61","v":"Type 12"},{"$f":"B85","v":2014},{"$f":"$I61","v":"Annual"},{"$f":"$J61","v":3},{"$f":"$K61","v":3},{"$f":"$L$61","v":0.10500000000000001},null,{"$f":"$B$61","v":0},{"$f":"H206-P206","v":0},{"$f":"I206-Q206","v":0},{"$f":"J206-R206","v":0},{"$f":"K206-S206","v":0},{"$f":"L206-T206","v":0},null,{"$f":"IF(OR($C206=\"Annual\",$D206=$E206),IF(AND($D206=$E206,O$77=$B206+$D206),$H206,IF(AND(O$77>$B206+$D206,O$77<=$B206+$E206), $H206/($E206-$D206),0)), IF(OR(O$77=$B206+$D206,O$77=$B206+$E206),$H206/(($E206-$D206)*2),IF(AND(O$77>$B206+$D206,O$77<$B206+$E206),$H206/($E206-$D206),0)))","v":0},{"$f":"IF(OR($C206=\"Annual\",$D206=$E206),IF(AND($D206=$E206,P$77=$B206+$D206),$H206,IF(AND(P$77>$B206+$D206,P$77<=$B206+$E206), $H206/($E206-$D206),0)), IF(OR(P$77=$B206+$D206,P$77=$B206+$E206),$H206/(($E206-$D206)*2),IF(AND(P$77>$B206+$D206,P$77<$B206+$E206),$H206/($E206-$D206),0)))","v":0},0,0,0,0,null,{"$f":"IF($C206=\"annual\",IF(V$77=$B206,0,G206*$F206),IF(V$77-$B206=0,H206*$F206/2,IF((V$77-$B206)<$E206,AVERAGE(G206,H206)*$F206,IF((V$77-$B206)=$E206,G206*$F206/2,0))))","v":0},{"$f":"IF($C206=\"annual\",IF(W$77=$B206,0,H206*$F206),IF(W$77-$B206=0,I206*$F206/2,IF((W$77-$B206)<$E206,AVERAGE(H206,I206)*$F206,IF((W$77-$B206)=$E206,H206*$F206/2,0))))","v":0},{"$f":"IF($C206=\"annual\",IF(X$77=$B206,0,I206*$F206),IF(X$77-$B206=0,J206*$F206/2,IF((X$77-$B206)<$E206,AVERAGE(I206,J206)*$F206,IF((X$77-$B206)=$E206,I206*$F206/2,0))))","v":0},{"$f":"IF($C206=\"annual\",IF(Y$77=$B206,0,J206*$F206),IF(Y$77-$B206=0,K206*$F206/2,IF((Y$77-$B206)<$E206,AVERAGE(J206,K206)*$F206,IF((Y$77-$B206)=$E206,J206*$F206/2,0))))","v":0},{"$f":"IF($C206=\"annual\",IF(Z$77=$B206,0,K206*$F206),IF(Z$77-$B206=0,L206*$F206/2,IF((Z$77-$B206)<$E206,AVERAGE(K206,L206)*$F206,IF((Z$77-$B206)=$E206,K206*$F206/2,0))))","v":0},{"$f":"IF($C206=\"annual\",IF(AA$77=$B206,0,L206*$F206),IF(AA$77-$B206=0,M206*$F206/2,IF((AA$77-$B206)<$E206,AVERAGE(L206,M206)*$F206,IF((AA$77-$B206)=$E206,L206*$F206/2,0))))","v":0}]
[{"$f":"A206","v":"Type 12"},{"$f":"B206+1","v":2015},{"$f":"C206","v":"Annual"},{"$f":"D206","v":3},{"$f":"E206","v":3},{"$f":"$M$61","v":0.11000000000000001},null,null,{"$f":"$C$61","v":0},{"$f":"I207-Q207","v":0},{"$f":"J207-R207","v":0},{"$f":"K207-S207","v":0},{"$f":"L207-T207","v":0},null,null,{"$f":"IF(OR($C207=\"Annual\",$D207=$E207),IF(AND($D207=$E207,P$77=$B207+$D207),$I207,IF(AND(P$77>$B207+$D207,P$77<=$B207+$E207), $I207/($E207-$D207),0)), IF(OR(P$77=$B207+$D207,P$77=$B207+$E207),$I207/(($E207-$D207)*2),IF(AND(P$77>$B207+$D207,P$77<$B207+$E207),$I207/($E207-$D207),0)))","v":0},{"$f":"IF(OR($C207=\"Annual\",$D207=$E207),IF(AND($D207=$E207,Q$77=$B207+$D207),$I207,IF(AND(Q$77>$B207+$D207,Q$77<=$B207+$E207), $I207/($E207-$D207),0)), IF(OR(Q$77=$B207+$D207,Q$77=$B207+$E207),$I207/(($E207-$D207)*2),IF(AND(Q$77>$B207+$D207,Q$77<$B207+$E207),$I207/($E207-$D207),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A207","v":"Type 12"},{"$f":"B207+1","v":2016},{"$f":"C207","v":"Annual"},{"$f":"D207","v":3},3,{"$f":"$N$61","v":0.11500000000000002},null,null,null,{"$f":"$D$61","v":0},{"$f":"J208-R208","v":0},{"$f":"K208-S208","v":0},{"$f":"L208-T208","v":0},null,null,null,{"$f":"IF(OR($C208=\"Annual\",$D208=$E208),IF(AND($D208=$E208,Q$77=$B208+$D208),$J208,IF(AND(Q$77>$B208+$D208,Q$77<=$B208+$E208), $J208/($E208-$D208),0)), IF(OR(Q$77=$B208+$D208,Q$77=$B208+$E208),$J208/(($E208-$D208)*2),IF(AND(Q$77>$B208+$D208,Q$77<$B208+$E208),$J208/($E208-$D208),0)))","v":0},{"$f":"IF(OR($C208=\"Annual\",$D208=$E208),IF(AND($D208=$E208,R$77=$B208+$D208),$J208,IF(AND(R$77>$B208+$D208,R$77<=$B208+$E208), $J208/($E208-$D208),0)), IF(OR(R$77=$B208+$D208,R$77=$B208+$E208),$J208/(($E208-$D208)*2),IF(AND(R$77>$B208+$D208,R$77<$B208+$E208),$J208/($E208-$D208),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A208","v":"Type 12"},{"$f":"B208+1","v":2017},{"$f":"C208","v":"Annual"},3,3,{"$f":"$O$61","v":0.11500000000000002},null,null,null,null,{"$f":"$E$61","v":0},{"$f":"K209-S209","v":0},{"$f":"L209-T209","v":0},null,null,null,null,{"$f":"IF(OR($C209=\"Annual\",$D209=$E209),IF(AND($D209=$E209,R$77=$B209+$D209),$K209,IF(AND(R$77>$B209+$D209,R$77<=$B209+$E209), $K209/($E209-$D209),0)), IF(OR(R$77=$B209+$D209,R$77=$B209+$E209),$K209/(($E209-$D209)*2),IF(AND(R$77>$B209+$D209,R$77<$B209+$E209),$K209/($E209-$D209),0)))","v":0},{"$f":"IF(OR($C209=\"Annual\",$D209=$E209),IF(AND($D209=$E209,S$77=$B209+$D209),$K209,IF(AND(S$77>$B209+$D209,S$77<=$B209+$E209), $K209/($E209-$D209),0)), IF(OR(S$77=$B209+$D209,S$77=$B209+$E209),$K209/(($E209-$D209)*2),IF(AND(S$77>$B209+$D209,S$77<$B209+$E209),$K209/($E209-$D209),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A209","v":"Type 12"},{"$f":"B209+1","v":2018},{"$f":"C209","v":"Annual"},3,3,{"$f":"$P$61","v":0.11500000000000002},null,null,null,null,null,{"$f":"$F$61","v":0},{"$f":"L210-T210","v":0},null,null,null,null,null,{"$f":"IF(OR($C210=\"Annual\",$D210=$E210),IF(AND($D210=$E210,S$77=$B210+$D210),$L210,IF(AND(S$77>$B210+$D210,S$77<=$B210+$E210), $L210/($E210-$D210),0)), IF(OR(S$77=$B210+$D210,S$77=$B210+$E210),$L210/(($E210-$D210)*2),IF(AND(S$77>$B210+$D210,S$77<$B210+$E210),$L210/($E210-$D210),0)))","v":0},{"$f":"IF(OR($C210=\"Annual\",$D210=$E210),IF(AND($D210=$E210,T$77=$B210+$D210),$L210,IF(AND(T$77>$B210+$D210,T$77<=$B210+$E210), $L210/($E210-$D210),0)), IF(OR(T$77=$B210+$D210,T$77=$B210+$E210),$L210/(($E210-$D210)*2),IF(AND(T$77>$B210+$D210,T$77<$B210+$E210),$L210/($E210-$D210),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A210","v":"Type 12"},{"$f":"B210+1","v":2019},{"$f":"C210","v":"Annual"},3,3,{"$f":"$Q$61","v":0.11500000000000002},null,null,null,null,null,null,{"$f":"$G$61","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C211=\"Annual\",$D211=$E211),IF(AND($D211=$E211,T$77=$B211+$D211),$M211,IF(AND(T$77>$B211+$D211,T$77<=$B211+$E211), $M211/($E211-$D211),0)), IF(OR(T$77=$B211+$D211,T$77=$B211+$E211),$M211/(($E211-$D211)*2),IF(AND(T$77>$B211+$D211,T$77<$B211+$E211),$M211/($E211-$D211),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"A62","v":"Type 13"},{"$f":"B85","v":2014},{"$f":"$I62","v":"Annual"},{"$f":"$J62","v":5},{"$f":"$K62","v":5},{"$f":"$L$62","v":0.11000000000000001},null,{"$f":"$B$62","v":0},{"$f":"H213-P213","v":0},{"$f":"I213-Q213","v":0},{"$f":"J213-R213","v":0},{"$f":"K213-S213","v":0},{"$f":"L213-T213","v":0},null,{"$f":"IF(OR($C213=\"Annual\",$D213=$E213),IF(AND($D213=$E213,O$77=$B213+$D213),$H213,IF(AND(O$77>$B213+$D213,O$77<=$B213+$E213), $H213/($E213-$D213),0)), IF(OR(O$77=$B213+$D213,O$77=$B213+$E213),$H213/(($E213-$D213)*2),IF(AND(O$77>$B213+$D213,O$77<$B213+$E213),$H213/($E213-$D213),0)))","v":0},{"$f":"IF(OR($C213=\"Annual\",$D213=$E213),IF(AND($D213=$E213,P$77=$B213+$D213),$H213,IF(AND(P$77>$B213+$D213,P$77<=$B213+$E213), $H213/($E213-$D213),0)), IF(OR(P$77=$B213+$D213,P$77=$B213+$E213),$H213/(($E213-$D213)*2),IF(AND(P$77>$B213+$D213,P$77<$B213+$E213),$H213/($E213-$D213),0)))","v":0},0,0,0,0,null,{"$f":"IF($C213=\"annual\",IF(V$77=$B213,0,G213*$F213),IF(V$77-$B213=0,H213*$F213/2,IF((V$77-$B213)<$E213,AVERAGE(G213,H213)*$F213,IF((V$77-$B213)=$E213,G213*$F213/2,0))))","v":0},{"$f":"IF($C213=\"annual\",IF(W$77=$B213,0,H213*$F213),IF(W$77-$B213=0,I213*$F213/2,IF((W$77-$B213)<$E213,AVERAGE(H213,I213)*$F213,IF((W$77-$B213)=$E213,H213*$F213/2,0))))","v":0},{"$f":"IF($C213=\"annual\",IF(X$77=$B213,0,I213*$F213),IF(X$77-$B213=0,J213*$F213/2,IF((X$77-$B213)<$E213,AVERAGE(I213,J213)*$F213,IF((X$77-$B213)=$E213,I213*$F213/2,0))))","v":0},{"$f":"IF($C213=\"annual\",IF(Y$77=$B213,0,J213*$F213),IF(Y$77-$B213=0,K213*$F213/2,IF((Y$77-$B213)<$E213,AVERAGE(J213,K213)*$F213,IF((Y$77-$B213)=$E213,J213*$F213/2,0))))","v":0},{"$f":"IF($C213=\"annual\",IF(Z$77=$B213,0,K213*$F213),IF(Z$77-$B213=0,L213*$F213/2,IF((Z$77-$B213)<$E213,AVERAGE(K213,L213)*$F213,IF((Z$77-$B213)=$E213,K213*$F213/2,0))))","v":0},{"$f":"IF($C213=\"annual\",IF(AA$77=$B213,0,L213*$F213),IF(AA$77-$B213=0,M213*$F213/2,IF((AA$77-$B213)<$E213,AVERAGE(L213,M213)*$F213,IF((AA$77-$B213)=$E213,L213*$F213/2,0))))","v":0}]
[{"$f":"A213","v":"Type 13"},{"$f":"B213+1","v":2015},{"$f":"C213","v":"Annual"},{"$f":"D213","v":5},5,{"$f":"$M$62","v":0.11500000000000002},null,null,{"$f":"$C$62","v":0},{"$f":"I214-Q214","v":0},{"$f":"J214-R214","v":0},{"$f":"K214-S214","v":0},{"$f":"L214-T214","v":0},null,null,{"$f":"IF(OR($C214=\"Annual\",$D214=$E214),IF(AND($D214=$E214,P$77=$B214+$D214),$I214,IF(AND(P$77>$B214+$D214,P$77<=$B214+$E214), $I214/($E214-$D214),0)), IF(OR(P$77=$B214+$D214,P$77=$B214+$E214),$I214/(($E214-$D214)*2),IF(AND(P$77>$B214+$D214,P$77<$B214+$E214),$I214/($E214-$D214),0)))","v":0},{"$f":"IF(OR($C214=\"Annual\",$D214=$E214),IF(AND($D214=$E214,Q$77=$B214+$D214),$I214,IF(AND(Q$77>$B214+$D214,Q$77<=$B214+$E214), $I214/($E214-$D214),0)), IF(OR(Q$77=$B214+$D214,Q$77=$B214+$E214),$I214/(($E214-$D214)*2),IF(AND(Q$77>$B214+$D214,Q$77<$B214+$E214),$I214/($E214-$D214),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A214","v":"Type 13"},{"$f":"B214+1","v":2016},{"$f":"C214","v":"Annual"},5,5,{"$f":"$N$62","v":0.12000000000000002},null,null,null,{"$f":"$D$62","v":0},{"$f":"J215-R215","v":0},{"$f":"K215-S215","v":0},{"$f":"L215-T215","v":0},null,null,null,{"$f":"IF(OR($C215=\"Annual\",$D215=$E215),IF(AND($D215=$E215,Q$77=$B215+$D215),$J215,IF(AND(Q$77>$B215+$D215,Q$77<=$B215+$E215), $J215/($E215-$D215),0)), IF(OR(Q$77=$B215+$D215,Q$77=$B215+$E215),$J215/(($E215-$D215)*2),IF(AND(Q$77>$B215+$D215,Q$77<$B215+$E215),$J215/($E215-$D215),0)))","v":0},{"$f":"IF(OR($C215=\"Annual\",$D215=$E215),IF(AND($D215=$E215,R$77=$B215+$D215),$J215,IF(AND(R$77>$B215+$D215,R$77<=$B215+$E215), $J215/($E215-$D215),0)), IF(OR(R$77=$B215+$D215,R$77=$B215+$E215),$J215/(($E215-$D215)*2),IF(AND(R$77>$B215+$D215,R$77<$B215+$E215),$J215/($E215-$D215),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A215","v":"Type 13"},{"$f":"B215+1","v":2017},{"$f":"C215","v":"Annual"},5,5,{"$f":"$O$62","v":0.12000000000000002},null,null,null,null,{"$f":"$E$62","v":0},{"$f":"K216-S216","v":0},{"$f":"L216-T216","v":0},null,null,null,null,{"$f":"IF(OR($C216=\"Annual\",$D216=$E216),IF(AND($D216=$E216,R$77=$B216+$D216),$K216,IF(AND(R$77>$B216+$D216,R$77<=$B216+$E216), $K216/($E216-$D216),0)), IF(OR(R$77=$B216+$D216,R$77=$B216+$E216),$K216/(($E216-$D216)*2),IF(AND(R$77>$B216+$D216,R$77<$B216+$E216),$K216/($E216-$D216),0)))","v":0},{"$f":"IF(OR($C216=\"Annual\",$D216=$E216),IF(AND($D216=$E216,S$77=$B216+$D216),$K216,IF(AND(S$77>$B216+$D216,S$77<=$B216+$E216), $K216/($E216-$D216),0)), IF(OR(S$77=$B216+$D216,S$77=$B216+$E216),$K216/(($E216-$D216)*2),IF(AND(S$77>$B216+$D216,S$77<$B216+$E216),$K216/($E216-$D216),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A216","v":"Type 13"},{"$f":"B216+1","v":2018},{"$f":"C216","v":"Annual"},5,5,{"$f":"$P$62","v":0.12000000000000002},null,null,null,null,null,{"$f":"$F$62","v":0},{"$f":"L217-T217","v":0},null,null,null,null,null,{"$f":"IF(OR($C217=\"Annual\",$D217=$E217),IF(AND($D217=$E217,S$77=$B217+$D217),$L217,IF(AND(S$77>$B217+$D217,S$77<=$B217+$E217), $L217/($E217-$D217),0)), IF(OR(S$77=$B217+$D217,S$77=$B217+$E217),$L217/(($E217-$D217)*2),IF(AND(S$77>$B217+$D217,S$77<$B217+$E217),$L217/($E217-$D217),0)))","v":0},{"$f":"IF(OR($C217=\"Annual\",$D217=$E217),IF(AND($D217=$E217,T$77=$B217+$D217),$L217,IF(AND(T$77>$B217+$D217,T$77<=$B217+$E217), $L217/($E217-$D217),0)), IF(OR(T$77=$B217+$D217,T$77=$B217+$E217),$L217/(($E217-$D217)*2),IF(AND(T$77>$B217+$D217,T$77<$B217+$E217),$L217/($E217-$D217),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A217","v":"Type 13"},{"$f":"B217+1","v":2019},{"$f":"C217","v":"Annual"},5,5,{"$f":"$Q$62","v":0.12000000000000002},null,null,null,null,null,null,{"$f":"$G$62","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C218=\"Annual\",$D218=$E218),IF(AND($D218=$E218,T$77=$B218+$D218),$M218,IF(AND(T$77>$B218+$D218,T$77<=$B218+$E218), $M218/($E218-$D218),0)), IF(OR(T$77=$B218+$D218,T$77=$B218+$E218),$M218/(($E218-$D218)*2),IF(AND(T$77>$B218+$D218,T$77<$B218+$E218),$M218/($E218-$D218),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"A63","v":"Type 14"},{"$f":"B85","v":2014},{"$f":"$I63","v":"Annual"},{"$f":"$J63","v":10},{"$f":"$K63","v":10},{"$f":"$L$63","v":0.11500000000000002},null,{"$f":"$B$63","v":0},{"$f":"H220-P220","v":0},{"$f":"I220-Q220","v":0},{"$f":"J220-R220","v":0},{"$f":"K220-S220","v":0},{"$f":"L220-T220","v":0},null,{"$f":"IF(OR($C220=\"Annual\",$D220=$E220),IF(AND($D220=$E220,O$77=$B220+$D220),$H220,IF(AND(O$77>$B220+$D220,O$77<=$B220+$E220), $H220/($E220-$D220),0)), IF(OR(O$77=$B220+$D220,O$77=$B220+$E220),$H220/(($E220-$D220)*2),IF(AND(O$77>$B220+$D220,O$77<$B220+$E220),$H220/($E220-$D220),0)))","v":0},{"$f":"IF(OR($C220=\"Annual\",$D220=$E220),IF(AND($D220=$E220,P$77=$B220+$D220),$H220,IF(AND(P$77>$B220+$D220,P$77<=$B220+$E220), $H220/($E220-$D220),0)), IF(OR(P$77=$B220+$D220,P$77=$B220+$E220),$H220/(($E220-$D220)*2),IF(AND(P$77>$B220+$D220,P$77<$B220+$E220),$H220/($E220-$D220),0)))","v":0},0,0,0,0,null,{"$f":"IF($C220=\"annual\",IF(V$77=$B220,0,G220*$F220),IF(V$77-$B220=0,H220*$F220/2,IF((V$77-$B220)<$E220,AVERAGE(G220,H220)*$F220,IF((V$77-$B220)=$E220,G220*$F220/2,0))))","v":0},{"$f":"IF($C220=\"annual\",IF(W$77=$B220,0,H220*$F220),IF(W$77-$B220=0,I220*$F220/2,IF((W$77-$B220)<$E220,AVERAGE(H220,I220)*$F220,IF((W$77-$B220)=$E220,H220*$F220/2,0))))","v":0},{"$f":"IF($C220=\"annual\",IF(X$77=$B220,0,I220*$F220),IF(X$77-$B220=0,J220*$F220/2,IF((X$77-$B220)<$E220,AVERAGE(I220,J220)*$F220,IF((X$77-$B220)=$E220,I220*$F220/2,0))))","v":0},{"$f":"IF($C220=\"annual\",IF(Y$77=$B220,0,J220*$F220),IF(Y$77-$B220=0,K220*$F220/2,IF((Y$77-$B220)<$E220,AVERAGE(J220,K220)*$F220,IF((Y$77-$B220)=$E220,J220*$F220/2,0))))","v":0},{"$f":"IF($C220=\"annual\",IF(Z$77=$B220,0,K220*$F220),IF(Z$77-$B220=0,L220*$F220/2,IF((Z$77-$B220)<$E220,AVERAGE(K220,L220)*$F220,IF((Z$77-$B220)=$E220,K220*$F220/2,0))))","v":0},{"$f":"IF($C220=\"annual\",IF(AA$77=$B220,0,L220*$F220),IF(AA$77-$B220=0,M220*$F220/2,IF((AA$77-$B220)<$E220,AVERAGE(L220,M220)*$F220,IF((AA$77-$B220)=$E220,L220*$F220/2,0))))","v":0}]
[{"$f":"A220","v":"Type 14"},{"$f":"B220+1","v":2015},{"$f":"C220","v":"Annual"},{"$f":"D220","v":10},10,{"$f":"$M$63","v":0.12000000000000002},null,null,{"$f":"$C$63","v":0},{"$f":"I221-Q221","v":0},{"$f":"J221-R221","v":0},{"$f":"K221-S221","v":0},{"$f":"L221-T221","v":0},null,null,{"$f":"IF(OR($C221=\"Annual\",$D221=$E221),IF(AND($D221=$E221,P$77=$B221+$D221),$I221,IF(AND(P$77>$B221+$D221,P$77<=$B221+$E221), $I221/($E221-$D221),0)), IF(OR(P$77=$B221+$D221,P$77=$B221+$E221),$I221/(($E221-$D221)*2),IF(AND(P$77>$B221+$D221,P$77<$B221+$E221),$I221/($E221-$D221),0)))","v":0},{"$f":"IF(OR($C221=\"Annual\",$D221=$E221),IF(AND($D221=$E221,Q$77=$B221+$D221),$I221,IF(AND(Q$77>$B221+$D221,Q$77<=$B221+$E221), $I221/($E221-$D221),0)), IF(OR(Q$77=$B221+$D221,Q$77=$B221+$E221),$I221/(($E221-$D221)*2),IF(AND(Q$77>$B221+$D221,Q$77<$B221+$E221),$I221/($E221-$D221),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A221","v":"Type 14"},{"$f":"B221+1","v":2016},{"$f":"C221","v":"Annual"},10,10,{"$f":"$N$63","v":0.12500000000000003},null,null,null,{"$f":"$D$63","v":0},{"$f":"J222-R222","v":0},{"$f":"K222-S222","v":0},{"$f":"L222-T222","v":0},null,null,null,{"$f":"IF(OR($C222=\"Annual\",$D222=$E222),IF(AND($D222=$E222,Q$77=$B222+$D222),$J222,IF(AND(Q$77>$B222+$D222,Q$77<=$B222+$E222), $J222/($E222-$D222),0)), IF(OR(Q$77=$B222+$D222,Q$77=$B222+$E222),$J222/(($E222-$D222)*2),IF(AND(Q$77>$B222+$D222,Q$77<$B222+$E222),$J222/($E222-$D222),0)))","v":0},{"$f":"IF(OR($C222=\"Annual\",$D222=$E222),IF(AND($D222=$E222,R$77=$B222+$D222),$J222,IF(AND(R$77>$B222+$D222,R$77<=$B222+$E222), $J222/($E222-$D222),0)), IF(OR(R$77=$B222+$D222,R$77=$B222+$E222),$J222/(($E222-$D222)*2),IF(AND(R$77>$B222+$D222,R$77<$B222+$E222),$J222/($E222-$D222),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A222","v":"Type 14"},{"$f":"B222+1","v":2017},{"$f":"C222","v":"Annual"},10,10,{"$f":"$O$63","v":0.12500000000000003},null,null,null,null,{"$f":"$E$63","v":0},{"$f":"K223-S223","v":0},{"$f":"L223-T223","v":0},null,null,null,null,{"$f":"IF(OR($C223=\"Annual\",$D223=$E223),IF(AND($D223=$E223,R$77=$B223+$D223),$K223,IF(AND(R$77>$B223+$D223,R$77<=$B223+$E223), $K223/($E223-$D223),0)), IF(OR(R$77=$B223+$D223,R$77=$B223+$E223),$K223/(($E223-$D223)*2),IF(AND(R$77>$B223+$D223,R$77<$B223+$E223),$K223/($E223-$D223),0)))","v":0},{"$f":"IF(OR($C223=\"Annual\",$D223=$E223),IF(AND($D223=$E223,S$77=$B223+$D223),$K223,IF(AND(S$77>$B223+$D223,S$77<=$B223+$E223), $K223/($E223-$D223),0)), IF(OR(S$77=$B223+$D223,S$77=$B223+$E223),$K223/(($E223-$D223)*2),IF(AND(S$77>$B223+$D223,S$77<$B223+$E223),$K223/($E223-$D223),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A223","v":"Type 14"},{"$f":"B223+1","v":2018},{"$f":"C223","v":"Annual"},10,10,{"$f":"$P$63","v":0.12500000000000003},null,null,null,null,null,{"$f":"$F$63","v":0},{"$f":"L224-T224","v":0},null,null,null,null,null,{"$f":"IF(OR($C224=\"Annual\",$D224=$E224),IF(AND($D224=$E224,S$77=$B224+$D224),$L224,IF(AND(S$77>$B224+$D224,S$77<=$B224+$E224), $L224/($E224-$D224),0)), IF(OR(S$77=$B224+$D224,S$77=$B224+$E224),$L224/(($E224-$D224)*2),IF(AND(S$77>$B224+$D224,S$77<$B224+$E224),$L224/($E224-$D224),0)))","v":0},{"$f":"IF(OR($C224=\"Annual\",$D224=$E224),IF(AND($D224=$E224,T$77=$B224+$D224),$L224,IF(AND(T$77>$B224+$D224,T$77<=$B224+$E224), $L224/($E224-$D224),0)), IF(OR(T$77=$B224+$D224,T$77=$B224+$E224),$L224/(($E224-$D224)*2),IF(AND(T$77>$B224+$D224,T$77<$B224+$E224),$L224/($E224-$D224),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A224","v":"Type 14"},{"$f":"B224+1","v":2019},{"$f":"C224","v":"Annual"},10,10,{"$f":"$Q$63","v":0.12500000000000003},null,null,null,null,null,null,{"$f":"$G$63","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C225=\"Annual\",$D225=$E225),IF(AND($D225=$E225,T$77=$B225+$D225),$M225,IF(AND(T$77>$B225+$D225,T$77<=$B225+$E225), $M225/($E225-$D225),0)), IF(OR(T$77=$B225+$D225,T$77=$B225+$E225),$M225/(($E225-$D225)*2),IF(AND(T$77>$B225+$D225,T$77<$B225+$E225),$M225/($E225-$D225),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"A64","v":"ZERO-COUPON BOND"},{"$f":"B85","v":2014},null,{"$f":"$J64","v":3},{"$f":"$K64","v":3},{"$f":"$L$64","v":0.12000000000000002},null,{"$f":"$B$64","v":0},{"$f":"H227-P227","v":0},{"$f":"I227-Q227","v":0},{"$f":"J227-R227","v":0},{"$f":"K227-S227","v":0},{"$f":"L227-T227","v":0},null,{"$f":"IF($D227=$E227,IF(O$77=$B227+$E227,$H227,0),0)","v":0},0,{"$f":"IF($D227=$E227,IF(Q$77=$B227+$E227,$H227,0),0)","v":0},{"$f":"IF($D227=$E227,IF(R$77=$B227+$E227,$H227,0),0)","v":0},0,0,null,{"$f":"IF(V$77-$B227=$D227,$H227*(((1+$F227)^$D227)-1),0)","v":0},0,0,0,0,0]
[{"$f":"A227","v":"ZERO-COUPON BOND"},{"$f":"B227+1","v":2015},null,{"$f":"D227","v":3},3,{"$f":"$M$64","v":0.12500000000000003},null,null,{"$f":"$C$64","v":0},{"$f":"I228-Q228","v":0},{"$f":"J228-R228","v":0},{"$f":"K228-S228","v":0},{"$f":"L228-T228","v":0},null,null,{"$f":"IF($D228=$E228,IF(P$77=$B228+$E228,$I228,0),0)","v":0},{"$f":"IF($D228=$E228,IF(Q$77=$B228+$E228,$I228,0),0)","v":0},{"$f":"IF($D228=$E228,IF(R$77=$B228+$E228,$I228,0),0)","v":0},0,0,null,null,{"$f":"IF(W$77-$B228=$D228,$I228*(((1+$F228)^$D228)-1),0)","v":0},{"$f":"IF(X$77-$B228=$D228,$I228*(((1+$F228)^$D228)-1),0)","v":0},{"$f":"IF(Y$77-$B228=$D228,$I228*(((1+$F228)^$D228)-1),0)","v":0},{"$f":"IF(Z$77-$B228=$D228,$I228*(((1+$F228)^$D228)-1),0)","v":0},{"$f":"IF(AA$77-$B228=$D228,$I228*(((1+$F228)^$D228)-1),0)","v":0}]
[{"$f":"A228","v":"ZERO-COUPON BOND"},{"$f":"B228+1","v":2016},null,3,3,{"$f":"$N$64","v":0.13000000000000003},null,null,null,{"$f":"$D$64","v":0},{"$f":"J229-R229","v":0},{"$f":"K229-S229","v":0},{"$f":"L229-T229","v":0},null,null,null,{"$f":"IF($D229=$E229,IF(Q$77=$B229+$E229,$J229,0),0)","v":0},{"$f":"IF($D229=$E229,IF(R$77=$B229+$E229,$J229,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$77-$B229=$D229,$J229*(((1+$F229)^$D229)-1),0)","v":0},{"$f":"IF(Y$77-$B229=$D229,$J229*(((1+$F229)^$D229)-1),0)","v":0},{"$f":"IF(Z$77-$B229=$D229,$J229*(((1+$F229)^$D229)-1),0)","v":0},{"$f":"IF(AA$77-$B229=$D229,$J229*(((1+$F229)^$D229)-1),0)","v":0}]
[{"$f":"A229","v":"ZERO-COUPON BOND"},{"$f":"B229+1","v":2017},null,3,3,{"$f":"$O$64","v":0.13000000000000003},null,null,null,null,{"$f":"$E$64","v":0},{"$f":"K230-S230","v":0},{"$f":"L230-T230","v":0},null,null,null,null,{"$f":"IF($D230=$E230,IF(R$77=$B230+$E230,$K230,0),0)","v":0},{"$f":"IF($D230=$E230,IF(S$77=$B230+$E230,$K230,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$77-$B230=$D230,$K230*(((1+$F230)^$D230)-1),0)","v":0},{"$f":"IF(Z$77-$B230=$D230,$K230*(((1+$F230)^$D230)-1),0)","v":0},{"$f":"IF(AA$77-$B230=$D230,$K230*(((1+$F230)^$D230)-1),0)","v":0}]
[{"$f":"A230","v":"ZERO-COUPON BOND"},{"$f":"B230+1","v":2018},null,3,3,{"$f":"$P$64","v":0.13000000000000003},null,null,null,null,null,{"$f":"$F$64","v":0},{"$f":"L231-T231","v":0},null,null,null,null,null,{"$f":"IF($D231=$E231,IF(S$77=$B231+$E231,$L231,0),0)","v":0},{"$f":"IF($D231=$E231,IF(T$77=$B231+$E231,$L231,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$77-$B231=$D231,$L231*(((1+$F231)^$D231)-1),0)","v":0},{"$f":"IF(AA$77-$B231=$D231,$L231*(((1+$F231)^$D231)-1),0)","v":0}]
[{"$f":"A231","v":"ZERO-COUPON BOND"},{"$f":"B231+1","v":2019},null,3,3,{"$f":"$Q$64","v":0.13000000000000003},null,null,null,null,null,null,{"$f":"$G$64","v":0},null,null,null,null,null,null,{"$f":"IF($D232=$E232,IF(T$77=$B232+$E232,$M232,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$77-$B232=$D232,$M232*(((1+$F232)^$D232)-1),0)","v":0}]
[]
[{"$f":"A65","v":"Denominated in foreign currency"},null,"Calculations in USD"]
[]
[{"$f":"A66","v":"Type 16"},{"$f":"B85","v":2014},{"$f":"$I66","v":"Annual"},{"$f":"$J66","v":2},{"$f":"$K66","v":2},{"$f":"$L$66","v":0.04},null,{"$f":"B$66/B$8","v":0},{"$f":"H236-P236","v":0},{"$f":"I236-Q236","v":0},{"$f":"J236-R236","v":0},{"$f":"K236-S236","v":0},{"$f":"L236-T236","v":0},null,{"$f":"IF(OR($C236=\"Annual\",$D236=$E236),IF(AND($D236=$E236,O$77=$B236+$D236),$H236,IF(AND(O$77>$B236+$D236,O$77<=$B236+$E236), $H236/($E236-$D236),0)), IF(OR(O$77=$B236+$D236,O$77=$B236+$E236),$H236/(($E236-$D236)*2),IF(AND(O$77>$B236+$D236,O$77<$B236+$E236),$H236/($E236-$D236),0)))","v":0},{"$f":"IF(OR($C236=\"Annual\",$D236=$E236),IF(AND($D236=$E236,P$77=$B236+$D236),$H236,IF(AND(P$77>$B236+$D236,P$77<=$B236+$E236), $H236/($E236-$D236),0)), IF(OR(P$77=$B236+$D236,P$77=$B236+$E236),$H236/(($E236-$D236)*2),IF(AND(P$77>$B236+$D236,P$77<$B236+$E236),$H236/($E236-$D236),0)))","v":0},0,0,0,0,null,{"$f":"IF($C236=\"annual\",IF(V$77=$B236,0,G236*$F236),IF(V$77-$B236=0,H236*$F236/2,IF((V$77-$B236)<$E236,AVERAGE(G236,H236)*$F236,IF((V$77-$B236)=$E236,G236*$F236/2,0))))","v":0},{"$f":"IF($C236=\"annual\",IF(W$77=$B236,0,H236*$F236),IF(W$77-$B236=0,I236*$F236/2,IF((W$77-$B236)<$E236,AVERAGE(H236,I236)*$F236,IF((W$77-$B236)=$E236,H236*$F236/2,0))))","v":0},{"$f":"IF($C236=\"annual\",IF(X$77=$B236,0,I236*$F236),IF(X$77-$B236=0,J236*$F236/2,IF((X$77-$B236)<$E236,AVERAGE(I236,J236)*$F236,IF((X$77-$B236)=$E236,I236*$F236/2,0))))","v":0},0,0,0]
[{"$f":"A236","v":"Type 16"},{"$f":"B236+1","v":2015},{"$f":"C236","v":"Annual"},{"$f":"D236","v":2},2,{"$f":"$M$66","v":4.4999999999999998E-2},null,null,{"$f":"C$66/C$8","v":0},{"$f":"I237-Q237","v":0},{"$f":"J237-R237","v":0},{"$f":"K237-S237","v":0},{"$f":"L237-T237","v":0},null,null,{"$f":"IF(OR($C237=\"Annual\",$D237=$E237),IF(AND($D237=$E237,P$77=$B237+$D237),$I237,IF(AND(P$77>$B237+$D237,P$77<=$B237+$E237), $I237/($E237-$D237),0)), IF(OR(P$77=$B237+$D237,P$77=$B237+$E237),$I237/(($E237-$D237)*2),IF(AND(P$77>$B237+$D237,P$77<$B237+$E237),$I237/($E237-$D237),0)))","v":0},{"$f":"IF(OR($C237=\"Annual\",$D237=$E237),IF(AND($D237=$E237,Q$77=$B237+$D237),$I237,IF(AND(Q$77>$B237+$D237,Q$77<=$B237+$E237), $I237/($E237-$D237),0)), IF(OR(Q$77=$B237+$D237,Q$77=$B237+$E237),$I237/(($E237-$D237)*2),IF(AND(Q$77>$B237+$D237,Q$77<$B237+$E237),$I237/($E237-$D237),0)))","v":0},0,0,0,null,null,0,{"$f":"IF($C237=\"annual\",IF(X$77=$B237,0,I237*$F237),IF(X$77-$B237=0,J237*$F237/2,IF((X$77-$B237)<$E237,AVERAGE(I237,J237)*$F237,IF((X$77-$B237)=$E237,I237*$F237/2,0))))","v":0},{"$f":"IF($C237=\"annual\",IF(Y$77=$B237,0,J237*$F237),IF(Y$77-$B237=0,K237*$F237/2,IF((Y$77-$B237)<$E237,AVERAGE(J237,K237)*$F237,IF((Y$77-$B237)=$E237,J237*$F237/2,0))))","v":0},{"$f":"IF($C237=\"annual\",IF(Z$77=$B237,0,K237*$F237),IF(Z$77-$B237=0,L237*$F237/2,IF((Z$77-$B237)<$E237,AVERAGE(K237,L237)*$F237,IF((Z$77-$B237)=$E237,K237*$F237/2,0))))","v":0},{"$f":"IF($C237=\"annual\",IF(AA$77=$B237,0,L237*$F237),IF(AA$77-$B237=0,M237*$F237/2,IF((AA$77-$B237)<$E237,AVERAGE(L237,M237)*$F237,IF((AA$77-$B237)=$E237,L237*$F237/2,0))))","v":0}]
[{"$f":"A237","v":"Type 16"},{"$f":"B237+1","v":2016},{"$f":"C237","v":"Annual"},2,2,{"$f":"$N$66","v":4.9999999999999996E-2},null,null,null,{"$f":"D$66/D$8","v":0},{"$f":"J238-R238","v":0},{"$f":"K238-S238","v":0},{"$f":"L238-T238","v":0},null,null,null,{"$f":"IF(OR($C238=\"Annual\",$D238=$E238),IF(AND($D238=$E238,Q$77=$B238+$D238),$J238,IF(AND(Q$77>$B238+$D238,Q$77<=$B238+$E238), $J238/($E238-$D238),0)), IF(OR(Q$77=$B238+$D238,Q$77=$B238+$E238),$J238/(($E238-$D238)*2),IF(AND(Q$77>$B238+$D238,Q$77<$B238+$E238),$J238/($E238-$D238),0)))","v":0},{"$f":"IF(OR($C238=\"Annual\",$D238=$E238),IF(AND($D238=$E238,R$77=$B238+$D238),$J238,IF(AND(R$77>$B238+$D238,R$77<=$B238+$E238), $J238/($E238-$D238),0)), IF(OR(R$77=$B238+$D238,R$77=$B238+$E238),$J238/(($E238-$D238)*2),IF(AND(R$77>$B238+$D238,R$77<$B238+$E238),$J238/($E238-$D238),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A238","v":"Type 16"},{"$f":"B238+1","v":2017},{"$f":"C238","v":"Annual"},2,2,{"$f":"$O$66","v":4.9999999999999996E-2},null,null,null,null,{"$f":"E$66/E$8","v":0},{"$f":"K239-S239","v":0},{"$f":"L239-T239","v":0},null,null,null,null,{"$f":"IF(OR($C239=\"Annual\",$D239=$E239),IF(AND($D239=$E239,R$77=$B239+$D239),$K239,IF(AND(R$77>$B239+$D239,R$77<=$B239+$E239), $K239/($E239-$D239),0)), IF(OR(R$77=$B239+$D239,R$77=$B239+$E239),$K239/(($E239-$D239)*2),IF(AND(R$77>$B239+$D239,R$77<$B239+$E239),$K239/($E239-$D239),0)))","v":0},{"$f":"IF(OR($C239=\"Annual\",$D239=$E239),IF(AND($D239=$E239,S$77=$B239+$D239),$K239,IF(AND(S$77>$B239+$D239,S$77<=$B239+$E239), $K239/($E239-$D239),0)), IF(OR(S$77=$B239+$D239,S$77=$B239+$E239),$K239/(($E239-$D239)*2),IF(AND(S$77>$B239+$D239,S$77<$B239+$E239),$K239/($E239-$D239),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A239","v":"Type 16"},{"$f":"B239+1","v":2018},{"$f":"C239","v":"Annual"},2,2,{"$f":"$P$66","v":4.9999999999999996E-2},null,null,null,null,null,{"$f":"F$66/F$8","v":0},{"$f":"L240-T240","v":0},null,null,null,null,null,{"$f":"IF(OR($C240=\"Annual\",$D240=$E240),IF(AND($D240=$E240,S$77=$B240+$D240),$L240,IF(AND(S$77>$B240+$D240,S$77<=$B240+$E240), $L240/($E240-$D240),0)), IF(OR(S$77=$B240+$D240,S$77=$B240+$E240),$L240/(($E240-$D240)*2),IF(AND(S$77>$B240+$D240,S$77<$B240+$E240),$L240/($E240-$D240),0)))","v":0},{"$f":"IF(OR($C240=\"Annual\",$D240=$E240),IF(AND($D240=$E240,T$77=$B240+$D240),$L240,IF(AND(T$77>$B240+$D240,T$77<=$B240+$E240), $L240/($E240-$D240),0)), IF(OR(T$77=$B240+$D240,T$77=$B240+$E240),$L240/(($E240-$D240)*2),IF(AND(T$77>$B240+$D240,T$77<$B240+$E240),$L240/($E240-$D240),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A240","v":"Type 16"},{"$f":"B240+1","v":2019},{"$f":"C240","v":"Annual"},2,2,{"$f":"$Q$66","v":4.9999999999999996E-2},null,null,null,null,null,null,{"$f":"G$66/G$8","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C241=\"Annual\",$D241=$E241),IF(AND($D241=$E241,T$77=$B241+$D241),$M241,IF(AND(T$77>$B241+$D241,T$77<=$B241+$E241), $M241/($E241-$D241),0)), IF(OR(T$77=$B241+$D241,T$77=$B241+$E241),$M241/(($E241-$D241)*2),IF(AND(T$77>$B241+$D241,T$77<$B241+$E241),$M241/($E241-$D241),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"A67","v":"Type 17"},{"$f":"B85","v":2014},{"$f":"$I67","v":"Annual"},{"$f":"$J67","v":3},{"$f":"$K67","v":3},{"$f":"$L$67","v":4.4999999999999998E-2},null,{"$f":"B$67/B$8","v":0},{"$f":"H243-P243","v":0},{"$f":"I243-Q243","v":0},{"$f":"J243-R243","v":0},{"$f":"K243-S243","v":0},{"$f":"L243-T243","v":0},null,{"$f":"IF(OR($C243=\"Annual\",$D243=$E243),IF(AND($D243=$E243,O$77=$B243+$D243),$H243,IF(AND(O$77>$B243+$D243,O$77<=$B243+$E243), $H243/($E243-$D243),0)), IF(OR(O$77=$B243+$D243,O$77=$B243+$E243),$H243/(($E243-$D243)*2),IF(AND(O$77>$B243+$D243,O$77<$B243+$E243),$H243/($E243-$D243),0)))","v":0},{"$f":"IF(OR($C243=\"Annual\",$D243=$E243),IF(AND($D243=$E243,P$77=$B243+$D243),$H243,IF(AND(P$77>$B243+$D243,P$77<=$B243+$E243), $H243/($E243-$D243),0)), IF(OR(P$77=$B243+$D243,P$77=$B243+$E243),$H243/(($E243-$D243)*2),IF(AND(P$77>$B243+$D243,P$77<$B243+$E243),$H243/($E243-$D243),0)))","v":0},0,0,0,0,null,{"$f":"IF($C243=\"annual\",IF(V$77=$B243,0,G243*$F243),IF(V$77-$B243=0,H243*$F243/2,IF((V$77-$B243)<$E243,AVERAGE(G243,H243)*$F243,IF((V$77-$B243)=$E243,G243*$F243/2,0))))","v":0},{"$f":"IF($C243=\"annual\",IF(W$77=$B243,0,H243*$F243),IF(W$77-$B243=0,I243*$F243/2,IF((W$77-$B243)<$E243,AVERAGE(H243,I243)*$F243,IF((W$77-$B243)=$E243,H243*$F243/2,0))))","v":0},{"$f":"IF($C243=\"annual\",IF(X$77=$B243,0,I243*$F243),IF(X$77-$B243=0,J243*$F243/2,IF((X$77-$B243)<$E243,AVERAGE(I243,J243)*$F243,IF((X$77-$B243)=$E243,I243*$F243/2,0))))","v":0},{"$f":"IF($C243=\"annual\",IF(Y$77=$B243,0,J243*$F243),IF(Y$77-$B243=0,K243*$F243/2,IF((Y$77-$B243)<$E243,AVERAGE(J243,K243)*$F243,IF((Y$77-$B243)=$E243,J243*$F243/2,0))))","v":0},{"$f":"IF($C243=\"annual\",IF(Z$77=$B243,0,K243*$F243),IF(Z$77-$B243=0,L243*$F243/2,IF((Z$77-$B243)<$E243,AVERAGE(K243,L243)*$F243,IF((Z$77-$B243)=$E243,K243*$F243/2,0))))","v":0},{"$f":"IF($C243=\"annual\",IF(AA$77=$B243,0,L243*$F243),IF(AA$77-$B243=0,M243*$F243/2,IF((AA$77-$B243)<$E243,AVERAGE(L243,M243)*$F243,IF((AA$77-$B243)=$E243,L243*$F243/2,0))))","v":0}]
[{"$f":"A243","v":"Type 17"},{"$f":"B243+1","v":2015},{"$f":"C243","v":"Annual"},{"$f":"D243","v":3},3,{"$f":"$M$67","v":4.9999999999999996E-2},null,null,{"$f":"C$67/C$8","v":0},{"$f":"I244-Q244","v":0},{"$f":"J244-R244","v":0},{"$f":"K244-S244","v":0},{"$f":"L244-T244","v":0},null,null,{"$f":"IF(OR($C244=\"Annual\",$D244=$E244),IF(AND($D244=$E244,P$77=$B244+$D244),$I244,IF(AND(P$77>$B244+$D244,P$77<=$B244+$E244), $I244/($E244-$D244),0)), IF(OR(P$77=$B244+$D244,P$77=$B244+$E244),$I244/(($E244-$D244)*2),IF(AND(P$77>$B244+$D244,P$77<$B244+$E244),$I244/($E244-$D244),0)))","v":0},{"$f":"IF(OR($C244=\"Annual\",$D244=$E244),IF(AND($D244=$E244,Q$77=$B244+$D244),$I244,IF(AND(Q$77>$B244+$D244,Q$77<=$B244+$E244), $I244/($E244-$D244),0)), IF(OR(Q$77=$B244+$D244,Q$77=$B244+$E244),$I244/(($E244-$D244)*2),IF(AND(Q$77>$B244+$D244,Q$77<$B244+$E244),$I244/($E244-$D244),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A244","v":"Type 17"},{"$f":"B244+1","v":2016},{"$f":"C244","v":"Annual"},3,3,{"$f":"$N$67","v":5.4999999999999993E-2},null,null,null,{"$f":"D$67/D$8","v":0},{"$f":"J245-R245","v":0},{"$f":"K245-S245","v":0},{"$f":"L245-T245","v":0},null,null,null,{"$f":"IF(OR($C245=\"Annual\",$D245=$E245),IF(AND($D245=$E245,Q$77=$B245+$D245),$J245,IF(AND(Q$77>$B245+$D245,Q$77<=$B245+$E245), $J245/($E245-$D245),0)), IF(OR(Q$77=$B245+$D245,Q$77=$B245+$E245),$J245/(($E245-$D245)*2),IF(AND(Q$77>$B245+$D245,Q$77<$B245+$E245),$J245/($E245-$D245),0)))","v":0},{"$f":"IF(OR($C245=\"Annual\",$D245=$E245),IF(AND($D245=$E245,R$77=$B245+$D245),$J245,IF(AND(R$77>$B245+$D245,R$77<=$B245+$E245), $J245/($E245-$D245),0)), IF(OR(R$77=$B245+$D245,R$77=$B245+$E245),$J245/(($E245-$D245)*2),IF(AND(R$77>$B245+$D245,R$77<$B245+$E245),$J245/($E245-$D245),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A245","v":"Type 17"},{"$f":"B245+1","v":2017},{"$f":"C245","v":"Annual"},3,3,{"$f":"$O$67","v":5.4999999999999993E-2},null,null,null,null,{"$f":"E$67/E$8","v":0},{"$f":"K246-S246","v":0},{"$f":"L246-T246","v":0},null,null,null,null,{"$f":"IF(OR($C246=\"Annual\",$D246=$E246),IF(AND($D246=$E246,R$77=$B246+$D246),$K246,IF(AND(R$77>$B246+$D246,R$77<=$B246+$E246), $K246/($E246-$D246),0)), IF(OR(R$77=$B246+$D246,R$77=$B246+$E246),$K246/(($E246-$D246)*2),IF(AND(R$77>$B246+$D246,R$77<$B246+$E246),$K246/($E246-$D246),0)))","v":0},{"$f":"IF(OR($C246=\"Annual\",$D246=$E246),IF(AND($D246=$E246,S$77=$B246+$D246),$K246,IF(AND(S$77>$B246+$D246,S$77<=$B246+$E246), $K246/($E246-$D246),0)), IF(OR(S$77=$B246+$D246,S$77=$B246+$E246),$K246/(($E246-$D246)*2),IF(AND(S$77>$B246+$D246,S$77<$B246+$E246),$K246/($E246-$D246),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A246","v":"Type 17"},{"$f":"B246+1","v":2018},{"$f":"C246","v":"Annual"},3,3,{"$f":"$P$67","v":5.4999999999999993E-2},null,null,null,null,null,{"$f":"F$67/F$8","v":0},{"$f":"L247-T247","v":0},null,null,null,null,null,{"$f":"IF(OR($C247=\"Annual\",$D247=$E247),IF(AND($D247=$E247,S$77=$B247+$D247),$L247,IF(AND(S$77>$B247+$D247,S$77<=$B247+$E247), $L247/($E247-$D247),0)), IF(OR(S$77=$B247+$D247,S$77=$B247+$E247),$L247/(($E247-$D247)*2),IF(AND(S$77>$B247+$D247,S$77<$B247+$E247),$L247/($E247-$D247),0)))","v":0},{"$f":"IF(OR($C247=\"Annual\",$D247=$E247),IF(AND($D247=$E247,T$77=$B247+$D247),$L247,IF(AND(T$77>$B247+$D247,T$77<=$B247+$E247), $L247/($E247-$D247),0)), IF(OR(T$77=$B247+$D247,T$77=$B247+$E247),$L247/(($E247-$D247)*2),IF(AND(T$77>$B247+$D247,T$77<$B247+$E247),$L247/($E247-$D247),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A247","v":"Type 17"},{"$f":"B247+1","v":2019},{"$f":"C247","v":"Annual"},3,3,{"$f":"$Q$67","v":5.4999999999999993E-2},null,null,null,null,null,null,{"$f":"G$67/G$8","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C248=\"Annual\",$D248=$E248),IF(AND($D248=$E248,T$77=$B248+$D248),$M248,IF(AND(T$77>$B248+$D248,T$77<=$B248+$E248), $M248/($E248-$D248),0)), IF(OR(T$77=$B248+$D248,T$77=$B248+$E248),$M248/(($E248-$D248)*2),IF(AND(T$77>$B248+$D248,T$77<$B248+$E248),$M248/($E248-$D248),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"A68","v":"Type 18"},{"$f":"B85","v":2014},{"$f":"$I68","v":"Annual"},{"$f":"$J68","v":5},{"$f":"$K68","v":5},{"$f":"$L$68","v":4.9999999999999996E-2},null,{"$f":"B$68/B$8","v":0},{"$f":"H250-P250","v":0},{"$f":"I250-Q250","v":0},{"$f":"J250-R250","v":0},{"$f":"K250-S250","v":0},{"$f":"L250-T250","v":0},null,{"$f":"IF(OR($C250=\"Annual\",$D250=$E250),IF(AND($D250=$E250,O$77=$B250+$D250),$H250,IF(AND(O$77>$B250+$D250,O$77<=$B250+$E250), $H250/($E250-$D250),0)), IF(OR(O$77=$B250+$D250,O$77=$B250+$E250),$H250/(($E250-$D250)*2),IF(AND(O$77>$B250+$D250,O$77<$B250+$E250),$H250/($E250-$D250),0)))","v":0},{"$f":"IF(OR($C250=\"Annual\",$D250=$E250),IF(AND($D250=$E250,P$77=$B250+$D250),$H250,IF(AND(P$77>$B250+$D250,P$77<=$B250+$E250), $H250/($E250-$D250),0)), IF(OR(P$77=$B250+$D250,P$77=$B250+$E250),$H250/(($E250-$D250)*2),IF(AND(P$77>$B250+$D250,P$77<$B250+$E250),$H250/($E250-$D250),0)))","v":0},0,0,0,0,null,{"$f":"IF($C250=\"annual\",IF(V$77=$B250,0,G250*$F250),IF(V$77-$B250=0,H250*$F250/2,IF((V$77-$B250)<$E250,AVERAGE(G250,H250)*$F250,IF((V$77-$B250)=$E250,G250*$F250/2,0))))","v":0},{"$f":"IF($C250=\"annual\",IF(W$77=$B250,0,H250*$F250),IF(W$77-$B250=0,I250*$F250/2,IF((W$77-$B250)<$E250,AVERAGE(H250,I250)*$F250,IF((W$77-$B250)=$E250,H250*$F250/2,0))))","v":0},{"$f":"IF($C250=\"annual\",IF(X$77=$B250,0,I250*$F250),IF(X$77-$B250=0,J250*$F250/2,IF((X$77-$B250)<$E250,AVERAGE(I250,J250)*$F250,IF((X$77-$B250)=$E250,I250*$F250/2,0))))","v":0},{"$f":"IF($C250=\"annual\",IF(Y$77=$B250,0,J250*$F250),IF(Y$77-$B250=0,K250*$F250/2,IF((Y$77-$B250)<$E250,AVERAGE(J250,K250)*$F250,IF((Y$77-$B250)=$E250,J250*$F250/2,0))))","v":0},{"$f":"IF($C250=\"annual\",IF(Z$77=$B250,0,K250*$F250),IF(Z$77-$B250=0,L250*$F250/2,IF((Z$77-$B250)<$E250,AVERAGE(K250,L250)*$F250,IF((Z$77-$B250)=$E250,K250*$F250/2,0))))","v":0},{"$f":"IF($C250=\"annual\",IF(AA$77=$B250,0,L250*$F250),IF(AA$77-$B250=0,M250*$F250/2,IF((AA$77-$B250)<$E250,AVERAGE(L250,M250)*$F250,IF((AA$77-$B250)=$E250,L250*$F250/2,0))))","v":0}]
[{"$f":"A250","v":"Type 18"},{"$f":"B250+1","v":2015},{"$f":"C250","v":"Annual"},{"$f":"D250","v":5},5,{"$f":"$M$68","v":5.4999999999999993E-2},null,null,{"$f":"C$68/C$8","v":0},{"$f":"I251-Q251","v":0},{"$f":"J251-R251","v":0},{"$f":"K251-S251","v":0},{"$f":"L251-T251","v":0},null,null,{"$f":"IF(OR($C251=\"Annual\",$D251=$E251),IF(AND($D251=$E251,P$77=$B251+$D251),$I251,IF(AND(P$77>$B251+$D251,P$77<=$B251+$E251), $I251/($E251-$D251),0)), IF(OR(P$77=$B251+$D251,P$77=$B251+$E251),$I251/(($E251-$D251)*2),IF(AND(P$77>$B251+$D251,P$77<$B251+$E251),$I251/($E251-$D251),0)))","v":0},{"$f":"IF(OR($C251=\"Annual\",$D251=$E251),IF(AND($D251=$E251,Q$77=$B251+$D251),$I251,IF(AND(Q$77>$B251+$D251,Q$77<=$B251+$E251), $I251/($E251-$D251),0)), IF(OR(Q$77=$B251+$D251,Q$77=$B251+$E251),$I251/(($E251-$D251)*2),IF(AND(Q$77>$B251+$D251,Q$77<$B251+$E251),$I251/($E251-$D251),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A251","v":"Type 18"},{"$f":"B251+1","v":2016},{"$f":"C251","v":"Annual"},5,5,{"$f":"$N$68","v":5.9999999999999991E-2},null,null,null,{"$f":"D$68/D$8","v":0},{"$f":"J252-R252","v":0},{"$f":"K252-S252","v":0},{"$f":"L252-T252","v":0},null,null,null,{"$f":"IF(OR($C252=\"Annual\",$D252=$E252),IF(AND($D252=$E252,Q$77=$B252+$D252),$J252,IF(AND(Q$77>$B252+$D252,Q$77<=$B252+$E252), $J252/($E252-$D252),0)), IF(OR(Q$77=$B252+$D252,Q$77=$B252+$E252),$J252/(($E252-$D252)*2),IF(AND(Q$77>$B252+$D252,Q$77<$B252+$E252),$J252/($E252-$D252),0)))","v":0},{"$f":"IF(OR($C252=\"Annual\",$D252=$E252),IF(AND($D252=$E252,R$77=$B252+$D252),$J252,IF(AND(R$77>$B252+$D252,R$77<=$B252+$E252), $J252/($E252-$D252),0)), IF(OR(R$77=$B252+$D252,R$77=$B252+$E252),$J252/(($E252-$D252)*2),IF(AND(R$77>$B252+$D252,R$77<$B252+$E252),$J252/($E252-$D252),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A252","v":"Type 18"},{"$f":"B252+1","v":2017},{"$f":"C252","v":"Annual"},5,5,{"$f":"$O$68","v":5.9999999999999991E-2},null,null,null,null,{"$f":"E$68/E$8","v":0},{"$f":"K253-S253","v":0},{"$f":"L253-T253","v":0},null,null,null,null,{"$f":"IF(OR($C253=\"Annual\",$D253=$E253),IF(AND($D253=$E253,R$77=$B253+$D253),$K253,IF(AND(R$77>$B253+$D253,R$77<=$B253+$E253), $K253/($E253-$D253),0)), IF(OR(R$77=$B253+$D253,R$77=$B253+$E253),$K253/(($E253-$D253)*2),IF(AND(R$77>$B253+$D253,R$77<$B253+$E253),$K253/($E253-$D253),0)))","v":0},{"$f":"IF(OR($C253=\"Annual\",$D253=$E253),IF(AND($D253=$E253,S$77=$B253+$D253),$K253,IF(AND(S$77>$B253+$D253,S$77<=$B253+$E253), $K253/($E253-$D253),0)), IF(OR(S$77=$B253+$D253,S$77=$B253+$E253),$K253/(($E253-$D253)*2),IF(AND(S$77>$B253+$D253,S$77<$B253+$E253),$K253/($E253-$D253),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A253","v":"Type 18"},{"$f":"B253+1","v":2018},{"$f":"C253","v":"Annual"},5,5,{"$f":"$P$68","v":5.9999999999999991E-2},null,null,null,null,null,{"$f":"F$68/F$8","v":0},{"$f":"L254-T254","v":0},null,null,null,null,null,{"$f":"IF(OR($C254=\"Annual\",$D254=$E254),IF(AND($D254=$E254,S$77=$B254+$D254),$L254,IF(AND(S$77>$B254+$D254,S$77<=$B254+$E254), $L254/($E254-$D254),0)), IF(OR(S$77=$B254+$D254,S$77=$B254+$E254),$L254/(($E254-$D254)*2),IF(AND(S$77>$B254+$D254,S$77<$B254+$E254),$L254/($E254-$D254),0)))","v":0},{"$f":"IF(OR($C254=\"Annual\",$D254=$E254),IF(AND($D254=$E254,T$77=$B254+$D254),$L254,IF(AND(T$77>$B254+$D254,T$77<=$B254+$E254), $L254/($E254-$D254),0)), IF(OR(T$77=$B254+$D254,T$77=$B254+$E254),$L254/(($E254-$D254)*2),IF(AND(T$77>$B254+$D254,T$77<$B254+$E254),$L254/($E254-$D254),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A254","v":"Type 18"},{"$f":"B254+1","v":2019},{"$f":"C254","v":"Annual"},5,5,{"$f":"$Q$68","v":5.9999999999999991E-2},null,null,null,null,null,null,{"$f":"G$68/G$8","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C255=\"Annual\",$D255=$E255),IF(AND($D255=$E255,T$77=$B255+$D255),$M255,IF(AND(T$77>$B255+$D255,T$77<=$B255+$E255), $M255/($E255-$D255),0)), IF(OR(T$77=$B255+$D255,T$77=$B255+$E255),$M255/(($E255-$D255)*2),IF(AND(T$77>$B255+$D255,T$77<$B255+$E255),$M255/($E255-$D255),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"A69","v":"Type 19"},{"$f":"B85","v":2014},{"$f":"$I69","v":"Annual"},{"$f":"$J69","v":10},{"$f":"$K69","v":10},{"$f":"$L$69","v":5.4999999999999993E-2},null,{"$f":"B$69/B$8","v":0},{"$f":"H257-P257","v":0},{"$f":"I257-Q257","v":0},{"$f":"J257-R257","v":0},{"$f":"K257-S257","v":0},{"$f":"L257-T257","v":0},null,{"$f":"IF(OR($C257=\"Annual\",$D257=$E257),IF(AND($D257=$E257,O$77=$B257+$D257),$H257,IF(AND(O$77>$B257+$D257,O$77<=$B257+$E257), $H257/($E257-$D257),0)), IF(OR(O$77=$B257+$D257,O$77=$B257+$E257),$H257/(($E257-$D257)*2),IF(AND(O$77>$B257+$D257,O$77<$B257+$E257),$H257/($E257-$D257),0)))","v":0},{"$f":"IF(OR($C257=\"Annual\",$D257=$E257),IF(AND($D257=$E257,P$77=$B257+$D257),$H257,IF(AND(P$77>$B257+$D257,P$77<=$B257+$E257), $H257/($E257-$D257),0)), IF(OR(P$77=$B257+$D257,P$77=$B257+$E257),$H257/(($E257-$D257)*2),IF(AND(P$77>$B257+$D257,P$77<$B257+$E257),$H257/($E257-$D257),0)))","v":0},0,0,0,0,null,{"$f":"IF($C257=\"annual\",IF(V$77=$B257,0,G257*$F257),IF(V$77-$B257=0,H257*$F257/2,IF((V$77-$B257)<$E257,AVERAGE(G257,H257)*$F257,IF((V$77-$B257)=$E257,G257*$F257/2,0))))","v":0},{"$f":"IF($C257=\"annual\",IF(W$77=$B257,0,H257*$F257),IF(W$77-$B257=0,I257*$F257/2,IF((W$77-$B257)<$E257,AVERAGE(H257,I257)*$F257,IF((W$77-$B257)=$E257,H257*$F257/2,0))))","v":0},{"$f":"IF($C257=\"annual\",IF(X$77=$B257,0,I257*$F257),IF(X$77-$B257=0,J257*$F257/2,IF((X$77-$B257)<$E257,AVERAGE(I257,J257)*$F257,IF((X$77-$B257)=$E257,I257*$F257/2,0))))","v":0},{"$f":"IF($C257=\"annual\",IF(Y$77=$B257,0,J257*$F257),IF(Y$77-$B257=0,K257*$F257/2,IF((Y$77-$B257)<$E257,AVERAGE(J257,K257)*$F257,IF((Y$77-$B257)=$E257,J257*$F257/2,0))))","v":0},{"$f":"IF($C257=\"annual\",IF(Z$77=$B257,0,K257*$F257),IF(Z$77-$B257=0,L257*$F257/2,IF((Z$77-$B257)<$E257,AVERAGE(K257,L257)*$F257,IF((Z$77-$B257)=$E257,K257*$F257/2,0))))","v":0},{"$f":"IF($C257=\"annual\",IF(AA$77=$B257,0,L257*$F257),IF(AA$77-$B257=0,M257*$F257/2,IF((AA$77-$B257)<$E257,AVERAGE(L257,M257)*$F257,IF((AA$77-$B257)=$E257,L257*$F257/2,0))))","v":0}]
[{"$f":"A257","v":"Type 19"},{"$f":"B257+1","v":2015},{"$f":"C257","v":"Annual"},{"$f":"D257","v":10},10,{"$f":"$M$69","v":5.9999999999999991E-2},null,null,{"$f":"C$69/C$8","v":0},{"$f":"I258-Q258","v":0},{"$f":"J258-R258","v":0},{"$f":"K258-S258","v":0},{"$f":"L258-T258","v":0},null,null,{"$f":"IF(OR($C258=\"Annual\",$D258=$E258),IF(AND($D258=$E258,P$77=$B258+$D258),$I258,IF(AND(P$77>$B258+$D258,P$77<=$B258+$E258), $I258/($E258-$D258),0)), IF(OR(P$77=$B258+$D258,P$77=$B258+$E258),$I258/(($E258-$D258)*2),IF(AND(P$77>$B258+$D258,P$77<$B258+$E258),$I258/($E258-$D258),0)))","v":0},{"$f":"IF(OR($C258=\"Annual\",$D258=$E258),IF(AND($D258=$E258,Q$77=$B258+$D258),$I258,IF(AND(Q$77>$B258+$D258,Q$77<=$B258+$E258), $I258/($E258-$D258),0)), IF(OR(Q$77=$B258+$D258,Q$77=$B258+$E258),$I258/(($E258-$D258)*2),IF(AND(Q$77>$B258+$D258,Q$77<$B258+$E258),$I258/($E258-$D258),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A258","v":"Type 19"},{"$f":"B258+1","v":2016},{"$f":"C258","v":"Annual"},10,10,{"$f":"$N$69","v":6.4999999999999988E-2},null,null,null,{"$f":"D$69/D$8","v":0},{"$f":"J259-R259","v":0},{"$f":"K259-S259","v":0},{"$f":"L259-T259","v":0},null,null,null,{"$f":"IF(OR($C259=\"Annual\",$D259=$E259),IF(AND($D259=$E259,Q$77=$B259+$D259),$J259,IF(AND(Q$77>$B259+$D259,Q$77<=$B259+$E259), $J259/($E259-$D259),0)), IF(OR(Q$77=$B259+$D259,Q$77=$B259+$E259),$J259/(($E259-$D259)*2),IF(AND(Q$77>$B259+$D259,Q$77<$B259+$E259),$J259/($E259-$D259),0)))","v":0},{"$f":"IF(OR($C259=\"Annual\",$D259=$E259),IF(AND($D259=$E259,R$77=$B259+$D259),$J259,IF(AND(R$77>$B259+$D259,R$77<=$B259+$E259), $J259/($E259-$D259),0)), IF(OR(R$77=$B259+$D259,R$77=$B259+$E259),$J259/(($E259-$D259)*2),IF(AND(R$77>$B259+$D259,R$77<$B259+$E259),$J259/($E259-$D259),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A259","v":"Type 19"},{"$f":"B259+1","v":2017},{"$f":"C259","v":"Annual"},10,10,{"$f":"$O$69","v":6.4999999999999988E-2},null,null,null,null,{"$f":"E$69/E$8","v":0},{"$f":"K260-S260","v":0},{"$f":"L260-T260","v":0},null,null,null,null,{"$f":"IF(OR($C260=\"Annual\",$D260=$E260),IF(AND($D260=$E260,R$77=$B260+$D260),$K260,IF(AND(R$77>$B260+$D260,R$77<=$B260+$E260), $K260/($E260-$D260),0)), IF(OR(R$77=$B260+$D260,R$77=$B260+$E260),$K260/(($E260-$D260)*2),IF(AND(R$77>$B260+$D260,R$77<$B260+$E260),$K260/($E260-$D260),0)))","v":0},{"$f":"IF(OR($C260=\"Annual\",$D260=$E260),IF(AND($D260=$E260,S$77=$B260+$D260),$K260,IF(AND(S$77>$B260+$D260,S$77<=$B260+$E260), $K260/($E260-$D260),0)), IF(OR(S$77=$B260+$D260,S$77=$B260+$E260),$K260/(($E260-$D260)*2),IF(AND(S$77>$B260+$D260,S$77<$B260+$E260),$K260/($E260-$D260),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A260","v":"Type 19"},{"$f":"B260+1","v":2018},{"$f":"C260","v":"Annual"},10,10,{"$f":"$P$69","v":6.4999999999999988E-2},null,null,null,null,null,{"$f":"F$69/F$8","v":0},{"$f":"L261-T261","v":0},null,null,null,null,null,{"$f":"IF(OR($C261=\"Annual\",$D261=$E261),IF(AND($D261=$E261,S$77=$B261+$D261),$L261,IF(AND(S$77>$B261+$D261,S$77<=$B261+$E261), $L261/($E261-$D261),0)), IF(OR(S$77=$B261+$D261,S$77=$B261+$E261),$L261/(($E261-$D261)*2),IF(AND(S$77>$B261+$D261,S$77<$B261+$E261),$L261/($E261-$D261),0)))","v":0},{"$f":"IF(OR($C261=\"Annual\",$D261=$E261),IF(AND($D261=$E261,T$77=$B261+$D261),$L261,IF(AND(T$77>$B261+$D261,T$77<=$B261+$E261), $L261/($E261-$D261),0)), IF(OR(T$77=$B261+$D261,T$77=$B261+$E261),$L261/(($E261-$D261)*2),IF(AND(T$77>$B261+$D261,T$77<$B261+$E261),$L261/($E261-$D261),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A261","v":"Type 19"},{"$f":"B261+1","v":2019},{"$f":"C261","v":"Annual"},10,10,{"$f":"$Q$69","v":6.4999999999999988E-2},null,null,null,null,null,null,{"$f":"G$69/G$8","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C262=\"Annual\",$D262=$E262),IF(AND($D262=$E262,T$77=$B262+$D262),$M262,IF(AND(T$77>$B262+$D262,T$77<=$B262+$E262), $M262/($E262-$D262),0)), IF(OR(T$77=$B262+$D262,T$77=$B262+$E262),$M262/(($E262-$D262)*2),IF(AND(T$77>$B262+$D262,T$77<$B262+$E262),$M262/($E262-$D262),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"A70","v":"ZERO-COUPON BOND"},{"$f":"B85","v":2014},null,{"$f":"$J70","v":3},{"$f":"$K70","v":3},{"$f":"$L$70","v":5.9999999999999991E-2},null,{"$f":"B$70/B$8","v":0},{"$f":"H264-P264","v":0},{"$f":"I264-Q264","v":0},{"$f":"J264-R264","v":0},{"$f":"K264-S264","v":0},{"$f":"L264-T264","v":0},null,{"$f":"IF($D264=$E264,IF(O$77=$B264+$E264,$H264,0),0)","v":0},0,{"$f":"IF($D264=$E264,IF(Q$77=$B264+$E264,$H264,0),0)","v":0},{"$f":"IF($D264=$E264,IF(R$77=$B264+$E264,$H264,0),0)","v":0},0,0,null,{"$f":"IF(V$77-$B264=$D264,$H264*(((1+$F264)^$D264)-1),0)","v":0},0,0,0,0,0]
[{"$f":"A264","v":"ZERO-COUPON BOND"},{"$f":"B264+1","v":2015},null,{"$f":"D264","v":3},3,{"$f":"$M$70","v":6.4999999999999988E-2},null,null,{"$f":"C$70/C$8","v":0},{"$f":"I265-Q265","v":0},{"$f":"J265-R265","v":0},{"$f":"K265-S265","v":0},{"$f":"L265-T265","v":0},null,null,{"$f":"IF($D265=$E265,IF(P$77=$B265+$E265,$I265,0),0)","v":0},{"$f":"IF($D265=$E265,IF(Q$77=$B265+$E265,$I265,0),0)","v":0},{"$f":"IF($D265=$E265,IF(R$77=$B265+$E265,$I265,0),0)","v":0},0,0,null,null,{"$f":"IF(W$77-$B265=$D265,$I265*(((1+$F265)^$D265)-1),0)","v":0},{"$f":"IF(X$77-$B265=$D265,$I265*(((1+$F265)^$D265)-1),0)","v":0},{"$f":"IF(Y$77-$B265=$D265,$I265*(((1+$F265)^$D265)-1),0)","v":0},{"$f":"IF(Z$77-$B265=$D265,$I265*(((1+$F265)^$D265)-1),0)","v":0},{"$f":"IF(AA$77-$B265=$D265,$I265*(((1+$F265)^$D265)-1),0)","v":0}]
[{"$f":"A265","v":"ZERO-COUPON BOND"},{"$f":"B265+1","v":2016},null,3,3,{"$f":"$N$70","v":6.9999999999999993E-2},null,null,null,{"$f":"D$70/D$8","v":0},{"$f":"J266-R266","v":0},{"$f":"K266-S266","v":0},{"$f":"L266-T266","v":0},null,null,null,{"$f":"IF($D266=$E266,IF(Q$77=$B266+$E266,$J266,0),0)","v":0},{"$f":"IF($D266=$E266,IF(R$77=$B266+$E266,$J266,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$77-$B266=$D266,$J266*(((1+$F266)^$D266)-1),0)","v":0},{"$f":"IF(Y$77-$B266=$D266,$J266*(((1+$F266)^$D266)-1),0)","v":0},{"$f":"IF(Z$77-$B266=$D266,$J266*(((1+$F266)^$D266)-1),0)","v":0},{"$f":"IF(AA$77-$B266=$D266,$J266*(((1+$F266)^$D266)-1),0)","v":0}]
[{"$f":"A266","v":"ZERO-COUPON BOND"},{"$f":"B266+1","v":2017},null,3,3,{"$f":"$O$70","v":6.9999999999999993E-2},null,null,null,null,{"$f":"E$70/E$8","v":0},{"$f":"K267-S267","v":0},{"$f":"L267-T267","v":0},null,null,null,null,{"$f":"IF($D267=$E267,IF(R$77=$B267+$E267,$K267,0),0)","v":0},{"$f":"IF($D267=$E267,IF(S$77=$B267+$E267,$K267,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$77-$B267=$D267,$K267*(((1+$F267)^$D267)-1),0)","v":0},{"$f":"IF(Z$77-$B267=$D267,$K267*(((1+$F267)^$D267)-1),0)","v":0},{"$f":"IF(AA$77-$B267=$D267,$K267*(((1+$F267)^$D267)-1),0)","v":0}]
[{"$f":"A267","v":"ZERO-COUPON BOND"},{"$f":"B267+1","v":2018},null,3,3,{"$f":"$P$70","v":6.9999999999999993E-2},null,null,null,null,null,{"$f":"F$70/F$8","v":0},{"$f":"L268-T268","v":0},null,null,null,null,null,{"$f":"IF($D268=$E268,IF(S$77=$B268+$E268,$L268,0),0)","v":0},{"$f":"IF($D268=$E268,IF(T$77=$B268+$E268,$L268,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$77-$B268=$D268,$L268*(((1+$F268)^$D268)-1),0)","v":0},{"$f":"IF(AA$77-$B268=$D268,$L268*(((1+$F268)^$D268)-1),0)","v":0}]
[{"$f":"A268","v":"ZERO-COUPON BOND"},{"$f":"B268+1","v":2019},null,3,3,{"$f":"$Q$70","v":6.9999999999999993E-2},null,null,null,null,null,null,{"$f":"G$70/G$8","v":0},null,null,null,null,null,null,{"$f":"IF($D269=$E269,IF(T$77=$B269+$E269,$M269,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$77-$B269=$D269,$M269*(((1+$F269)^$D269)-1),0)","v":0}]
[]
[null,null,"Calculations in LCU"]
[]
[{"$f":"A72","v":"Domestic Residual Financing (annual payments, no interest or amortization in current year)"},{"$f":"B85","v":2014},null,{"$f":"$J72","v":1},{"$f":"$K72","v":1},{"$f":"$L$72","v":0.03},null,{"$f":"$B$72","v":4.8823307881662004E-2},{"$f":"H273-P273","v":0},{"$f":"I273-Q273","v":0},{"$f":"J273-R273","v":0},{"$f":"K273-S273","v":0},{"$f":"L273-T273","v":0},null,0,{"$f":"IF($D273=$E273,IF(P$77=$B273+$D273,$H273,0),IF(P$77=$B273+$D273,$H273/(($E273-$D273)*2),IF(AND(P$77>$B273+$D273,P$77<$B273+$E273),$H273/($E273-$D273),IF(P$77=$B273+$E273,$H273/(($E273-$D273)*2),0))))","v":4.8823307881662004E-2},{"$f":"IF($D273=$E273,IF(Q$77=$B273+$D273,$H273,0),IF(Q$77=$B273+$D273,$H273/(($E273-$D273)*2),IF(AND(Q$77>$B273+$D273,Q$77<$B273+$E273),$H273/($E273-$D273),IF(Q$77=$B273+$E273,$H273/(($E273-$D273)*2),0))))","v":0},{"$f":"IF($D273=$E273,IF(R$77=$B273+$D273,$H273,0),IF(R$77=$B273+$D273,$H273/(($E273-$D273)*2),IF(AND(R$77>$B273+$D273,R$77<$B273+$E273),$H273/($E273-$D273),IF(R$77=$B273+$E273,$H273/(($E273-$D273)*2),0))))","v":0},{"$f":"IF($D273=$E273,IF(S$77=$B273+$D273,$H273,0),IF(S$77=$B273+$D273,$H273/(($E273-$D273)*2),IF(AND(S$77>$B273+$D273,S$77<$B273+$E273),$H273/($E273-$D273),IF(S$77=$B273+$E273,$H273/(($E273-$D273)*2),0))))","v":0},{"$f":"IF($D273=$E273,IF(T$77=$B273+$D273,$H273,0),IF(T$77=$B273+$D273,$H273/(($E273-$D273)*2),IF(AND(T$77>$B273+$D273,T$77<$B273+$E273),$H273/($E273-$D273),IF(T$77=$B273+$E273,$H273/(($E273-$D273)*2),0))))","v":0},null,0,{"$f":"H273*$F273","v":1.46469923644986E-3},{"$f":"I273*$F273","v":0},{"$f":"J273*$F273","v":0},{"$f":"K273*$F273","v":0},0]
[null,{"$f":"B273+1","v":2015},null,{"$f":"D273","v":1},1,{"$f":"$M$72","v":3.2500000000000001E-2},null,null,{"$f":"$C$72","v":4.3578256313708152E-2},{"$f":"I274-Q274","v":0},{"$f":"J274-R274","v":0},{"$f":"K274-S274","v":0},{"$f":"L274-T274","v":0},null,null,0,{"$f":"IF($D274=$E274,IF(Q$77=$B274+$D274,$I274,0),IF(Q$77=$B274+$D274,$I274/(($E274-$D274)*2),IF(AND(Q$77>$B274+$D274,Q$77<$B274+$E274),$I274/($E274-$D274),IF(Q$77=$B274+$E274,$I274/(($E274-$D274)*2),0))))","v":4.3578256313708152E-2},{"$f":"IF($D274=$E274,IF(R$77=$B274+$D274,$I274,0),IF(R$77=$B274+$D274,$I274/(($E274-$D274)*2),IF(AND(R$77>$B274+$D274,R$77<$B274+$E274),$I274/($E274-$D274),IF(R$77=$B274+$E274,$I274/(($E274-$D274)*2),0))))","v":0},{"$f":"IF($D274=$E274,IF(S$77=$B274+$D274,$I274,0),IF(S$77=$B274+$D274,$I274/(($E274-$D274)*2),IF(AND(S$77>$B274+$D274,S$77<$B274+$E274),$I274/($E274-$D274),IF(S$77=$B274+$E274,$I274/(($E274-$D274)*2),0))))","v":0},{"$f":"IF($D274=$E274,IF(T$77=$B274+$D274,$I274,0),IF(T$77=$B274+$D274,$I274/(($E274-$D274)*2),IF(AND(T$77>$B274+$D274,T$77<$B274+$E274),$I274/($E274-$D274),IF(T$77=$B274+$E274,$I274/(($E274-$D274)*2),0))))","v":0},null,null,0,{"$f":"I274*$F274","v":1.4162933301955149E-3},0,0,0]
[null,{"$f":"B274+1","v":2016},null,1,1,{"$f":"$N$72","v":3.2500000000000001E-2},null,null,null,{"$f":"$D$72","v":9.4735155161288276E-2},{"$f":"J275-R275","v":0},{"$f":"K275-S275","v":0},{"$f":"L275-T275","v":0},null,null,null,0,{"$f":"IF($D275=$E275,IF(R$77=$B275+$D275,$J275,0),IF(R$77=$B275+$D275,$J275/(($E275-$D275)*2),IF(AND(R$77>$B275+$D275,R$77<$B275+$E275),$J275/($E275-$D275),IF(R$77=$B275+$E275,$J275/(($E275-$D275)*2),0))))","v":9.4735155161288276E-2},{"$f":"IF($D275=$E275,IF(S$77=$B275+$D275,$J275,0),IF(S$77=$B275+$D275,$J275/(($E275-$D275)*2),IF(AND(S$77>$B275+$D275,S$77<$B275+$E275),$J275/($E275-$D275),IF(S$77=$B275+$E275,$J275/(($E275-$D275)*2),0))))","v":0},{"$f":"IF($D275=$E275,IF(T$77=$B275+$D275,$J275,0),IF(T$77=$B275+$D275,$J275/(($E275-$D275)*2),IF(AND(T$77>$B275+$D275,T$77<$B275+$E275),$J275/($E275-$D275),IF(T$77=$B275+$E275,$J275/(($E275-$D275)*2),0))))","v":0},null,null,null,0,{"$f":"J275*$F275","v":3.078892542741869E-3},0,0]
[null,{"$f":"B275+1","v":2017},null,1,1,{"$f":"$O$72","v":3.5000000000000003E-2},null,null,null,null,{"$f":"$E$72","v":0.51730583896971893},{"$f":"K276-S276","v":0},{"$f":"L276-T276","v":0},null,null,null,null,0,{"$f":"IF($D276=$E276,IF(S$77=$B276+$D276,$K276,0),IF(S$77=$B276+$D276,$K276/(($E276-$D276)*2),IF(AND(S$77>$B276+$D276,S$77<$B276+$E276),$K276/($E276-$D276),IF(S$77=$B276+$E276,$K276/(($E276-$D276)*2),0))))","v":0.51730583896971893},{"$f":"IF($D276=$E276,IF(T$77=$B276+$D276,$K276,0),IF(T$77=$B276+$D276,$K276/(($E276-$D276)*2),IF(AND(T$77>$B276+$D276,T$77<$B276+$E276),$K276/($E276-$D276),IF(T$77=$B276+$E276,$K276/(($E276-$D276)*2),0))))","v":0},null,null,null,null,0,{"$f":"K276*$F276","v":1.8105704363940163E-2},0]
[null,{"$f":"B276+1","v":2018},null,1,1,{"$f":"$P$72","v":3.5000000000000003E-2},null,null,null,null,null,{"$f":"$F$72","v":0.22288592529457674},{"$f":"L277-T277","v":0},null,null,null,null,null,0,{"$f":"IF($D277=$E277,IF(T$77=$B277+$D277,$L277,0),IF(T$77=$B277+$D277,$L277/(($E277-$D277)*2),IF(AND(T$77>$B277+$D277,T$77<$B277+$E277),$L277/($E277-$D277),IF(T$77=$B277+$E277,$L277/(($E277-$D277)*2),0))))","v":0.22288592529457674},null,null,null,null,null,0,{"$f":"L277*$F277","v":7.8010073853101861E-3}]
[null,{"$f":"B277+1","v":2019},null,1,1,{"$f":"$Q$72","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$G$72","v":1.2270279345045765E-2},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[]
[]
["INTEREST PAYMENTS ON NEW ISSUANCE OF LCU DEBT (t)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V85+V104+V111+V118+V125+V132+V180+V199+V206+V213+V220+V227+V273","v":1.1497999714452218},{"$f":"W86+W105+W112+W119+W126+W133+W181+W200+W207+W214+W221+W228+W274","v":1.2731187499999999},{"$f":"X87+X106+X113+X120+X127+X134+X182+X201+X208+X215+X222+X229+X275","v":1.4967874999999924},{"$f":"Y88+Y107+Y114+Y121+Y128+Y135+Y183+Y202+Y209+Y216+Y223+Y230+Y276","v":1.7968999999999926},{"$f":"Z89+Z108+Z115+Z122+Z129+Z136+Z184+Z203+Z210+Z217+Z224+Z231+Z277","v":2.0394437499999998},{"$f":"AA90+AA109+AA116+AA123+AA130+AA137+AA185+AA204+AA211+AA218+AA225+AA232+AA278","v":2.2602812499999998}]
["INTEREST PAYMENTS ON NEW ISSUANCE OF FOREIGN DEBT (t)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V94+V141+V148+V155+V162+V169+V189+V236+V243+V250+V257+V264","v":0},{"$f":"W95+W142+W149+W156+W163+W170+W190+W237+W244+W251+W258+W265","v":0},{"$f":"X96+X143+X150+X157+X164+X171+X191+X238+X245+X252+X259+X266","v":0},{"$f":"Y97+Y144+Y151+Y158+Y165+Y172+Y192+Y239+Y246+Y253+Y260+Y267","v":0},{"$f":"Z98+Z145+Z152+Z159+Z166+Z173+Z193+Z240+Z247+Z254+Z261+Z268","v":0},{"$f":"AA99+AA146+AA153+AA160+AA167+AA174+AA194+AA241+AA248+AA255+AA262+AA269","v":0}]

{"sheet":"Baseline debt","index":14,"n_rows":161,"n_cols":23,"rows_kept":161,"cut":false,"hidden":false,"merged":[]}
[]
[null,"BASELINE DEBT",null,null,null,null,null,null,null,null,null,null,null,null,null,"First Year of projection"]
[null,null,"Unit and Scale",{"$f":"E3-1","v":2002},2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,{"$f":"P3-1","v":2013},{"$f":"FirstYear","v":2014},{"$f":"'Input 4 - Forecast'!D9","v":2015},{"$f":"'Input 4 - Forecast'!E9","v":2016},{"$f":"'Input 4 - Forecast'!F9","v":2017},{"$f":"'Input 4 - Forecast'!G9","v":2018},{"$f":"'Input 4 - Forecast'!H9","v":2019}]
[]
[null,"NOMINAL PUBLIC DEBT"]
[]
[null,"Total Gross Public Debt",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"D10+D18","v":1360.2280000000001},{"$f":"E10+E18","v":1371.595},1397.3710000000001,1449.606,1518.556,1587.7809999999999,1605.1260000000002,1670.9929999999999,1769.2260000000001,1851.2170000000001,1906.846,{"$f":"O10+O18","v":1988.3629999999998},{"$f":"P10+P18","v":2055.7125134797711},{"$f":"Q10+Q18","v":2110.749560989203},2139.2827585680507,2156.3843049999696,2164.4576948522945,{"$f":"U10+U18","v":2165.836284372504}]
[null,"of which: guarantees",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"IF(Guarantees=\"Yes\",SUM(D12,D14),\"\")","v":""},"","","","","","","","","","","","",{"$f":"$P$8","v":""},{"$f":"$P$8","v":""},"","",""]
[]
[null,"Old Debt",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"'Input 3 - Debt and Banking'!C5","v":1360.2280000000001},{"$f":"'Input 3 - Debt and Banking'!D5","v":1371.595},{"$f":"'Input 3 - Debt and Banking'!E5","v":1397.3710000000001},{"$f":"'Input 3 - Debt and Banking'!F5","v":1449.606},{"$f":"'Input 3 - Debt and Banking'!G5","v":1518.556},{"$f":"'Input 3 - Debt and Banking'!H5","v":1587.7809999999999},{"$f":"'Input 3 - Debt and Banking'!I5","v":1605.1260000000002},{"$f":"'Input 3 - Debt and Banking'!J5","v":1670.9929999999999},{"$f":"'Input 3 - Debt and Banking'!K5","v":1769.2260000000001},{"$f":"'Input 3 - Debt and Banking'!L5","v":1851.2170000000001},{"$f":"'Input 3 - Debt and Banking'!M5","v":1906.846},{"$f":"'Input 3 - Debt and Banking'!N5","v":1988.3629999999998},{"$f":"P11+P13","v":1677.4929001639998},{"$f":"Q11+Q13","v":1501.0351927249999},1321.317233405,1202.066999161,1066.9348089269999,1002.004826151]
[null,"o/w local-currency debt","Billions LCU",{"$f":"'Input 3 - Debt and Banking'!C11","v":1360.2280000000001},{"$f":"'Input 3 - Debt and Banking'!D11","v":1371.595},{"$f":"'Input 3 - Debt and Banking'!E11","v":1397.3710000000001},{"$f":"'Input 3 - Debt and Banking'!F11","v":1449.606},{"$f":"'Input 3 - Debt and Banking'!G11","v":1518.556},{"$f":"'Input 3 - Debt and Banking'!H11","v":1587.7809999999999},{"$f":"'Input 3 - Debt and Banking'!I11","v":1605.1260000000002},{"$f":"'Input 3 - Debt and Banking'!J11","v":1670.9929999999999},{"$f":"'Input 3 - Debt and Banking'!K11","v":1769.2260000000001},{"$f":"'Input 3 - Debt and Banking'!L11","v":1851.2170000000001},{"$f":"'Input 3 - Debt and Banking'!M11","v":1906.846},{"$f":"'Input 3 - Debt and Banking'!N11","v":1988.3629999999998},{"$f":"O11-'Input 4 - Forecast'!C27","v":1677.4929001639998},{"$f":"P11-'Input 4 - Forecast'!D27","v":1501.0351927249999},{"$f":"Q11-'Input 4 - Forecast'!E27","v":1321.317233405},{"$f":"R11-'Input 4 - Forecast'!F27","v":1202.066999161},{"$f":"S11-'Input 4 - Forecast'!G27","v":1066.9348089269999},{"$f":"T11-'Input 4 - Forecast'!H27","v":1002.004826151}]
[null,"o/w public guarantees","Billions LCU",{"$f":"IF(Guarantees=\"Yes\",'Input 3 - Debt and Banking'!C12,\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",'Input 3 - Debt and Banking'!D12,\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",'Input 3 - Debt and Banking'!E12,\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",'Input 3 - Debt and Banking'!F12,\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",'Input 3 - Debt and Banking'!G12,\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",'Input 3 - Debt and Banking'!H12,\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",'Input 3 - Debt and Banking'!I12,\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",'Input 3 - Debt and Banking'!J12,\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",'Input 3 - Debt and Banking'!K12,\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",'Input 3 - Debt and Banking'!L12,\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",'Input 3 - Debt and Banking'!M12,\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",'Input 3 - Debt and Banking'!N12,\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER('Input 3 - Debt and Banking'!O12),'Input 3 - Debt and Banking'!O12,O12),\"\")","v":""},{"$f":"$P$12","v":""},{"$f":"$P$12","v":""},{"$f":"$P$12","v":""},{"$f":"$P$12","v":""},{"$f":"$P$12","v":""}]
[null,"o/w foreign-currency debt","Billions LCU",{"$f":"'Input 3 - Debt and Banking'!C13","v":0},{"$f":"'Input 3 - Debt and Banking'!D13","v":0},{"$f":"'Input 3 - Debt and Banking'!E13","v":0},{"$f":"'Input 3 - Debt and Banking'!F13","v":0},{"$f":"'Input 3 - Debt and Banking'!G13","v":0},{"$f":"'Input 3 - Debt and Banking'!H13","v":0},{"$f":"'Input 3 - Debt and Banking'!I13","v":0},{"$f":"'Input 3 - Debt and Banking'!J13","v":0},{"$f":"'Input 3 - Debt and Banking'!K13","v":0},{"$f":"'Input 3 - Debt and Banking'!L13","v":0},{"$f":"'Input 3 - Debt and Banking'!M13","v":0},{"$f":"'Input 3 - Debt and Banking'!N13","v":0},{"$f":"((O13/O73)-('Input 4 - Forecast'!C28/P72))*P73","v":0},{"$f":"((P13/P73)-('Input 4 - Forecast'!D28/Q72))*Q73","v":0},{"$f":"((Q13/Q73)-('Input 4 - Forecast'!E28/R72))*R73","v":0},{"$f":"((R13/R73)-('Input 4 - Forecast'!F28/S72))*S73","v":0},{"$f":"((S13/S73)-('Input 4 - Forecast'!G28/T72))*T73","v":0},{"$f":"((T13/T73)-('Input 4 - Forecast'!H28/U72))*U73","v":0}]
[null,"o/w public guarantees","Billions LCU",{"$f":"IF(Guarantees=\"Yes\",'Input 3 - Debt and Banking'!C14,\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",'Input 3 - Debt and Banking'!D14,\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",'Input 3 - Debt and Banking'!E14,\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",'Input 3 - Debt and Banking'!F14,\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",'Input 3 - Debt and Banking'!G14,\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",'Input 3 - Debt and Banking'!H14,\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",'Input 3 - Debt and Banking'!I14,\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",'Input 3 - Debt and Banking'!J14,\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",'Input 3 - Debt and Banking'!K14,\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",'Input 3 - Debt and Banking'!L14,\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",'Input 3 - Debt and Banking'!M14,\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",'Input 3 - Debt and Banking'!N14,\"\")","v":""},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER('Input 3 - Debt and Banking'!O14),'Input 3 - Debt and Banking'!O14,O14),\"\")","v":""},{"$f":"$P$14","v":""},{"$f":"$P$14","v":""},"","",""]
[null,"o/w short-term debt at original maturity","Billions LCU",{"$f":"'Input 3 - Debt and Banking'!C8","v":252.58999999999997},{"$f":"'Input 3 - Debt and Banking'!D8","v":263.51100000000002},{"$f":"'Input 3 - Debt and Banking'!E8","v":231.68700000000001},{"$f":"'Input 3 - Debt and Banking'!F8","v":247.17099999999999},{"$f":"'Input 3 - Debt and Banking'!G8","v":266.99},{"$f":"'Input 3 - Debt and Banking'!H8","v":279.32100000000003},{"$f":"'Input 3 - Debt and Banking'!I8","v":270.89800000000002},{"$f":"'Input 3 - Debt and Banking'!J8","v":294.62300000000005},{"$f":"'Input 3 - Debt and Banking'!K8","v":295.70600000000002},{"$f":"'Input 3 - Debt and Banking'!L8","v":286.68799999999999},{"$f":"'Input 3 - Debt and Banking'!M8","v":284.06100000000004},{"$f":"'Input 3 - Debt and Banking'!N8","v":311.79200000000003},0,0,0,0,0,0]
[null,"o/w MLT debt","Billions LCU",{"$f":"'Input 3 - Debt and Banking'!C9","v":1107.6380000000001},{"$f":"'Input 3 - Debt and Banking'!D9","v":1108.0840000000001},{"$f":"'Input 3 - Debt and Banking'!E9","v":1165.6840000000002},{"$f":"'Input 3 - Debt and Banking'!F9","v":1202.4349999999999},{"$f":"'Input 3 - Debt and Banking'!G9","v":1251.566},{"$f":"'Input 3 - Debt and Banking'!H9","v":1308.46},{"$f":"'Input 3 - Debt and Banking'!I9","v":1334.2280000000001},{"$f":"'Input 3 - Debt and Banking'!J9","v":1376.37},{"$f":"'Input 3 - Debt and Banking'!K9","v":1473.52},{"$f":"'Input 3 - Debt and Banking'!L9","v":1564.529},{"$f":"'Input 3 - Debt and Banking'!M9","v":1622.7849999999999},{"$f":"'Input 3 - Debt and Banking'!N9","v":1676.5709999999999},{"$f":"P11+P13","v":1677.4929001639998},1501.0351927249999,1321.317233405,1202.066999161,1066.9348089269999,1002.004826151]
[]
[null,"New Debt",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P19+P20","v":378.2196133157712},{"$f":"Q19+Q20","v":609.71436826420324},817.96552516305087,954.31730583896967,1097.5228859252945,{"$f":"U19+U20","v":1163.8314582215039}]
[null,"o/w local-currency debt",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Baseline!H85:H90,Baseline!H104:H137,Baseline!H180:H185,Baseline!H199:H232,Baseline!H273:H278)","v":378.2196133157712},{"$f":"SUM(Baseline!I85:I90,Baseline!I104:I137,Baseline!I180:I185,Baseline!I199:I232,Baseline!I273:I278)","v":609.71436826420324},{"$f":"SUM(Baseline!J85:J90,Baseline!J104:J137,Baseline!J180:J185,Baseline!J199:J232,Baseline!J273:J278)","v":817.96552516305087},{"$f":"SUM(Baseline!K85:K90,Baseline!K104:K137,Baseline!K180:K185,Baseline!K199:K232,Baseline!K273:K278)","v":954.31730583896967},{"$f":"SUM(Baseline!L85:L90,Baseline!L104:L137,Baseline!L180:L185,Baseline!L199:L232,Baseline!L273:L278)","v":1097.5228859252945},{"$f":"SUM(Baseline!M85:M90,Baseline!M104:M137,Baseline!M180:M185,Baseline!M199:M232,Baseline!M273:M278)","v":1163.8314582215039}]
[null,"o/w foreign-currency debt",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Baseline!H94:H99,Baseline!H141:H174,Baseline!H189:H194,Baseline!H236:H269)*'Input 4 - Forecast'!C18","v":0},{"$f":"SUM(Baseline!I94:I99,Baseline!I141:I174,Baseline!I189:I194,Baseline!I236:I269)*'Input 4 - Forecast'!D18","v":0},{"$f":"SUM(Baseline!J94:J99,Baseline!J141:J174,Baseline!J189:J194,Baseline!J236:J269)*'Input 4 - Forecast'!E18","v":0},{"$f":"SUM(Baseline!K94:K99,Baseline!K141:K174,Baseline!K189:K194,Baseline!K236:K269)*'Input 4 - Forecast'!F18","v":0},{"$f":"SUM(Baseline!L94:L99,Baseline!L141:L174,Baseline!L189:L194,Baseline!L236:L269)*'Input 4 - Forecast'!G18","v":0},{"$f":"SUM(Baseline!M94:M99,Baseline!M141:M174,Baseline!M189:M194,Baseline!M236:M269)*'Input 4 - Forecast'!H18","v":0}]
[null,"o/w short-term debt at original maturity",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Baseline!H85:H90,Baseline!H180:H185,Baseline!H273:H278)+SUM(Baseline!H94:H99,Baseline!H189:H194)*'Input 4 - Forecast'!C18","v":151.04882330788166},{"$f":"SUM(Baseline!I85:I90,Baseline!I180:I185,Baseline!I273:I278)+SUM(Baseline!I94:I99,Baseline!I189:I194)*'Input 4 - Forecast'!D18","v":151.04357825631371},{"$f":"SUM(Baseline!J85:J90,Baseline!J180:J185,Baseline!J273:J278)+SUM(Baseline!J94:J99,Baseline!J189:J194)*'Input 4 - Forecast'!E18","v":151.09473515516129},{"$f":"SUM(Baseline!K85:K90,Baseline!K180:K185,Baseline!K273:K278)+SUM(Baseline!K94:K99,Baseline!K189:K194)*'Input 4 - Forecast'!F18","v":151.51730583896972},{"$f":"SUM(Baseline!L85:L90,Baseline!L180:L185,Baseline!L273:L278)+SUM(Baseline!L94:L99,Baseline!L189:L194)*'Input 4 - Forecast'!G18","v":151.22288592529458},{"$f":"SUM(Baseline!M85:M90,Baseline!M180:M185,Baseline!M273:M278)+SUM(Baseline!M94:M99,Baseline!M189:M194)*'Input 4 - Forecast'!H18","v":151.01227027934505}]
[null,"o/w MLT debt",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P19+P20-P21","v":227.17079000788954},458.67079000788954,666.87079000788958,802.8,946.3,1012.8191879421588]
[]
[null,"Total Net Public Debt",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"D7-'Input 2 - Data'!E33","v":1310.2280000000001},{"$f":"E7-'Input 2 - Data'!F33","v":1320.595},{"$f":"F7-'Input 2 - Data'!G33","v":1345.3710000000001},{"$f":"G7-'Input 2 - Data'!H33","v":1396.606},{"$f":"H7-'Input 2 - Data'!I33","v":1464.556},{"$f":"I7-'Input 2 - Data'!J33","v":1532.7809999999999},{"$f":"J7-'Input 2 - Data'!K33","v":1549.1260000000002},{"$f":"K7-'Input 2 - Data'!L33","v":1613.9929999999999},{"$f":"L7-'Input 2 - Data'!M33","v":1711.2260000000001},{"$f":"M7-'Input 2 - Data'!N33","v":1792.2170000000001},{"$f":"N7-'Input 2 - Data'!O33","v":1846.846},{"$f":"O7-'Input 2 - Data'!P33","v":1927.3629999999998},{"$f":"P7-'Input 2 - Data'!Q33","v":1993.7125134797711},{"$f":"Q7-'Input 2 - Data'!R33","v":2047.749560989203},{"$f":"R7-'Input 2 - Data'!S33","v":2075.2827585680507},{"$f":"S7-'Input 2 - Data'!T33","v":2091.3843049999696},{"$f":"T7-'Input 2 - Data'!U33","v":2098.4576948522945},{"$f":"U7-'Input 2 - Data'!V33","v":2098.836284372504}]
[]
[null,"NOMINAL GROSS FINANCING NEEDS"]
[]
[null,"Gross Financing Needs",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"IF(ISNUMBER(D29-D30+D34+D31),D29-D30+D34+D31,\"\")","v":338.81956000000014},{"$f":"IF(ISNUMBER(E29-E30+E34+E31),E29-E30+E34+E31,\"\")","v":339.63804999999991},{"$f":"IF(ISNUMBER(F29-F30+F34+F31),F29-F30+F34+F31,\"\")","v":393.02675000000011},348.84750999999994,346.68229999999994,326.65358000000003,314.51461999999998,364.92132000000004,397.92363000000006,384.09584000000001,372.00328999999994,{"$f":"IF(ISNUMBER(O29-O30+O34+O31),O29-O30+O34+O31,\"\")","v":409.38018999999997},{"$f":"IF(ISNUMBER('Input 4 - Forecast'!C37),'Input 4 - Forecast'!C37,\"\")","v":360.31961331577122},{"$f":"IF(ISNUMBER('Input 4 - Forecast'!D37),'Input 4 - Forecast'!D37,\"\")","v":359.64357825631373},{"$f":"IF(ISNUMBER('Input 4 - Forecast'!E37),'Input 4 - Forecast'!E37,\"\")","v":389.69473515516131},{"$f":"IF(ISNUMBER('Input 4 - Forecast'!F37),'Input 4 - Forecast'!F37,\"\")","v":364.51730583896972},{"$f":"IF(ISNUMBER('Input 4 - Forecast'!G37),'Input 4 - Forecast'!G37,\"\")","v":379.72288592529458},{"$f":"IF(ISNUMBER('Input 4 - Forecast'!H37),'Input 4 - Forecast'!H37,\"\")","v":365.23145822150389}]
[null,"Primary deficit","Billions LCU",{"$f":"IF(ISNUMBER(D48-D47),D48-D47,\"\")","v":-35.221999999999866},{"$f":"IF(ISNUMBER(E48-E47),E48-E47,\"\")","v":-29.160000000000082},-17.266999999999939,-14.812000000000012,-7.0000000000618456E-3,-14.711999999999989,-48.552999999999997,-34.982999999999947,15.104000000000042,0.63099999999997181,-15.464000000000055,-36.174250000000029,{"$f":"IF(ISNUMBER('Input 4 - Forecast'!C22-'Input 4 - Forecast'!C20),'Input 4 - Forecast'!C22-'Input 4 - Forecast'!C20,\"\")","v":-32.700645783616892},{"$f":"IF(ISNUMBER('Input 4 - Forecast'!D22-'Input 4 - Forecast'!D20),'Input 4 - Forecast'!D22-'Input 4 - Forecast'!D20,\"\")","v":-48.917488627561511},{"$f":"IF(ISNUMBER('Input 4 - Forecast'!E22-'Input 4 - Forecast'!E20),'Input 4 - Forecast'!E22-'Input 4 - Forecast'!E20,\"\")","v":-56.165035360794718},{"$f":"IF(ISNUMBER('Input 4 - Forecast'!F22-'Input 4 - Forecast'!F20),'Input 4 - Forecast'!F22-'Input 4 - Forecast'!F20,\"\")","v":-72.929096968777571},{"$f":"IF(ISNUMBER('Input 4 - Forecast'!G22-'Input 4 - Forecast'!G20),'Input 4 - Forecast'!G22-'Input 4 - Forecast'!G20,\"\")","v":-85.255755532039188},{"$f":"IF(ISNUMBER('Input 4 - Forecast'!H22-'Input 4 - Forecast'!H20),'Input 4 - Forecast'!H22-'Input 4 - Forecast'!H20,\"\")","v":-95.642113257175993}]
[null,"Interest Receipts","Billions LCU",{"$f":"IF(ISNUMBER('Input 2 - Data'!E17),'Input 2 - Data'!E17,\"\")","v":3.7530000000000001},{"$f":"IF(ISNUMBER('Input 2 - Data'!F17),'Input 2 - Data'!F17,\"\")","v":3.0550000000000002},{"$f":"IF(ISNUMBER('Input 2 - Data'!G17),'Input 2 - Data'!G17,\"\")","v":2.8540000000000001},{"$f":"IF(ISNUMBER('Input 2 - Data'!H17),'Input 2 - Data'!H17,\"\")","v":2.0590000000000002},{"$f":"IF(ISNUMBER('Input 2 - Data'!I17),'Input 2 - Data'!I17,\"\")","v":2.61},{"$f":"IF(ISNUMBER('Input 2 - Data'!J17),'Input 2 - Data'!J17,\"\")","v":3.1970000000000001},{"$f":"IF(ISNUMBER('Input 2 - Data'!K17),'Input 2 - Data'!K17,\"\")","v":3.6259999999999999},{"$f":"IF(ISNUMBER('Input 2 - Data'!L17),'Input 2 - Data'!L17,\"\")","v":3.629},{"$f":"IF(ISNUMBER('Input 2 - Data'!M17),'Input 2 - Data'!M17,\"\")","v":3.2149999999999999},{"$f":"IF(ISNUMBER('Input 2 - Data'!N17),'Input 2 - Data'!N17,\"\")","v":2.6110000000000002},{"$f":"IF(ISNUMBER('Input 2 - Data'!O17),'Input 2 - Data'!O17,\"\")","v":3.0870000000000002},{"$f":"IF(ISNUMBER('Input 2 - Data'!P17),'Input 2 - Data'!P17,\"\")","v":3.0967500000000001},{"$f":"IF(ISNUMBER('Input 4 - Forecast'!C21),'Input 4 - Forecast'!C21,\"\")","v":3.0065},{"$f":"IF(ISNUMBER('Input 4 - Forecast'!D21),'Input 4 - Forecast'!D21,\"\")","v":3.0065},{"$f":"IF(ISNUMBER('Input 4 - Forecast'!E21),'Input 4 - Forecast'!E21,\"\")","v":2.7749999999999999},{"$f":"IF(ISNUMBER('Input 4 - Forecast'!F21),'Input 4 - Forecast'!F21,\"\")","v":2.7749999999999999},{"$f":"IF(ISNUMBER('Input 4 - Forecast'!G21),'Input 4 - Forecast'!G21,\"\")","v":2.7749999999999999},{"$f":"IF(ISNUMBER('Input 4 - Forecast'!H21),'Input 4 - Forecast'!H21,\"\")","v":2.7749999999999999}]
[null,"Interest Payments","Billions LCU",{"$f":"IF(ISNUMBER('Input 2 - Data'!E20),'Input 2 - Data'!E20,\"\")","v":78.995999999999995},{"$f":"IF(ISNUMBER('Input 2 - Data'!F20),'Input 2 - Data'!F20,\"\")","v":73.403999999999996},{"$f":"IF(ISNUMBER('Input 2 - Data'!G20),'Input 2 - Data'!G20,\"\")","v":69.049000000000007},{"$f":"IF(ISNUMBER('Input 2 - Data'!H20),'Input 2 - Data'!H20,\"\")","v":66.73},{"$f":"IF(ISNUMBER('Input 2 - Data'!I20),'Input 2 - Data'!I20,\"\")","v":67.143000000000001},{"$f":"IF(ISNUMBER('Input 2 - Data'!J20),'Input 2 - Data'!J20,\"\")","v":68.837000000000003},{"$f":"IF(ISNUMBER('Input 2 - Data'!K20),'Input 2 - Data'!K20,\"\")","v":76.884},{"$f":"IF(ISNUMBER('Input 2 - Data'!L20),'Input 2 - Data'!L20,\"\")","v":80.716999999999999},{"$f":"IF(ISNUMBER('Input 2 - Data'!M20),'Input 2 - Data'!M20,\"\")","v":69.697000000000003},{"$f":"IF(ISNUMBER('Input 2 - Data'!N20),'Input 2 - Data'!N20,\"\")","v":69.206000000000003},{"$f":"IF(ISNUMBER('Input 2 - Data'!O20),'Input 2 - Data'!O20,\"\")","v":76.388999999999996},{"$f":"IF(ISNUMBER('Input 2 - Data'!P20),'Input 2 - Data'!P20,\"\")","v":86.716999999999999},{"$f":"IF(ISNUMBER(SUM('Input 4 - Forecast'!C24:C25,'Input 4 - Forecast'!C32:C33)),SUM('Input 4 - Forecast'!C24:C25,'Input 4 - Forecast'!C32:C33),\"\")","v":85.156659263388221},{"$f":"IF(ISNUMBER(SUM('Input 4 - Forecast'!D24:D25,'Input 4 - Forecast'!D32:D33)),SUM('Input 4 - Forecast'!D24:D25,'Input 4 - Forecast'!D32:D33),\"\")","v":84.061036136993778},{"$f":"IF(ISNUMBER(SUM('Input 4 - Forecast'!E24:E25,'Input 4 - Forecast'!E32:E33)),SUM('Input 4 - Forecast'!E24:E25,'Input 4 - Forecast'!E32:E33),\"\")","v":87.473232939642287},{"$f":"IF(ISNUMBER(SUM('Input 4 - Forecast'!F24:F25,'Input 4 - Forecast'!F32:F33)),SUM('Input 4 - Forecast'!F24:F25,'Input 4 - Forecast'!F32:F33),\"\")","v":92.805643400696312},{"$f":"IF(ISNUMBER(SUM('Input 4 - Forecast'!G24:G25,'Input 4 - Forecast'!G32:G33)),SUM('Input 4 - Forecast'!G24:G25,'Input 4 - Forecast'!G32:G33),\"\")","v":96.104145384363903},{"$f":"IF(ISNUMBER(SUM('Input 4 - Forecast'!H24:H25,'Input 4 - Forecast'!H32:H33)),SUM('Input 4 - Forecast'!H24:H25,'Input 4 - Forecast'!H32:H33),\"\")","v":99.795702777385301}]
[null,"o/w domestic-currency debt","Billions LCU",{"$f":"IF(ISNUMBER('Input 2 - Data'!E21),'Input 2 - Data'!E21,\"\")","v":78.995999999999995},{"$f":"IF(ISNUMBER('Input 2 - Data'!F21),'Input 2 - Data'!F21,\"\")","v":73.403999999999996},{"$f":"IF(ISNUMBER('Input 2 - Data'!G21),'Input 2 - Data'!G21,\"\")","v":69.049000000000007},{"$f":"IF(ISNUMBER('Input 2 - Data'!H21),'Input 2 - Data'!H21,\"\")","v":66.73},{"$f":"IF(ISNUMBER('Input 2 - Data'!I21),'Input 2 - Data'!I21,\"\")","v":67.143000000000001},{"$f":"IF(ISNUMBER('Input 2 - Data'!J21),'Input 2 - Data'!J21,\"\")","v":68.837000000000003},{"$f":"IF(ISNUMBER('Input 2 - Data'!K21),'Input 2 - Data'!K21,\"\")","v":76.884},{"$f":"IF(ISNUMBER('Input 2 - Data'!L21),'Input 2 - Data'!L21,\"\")","v":80.716999999999999},{"$f":"IF(ISNUMBER('Input 2 - Data'!M21),'Input 2 - Data'!M21,\"\")","v":69.697000000000003},{"$f":"IF(ISNUMBER('Input 2 - Data'!N21),'Input 2 - Data'!N21,\"\")","v":69.206000000000003},{"$f":"IF(ISNUMBER('Input 2 - Data'!O21),'Input 2 - Data'!O21,\"\")","v":76.388999999999996},{"$f":"IF(ISNUMBER('Input 2 - Data'!P21),'Input 2 - Data'!P21,\"\")","v":86.716999999999999},{"$f":"IF(ISNUMBER('Input 4 - Forecast'!C24+'Input 4 - Forecast'!C32),'Input 4 - Forecast'!C24+'Input 4 - Forecast'!C32,\"\")","v":85.156659263388221},{"$f":"IF(ISNUMBER('Input 4 - Forecast'!D24+'Input 4 - Forecast'!D32),'Input 4 - Forecast'!D24+'Input 4 - Forecast'!D32,\"\")","v":84.061036136993778},{"$f":"IF(ISNUMBER('Input 4 - Forecast'!E24+'Input 4 - Forecast'!E32),'Input 4 - Forecast'!E24+'Input 4 - Forecast'!E32,\"\")","v":87.473232939642287},{"$f":"IF(ISNUMBER('Input 4 - Forecast'!F24+'Input 4 - Forecast'!F32),'Input 4 - Forecast'!F24+'Input 4 - Forecast'!F32,\"\")","v":92.805643400696312},{"$f":"IF(ISNUMBER('Input 4 - Forecast'!G24+'Input 4 - Forecast'!G32),'Input 4 - Forecast'!G24+'Input 4 - Forecast'!G32,\"\")","v":96.104145384363903},{"$f":"IF(ISNUMBER('Input 4 - Forecast'!H24+'Input 4 - Forecast'!H32),'Input 4 - Forecast'!H24+'Input 4 - Forecast'!H32,\"\")","v":99.795702777385301}]
[null,"o/w foreign-currency debt","Billions LCU",{"$f":"IF(ISNUMBER('Input 2 - Data'!E22),'Input 2 - Data'!E22,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!F22),'Input 2 - Data'!F22,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!G22),'Input 2 - Data'!G22,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!H22),'Input 2 - Data'!H22,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!I22),'Input 2 - Data'!I22,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!J22),'Input 2 - Data'!J22,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!K22),'Input 2 - Data'!K22,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!L22),'Input 2 - Data'!L22,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!M22),'Input 2 - Data'!M22,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!N22),'Input 2 - Data'!N22,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!O22),'Input 2 - Data'!O22,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!P22),'Input 2 - Data'!P22,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 4 - Forecast'!C25+'Input 4 - Forecast'!C33),'Input 4 - Forecast'!C25+'Input 4 - Forecast'!C33,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 4 - Forecast'!D25+'Input 4 - Forecast'!D33),'Input 4 - Forecast'!D25+'Input 4 - Forecast'!D33,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 4 - Forecast'!E25+'Input 4 - Forecast'!E33),'Input 4 - Forecast'!E25+'Input 4 - Forecast'!E33,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 4 - Forecast'!F25+'Input 4 - Forecast'!F33),'Input 4 - Forecast'!F25+'Input 4 - Forecast'!F33,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 4 - Forecast'!G25+'Input 4 - Forecast'!G33),'Input 4 - Forecast'!G25+'Input 4 - Forecast'!G33,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 4 - Forecast'!H25+'Input 4 - Forecast'!H33),'Input 4 - Forecast'!H25+'Input 4 - Forecast'!H33,\"\")","v":0}]
[null,"Amortization Payments","Billions LCU",{"$f":"IF(ISNUMBER('Input 2 - Data'!E23),'Input 2 - Data'!E23,\"\")","v":298.79856000000001},{"$f":"IF(ISNUMBER('Input 2 - Data'!F23),'Input 2 - Data'!F23,\"\")","v":298.44905},{"$f":"IF(ISNUMBER('Input 2 - Data'!G23),'Input 2 - Data'!G23,\"\")","v":344.09875},{"$f":"IF(ISNUMBER('Input 2 - Data'!H23),'Input 2 - Data'!H23,\"\")","v":298.98850999999996},{"$f":"IF(ISNUMBER('Input 2 - Data'!I23),'Input 2 - Data'!I23,\"\")","v":282.15629999999999},{"$f":"IF(ISNUMBER('Input 2 - Data'!J23),'Input 2 - Data'!J23,\"\")","v":275.72558000000004},{"$f":"IF(ISNUMBER('Input 2 - Data'!K23),'Input 2 - Data'!K23,\"\")","v":289.80962},{"$f":"IF(ISNUMBER('Input 2 - Data'!L23),'Input 2 - Data'!L23,\"\")","v":322.81632000000002},{"$f":"IF(ISNUMBER('Input 2 - Data'!M23),'Input 2 - Data'!M23,\"\")","v":316.33762999999999},{"$f":"IF(ISNUMBER('Input 2 - Data'!N23),'Input 2 - Data'!N23,\"\")","v":316.86984000000001},{"$f":"IF(ISNUMBER('Input 2 - Data'!O23),'Input 2 - Data'!O23,\"\")","v":314.16528999999997},{"$f":"IF(ISNUMBER('Input 2 - Data'!P23),'Input 2 - Data'!P23,\"\")","v":361.93419},{"$f":"IF(ISNUMBER(SUM('Input 4 - Forecast'!C27:C28,'Input 4 - Forecast'!C34:C35)),SUM('Input 4 - Forecast'!C27:C28,'Input 4 - Forecast'!C34:C35),\"\")","v":310.87009983600001},{"$f":"IF(ISNUMBER(SUM('Input 4 - Forecast'!D27:D28,'Input 4 - Forecast'!D34:D35)),SUM('Input 4 - Forecast'!D27:D28,'Input 4 - Forecast'!D34:D35),\"\")","v":327.50653074688165},{"$f":"IF(ISNUMBER(SUM('Input 4 - Forecast'!E27:E28,'Input 4 - Forecast'!E34:E35)),SUM('Input 4 - Forecast'!E27:E28,'Input 4 - Forecast'!E34:E35),\"\")","v":361.16153757631366},{"$f":"IF(ISNUMBER(SUM('Input 4 - Forecast'!F27:F28,'Input 4 - Forecast'!F34:F35)),SUM('Input 4 - Forecast'!F27:F28,'Input 4 - Forecast'!F34:F35),\"\")","v":347.41575940705081},{"$f":"IF(ISNUMBER(SUM('Input 4 - Forecast'!G27:G28,'Input 4 - Forecast'!G34:G35)),SUM('Input 4 - Forecast'!G27:G28,'Input 4 - Forecast'!G34:G35),\"\")","v":371.64949607296973},{"$f":"IF(ISNUMBER(SUM('Input 4 - Forecast'!H27:H28,'Input 4 - Forecast'!H34:H35)),SUM('Input 4 - Forecast'!H27:H28,'Input 4 - Forecast'!H34:H35),\"\")","v":363.8528687012946}]
[]
[null,"UNDERLYING ASSUMPTIONS"]
[]
[null,"Nominal GDP in LCU (current prices)",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"'Input 2 - Data'!E7","v":1255.7380000000001},{"$f":"'Input 2 - Data'!F7","v":1301.874},{"$f":"'Input 2 - Data'!G7","v":1341.8510000000001},{"$f":"'Input 2 - Data'!H7","v":1397.7270000000001},{"$f":"'Input 2 - Data'!I7","v":1436.38},{"$f":"'Input 2 - Data'!J7","v":1493.0309999999999},{"$f":"'Input 2 - Data'!K7","v":1554.1990000000001},{"$f":"'Input 2 - Data'!L7","v":1575.144},{"$f":"'Input 2 - Data'!M7","v":1519.6949999999999},{"$f":"'Input 2 - Data'!N7","v":1551.8869999999999},{"$f":"'Input 2 - Data'!O7","v":1578.498},{"$f":"'Input 2 - Data'!P7","v":1565.9159999999999},{"$f":"'Input 2 - Data'!Q7","v":1559.87864058989},{"$f":"'Input 2 - Data'!R7","v":1591.9943655657},{"$f":"'Input 2 - Data'!S7","v":1629.78480941663},{"$f":"'Input 2 - Data'!T7","v":1675.7394448282701},{"$f":"'Input 2 - Data'!U7","v":1723.85125040245},{"$f":"'Input 2 - Data'!V7","v":1770.18216614877}]
[null,"Real GDP (constant prices)",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"'Input 2 - Data'!E5","v":1393.278},{"$f":"'Input 2 - Data'!F5","v":1399.567},{"$f":"'Input 2 - Data'!G5","v":1398.9159999999999},{"$f":"'Input 2 - Data'!H5","v":1423.127},{"$f":"'Input 2 - Data'!I5","v":1436.38},{"$f":"'Input 2 - Data'!J5","v":1467.9649999999999},{"$f":"'Input 2 - Data'!K5","v":1492.671},{"$f":"'Input 2 - Data'!L5","v":1475.412},{"$f":"'Input 2 - Data'!M5","v":1394.348},{"$f":"'Input 2 - Data'!N5","v":1418.376},{"$f":"'Input 2 - Data'!O5","v":1423.674},{"$f":"'Input 2 - Data'!P5","v":1389.9480000000001},{"$f":"'Input 2 - Data'!Q5","v":1365.2620916149499},{"$f":"'Input 2 - Data'!R5","v":1375.4895689662501},{"$f":"'Input 2 - Data'!S5","v":1390.0697583972999},{"$f":"'Input 2 - Data'!T5","v":1409.5317636664799},{"$f":"'Input 2 - Data'!U5","v":1429.27603356176},{"$f":"'Input 2 - Data'!V5","v":1446.4273459645001}]
[null,"Potential GDP (current prices)",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"'Input 2 - Data'!E8","v":1226.1254404619895},{"$f":"'Input 2 - Data'!F8","v":1282.6096056980482},{"$f":"'Input 2 - Data'!G8","v":1337.8050619179423},{"$f":"'Input 2 - Data'!H8","v":1387.4311007998583},{"$f":"'Input 2 - Data'!I8","v":1423.7339999999999},{"$f":"'Input 2 - Data'!J8","v":1459.7767047163932},{"$f":"'Input 2 - Data'!K8","v":1507.8220169548417},{"$f":"'Input 2 - Data'!L8","v":1550.113143382323},{"$f":"'Input 2 - Data'!M8","v":1577.9565071130021},{"$f":"'Input 2 - Data'!N8","v":1582.5138724964327},{"$f":"'Input 2 - Data'!O8","v":1607.5184124343075},{"$f":"'Input 2 - Data'!P8","v":1620.9560634987754},{"$f":"'Input 2 - Data'!Q8","v":1638.2788571307442},{"$f":"'Input 2 - Data'!R8","v":1658.2994083498113},{"$f":"'Input 2 - Data'!S8","v":1683.0847304795245},{"$f":"'Input 2 - Data'!T8","v":1711.0887677787978},{"$f":"'Input 2 - Data'!U8","v":1742.4708184163333},{"$f":"'Input 2 - Data'!V8","v":1776.5949654051476}]
[null,"Potential GDP (constant prices)",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"D40/'Input 2 - Data'!E6*100","v":1360.422},{"$f":"E40/'Input 2 - Data'!F6*100","v":1378.857},{"$f":"F40/'Input 2 - Data'!G6*100","v":1394.6980000000001},{"$f":"G40/'Input 2 - Data'!H6*100","v":1412.644},{"$f":"H40/'Input 2 - Data'!I6*100","v":1423.7339999999999},{"$f":"I40/'Input 2 - Data'!J6*100","v":1435.269},{"$f":"J40/'Input 2 - Data'!K6*100","v":1448.1300000000003},{"$f":"K40/'Input 2 - Data'!L6*100","v":1451.9659999999999},{"$f":"L40/'Input 2 - Data'!M6*100","v":1447.8040000000001},{"$f":"M40/'Input 2 - Data'!N6*100","v":1446.3679999999999},{"$f":"N40/'Input 2 - Data'!O6*100","v":1449.848},{"$f":"O40/'Input 2 - Data'!P6*100","v":1438.8030000000001},{"$f":"P40/'Input 2 - Data'!Q6*100","v":1433.8807910652899},{"$f":"Q40/'Input 2 - Data'!R6*100","v":1432.7773940315201},{"$f":"R40/'Input 2 - Data'!S6*100","v":1435.5301209963498},{"$f":"S40/'Input 2 - Data'!T6*100","v":1439.26549922821},{"$f":"T40/'Input 2 - Data'!U6*100","v":1444.7138518255399},{"$f":"U40/'Input 2 - Data'!V6*100","v":1451.6672858904501}]
[null,"Output gap","Percent",{"$f":"(D39-D41)/D41","v":2.4151329513930231E-2},{"$f":"(E39-E41)/E41","v":1.5019686595491801E-2},3.0243106392924108E-3,7.4208363890689707E-3,8.882277166942832E-3,2.2780398656976435E-2,3.0757597729485407E-2,1.6147761035726828E-2,-3.6922124818000314E-2,-1.9353304276643262E-2,-1.8052926927512387E-2,-3.3955308683676647E-2,-4.785523306952201E-2,-3.9983758331135218E-2,-3.1667996327027575E-2,-2.0658964991292075E-2,-1.0685727311517589E-2,{"$f":"(U39-U41)/U41","v":-3.6096011647295903E-3}]
[]
[null,"Public sector revenues and grants",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"'Input 2 - Data'!E15","v":559.09699999999998},{"$f":"'Input 2 - Data'!F15","v":572.21400000000006},{"$f":"'Input 2 - Data'!G15","v":596.19600000000003},{"$f":"'Input 2 - Data'!H15","v":614.43899999999996},{"$f":"'Input 2 - Data'!I15","v":623.72500000000002},{"$f":"'Input 2 - Data'!J15","v":672.447},{"$f":"'Input 2 - Data'!K15","v":715.56399999999996},{"$f":"'Input 2 - Data'!L15","v":723.43200000000002},{"$f":"'Input 2 - Data'!M15","v":706.77499999999998},{"$f":"'Input 2 - Data'!N15","v":714.81700000000001},{"$f":"'Input 2 - Data'!O15","v":728.41200000000003},{"$f":"'Input 2 - Data'!P15","v":746.37130947145704},{"$f":"'Input 2 - Data'!Q15","v":748.569553804919},{"$f":"'Input 2 - Data'!R15","v":765.90296996128995},{"$f":"'Input 2 - Data'!S15","v":785.18111597751601},{"$f":"'Input 2 - Data'!T15","v":808.82065909664595},{"$f":"'Input 2 - Data'!U15","v":833.57740156797104},{"$f":"'Input 2 - Data'!V15","v":857.44783771883897}]
[null,"Debt service",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"D31+D34","v":377.79455999999999},371.85305,413.14774999999997,{"$f":"G31+G34","v":365.71850999999998},349.29930000000002,344.56258000000003,366.69362000000001,403.53332,386.03462999999999,386.07584000000003,390.55428999999998,{"$f":"O31+O34","v":448.65118999999999},396.02675909938824,411.56756688387543,448.63477051595595,440.22140280774715,467.75364145733363,463.64857147867991]
[]
[null,"Public sector non-interest revenue",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"'Input 2 - Data'!E16","v":555.34399999999994},{"$f":"'Input 2 - Data'!F16","v":569.15900000000011},{"$f":"'Input 2 - Data'!G16","v":593.34199999999998},{"$f":"'Input 2 - Data'!H16","v":612.38},{"$f":"'Input 2 - Data'!I16","v":621.11500000000001},{"$f":"'Input 2 - Data'!J16","v":669.25},{"$f":"'Input 2 - Data'!K16","v":711.93799999999999},{"$f":"'Input 2 - Data'!L16","v":719.803},{"$f":"'Input 2 - Data'!M16","v":703.56},{"$f":"'Input 2 - Data'!N16","v":712.20600000000002},{"$f":"'Input 2 - Data'!O16","v":725.32500000000005},{"$f":"'Input 2 - Data'!P16","v":743.274559471457},{"$f":"'Input 2 - Data'!Q16","v":745.56305380491904},{"$f":"'Input 2 - Data'!R16","v":762.89646996128999},{"$f":"'Input 2 - Data'!S16","v":782.40611597751604},{"$f":"'Input 2 - Data'!T16","v":806.04565909664598},{"$f":"'Input 2 - Data'!U16","v":830.80240156797106},{"$f":"'Input 2 - Data'!V16","v":854.67283771883899}]
[null,"Public sector non-interest expenditure",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"'Input 2 - Data'!E19","v":520.12200000000007},{"$f":"'Input 2 - Data'!F19","v":539.99900000000002},{"$f":"'Input 2 - Data'!G19","v":576.07500000000005},{"$f":"'Input 2 - Data'!H19","v":597.56799999999998},{"$f":"'Input 2 - Data'!I19","v":621.10799999999995},{"$f":"'Input 2 - Data'!J19","v":654.53800000000001},{"$f":"'Input 2 - Data'!K19","v":663.38499999999999},{"$f":"'Input 2 - Data'!L19","v":684.82},{"$f":"'Input 2 - Data'!M19","v":718.66399999999999},{"$f":"'Input 2 - Data'!N19","v":712.83699999999999},{"$f":"'Input 2 - Data'!O19","v":709.86099999999999},{"$f":"'Input 2 - Data'!P19","v":707.10030947145697},{"$f":"'Input 2 - Data'!Q19","v":712.86240802130214},{"$f":"'Input 2 - Data'!R19","v":713.97898133372848},{"$f":"'Input 2 - Data'!S19","v":726.24108061672132},{"$f":"'Input 2 - Data'!T19","v":733.11656212786841},{"$f":"'Input 2 - Data'!U19","v":745.54664603593187},{"$f":"'Input 2 - Data'!V19","v":759.030724461663}]
[null,"Primary balance",{"$f":"Scale&\" LCU\"","v":"Billions LCU"},{"$f":"IF(ISNUMBER(D47-D48),D47-D48,\"\")","v":35.221999999999866},{"$f":"IF(ISNUMBER(E47-E48),E47-E48,\"\")","v":29.160000000000082},17.266999999999939,14.812000000000012,7.0000000000618456E-3,14.711999999999989,48.552999999999997,34.982999999999947,-15.104000000000042,-0.63099999999997181,15.464000000000055,36.174250000000029,{"$f":"IF(ISNUMBER(P47-P48),P47-P48,\"\")","v":32.700645783616892},{"$f":"IF(ISNUMBER(Q47-Q48),Q47-Q48,\"\")","v":48.917488627561511},{"$f":"IF(ISNUMBER(R47-R48),R47-R48,\"\")","v":56.165035360794718},{"$f":"IF(ISNUMBER(S47-S48),S47-S48,\"\")","v":72.929096968777571},{"$f":"IF(ISNUMBER(T47-T48),T47-T48,\"\")","v":85.255755532039188},{"$f":"IF(ISNUMBER(U47-U48),U47-U48,\"\")","v":95.642113257175993}]
[]
[null,"Nominal GDP growth","Growth rate (percent)",null,{"$f":"IF(ISNUMBER(E38/D38-1),E38/D38-1,\"\")","v":3.6740148024508201E-2},{"$f":"IF(ISNUMBER(F38/E38-1),F38/E38-1,\"\")","v":3.0707272746824943E-2},4.1640986965020721E-2,2.7654184257726921E-2,3.9440120302426829E-2,4.096900868099862E-2,1.347639523638855E-2,-3.5202495771815223E-2,2.1183197944324439E-2,1.7147511384527414E-2,-7.9708685091778309E-3,-3.8554810156546937E-3,2.0588604869712812E-2,2.3737800000002807E-2,2.8196750359999578E-2,2.8710791359995991E-2,2.6876400000002132E-2]
[null,"Real GDP growth","Growth rate (percent)",null,{"$f":"IF(ISNUMBER(E39/D39-1),E39/D39-1,\"\")","v":4.5138156204289626E-3},{"$f":"IF(ISNUMBER(F39/E39-1),F39/E39-1,\"\")","v":-4.6514386235174676E-4},1.7306971969725193E-2,9.3125912163849467E-3,2.1989306450939106E-2,1.6830101535118436E-2,-1.1562494347381325E-2,-5.4943297194275265E-2,1.7232426912076493E-2,3.7352577877798332E-3,-2.3689412042363522E-2,-1.7760310734682316E-2,7.4912190224238895E-3,1.0600000000005494E-2,1.4000739999997514E-2,1.4007680000003075E-2,1.1999999999999345E-2]
[null,"Potential real GDP growth","Growth rate (percent)",null,{"$f":"IF(ISNUMBER(E41/D41-1),E41/D41-1,\"\")","v":1.3550942281145062E-2},{"$f":"IF(ISNUMBER(F41/E41-1),F41/E41-1,\"\")","v":1.1488500983060757E-2},1.2867301738440862E-2,7.8505270967066387E-3,8.1019347715234336E-3,8.960689598953353E-3,2.6489334521069274E-3,-2.8664583054973658E-3,-9.9184696271048534E-4,2.4060266820062903E-3,-7.6180399600508375E-3,-3.4210443922553235E-3,-7.6951796874979994E-4,1.9212523706031437E-3,2.6020897626779504E-3,3.7855090671259362E-3,4.813018201579311E-3]
[null,"Inflation","Growth rate (percent)",null,{"$f":"IF(ISNUMBER('Input 2 - Data'!F6/'Input 2 - Data'!E6-1),'Input 2 - Data'!F6/'Input 2 - Data'!E6-1,\"\")","v":3.2081522327470635E-2},{"$f":"IF(ISNUMBER('Input 2 - Data'!G6/'Input 2 - Data'!F6-1),'Input 2 - Data'!G6/'Input 2 - Data'!F6-1,\"\")","v":3.118692301500281E-2},{"$f":"IF(ISNUMBER('Input 2 - Data'!H6/'Input 2 - Data'!G6-1),'Input 2 - Data'!H6/'Input 2 - Data'!G6-1,\"\")","v":2.3920031677537423E-2},{"$f":"IF(ISNUMBER('Input 2 - Data'!I6/'Input 2 - Data'!H6-1),'Input 2 - Data'!I6/'Input 2 - Data'!H6-1,\"\")","v":1.8172361269403803E-2},{"$f":"IF(ISNUMBER('Input 2 - Data'!J6/'Input 2 - Data'!I6-1),'Input 2 - Data'!J6/'Input 2 - Data'!I6-1,\"\")","v":1.7075338989689826E-2},{"$f":"IF(ISNUMBER('Input 2 - Data'!K6/'Input 2 - Data'!J6-1),'Input 2 - Data'!K6/'Input 2 - Data'!J6-1,\"\")","v":2.373937111955815E-2},{"$f":"IF(ISNUMBER('Input 2 - Data'!L6/'Input 2 - Data'!K6-1),'Input 2 - Data'!L6/'Input 2 - Data'!K6-1,\"\")","v":2.5331788242128672E-2},{"$f":"IF(ISNUMBER('Input 2 - Data'!M6/'Input 2 - Data'!L6-1),'Input 2 - Data'!M6/'Input 2 - Data'!L6-1,\"\")","v":2.0888483583950679E-2},{"$f":"IF(ISNUMBER('Input 2 - Data'!N6/'Input 2 - Data'!M6-1),'Input 2 - Data'!N6/'Input 2 - Data'!M6-1,\"\")","v":3.8838429917547046E-3},{"$f":"IF(ISNUMBER('Input 2 - Data'!O6/'Input 2 - Data'!N6-1),'Input 2 - Data'!O6/'Input 2 - Data'!N6-1,\"\")","v":1.3362341805455591E-2},{"$f":"IF(ISNUMBER('Input 2 - Data'!P6/'Input 2 - Data'!O6-1),'Input 2 - Data'!P6/'Input 2 - Data'!O6-1,\"\")","v":1.6099941685633112E-2},{"$f":"IF(ISNUMBER('Input 2 - Data'!Q6/'Input 2 - Data'!P6-1),'Input 2 - Data'!Q6/'Input 2 - Data'!P6-1,\"\")","v":1.4156249101911822E-2},{"$f":"IF(ISNUMBER('Input 2 - Data'!R6/'Input 2 - Data'!Q6-1),'Input 2 - Data'!R6/'Input 2 - Data'!Q6-1,\"\")","v":1.2999999999994793E-2},{"$f":"IF(ISNUMBER('Input 2 - Data'!S6/'Input 2 - Data'!R6-1),'Input 2 - Data'!S6/'Input 2 - Data'!R6-1,\"\")","v":1.3000000000000345E-2},{"$f":"IF(ISNUMBER('Input 2 - Data'!T6/'Input 2 - Data'!S6-1),'Input 2 - Data'!T6/'Input 2 - Data'!S6-1,\"\")","v":1.4000000000001789E-2},{"$f":"IF(ISNUMBER('Input 2 - Data'!U6/'Input 2 - Data'!T6-1),'Input 2 - Data'!U6/'Input 2 - Data'!T6-1,\"\")","v":1.4500000000003288E-2},{"$f":"IF(ISNUMBER('Input 2 - Data'!V6/'Input 2 - Data'!U6-1),'Input 2 - Data'!V6/'Input 2 - Data'!U6-1,\"\")","v":1.4699999999996161E-2}]
[]
[null,"Non-interest revenue-to-GDP ratio","% of GDP",{"$f":"IF(ISNUMBER(D47/D38),D47/D38,\"\")","v":0.44224511801028554},{"$f":"IF(ISNUMBER(E47/E38),E47/E38,\"\")","v":0.43718439726117897},0.44218173254705623,0.4381256139432092,0.43241690917445241,0.44824923260133248,0.45807390173330437,0.45697599711518438,0.46296131789602518,0.45892903284839687,0.45950327463196028,0.47465800175198225,0.47796221731901778,0.47920802137399648,0.48006713000201101,0.48100894299784752,0.48194552828964338,0.48281631916915968]
[null,"Non-interest expenditure-to-GDP ratio","% of GDP",{"$f":"IF(ISNUMBER(D48/D38),D48/D38,\"\")","v":0.4141962734264632},{"$f":"IF(ISNUMBER(E48/E38),E48/E38,\"\")","v":0.41478591630219208},0.42931368684004406,0.42752840862342928,0.43241203581225018,0.43839545193636303,0.4268340154639142,0.4347665991172871,0.47290015430727877,0.4593356346177267,0.44970661983733901,0.45155698611640532,0.45699863404227603,0.44848084690301204,0.44560550351225459,0.4374883961766492,0.43248896670282699,0.42878678758413863]
[null,"Primary Balance","% of GDP",{"$f":"IF(ISNUMBER(D56-D57),D56-D57,\"\")","v":2.8048844583822341E-2},{"$f":"IF(ISNUMBER(E56-E57),E56-E57,\"\")","v":2.2398480958986888E-2},{"$f":"IF(ISNUMBER(F56-F57),F56-F57,\"\")","v":1.2868045707012166E-2},{"$f":"IF(ISNUMBER(G56-G57),G56-G57,\"\")","v":1.0597205319779923E-2},4.8733622022290035E-6,9.853780664969447E-3,3.1239886269390171E-2,2.2209397997897284E-2,-9.9388364112535932E-3,{"$f":"IF(ISNUMBER(M56-M57),M56-M57,\"\")","v":-4.066017693298285E-4},9.7966547946212734E-3,2.3101015635576927E-2,2.0963583276741748E-2,{"$f":"IF(ISNUMBER(Q56-Q57),Q56-Q57,\"\")","v":3.0727174470984442E-2},3.4461626489756425E-2,4.3520546821198325E-2,4.9456561586816383E-2,5.4029531585021051E-2]
[]
[null,"Privatization receipts-to-GDP","% of GDP",{"$f":"IF(ISNUMBER('Input 2 - Data'!E31/D38),'Input 2 - Data'!E31/D38,\"\")","v":3.7093724964921029E-3},{"$f":"IF(ISNUMBER('Input 2 - Data'!F31/E38),'Input 2 - Data'!F31/E38,\"\")","v":1.4993770518498717E-3},{"$f":"IF(ISNUMBER('Input 2 - Data'!G31/F38),'Input 2 - Data'!G31/F38,\"\")","v":1.2569204777579626E-2},{"$f":"IF(ISNUMBER('Input 2 - Data'!H31/G38),'Input 2 - Data'!H31/G38,\"\")","v":5.9496596974945755E-3},{"$f":"IF(ISNUMBER('Input 2 - Data'!I31/H38),'Input 2 - Data'!I31/H38,\"\")","v":3.2150266642531921E-3},{"$f":"IF(ISNUMBER('Input 2 - Data'!J31/I38),'Input 2 - Data'!J31/I38,\"\")","v":2.5451581380426796E-5},{"$f":"IF(ISNUMBER('Input 2 - Data'!K31/J38),'Input 2 - Data'!K31/J38,\"\")","v":2.2519638733521255E-3},{"$f":"IF(ISNUMBER('Input 2 - Data'!L31/K38),'Input 2 - Data'!L31/K38,\"\")","v":1.2062389216477986E-5},{"$f":"IF(ISNUMBER('Input 2 - Data'!M31/L38),'Input 2 - Data'!M31/L38,\"\")","v":5.257633933124739E-4},{"$f":"IF(ISNUMBER('Input 2 - Data'!N31/M38),'Input 2 - Data'!N31/M38,\"\")","v":5.1550145081439569E-6},{"$f":"IF(ISNUMBER('Input 2 - Data'!O31/N38),'Input 2 - Data'!O31/N38,\"\")","v":9.8828126484797572E-4},{"$f":"IF(ISNUMBER('Input 2 - Data'!P31/O38),'Input 2 - Data'!P31/O38,\"\")","v":5.0290053872621525E-3},{"$f":"IF(ISNUMBER('Input 2 - Data'!Q31/P38),'Input 2 - Data'!Q31/P38,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!R31/Q38),'Input 2 - Data'!R31/Q38,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!S31/R38),'Input 2 - Data'!S31/R38,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!T31/S38),'Input 2 - Data'!T31/S38,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!U31/T38),'Input 2 - Data'!U31/T38,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!V31/U38),'Input 2 - Data'!V31/U38,\"\")","v":0}]
[null,"Recognition of implicit contingent liabilities-to-GDP","% of GDP",{"$f":"IF(ISNUMBER('Input 2 - Data'!E26/D38),'Input 2 - Data'!E26/D38,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!F26/E38),'Input 2 - Data'!F26/E38,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!G26/F38),'Input 2 - Data'!G26/F38,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!H26/G38),'Input 2 - Data'!H26/G38,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!I26/H38),'Input 2 - Data'!I26/H38,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!J26/I38),'Input 2 - Data'!J26/I38,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!K26/J38),'Input 2 - Data'!K26/J38,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!L26/K38),'Input 2 - Data'!L26/K38,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!M26/L38),'Input 2 - Data'!M26/L38,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!N26/M38),'Input 2 - Data'!N26/M38,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!O26/N38),'Input 2 - Data'!O26/N38,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!P26/O38),'Input 2 - Data'!P26/O38,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!Q26/P38),'Input 2 - Data'!Q26/P38,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!R26/Q38),'Input 2 - Data'!R26/Q38,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!S26/R38),'Input 2 - Data'!S26/R38,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!T26/S38),'Input 2 - Data'!T26/S38,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!U26/T38),'Input 2 - Data'!U26/T38,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!V26/U38),'Input 2 - Data'!V26/U38,\"\")","v":0}]
[null,{"$f":"'Input 2 - Data'!D32&\"-to-GDP\"","v":"Please specify (2) (e.g., other debt flows) (+ increases financing needs)-to-GDP"},"% of GDP",null,{"$f":"IF(ISNUMBER('Input 2 - Data'!F32/E38),'Input 2 - Data'!F32/E38,\"\")","v":4.0933300764897365E-3},{"$f":"IF(ISNUMBER('Input 2 - Data'!G32/F38),'Input 2 - Data'!G32/F38,\"\")","v":6.3613620290181245E-3},{"$f":"IF(ISNUMBER('Input 2 - Data'!H32/G38),'Input 2 - Data'!H32/G38,\"\")","v":3.7918706585763885E-4},{"$f":"IF(ISNUMBER('Input 2 - Data'!I32/H38),'Input 2 - Data'!I32/H38,\"\")","v":1.2977067349865634E-3},{"$f":"IF(ISNUMBER('Input 2 - Data'!J32/I38),'Input 2 - Data'!J32/I38,\"\")","v":1.6275616514325555E-4},{"$f":"IF(ISNUMBER('Input 2 - Data'!K32/J38),'Input 2 - Data'!K32/J38,\"\")","v":2.0132557027768001E-3},{"$f":"IF(ISNUMBER('Input 2 - Data'!L32/K38),'Input 2 - Data'!L32/K38,\"\")","v":1.0500627244239256E-3},{"$f":"IF(ISNUMBER('Input 2 - Data'!M32/L38),'Input 2 - Data'!M32/L38,\"\")","v":9.9954267139129886E-4},{"$f":"IF(ISNUMBER('Input 2 - Data'!N32/M38),'Input 2 - Data'!N32/M38,\"\")","v":2.6387230513561875E-3},{"$f":"IF(ISNUMBER('Input 2 - Data'!O32/N38),'Input 2 - Data'!O32/N38,\"\")","v":3.8942082916798119E-3},{"$f":"IF(ISNUMBER('Input 2 - Data'!P32/O38),'Input 2 - Data'!P32/O38,\"\")","v":3.8341775676345347E-3},{"$f":"IF(ISNUMBER('Input 2 - Data'!Q32/P38),'Input 2 - Data'!Q32/P38,\"\")","v":3.6541304250723408E-3},{"$f":"IF(ISNUMBER('Input 2 - Data'!R32/Q38),'Input 2 - Data'!R32/Q38,\"\")","v":1.8216144872909223E-3},{"$f":"IF(ISNUMBER('Input 2 - Data'!S32/R38),'Input 2 - Data'!S32/R38,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!T32/S38),'Input 2 - Data'!T32/S38,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!U32/T38),'Input 2 - Data'!U32/T38,\"\")","v":0},{"$f":"IF(ISNUMBER('Input 2 - Data'!V32/U38),'Input 2 - Data'!V32/U38,\"\")","v":0}]
[]
[null,"Effective interest rate","Ratio (percent)",null,{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(E31/(D7-D8)),E31/(D7-D8),\"\"),IF(ISNUMBER(E31/(D7)),E31/(D7),\"\"))","v":5.3964482425005213E-2},5.0342119940653039E-2,4.7753960830731426E-2,4.6318102987984319E-2,4.5330564035834041E-2,4.8422295014236852E-2,5.0287017966190811E-2,4.1709929365353421E-2,3.9116540227195393E-2,4.1264206195167824E-2,4.547666670512459E-2,{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(P31/(O7-O8)),P31/(O7-O8),\"\"),IF(ISNUMBER(P31/(O7)),P31/(O7),\"\"))","v":4.2827521565925453E-2},4.0891435736167672E-2,4.14417866317821E-2,4.3381662862938535E-2,4.4567262505820021E-2,4.6106561941463814E-2]
[null,"Denominated in local currency","Ratio (percent)",null,{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(E32/(D11-D12)),E32/(D11-D12),\"\"),IF(ISNUMBER(E32/(D11)),E32/(D11),\"\"))","v":5.3964482425005213E-2},5.0342119940653039E-2,4.7753960830731426E-2,4.6318102987984319E-2,4.5330564035834041E-2,4.8422295014236852E-2,5.0287017966190811E-2,4.1709929365353421E-2,3.9116540227195393E-2,4.1264206195167824E-2,4.547666670512459E-2,{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(P32/(O11-O12+O19)),P32/(O11-O12+O19),\"\"),IF(ISNUMBER(P32/(O11+O19)),P32/(O11+O19),\"\"))","v":4.2827521565925453E-2},4.0891435736167672E-2,4.14417866317821E-2,4.3381662862938535E-2,4.4567262505820021E-2,4.6106561941463814E-2]
[null,"Denominated in foreign currency","Ratio (percent)",null,{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(E33/(D13-D14)),E33/(D13-D14),\"\"),IF(ISNUMBER(E33/(D13)),E33/(D13),\"\"))","v":""},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(F33/(E13-E14)),F33/(E13-E14),\"\"),IF(ISNUMBER(F33/(E13)),F33/(E13),\"\"))","v":""},"","","","","","","","","",{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(P33/(O13-O14+O20)),P33/(O13-O14+O20),\"\"),IF(ISNUMBER(P33/(O13+O20)),P33/(O13+O20),\"\"))","v":""},"","","","",""]
[null,"Effective real interest rate","Ratio (percent)",null,{"$f":"IF(ISNUMBER(((1+E64)/(1+E$54)-1)),((1+E64)/(1+E$54)-1),\"\")","v":2.1202743798945045E-2},1.8575872616425348E-2,2.3277139245089007E-2,2.7643395940830429E-2,2.7780857487127442E-2,2.4110554493655512E-2,2.4338687252490665E-2,2.0395416459500604E-2,3.5096388373420551E-2,2.7533946386838259E-2,2.8911255492011678E-2,2.8271060292142991E-2,2.753350023314205E-2,2.8076788382805251E-2,2.8975998878635778E-2,2.9637518487744208E-2,3.0951573806512034E-2]
[null,"Denominated in local currency","Ratio (percent)",null,{"$f":"IF(ISNUMBER(((1+E65)/(1+E$54)-1)),((1+E65)/(1+E$54)-1),\"\")","v":2.1202743798945045E-2},{"$f":"IF(ISNUMBER(((1+F65)/(1+F$54)-1)),((1+F65)/(1+F$54)-1),\"\")","v":1.8575872616425348E-2},2.3277139245089007E-2,2.7643395940830429E-2,2.7780857487127442E-2,2.4110554493655512E-2,2.4338687252490665E-2,2.0395416459500604E-2,3.5096388373420551E-2,2.7533946386838259E-2,2.8911255492011678E-2,2.8271060292142991E-2,2.753350023314205E-2,2.8076788382805251E-2,2.8975998878635778E-2,2.9637518487744208E-2,3.0951573806512034E-2]
[null,"Denominated in foreign currency","Ratio (percent)",null,{"$f":"IF(ISNUMBER(((1+E66)/(1+E$54)-1)),((1+E66)/(1+E$54)-1),\"\")","v":""},{"$f":"IF(ISNUMBER(((1+F66)/(1+F$54)-1)),((1+F66)/(1+F$54)-1),\"\")","v":""},"","","","","","","","","","","","","","",""]
[null,"Average nominal interest rate, r","Ratio (percent)",null,{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(((D13-D14+D20)/(D7-D8))*E66+((D11-D12+D19)/(D7-D8))*E65),((D13-D14+D20)/(D7-D8)*E66+((D11-D12+D19)/(D7-D8))*E65),IF(ISNUMBER(E64),E64,\"\")),IF(ISNUMBER(((D13+D20)/D7)*E66+((D11+D19)/D7)*E65),((D13+D20)/D7)*E66+((D11+D19)/D7)*E65,IF(ISNUMBER(E64),E64,\"\")))","v":5.3964482425005213E-2},5.0342119940653039E-2,4.7753960830731426E-2,4.6318102987984319E-2,4.5330564035834041E-2,4.8422295014236852E-2,5.0287017966190811E-2,4.1709929365353421E-2,3.9116540227195393E-2,4.1264206195167824E-2,4.547666670512459E-2,4.2827521565925453E-2,4.0891435736167672E-2,4.14417866317821E-2,4.3381662862938535E-2,4.4567262505820021E-2,4.6106561941463814E-2]
[]
[null,"Nominal Exchange Rate -- average (LCU/USD)","LCU/USD",{"$f":"IF(ISNUMBER('Input 2 - Data'!E11),'Input 2 - Data'!E11,\"\")","v":1.11654080770562},{"$f":"IF(ISNUMBER('Input 2 - Data'!F11),'Input 2 - Data'!F11,\"\")","v":1.0588518692706199},{"$f":"IF(ISNUMBER('Input 2 - Data'!G11),'Input 2 - Data'!G11,\"\")","v":0.88430817255505401},{"$f":"IF(ISNUMBER('Input 2 - Data'!H11),'Input 2 - Data'!H11,\"\")","v":0.80430841206060499},{"$f":"IF(ISNUMBER('Input 2 - Data'!I11),'Input 2 - Data'!I11,\"\")","v":0.80272605769192196},{"$f":"IF(ISNUMBER('Input 2 - Data'!J11),'Input 2 - Data'!J11,\"\")","v":0.796401274165767},{"$f":"IF(ISNUMBER('Input 2 - Data'!K11),'Input 2 - Data'!K11,\"\")","v":0.72958850418434895},{"$f":"IF(ISNUMBER('Input 2 - Data'!L11),'Input 2 - Data'!L11,\"\")","v":0.67947959659550805},{"$f":"IF(ISNUMBER('Input 2 - Data'!M11),'Input 2 - Data'!M11,\"\")","v":0.71797951383053105},{"$f":"IF(ISNUMBER('Input 2 - Data'!N11),'Input 2 - Data'!N11,\"\")","v":0.75363971255467899},{"$f":"IF(ISNUMBER('Input 2 - Data'!O11),'Input 2 - Data'!O11,\"\")","v":0.71869661429729204},{"$f":"IF(ISNUMBER('Input 2 - Data'!P11),'Input 2 - Data'!P11,\"\")","v":0.77748522539365506},{"$f":"IF(ISNUMBER('Input 2 - Data'!Q11),'Input 2 - Data'!Q11,\"\")","v":0.75766826749923399},{"$f":"IF(ISNUMBER('Input 2 - Data'!R11),'Input 2 - Data'!R11,\"\")","v":0.751442424023817},{"$f":"IF(ISNUMBER('Input 2 - Data'!S11),'Input 2 - Data'!S11,\"\")","v":0.744026739317876},{"$f":"IF(ISNUMBER('Input 2 - Data'!T11),'Input 2 - Data'!T11,\"\")","v":0.73697878514773096},{"$f":"IF(ISNUMBER('Input 2 - Data'!U11),'Input 2 - Data'!U11,\"\")","v":0.73103781632103304},{"$f":"IF(ISNUMBER('Input 2 - Data'!V11),'Input 2 - Data'!V11,\"\")","v":0.72514507606215295}]
[null,"Nominal Exchange Rate -- end of period (LCU/USD)","LCU/USD",{"$f":"IF(ISNUMBER('Input 2 - Data'!E12),'Input 2 - Data'!E12,\"\")","v":1.12061140558289},{"$f":"IF(ISNUMBER('Input 2 - Data'!F12),'Input 2 - Data'!F12,\"\")","v":0.98206744839235605},{"$f":"IF(ISNUMBER('Input 2 - Data'!G12),'Input 2 - Data'!G12,\"\")","v":0.813596830226749},{"$f":"IF(ISNUMBER('Input 2 - Data'!H12),'Input 2 - Data'!H12,\"\")","v":0.74584563978638996},{"$f":"IF(ISNUMBER('Input 2 - Data'!I12),'Input 2 - Data'!I12,\"\")","v":0.84344056274354395},{"$f":"IF(ISNUMBER('Input 2 - Data'!J12),'Input 2 - Data'!J12,\"\")","v":0.75685999999999998},{"$f":"IF(ISNUMBER('Input 2 - Data'!K12),'Input 2 - Data'!K12,\"\")","v":0.68593000000000004},{"$f":"IF(ISNUMBER('Input 2 - Data'!L12),'Input 2 - Data'!L12,\"\")","v":0.73407999999999995},{"$f":"IF(ISNUMBER('Input 2 - Data'!M12),'Input 2 - Data'!M12,\"\")","v":0.68497487835370097},{"$f":"IF(ISNUMBER('Input 2 - Data'!N12),'Input 2 - Data'!N12,\"\")","v":0.75651461270849696},{"$f":"IF(ISNUMBER('Input 2 - Data'!O12),'Input 2 - Data'!O12,\"\")","v":0.75878019999999802},{"$f":"IF(ISNUMBER('Input 2 - Data'!P12),'Input 2 - Data'!P12,\"\")","v":0.757920266787934},{"$f":"IF(ISNUMBER('Input 2 - Data'!Q12),'Input 2 - Data'!Q12,\"\")","v":0.75579575512170705},{"$f":"IF(ISNUMBER('Input 2 - Data'!R12),'Input 2 - Data'!R12,\"\")","v":0.74795052338016799},{"$f":"IF(ISNUMBER('Input 2 - Data'!S12),'Input 2 - Data'!S12,\"\")","v":0.74070775346898998},{"$f":"IF(ISNUMBER('Input 2 - Data'!T12),'Input 2 - Data'!T12,\"\")","v":0.734160686527219},{"$f":"IF(ISNUMBER('Input 2 - Data'!U12),'Input 2 - Data'!U12,\"\")","v":0.728293223159306},{"$f":"IF(ISNUMBER('Input 2 - Data'!V12),'Input 2 - Data'!V12,\"\")","v":0.72247682587548701}]
[]
[null,"Nominal exchange rate depreciation","Growth rate (percent)",null,{"$f":"IF(ISNUMBER(E73/D73-1),E73/D73-1,\"\")","v":-0.12363247107811637},-0.17154689165331094,-8.3273665682149778E-2,0.13085136890403382,-0.1026516468000005,-9.3716143011917552E-2,7.019666729841223E-2,-6.6893419853829239E-2,0.10444139867835411,2.9947700327819238E-3,-1.1333100311051725E-3,-2.803080692419857E-3,-1.038009500367687E-2,-9.6834879912192084E-3,-8.8389339940196932E-3,-7.9920696866345731E-3,-7.986339977993584E-3]
[null,"Domestic Deflator -- local currency","Index",{"$f":"IF(ISNUMBER('Input 2 - Data'!E6),'Input 2 - Data'!E6,\"\")","v":90.128316100591547},{"$f":"IF(ISNUMBER('Input 2 - Data'!F6),'Input 2 - Data'!F6,\"\")","v":93.019769685910006},{"$f":"IF(ISNUMBER('Input 2 - Data'!G6),'Input 2 - Data'!G6,\"\")","v":95.920770081977764},{"$f":"IF(ISNUMBER('Input 2 - Data'!H6),'Input 2 - Data'!H6,\"\")","v":98.215197940872457},{"$f":"IF(ISNUMBER('Input 2 - Data'!I6),'Input 2 - Data'!I6,\"\")","v":100},{"$f":"IF(ISNUMBER('Input 2 - Data'!J6),'Input 2 - Data'!J6,\"\")","v":101.70753389896899},{"$f":"IF(ISNUMBER('Input 2 - Data'!K6),'Input 2 - Data'!K6,\"\")","v":104.12200679185166},{"$f":"IF(ISNUMBER('Input 2 - Data'!L6),'Input 2 - Data'!L6,\"\")","v":106.75960341924832},{"$f":"IF(ISNUMBER('Input 2 - Data'!M6),'Input 2 - Data'!M6,\"\")","v":108.98964964270039},{"$f":"IF(ISNUMBER('Input 2 - Data'!N6),'Input 2 - Data'!N6,\"\")","v":109.41294832963899},{"$f":"IF(ISNUMBER('Input 2 - Data'!O6),'Input 2 - Data'!O6,\"\")","v":110.87496154316227},{"$f":"IF(ISNUMBER('Input 2 - Data'!P6),'Input 2 - Data'!P6,\"\")","v":112.66004195840399},{"$f":"IF(ISNUMBER('Input 2 - Data'!Q6),'Input 2 - Data'!Q6,\"\")","v":114.254885576199},{"$f":"IF(ISNUMBER('Input 2 - Data'!R6),'Input 2 - Data'!R6,\"\")","v":115.740199088689},{"$f":"IF(ISNUMBER('Input 2 - Data'!S6),'Input 2 - Data'!S6,\"\")","v":117.24482167684199},{"$f":"IF(ISNUMBER('Input 2 - Data'!T6),'Input 2 - Data'!T6,\"\")","v":118.886249180318},{"$f":"IF(ISNUMBER('Input 2 - Data'!U6),'Input 2 - Data'!U6,\"\")","v":120.61009979343299},{"$f":"IF(ISNUMBER('Input 2 - Data'!V6),'Input 2 - Data'!V6,\"\")","v":122.383068260396}]
[null,"Change in domestic deflator in LCU","Growth rate (percent)",null,{"$f":"IF(ISNUMBER(E76/D76-1),E76/D76-1,\"\")","v":3.2081522327470635E-2},{"$f":"IF(ISNUMBER(F76/E76-1),F76/E76-1,\"\")","v":3.118692301500281E-2},2.3920031677537423E-2,1.8172361269403803E-2,1.7075338989689826E-2,2.373937111955815E-2,2.5331788242128672E-2,2.0888483583950679E-2,3.8838429917547046E-3,1.3362341805455591E-2,1.6099941685633112E-2,1.4156249101911822E-2,1.2999999999994793E-2,1.3000000000000345E-2,1.4000000000001789E-2,1.4500000000003288E-2,1.4699999999996161E-2]
[null,"Domestic Deflator -- USD","Index",{"$f":"IF(ISNUMBER(D76/D73),D76/D73,\"\")","v":80.427805438684601},{"$f":"IF(ISNUMBER(E76/E73),E76/E73,\"\")","v":94.718310680374685},{"$f":"IF(ISNUMBER(F76/F73),F76/F73,\"\")","v":117.89717771545975},131.68300879120412,118.56199999999993,134.3809078283553,151.79684048204868,145.43319994993507,159.11481294708346,144.62767340067018,146.12263412139978,148.64365935991822,151.17164234112474,154.74312199907456,158.2875582545802,161.93491610492316,165.60651116624612,169.39376306235701]
[null,"Change in domestic deflator in USD","Growth rate (percent)",null,{"$f":"IF(ISNUMBER(E78/D78-1),E78/D78-1,\"\")","v":0.17768115347352942},{"$f":"IF(ISNUMBER(F78/E78-1),F78/E78-1,\"\")","v":0.2447136870219504},0.11693096766926803,-9.9640864160453591E-2,0.13342308520736323,0.12960124272964979,-4.1922088179866757E-2,9.4074894878598769E-2,-9.1048339737113348E-2,1.033661598488167E-2,1.7252804493135265E-2,1.7007001792692655E-2,2.3625328154407654E-2,2.2905291102546244E-2,2.3042606068107707E-2,2.2673276089166583E-2,2.2868979422608682E-2]
[]
[null,"DEBT BURDEN RATIOS"]
[]
[null,"Total public debt-to-GDP","% of GDP",{"$f":"IF(ISNUMBER(D7/D38),D7/D38,\"\")","v":1.0832100326660499},1.0535543378237833,1.0413756818007365,1.0371166901691102,1.0572104874754591,1.0634615088367221,1.0327673611937727,1.0608509444215894,1.1641980792198436,1.1928813115903414,1.2080129338142969,1.2697762842962201,1.3178669545102397,1.3258524066692712,1.3126167001972437,1.2868255334414211,1.2555942366529482,1.2235103967206515]
[null,"Total public debt-to-Revenue","% of revenue",{"$f":"IF(ISNUMBER(D7/D44),D7/D44,\"\")","v":2.4329016252993667},2.3969965782032596,2.3438114311400948,2.3592350094964676,2.4346562988496534,2.3611987264423813,2.2431620372181946,2.3098135000939961,2.5032379470128401,2.5897775234780371,2.6178124468020845,2.6640399688032748,2.7461877163327699,2.7558968221469149,2.7245723502974695,2.6660846020035986,2.596588740026923,2.5259102526102488]
[]
[null,"Debt service-to-GDP","% of GDP",{"$f":"IF(ISNUMBER(D45/D38),D45/D38,\"\")","v":0.30085460502111105},0.28562906241310604,0.30789390923433374,0.26165231837118402,0.24318028655369747,0.23078059330315315,0.23593736709391783,0.25618820882408211,0.25402112265948101,0.24877831955548313,0.24742146648269428,{"$f":"IF(ISNUMBER(O45/O38),O45/O38,\"\")","v":0.28651038114432703},0.2538830578189244,0.25852325597749765,0.27527239665250142,0.26270277528309965,0.27134222941111186,0.26192138885197302]
[null,"Debt service-to-Revenue","% of revenue",{"$f":"IF(ISNUMBER(D45/D44),D45/D44,\"\")","v":0.67572274578472069},0.64984961919841167,0.69297303235848606,0.59520718899679215,0.56002132349993994,0.51240109629457786,0.5124539803567536,0.5578040783377014,0.54619168759506209,0.5401044463128325,0.53617223494396027,0.60110990911174278,0.52904470544709703,0.53736254202627876,0.57137743303648525,0.5442756658805189,0.56114002200333446,0.540730935554254]
[]
[null,"Gross financing needs-to-GDP","% of GDP",{"$f":"IF(ISNUMBER(D28/D38),D28/D38,\"\")","v":0.26981707967744872},0.26088396419315535,0.29289895077769446,0.24958200707291189,0.24135834528467393,0.21878553090994096,0.2023644462517348,0.2316748944858375,0.26184440298875766,0.2475024534647175,0.2356691551082104,{"$f":"IF(ISNUMBER(O28/O38),O28/O38,\"\")","v":0.26143176900932108},{"$f":"IF(ISNUMBER(P28/P38),P28/P38,\"\")","v":0.23099208101183519},0.22590756979753368,0.23910809138946987,0.21752624309462709,0.22027590016055304,0.20632422199581071]
[null,"Gross financing needs-to-revenue","% of revenue",{"$f":"IF(ISNUMBER(D28/D44),D28/D44,\"\")","v":0.60601212311995978},0.59355075199138763,0.65922406389844967,0.56774962201292556,0.5558255641508677,0.48576851409850891,0.43953387817162404,0.50443071359851377,0.56301316543454438,0.5373345065939954,0.51070450514269383,0.54849400667598358,0.48134420039433279,0.46956806849109195,0.49631190463617869,0.45067754110792757,0.45553404544200743,0.42595180972543889]
[]
[null,"Total Net Public Debt-to-GDP","% of GDP",{"$f":"D24/D38","v":1.0433928096465983},1.0143800398502467,1.0026232420738219,0.99919798358334633,1.0196159790584665,1.0266236936808413,0.99673593922013859,1.0246637767721554,1.1260325262634938,1.1548630795927797,1.1700021159355285,1.2308214489155229,1.2781202726936634,1.2862794022901927,1.2733477122730599,1.2480366870007615,1.2173078705963689,1.1856611847687732]
[null,"Total Net Public Debt-to-Revenue","% of revenue",{"$f":"D24/D44","v":2.3434717052676013},2.3078690839441185,2.256591791961033,2.2729774639956122,2.3480796825524068,2.2794078938563187,2.1649020912175576,2.2310224043171991,2.4211750557107994,2.5072389156945065,2.5354414809201384,2.5823112109773647,2.6633630814209455,2.6736409719010488,2.6430624939118852,2.5857206804482353,2.5174119294801725,2.4477713885852985]
[]
[null,"Total Gross Public Debt-to-potential GDP","% of potential GDP",{"$f":"D7/D40","v":1.1093709950977628},1.0693783937892172,1.0445251253547068,1.0448129634432279,1.0666009240490149,1.0876875859643722,1.0645328042375128,1.0779813119666342,1.1212134124260122,1.1697951166012122,1.1862047645926574,1.2266606386037322,{"$f":"IF(ISNUMBER(P7/P40),P7/P40,\"\")","v":1.2548001242475373},1.2728398444582627,1.271048759356608,1.2602410497961598,1.2421772990261548,1.2190940121675911]
[]
[null,"SHOCK CALIBRATION STATISTICS"]
[null,null,null,"Historical average","St.dev.","Max.","Min.","Coefficient of variation",null,null,null,null,null,null,null,"Projection average","St.dev.","Max.","Min.","Difference in bps (Average)","Difference in bps (Max)"]
[null,"Real interest rate",null,{"$f":"AVERAGE(F67:O67)","v":2.5766351374738948E-2},null,{"$f":"MAX(F67:O67)","v":3.5096388373420551E-2},null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(P67:U67)","v":2.8907740013497052E-2},null,null,null,{"$f":"10000*(D99-P99)","v":-31.413886387581037},{"$f":"10000*(F99-P99)","v":61.886483599234985}]
[null,"Real GDP growth rate",null,{"$f":"AVERAGE(F52:O52)","v":-4.2536915743478508E-4},{"$f":"STDEV(F52:O52)","v":2.3981471163420115E-2},null,null,{"$f":"E100/D100","v":-56.378020700987946}]
[null,"Revenue-to-GDP ratio",null,{"$f":"AVERAGE(F56:O56)","v":0.45320750142429034}]
[null,"Non-interest expenditure-to-GDP ratio",null,{"$f":"AVERAGE(F57:O57)","v":0.44227495926720373}]
[null,"Primary balance",null,{"$f":"AVERAGE(F58:O58)","v":1.0932542157086601E-2},{"$f":"STDEV(F58:O58)","v":1.2371762715544432E-2}]
[]
[null,"PUBLIC DEBT (% GDP) PROFILE - CHART DATA"]
[]
[null,null,null,null,{"$f":"F107-1","v":2003},2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,{"$f":"FirstYear","v":2014},{"$f":"'Input 4 - Forecast'!D9","v":2015},{"$f":"'Input 4 - Forecast'!E9","v":2016},{"$f":"'Input 4 - Forecast'!F9","v":2017},{"$f":"'Input 4 - Forecast'!G9","v":2018},{"$f":"'Input 4 - Forecast'!H9","v":2019}]
[1,"Gross public sector debt","% of GDP",{"$f":"(D83)*100","v":108.32100326660499},{"$f":"(E83)*100","v":105.35543378237833},104.13756818007364,103.71166901691102,105.72104874754591,106.34615088367221,103.27673611937726,106.08509444215895,116.41980792198436,119.28813115903414,120.80129338142969,126.97762842962202,{"$f":"(P83)*100","v":131.78669545102397},{"$f":"(Q83)*100","v":132.58524066692712},131.26167001972436,128.68255334414212,125.55942366529482,122.35103967206516]
[null,"of which: guarantees","% of GDP",{"$f":"IF(ISNUMBER(D8),100*D8/D38,\"...\")","v":"..."},"...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","...","..."]
[]
[null,"Foreign currency-denominated","% of GDP",{"$f":"(((D13+D20)/D38))*100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Local currency-denominated","% of GDP",{"$f":"(((D11+D19)/D38))*100","v":108.32100326660499},105.35543378237833,104.13756818007364,103.71166901691102,105.72104874754591,106.34615088367221,103.27673611937726,106.08509444215895,116.41980792198436,119.28813115903414,120.80129338142969,126.97762842962202,131.78669545102397,132.58524066692712,131.26167001972436,128.68255334414212,125.55942366529482,122.35103967206516]
[]
[null,"Short-term","% of GDP",{"$f":"(((D15+D21)/D38))*100","v":20.114864724966512},20.240898888832561,17.266224044249324,17.683782312282727,18.587699633801638,18.708318849374194,17.430071696095546,18.704512095402073,19.458246556052366,18.473509991384681,17.99565156243467,19.911157431177664,9.6833701915913419,9.4876955297917664,9.2708395784621764,9.0418177066003977,8.772386010103256,8.5308886942347417]
[null,"Medium and long-term","% of GDP",{"$f":"(((D16+D22)/D38))*100","v":88.206138541638467},85.114534893545766,86.87134413582433,86.027886704628287,87.133349113744273,87.637832034298029,85.846664423281709,87.380582346756867,96.961561365931985,100.81462116764945,102.80564181899501,107.06647099844434,122.10332525943261,123.09754513713538,121.99083044126222,119.64073563754172,116.78703765519157,113.82015097783042]
[]
[null,"Short-term debt, in percent of total debt","% of total public debt",{"$f":"(((D15+D21)/D7))*100","v":18.56968096524994},19.212012292258287,16.580206688130783,17.050909005619459,17.581834321552844,17.591909715508628,16.877055134612483,17.63161186192881,16.713862446063985,15.486461068583528,14.896903053523989,15.680838961497475,7.3477600743012665,7.1559213394092627,7.0628688306868792,7.0264518939249028,6.9866408701332565,6.9724693121528807]
[null,"Foreign currency-denominated debt, in percent of total debt","% of total public debt",{"$f":"(((D13+D20)/D7))*100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Gross financing needs","% of GDP",{"$f":"IFERROR(D89*100,\"\")","v":26.981707967744871},{"$f":"IFERROR(E89*100,\"\")","v":26.088396419315536},29.289895077769444,24.958200707291191,24.135834528467392,21.878553090994096,20.23644462517348,23.167489448583751,26.184440298875767,24.75024534647175,{"$f":"N89*100","v":23.56691551082104},26.143176900932108,23.099208101183518,22.590756979753369,23.910809138946988,21.752624309462711,22.027590016055303,20.632422199581072]
[null,"Net public sector debt","% of GDP",{"$f":"IF(NetDebt=\"Yes\",D92*100,\"\")","v":""},"","","","","","","","","","","","","","","","",""]
[null,"Gross public sector debt","% of potential GDP",{"$f":"IF(DebttoPotentialGDP=\"Yes\",D95*100,\"\")","v":110.93709950977629},106.93783937892172,104.45251253547067,104.4812963443228,106.66009240490149,108.76875859643722,106.45328042375128,107.79813119666342,112.12134124260122,116.97951166012122,118.62047645926575,122.66606386037321,125.48001242475372,127.28398444582626,127.1048759356608,126.02410497961598,124.21772990261547,121.90940121675911]
[]
[null,"PUBLIC SECTOR DEBT DYNAMICS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cumulative","debt stabilizing primary balance 10/"]
[]
[2,"Change in gross public sector debt","% of GDP",null,{"$f":"((E108-D108))","v":-2.9655694842266627},{"$f":"((F108-E108))","v":-1.2178656023046841},-0.42589916316262588,2.0093797306348904,0.62510213612630139,-3.0694147642949474,2.808358322781686,10.33471347982541,2.8683232370497791,1.5131622223955503,6.1763350481923283,{"$f":"((P108-O108))","v":4.8090670214019582},0.79854521590314675,-1.3235706472027573,-2.5791166755822417,-3.123129678847306,-3.2083839932296598,{"$f":"SUM(P126:U126)","v":-4.6265887575568598},{"$f":"U132+U137","v":2.351332692387385}]
[]
[3,"Identified debt-creating flows (4+7+12)","% of GDP",null,{"$f":"E129+E132+E137","v":-0.18081458475100332},{"$f":"F129+F132+F137","v":9.9419252720199802E-2},-1.0056261055483651,1.6913580372111183,-0.37253287614069169,-2.3864262924197339,1.6339895031690126,9.4982298433062589,2.348504461584787,2.1392637442220117,4.0788247091960725,{"$f":"P129+P132+P137","v":4.2196942483690156},{"$f":"Q129+Q132+Q137","v":-0.26888946650261014},{"$f":"R129+R132+R137","v":-1.1533027698756513},-2.4135181388548177,-2.9621529124743908,-3.0516204661147226,{"$f":"SUM(P128:U128)","v":-5.6297895054531768}]
[4,"Primary deficit","% of GDP",null,{"$f":"(E131-E130)","v":-2.2398480958986937},{"$f":"(F131-F130)","v":-1.2868045707012215},{"$f":"(G131-G130)","v":-1.0597205319779945},-4.8733622022467671E-4,-0.98537806649694204,-3.1239886269390169,-2.2209397997897256,0.99388364112535754,4.0660176932981074E-2,-0.97966547946212756,{"$f":"(O131-O130)","v":-2.3101015635576942},-2.0963583276741815,-3.0727174470984409,-3.4461626489756441,-4.3520546821198351,-4.9456561586816434,-5.4029531585021076,-23.315902423051853]
[5,"Primary (noninterest) revenue and grants","% of GDP",null,{"$f":"(E56)*100","v":43.7184397261179},44.218173254705626,{"$f":"(G56)*100","v":43.812561394320923},43.24169091744524,44.824923260133247,45.80739017333044,45.697599711518436,46.296131789602519,45.89290328483969,45.950327463196025,47.465800175198225,47.796221731901781,47.920802137399647,48.006713000201103,48.100894299784756,48.194552828964341,48.28163191691597,288.30081591516762]
[6,"Primary (noninterest) expenditure","% of GDP",null,{"$f":"(E57)*100","v":41.478591630219206},42.931368684004404,42.752840862342929,43.241203581225015,43.839545193636305,42.683401546391423,43.47665991172871,47.290015430727877,45.933563461772671,44.970661983733898,45.155698611640531,45.6998634042276,44.848084690301206,44.560550351225459,43.74883961766492,43.248896670282697,42.878678758413862,264.98491349211577]
[7,"Automatic debt dynamics 2/ (8+11)","% of GDP",null,{"$f":"E133+E136","v":1.7996382086837039},{"$f":"F133+F136","v":2.0070080982775713},0.61114168959332327,1.883577366358006,0.59911473197996745,0.76143315157681557,3.7511292694379934,8.4569682743730183,2.0444874809670015,2.8283365210009555,6.5084090547165285,{"$f":"P133+P136","v":5.9506395335359628},{"$f":"Q133+Q136","v":2.6216665318667385},{"$f":"R133+R136","v":2.2928598790999928},1.9385365432650175,1.9835032462072526,2.351332692387385,17.138538426362349]
[8,"Contribution from interest rate/growth differential 3/","% of GDP",null,{"$f":"E134+E135","v":1.7996382086837039},{"$f":"F134+F135","v":2.0070080982775713},0.61114168959332327,1.883577366358006,0.59911473197996745,0.76143315157681557,3.7511292694379934,8.4569682743730183,2.0444874809670015,2.8283365210009555,6.5084090547165285,{"$f":"P134+P135","v":5.9506395335359628},2.6216665318667385,2.2928598790999928,1.9385365432650175,1.9835032462072526,2.351332692387385,17.138538426362349]
[9,"Real interest rate ","% of GDP",null,{"$f":"((E70-E54*(1+E52))*D108/E142)","v":2.271252081742452},1.9594626557595611,2.3413980793108333,2.8234114007234883,2.835638504554836,2.4808085626748722,2.5728712624345196,2.4156333348915027,4.0090672303911177,3.2663967983101712,3.6237038345557542,3.6867490093352608,3.5889936166044007,3.6656758003936556,3.7258992374849513,3.735739194315677,3.8186106276709908,22.221667485804936]
[10,"Real GDP growth","% of GDP",null,{"$f":"(-E52*D108/E142)","v":-0.47161387305874813},4.7545442518010135E-2,-1.7302563897175101,-0.9398340343654823,-2.2365237725748686,-1.7193754110980566,1.1782580070034738,6.0413349394815166,-1.9645797494241164,-0.43806027730921554,2.8847052201607744,2.2638905242007024,-0.96732708473766227,-1.372815921293663,-1.7873626942199339,-1.7522359481084244,-1.4672779352836058,-5.0831290594425873]
[11,"Contribution from exchange rate depreciation 4/","% of GDP",null,{"$f":"IF(ISNUMBER(E66),E75*D111*(1+E66)/E142,E75*D111*(1+E64)/E142)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"P75*O111*(1+IF(ISNUMBER(P66),P66,0))/P142","v":0},{"$f":"Q75*P111*(1+IF(ISNUMBER(Q66),Q66,0))/Q142","v":0},0,0,0,0,0]
[12,"Other debt-creating flows","% of GDP",null,{"$f":"(E138+E139+E140)","v":0.25939530246398645},{"$f":"(F138+F139+F140)","v":-0.62078427485615006},-0.55704726316369368,-0.19173199292666288,1.3730458376282874E-2,-2.3870817057532551E-2,0.10380003352074477,4.7377927807882497E-2,0.26335680368480435,0.2905927026831836,-0.11948278196276174,{"$f":"(P138+P139+P140)","v":0.36541304250723411},0.18216144872909223,0,0,0,0,0.54757449123632629]
[13,"Privatization receipts (negative)","% of GDP",null,{"$f":"(-E60)*100","v":-0.14993770518498717},{"$f":"(-F60)*100","v":-1.2569204777579626},-0.59496596974945759,-0.32150266642531922,-2.5451581380426798E-3,-0.22519638733521255,-1.2062389216477985E-3,-5.257633933124739E-2,-5.1550145081439571E-4,-9.8828126484797579E-2,-0.50290053872621521,{"$f":"(-P60)*100","v":0},0,0,0,0,0,0]
[14,"Recognition of implicit or contingent liabilities","% of GDP",null,{"$f":"(E61)*100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,{"$f":"'Input 2 - Data'!D32","v":"Please specify (2) (e.g., other debt flows) (+ increases financing needs)"},"% of GDP",null,{"$f":"(E62)*100","v":0.40933300764897362},{"$f":"(F62)*100","v":0.6361362029018125},{"$f":"(G62)*100","v":3.7918706585763885E-2},0.12977067349865634,1.6275616514325554E-2,0.20132557027768,0.10500627244239256,9.9954267139129888E-2,0.26387230513561877,0.38942082916798121,0.38341775676345347,{"$f":"(P62)*100","v":0.36541304250723411},0.18216144872909223,0,0,0,0,0.54757449123632629]
[16,"Residual","% of GDP",null,{"$f":"E126-E128","v":-2.7847548994756592},{"$f":"F126-F128","v":-1.3172848550248839},{"$f":"G126-G128","v":0.57972694238573919},0.31802169342377207,0.99763501226699303,-0.6829884718752135,1.1743688196126734,0.83648363651915147,0.51981877546499211,-0.62610152182646139,2.0975103389962557,{"$f":"P126-P128","v":0.58937277303294255},{"$f":"Q126-Q128","v":1.0674346824057568},{"$f":"R126-R128","v":-0.17026787732710602},-0.16559853672742397,-0.16097676637291514,-0.15676352711493724,1.003200747896317]
[null,"Denominator = 1+g+p+gp",null,null,{"$f":"1+E52+E54+E54*E52","v":1.0367401480245084},1.0307072727468249,1.0416409869650207,1.0276541842577271,1.0394401203024268,1.0409690086809986,1.0134763952363888,0.96479750422818467,1.0211831979443247,1.0171475113845272,0.99202913149082061,0.99614451898434198,1.0205886048697101,1.0237378000000059,1.0281967503599994,1.0287107913600064,1.0268763999999955,{"$f":"SUM(P142:U142)","v":6.1242548655740592}]
[]
[null,"PUBLIC SECTOR DEBT DYNAMICS - TABLE/CHART DATA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cumulative","debt stabilizing primary balance 10/"]
[]
[null,"Change in gross public sector debt","% of GDP",null,{"$f":"E126","v":-2.9655694842266627},{"$f":"F126","v":-1.2178656023046841},-0.42589916316262588,2.0093797306348904,0.62510213612630139,-3.0694147642949474,2.808358322781686,10.33471347982541,2.8683232370497791,1.5131622223955503,6.1763350481923283,4.8090670214019582,0.79854521590314675,-1.3235706472027573,-2.5791166755822417,-3.123129678847306,-3.2083839932296598,{"$f":"SUM(P146:U146)","v":-4.6265887575568598},{"$f":"U152+U157","v":2.351332692387385}]
[]
[null,"Identified debt-creating flows","% of GDP",null,{"$f":"E128","v":-0.18081458475100332},9.9419252720199802E-2,-1.0056261055483651,1.6913580372111183,-0.37253287614069169,-2.3864262924197339,1.6339895031690126,9.4982298433062589,2.348504461584787,2.1392637442220117,4.0788247091960725,{"$f":"P149+P152+P157","v":4.2196942483690156},{"$f":"Q149+Q152+Q157","v":-0.26888946650261014},-1.1533027698756513,-2.4135181388548177,-2.9621529124743908,-3.0516204661147226,{"$f":"SUM(P148:U148)","v":-5.6297895054531768}]
[null,"Primary deficit","% of GDP",null,{"$f":"E129","v":-2.2398480958986937},-1.2868045707012215,-1.0597205319779945,-4.8733622022467671E-4,-0.98537806649694204,-3.1239886269390169,-2.2209397997897256,0.99388364112535754,4.0660176932981074E-2,-0.97966547946212756,-2.3101015635576942,{"$f":"P129","v":-2.0963583276741815},{"$f":"Q129","v":-3.0727174470984409},-3.4461626489756441,-4.3520546821198351,-4.9456561586816434,-5.4029531585021076,-23.315902423051853]
[null,"Primary (noninterest) revenue and grants","% of GDP",null,{"$f":"E130","v":43.7184397261179},44.218173254705626,43.812561394320923,43.24169091744524,44.824923260133247,45.80739017333044,45.697599711518436,46.296131789602519,45.89290328483969,45.950327463196025,47.465800175198225,47.796221731901781,47.920802137399647,48.006713000201103,48.100894299784756,48.194552828964341,48.28163191691597,288.30081591516762]
[null,"Primary (noninterest) expenditure","% of GDP",null,{"$f":"E131","v":41.478591630219206},42.931368684004404,42.752840862342929,43.241203581225015,43.839545193636305,42.683401546391423,43.47665991172871,47.290015430727877,45.933563461772671,44.970661983733898,45.155698611640531,45.6998634042276,44.848084690301206,44.560550351225459,43.74883961766492,43.248896670282697,42.878678758413862,264.98491349211577]
[null,"Automatic debt dynamics","% of GDP",null,{"$f":"E132","v":1.7996382086837039},2.0070080982775713,0.61114168959332327,1.883577366358006,0.59911473197996745,0.76143315157681557,3.7511292694379934,8.4569682743730183,2.0444874809670015,2.8283365210009555,6.5084090547165285,{"$f":"P153","v":5.9506395335359628},{"$f":"Q153","v":2.6216665318667385},2.2928598790999928,1.9385365432650175,1.9835032462072526,2.351332692387385,17.138538426362349]
[null,"Contribution from interest rate/growth differential","% of GDP",null,{"$f":"E133","v":1.7996382086837039},2.0070080982775713,0.61114168959332327,1.883577366358006,0.59911473197996745,0.76143315157681557,3.7511292694379934,8.4569682743730183,2.0444874809670015,2.8283365210009555,6.5084090547165285,{"$f":"P133","v":5.9506395335359628},{"$f":"Q133","v":2.6216665318667385},2.2928598790999928,1.9385365432650175,1.9835032462072526,2.351332692387385,17.138538426362349]
[null,"Real interest rate ","% of GDP",null,{"$f":"E134","v":2.271252081742452},1.9594626557595611,2.3413980793108333,2.8234114007234883,2.835638504554836,2.4808085626748722,2.5728712624345196,2.4156333348915027,4.0090672303911177,3.2663967983101712,3.6237038345557542,3.6867490093352608,3.5889936166044007,3.6656758003936556,3.7258992374849513,3.735739194315677,3.8186106276709908,22.221667485804936]
[null,"Real GDP growth","% of GDP",null,{"$f":"E135","v":-0.47161387305874813},4.7545442518010135E-2,-1.7302563897175101,-0.9398340343654823,-2.2365237725748686,-1.7193754110980566,1.1782580070034738,6.0413349394815166,-1.9645797494241164,-0.43806027730921554,2.8847052201607744,2.2638905242007024,-0.96732708473766227,-1.372815921293663,-1.7873626942199339,-1.7522359481084244,-1.4672779352836058,-5.0831290594425873]
[null,"Exchange rate depreciation","% of GDP",null,{"$f":"E136","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"…"]
[null,"Other debt-creating flows","% of GDP",null,{"$f":"E137","v":0.25939530246398645},-0.62078427485615006,-0.55704726316369368,-0.19173199292666288,1.3730458376282874E-2,-2.3870817057532551E-2,0.10380003352074477,4.7377927807882497E-2,0.26335680368480435,0.2905927026831836,-0.11948278196276174,{"$f":"P137","v":0.36541304250723411},{"$f":"Q137","v":0.18216144872909223},0,0,0,0,0.54757449123632629]
[null,"Privatization receipts (negative)","% of GDP",null,{"$f":"E138","v":-0.14993770518498717},-1.2569204777579626,-0.59496596974945759,-0.32150266642531922,-2.5451581380426798E-3,-0.22519638733521255,-1.2062389216477985E-3,-5.257633933124739E-2,-5.1550145081439571E-4,-9.8828126484797579E-2,-0.50290053872621521,0,0,0,0,0,0,0]
[null,"Recognition of implicit or contingent liabilities","% of GDP",null,{"$f":"E139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"'Input 2 - Data'!D32","v":"Please specify (2) (e.g., other debt flows) (+ increases financing needs)"},"% of GDP",null,{"$f":"E140","v":0.40933300764897362},0.6361362029018125,3.7918706585763885E-2,0.12977067349865634,1.6275616514325554E-2,0.20132557027768,0.10500627244239256,9.9954267139129888E-2,0.26387230513561877,0.38942082916798121,0.38341775676345347,0.36541304250723411,0.18216144872909223,0,0,0,0,0.54757449123632629]
[null,"Residual 5/","% of GDP",null,{"$f":"E141","v":-2.7847548994756592},-1.3172848550248839,0.57972694238573919,0.31802169342377207,0.99763501226699303,-0.6829884718752135,1.1743688196126734,0.83648363651915147,0.51981877546499211,-0.62610152182646139,2.0975103389962557,{"$f":"P141+P136","v":0.58937277303294255},{"$f":"Q141+Q136","v":1.0674346824057568},-0.17026787732710602,-0.16559853672742397,-0.16097676637291514,-0.15676352711493724,1.003200747896317]

{"sheet":"Benchmarks","index":15,"n_rows":33,"n_cols":10,"rows_kept":33,"cut":false,"hidden":true,"merged":[]}
["Benchmarks for Classification"]
[null,"Indicator","Unit","EM","AE",null,"Country"]
[null,"Public debt","in percent of GDP",50,60,null,{"$f":"IF(AEStatus=1,BenchmarkClassifyDebtAE,BenchmarkClassifyDebtEM)","v":60}]
[null,"Public gross financing needs ","in percent of GDP",10,15,null,{"$f":"IF(AEStatus=1,BenchmarkClassifyGFNAE,BenchmarkClassifyGFNEM)","v":15}]
[]
["Soft Benchmarks for Potential Additional Analysis in Lower Scrutiny Countries"]
[null,"Indicator","Unit","EM","AE",null,"Country"]
[null,"3-year cumulative primary balance adjustment ","percent of GDP",2,2,null,{"$f":"IF(AEStatus=1,E8,D8)","v":2}]
[null,"Coefficient of variation of growth","unit",1,1,null,1]
[null,"Bond yield spreads or EMBI global spreads","basis points",{"$f":"F24","v":600},{"$f":"J24","v":600},null,600]
[null,"External financin requirements","percent of GDP",{"$f":"F25","v":15},{"$f":"J25","v":25},null,25]
[null,"Public debt held by non-residents","share of total",{"$f":"F27","v":45},{"$f":"J27","v":45},null,45]
[null,"Public debt in foreign currency","share of total",{"$f":"F28","v":60},{"$f":"J28","v":{"$error":"#N/A"}},null,{"$error":"#N/A"}]
[null,"Annual change in the share of short-term public debt at original maturity","share of total",{"$f":"F26","v":1},{"$f":"J26","v":1.5},null,1.5]
[]
["Benchmarks for Contingent Liabilities"]
[null,"Indicator","Unit","EM","AE"]
[null,"Private sector credit: three-year cumulative level change","Percent of GDP",15,30]
[null,"Loan to deposit ratio","Ratio",1.5,1.5]
[]
["Benchmarks for Debt Profile Vulnerabilities"]
[null,null,null,"EM","EM","EM",null,"AE","AE","AE"]
[null,"Indicator","Unit","Full",25,75,null,"Full",50,75]
[null,"EMBI Global spreads or Spread over US bonds for AEs","In basis points",800,200,600,null,800,400,600]
[null,"External Financing Requirement","In percent of GDP",20,5,15,null,35,17,25]
[null,"Annual Change in Share of Short-Term Public Debt at Original Maturity","In percent of total Public Debt",1.5,0.5,1,null,2,1,1.5]
[null,"Public Debt Held by Non-Residents","In percent of total Public Debt",60,15,45,null,60,30,45]
[null,"Public Debt in Foreign Currency","In percent of total Public Debt",80,20,60,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
["Benchmarks for Heat Map"]
[null,"Indicator","Unit","EM","AE",null,"Country"]
[null,"Public debt","in percent of GDP",70,85,null,{"$f":"IF(AEStatus=1,E32,D32)","v":85}]
[null,"Public gross financing needs ","in percent of GDP",15,20,null,{"$f":"IF(AEStatus=1,E33,D33)","v":20}]

{"sheet":"Lists-Modules-ChartData","index":16,"n_rows":1784,"n_cols":132,"rows_kept":562,"cut":true,"hidden":true,"merged":[[2,4,3,4],[2,2,3,2],[2,0,3,1],[50,70,53,70],[17,52,19,55],[20,53,21,53],[20,52,21,52],[2,52,3,52]],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
["Modules and Triggers Summary",null,null,null,null,null,null,null,"Input Lists (Drop-Down)",null,null,null,null,null,null,"Shock Summary Data",null,null,null,null,100,null,null,null,null,null,null,"Titles for charts",null,null,null,null,null,null,null,null,null,null,null,null,null,"Data in the Output Shock Charts",null,null,null,null,null,null,null,null,null,null,"Macro-Fiscal Shocks",null,null,null,null,null,null,null,null,null,null,"Debt Profile Vulnerabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingent Liabilities",null,null,null,null,null,null,"Forecast Track Record",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment",null,null,null,null,null,null,null,null,null,null,null,"Boom-Bust"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"P2+1","v":2},3,4,5,6,7,8,9,10,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Auto Triggered?",{"$f":"IF(AND(AEStatus=1,OR(CE12>CC22,CD18>CC23)),1,IF(AND(AEStatus=0,OR(CE12>CB22,CD18>CB23)),1,0))","v":1},{"$f":"IF('Input 5 - Scenario Design'!J23=\"Yes\", 1,IF('Input 5 - Scenario Design'!J23=\"No\",0,#N/A))","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(CC2),CLTrigger_Auto,CC2)","v":1},null,null,null,"Triggered?","Always",null,null,null,null,null,null,"chart data",null,null,null,null,null,null,null,null,null,null,null,null,null,"Triggered?",1,null,null,null,null,null,null,null,null,null,null,"Triggered?",{"$f":"IF(OR(BoomBustCredit=1,BoomBustGap=1),1,)","v":0}]
["Shock/Module",null,"Hyperlink",null,"Triggered?\nRequired?",null,null,null,"selection made",null,null,null,null,null,null,null,null,null,null,null,"First Year of projection",null,null,null,null,null,null,null,null,"Gross Nominal Public Debt",null,null,null,null,null,"Gross Nominal Public Debt",null,null,null,null,null,"Basic 2 Shocks Charts",null,null,null,null,null,null,null,null,null,null,"Always triggered for Higher Scrutiny","Original trigger",null,"Primary Balance shock - based on adjustment",{"$f":"FirstYear","v":2014},{"$f":"BE3+1","v":2015},{"$f":"BF3+1","v":2016},{"$f":"BG3+1","v":2017},{"$f":"BH3+1","v":2018},{"$f":"BI3+1","v":2019},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Auto","Override","Final",null,null,null,"for drop-down menus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
[null,null,null,null,null,null,null,null,"Country","Code","1=AE, 0 =EM",null,"ISO",null,null,null,null,null,{"$f":"T4-1","v":2012},{"$f":"U4-1","v":2013},{"$f":"FirstYear","v":2014},{"$f":"U4+1","v":2015},{"$f":"V4+1","v":2016},2017,2018,2019,null,null,null,"(in percent of GDP)",null,null,null,null,null,"(in percent of Revenue)",null,null,null,null,null,null,null,5,{"$f":"AR4+1","v":6},6,{"$f":"AT4+1","v":7},{"$f":"AU4+1","v":8},9,10,11,null,null,{"$f":"IF(Exceptional=\"Yes\",1,IF(OR(BF4=1,BG4=1,BH4=1,BI4=1,BJ4=1),1,0))","v":1},null,null,null,{"$f":"IF('Baseline debt'!Q58-'Baseline debt'!P58>1%,1,IF('Baseline debt'!Q58-'Baseline debt'!N58>2%,1,0))","v":1},{"$f":"IF('Baseline debt'!R58-'Baseline debt'!Q58>1%,1,IF('Baseline debt'!R58-'Baseline debt'!O58>2%,1,0))","v":0},{"$f":"IF('Baseline debt'!S58-'Baseline debt'!R58>1%,1,IF('Baseline debt'!S58-'Baseline debt'!P58>2%,1,0))","v":1},{"$f":"IF('Baseline debt'!T58-'Baseline debt'!S58>1%,1,IF('Baseline debt'!T58-'Baseline debt'!Q58>2%,1,0))","v":0},{"$f":"IF('Baseline debt'!U58-'Baseline debt'!T58>1%,1,IF('Baseline debt'!U58-'Baseline debt'!R58>2%,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"all countries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DR4-1","v":2010},{"$f":"DS4-1","v":2011},{"$f":"DT4-1","v":2012},{"$f":"DU4-1","v":2013},{"$f":"FirstYear","v":2014}]
["Macro-Fiscal Shocks:",null,"Macro-Fiscal Shocks",null,null,null,null,null,{"$f":"Country","v":"Example"},{"$f":"Code","v":136},{"$f":"VLOOKUP(I5,I13:K128,3,FALSE)","v":1},null,{"$f":"VLOOKUP(J5,J13:M128,4,FALSE)","v":"ITA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EM","EM","EM",null,"AE","AE","AE",null,null,null,null,null,null,null,null,null,null,null,null,null,"program countries",null,null,"Selected comparator group:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DG5-1","v":2011},2012,{"$f":"DI5-1","v":2013},{"$f":"FirstYear","v":2014},{"$f":"DI5+1","v":2015},{"$f":"DJ5+1","v":2016},2017,2018,2019,null,"output gap",{"$f":"'Baseline debt'!L42","v":-3.6922124818000314E-2},{"$f":"'Baseline debt'!M42","v":-1.9353304276643262E-2},{"$f":"'Baseline debt'!N42","v":-1.8052926927512387E-2},{"$f":"'Baseline debt'!O42","v":-3.3955308683676647E-2}]
[null,"Primary balance shock",null,"Required for High Scrutiny",null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline",{"$f":"S$4","v":2012},2013,{"$f":"U$4","v":2014},{"$f":"V$4","v":2015},2016,2017,2018,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plot?","Final shock on graph",{"$f":"AS6-1","v":2012},{"$f":"AT6-1","v":2013},{"$f":"FirstYear","v":2014},{"$f":"AT6+1","v":2015},{"$f":"AU6+1","v":2016},{"$f":"AV6+1","v":2017},{"$f":"AW6+1","v":2018},{"$f":"AX6+1","v":2019},null,null,null,null,"Primary Balance shock - based on st dev",{"$f":"FirstYear","v":2014},{"$f":"BE6+1","v":2015},{"$f":"BF6+1","v":2016},2017,2018,2019,null,"Benchmark",null,"Full",25,75,null,"Full",50,75,null,{"$f":"FirstYear-1","v":2013},null,null,null,null,"Private sector credit",null,null,null,null,"First Year of projection",null,"surveillance countries",null,null,{"$f":"FTRGroup","v":"program countries"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cyclically-adjusted primary balance","Billion LCU",{"$f":"'Input 2 - Data'!N25","v":17.263272260780099},{"$f":"'Input 2 - Data'!O25","v":32.936777930831298},{"$f":"'Input 2 - Data'!P25","v":67.369180903986702},{"$f":"'Input 2 - Data'!Q25","v":75.338367019858097},{"$f":"'Input 2 - Data'!R25","v":85.799146237658903},{"$f":"'Input 2 - Data'!S25","v":86.470233565360999},{"$f":"'Input 2 - Data'!T25","v":94.2265071844582},{"$f":"'Input 2 - Data'!U25","v":97.914390519462103},{"$f":"'Input 2 - Data'!V25","v":101.85232744542201},null,"private sector credit",{"$f":"CB8","v":102.16477648475517},{"$f":"CC8","v":108.39430756789324},{"$f":"CD8","v":108.48901930822845},{"$f":"CE8","v":110.00736309778871}]
[null,"Real GDP growth shock",null,"Required for High Scrutiny",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(R$6,R7)","v":"BaselineNominal Debt (in percent of GDP)"},null,"Nominal Debt (in percent of GDP)",{"$f":"('Baseline debt'!N83)*100","v":120.80129338142969},{"$f":"('Baseline debt'!O83)*100","v":126.97762842962202},{"$f":"('Baseline debt'!P83)*100","v":131.78669545102397},{"$f":"('Baseline debt'!Q83)*100","v":132.58524066692712},{"$f":"('Baseline debt'!R83)*100","v":131.26167001972436},{"$f":"('Baseline debt'!S83)*100","v":128.68255334414212},{"$f":"('Baseline debt'!T83)*100","v":125.55942366529482},{"$f":"('Baseline debt'!U83)*100","v":122.35103967206516},null,null,null,"Public Gross Financing Needs",null,null,null,null,null,"Public Gross Financing Needs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Exceptional=\"Yes\",1,IF(OR(BF7=1,BG7=1,BH7=1,BI7=1,BJ7=1),1,0))","v":1},null,null,null,{"$f":"IF('Baseline debt'!Q58-'Baseline debt'!P58>1%,1,IF('Baseline debt'!Q58-'Baseline debt'!N58>2%,1,0))","v":1},{"$f":"IF('Baseline debt'!R58-'Baseline debt'!Q58>1%,1,IF('Baseline debt'!R58-'Baseline debt'!O58>2%,1,0))","v":0},0,0,0,null,"EMBI Global spreads or Spread over US bonds for AEs, 3-month avg","In basis points",{"$f":"Benchmarks!D24","v":800},{"$f":"Benchmarks!E24","v":200},{"$f":"Benchmarks!F24","v":600},null,{"$f":"Benchmarks!H24","v":800},{"$f":"Benchmarks!I24","v":400},{"$f":"Benchmarks!J24","v":600},null,{"$f":"IF(ISBLANK('Input 1 - Basics'!D37), #N/A,'Input 1 - Basics'!D37)","v":273},null,null,null,null,"Nominal",2008,{"$f":"CD7-1","v":2011},{"$f":"CE7-1","v":2012},{"$f":"CF7-1","v":2013},{"$f":"FirstYear","v":2014},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal GDP","Billion LCU",{"$f":"'Input 2 - Data'!N7","v":1551.8869999999999},{"$f":"'Input 2 - Data'!O7","v":1578.498},{"$f":"'Input 2 - Data'!P7","v":1565.9159999999999},{"$f":"'Input 2 - Data'!Q7","v":1559.87864058989},{"$f":"'Input 2 - Data'!R7","v":1591.9943655657},{"$f":"'Input 2 - Data'!S7","v":1629.78480941663},{"$f":"'Input 2 - Data'!T7","v":1675.7394448282701},{"$f":"'Input 2 - Data'!U7","v":1723.85125040245},{"$f":"'Input 2 - Data'!V7","v":1770.18216614877}]
[null,"Interest Rate Shock",null,"Required for High Scrutiny",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(R$6,R8)","v":"BaselineDebt Service (in percent of GDP)"},null,"Debt Service (in percent of GDP)",{"$f":"('Baseline debt'!N86)*100","v":24.742146648269429},{"$f":"('Baseline debt'!O86)*100","v":28.651038114432701},{"$f":"('Baseline debt'!P86)*100","v":25.388305781892441},{"$f":"('Baseline debt'!Q86)*100","v":25.852325597749765},{"$f":"('Baseline debt'!R86)*100","v":27.527239665250143},{"$f":"('Baseline debt'!S86)*100","v":26.270277528309965},{"$f":"('Baseline debt'!T86)*100","v":27.134222941111187},{"$f":"('Baseline debt'!U86)*100","v":26.192138885197302},null,null,null,"(in percent of GDP)",null,null,null,null,null,"(in percent of Revenue)",null,null,null,null,null,1,"Baseline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"External Financing Requirement","In percent of GDP",{"$f":"Benchmarks!D25","v":20},{"$f":"Benchmarks!E25","v":5},{"$f":"Benchmarks!F25","v":15},null,{"$f":"Benchmarks!H25","v":35},{"$f":"Benchmarks!I25","v":17},{"$f":"Benchmarks!J25","v":25},null,{"$f":"100*(-'Input 2 - Data'!P10+'Input 2 - Data'!O34+'Input 2 - Data'!P35)/('Input 2 - Data'!P7/'Input 2 - Data'!P11)","v":51.138781611074094},null,null,null,null,"Private sector credit",{"$f":"'Input 3 - Debt and Banking'!K22","v":102.16477648475517},{"$f":"'Input 3 - Debt and Banking'!L22","v":108.39430756789324},{"$f":"'Input 3 - Debt and Banking'!M22","v":108.48901930822845},{"$f":"'Input 3 - Debt and Banking'!N22","v":110.00736309778871},null,null,{"$f":"Country","v":"Example"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cyclically-adjusted primary balance","Percent of GDP",{"$f":"IF(ISNUMBER(DF6),100*(DF6/DF7),#N/A)","v":1.1124052370295066},2.0865897790704389,4.3022218882741283,{"$f":"IF(ISNUMBER(DI6),100*(DI6/DI7),#N/A)","v":4.8297582298689488},{"$f":"IF(ISNUMBER(DJ6),100*(DJ6/DJ7),#N/A)","v":5.3894126821969621},5.3056227463742536,5.6229807966425556,5.6799790873257203,5.7537766108565638,null,null,"3 year level change",null,null,{"$f":"DT6-DQ6","v":7.8425866130335464}]
[null,"Real Exchange Rate Shock",null,"Required for High Scrutiny",null,null,null,null,null,null,null,null,null,null,null,"BaselineGross Financing Need (in percent of GDP)",null,"Gross Financing Need (in percent of GDP)",{"$f":"('Baseline debt'!N89)*100","v":23.56691551082104},{"$f":"('Baseline debt'!O89)*100","v":26.143176900932108},{"$f":"('Baseline debt'!P89)*100","v":23.099208101183518},{"$f":"('Baseline debt'!Q89)*100","v":22.590756979753369},{"$f":"('Baseline debt'!R89)*100","v":23.910809138946988},{"$f":"('Baseline debt'!S89)*100","v":21.752624309462711},{"$f":"('Baseline debt'!T89)*100","v":22.027590016055303},{"$f":"('Baseline debt'!U89)*100","v":20.632422199581072},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Debt (in percent of GDP)",{"$f":"VLOOKUP(CONCATENATE($AQ$8,$AQ9),$P$7:$Z$158,S$2,FALSE)","v":120.80129338142969},126.97762842962202,131.78669545102397,132.58524066692712,131.26167001972436,128.68255334414212,125.55942366529482,122.35103967206516,null,null,null,null,"Real GDP growth shock",{"$f":"FirstYear","v":2014},{"$f":"BE9+1","v":2015},{"$f":"BF9+1","v":2016},2017,2018,2019,null,"Annual Change in Share of Short-Term Public Debt at Original Maturity","In percent of total Public Debt",{"$f":"Benchmarks!D26","v":1.5},{"$f":"Benchmarks!E26","v":0.5},{"$f":"Benchmarks!F26","v":1},null,{"$f":"Benchmarks!H26","v":2},{"$f":"Benchmarks!I26","v":1},{"$f":"Benchmarks!J26","v":1.5},null,{"$f":"100*(('Input 3 - Debt and Banking'!N8)/('Input 3 - Debt and Banking'!N5)-('Input 3 - Debt and Banking'!M8)/('Input 3 - Debt and Banking'!M5))","v":0.78393590797348756},null,null,null,null,null,null,null,null,null,"First Year of projection",null,null,null,null,null,null,null,null,null,null,null,null,"First Year of projection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"benchmark",null,null,{"$f":"IF(AEStatus=1,Benchmarks!E18,Benchmarks!D18)","v":30}]
[null,"Combined shock",null,"Required for High Scrutiny",null,null,null,null,null,null,null,null,null,null,null,"BaselineNominal Debt (in percent of Revenue)",null,"Nominal Debt (in percent of Revenue)",{"$f":"('Baseline debt'!N84)*100","v":261.78124468020843},{"$f":"('Baseline debt'!O84)*100","v":266.4039968803275},{"$f":"('Baseline debt'!P84)*100","v":274.61877163327699},{"$f":"('Baseline debt'!Q84)*100","v":275.58968221469149},{"$f":"('Baseline debt'!R84)*100","v":272.45723502974693},{"$f":"('Baseline debt'!S84)*100","v":266.60846020035984},{"$f":"('Baseline debt'!T84)*100","v":259.6588740026923},{"$f":"('Baseline debt'!U84)*100","v":252.59102526102487},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Debt (in percent of Revenue)",261.78124468020843,266.4039968803275,274.61877163327699,275.58968221469149,272.45723502974693,266.60846020035984,259.6588740026923,252.59102526102487,null,null,{"$f":"IF(Exceptional=\"Yes\",1,IF('Baseline debt'!H100>1%,1,0))","v":0},null,null,null,null,null,null,null,null,null,"Public Debt Held by Non-Residents","In percent of total Public Debt",{"$f":"Benchmarks!D27","v":60},{"$f":"Benchmarks!E27","v":15},{"$f":"Benchmarks!F27","v":45},null,{"$f":"Benchmarks!H27","v":60},{"$f":"Benchmarks!I27","v":30},{"$f":"Benchmarks!J27","v":45},null,{"$f":"IF(ISBLANK('Input 3 - Debt and Banking'!N17),#N/A,100*('Input 3 - Debt and Banking'!N17)/('Input 3 - Debt and Banking'!N5))","v":33.394304762259196},null,null,null,null,null,null,null,null,null,{"$f":"FirstYear","v":2014},null,null,null,{"$f":"CK10-1","v":2005},2006,2007,2008,2009,2010,2011,2012,{"$f":"CS10-1","v":2013},2014,null,"Median","Pctile Rank",null,null,null,null,null,null,null,"3-year average level (t-2:t)",null,null,null,null,{"$f":"AVERAGE(DG8:DI8)","v":3.739523299071172},{"$f":"AVERAGE(DH8:DJ8)","v":4.8404642667800131},5.1749312194800545,5.4393387417379238,5.5361942101141759,{"$f":"AVERAGE(DL8:DN8)","v":5.6855788316082796},null,null,"credit benchmark breach?",null,null,null,{"$f":"IF(DT8>DT9,1,0)","v":0}]
[null,null,null,null,null,null,null,null,"for drop down menus",null,null,null,null,null,null,"BaselineDebt Service (in percent of Revenue)",null,"Debt Service (in percent of Revenue)",{"$f":"('Baseline debt'!N87)*100","v":53.617223494396029},{"$f":"('Baseline debt'!O87)*100","v":60.110990911174277},{"$f":"('Baseline debt'!P87)*100","v":52.904470544709703},{"$f":"('Baseline debt'!Q87)*100","v":53.736254202627876},{"$f":"('Baseline debt'!R87)*100","v":57.137743303648527},{"$f":"('Baseline debt'!S87)*100","v":54.427566588051889},{"$f":"('Baseline debt'!T87)*100","v":56.114002200333445},{"$f":"('Baseline debt'!U87)*100","v":54.073093555425402},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Service (in percent of Revenue)",53.617223494396029,60.110990911174277,52.904470544709703,53.736254202627876,57.137743303648527,54.427566588051889,56.114002200333445,54.073093555425402,null,null,null,null,null,null,null,null,null,null,null,null,"Public Debt in Foreign Currency","In percent of total Public Debt",{"$f":"Benchmarks!D28","v":80},{"$f":"Benchmarks!E28","v":20},{"$f":"Benchmarks!F28","v":60},null,{"$f":"Benchmarks!H28","v":{"$error":"#N/A"}},{"$f":"Benchmarks!I28","v":{"$error":"#N/A"}},{"$f":"Benchmarks!J28","v":{"$error":"#N/A"}},null,{"$f":"IF(ISBLANK('Input 3 - Debt and Banking'!N13),#N/A,100*('Input 3 - Debt and Banking'!N13)/('Input 3 - Debt and Banking'!N5))","v":0},null,null,null,null,"3 yr level change",null,{"$f":"CC7","v":2011},{"$f":"CD7","v":2012},{"$f":"CE7","v":2013},null,null,"Growth forecast error",{"$f":"Code","v":136},{"$f":"IF(VLOOKUP($CI11&\"-\"&CJ$10,$CJ$121:$DA$1784,$CL$117,FALSE)=\"\",#N/A,VLOOKUP($CI11&\"-\"&CJ$10,$CJ$121:$DA$1784,$CL$117,FALSE))","v":-1.911933902118923},{"$f":"IF(VLOOKUP($CI11&\"-\"&CK$10,$CJ$121:$DA$1784,$CL$117,FALSE)=\"\",#N/A,VLOOKUP($CI11&\"-\"&CK$10,$CJ$121:$DA$1784,$CL$117,FALSE))","v":-0.20786908407335325},0.16378136853150149,-3.0585199644238412,-5.4683973890648891,2.1932441583725222,-0.785224681096234,-3.6719138162916263,-1.5655576341681803,null,null,{"$f":"IFERROR(ROUND(VLOOKUP($CI11&\"-D\",$CJ$121:$DA$1784,$CN$117,FALSE),2),\"n.a.\")","v":-1.57},{"$f":"IFERROR(ROUND(VLOOKUP($CI11&\"-D\",$CJ$121:$DA$1784,$CO$117,FALSE),2),\"n.a.\")","v":0.09},null,null,null,null,null,null,null,"3-year adjustment (t - t-3)",null,null,null,null,{"$f":"DI8-DF8","v":3.7173529928394422},{"$f":"DJ8-DG8","v":3.3028229031265233},1.0034008581001252,0.79322256677360681,0.2905664051287582,{"$f":"DN8-DK8","v":0.4481538644823102},null,null,"output gap positive for 3 years?",null,null,null,{"$f":"IF(AND(DT5>0,DS5>0,DR5>0),1,0)","v":0}]
["Contingent Liability shock",null,"CL",null,{"$f":"CLTrigger","v":1},null,null,null,"Country","Code","AE?",null,"ISO-3",null,null,"BaselineGross Financing Need (in percent of Revenue)",null,"Gross Financing Need (in percent of Revenue)",{"$f":"('Baseline debt'!N90)*100","v":51.070450514269382},{"$f":"('Baseline debt'!O90)*100","v":54.84940066759836},{"$f":"('Baseline debt'!P90)*100","v":48.13442003943328},{"$f":"('Baseline debt'!Q90)*100","v":46.956806849109192},{"$f":"('Baseline debt'!R90)*100","v":49.63119046361787},{"$f":"('Baseline debt'!S90)*100","v":45.067754110792755},{"$f":"('Baseline debt'!T90)*100","v":45.553404544200745},{"$f":"('Baseline debt'!U90)*100","v":42.595180972543886},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Financing Need (in percent of GDP)",23.56691551082104,26.143176900932108,23.099208101183518,22.590756979753369,23.910809138946988,21.752624309462711,22.027590016055303,20.632422199581072,null,null,null,null,"Interest Rate Shock",{"$f":"FirstYear","v":2014},{"$f":"BE12+1","v":2015},{"$f":"BF12+1","v":2016},2017,2018,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Private sector credit",null,null,null,{"$f":"CE8-CB8","v":7.8425866130335464},null,null,"Primary balance forecast error",{"$f":"Code","v":136},{"$f":"IF(VLOOKUP($CI12&\"-\"&CJ$10,$CJ$121:$DA$1784,$CR$117,FALSE)=\"\",#N/A,VLOOKUP($CI12&\"-\"&CJ$10,$CJ$121:$DA$1784,$CR$117,FALSE))","v":-1.6123187253614122},{"$f":"IF(VLOOKUP($CI12&\"-\"&CK$10,$CJ$121:$DA$1784,$CR$117,FALSE)=\"\",#N/A,VLOOKUP($CI12&\"-\"&CK$10,$CJ$121:$DA$1784,$CR$117,FALSE))","v":0.49068783263700944},3.2279783830119695,6.1744687230773643E-3,-3.2260908690301844,0.48688733329932399,1.24980616740032,1.0662359814520528,-1.9686952018015429,null,null,{"$f":"IFERROR(ROUND(VLOOKUP($CI12&\"-D\",$CJ$121:$DA$1784,$CT$117,FALSE),2),\"n.a.\")","v":0.49},{"$f":"IFERROR(ROUND(VLOOKUP($CI12&\"-D\",$CJ$121:$DA$1784,$CU$117,FALSE),2),\"n.a.\")","v":0.74}]
[null,null,null,null,null,null,null,null,"Country","select country",0,null,0,null,null,{"$f":"CONCATENATE(R$6,R13)","v":"BaselineReal GDP growth (in percent)"},null,"Real GDP growth (in percent)",{"$f":"('Baseline debt'!N52)*100","v":0.37352577877798332},{"$f":"('Baseline debt'!O52)*100","v":-2.3689412042363522},{"$f":"('Baseline debt'!P52)*100","v":-1.7760310734682316},{"$f":"('Baseline debt'!Q52)*100","v":0.74912190224238895},{"$f":"('Baseline debt'!R52)*100","v":1.0600000000005494},{"$f":"('Baseline debt'!S52)*100","v":1.4000739999997514},{"$f":"('Baseline debt'!T52)*100","v":1.4007680000003075},{"$f":"('Baseline debt'!U52)*100","v":1.1999999999999345},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real GDP growth (in percent)",null,null,{"$f":"VLOOKUP(CONCATENATE($AQ$8,$AQ13),$P$7:$Z$158,U$2,FALSE)","v":-1.7760310734682316},0.74912190224238895,1.0600000000005494,1.4000739999997514,1.4007680000003075,1.1999999999999345,null,null,{"$f":"IF(Exceptional=\"Yes\",1,IF(OR(BF13=1,BG13=1,BH13=1,BI13=1,BJ13=1),1,0))","v":1},null,null,null,{"$f":"IF('Baseline debt'!Q89>0.15,1,0)","v":1},{"$f":"IF('Baseline debt'!R89>0.15,1,0)","v":1},{"$f":"IF('Baseline debt'!S89>0.15,1,0)","v":1},{"$f":"IF('Baseline debt'!T89>0.15,1,0)","v":1},{"$f":"IF('Baseline debt'!U89>0.15,1,0)","v":1},null,null,null,"bar",null,"Lower early warning","Upper early warning",null,"Label","X","Y",null,"X","Max","Min",null,null,null,null,null,null,null,null,"Inflation forecast error",{"$f":"Code","v":136},{"$f":"IF(VLOOKUP($CI13&\"-\"&CJ$10,$CJ$121:$CX$1784,$CX$117,FALSE)=\"\",#N/A,VLOOKUP($CI13&\"-\"&CJ$10,$CJ$121:$CX$1784,$CX$117,FALSE))","v":-0.5191024299348479},{"$f":"IF(VLOOKUP($CI13&\"-\"&CK$10,$CJ$121:$CX$1784,$CX$117,FALSE)=\"\",#N/A,VLOOKUP($CI13&\"-\"&CK$10,$CJ$121:$CX$1784,$CX$117,FALSE))","v":-0.17347355956773836},0.20684195152134155,0.85658691106511142,0.17039250426718633,-0.30900145573202797,-0.37328107053298831,-0.56239070329192309,8.029468028009612E-2,null,null,{"$f":"IFERROR(ROUND(VLOOKUP($CI13&\"-D\",$CJ$121:$DA$1784,$CZ$117,FALSE),2),\"n.a.\")","v":-0.17},{"$f":"IFERROR(ROUND(VLOOKUP($CI13&\"-D\",$CJ$121:$DA$1784,$DA$117,FALSE),2),\"n.a.\")","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Country&\" Real GDP growth rate:\"","v":"Example Real GDP growth rate:"}]
[{"$f":"IF(ISBLANK(Custom1Name), \"Customized shock 1\",Custom1Name)","v":"Customized shock 1"},null,null,null,{"$f":"Custom1Trigger","v":0},null,null,null,"Albania",914,0,null,"ALB",null,null,"BaselineInflation (in percent)",null,"Inflation (in percent)",{"$f":"('Baseline debt'!N54)*100","v":1.3362341805455591},{"$f":"('Baseline debt'!O54)*100","v":1.6099941685633112},{"$f":"('Baseline debt'!P54)*100","v":1.4156249101911822},{"$f":"('Baseline debt'!Q54)*100","v":1.2999999999994793},{"$f":"('Baseline debt'!R54)*100","v":1.3000000000000345},{"$f":"('Baseline debt'!S54)*100","v":1.4000000000001789},{"$f":"('Baseline debt'!T54)*100","v":1.4500000000003288},{"$f":"('Baseline debt'!U54)*100","v":1.4699999999996161},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation (in percent)",null,null,1.4156249101911822,1.2999999999994793,1.3000000000000345,1.4000000000001789,1.4500000000003288,1.4699999999996161,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Country","v":"Example"},null,{"$f":"IF(AEStatus=1,BS7,BO7)","v":400},{"$f":"IF(AEStatus=1,BT7,BP7)","v":600},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10Y historical average",{"$f":"FirstYear-10&\"-\"&FirstYear-1","v":"2004-2013"},{"$f":"AVERAGE('Baseline debt'!F52:O52)*100","v":-4.2536915743478509E-2}]
[{"$f":"IF(ISBLANK(Custom2Name), \"Customized shock 2\",Custom2Name)","v":"Customized shock 2"},null,null,null,{"$f":"Custom2Trigger","v":0},null,null,null,"Algeria",612,0,null,"DZA",null,null,"BaselinePrimary Balance (in percent of GDP)",null,"Primary Balance (in percent of GDP)",{"$f":"('Baseline debt'!N58)*100","v":0.97966547946212734},{"$f":"('Baseline debt'!O58)*100","v":2.3101015635576925},{"$f":"('Baseline debt'!P58)*100","v":2.0963583276741748},{"$f":"('Baseline debt'!Q58)*100","v":3.0727174470984444},{"$f":"('Baseline debt'!R58)*100","v":3.4461626489756423},{"$f":"('Baseline debt'!S58)*100","v":4.3520546821198325},{"$f":"('Baseline debt'!T58)*100","v":4.9456561586816381},{"$f":"('Baseline debt'!U58)*100","v":5.4029531585021049},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Balance (in percent of GDP)",null,null,2.0963583276741748,3.0727174470984444,3.4461626489756423,4.3520546821198325,4.9456561586816381,5.4029531585021049,null,null,null,null,"Exchange Rate Shock",{"$f":"FirstYear","v":2014},{"$f":"BE15+1","v":2015},{"$f":"BF15+1","v":2016},2017,2018,2019,null,null,null,{"$error":"#N/A"},null,{"$f":"BP16","v":50},{"$f":"BQ16","v":75},null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$f":"IF(AEStatus=1,ROUND(MAX($BN$16,$BN$21,$BN$26,$BN$31)*1.05,0),ROUND(MAX($BN$16,$BN$21,$BN$26,$BN$36,$BN$31)*1.05,0))","v":153},{"$f":"IF(AEStatus=1,ROUND(MIN($BN$16,$BN$21,$BN$26,$BN$31),0),ROUND(MIN($BN$16,$BN$21,$BN$26,$BN$36,$BN$31),0))","v":34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5Y projection average",{"$f":"FirstYear+1&\"-\"&FirstYear+5","v":"2015-2019"},{"$f":"AVERAGE('Baseline debt'!P52:U52)*100","v":0.67232213812911668}]
[null,null,null,null,null,null,null,null,"Angola",614,0,null,"AGO",null,null,"BaselineEffective Interest Rate (in percent)",null,"Effective Interest Rate (in percent)",{"$f":"('Baseline debt'!N64)*100","v":4.1264206195167823},{"$f":"('Baseline debt'!O64)*100","v":4.5476666705124593},{"$f":"('Baseline debt'!P64)*100","v":4.2827521565925455},{"$f":"('Baseline debt'!Q64)*100","v":4.0891435736167674},{"$f":"('Baseline debt'!R64)*100","v":4.1441786631782103},{"$f":"('Baseline debt'!S64)*100","v":4.3381662862938537},{"$f":"('Baseline debt'!T64)*100","v":4.456726250582002},{"$f":"('Baseline debt'!U64)*100","v":4.6106561941463813},null,null,null,"Public Debt Service",null,null,null,null,null,"Public Debt Service",null,null,null,null,null,null,"Effective Interest Rate (in percent)",null,null,4.2827521565925455,4.0891435736167674,4.1441786631782103,4.3381662862938537,4.456726250582002,4.6106561941463813,null,null,{"$f":"IF(Exceptional=\"Yes\",1,IF(OR(BF16=1,BG16=1,BH16=1,BI16=1,BJ16=1),1,0))","v":0},null,null,null,{"$f":"IF('Baseline debt'!Q$111>20,1,0)","v":0},{"$f":"IF('Baseline debt'!R$111>20,1,0)","v":0},{"$f":"IF('Baseline debt'!S$111>20,1,0)","v":0},{"$f":"IF('Baseline debt'!T$111>20,1,0)","v":0},{"$f":"IF('Baseline debt'!U$111>20,1,0)","v":0},null,{"$f":"IF(SpreadDefinition=\"EMBIG\",\"EMBIG\",\"Bond spread\")","v":"Bond spread"},{"$f":"\"(in basis points) 4/\"","v":"(in basis points) 4/"},{"$f":"IFERROR(IF(AEStatus=1,IF(ISNUMBER(BV7),100*BV7/BR7,#N/A),IF(ISNUMBER(BV7),100*BV7/BN7,#N/A)),0)","v":34.125},null,{"$f":"IF(AEStatus=1,$BS$6,$BO$6)","v":50},{"$f":"$BP$6","v":75},null,{"$f":"IFERROR(ROUND(BV7,0)&\" bp\",\"no data\")","v":"273 bp"},2,{"$f":"BN16","v":34.125},null,2,{"$f":"$BX$15","v":153},{"$f":"$BY$15","v":34},null,"Loan to deposit",null,null,null,"First Year of projection",null,null,null,null,{"$f":"CK16-1","v":2005},2006,2007,2008,2009,2010,2011,2012,{"$f":"CS10-1","v":2013},null,null,null,null,null,null,null,null,null,null,null,null,null,"3-year average level",null,null,null,null,"3-year adjustment"]
["Alternative Scenarios:",null,null,null,null,null,null,null,"Antigua and Barbuda",311,0,null,"ATG",null,null,"BaselineNet debt (in percent of GDP)",null,"Net debt (in percent of GDP)",{"$f":"IF(NetDebt=\"Yes\",'Baseline debt'!N92*100,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(NetDebt=\"Yes\",'Baseline debt'!O92*100,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(NetDebt=\"Yes\",'Baseline debt'!P92*100,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(NetDebt=\"Yes\",'Baseline debt'!Q92*100,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(NetDebt=\"Yes\",'Baseline debt'!R92*100,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(NetDebt=\"Yes\",'Baseline debt'!S92*100,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(NetDebt=\"Yes\",'Baseline debt'!T92*100,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(NetDebt=\"Yes\",'Baseline debt'!U92*100,#N/A)","v":{"$error":"#N/A"}},null,null,null,"(in percent of GDP)",null,null,null,null,null,"(in percent of Revenue)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,{"$f":"BP16","v":50},{"$f":"BQ16","v":75},null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,3,{"$f":"$BX$15","v":153},{"$f":"$BY$15","v":34},null,"Nominal",{"$f":"CC17-1","v":2011},{"$f":"CD17-1","v":2012},{"$f":"CE17-1","v":2013},{"$f":"FirstYear","v":2014},null,null,"Chart data - Growth",null,null,null,null,null,null,null,null,null,null,null,{"$f":"Country&\" forecast error\"","v":"Example forecast error"},null,null,null,null,null,null,null,null,null,null,null,"Chart data",null,null,null,null,"Chart data",null,null,null,null,null,null,"25th","50th","75th"]
[null,"Historical",null,"Required for High Scrutiny",null,null,null,null,"Argentina",213,0,null,"ARG",null,null,"BaselineNet debt (in percent of Revenue)",null,"Net debt (in percent of Revenue)",{"$f":"IF(NetDebt=\"Yes\",'Baseline debt'!N93*100,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(NetDebt=\"Yes\",'Baseline debt'!O93*100,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(NetDebt=\"Yes\",'Baseline debt'!P93*100,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(NetDebt=\"Yes\",'Baseline debt'!Q93*100,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(NetDebt=\"Yes\",'Baseline debt'!R93*100,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(NetDebt=\"Yes\",'Baseline debt'!S93*100,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(NetDebt=\"Yes\",'Baseline debt'!T93*100,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(NetDebt=\"Yes\",'Baseline debt'!U93*100,#N/A)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Historical",null,null,null,null,null,null,null,null,null,"Additional Stress Tests",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan to deposit",null,null,{"$f":"'Input 3 - Debt and Banking'!N25","v":1.62},null,null,null,"Distribution of forecast errors:",null,{"$f":"IF(FTRGroup=\"all countries\",CJ42,IF(FTRGroup=\"program countries\",CJ55,CT55))","v":-0.25805238967022692},0.54582537297611644,0.3333002661698059,-0.94969801833612766,-10.093660095747785,0.78340005473264251,-2.7360608159993651,-3.0999133756556922,-1.6846308682998701,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drop",-4.3534657095993019,-2.5764117510888935,-1.4567172247428846]
[null,"Constant Primary Balance",null,"Required for High Scrutiny",null,null,null,null,"Armenia",911,0,null,"ARM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Debt (in percent of GDP)",{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP(CONCATENATE($AQ$18,$AQ19),$P$7:$Z$158,U$2,FALSE)","v":131.78669545102443},135.63910910486445,138.14527884545757,140.77537603962696,143.50811552922914,146.44814144033788,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Country","v":"Example"},null,{"$f":"IF(AEStatus=1,BS8,BO8)","v":17},{"$f":"IF(AEStatus=1,BT8,BP8)","v":25},null,null,null,null,null,null,"Max","Min",null,null,null,null,null,null,null,null,"Interquartile range (25-75)",null,2.2344067540871038,2.4917736264631172,3.361851316643599,2.0035720701434698,6.614069163641668,2.433053395519571,3.8244858642226918,2.9429223523708519,1.9130804249748656,null,"Real GDP Growth",null,null,null,null,null,null,null,null,null,null,null,"maximum 3-year average level",null,{"$f":"MAX(DI10:DN10)","v":5.6855788316082796},null,null,"maximum 3-year adjustment",null,{"$f":"MAX(DI11:DN11)","v":3.7173529928394422},null,null,null,"Point",{"$f":"DR14+DR18","v":-4.3960026253427804},{"$f":"DR14+DS18","v":-2.618948666832372},{"$f":"DR14+DT18","v":-1.4992541404863631}]
[null,null,null,null,null,null,null,null,"Australia",193,1,null,"AUS",null,null,null,null,"Debt (in percent of potential GDP)",{"$f":"IF(DebttoPotentialGDP=\"Yes\",'Baseline debt'!N95*100,#N/A)","v":118.62047645926575},{"$f":"IF(DebttoPotentialGDP=\"Yes\",'Baseline debt'!O95*100,#N/A)","v":122.66606386037321},{"$f":"IF(DebttoPotentialGDP=\"Yes\",'Baseline debt'!P95*100,#N/A)","v":125.48001242475372},{"$f":"IF(DebttoPotentialGDP=\"Yes\",'Baseline debt'!Q95*100,#N/A)","v":127.28398444582626},{"$f":"IF(DebttoPotentialGDP=\"Yes\",'Baseline debt'!R95*100,#N/A)","v":127.1048759356608},{"$f":"IF(DebttoPotentialGDP=\"Yes\",'Baseline debt'!S95*100,#N/A)","v":126.02410497961598},{"$f":"IF(DebttoPotentialGDP=\"Yes\",'Baseline debt'!T95*100,#N/A)","v":124.21772990261547},{"$f":"IF(DebttoPotentialGDP=\"Yes\",'Baseline debt'!U95*100,#N/A)","v":121.90940121675911},null,null,null,{"$f":"IF(NetDebt=\"Yes\",\"Net debt (in percent of GDP)\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Debt (in percent of Revenue)",{"$error":"#N/A"},{"$error":"#N/A"},274.6187716332779,283.04849471416782,287.76241948678904,292.66685804687194,297.76833087033549,303.32061205459848,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,{"$f":"BP21","v":50},{"$f":"BQ21","v":75},null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$f":"$BX$15","v":153},{"$f":"$BY$15","v":34},null,null,null,null,null,null,null,null,"Median",null,{"$f":"IF(FTRGroup=\"all countries\",CJ36,IF(FTRGroup=\"program countries\",CJ49,CT49))","v":0.33925858109318252},1.8353170945068831,2.0038083844833077,0.59999999999999698,-5.453984962408172,1.6995966008651802,-0.50556664192911605,-1.8469047611665552,-0.3432787911356785,null,"Primary Balance",null,null,null,null,null,null,null,null,null,null,null,null,"rounded",{"$f":"ROUND(2*DH19,0)/2","v":5.5},null,null,null,"rounded",{"$f":"ROUND(2*DM19,0)/2","v":3.5},null,null,"chart data:"]
["Other modules required for Higher Scrutiny Countries:",null,null,null,null,null,null,null,"Austria",122,1,null,"AUT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Service (in percent of Revenue)",{"$error":"#N/A"},{"$error":"#N/A"},52.904470544709881,54.37528952943785,60.03313855906989,59.403071230023826,64.484091017885902,65.252968227005809,null,"Triggered?","Original trigger",null,null,null,null,null,null,null,null,null,{"$f":"\"External Financing Requirement\"","v":"External Financing Requirement"},{"$f":"\"(in percent of GDP) 5/\"","v":"(in percent of GDP) 5/"},{"$f":"IFERROR(IF(AEStatus=1,IF(ISNUMBER(BV8),100*BV8/BR8,#N/A),IF(ISNUMBER(BV8),100*BV8/BN8,#N/A)),0)","v":146.11080460306883},null,{"$f":"IF(AEStatus=1,$BS$6,$BO$6)","v":50},{"$f":"$BP$6","v":75},null,{"$f":"IFERROR(ROUND(BV8,0)&\"%\",\"no data\")","v":"51%"},2,{"$f":"BN21","v":146.11080460306883},null,2,{"$f":"$BX$15","v":153},{"$f":"$BY$15","v":34},null,"Benchmarks","EM","AE",null,null,null,null,"Chart data - Primary balance",null,null,null,null,null,null,null,null,null,null,null,"Inflation (Deflator)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"percentilerank",null,{"$f":"1-PERCENTRANK(DN66:DN503,DM19,2)","v":0.17000000000000004},null,null,"x","Bar",{"$f":"IF(DR19>0,\"25th\",IF(AND(DR19<0,DS19>0),\"25th\",IF(AND(DR19<0,DS19<0,DT19>0),\"50th\",\"75th\")))","v":"75th"},{"$f":"IF(AND(DR19<0,DS19<0,DT19>0),\"25th\",\"50th\")","v":"50th"},{"$f":"IF(DT19>0,\"75th\",\"25th\")","v":"25th"},{"$f":"Country&\" projection\"","v":"Example projection"}]
[null,null,null,null,null,null,null,null,"Azerbaijan",912,0,null,"AZE",null,null,null,null,"Primary Balance Shock",{"$f":"S$4","v":2012},2013,2014,2015,2016,2017,2018,2019,null,null,null,{"$f":"IF(DebttoPotentialGDP=\"Yes\",\"Debt (in percent of potential GDP)\",\"\")","v":"Debt (in percent of potential GDP)"},null,null,null,null,null,null,null,null,null,null,null,null,"Gross Financing Need (in percent of GDP)",{"$error":"#N/A"},{"$error":"#N/A"},23.09920810118361,24.773473827264482,27.55317298647919,27.308967731451496,29.815753460414417,30.245506866648597,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,{"$f":"BP21","v":50},{"$f":"BQ21","v":75},null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,3,{"$f":"$BX$15","v":153},{"$f":"$BY$15","v":34},null,"Private sector credit",{"$f":"Benchmarks!D18","v":15},{"$f":"Benchmarks!E18","v":30},null,null,null,null,"Distribution of forecast errors:",null,{"$f":"IF(FTRGroup=\"all countries\",CJ71,IF(FTRGroup=\"program countries\",CJ84,CT84))","v":-2.0627273207334609},-1.9423352792325259,-0.59938946327497655,-1.868838821452846,-5.1538216740770526,-2.3645087868066361,-0.73304300774078868,-2.2149415028721391,-1.8656180643204334,null,null,null,null,null,null,null,null,null,null,null,null,null,"percentilerank",null,{"$f":"1-PERCENTRANK(DH66:DH508,DH19,2)","v":8.9999999999999969E-2},null,null,null,null,null,null,null,1,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"DPV Module","DPV","Required for High Scrutiny",null,null,null,null,"Bahamas, The",313,0,null,"BHS",null,null,{"$f":"CONCATENATE(R$22,R23)","v":"Primary Balance ShockNominal Debt (in percent of GDP)"},null,"Nominal Debt (in percent of GDP)",null,null,{"$f":"(primary!B37)*100","v":131.78669545102443},{"$f":"(primary!C37)*100","v":133.07342022664011},{"$f":"(primary!D37)*100","v":131.96138484032195},{"$f":"(primary!E37)*100","v":129.86446563876638},{"$f":"(primary!F37)*100","v":127.08505581169175},{"$f":"(primary!G37)*100","v":124.16456502442163},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real GDP growth (in percent)",null,null,-1.7760310734682316,-4.2536915743478509E-2,-4.2536915743478509E-2,-4.2536915743478509E-2,-4.2536915743478509E-2,-4.2536915743478509E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loan to deposit",{"$f":"Benchmarks!D19","v":1.5},{"$f":"Benchmarks!E19","v":1.5},null,null,null,null,"Interquartile range (25-75)",null,1.8081642016989885,3.3805230329037128,1.9177779999339022,3.0934476174621461,3.5705629207103033,1.5606290772618974,3.0627325743067262,2.4786267924473275,2.3747002664990235,null,"(in percent, actual-projection)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"DR14","v":-4.2536915743478509E-2},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DR14","v":-4.2536915743478509E-2},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,"Bahrain",419,0,null,"BHR",null,null,"Primary Balance ShockDebt Service (in percent of GDP)",null,"Debt Service (in percent of GDP)",null,null,{"$f":"(primary!B38)*100","v":25.388305781892527},{"$f":"(primary!C38)*100","v":25.852325597749925},{"$f":"(primary!D38)*100","v":27.751655404968307},{"$f":"(primary!E38)*100","v":26.516187843607032},{"$f":"(primary!F38)*100","v":27.589443795849995},{"$f":"(primary!G38)*100","v":26.693111633093341},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation (in percent)",null,null,1.4156249101911822,1.2999999999994793,1.3000000000000345,1.4000000000001789,1.4500000000003288,1.4699999999996161,null,null,null,null,"Combined shock",{"$f":"FirstYear","v":2014},{"$f":"BE24+1","v":2015},{"$f":"BF24+1","v":2016},2017,2018,2019,null,null,null,{"$f":"Country","v":"Example"},null,{"$f":"IF(AEStatus=1,BS9,BO9)","v":1},{"$f":"IF(AEStatus=1,BT9,BP9)","v":1.5},null,null,null,null,null,null,"Max","Min",null,null,null,null,null,null,null,null,"Median",null,{"$f":"IF(FTRGroup=\"all countries\",CJ65,IF(FTRGroup=\"program countries\",CJ78,CT78))","v":-0.80451741400476307},-0.19637845733443737,0.65292759404756096,-1.2680762683273545,-3.4083058471034606,-1.4619192183378502,0.14094164093123795,-1.3150812714550655,-0.3246531894881528,null,"(in percent of GDP, actual-projection)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Country","v":"Example"},null,null,null,null,{"$f":"Country","v":"Example"},null,null,null,3,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Forecast Track Record","FTR","Required for High Scrutiny",null,null,null,null,"Barbados",316,0,null,"BRB",null,null,"Primary Balance ShockGross Financing Need (in percent of GDP)",null,"Gross Financing Need (in percent of GDP)",null,null,{"$f":"(primary!B39)*100","v":23.09920810118361},{"$f":"(primary!C39)*100","v":23.078936539465676},{"$f":"(primary!D39)*100","v":24.321947479603743},{"$f":"(primary!E39)*100","v":22.451480641331862},{"$f":"(primary!F39)*100","v":22.779611609074998},{"$f":"(primary!G39)*100","v":21.362043447387336},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Balance (in percent of GDP)",null,null,2.0963583276741748,1.09325421570866,1.09325421570866,1.09325421570866,1.09325421570866,1.09325421570866,null,null,{"$f":"IF(Exceptional=\"Yes\",1,IF(SUM(BB16,BB13,BB10,BB7)>=2,1,0))","v":1},null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,{"$f":"BP26","v":50},{"$f":"BQ26","v":75},null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$f":"$BX$15","v":153},{"$f":"$BY$15","v":34},null,null,null,null,null,null,null,null,"Chart data - Inflation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",{"$f":"IF(DH20<DF33,DH32,IF(DH20>DF58,DH59,VLOOKUP(DH20,DF33:DH58,3,FALSE)))","v":22},null,null,null,"x",{"$f":"IF(DM20<DK33,DM32,IF(DM20>DK58,DM59,VLOOKUP(DM20,DK33:DM58,3,FALSE)))","v":18},null,null,4,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,"Belarus",913,0,null,"BLR",null,null,"Primary Balance ShockNominal Debt (in percent of Revenue)",null,"Nominal Debt (in percent of Revenue)",null,null,{"$f":"(primary!B40)*100","v":274.6187716332779},{"$f":"(primary!C40)*100","v":277.69447565816796},{"$f":"(primary!D40)*100","v":274.88110848116008},{"$f":"(primary!E40)*100","v":269.98347438074035},{"$f":"(primary!F40)*100","v":263.69174180886927},{"$f":"(primary!G40)*100","v":257.1672913585162},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective Interest Rate (in percent)",null,null,4.2827521565925455,4.0891435736167683,4.073469201583289,4.2142809524236675,4.2844845807135474,4.3950602589920589,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Annual Change in Short-Term Public Debt\"","v":"Annual Change in Short-Term Public Debt"},{"$f":"\"(in percent of total)\"","v":"(in percent of total)"},{"$f":"IFERROR(IF(AEStatus=1,IF(ISNUMBER(BV9),100*BV9/BR9,#N/A),IF(ISNUMBER(BV9),100*BV9/BN9,#N/A)),0)","v":39.196795398674375},null,{"$f":"IF(AEStatus=1,$BS$6,$BO$6)","v":50},{"$f":"$BP$6","v":75},null,{"$f":"IFERROR(ROUND(BV9,1)&\"%\",\"no data\")","v":"0.8%"},2,{"$f":"BN26","v":39.196795398674375},null,2,{"$f":"$BX$15","v":153},{"$f":"$BY$15","v":34},null,null,null,null,null,null,null,null,"Distribution of forecast errors:",null,{"$f":"IF(FTRGroup=\"all countries\",CJ100,IF(FTRGroup=\"program countries\",CJ113,CT113))","v":0.32212135562990074},0.47879444805091209,0.9401457516602485,2.8669345649116549,-4.9374881020907857,-1.1986956787546093,-0.16537242952388898,-1.9680190028180882,-1.9555736196199611,null,{"$f":"Country&\" median forecast error, \"&CJ16&\"-\"&CR16&\":\"","v":"Example median forecast error, 2005-2013:"},null,null,null,null,null,null,null,null,null,null,null,null,"y",{"$f":"VLOOKUP(DH25,DH32:DI59,2,FALSE)","v":3.8374717832957108},null,null,null,"y",{"$f":"VLOOKUP(DM25,DM32:DN59,2,FALSE)","v":2.968036529680365},null,null,5,{"$error":"#N/A"},{"$f":"IF(AND(DR19>0,DS19>0,DT19>0),DR19,IF(AND(DR19<0,DS19<0,DT19<0),DT19,IF(AND(DR19<0,DS19<0),DS19,DR19)))","v":-1.4992541404863631},{"$f":"IF(AND(DR19>0,DS19>0,DT19>0),DS19-DR19,IF(AND(DR19<0,DS19>0),DS19,IF(AND(DR19<0,DS19<0),DS19-DT19,DS19)))","v":-1.119694526346009},{"$f":"IF(AND(DS19>0,DT19>0),DT19-DS19,DR19-DS19)","v":-1.7770539585104084},{"$f":"DR15","v":0.67232213812911668}]
[null,"Fiscal Adjustment Module","Adjustment","Required for High Scrutiny",null,null,null,null,"Belgium",124,1,null,"BEL",null,null,"Primary Balance ShockDebt Service (in percent of Revenue)",null,"Debt Service (in percent of Revenue)",null,null,{"$f":"(primary!B41)*100","v":52.904470544709881},{"$f":"(primary!C41)*100","v":53.948023498491381},{"$f":"(primary!D41)*100","v":57.807864089449431},{"$f":"(primary!E41)*100","v":55.126184719866409},{"$f":"(primary!F41)*100","v":57.24597942377644},{"$f":"(primary!G41)*100","v":55.286266377713581},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingent Liability shock",{"$f":"FirstYear","v":2014},{"$f":"BE27+1","v":2015},{"$f":"BF27+1","v":2016},2017,2018,2019,null,null,null,{"$error":"#N/A"},null,{"$f":"BP26","v":50},{"$f":"BQ26","v":75},null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,3,{"$f":"$BX$15","v":153},{"$f":"$BY$15","v":34},null,null,null,null,null,null,null,null,"Interquartile range (25-75)",null,3.6652787950209875,3.541493972442693,3.7090024385935174,4.9421330303584146,5.9778570195390852,4.2394599633041796,5.7467862061161235,2.2538619724639788,2.3682044205586887,null,"Has a percentile rank of:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,"Belize",339,0,null,"BLZ",null,null,"Primary Balance ShockGross Financing Need (in percent of Revenue)",null,"Gross Financing Need (in percent of Revenue)",null,null,{"$f":"(primary!B42)*100","v":48.134420039433472},{"$f":"(primary!C42)*100","v":48.160580603999918},{"$f":"(primary!D42)*100","v":50.663638394700868},{"$f":"(primary!E42)*100","v":46.675807109541275},{"$f":"(primary!F42)*100","v":47.265946610017572},{"$f":"(primary!G42)*100","v":44.244659095507757},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Constant Primary Balance",null,null,null,null,null,null,null,null,null,{"$f":"CLTrigger","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Median",null,{"$f":"IF(FTRGroup=\"all countries\",CJ94,IF(FTRGroup=\"program countries\",CJ107,CT107))","v":2.5320157914633823},1.7198659665138116,2.0108780283292438,5.4237895467493642,-3.0712839900076192,0.24197101198266147,2.3750383113063176,-0.51197117787412338,-0.61876982204431485,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Boom-Bust Module","Boom-Bust",null,{"$f":"BoomBustTrigger","v":0},null,null,null,"Bosnia and Herzegovina",963,0,null,"BIH",null,null,"Primary Balance ShockReal GDP growth (in percent)",null,"Real GDP growth (in percent)",null,null,{"$f":"(primary!B$26)*100","v":-1.7760310734682316},{"$f":"(primary!C$26)*100","v":0.74912190224238895},{"$f":"(primary!D$26)*100","v":1.0600000000005494},{"$f":"(primary!E$26)*100","v":1.4000739999997514},{"$f":"(primary!F$26)*100","v":1.4007680000003075},{"$f":"(primary!G$26)*100","v":1.1999999999999345},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Debt (in percent of GDP)",{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP(CONCATENATE($AQ$28,$AQ29),$P$7:$Z$158,U$2,FALSE)","v":131.78669545102443},133.56159978635225,133.59053920361637,133.27404277306962,133.02217902173129,133.1889871302765,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Country","v":"Example"},null,{"$f":"IF(AEStatus=1,BS10,BO10)","v":30},{"$f":"IF(AEStatus=1,BT10,BP10)","v":45},null,null,null,null,null,null,"Max","Min",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution",null,"Distribution 4/",null,null,"Distribution",null,null,"Distribution 4/"]
[null,null,null,null,null,null,null,null,"Botswana",616,0,null,"BWA",null,null,"Primary Balance ShockInflation (in percent)",null,"Inflation (in percent)",null,null,{"$f":"(primary!B$27)*100","v":1.4156249101911822},{"$f":"(primary!C$27)*100","v":1.2999999999994793},{"$f":"(primary!D$27)*100","v":1.3000000000000345},{"$f":"(primary!E$27)*100","v":1.4000000000001789},{"$f":"(primary!F$27)*100","v":1.4500000000003288},{"$f":"(primary!G$27)*100","v":1.4699999999996161},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Debt (in percent of Revenue)",{"$error":"#N/A"},{"$error":"#N/A"},274.6187716332779,279.4396605981222,279.50020809793597,278.83802933342599,278.3110760676405,278.66007459200273,null,null,null,null,{"$f":"IF(ISBLANK(Custom1Name), \"Customized shock 1\",Custom1Name)","v":"Customized shock 1"},{"$f":"FirstYear","v":2014},{"$f":"BE30+1","v":2015},{"$f":"BF30+1","v":2016},2017,2018,2019,null,null,null,{"$error":"#N/A"},null,{"$f":"BP31","v":50},{"$f":"BQ31","v":75},null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$f":"$BX$15","v":153},{"$f":"$BY$15","v":34},null,null,null,null,null,null,null,null,"Growth distributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bin","Frequency","Category","Percent of sample",null,"Bin","Frequency","Category","Percent of sample"]
[null,null,null,null,null,null,null,null,"Brazil",223,0,null,"BRA",null,null,"Primary Balance ShockPrimary Balance (in percent of GDP)",null,"Primary Balance (in percent of GDP)",null,null,{"$f":"(primary!B$30)*100","v":2.0963583276741748},{"$f":"(primary!C$30)*100","v":2.5845378873863094},{"$f":"(primary!D$30)*100","v":3.2594400480370433},{"$f":"(primary!E$30)*100","v":3.8991086655477374},{"$f":"(primary!F$30)*100","v":4.6488554204007357},{"$f":"(primary!G$30)*100","v":5.1743046585918719},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Service (in percent of Revenue)",{"$error":"#N/A"},{"$error":"#N/A"},52.904470544709881,54.08863851783223,58.433806179533057,56.670782455655967,60.259256801659248,60.016492751956996,null,{"$f":"IF('Input 5 - Scenario Design'!J25=\"Yes\",1,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"\"Public Debt Held by Non-Residents\"","v":"Public Debt Held by Non-Residents"},{"$f":"\"(in percent of total)\"","v":"(in percent of total)"},{"$f":"IFERROR(IF(AEStatus=1,IF(ISNUMBER(BV10),100*BV10/BR10,#N/A),IF(ISNUMBER(BV10),100*BV10/BN10,#N/A)),0)","v":55.657174603765334},null,{"$f":"IF(AEStatus=1,$BS$6,$BO$6)","v":50},{"$f":"$BP$6","v":75},null,{"$f":"IFERROR(ROUND(BV10,0)&\"%\",\"no data\")","v":"33%"},2,{"$f":"BN31","v":55.657174603765334},null,2,{"$f":"$BX$15","v":153},{"$f":"$BY$15","v":34},null,null,null,null,null,null,null,null,null,null,{"$f":"CK31-1","v":2005},2006,2007,2008,2009,2010,2011,{"$f":"CR31-1","v":2012},{"$f":"CS10-1","v":2013},null,null,null,null,null,null,null,null,null,null,null,null,null,-99,0,null,{"$f":"DG31/SUM($DG$31:$DG$59)*100","v":0},null,-99,0,null,{"$f":"DL31/SUM($DL$31:$DL$59)*100","v":0},null,"Distribution around crisis events (t = year of crisis). Energy exporters excluded. Boom-bust restriction."]
[null,null,null,null,null,null,null,null,"Brunei Darussalam",516,0,null,"BRN",null,null,"Primary Balance ShockEffective Interest Rate (in percent)",null,"Effective Interest Rate (in percent)",null,null,{"$f":"(primary!B$25)*100","v":4.2827521565925455},{"$f":"(primary!C$25)*100","v":4.0891435736167683},{"$f":"(primary!D$25)*100","v":4.1567724129128329},{"$f":"(primary!E$25)*100","v":4.3529063143663214},{"$f":"(primary!F$25)*100","v":4.4794616771127096},{"$f":"(primary!G$25)*100","v":4.6354418284813343},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Financing Need (in percent of GDP)",{"$error":"#N/A"},{"$error":"#N/A"},23.09920810118361,23.567116099177817,25.662525362957645,24.824535975307409,26.544312900868732,26.432494096647837,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,{"$f":"BP31","v":50},{"$f":"BQ31","v":75},null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,3,{"$f":"$BX$15","v":153},{"$f":"$BY$15","v":34},null,null,null,null,null,null,null,null,"Growth: distribution of all MAC countries forecast errors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Less",12,1,2.7088036117381491,null,"Less",37,1,{"$f":"DL32/SUM($DL$31:$DL$59)*100","v":8.4474885844748862},null,null,"t-5","t-4","t-3","t-2","t-1","t","t+1","t+2","t+3","t+4","t+5","Label"]
[null,null,null,null,null,null,null,null,"Bulgaria",918,0,null,"BGR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real GDP growth (in percent)",null,null,-1.7760310734682316,0.74912190224238895,1.0600000000005494,1.4000739999997514,1.4007680000003075,1.1999999999999345,null,null,null,null,{"$f":"IF(ISBLANK(Custom2Name), \"Customized shock 2\",Custom2Name)","v":"Customized shock 2"},{"$f":"FirstYear","v":2014},{"$f":"BE33+1","v":2015},{"$f":"BF33+1","v":2016},{"$f":"BG33+1","v":2017},{"$f":"BH33+1","v":2018},{"$f":"BI33+1","v":2019},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min",null,-40.056837782506989,-10.128152206479102,-8.3632977146709138,-12.31824108624822,-22.150111949137745,-8.8819947509627468,-68.218993965848881,-8.615308662133355,-30.374937785571902,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.5,3,{"$f":"DH32+1","v":2},0.67720090293453727,null,-4.5,8,{"$f":"DM32+1","v":2},1.8264840182648401,null,null,1.5349488248699406,2.9600137281156655,2.4117539263149479,2.7313365640427656,2.6764476111718012,-0.76636139169205331,-5.3340762882354289,-0.42964955540611227,0.63682703518877792,1.9092158184761296,1.5729758448509534,"25th"]
[null,null,null,null,null,null,null,null,"Canada",156,1,null,"CAN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation (in percent)",null,null,1.4156249101911822,1.2999999999994793,1.3000000000000345,1.4000000000001789,1.4500000000003288,1.4699999999996161,null,{"$f":"IF('Input 5 - Scenario Design'!J27=\"Yes\",1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Country","v":"Example"},null,{"$f":"IF(AEStatus=1,BS11,BO11)","v":{"$error":"#N/A"}},{"$f":"IF(AEStatus=1,BT11,BP11)","v":{"$error":"#N/A"}},null,null,null,null,null,null,"Max","Min",null,null,null,null,null,null,null,null,"10th",null,-1.3054163922596551,-0.93558200688976989,-1.0965999999999632,-4.2356487660776381,-11.295119143465739,-1.4130938802088955,-2.9842935656299598,-3.9548801703710446,-2.7811551477489642,null,null,null,null,null,null,null,null,null,null,null,null,null,-4,9,{"$f":"DH33+1","v":3},2.0316027088036117,null,-4,7,{"$f":"DM33+1","v":3},1.5981735159817352,null,null,3.301241076580208,4.4676246629343659,4.145419945413682,4.6158368160197636,3.4315819527294833,0.92606994579974788,-2.8008488112079588,1.6687406005227761,2.0310899530015565,3.0237537775905401,3.9510797974637377,"median"]
[null,null,null,null,null,null,null,null,"Chile",228,0,null,"CHL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Balance (in percent of GDP)",null,null,2.0963583276741748,2.0963583276741748,2.0963583276741748,2.0963583276741748,2.0963583276741748,2.0963583276741748,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,{"$f":"BP36","v":{"$error":"#N/A"}},{"$f":"BQ36","v":{"$error":"#N/A"}},null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,1,{"$f":"$BX$15","v":153},{"$f":"$BY$15","v":34},null,null,null,null,null,null,null,null,"25th",null,-0.63147964504556842,7.0756109047453997E-2,0.21958515939035084,-2.3388160289826616,-7.9186406752537923,0.64407763690344499,-1.4017600633416711,-2.6241784414118432,-1.6176620897201666,null,null,null,null,null,null,null,null,null,null,null,null,null,-3.5,13,4,2.9345372460496613,null,-3.5,14,4,3.1963470319634704,null,null,5.7101631916290607,6.2985680656045568,5.8854248233330857,6.2762837370321547,5.8874773639857239,2.3496806044787233,1.7221585238895993,3.5615129191835537,3.5881097709974434,3.9832489423997557,4.7060240828869286,"75th"]
[null,null,null,null,null,null,null,null,"China",924,0,null,"CHN",null,null,null,null,"Real GDP Growth Shock",{"$f":"S$4","v":2012},2013,2014,2015,2016,2017,2018,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective Interest Rate (in percent)",null,null,4.2827521565925455,4.0891435736167683,4.1333106612484691,4.317023656619452,4.4190549976783249,4.5557261998159611,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Public Debt in Foreign Currency\"","v":"Public Debt in Foreign Currency"},{"$f":"\"(in percent of total)\"","v":"(in percent of total)"},{"$f":"IFERROR(IF(AEStatus=1,#N/A,IF(ISNUMBER(BV11),100*BV11/BN11,#N/A)),)","v":0},null,{"$f":"IF(AEStatus=1,#N/A,$BO$6)","v":{"$error":"#N/A"}},{"$f":"IF(AEStatus=1,#N/A,$BP$6)","v":{"$error":"#N/A"}},null,{"$f":"IF(AEStatus=1,\"\",IFERROR((ROUND(BV11,0))&\"%\",\"no data\"))","v":""},2,{"$f":"BN36","v":0},null,2,{"$f":"$BX$15","v":153},{"$f":"$BY$15","v":34},null,null,null,null,null,null,null,null,"Median",null,0.43936232011211329,1.157343625225582,1.0382382740191987,-1.0111792244855629,-5.2908977081734525,2.0561983621008162,-0.24059579332117487,-1.3561708640994703,-0.70702329127760133,null,null,null,null,null,null,null,null,null,null,null,null,null,-3,8,5,1.8058690744920991,null,-3,5,5,1.1415525114155249,null,"For chart"]
[null,null,null,null,null,null,null,null,"Colombia",233,0,null,"COL",null,null,{"$f":"CONCATENATE(R$36,R37)","v":"Real GDP Growth ShockNominal Debt (in percent of GDP)"},null,"Nominal Debt (in percent of GDP)",null,null,{"$f":"(growth!B37)*100","v":131.78669545102443},{"$f":"(growth!C37)*100","v":138.08749777076702},{"$f":"(growth!D37)*100","v":143.9247518323746},{"$f":"(growth!E37)*100","v":141.67650055566821},{"$f":"(growth!F37)*100","v":138.86269522766631},{"$f":"(growth!G37)*100","v":135.9824965630097},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},null,{"$f":"BP36","v":{"$error":"#N/A"}},{"$f":"BQ36","v":{"$error":"#N/A"}},null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,3,{"$f":"$BX$15","v":153},{"$f":"$BY$15","v":34},null,null,null,null,null,null,null,null,"75th ",null,2.3180045533629459,2.762945632825792,2.5420380687174617,0.38682560305250435,-3.0480803695889866,3.5521063409107043,0.97822909118683743,0.21035393427292004,0.20270063109104883,null,null,null,null,null,null,null,null,null,null,null,null,null,-2.5,14,6,3.1602708803611739,null,-2.5,15,6,3.4246575342465753,null,null,{"$f":"IF(BoomBustTrigger=1,DQ33,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,"Costa Rica",238,0,null,"CRI",null,null,"Real GDP Growth ShockDebt Service (in percent of GDP)",null,"Debt Service (in percent of GDP)",null,null,{"$f":"(growth!B38)*100","v":25.388305781892527},{"$f":"(growth!C38)*100","v":26.640366485251789},{"$f":"(growth!D38)*100","v":29.920805709701654},{"$f":"(growth!E38)*100","v":29.75098284158242},{"$f":"(growth!F38)*100","v":30.526445238579925},{"$f":"(growth!G38)*100","v":29.540648465878544},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"90th",null,4.557318136477905,4.64715494402187,4.4856731996392645,1.8268487177662531,-1.369746109703275,5.72081494684834,2.6404806845507403,1.315672386250367,1.5387700088813543,null,null,null,null,null,null,null,null,null,null,null,null,null,-2,9,7,2.0316027088036117,null,-2,11,7,2.5114155251141552,null,null,{"$f":"IF(BoomBustTrigger=1,DQ34-DQ33,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BoomBustTrigger=1,\"Boom-bust inter-quartile range around crisis events (t)\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,"Croatia",960,0,null,"HRV",null,null,"Real GDP Growth ShockGross Financing Need (in percent of GDP)",null,"Gross Financing Need (in percent of GDP)",null,null,{"$f":"(growth!B39)*100","v":23.09920810118361},{"$f":"(growth!C39)*100","v":24.740118414017115},{"$f":"(growth!D39)*100","v":29.048330695115567},{"$f":"(growth!E39)*100","v":25.223093260354446},{"$f":"(growth!F39)*100","v":25.409861642775073},{"$f":"(growth!G39)*100","v":23.971241548069866},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AEStatus=1,\" Not applicable for \"&Country,\"\")","v":" Not applicable for Example"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max",null,11.123401518883938,9.6684806259001554,12.039530619481329,6.1242278965454799,3.9999999999999654,14.877579743088832,5.8695428876335667,4.6790544924688229,4.4549999999998811,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.5,18,8,4.0632054176072234,null,-1.5,16,8,3.6529680365296802,null,null,{"$f":"IF(BoomBustTrigger=1,DQ35-DQ34,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,"Cyprus",423,1,null,"CYP",null,null,"Real GDP Growth ShockNominal Debt (in percent of Revenue)",null,"Nominal Debt (in percent of Revenue)",null,null,{"$f":"(growth!B40)*100","v":274.6187716332779},{"$f":"(growth!C40)*100","v":288.1577344528568},{"$f":"(growth!D40)*100","v":299.80130452124831},{"$f":"(growth!E40)*100","v":294.5402629578598},{"$f":"(growth!F40)*100","v":288.12944010596044},{"$f":"(growth!G40)*100","v":281.64436694478599},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",null,0.75373034851739396,1.364641047596487,1.4631691074395075,-1.0995166736252466,-5.8607028422489567,2.0498586122000808,-0.91850169655398806,-1.319960026931891,-0.9611149075794565,null,null,null,null,null,null,null,null,null,null,null,null,null,-1,22,9,4.966139954853273,null,-1,31,9,7.077625570776255,null,null,{"$f":"IF(BoomBustTrigger=1,DQ34,#N/A)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EB34","v":"median"}]
[null,null,null,null,null,null,null,null,"Czech Republic",935,0,null,"CZE",null,null,"Real GDP Growth ShockDebt Service (in percent of Revenue)",null,"Debt Service (in percent of Revenue)",null,null,{"$f":"(growth!B41)*100","v":52.904470544709881},{"$f":"(growth!C41)*100","v":55.592488641713267},{"$f":"(growth!D41)*100","v":62.326295302859648},{"$f":"(growth!E41)*100","v":61.851205210784521},{"$f":"(growth!F41)*100","v":63.340032112994116},{"$f":"(growth!G41)*100","v":61.184030640705565},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",CLTrigger=1),1,0)","v":0},{"$f":"IF(Basic2Shock4=1,\"Contingent Liability Shock\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"for shade/chart:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.5,13,10,2.9345372460496613,null,-0.5,20,10,4.5662100456620998]
[null,null,null,null,null,null,null,null,"Denmark",128,1,null,"DNK",null,null,"Real GDP Growth ShockGross Financing Need (in percent of Revenue)",null,"Gross Financing Need (in percent of Revenue)",null,null,{"$f":"(growth!B42)*100","v":48.134420039433472},{"$f":"(growth!C42)*100","v":51.627095771647703},{"$f":"(growth!D42)*100","v":60.508893193737059},{"$f":"(growth!E42)*100","v":52.437888375117637},{"$f":"(growth!F42)*100","v":52.723513657136898},{"$f":"(growth!G42)*100","v":49.648780698465359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Debt (in percent of GDP)",{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP(CONCATENATE($AQ$41,$AQ42),$P$7:$Z$158,U$2,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution of forecast errors:",null,{"$f":"CJ35","v":-0.63147964504556842},7.0756109047453997E-2,0.21958515939035084,-2.3388160289826616,-7.9186406752537923,0.64407763690344499,-1.4017600633416711,-2.6241784414118432,-1.6176620897201666,null,null,null,null,null,null,null,null,null,null,null,null,null,0,15,11,3.3860045146726865,null,0,26,11,5.93607305936073]
[null,null,null,null,null,null,null,null,"Dominican Republic",243,0,null,"DOM",null,null,"Real GDP Growth ShockReal GDP growth (in percent)",null,"Real GDP growth (in percent)",null,null,{"$f":"(growth!B$26)*100","v":-1.7760310734682316},{"$f":"(growth!C$26)*100","v":-1.6490252140996224},{"$f":"(growth!D$26)*100","v":-1.338147116341462},{"$f":"(growth!E$26)*100","v":1.4000739999997514},{"$f":"(growth!F$26)*100","v":1.4007680000003075},{"$f":"(growth!G$26)*100","v":1.1999999999999345},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Debt (in percent of Revenue)",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interquartile range (25-75)",null,{"$f":"CJ37-CJ35","v":2.9494841984085145},2.692189523778338,2.3224529093271107,2.725641632035166,4.8705603056648057,2.9080287040072594,2.3799891545285083,2.8345323756847631,1.8203627208112154,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,17,12,3.8374717832957108,null,0.5,35,12,7.9908675799086755,null,null,{"$f":"IF(BoomBustTrigger=1,'Baseline debt'!K52*100,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(BoomBustTrigger=1,'Baseline debt'!L52*100,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(BoomBustTrigger=1,'Baseline debt'!M52*100,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(BoomBustTrigger=1,'Baseline debt'!N52*100,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(BoomBustTrigger=1,'Baseline debt'!O52*100,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(BoomBustTrigger=1,'Baseline debt'!P52*100,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(BoomBustTrigger=1,'Baseline debt'!Q52*100,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(BoomBustTrigger=1,'Baseline debt'!R52*100,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(BoomBustTrigger=1,'Baseline debt'!S52*100,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(BoomBustTrigger=1,'Baseline debt'!T52*100,#N/A)","v":{"$error":"#N/A"}},{"$f":"IF(BoomBustTrigger=1,'Baseline debt'!U52*100,#N/A)","v":{"$error":"#N/A"}},{"$f":"Country","v":"Example"}]
[null,null,null,null,null,null,null,null,"Ecuador",248,0,null,"ECU",null,null,"Real GDP Growth ShockInflation (in percent)",null,"Inflation (in percent)",null,null,{"$f":"(growth!B$27)*100","v":1.4156249101911822},{"$f":"(growth!C$27)*100","v":0.7004632209139765},{"$f":"(growth!D$27)*100","v":0.70046322091453161},{"$f":"(growth!E$27)*100","v":1.4000000000001789},{"$f":"(growth!F$27)*100","v":1.4500000000003288},{"$f":"(growth!G$27)*100","v":1.4699999999996161},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Service (in percent of Revenue)",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,23,13,5.1918735891647856,null,1,27,13,6.1643835616438354]
[null,null,null,null,null,null,null,null,"Egypt",469,0,null,"EGY",null,null,"Real GDP Growth ShockPrimary Balance (in percent of GDP)",null,"Primary Balance (in percent of GDP)",null,null,{"$f":"(growth!B$30)*100","v":2.0963583276741748},{"$f":"(growth!C$30)*100","v":1.7056402637139478},{"$f":"(growth!D$30)*100","v":0.6916821427232045},{"$f":"(growth!E$30)*100","v":4.3520546821198325},{"$f":"(growth!F$30)*100","v":4.9456561586816381},{"$f":"(growth!G$30)*100","v":5.4029531585021049},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Financing Need (in percent of GDP)",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth: distribution of MAC program countries forecast errors",null,null,null,null,null,null,null,null,null,null,null,"Growth: distribution of surveillance MAC countries forecast errors",null,null,null,null,null,null,null,null,null,null,null,1.5,30,14,6.772009029345373,null,1.5,39,14,8.9041095890410951]
[null,null,null,null,null,null,null,null,"El Salvador",253,0,null,"SLV",null,null,"Real GDP Growth ShockEffective Interest Rate (in percent)",null,"Effective Interest Rate (in percent)",null,null,{"$f":"(growth!B$25)*100","v":4.2827521565925455},{"$f":"(growth!C$25)*100","v":4.0891435736167683},{"$f":"(growth!D$25)*100","v":4.1805437841822606},{"$f":"(growth!E$25)*100","v":4.4482459849602352},{"$f":"(growth!F$25)*100","v":4.5431227317325771},{"$f":"(growth!G$25)*100","v":4.6762838797108426},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real GDP growth (in percent)",null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($AQ$41,$AQ46),$P$7:$Z$158,U$2,FALSE),\"\")","v":""},"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min",null,-1.3126547253882626,-3.0531580793950353,-0.33142088884736687,-5.3411609593142098,-22.150111949137745,-5.9039352523918449,-14.314900670436316,-8.0579152836374881,-3.9008270972263381,null,-40.056837782506989,-10.128152206479102,-8.3632977146709138,-12.31824108624822,-20.241712623697662,-8.8819947509627468,-68.218993965848881,-8.615308662133355,-30.374937785571902,null,null,null,2,28,15,6.3205417607223477,null,2,24,15,5.4794520547945202,null,"for footnote:",{"$f":"IF(AND(BoomBustCredit=0,BoomBustGap=1),\"3/ \"&Country&\" has had a positive output gap for 3 consecutive years, \"&DR4&\"-\"&DT4&\".\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,"Equatorial Guinea",642,0,null,"GNQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation (in percent)",null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10th",null,-0.81734339171680492,0.10606530508743506,0.15481239633327259,-4.1856772550071017,-18.692642944473789,-1.8350402913212984,-5.8165371267653505,-5.2383826547253296,-2.3546754606822464,null,-1.7355640694874717,-0.98704427094521874,-1.2369676884704517,-4.2321196932425682,-10.615678008318298,-1.0929960766037383,-2.3846319592018701,-3.6472984863354569,-2.9034912580837453,null,null,null,2.5,26,16,5.8690744920993225,null,2.5,22,16,5.0228310502283104,null,null,{"$f":"IF(AND(BoomBustCredit=1,BoomBustGap=0),\"3/ \"&Country&\" has had a cumulative increase in private sector credit of \"&ROUND(DT8,0)&\" percent of GDP, \"&DQ4&\"-\"&DT4&\".\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,"Estonia",939,1,null,"EST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Balance (in percent of GDP)",null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"25th",null,-0.25805238967022692,0.54582537297611644,0.3333002661698059,-0.94969801833612766,-10.093660095747785,0.78340005473264251,-2.7360608159993651,-3.0999133756556922,-1.6846308682998701,null,-0.71332412833662318,2.6033896353638841E-2,0.1768820715090158,-2.3926046143444442,-7.774291041996487,0.60846767623342768,-1.3649702028326582,-2.4804029653631492,-1.557241623059634,null,null,null,3,32,17,7.2234762979683964,null,3,11,17,2.5114155251141552,null,null,{"$f":"IF(AND(BoomBustCredit=1,BoomBustGap=1),\"3/ \"&Country&\" has had a positive output gap for 3 consecutive years, \"&DR4&\"-\"&DT4&\" and a cumulative increase in private sector credit of \"&ROUND(DT8,0)&\" percent of GDP, \"&DQ4&\"-\"&DT4&\".\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,"Fiji",819,0,null,"FJI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective Interest Rate (in percent)",null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Median",null,0.33925858109318252,1.8353170945068831,2.0038083844833077,0.59999999999999698,-5.453984962408172,1.6995966008651802,-0.50556664192911605,-1.8469047611665552,-0.3432787911356785,null,0.48111421605363525,1.0745471448494137,0.97755691146018675,-1.175242090851212,-5.2908977081734525,2.1031175520479408,-0.19216790680290163,-1.1875907135906574,-0.71560706317618838,null,null,null,3.5,28,18,6.3205417607223477,null,3.5,13,18,2.968036529680365]
[null,null,null,null,null,null,null,null,"Finland",172,1,null,"FIN",null,null,null,null,"Real Interest Rate Shock",{"$f":"S$4","v":2012},2013,2014,2015,2016,2017,2018,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"75th ",null,1.9763543644168768,3.0375989994392336,3.6951515828134047,1.0538740518073424,-3.4795909321061167,3.2164534502522137,1.0884250482233266,-0.15699102328484027,0.22844955667499553,null,2.4000000000000687,2.4903213282269467,2.2643755051351575,4.0383971731728474E-2,-2.951765618510934,3.8896326475959722,0.94202726537981363,0.32390674075064674,0.20090021036387173,null,null,null,4,25,19,5.6433408577878108,null,4,13,19,2.968036529680365,null,"for label: ",{"$f":"IF(BoomBustTrigger=0,\"Not applicable for \"&Country,\"\")","v":"Not applicable for Example"}]
[null,null,null,null,null,null,null,null,"France",132,1,null,"FRA",null,null,{"$f":"CONCATENATE(R$50,R51)","v":"Real Interest Rate ShockNominal Debt (in percent of GDP)"},null,"Nominal Debt (in percent of GDP)",null,null,{"$f":"(interest!B37)*100","v":131.78669545102443},{"$f":"(interest!C37)*100","v":132.58524066692797},{"$f":"(interest!D37)*100","v":131.63846034993563},{"$f":"(interest!E37)*100","v":129.71679753284286},{"$f":"(interest!F37)*100","v":127.45439832569687},{"$f":"(interest!G37)*100","v":125.27414824548258},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom1Trigger=1),1,0)","v":0},{"$f":"IF(Basic2Shock5=1,IF(ISBLANK(Custom1Name), \"Customized shock 1\",Custom1Name),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"90th",null,3.1983655152603645,4.9682219352692183,7.1317863750574713,1.8450031353061336,-2.5170077075497628,4.4207485042294259,2.6644844575433186,0.84752427934891772,0.44386203941735397,null,4.5980606394749044,4.6366760675725311,4.1400000000000139,1.7508319015020728,-1.3526827933044032,5.8256940158042978,2.5384255644088878,1.2913656451477653,1.595373339354931,null,null,null,4.5,25,20,5.6433408577878108,null,4.5,14,20,3.1963470319634704]
[null,null,null,null,null,null,null,null,"Gabon",646,0,null,"GAB",null,null,"Real Interest Rate ShockDebt Service (in percent of GDP)",null,"Debt Service (in percent of GDP)",null,null,{"$f":"(interest!B38)*100","v":25.388305781892527},{"$f":"(interest!C38)*100","v":25.852325597749925},{"$f":"(interest!D38)*100","v":27.904029995461038},{"$f":"(interest!E38)*100","v":27.080149322551666},{"$f":"(interest!F38)*100","v":28.387624160801177},{"$f":"(interest!G38)*100","v":27.87230924501667},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Debt (in percent of GDP)",{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP(CONCATENATE($AQ$51,$AQ52),$P$7:$Z$158,U$2,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max",null,4.8313441995375017,7.3000000000005736,7.8000000000004519,4.3037071286795214,0.15411590185832313,6.0962184766258005,3.1735484955222555,3.7412301513536317,1.8730308371574829,null,11.123401518883938,9.6684806259001554,12.039530619481329,6.1242278965454799,3.9999999999999654,14.877579743088832,5.8695428876335667,4.6790544924688229,4.4549999999998811,null,null,null,5,13,21,2.9345372460496613,null,5,12,21,2.7397260273972601]
[null,null,null,null,null,null,null,null,"Germany",134,1,null,"DEU",null,null,"Real Interest Rate ShockGross Financing Need (in percent of GDP)",null,"Gross Financing Need (in percent of GDP)",null,null,{"$f":"(interest!B39)*100","v":23.09920810118361},{"$f":"(interest!C39)*100","v":22.590756979753554},{"$f":"(interest!D39)*100","v":24.287599469157875},{"$f":"(interest!E39)*100","v":22.562496103704419},{"$f":"(interest!F39)*100","v":23.280991235745294},{"$f":"(interest!G39)*100","v":22.312592559400443},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Debt (in percent of Revenue)",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",null,0.90974618899683912,2.0899799845739895,2.63542450127659,-0.11830128972071006,-7.9231378178170955,1.4707419752093331,-1.2647908068799465,-1.9291426160536109,-0.72986670883423732,null,0.72847064101119807,1.2391016161965345,1.3352867008390985,-1.1958860416872994,-5.5579600935417064,2.2408438861012843,-0.8149719625390105,-1.1459078586114002,-1.0100327957755606,null,null,null,5.5,17,22,3.8374717832957108,null,5.5,7,22,1.5981735159817352]
[null,null,null,null,null,null,null,null,"Greece",174,1,null,"GRC",null,null,"Real Interest Rate ShockNominal Debt (in percent of Revenue)",null,"Nominal Debt (in percent of Revenue)",null,null,{"$f":"(interest!B40)*100","v":274.6187716332779},{"$f":"(interest!C40)*100","v":276.67575406349931},{"$f":"(interest!D40)*100","v":274.20844320123348},{"$f":"(interest!E40)*100","v":269.67647778936066},{"$f":"(interest!F40)*100","v":264.45809919227707},{"$f":"(interest!G40)*100","v":259.46543907433977},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Service (in percent of Revenue)",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"for shade/chart:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,10,23,2.2573363431151243,null,6,5,23,1.1415525114155249]
[null,null,null,null,null,null,null,null,"Guatemala",258,0,null,"GTM",null,null,"Real Interest Rate ShockDebt Service (in percent of Revenue)",null,"Debt Service (in percent of Revenue)",null,null,{"$f":"(interest!B41)*100","v":52.904470544709881},{"$f":"(interest!C41)*100","v":53.948023498491381},{"$f":"(interest!D41)*100","v":58.125266762888238},{"$f":"(interest!E41)*100","v":56.298640008181408},{"$f":"(interest!F41)*100","v":58.902142450713981},{"$f":"(interest!G41)*100","v":57.728598099127872},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Financing Need (in percent of GDP)",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution of forecast errors:",null,{"$f":"CJ48","v":-0.25805238967022692},0.54582537297611644,0.3333002661698059,-0.94969801833612766,-10.093660095747785,0.78340005473264251,-2.7360608159993651,-3.0999133756556922,-1.6846308682998701,null,{"$f":"CT48","v":-0.71332412833662318},2.6033896353638841E-2,0.1768820715090158,-2.3926046143444442,-7.774291041996487,0.60846767623342768,-1.3649702028326582,-2.4804029653631492,-1.557241623059634,null,null,null,6.5,11,24,2.4830699774266365,null,6.5,3,24,0.68493150684931503]
[null,null,null,null,null,null,null,null,"Hong Kong SAR",532,1,null,"HKG",null,null,"Real Interest Rate ShockGross Financing Need (in percent of Revenue)",null,"Gross Financing Need (in percent of Revenue)",null,null,{"$f":"(interest!B42)*100","v":48.134420039433472},{"$f":"(interest!C42)*100","v":47.141859009331284},{"$f":"(interest!D42)*100","v":50.59209004594031},{"$f":"(interest!E42)*100","v":46.906604195517801},{"$f":"(interest!F42)*100","v":48.30627087332099},{"$f":"(interest!G42)*100","v":46.213418381956131},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real GDP growth (in percent)",null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($AQ$51,$AQ56),$P$7:$Z$158,U$2,FALSE),\"\")","v":""},"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interquartile range (25-75)",null,{"$f":"CJ50-CJ48","v":2.2344067540871038},2.4917736264631172,3.361851316643599,2.0035720701434698,6.614069163641668,2.433053395519571,3.8244858642226918,2.9429223523708519,1.9130804249748656,null,{"$f":"CT50-CT48","v":3.1133241283366919},2.4642874318733079,2.0874934336261415,2.4329885860761724,4.822525423485553,3.2811649713625446,2.3069974682124719,2.8043097061137958,1.7581418334235057,null,null,null,7,8,25,1.8058690744920991,null,7,4,25,0.91324200913242004]
[null,null,null,null,null,null,null,null,"Hungary",944,0,null,"HUN",null,null,"Real Interest Rate ShockReal GDP growth (in percent)",null,"Real GDP growth (in percent)",null,null,{"$f":"(interest!B$26)*100","v":-1.7760310734682316},{"$f":"(interest!C$26)*100","v":0.74912190224238895},{"$f":"(interest!D$26)*100","v":1.0600000000005494},{"$f":"(interest!E$26)*100","v":1.4000739999997514},{"$f":"(interest!F$26)*100","v":1.4007680000003075},{"$f":"(interest!G$26)*100","v":1.1999999999999345},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation (in percent)",null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5,4,26,0.90293453724604955,null,7.5,4,26,0.91324200913242004]
[null,null,null,null,null,null,null,null,"Iceland",176,1,null,"ISL",null,null,"Real Interest Rate ShockInflation (in percent)",null,"Inflation (in percent)",null,null,{"$f":"(interest!B$27)*100","v":1.4156249101911822},{"$f":"(interest!C$27)*100","v":1.2999999999994793},{"$f":"(interest!D$27)*100","v":1.3000000000000345},{"$f":"(interest!E$27)*100","v":1.4000000000001789},{"$f":"(interest!F$27)*100","v":1.4500000000003288},{"$f":"(interest!G$27)*100","v":1.4699999999996161},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Balance (in percent of GDP)",null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,1,27,0.22573363431151239,null,8,5,27,1.1415525114155249]
[null,null,null,null,null,null,null,null,"India",534,0,null,"IND",null,null,"Real Interest Rate ShockPrimary Balance (in percent of GDP)",null,"Primary Balance (in percent of GDP)",null,null,{"$f":"(interest!B$30)*100","v":2.0963583276741748},{"$f":"(interest!C$30)*100","v":3.0727174470984444},{"$f":"(interest!D$30)*100","v":3.4461626489756423},{"$f":"(interest!E$30)*100","v":4.3520546821198325},{"$f":"(interest!F$30)*100","v":4.9456561586816381},{"$f":"(interest!G$30)*100","v":5.4029531585021049},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective Interest Rate (in percent)",null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary balance distributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"More",9,28,2.0316027088036117,null,"More",10,28,2.2831050228310499]
[null,null,null,null,null,null,null,null,"Indonesia",536,0,null,"IDN",null,null,"Real Interest Rate ShockEffective Interest Rate (in percent)",null,"Effective Interest Rate (in percent)",null,null,{"$f":"(interest!B$25)*100","v":4.2827521565925455},{"$f":"(interest!C$25)*100","v":4.0891435736167683},{"$f":"(interest!D$25)*100","v":4.4351118784976222},{"$f":"(interest!E$25)*100","v":4.8473414854206931},{"$f":"(interest!F$25)*100","v":5.1266805495516339},{"$f":"(interest!G$25)*100","v":5.4104134368230907},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK60-1","v":2005},2006,2007,2008,2009,2010,2011,{"$f":"CR60-1","v":2012},{"$f":"CS10-1","v":2013}]
[null,null,null,null,null,null,null,null,"Iran, Islamic Republic of",429,0,null,"IRN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Lower\",Custom2Trigger=1),1,0)","v":0},{"$f":"IF(Basic2Shock6=1,IF(ISBLANK(Custom2Name), \"Customized shock 2\",Custom2Name),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary balance: distribution of all MAC countries forecast errors"]
[null,null,null,null,null,null,null,null,"Iraq",433,0,null,"IRQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Debt (in percent of GDP)",{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VLOOKUP(CONCATENATE($AQ$61,$AQ62),$P$7:$Z$158,U$2,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min",null,-16.524947821827332,-26.280623595181595,-31.292716379744796,-23.141428066834244,-35.312815017946264,-13.045782039413671,-24.994526706716936,-12.654560557910493,-16.174591340873818]
[null,null,null,null,null,null,null,null,"Ireland",178,1,null,"IRL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Debt (in percent of Revenue)",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10th",null,-3.0389853080748588,-2.5442110178056572,-4.9689843948703407,-4.8986526448183563,-13.215995510836059,-3.7028446818137768,-2.1631937847970364,-4.8163138158373933,-5.3110271966940799]
[null,null,null,null,null,null,null,null,"Israel",436,1,null,"ISR",null,null,null,null,"Real Exchange Rate Shock",{"$f":"S$4","v":2012},2013,2014,2015,2016,2017,2018,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Service (in percent of Revenue)",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"25th",null,-1.156347794447969,-0.79026765381692343,-1.0763281285635906,-2.604285389267341,-7.5372647829494852,-1.8794035819928563,-0.96487178692188058,-2.241019653585385,-1.9686952018015429,null,null,null,null,null,null,null,null,null,null,null,null,null,"Underlying data",null,null,null,null,"Underlying data"]
[null,null,null,null,null,null,null,null,"Italy",136,1,null,"ITA",null,null,{"$f":"CONCATENATE(R$64,R65)","v":"Real Exchange Rate ShockNominal Debt (in percent of GDP)"},null,"Nominal Debt (in percent of GDP)",null,null,{"$f":"(exchange!B39)*100","v":131.78669545102443},{"$f":"(exchange!C39)*100","v":132.04544167997778},{"$f":"(exchange!D39)*100","v":130.71339110594295},{"$f":"(exchange!E39)*100","v":128.1271351661251},{"$f":"(exchange!F39)*100","v":124.99651758728929},{"$f":"(exchange!G39)*100","v":121.7787804226828},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Financing Need (in percent of GDP)",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Median",null,0.28844494151892563,0.53319417543854697,0.3448908001785993,-0.38243614941706283,-4.219949683036976,-0.80765891549041058,0.77762933622367125,-0.53594029970642332,-0.91644786952715407,null,null,null,null,null,null,null,null,null,null,null,null,null,"country","year","capb_3yr",null,null,"country","year","dcapb_3yr","3y change"]
[null,null,null,null,null,null,null,null,"Jamaica",343,0,null,"JAM",null,null,"Real Exchange Rate ShockDebt Service (in percent of GDP)",null,"Debt Service (in percent of GDP)",null,null,{"$f":"(exchange!B40)*100","v":25.388305781892527},{"$f":"(exchange!C40)*100","v":25.749456150487255},{"$f":"(exchange!D40)*100","v":27.412672494069991},{"$f":"(exchange!E40)*100","v":26.156816551449207},{"$f":"(exchange!F40)*100","v":27.011053841214654},{"$f":"(exchange!G40)*100","v":26.067602086504664},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real GDP growth (in percent)",null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($AQ$61,$AQ66),$P$7:$Z$158,U$2,FALSE),\"\")","v":""},"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"75th ",null,2.1784018916173107,1.9456131225244424,1.5917781056177336,0.82530663662081483,-2.1495724420588127,1.1695744709995892,3.1761927408962252,0.72515727856251722,0.22725261781538197,null,null,null,null,null,null,null,null,null,null,null,null,null,111,1990,0.5611081,null,null,111,1990,4.1800999999999998E-2,{"$f":"DM66*3","v":0.12540299999999999}]
[null,null,null,null,null,null,null,null,"Japan",158,1,null,"JPN",null,null,"Real Exchange Rate ShockGross Financing Need (in percent of GDP)",null,"Gross Financing Need (in percent of GDP)",null,null,{"$f":"(exchange!B41)*100","v":23.09920810118361},{"$f":"(exchange!C41)*100","v":22.488638993534174},{"$f":"(exchange!D41)*100","v":23.796919483697117},{"$f":"(exchange!E41)*100","v":21.639822268676241},{"$f":"(exchange!F41)*100","v":21.905061461664683},{"$f":"(exchange!G41)*100","v":20.508509181419292},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation (in percent)",null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"90th",null,6.4532993182256808,5.2266565643861149,3.3406236362701889,2.7013748816941039,-3.5338325823131317E-2,3.2352839169878562,5.2995811629001297,1.8964133071594811,0.79225712184460018,null,null,null,null,null,null,null,null,null,null,null,null,null,111,1991,0.6559391,null,null,111,1991,9.4831100000000002E-2,{"$f":"DM67*3","v":0.2844933}]
[null,null,null,null,null,null,null,null,"Jordan",439,0,null,"JOR",null,null,"Real Exchange Rate ShockNominal Debt (in percent of Revenue)",null,"Nominal Debt (in percent of Revenue)",null,null,{"$f":"(exchange!B42)*100","v":274.6187716332779},{"$f":"(exchange!C42)*100","v":275.54931426517862},{"$f":"(exchange!D42)*100","v":272.28148510270927},{"$f":"(exchange!E42)*100","v":266.37162786950194},{"$f":"(exchange!F42)*100","v":259.35818521002625},{"$f":"(exchange!G42)*100","v":252.22589955584405},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Balance (in percent of GDP)",null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max",null,20.529608468515725,14.572624831403093,8.0847254353908529,20.064346050808922,9.3012384334350209,8.9293887174946605,214.71651743737834,9.4073708831855072,9.9314175963743772,null,null,null,null,null,null,null,null,null,null,null,null,null,111,1992,0.26239430000000002,null,null,111,1992,-0.39354479999999997,{"$f":"DM68*3","v":-1.1806344}]
[null,null,null,null,null,null,null,null,"Kazakhstan",916,0,null,"KAZ",null,null,"Real Exchange Rate ShockDebt Service (in percent of Revenue)",null,"Debt Service (in percent of Revenue)",null,null,{"$f":"(exchange!B43)*100","v":52.904470544709881},{"$f":"(exchange!C43)*100","v":53.733357961450245},{"$f":"(exchange!D43)*100","v":57.101748444962595},{"$f":"(exchange!E43)*100","v":54.379064947169311},{"$f":"(exchange!F43)*100","v":56.045864637593112},{"$f":"(exchange!G43)*100","v":53.990722872338573},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective Interest Rate (in percent)",null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",null,0.76592450951638913,0.65594506118498641,-0.80783583270616244,-0.83140289927874877,-5.878717567094208,-0.50792279835902387,2.780856668340379,-1.0314063370479583,-1.38318915415568,null,null,null,null,null,null,null,null,null,null,null,null,null,111,1993,0.2648336,null,null,111,1993,2.4393000000000001E-3,7.3179000000000004E-3]
[null,null,null,null,null,null,null,null,"Korea",542,1,null,"KOR",null,null,"Real Exchange Rate ShockGross Financing Need (in percent of Revenue)",null,"Gross Financing Need (in percent of Revenue)",null,null,{"$f":"(exchange!B44)*100","v":48.134420039433472},{"$f":"(exchange!C44)*100","v":46.928761603476964},{"$f":"(exchange!D44)*100","v":49.569983022160741},{"$f":"(exchange!E44)*100","v":44.988399038504106},{"$f":"(exchange!F44)*100","v":45.451322142987102},{"$f":"(exchange!G44)*100","v":42.47683511756761},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"for shade/chart:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,1994,0.41892869999999999,null,null,111,1994,0.15409519999999999,0.46228559999999996]
[null,null,null,null,null,null,null,null,"Kosovo",967,0,null,"KOS",null,null,"Real Exchange Rate ShockReal GDP growth (in percent)",null,"Real GDP growth (in percent)",null,null,{"$f":"(exchange!B$28)*100","v":-1.7760310734682316},{"$f":"(exchange!C$28)*100","v":0.74912190224238895},{"$f":"(exchange!D$28)*100","v":1.0600000000005494},{"$f":"(exchange!E$28)*100","v":1.4000739999997514},{"$f":"(exchange!F$28)*100","v":1.4007680000003075},{"$f":"(exchange!G$28)*100","v":1.1999999999999345},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution of forecast errors:",null,{"$f":"CJ64","v":-1.156347794447969},-0.79026765381692343,-1.0763281285635906,-2.604285389267341,-7.5372647829494852,-1.8794035819928563,-0.96487178692188058,-2.241019653585385,-1.9686952018015429,null,null,null,null,null,null,null,null,null,null,null,null,null,111,1995,1.230801,null,null,111,1995,0.81187189999999998,2.4356157000000001]
[null,null,null,null,null,null,null,null,"Kuwait",443,0,null,"KWT",null,null,"Real Exchange Rate ShockInflation (in percent)",null,"Inflation (in percent)",null,null,{"$f":"(exchange!B$29)*100","v":1.4156249101911822},{"$f":"(exchange!C$29)*100","v":1.7046949553727799},{"$f":"(exchange!D$29)*100","v":1.3000000000000345},{"$f":"(exchange!E$29)*100","v":1.4000000000001789},{"$f":"(exchange!F$29)*100","v":1.4500000000003288},{"$f":"(exchange!G$29)*100","v":1.4699999999996161},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interquartile range (25-75)",null,{"$f":"CJ66-CJ64","v":3.3347496860652797},2.7358807763413657,2.668106234181324,3.429592025888156,5.3876923408906725,3.0489780529924455,4.1410645278181057,2.9661769321479023,2.1959478196169249,null,null,null,null,null,null,null,null,null,null,null,null,null,111,1996,2.073502,null,null,111,1996,0.84270100000000003,2.5281030000000002]
[null,null,null,null,null,null,null,null,"Latvia",941,0,null,"LVA",null,null,"Real Exchange Rate ShockPrimary Balance (in percent of GDP)",null,"Primary Balance (in percent of GDP)",null,null,{"$f":"(exchange!B$32)*100","v":2.0963583276741748},{"$f":"(exchange!C$32)*100","v":3.0727174470984444},{"$f":"(exchange!D$32)*100","v":3.4461626489756423},{"$f":"(exchange!E$32)*100","v":4.3520546821198325},{"$f":"(exchange!F$32)*100","v":4.9456561586816381},{"$f":"(exchange!G$32)*100","v":5.4029531585021049},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,1997,2.8864879999999999,null,null,111,1997,0.8129866,2.4389598000000001]
[null,null,null,null,null,null,null,null,"Lebanon",446,0,null,"LBN",null,null,"Real Exchange Rate ShockEffective Interest Rate (in percent)",null,"Effective Interest Rate (in percent)",null,null,{"$f":"(exchange!B$27)*100","v":4.2827521565925455},{"$f":"(exchange!C$27)*100","v":4.0891435736167683},{"$f":"(exchange!D$27)*100","v":4.1443163231683888},{"$f":"(exchange!E$27)*100","v":4.3384015208884739},{"$f":"(exchange!F$27)*100","v":4.4570736810597591},{"$f":"(exchange!G$27)*100","v":4.6111199499295878},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary balance: distribution of MAC program countries forecast errors",null,null,null,null,null,null,null,null,null,null,null,"Primary balance: distribution of surveillance MAC countries forecast errors",null,null,null,null,null,null,null,null,null,null,null,111,1998,3.6450179999999999,null,null,111,1998,0.75852969999999997,2.2755890999999999]
[null,null,null,null,null,null,null,null,"Libya",672,0,null,"LBY",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min",null,-4.7992473809986249,-4.5729932654619345,-5.0392235468282669,-2.974133538753402,-30.548673274860651,-5.1992798844770167,-2.1983817498093843,-9.4743654744462713,-4.9168661793254689,null,-17.604116568591188,-26.241401232752629,-31.154503262063233,-15.182046686043385,-34.709595009441998,-13.366075133223985,-34.682082966193001,-12.654560557910493,-16.174591340873818,null,null,null,111,1999,4.0221850000000003,null,null,111,1999,0.37716729999999998,1.1315018999999999]
[null,null,null,null,null,null,null,null,"Lithuania",946,0,null,"LTU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Macro-Fiscal Shocks Charts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10th",null,-2.4437677788446135,-3.4784404340600341,-2.9357859915931095,-2.5415147774403617,-7.1394702174179647,-3.2230670298578312,-1.8788567952344364,-4.9020629172620556,-2.1829439935412793,null,-1.6466828709952406,-2.1298855603549369,-3.785437318029087,-4.4320382698547469,-13.092321004706905,-3.2380232225654475,-2.3668156602261887,-4.6946386912057783,-5.5770902016675645,null,null,null,111,2005,-1.924102,null,null,111,2005,-0.1000827,-0.30024810000000002]
[null,null,null,null,null,null,null,null,"Luxembourg",137,1,null,"LUX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"25th",null,-2.0627273207334609,-1.9423352792325259,-0.59938946327497655,-1.868838821452846,-5.1538216740770526,-2.3645087868066361,-0.73304300774078868,-2.2149415028721391,-1.8656180643204334,null,-0.32745729968914616,-0.4651025012344166,-1.0092605491796856,-2.5651106360208944,-7.8593839946603445,-1.6494039586047422,-0.96487178692188058,-2.1992885926876515,-2.0947466364829692,null,null,null,111,2006,-1.274065,null,null,111,2006,0.65003759999999999,1.9501127999999999]
[null,null,null,null,null,null,null,null,"Macedonia, Former Yugoslav Republic of",962,0,null,"MKD",null,null,null,null,"Combined shock",{"$f":"S$4","v":2012},2013,2014,2015,2016,2017,2018,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plot?","Final shock on graph",null,null,{"$f":"FirstYear","v":2014},{"$f":"AT78+1","v":2015},{"$f":"AU78+1","v":2016},2017,2018,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Median",null,-0.80451741400476307,-0.19637845733443737,0.65292759404756096,-1.2680762683273545,-3.4083058471034606,-1.4619192183378502,0.14094164093123795,-1.3150812714550655,-0.3246531894881528,null,0.63459929626566369,1.0535599636953763,0.68041176415693672,-0.33497182806775805,-4.6949318616268494,-0.28314460027571542,1.2228730330350503,-0.34679186193355704,-0.98714534843372836,null,null,null,111,2007,-0.82530029999999999,null,null,111,2007,0.4487642,1.3462926]
[null,null,null,null,null,null,null,null,"Malaysia",548,0,null,"MYS",null,null,{"$f":"CONCATENATE(R$78,R79)","v":"Combined shockNominal Debt (in percent of GDP)"},null,"Nominal Debt (in percent of GDP)",null,null,{"$f":"(combo!B37)*100","v":131.78669545102443},{"$f":"(combo!C37)*100","v":138.08749777076702},{"$f":"(combo!D37)*100","v":144.27603389436911},{"$f":"(combo!E37)*100","v":143.04277650021254},{"$f":"(combo!F37)*100","v":141.37360445130901},{"$f":"(combo!G37)*100","v":139.79944739768396},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"75th ",null,-0.25456311903447232,1.4381877536711869,1.3183885366589256,1.2246087960093002,-1.583258753366749,-0.80387970954473864,2.3296895665659374,0.26368528957518866,0.50908220217859013,null,2.4437135435059054,3.1543491632456084,1.9174530721499519,0.78916835616396674,-2.5167036453334894,1.2440089338332805,2.8772778258567717,0.76908844208083882,0.21156586623457541,null,null,null,111,2008,-1.8020119999999999,null,null,111,2008,-0.97671149999999995,-2.9301344999999999]
[null,null,null,null,null,null,null,null,"Malta",181,1,null,"MLT",null,null,"Combined shockDebt Service (in percent of GDP)",null,"Debt Service (in percent of GDP)",null,null,{"$f":"(combo!B38)*100","v":25.388305781892527},{"$f":"(combo!C38)*100","v":26.640366485251789},{"$f":"(combo!D38)*100","v":30.27208777169616},{"$f":"(combo!E38)*100","v":30.45513012589187},{"$f":"(combo!F38)*100","v":31.914039870424681},{"$f":"(combo!G38)*100","v":31.482015763571102},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Baseline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"90th",null,1.74068306581316,2.559199962032654,1.9017409478549505,2.2605851070482239,-0.38754681111779293,0.98237210631972716,5.0446774332617608,1.0177998870772342,0.72624054304692354,null,6.908302554161371,7.5455181690700517,3.7420236316857745,2.5494929282917607,-0.20701344162486565,3.1540375059936587,4.7482131769074005,1.9226363112321885,0.79813599027020343,null,null,null,111,2009,-4.3207750000000003,null,null,111,2009,-2.5187629999999999,-7.5562889999999996]
[null,null,null,null,null,null,null,null,"Mauritius",684,0,null,"MUS",null,null,"Combined shockGross Financing Need (in percent of GDP)",null,"Gross Financing Need (in percent of GDP)",null,null,{"$f":"(combo!B39)*100","v":23.09920810118361},{"$f":"(combo!C39)*100","v":24.740118414017115},{"$f":"(combo!D39)*100","v":29.39961275711007},{"$f":"(combo!E39)*100","v":26.380186561235991},{"$f":"(combo!F39)*100","v":27.09425701290073},{"$f":"(combo!G39)*100","v":26.141257345672642},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Debt (in percent of GDP)",null,null,{"$f":"VLOOKUP(CONCATENATE($AQ$80,$AQ81),$P$7:$Z$158,U$2,FALSE)","v":131.78669545102397},132.58524066692712,131.26167001972436,128.68255334414212,125.55942366529482,122.35103967206516,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max",null,2.2344313792738504,2.763702730128009,3.7374258311497761,2.4171845680899389,10.14479013611208,12.287099271107557,214.71311089774335,7.7500236269333271,9.9314175963743772,null,22.824736828368749,19.122393487803905,12.292735580960024,23.958406585625973,2.1230967852904996,8.1690058150751117,8.6010583684354831,9.4073708831855072,6.3835913405856051,null,null,null,111,2010,-6.4356780000000002,null,null,111,2010,-2.114903,-6.3447089999999999]
[null,null,null,null,null,null,null,null,"Mexico",273,0,null,"MEX",null,null,"Combined shockNominal Debt (in percent of Revenue)",null,"Nominal Debt (in percent of Revenue)",null,null,{"$f":"(combo!B40)*100","v":274.6187716332779},{"$f":"(combo!C40)*100","v":288.1577344528568},{"$f":"(combo!D40)*100","v":300.53303981417076},{"$f":"(combo!E40)*100","v":297.38070067618821},{"$f":"(combo!F40)*100","v":293.33938412713138},{"$f":"(combo!G40)*100","v":289.54996309622203},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Debt (in percent of Revenue)",null,null,274.61877163327699,275.58968221469149,272.45723502974693,266.60846020035984,259.6588740026923,252.59102526102487,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",null,-0.81350926267072865,-0.39139358246888656,0.11757751812457071,-0.4447836128397013,-4.3813659887644745,-1.0398606636144336,9.8758010410445447,-1.2597030121520947,-0.34903603774044206,null,1.7231033481116604,1.5759706935628792,-0.41422552497593174,-0.43785130404258543,-6.1598779701984689,-0.26433322722803215,0.49838913289470776,-0.97068913622239039,-1.6003613086028801,null,null,null,112,2010,-6.3334929999999998,null,null,112,2010,-1.479236,-4.4377079999999998]
[null,null,null,null,null,null,null,null,"Montenegro, Rep. of",943,0,null,"MNE",null,null,"Combined shockDebt Service (in percent of Revenue)",null,"Debt Service (in percent of Revenue)",null,null,{"$f":"(combo!B41)*100","v":52.904470544709881},{"$f":"(combo!C41)*100","v":55.592488641713267},{"$f":"(combo!D41)*100","v":63.058030595782199},{"$f":"(combo!E41)*100","v":63.315101661276508},{"$f":"(combo!F41)*100","v":66.219184528349302},{"$f":"(combo!G41)*100","v":65.204953754972507},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Service (in percent of Revenue)",null,null,52.904470544709703,53.736254202627876,57.137743303648527,54.427566588051889,56.114002200333445,54.073093555425402,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"for shade/chart:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,1994,-3.1662200000000001E-2,null,null,122,1994,-0.17629900000000001,-0.52889700000000006]
[null,null,null,null,null,null,null,null,"Morocco",686,0,null,"MAR",null,null,"Combined shockGross Financing Need (in percent of Revenue)",null,"Gross Financing Need (in percent of Revenue)",null,null,{"$f":"(combo!B42)*100","v":48.134420039433472},{"$f":"(combo!C42)*100","v":51.627095771647703},{"$f":"(combo!D42)*100","v":61.240628486659588},{"$f":"(combo!E42)*100","v":54.843443027948126},{"$f":"(combo!F42)*100","v":56.218504836126229},{"$f":"(combo!G42)*100","v":54.143276247698211},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Financing Need (in percent of GDP)",null,null,23.099208101183518,22.590756979753369,23.910809138946988,21.752624309462711,22.027590016055303,20.632422199581072,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution of forecast errors:",null,{"$f":"CJ77","v":-2.0627273207334609},-1.9423352792325259,-0.59938946327497655,-1.868838821452846,-5.1538216740770526,-2.3645087868066361,-0.73304300774078868,-2.2149415028721391,-1.8656180643204334,null,{"$f":"CT77","v":-0.32745729968914616},-0.4651025012344166,-1.0092605491796856,-2.5651106360208944,-7.8593839946603445,-1.6494039586047422,-0.96487178692188058,-2.1992885926876515,-2.0947466364829692,null,null,null,122,1995,-0.85800050000000005,null,null,122,1995,-0.82633820000000002,-2.4790146000000002]
[null,null,null,null,null,null,null,null,"Namibia",728,0,null,"NAM",null,null,"Combined shockReal GDP growth (in percent)",null,"Real GDP growth (in percent)",null,null,{"$f":"(combo!B$26)*100","v":-1.7760310734682316},{"$f":"(combo!C$26)*100","v":-1.6490252140996224},{"$f":"(combo!D$26)*100","v":-1.338147116341462},{"$f":"(combo!E$26)*100","v":1.4000739999997514},{"$f":"(combo!F$26)*100","v":1.4007680000003075},{"$f":"(combo!G$26)*100","v":1.1999999999999345},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real GDP growth (in percent)",null,null,-1.7760310734682316,0.74912190224238895,1.0600000000005494,1.4000739999997514,1.4007680000003075,1.1999999999999345,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interquartile range (25-75)",null,{"$f":"CJ79-CJ77","v":1.8081642016989885},3.3805230329037128,1.9177779999339022,3.0934476174621461,3.5705629207103033,1.5606290772618974,3.0627325743067262,2.4786267924473275,2.3747002664990235,null,{"$f":"CT79-CT77","v":2.7711708431950517},3.619451664480025,2.9267136213296374,3.3542789921848613,5.3426803493268551,2.8934128924380227,3.8421496127786523,2.9683770347684906,2.3063125027175446,null,null,null,122,1996,-0.66502490000000003,null,null,122,1996,0.19297549999999999,0.57892650000000001]
[null,null,null,null,null,null,null,null,"Netherlands",138,1,null,"NLD",null,null,"Combined shockInflation (in percent)",null,"Inflation (in percent)",null,null,{"$f":"(combo!B$27)*100","v":1.4156249101911822},{"$f":"(combo!C$27)*100","v":0.7004632209139765},{"$f":"(combo!D$27)*100","v":0.70046322091453161},{"$f":"(combo!E$27)*100","v":1.4000000000001789},{"$f":"(combo!F$27)*100","v":1.4500000000003288},{"$f":"(combo!G$27)*100","v":1.4699999999996161},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation (in percent)",null,null,1.4156249101911822,1.2999999999994793,1.3000000000000345,1.4000000000001789,1.4500000000003288,1.4699999999996161,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,1997,0.40977439999999998,null,null,122,1997,1.0747990000000001,3.2243970000000002]
[null,null,null,null,null,null,null,null,"New Zealand",196,1,null,"NZL",null,null,"Combined shockPrimary Balance (in percent of GDP)",null,"Primary Balance (in percent of GDP)",null,null,{"$f":"(combo!B$30)*100","v":2.0963583276741748},{"$f":"(combo!C$30)*100","v":1.7056402637139478},{"$f":"(combo!D$30)*100","v":0.6916821427232045},{"$f":"(combo!E$30)*100","v":3.8991086655477405},{"$f":"(combo!F$30)*100","v":4.6488554204007384},{"$f":"(combo!G$30)*100","v":5.1743046585918719},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Balance (in percent of GDP)",null,null,2.0963583276741748,3.0727174470984444,3.4461626489756423,4.3520546821198325,4.9456561586816381,5.4029531585021049,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,1998,1.325267,null,null,122,1998,0.9154928,2.7464784]
[null,null,null,null,null,null,null,null,"Norway",142,1,null,"NOR",null,null,"Combined shockEffective Interest Rate (in percent)",null,"Effective Interest Rate (in percent)",null,null,{"$f":"(combo!B$25)*100","v":4.2827521565925455},{"$f":"(combo!C$25)*100","v":4.0891435736167683},{"$f":"(combo!D$25)*100","v":4.4332886539365459},{"$f":"(combo!E$25)*100","v":4.8448294619869596},{"$f":"(combo!F$25)*100","v":5.136882008051626},{"$f":"(combo!G$25)*100","v":5.4235354765220256},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective Interest Rate (in percent)",null,null,4.2827521565925455,4.0891435736167674,4.1441786631782103,4.3381662862938537,4.456726250582002,4.6106561941463813,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation distributions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,1999,1.4495960000000001,null,null,122,1999,0.12432890000000001,0.3729867]
[null,null,null,null,null,null,null,null,"Oman",449,0,null,"OMN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CK89-1","v":2005},2006,2007,2008,2009,2010,2011,{"$f":"CR89-1","v":2012},{"$f":"CS10-1","v":2013},null,null,null,null,null,null,null,null,null,null,null,null,null,122,2000,0.89639829999999998,null,null,122,2000,-0.55319779999999996,-1.6595933999999999]
[null,null,null,null,null,null,null,null,"Pakistan",564,0,null,"PAK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Primary Balance Shock",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation: distribution of all MAC countries forecast errors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,2001,1.5156099999999999,null,null,122,2001,0.61921119999999996,1.8576335999999998]
[null,null,null,null,null,null,null,null,"Panama",283,0,null,"PAN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Debt (in percent of GDP)",null,null,{"$f":"VLOOKUP(CONCATENATE($AQ$90,$AQ91),$P$7:$Z$158,U$2,FALSE)","v":131.78669545102443},133.07342022664011,131.96138484032195,129.86446563876638,127.08505581169175,124.16456502442163,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min",null,-5.7762380603686658,-3.7483692727528384,-5.4425024076550912,-3.5900301462616389,-49.826187302936845,-22.341295685144285,-7.0720738114365354,-14.793054996205296,-14.80622656406403,null,null,null,null,null,null,null,null,null,null,null,null,null,122,2002,2.1188950000000002,null,null,122,2002,0.60328530000000002,1.8098559000000001]
[null,null,null,null,null,null,null,null,"Paraguay",288,0,null,"PRY",null,null,null,null,"Historical",{"$f":"S$4","v":2012},2013,2014,2015,2016,2017,2018,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Debt (in percent of Revenue)",null,null,274.6187716332779,277.69447565816796,274.88110848116008,269.98347438074035,263.69174180886927,257.1672913585162,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10th",null,-1.2515948515744446,-0.64754184102061541,-0.87343258133427903,0.22795263035652955,-17.61826853974863,-2.8340966786751496,-1.2280490301607232,-3.8953120710162943,-3.1413672049964987,null,null,null,null,null,null,null,null,null,null,null,null,null,122,2003,2.5885630000000002,null,null,122,2003,0.46966780000000002,1.4090034]
[null,null,null,null,null,null,null,null,"Peru",293,0,null,"PER",null,null,{"$f":"CONCATENATE(R$92,R93)","v":"HistoricalNominal Debt (in percent of GDP)"},null,"Nominal Debt (in percent of GDP)",null,null,{"$f":"MAX((historical!B37)*100,0)","v":131.78669545102443},{"$f":"MAX((historical!C37)*100,0)","v":135.63910910486445},{"$f":"MAX((historical!D37)*100,0)","v":138.14527884545757},{"$f":"MAX((historical!E37)*100,0)","v":140.77537603962696},{"$f":"MAX((historical!F37)*100,0)","v":143.50811552922914},{"$f":"MAX((historical!G37)*100,0)","v":146.44814144033788},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Service (in percent of Revenue)",null,null,52.904470544709881,53.948023498491381,57.807864089449431,55.126184719866409,57.24597942377644,55.286266377713581,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"25th",null,-0.15099179951369446,0.19672702794564234,0.40568371141079806,0.99720646481737574,-4.6011601745799044,-1.1776459563168009,-0.18255509576103013,-1.5249318683508908,-1.7969861961934048,null,null,null,null,null,null,null,null,null,null,null,null,null,122,2004,1.1695199999999999,null,null,122,2004,-1.4190430000000001,-4.2571289999999999]
[null,null,null,null,null,null,null,null,"Philippines",566,0,null,"PHL",null,null,"HistoricalDebt Service (in percent of GDP)",null,"Debt Service (in percent of GDP)",null,null,{"$f":"(historical!B38)*100","v":25.388305781892527},{"$f":"(historical!C38)*100","v":26.0570749070401},{"$f":"(historical!D38)*100","v":28.819936533065736},{"$f":"(historical!E38)*100","v":28.573408503179611},{"$f":"(historical!F38)*100","v":31.077819311892469},{"$f":"(historical!G38)*100","v":31.50519793422507},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Financing Need (in percent of GDP)",null,null,23.09920810118361,23.078936539465676,24.321947479603743,22.451480641331862,22.779611609074998,21.362043447387336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Median",null,1.3042944247992683,2.0175196931457529,1.6675604503262109,4.3125415163664824,-1.9755372635345736,0.81718821576133038,2.1197389668269775,-0.26809959519848103,-0.71963708269045468,null,null,null,null,null,null,null,null,null,null,null,null,null,122,2005,0.82644649999999997,null,null,122,2005,-0.34307349999999998,-1.0292204999999999]
[null,null,null,null,null,null,null,null,"Poland",964,0,null,"POL",null,null,"HistoricalGross Financing Need (in percent of GDP)",null,"Gross Financing Need (in percent of GDP)",null,null,{"$f":"(historical!B39)*100","v":23.09920810118361},{"$f":"(historical!C39)*100","v":24.773473827264482},{"$f":"(historical!D39)*100","v":27.55317298647919},{"$f":"(historical!E39)*100","v":27.308967731451496},{"$f":"(historical!F39)*100","v":29.815753460414417},{"$f":"(historical!G39)*100","v":30.245506866648597},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real GDP growth (in percent)",null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($AQ$90,$AQ95),$P$7:$Z$158,U$2,FALSE),\"\")","v":-1.7760310734682316},0.74912190224238895,1.0600000000005494,1.4000739999997514,1.4007680000003075,1.1999999999999345,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"75th ",null,4.2371137564694292,6.2640439276238293,4.390700980246665,9.1162023876319154,0.17039250426718633,3.0436413962261728,5.2649923965286938,1.0658382927693093,0.41263080093872784,null,null,null,null,null,null,null,null,null,null,null,null,null,122,2006,0.33716879999999999,null,null,122,2006,-0.48927759999999998,-1.4678328]
[null,null,null,null,null,null,null,null,"Portugal",182,1,null,"PRT",null,null,"HistoricalNominal Debt (in percent of Revenue)",null,"Nominal Debt (in percent of Revenue)",null,null,{"$f":"(historical!B40)*100","v":274.6187716332779},{"$f":"(historical!C40)*100","v":283.04849471416782},{"$f":"(historical!D40)*100","v":287.76241948678904},{"$f":"(historical!E40)*100","v":292.66685804687194},{"$f":"(historical!F40)*100","v":297.76833087033549},{"$f":"(historical!G40)*100","v":303.32061205459848},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation (in percent)",null,null,1.4156249101911822,1.2999999999994793,1.3000000000000345,1.4000000000001789,1.4500000000003288,1.4699999999996161,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"90th",null,15.987948626195235,11.045923101099472,6.1533525819726842,15.563352426174159,1.6602280839343491,6.674845961406036,11.933689986345746,3.7409671538635347,2.2414472436962876,null,null,null,null,null,null,null,null,null,null,null,null,null,122,2007,0.85326590000000002,null,null,122,2007,0.51609720000000003,1.5482916000000002]
[null,null,null,null,null,null,null,null,"Qatar",453,0,null,"QAT",null,null,"HistoricalDebt Service (in percent of Revenue)",null,"Debt Service (in percent of Revenue)",null,null,{"$f":"(historical!B41)*100","v":52.904470544709881},{"$f":"(historical!C41)*100","v":54.37528952943785},{"$f":"(historical!D41)*100","v":60.03313855906989},{"$f":"(historical!E41)*100","v":59.403071230023826},{"$f":"(historical!F41)*100","v":64.484091017885902},{"$f":"(historical!G41)*100","v":65.252968227005809},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Balance (in percent of GDP)",null,null,2.0963583276741748,2.5845378873863094,3.2594400480370433,3.8991086655477374,4.6488554204007357,5.1743046585918719,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max",null,48.433531593289594,26.671236324319604,16.989215900871034,36.371899364974396,14.732646118947322,11.796466078420174,62.931443635882914,64.942798697931408,23.34736803264817,null,null,null,null,null,null,null,null,null,null,null,null,null,122,2008,0.36033809999999999,null,null,122,2008,-0.49292780000000003,-1.4787834000000002]
[null,null,null,null,null,null,null,null,"Romania",968,0,null,"ROM",null,null,"HistoricalGross Financing Need (in percent of Revenue)",null,"Gross Financing Need (in percent of Revenue)",null,null,{"$f":"(historical!B42)*100","v":48.134420039433472},{"$f":"(historical!C42)*100","v":51.696701061541908},{"$f":"(historical!D42)*100","v":57.394416873248069},{"$f":"(historical!E42)*100","v":56.774345111445676},{"$f":"(historical!F42)*100","v":61.865401192176876},{"$f":"(historical!G42)*100","v":62.643919987409902},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective Interest Rate (in percent)",null,null,4.2827521565925455,4.0891435736167683,4.1567724129128329,4.3529063143663214,4.4794616771127096,4.6354418284813343,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",null,4.2930357923599249,3.8480622288510538,2.5442736476981365,6.1486706611863529,-4.5527978555106898,0.91326054947738455,3.8148539697014487,0.31409708126468566,-0.63837036332425234,null,null,null,null,null,null,null,null,null,null,null,null,null,122,2009,6.8782200000000002E-2,null,null,122,2009,-0.29155589999999998,-0.87466769999999994]
[null,null,null,null,null,null,null,null,"Russia",922,0,null,"RUS",null,null,"HistoricalReal GDP growth (in percent)",null,"Real GDP growth (in percent)",null,null,{"$f":"(historical!B$26)*100","v":-1.7760310734682316},{"$f":"(historical!C$26)*100","v":-4.2536915743478509E-2},{"$f":"(historical!D$26)*100","v":-4.2536915743478509E-2},{"$f":"(historical!E$26)*100","v":-4.2536915743478509E-2},{"$f":"(historical!F$26)*100","v":-4.2536915743478509E-2},{"$f":"(historical!G$26)*100","v":-4.2536915743478509E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"for shade/chart:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,2010,-0.37837189999999998,null,null,122,2010,-0.4471541,-1.3414622999999999]
[null,null,null,null,null,null,null,null,"Saudi Arabia",456,0,null,"SAU",null,null,"HistoricalInflation (in percent)",null,"Inflation (in percent)",null,null,{"$f":"(historical!B$27)*100","v":1.4156249101911822},{"$f":"(historical!C$27)*100","v":1.2999999999994793},{"$f":"(historical!D$27)*100","v":1.3000000000000345},{"$f":"(historical!E$27)*100","v":1.4000000000001789},{"$f":"(historical!F$27)*100","v":1.4500000000003288},{"$f":"(historical!G$27)*100","v":1.4699999999996161},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Real Interest Rate Shock",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution of forecast errors:",null,{"$f":"CJ93","v":-0.15099179951369446},0.19672702794564234,0.40568371141079806,0.99720646481737574,-4.6011601745799044,-1.1776459563168009,-0.18255509576103013,-1.5249318683508908,-1.7969861961934048,null,null,null,null,null,null,null,null,null,null,null,null,null,124,1990,2.9711319999999999,null,null,124,1990,0.23761460000000001,0.71284380000000003]
[null,null,null,null,null,null,null,null,"Serbia",942,0,null,"SRB",null,null,"HistoricalPrimary Balance (in percent of GDP)",null,"Primary Balance (in percent of GDP)",null,null,{"$f":"(historical!B$30)*100","v":2.0963583276741748},{"$f":"(historical!C$30)*100","v":1.09325421570866},{"$f":"(historical!D$30)*100","v":1.09325421570866},{"$f":"(historical!E$30)*100","v":1.09325421570866},{"$f":"(historical!F$30)*100","v":1.09325421570866},{"$f":"(historical!G$30)*100","v":1.09325421570866},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Debt (in percent of GDP)",null,null,{"$f":"VLOOKUP(CONCATENATE($AQ$100,$AQ101),$P$7:$Z$158,U$2,FALSE)","v":131.78669545102443},132.58524066692797,131.63846034993563,129.71679753284286,127.45439832569687,125.27414824548258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interquartile range (25-75)",null,{"$f":"CJ95-CJ93","v":4.3881055559831239},6.067316899678187,3.9850172688358669,8.1189959228145394,4.7715526788470903,4.2212873525429737,5.4475474922897238,2.5907701611201999,2.2096169971321329,null,null,null,null,null,null,null,null,null,null,null,null,null,124,1991,3.11822,null,null,124,1991,0.14708830000000001,0.44126490000000002]
[null,null,null,null,null,null,null,null,"Seychelles",718,0,null,"SYC",null,null,"HistoricalEffective Interest Rate (in percent)",null,"Effective Interest Rate (in percent)",null,null,{"$f":"(historical!B$25)*100","v":4.2827521565925455},{"$f":"(historical!C$25)*100","v":4.0891435736167683},{"$f":"(historical!D$25)*100","v":4.073469201583289},{"$f":"(historical!E$25)*100","v":4.2142809524236675},{"$f":"(historical!F$25)*100","v":4.2844845807135474},{"$f":"(historical!G$25)*100","v":4.3950602589920589},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Debt (in percent of Revenue)",null,null,274.6187716332779,276.67575406349931,274.20844320123348,269.67647778936066,264.45809919227707,259.46543907433977,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,1992,2.8550219999999999,null,null,124,1992,-0.2631984,-0.78959519999999994]
[null,null,null,null,null,null,null,null,"Singapore",576,1,null,"SGP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Service (in percent of Revenue)",null,null,52.904470544709881,53.948023498491381,58.125266762888238,56.298640008181408,58.902142450713981,57.728598099127872,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary balance: distribution of MAC program countries forecast errors",null,null,null,null,null,null,null,null,null,null,null,"Primary balance: distribution of surveillance MAC countries forecast errors",null,null,null,null,null,null,null,null,null,null,null,124,1993,2.9798529999999999,null,null,124,1993,0.12483089999999999,0.37449270000000001]
[null,null,null,null,null,null,null,null,"Slovak Republic",936,1,null,"SVK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Financing Need (in percent of GDP)",null,null,23.09920810118361,22.590756979753554,24.287599469157875,22.562496103704419,23.280991235745294,22.312592559400443,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min",null,-4.5248052815995079,-3.7483692727528384,0.57406985963259771,0.74920499100856119,-35.764397233555329,-22.341295685144285,-1.8534891087737213,-6.2315545087075677,-6.4830863272251777,null,-5.7762380603686658,-3.4786413961917062,-5.4425024076550912,-3.5900301462616389,-49.826187302936845,-7.6791625240142229,-7.0720738114365354,-14.793054996205296,-14.80622656406403,null,null,null,124,1994,3.5278999999999998,null,null,124,1994,0.54804679999999995,1.6441403999999999]
[null,null,null,null,null,null,null,null,"Slovenia",961,1,null,"SVN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real GDP growth (in percent)",null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($AQ$100,$AQ105),$P$7:$Z$158,U$2,FALSE),\"\")","v":-1.7760310734682316},0.74912190224238895,1.0600000000005494,1.4000739999997514,1.4007680000003075,1.1999999999999345,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10th",null,-6.8750302533873139E-2,-0.38462006258999071,0.60041941465597048,1.028653257915928,-15.035544376472892,-7.0943684283454944,-0.95282238338973513,-4.3699257778624618,-2.4247920954661519,null,-1.2670056937182128,-0.59913012704292368,-1.0707777500080951,0.22441337043395287,-16.812580976665462,-2.6097778280008352,-1.3210518213408284,-3.3075402621451442,-3.1564231797104632,null,null,null,124,1995,4.4140009999999998,null,null,124,1995,0.88610120000000003,2.6583036]
[null,null,null,null,null,null,null,null,"South Africa",199,0,null,"ZAF",null,null,null,null,"Constant Primary Balance",{"$f":"S$4","v":2012},2013,2014,2015,2016,2017,2018,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation (in percent)",null,null,1.4156249101911822,1.2999999999994793,1.3000000000000345,1.4000000000001789,1.4500000000003288,1.4699999999996161,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"25th",null,0.32212135562990074,0.47879444805091209,0.9401457516602485,2.8669345649116549,-4.9374881020907857,-1.1986956787546093,-0.16537242952388898,-1.9680190028180882,-1.9555736196199611,null,-0.5191024299348479,0.14580034013068621,0.32468649949256578,0.91806219765703201,-4.6011601745799044,-1.1658224262871397,-0.37328107053298831,-1.3911372216447095,-1.7330439669420965,null,null,null,124,1996,4.7934070000000002,null,null,124,1996,0.37940649999999998,1.1382194999999999]
[null,null,null,null,null,null,null,null,"Spain",184,1,null,"ESP",null,null,{"$f":"CONCATENATE(R$106,R107)","v":"Constant Primary BalanceNominal Debt (in percent of GDP)"},null,"Nominal Debt (in percent of GDP)",null,null,{"$f":"('constant pb'!B37)*100","v":131.78669545102443},{"$f":"('constant pb'!C37)*100","v":133.56159978635225},{"$f":"('constant pb'!D37)*100","v":133.59053920361637},{"$f":"('constant pb'!E37)*100","v":133.27404277306962},{"$f":"('constant pb'!F37)*100","v":133.02217902173129},{"$f":"('constant pb'!G37)*100","v":133.1889871302765},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Balance (in percent of GDP)",null,null,2.0963583276741748,3.0727174470984444,3.4461626489756423,4.3520546821198325,4.9456561586816381,5.4029531585021049,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Median",null,2.5320157914633823,1.7198659665138116,2.0108780283292438,5.4237895467493642,-3.0712839900076192,0.24197101198266147,2.3750383113063176,-0.51197117787412338,-0.61876982204431485,null,1.2599226309160994,2.1011592557118042,1.6401214777066575,4.1164472140382493,-1.8562070540943265,0.95839563839149244,2.0185687919809818,-0.24341445402030693,-0.71963708269045468,null,null,null,124,1997,5.2050780000000003,null,null,124,1997,0.41167049999999999,1.2350114999999999]
[null,null,null,null,null,null,null,null,"Sri Lanka",524,0,null,"LKA",null,null,"Constant Primary BalanceDebt Service (in percent of GDP)",null,"Debt Service (in percent of GDP)",null,null,{"$f":"('constant pb'!B38)*100","v":25.388305781892527},{"$f":"('constant pb'!C38)*100","v":25.852325597749925},{"$f":"('constant pb'!D38)*100","v":27.929151567959345},{"$f":"('constant pb'!E38)*100","v":27.08649283970902},{"$f":"('constant pb'!F38)*100","v":28.801647994917158},{"$f":"('constant pb'!G38)*100","v":28.685615951436127},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective Interest Rate (in percent)",null,null,4.2827521565925455,4.0891435736167683,4.4351118784976222,4.8473414854206931,5.1266805495516339,5.4104134368230907,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"75th ",null,3.9874001506508883,4.0202884204936051,4.6491481902537659,7.8090675952700694,1.0403689174482991,3.0407642845495704,5.5814137765922345,0.28584296964589062,0.41263080093872784,null,4.2559730343682212,7.718715401757704,4.3846961004748772,9.1609609782434198,0.12629775919409392,3.0528429015542118,5.2126401125637321,1.4129645252779173,0.24412861056144408,null,null,null,124,1998,5.9364160000000004,null,null,124,1998,0.7313383,2.1940149]
[null,null,null,null,null,null,null,null,"St. Kitts and Nevis",361,0,null,"KNA",null,null,"Constant Primary BalanceGross Financing Need (in percent of GDP)",null,"Gross Financing Need (in percent of GDP)",null,null,{"$f":"('constant pb'!B39)*100","v":23.09920810118361},{"$f":"('constant pb'!C39)*100","v":23.567116099177817},{"$f":"('constant pb'!D39)*100","v":25.662525362957645},{"$f":"('constant pb'!E39)*100","v":24.824535975307409},{"$f":"('constant pb'!F39)*100","v":26.544312900868732},{"$f":"('constant pb'!G39)*100","v":26.432494096647837},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"90th",null,12.126586796044457,4.7176549599408055,6.0491626763002175,11.414145588798188,9.8814682085164485,6.965870457137509,9.7664305135576139,2.0110837551710925,0.99692171711781308,null,15.333562149053623,12.160859306243887,6.2529208989349456,16.093392907620117,1.4019433209259722,6.4121064135871304,13.335468610208039,3.7802754914922612,2.5328141302889247,null,null,null,124,1999,6.2704250000000004,null,null,124,1999,0.334009,1.002027]
[null,null,null,null,null,null,null,null,"Suriname",366,0,null,"SUR",null,null,"Constant Primary BalanceNominal Debt (in percent of Revenue)",null,"Nominal Debt (in percent of Revenue)",null,null,{"$f":"('constant pb'!B40)*100","v":274.6187716332779},{"$f":"('constant pb'!C40)*100","v":279.4396605981222},{"$f":"('constant pb'!D40)*100","v":279.50020809793597},{"$f":"('constant pb'!E40)*100","v":278.83802933342599},{"$f":"('constant pb'!F40)*100","v":278.3110760676405},{"$f":"('constant pb'!G40)*100","v":278.66007459200273},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max",null,20.430619960856777,6.0970900154492691,6.1443516511219265,12.426033021906555,14.732646118947322,11.796466078420174,16.936642896555195,10.185727926577815,2.373603251973452,null,48.433531593289594,26.671236324319604,16.989215900871034,36.371899364974396,10.643836731653726,11.525554301897994,62.931443635882914,64.942798697931408,23.34736803264817,null,null,null,124,2000,6.4109790000000002,null,null,124,2000,0.14055429999999999,0.42166289999999995]
[null,null,null,null,null,null,null,null,"Swaziland",734,0,null,"SWZ",null,null,"Constant Primary BalanceDebt Service (in percent of Revenue)",null,"Debt Service (in percent of Revenue)",null,null,{"$f":"('constant pb'!B41)*100","v":52.904470544709881},{"$f":"('constant pb'!C41)*100","v":54.08863851783223},{"$f":"('constant pb'!D41)*100","v":58.433806179533057},{"$f":"('constant pb'!E41)*100","v":56.670782455655967},{"$f":"('constant pb'!F41)*100","v":60.259256801659248},{"$f":"('constant pb'!G41)*100","v":60.016492751956996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",null,3.9247455518711662,2.0255186660230393,2.877511692324632,5.7350560852929942,-3.6026727340767373,0.13705975046495816,3.6233082965635504,-0.64739666087365166,-0.84439280725957111,null,4.352663736058104,4.1635024608789788,2.5079204064661553,6.1892935213187368,-4.6922657632441132,1.1692416640453125,3.8721202018766965,0.58880957901849595,-0.5947886924917809,null,null,null,124,2001,6.5229059999999999,null,null,124,2001,0.1119272,0.33578160000000001]
[null,null,null,null,null,null,null,null,"Sweden",144,1,null,"SWE",null,null,"Constant Primary BalanceGross Financing Need (in percent of Revenue)",null,"Gross Financing Need (in percent of Revenue)",null,null,{"$f":"('constant pb'!B42)*100","v":48.134420039433472},{"$f":"('constant pb'!C42)*100","v":49.307487590484271},{"$f":"('constant pb'!D42)*100","v":53.691535508609235},{"$f":"('constant pb'!E42)*100","v":51.938281051906188},{"$f":"('constant pb'!F42)*100","v":55.536425137871561},{"$f":"('constant pb'!G42)*100","v":55.302476093011691},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Real GDP Growth Shock",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"for shade/chart:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,2002,6.6172009999999997,null,null,124,2002,9.4294900000000001E-2,0.28288469999999999]
[null,null,null,null,null,null,null,null,"Switzerland",146,1,null,"CHE",null,null,"Constant Primary BalanceReal GDP growth (in percent)",null,"Real GDP growth (in percent)",null,null,{"$f":"('constant pb'!B$26)*100","v":-1.7760310734682316},{"$f":"('constant pb'!C$26)*100","v":0.74912190224238895},{"$f":"('constant pb'!D$26)*100","v":1.0600000000005494},{"$f":"('constant pb'!E$26)*100","v":1.4000739999997514},{"$f":"('constant pb'!F$26)*100","v":1.4007680000003075},{"$f":"('constant pb'!G$26)*100","v":1.1999999999999345},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Debt (in percent of GDP)",null,null,{"$f":"VLOOKUP(CONCATENATE($AQ$112,$AQ113),$P$7:$Z$158,U$2,FALSE)","v":131.78669545102443},138.08749777076702,143.9247518323746,141.67650055566821,138.86269522766631,135.9824965630097,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution of forecast errors:",null,{"$f":"CJ106","v":0.32212135562990074},0.47879444805091209,0.9401457516602485,2.8669345649116549,-4.9374881020907857,-1.1986956787546093,-0.16537242952388898,-1.9680190028180882,-1.9555736196199611,null,{"$f":"CT106","v":-0.5191024299348479},0.14580034013068621,0.32468649949256578,0.91806219765703201,-4.6011601745799044,-1.1658224262871397,-0.37328107053298831,-1.3911372216447095,-1.7330439669420965,null,null,null,124,2003,6.8763730000000001,null,null,124,2003,0.25917129999999999,0.77751389999999998]
[null,null,null,null,null,null,null,null,"Syrian Arab Republic",463,0,null,"SYR",null,null,"Constant Primary BalanceInflation (in percent)",null,"Inflation (in percent)",null,null,{"$f":"('constant pb'!B$27)*100","v":1.4156249101911822},{"$f":"('constant pb'!C$27)*100","v":1.2999999999994793},{"$f":"('constant pb'!D$27)*100","v":1.3000000000000345},{"$f":"('constant pb'!E$27)*100","v":1.4000000000001789},{"$f":"('constant pb'!F$27)*100","v":1.4500000000003288},{"$f":"('constant pb'!G$27)*100","v":1.4699999999996161},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Debt (in percent of Revenue)",null,null,274.6187716332779,288.1577344528568,299.80130452124831,294.5402629578598,288.12944010596044,281.64436694478599,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interquartile range (25-75)",null,{"$f":"CJ108-CJ106","v":3.6652787950209875},3.541493972442693,3.7090024385935174,4.9421330303584146,5.9778570195390852,4.2394599633041796,5.7467862061161235,2.2538619724639788,2.3682044205586887,null,{"$f":"CT108-CT106","v":4.7750754643030691},7.5729150616270182,4.0600096009823119,8.2428987805863869,4.7274579337739979,4.218665327841352,5.5859211830967208,2.804101746922627,1.9771725775035405,null,null,null,124,2004,6.3685169999999998,null,null,124,2004,-0.5078551,-1.5235653]
[null,null,null,null,null,null,null,null,"Taiwan Province of China",528,1,null,"TWN",null,null,"Constant Primary BalancePrimary Balance (in percent of GDP)",null,"Primary Balance (in percent of GDP)",null,null,{"$f":"('constant pb'!B$30)*100","v":2.0963583276741748},{"$f":"('constant pb'!C$30)*100","v":2.0963583276741748},{"$f":"('constant pb'!D$30)*100","v":2.0963583276741748},{"$f":"('constant pb'!E$30)*100","v":2.0963583276741748},{"$f":"('constant pb'!F$30)*100","v":2.0963583276741748},{"$f":"('constant pb'!G$30)*100","v":2.0963583276741748},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Service (in percent of Revenue)",null,null,52.904470544709881,55.592488641713267,62.326295302859648,61.851205210784521,63.340032112994116,61.184030640705565,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,2005,5.2142759999999999,null,null,124,2005,-1.154242,-3.462726]
[null,null,null,null,null,null,null,null,"Thailand",578,0,null,"THA",null,null,"Constant Primary BalanceEffective Interest Rate (in percent)",null,"Effective Interest Rate (in percent)",null,null,{"$f":"('constant pb'!B$25)*100","v":4.2827521565925455},{"$f":"('constant pb'!C$25)*100","v":4.0891435736167683},{"$f":"('constant pb'!D$25)*100","v":4.1333106612484691},{"$f":"('constant pb'!E$25)*100","v":4.317023656619452},{"$f":"('constant pb'!F$25)*100","v":4.4190549976783249},{"$f":"('constant pb'!G$25)*100","v":4.5557261998159611},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Financing Need (in percent of GDP)",null,null,23.09920810118361,24.740118414017115,29.048330695115567,25.223093260354446,25.409861642775073,23.971241548069866,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,2006,4.6905890000000001,null,null,124,2006,-0.52368669999999995,-1.5710601]
[null,null,null,null,null,null,null,null,"Trinidad and Tobago",369,0,null,"TTO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real GDP growth (in percent)",null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($AQ$112,$AQ117),$P$7:$Z$158,U$2,FALSE),\"\")","v":-1.7760310734682316},-1.6490252140996224,-1.338147116341462,1.4000739999997514,1.4007680000003075,1.1999999999999345,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CJ117+1","v":2},{"$f":"CK117+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,null,null,null,null,124,2007,4.172917,null,null,124,2007,-0.51767209999999997,-1.5530162999999999]
[null,null,null,null,null,null,null,null,"Tunisia",744,0,null,"TUN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation (in percent)",null,null,1.4156249101911822,0.7004632209139765,0.70046322091453161,1.4000000000001789,1.4500000000003288,1.4699999999996161,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Country Forecast Errors, by year",null,null,null,null,null,"Median","Pctile Rank",null,null,null,null,"Median","Pctile Rank",null,null,null,null,"Median","Pctile Rank",null,null,null,null,124,2008,4.2059090000000001,null,null,124,2008,3.2991600000000003E-2,9.8974800000000002E-2]
[null,null,null,null,null,null,null,null,"Turkey",186,0,null,"TUR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Balance (in percent of GDP)",null,null,2.0963583276741748,1.7056402637139478,0.6916821427232045,4.3520546821198325,4.9456561586816381,5.4029531585021049,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth",null,{"$f":"\"+ is pessimistic\"","v":"+ is pessimistic"},"small number = ",null,null,"PB",null,{"$f":"\"+ is pessimistic\"","v":"+ is pessimistic"},"small number = ",null,null,"Inflation",null,{"$f":"\"+ is pessimistic\"","v":"+ is pessimistic"},"small number = ",null,null,null,null,124,2009,2.4650129999999999,null,null,124,2009,-1.740896,-5.2226879999999998]
[null,null,null,null,null,null,null,null,"Turkmenistan",925,0,null,"TKM",null,null,null,null,"Contingent Liability shock",null,null,{"$f":"U$4","v":2014},2015,2016,2017,2018,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective Interest Rate (in percent)",null,null,4.2827521565925455,4.0891435736167683,4.1805437841822606,4.4482459849602352,4.5431227317325771,4.6762838797108426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Country","Code","Code-Year",null,null,null,{"$f":"\"- is optimistic\"","v":"- is optimistic"},"more optimistic",null,null,null,null,{"$f":"\"- is optimistic\"","v":"- is optimistic"},"more optimistic",null,null,null,null,{"$f":"\"- is optimistic\"","v":"- is optimistic"},"more optimistic",null,null,null,null,124,2010,1.169923,null,null,124,2010,-1.2950889999999999,-3.8852669999999998]
[null,null,null,null,null,null,null,null,"Ukraine",926,0,null,"UKR",null,null,{"$f":"CONCATENATE(R$120,R121)","v":"Contingent Liability shockNominal Debt (in percent of GDP)"},null,"Nominal Debt (in percent of GDP)",null,null,{"$f":"(contingent!B37)*100","v":131.78669545102443},{"$f":"(contingent!C37)*100","v":148.75241396370345},{"$f":"(contingent!D37)*100","v":152.9986584719544},{"$f":"(contingent!E37)*100","v":151.25286697641101},{"$f":"(contingent!F37)*100","v":148.89521758374738},{"$f":"(contingent!G37)*100","v":146.41556844766441},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,914,{"$f":"CI121&\"-\"&\"D\"","v":"914-D"},null,"",null,{"$f":"IFERROR(PERCENTILE(CL125:CL133,0.5),\"\")","v":-0.48310000654381291},{"$f":"IFERROR(PERCENTRANK(CN$121:CN$1784,CN121,2),\"\")","v":0.4},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CR125:CR133,0.5),\"\")","v":-0.23382627658893362},{"$f":"IFERROR(PERCENTRANK(CT$121:CT$1784,CT121,2),\"\")","v":0.52},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CX125:CX133,0.5),\"\")","v":0.34733445589492096},{"$f":"IFERROR(PERCENTRANK(CZ$121:CZ$1784,CZ121,2),\"\")","v":0.36},null,null,null,null,128,1991,5.9715340000000001,null,null,128,1991,-1.3490949999999999,-4.0472849999999996]
[null,null,null,null,null,null,null,null,"United Arab Emirates",466,0,null,"ARE",null,null,"Contingent Liability shockDebt Service (in percent of GDP)",null,"Debt Service (in percent of GDP)",null,null,{"$f":"(contingent!B38)*100","v":25.388305781892527},{"$f":"(contingent!C38)*100","v":26.844823663932626},{"$f":"(contingent!D38)*100","v":35.253181268679221},{"$f":"(contingent!E38)*100","v":32.429572528526435},{"$f":"(contingent!F38)*100","v":33.776183381169581},{"$f":"(contingent!G38)*100","v":31.999912750336467},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Real Exchange Rate Shock",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,914,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,128,1992,4.8459529999999997,null,null,128,1992,-1.1255809999999999,-3.3767429999999998]
[null,null,null,null,null,null,null,null,"United Kingdom",112,1,null,"GBR",null,null,"Contingent Liability shockGross Financing Need (in percent of GDP)",null,"Gross Financing Need (in percent of GDP)",null,null,{"$f":"(contingent!B39)*100","v":23.09920810118361},{"$f":"(contingent!C39)*100","v":35.405034606953564},{"$f":"(contingent!D39)*100","v":31.626225747840685},{"$f":"(contingent!E39)*100","v":27.901682947298461},{"$f":"(contingent!F39)*100","v":28.65959978536473},{"$f":"(contingent!G39)*100","v":26.430505832527786},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Debt (in percent of GDP)",null,null,{"$f":"VLOOKUP(CONCATENATE($AQ$122,$AQ123),$P$7:$Z$158,U$2,FALSE)","v":131.78669545102443},132.04544167997778,130.71339110594295,128.1271351661251,124.99651758728929,121.7787804226828,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,914,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,128,1993,4.5770780000000002,null,null,128,1993,-0.26887529999999998,-0.80662590000000001]
[null,null,null,null,null,null,null,null,"United States",111,1,null,"USA",null,null,"Contingent Liability shockNominal Debt (in percent of Revenue)",null,"Nominal Debt (in percent of Revenue)",null,null,{"$f":"(contingent!B40)*100","v":274.6187716332779},{"$f":"(contingent!C40)*100","v":310.41303010161857},{"$f":"(contingent!D40)*100","v":318.70263325738108},{"$f":"(contingent!E40)*100","v":314.44917849913628},{"$f":"(contingent!F40)*100","v":308.94615437590113},{"$f":"(contingent!G40)*100","v":303.25314749016633},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Debt (in percent of Revenue)",null,null,274.6187716332779,275.54931426517862,272.28148510270927,266.37162786950194,259.35818521002625,252.22589955584405,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,914,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,128,1994,4.2019279999999997,null,null,128,1994,-0.37515039999999999,-1.1254512000000001]
[null,null,null,null,null,null,null,null,"Uruguay",298,0,null,"URY",null,null,"Contingent Liability shockDebt Service (in percent of Revenue)",null,"Debt Service (in percent of Revenue)",null,null,{"$f":"(contingent!B41)*100","v":52.904470544709881},{"$f":"(contingent!C41)*100","v":56.019145061392159},{"$f":"(contingent!D41)*100","v":73.433857611812641},{"$f":"(contingent!E41)*100","v":67.419895202804071},{"$f":"(contingent!F41)*100","v":70.082989463636025},{"$f":"(contingent!G41)*100","v":66.277612168127575},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Service (in percent of Revenue)",null,null,52.904470544709881,53.733357961450245,57.101748444962595,54.379064947169311,56.045864637593112,53.990722872338573,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,914,{"$f":"CI125&\"-\"&$CS$10-1","v":"914-2013"},null,-1.000000000000246,null,null,null,null,null,-3.0579225055370887,null,null,null,null,null,-1.1616162742879272,null,null,null,null,null,null,null,128,1995,3.855397,null,null,128,1995,-0.34653080000000003,-1.0395924000000001]
[null,null,null,null,null,null,null,null,"Venezuela",299,0,null,"VEN",null,null,"Contingent Liability shockGross Financing Need (in percent of Revenue)",null,"Gross Financing Need (in percent of Revenue)",null,null,{"$f":"(contingent!B42)*100","v":48.134420039433472},{"$f":"(contingent!C42)*100","v":73.882391420409505},{"$f":"(contingent!D42)*100","v":65.878756889079654},{"$f":"(contingent!E42)*100","v":58.006578367137188},{"$f":"(contingent!F42)*100","v":59.466471007778829},{"$f":"(contingent!G42)*100","v":54.742362225887355},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Financing Need (in percent of GDP)",null,null,23.09920810118361,22.488638993534174,23.796919483697117,21.639822268676241,21.905061461664683,20.508509181419292,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,914,{"$f":"CI126&\"-\"&$CS$10-2","v":"914-2012"},null,-2.2999999999999305,null,null,null,null,null,0.94498358359474011,null,null,null,null,null,-1.5819691315792208,null,null,null,null,null,null,null,128,1996,3.4541300000000001,null,null,128,1996,-0.40126630000000002,-1.2037989]
[null,null,null,null,null,null,null,null,"Yemen, Republic of",474,0,null,"YEM",null,null,"Contingent Liability shockReal GDP growth (in percent)",null,"Real GDP growth (in percent)",null,null,{"$f":"(contingent!B$26)*100","v":-1.7760310734682316},{"$f":"(contingent!C$26)*100","v":-1.6490252140996224},{"$f":"(contingent!D$26)*100","v":-1.338147116341462},{"$f":"(contingent!E$26)*100","v":1.4000739999997514},{"$f":"(contingent!F$26)*100","v":1.4007680000003075},{"$f":"(contingent!G$26)*100","v":1.1999999999999345},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real GDP growth (in percent)",null,null,-1.7760310734682316,0.74912190224238895,1.0600000000005494,1.4000739999997514,1.4007680000003075,1.1999999999999345,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,914,{"$f":"CI127&\"-\"&$CS$10-3","v":"914-2011"},null,-0.20000000000008544,null,null,null,null,null,1.9267100594091724,null,null,null,null,null,0.3496696697126902,null,null,null,null,null,null,null,128,1997,3.7168760000000001,null,null,128,1997,0.26274570000000003,0.78823710000000013]
[null,null,null,null,null,null,null,null,"Example",136,1,null,"ITA",null,null,"Contingent Liability shockInflation (in percent)",null,"Inflation (in percent)",null,null,{"$f":"(contingent!B$27)*100","v":1.4156249101911822},{"$f":"(contingent!C$27)*100","v":0.7004632209139765},{"$f":"(contingent!D$27)*100","v":0.70046322091453161},{"$f":"(contingent!E$27)*100","v":1.4000000000001789},{"$f":"(contingent!F$27)*100","v":1.4500000000003288},{"$f":"(contingent!G$27)*100","v":1.4699999999996161},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation (in percent)",null,null,1.4156249101911822,1.7046949553727799,1.3000000000000345,1.4000000000001789,1.4500000000003288,1.4699999999996161,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,914,{"$f":"CI128&\"-\"&$CS$10-4","v":"914-2010"},null,1.5000000000000027,null,null,null,null,null,0.37476489119667822,null,null,null,null,null,1.6022087206103679,null,null,null,null,null,null,null,128,1998,4.0516139999999998,null,null,128,1998,0.33473770000000003,1.0042131000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingent Liability shockPrimary Balance (in percent of GDP)",null,"Primary Balance (in percent of GDP)",null,null,{"$f":"(contingent!B$30)*100","v":2.0963583276741748},{"$f":"(contingent!C$30)*100","v":-8.7548187505416646},{"$f":"(contingent!D$30)*100","v":3.4461626489756423},{"$f":"(contingent!E$30)*100","v":4.3520546821198325},{"$f":"(contingent!F$30)*100","v":4.9456561586816381},{"$f":"(contingent!G$30)*100","v":5.4029531585021049},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Balance (in percent of GDP)",null,null,2.0963583276741748,3.0727174470984444,3.4461626489756423,4.3520546821198325,4.9456561586816381,5.4029531585021049,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,914,{"$f":"CI129&\"-\"&$CS$10-5","v":"914-2009"},null,-2.7999999999999652,null,null,null,null,null,-3.5834331205436265,null,null,null,null,null,-1.2467856911165449,null,null,null,null,null,null,null,128,1999,4.4724909999999998,null,null,128,1999,0.42087720000000001,1.2626316]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingent Liability shockEffective Interest Rate (in percent)",null,"Effective Interest Rate (in percent)",null,null,{"$f":"(contingent!B$25)*100","v":4.2827521565925455},{"$f":"(contingent!C$25)*100","v":4.2427965341282921},{"$f":"(contingent!D$25)*100","v":4.6115169853299172},{"$f":"(contingent!E$25)*100","v":4.6893281685521},{"$f":"(contingent!F$25)*100","v":4.7475033282549175},{"$f":"(contingent!G$25)*100","v":4.8185340604390099},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective Interest Rate (in percent)",null,null,4.2827521565925455,4.0891435736167683,4.1443163231683888,4.3384015208884739,4.4570736810597591,4.6111199499295878,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,914,{"$f":"CI130&\"-\"&$CS$10-6","v":"914-2008"},null,1.8450031353061336,null,null,null,null,null,-1.4845753730073572,null,null,null,null,null,1.028653257915928,null,null,null,null,null,null,null,132,2004,-0.90296319999999997,null,null,132,2004,-0.60937920000000001,-1.8281376]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,914,{"$f":"CI131&\"-\"&$CS$10-7","v":"914-2007"},null,0.25788056696820494,null,null,null,null,null,-1.0066242413205484,null,null,null,null,null,0.57683644463539796,null,null,null,null,null,null,null,132,2005,-0.93104779999999998,null,null,132,2005,-2.8084600000000001E-2,-8.4253800000000004E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,914,{"$f":"CI132&\"-\"&$CS$10-8","v":"914-2006"},null,-0.99999999999973443,null,null,null,null,null,-0.23382627658893362,null,null,null,null,null,0.34733445589492096,null,null,null,null,null,null,null,132,2006,-0.70756629999999998,null,null,132,2006,0.2234815,{"$f":"DM132*3","v":0.6704445}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,914,{"$f":"CI133&\"-\"&$CS$10-9","v":"914-2005"},null,-0.48310000654381291,null,null,null,null,null,0.62033101372591837,null,null,null,null,null,2.6317030679035014E-2,null,null,null,null,null,null,null,132,2007,-0.77402899999999997,null,null,132,2007,-6.6462800000000002E-2,-0.19938840000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(Custom1Name), \"Customized shock 1\",Custom1Name)","v":"Customized shock 1"},null,null,{"$f":"U$4","v":2014},2015,2016,2017,2018,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,612,{"$f":"CI134&\"-\"&\"D\"","v":"612-D"},null,"",null,{"$f":"IFERROR(PERCENTILE(CL138:CL146,0.5),\"\")","v":-1.7372590566182797},{"$f":"IFERROR(PERCENTRANK(CN$121:CN$1784,CN134,2),\"\")","v":7.0000000000000007E-2},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CR138:CR146,0.5),\"\")","v":0.72177670925827497},{"$f":"IFERROR(PERCENTRANK(CT$121:CT$1784,CT134,2),\"\")","v":0.8},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CX138:CX146,0.5),\"\")","v":6.5871126679383885},{"$f":"IFERROR(PERCENTRANK(CZ$121:CZ$1784,CZ134,2),\"\")","v":0.92},null,null,null,null,132,2008,-0.97851880000000002,null,null,132,2008,-0.2044898,-0.61346940000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(R$134,R135)","v":"Customized shock 1Nominal Debt (in percent of GDP)"},null,"Nominal Debt (in percent of GDP)",null,null,{"$f":"(custom1!B37)*100","v":131.78669545102443},{"$f":"(custom1!C37)*100","v":137.33276804744125},{"$f":"(custom1!D37)*100","v":140.92760548617341},{"$f":"(custom1!E37)*100","v":143.40398012455975},{"$f":"(custom1!F37)*100","v":145.48630325285424},{"$f":"(custom1!G37)*100","v":147.69657858271424},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,612,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,132,2009,-2.2598370000000001,null,null,132,2009,-1.281318,-3.8439540000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customized shock 1Debt Service (in percent of GDP)",null,"Debt Service (in percent of GDP)",null,null,{"$f":"(custom1!B38)*100","v":25.388305781892527},{"$f":"(custom1!C38)*100","v":26.375921658145124},{"$f":"(custom1!D38)*100","v":29.570974103589876},{"$f":"(custom1!E38)*100","v":29.488067634157041},{"$f":"(custom1!F38)*100","v":31.89124920387907},{"$f":"(custom1!G38)*100","v":32.127715045825973},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,612,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,132,2010,-3.1738719999999998,null,null,132,2010,-0.91403500000000004,-2.742105]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customized shock 1Gross Financing Need (in percent of GDP)",null,"Gross Financing Need (in percent of GDP)",null,null,{"$f":"(custom1!B39)*100","v":23.09920810118361},{"$f":"(custom1!C39)*100","v":25.110528172296558},{"$f":"(custom1!D39)*100","v":27.947587787274873},{"$f":"(custom1!E39)*100","v":26.960181299992499},{"$f":"(custom1!F39)*100","v":28.771229670749765},{"$f":"(custom1!G39)*100","v":28.551538736941286},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,612,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,134,1999,1.3723559999999999,null,null,134,1999,0.45557219999999998,1.3667165999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customized shock 1Nominal Debt (in percent of Revenue)",null,"Nominal Debt (in percent of Revenue)",null,null,{"$f":"(custom1!B40)*100","v":274.6187716332779},{"$f":"(custom1!C40)*100","v":299.06439272669456},{"$f":"(custom1!D40)*100","v":306.31965705865008},{"$f":"(custom1!E40)*100","v":311.06550600088758},{"$f":"(custom1!F40)*100","v":314.94255132530094},{"$f":"(custom1!G40)*100","v":319.12569299167484},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,612,{"$f":"CI138&\"-\"&$CS$10-1","v":"612-2013"},null,-0.71987919350715979,null,null,null,null,null,0.72177670925827497,null,null,null,null,null,-1.3630987969108732,null,null,null,null,null,null,null,134,2000,2.3593869999999999,null,null,134,2000,0.98703030000000003,2.9610909000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customized shock 1Debt Service (in percent of Revenue)",null,"Debt Service (in percent of Revenue)",null,null,{"$f":"(custom1!B41)*100","v":52.904470544709881},{"$f":"(custom1!C41)*100","v":57.437850452232354},{"$f":"(custom1!D41)*100","v":64.275346303181053},{"$f":"(custom1!E41)*100","v":63.964198703830178},{"$f":"(custom1!F41)*100","v":69.03681765674115},{"$f":"(custom1!G41)*100","v":69.417852645086327},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,612,{"$f":"CI139&\"-\"&$CS$10-2","v":"612-2012"},null,6.9799064655686305E-2,null,null,null,null,null,-10.478559820220116,null,null,null,null,null,1.8491204363072065,null,null,null,null,null,null,null,134,2001,1.874533,null,null,134,2001,-0.48485410000000001,-1.4545623000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customized shock 1Gross Financing Need (in percent of Revenue)",null,"Gross Financing Need (in percent of Revenue)",null,null,{"$f":"(custom1!B42)*100","v":48.134420039433472},{"$f":"(custom1!C42)*100","v":54.682250752422256},{"$f":"(custom1!D42)*100","v":60.746760558948679},{"$f":"(custom1!E42)*100","v":58.480820620693208},{"$f":"(custom1!F42)*100","v":62.28273228940099},{"$f":"(custom1!G42)*100","v":61.690864289739267},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,612,{"$f":"CI140&\"-\"&$CS$10-3","v":"612-2011"},null,-1.7561458166002559,null,null,null,null,null,2.9815471505360591,null,null,null,null,null,11.451691137431908,null,null,null,null,null,null,null,134,2002,1.208639,null,null,134,2002,-0.66589399999999999,-1.997682]
[null,null,null,null,null,null,null,null,"For drop down menus",null,null,null,null,null,null,"Customized shock 1Real GDP growth (in percent)",null,"Real GDP growth (in percent)",null,null,{"$f":"(custom1!B$26)*100","v":-1.7760310734682316},{"$f":"(custom1!C$26)*100","v":-1.2508780977576111},{"$f":"(custom1!D$26)*100","v":-0.93999999999945061},{"$f":"(custom1!E$26)*100","v":-0.59992600000024865},{"$f":"(custom1!F$26)*100","v":-0.59923199999969246},{"$f":"(custom1!G$26)*100","v":-0.80000000000006555},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,612,{"$f":"CI141&\"-\"&$CS$10-4","v":"612-2010"},null,-0.62969163020602936,null,null,null,null,null,"",null,null,null,null,null,8.7783021419771075,null,null,null,null,null,null,null,134,2003,3.6979400000000003E-2,null,null,134,2003,-1.171659,-3.514977]
[null,null,null,null,null,null,null,null,"consolidated public sector",null,null,null,null,null,null,"Customized shock 1Inflation (in percent)",null,"Inflation (in percent)",null,null,{"$f":"(custom1!B$27)*100","v":1.4156249101911822},{"$f":"(custom1!C$27)*100","v":1.2999999999994793},{"$f":"(custom1!D$27)*100","v":1.3000000000000345},{"$f":"(custom1!E$27)*100","v":1.4000000000001789},{"$f":"(custom1!F$27)*100","v":1.4500000000003288},{"$f":"(custom1!G$27)*100","v":1.4699999999996161},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,612,{"$f":"CI142&\"-\"&$CS$10-5","v":"612-2009"},null,-2.558197276246323,null,null,null,null,null,"",null,null,null,null,null,-11.173058080436064,null,null,null,null,null,null,null,134,2004,0.38302130000000001,null,null,134,2004,0.34604190000000001,1.0381257000000002]
[null,null,null,null,null,null,null,null,"non-financial public sector",null,null,null,null,null,null,"Customized shock 1Primary Balance (in percent of GDP)",null,"Primary Balance (in percent of GDP)",null,null,{"$f":"(custom1!B$30)*100","v":2.0963583276741748},{"$f":"(custom1!C$30)*100","v":1.0727174470984424},{"$f":"(custom1!D$30)*100","v":1.4461626489756407},{"$f":"(custom1!E$30)*100","v":2.3520546821198307},{"$f":"(custom1!F$30)*100","v":2.9456561586816363},{"$f":"(custom1!G$30)*100","v":3.4029531585021031},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,612,{"$f":"CI143&\"-\"&$CS$10-6","v":"612-2008"},null,-1.7372590566182797,null,null,null,null,null,"",null,null,null,null,null,6.5871126679383885,null,null,null,null,null,null,null,134,2005,1.0266360000000001,null,null,134,2005,0.64361449999999998,1.9308434999999999]
[null,null,null,null,null,null,null,null,"general government",null,null,null,null,null,null,"Customized shock 1Effective Interest Rate (in percent)",null,"Effective Interest Rate (in percent)",null,null,{"$f":"(custom1!B$25)*100","v":4.2827521565925455},{"$f":"(custom1!C$25)*100","v":4.0891435736167683},{"$f":"(custom1!D$25)*100","v":4.1606877044558015},{"$f":"(custom1!E$25)*100","v":4.3707314174707124},{"$f":"(custom1!F$25)*100","v":4.5003810178606374},{"$f":"(custom1!G$25)*100","v":4.6617374068231339},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Stress Tests Charts",null,null,null,6,{"$f":"AT144+1","v":7},{"$f":"AU144+1","v":8},9,10,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,612,{"$f":"CI144&\"-\"&$CS$10-7","v":"612-2007"},null,-2.0200902433338053,null,null,null,null,null,"",null,null,null,null,null,0.74963486289678638,null,null,null,null,null,null,null,134,2006,1.745347,null,null,134,2006,0.71871119999999999,2.1561336]
[null,null,null,null,null,null,null,null,"central government",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,612,{"$f":"CI145&\"-\"&$CS$10-8","v":"612-2006"},null,-2.7115989024342646,null,null,null,null,null,"",null,null,null,null,null,8.5004561129961029,null,null,null,null,null,null,null,134,2007,2.7020059999999999,null,null,134,2007,0.95665849999999997,2.8699754999999998]
[null,null,null,null,null,null,null,null,"other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plot?","Final shock on graph",null,null,{"$f":"FirstYear","v":2014},{"$f":"AT146+1","v":2015},{"$f":"AU146+1","v":2016},2017,2018,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,612,{"$f":"CI146&\"-\"&$CS$10-9","v":"612-2005"},null,1.042939630523998,null,null,null,null,null,"",null,null,null,null,null,16.206077451909096,null,null,null,null,null,null,null,134,2008,3.2547899999999998,null,null,134,2008,0.55278430000000001,1.6583529000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,614,{"$f":"CI147&\"-\"&\"D\"","v":"614-D"},null,"",null,{"$f":"IFERROR(PERCENTILE(CL151:CL159,0.5),\"\")","v":-4.3325020008567936},{"$f":"IFERROR(PERCENTRANK(CN$121:CN$1784,CN147,2),\"\")","v":0},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CR151:CR159,0.5),\"\")","v":5.2719531598128633},{"$f":"IFERROR(PERCENTRANK(CT$121:CT$1784,CT147,2),\"\")","v":0.98},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CX151:CX159,0.5),\"\")","v":9.9791349644469349},{"$f":"IFERROR(PERCENTRANK(CZ$121:CZ$1784,CZ147,2),\"\")","v":0.98},null,null,null,null,134,2009,3.3023950000000002,null,null,134,2009,4.7605599999999998E-2,0.14281679999999999]
[null,null,null,null,null,null,null,null,"For drop down menus",null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(Custom2Name), \"Customized shock 2\",Custom2Name)","v":"Customized shock 2"},null,null,{"$f":"U$4","v":2014},2015,2016,2017,2018,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,614,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,134,2010,1.9266779999999999,null,null,134,2010,-1.3757170000000001,-4.1271510000000005]
[null,null,null,null,null,null,null,null,2010,null,"Drop-down selection",null,null,null,null,{"$f":"CONCATENATE(R$148,R149)","v":"Customized shock 2Nominal Debt (in percent of GDP)"},null,"Nominal Debt (in percent of GDP)",null,null,{"$f":"(custom2!B37)*100","v":131.78669545102443},{"$f":"(custom2!C37)*100","v":138.94523216887802},{"$f":"(custom2!D37)*100","v":144.12507246284946},{"$f":"(custom2!E37)*100","v":148.17578022712246},{"$f":"(custom2!F37)*100","v":151.83821873975108},{"$f":"(custom2!G37)*100","v":155.65333725465095},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Baseline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,614,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,136,1990,-2.8867880000000001,null,null,136,1990,0.38500570000000001,1.1550171]
[null,null,null,null,null,null,null,null,2011,null,"Yes",null,null,null,null,"Customized shock 2Debt Service (in percent of GDP)",null,"Debt Service (in percent of GDP)",null,null,{"$f":"(custom2!B38)*100","v":25.388305781892527},{"$f":"(custom2!C38)*100","v":26.111499063187406},{"$f":"(custom2!D38)*100","v":30.230669966183598},{"$f":"(custom2!E38)*100","v":30.684873132493191},{"$f":"(custom2!F38)*100","v":33.758521850180308},{"$f":"(custom2!G38)*100","v":34.33802596272055},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Debt (in percent of GDP)",null,null,{"$f":"VLOOKUP(CONCATENATE($AQ$149,$AQ150),$P$7:$Z$158,U$2,FALSE)","v":131.78669545102397},132.58524066692712,131.26167001972436,128.68255334414212,125.55942366529482,122.35103967206516,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,614,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,136,1991,-2.0674619999999999,null,null,136,1991,0.81932590000000005,2.4579777000000003]
[null,null,null,null,null,null,null,null,2012,null,"No",null,null,null,null,"Customized shock 2Gross Financing Need (in percent of GDP)",null,"Gross Financing Need (in percent of GDP)",null,null,{"$f":"(custom2!B39)*100","v":23.09920810118361},{"$f":"(custom2!C39)*100","v":27.848037183703649},{"$f":"(custom2!D39)*100","v":31.610813761560831},{"$f":"(custom2!E39)*100","v":31.162205608225115},{"$f":"(custom2!F39)*100","v":33.64536267539949},{"$f":"(custom2!G39)*100","v":33.770325904896765},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Debt (in percent of Revenue)",null,null,274.61877163327699,275.58968221469149,272.45723502974693,266.60846020035984,259.6588740026923,252.59102526102487,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,614,{"$f":"CI151&\"-\"&$CS$10-1","v":"614-2013"},null,-2.6931757863393448,null,null,null,null,null,-10.403296179860073,null,null,null,null,null,-1.543647481590749,null,null,null,null,null,null,null,136,1992,-0.49341590000000002,null,null,136,1992,1.5740460000000001,4.7221380000000002]
[null,null,null,null,null,null,null,null,2013,null,null,null,null,null,null,"Customized shock 2Nominal Debt (in percent of Revenue)",null,"Nominal Debt (in percent of Revenue)",null,null,{"$f":"(custom2!B40)*100","v":274.6187716332779},{"$f":"(custom2!C40)*100","v":323.72468651466818},{"$f":"(custom2!D40)*100","v":335.12226907965623},{"$f":"(custom2!E40)*100","v":343.78818034841203},{"$f":"(custom2!F40)*100","v":351.52168223844922},{"$f":"(custom2!G40)*100","v":359.62908596756535},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Service (in percent of Revenue)",null,null,52.904470544709703,53.736254202627876,57.137743303648527,54.427566588051889,56.114002200333445,54.073093555425402,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,614,{"$f":"CI152&\"-\"&$CS$10-2","v":"614-2012"},null,-5.3069068017731915,null,null,null,null,null,-5.7115793716242624,null,null,null,null,null,-5.2718942601693692,null,null,null,null,null,null,null,136,1993,1.374652,null,null,136,1993,1.8680680000000001,5.6042040000000002]
[null,null,null,null,null,null,null,null,2014,null,null,null,null,null,null,"Customized shock 2Debt Service (in percent of Revenue)",null,"Debt Service (in percent of Revenue)",null,null,{"$f":"(custom2!B41)*100","v":52.904470544709881},{"$f":"(custom2!C41)*100","v":60.836465682999851},{"$f":"(custom2!D41)*100","v":70.292909774439721},{"$f":"(custom2!E41)*100","v":71.193124019810497},{"$f":"(custom2!F41)*100","v":78.154581166408903},{"$f":"(custom2!G41)*100","v":79.336255224008895},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Financing Need (in percent of GDP)",null,null,23.099208101183518,22.590756979753369,23.910809138946988,21.752624309462711,22.027590016055303,20.632422199581072,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,614,{"$f":"CI153&\"-\"&$CS$10-3","v":"614-2011"},null,-4.3325020008567936,null,null,null,null,null,5.2719531598128633,null,null,null,null,null,16.936642896555195,null,null,null,null,null,null,null,136,1994,2.581159,null,null,136,1994,1.206507,3.6195209999999998]
[null,null,null,null,null,null,null,null,2015,null,null,null,null,null,null,"Customized shock 2Gross Financing Need (in percent of Revenue)",null,"Gross Financing Need (in percent of Revenue)",null,null,{"$f":"(custom2!B42)*100","v":48.134420039433472},{"$f":"(custom2!C42)*100","v":64.88237823364878},{"$f":"(custom2!D42)*100","v":73.502045509530149},{"$f":"(custom2!E42)*100","v":72.300600984004959},{"$f":"(custom2!F42)*100","v":77.892605599191228},{"$f":"(custom2!G42)*100","v":78.024613234830795},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real GDP growth (in percent)",null,null,-1.7760310734682316,0.74912190224238895,1.0600000000005494,1.4000739999997514,1.4007680000003075,1.1999999999999345,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,614,{"$f":"CI154&\"-\"&$CS$10-4","v":"614-2010"},null,-5.9039352523918449,null,null,null,null,null,12.287099271107557,null,null,null,null,null,10.759509614444605,null,null,null,null,null,null,null,136,1995,3.4902579999999999,null,null,136,1995,0.90909830000000003,2.7272949]
[null,null,null,null,null,null,null,null,2016,null,null,null,null,null,null,"Customized shock 2Real GDP growth (in percent)",null,"Real GDP growth (in percent)",null,null,{"$f":"(custom2!B$26)*100","v":-1.7760310734682316},{"$f":"(custom2!C$26)*100","v":-0.25087809775761105},{"$f":"(custom2!D$26)*100","v":6.0000000000549371E-2},{"$f":"(custom2!E$26)*100","v":0.40007399999975135},{"$f":"(custom2!F$26)*100","v":0.40076800000030754},{"$f":"(custom2!G$26)*100","v":0.19999999999993442},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation (in percent)",null,null,1.4156249101911822,1.2999999999994793,1.3000000000000345,1.4000000000001789,1.4500000000003288,1.4699999999996161,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,614,{"$f":"CI155&\"-\"&$CS$10-5","v":"614-2009"},null,-10.758759397497188,null,null,null,null,null,-14.350507032386865,null,null,null,null,null,-12.795970092997273,null,null,null,null,null,null,null,136,1996,4.0188740000000003,null,null,136,1996,0.52861599999999997,1.5858479999999999]
[null,null,null,null,null,null,null,null,2017,null,null,null,null,null,null,"Customized shock 2Inflation (in percent)",null,"Inflation (in percent)",null,null,{"$f":"(custom2!B$27)*100","v":1.4156249101911822},{"$f":"(custom2!C$27)*100","v":1.2999999999994793},{"$f":"(custom2!D$27)*100","v":1.3000000000000345},{"$f":"(custom2!E$27)*100","v":1.4000000000001789},{"$f":"(custom2!F$27)*100","v":1.4500000000003288},{"$f":"(custom2!G$27)*100","v":1.4699999999996161},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Balance (in percent of GDP)",null,null,2.0963583276741748,3.0727174470984444,3.4461626489756423,4.3520546821198325,4.9456561586816381,5.4029531585021049,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,614,{"$f":"CI156&\"-\"&$CS$10-6","v":"614-2008"},null,-2.8720577709263928,null,null,null,null,null,6.4729310629556842,null,null,null,null,null,17.098812907006469,null,null,null,null,null,null,null,136,1997,5.382485,null,null,136,1997,1.3636109999999999,4.0908329999999999]
[null,null,null,null,null,null,null,null,2018,null,null,null,null,null,null,"Customized shock 2Primary Balance (in percent of GDP)",null,"Primary Balance (in percent of GDP)",null,null,{"$f":"(custom2!B$30)*100","v":2.0963583276741748},{"$f":"(custom2!C$30)*100","v":3.0727174470984444},{"$f":"(custom2!D$30)*100","v":3.4461626489756423},{"$f":"(custom2!E$30)*100","v":4.3520546821198325},{"$f":"(custom2!F$30)*100","v":4.9456561586816381},{"$f":"(custom2!G$30)*100","v":5.4029531585021049},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective Interest Rate (in percent)",null,null,4.2827521565925455,4.0891435736167674,4.1441786631782103,4.3381662862938537,4.456726250582002,4.6106561941463813,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,614,{"$f":"CI157&\"-\"&$CS$10-7","v":"614-2007"},null,9.8843783917889283E-2,null,null,null,null,null,2.7382894842352385,null,null,null,null,null,-5.4425024076550912,null,null,null,null,null,null,null,136,1998,5.879645,null,null,136,1998,0.49716060000000001,1.4914818000000001]
[null,null,null,null,null,null,null,null,2019,null,null,null,null,null,null,"Customized shock 2Effective Interest Rate (in percent)",null,"Effective Interest Rate (in percent)",null,null,{"$f":"(custom2!B$25)*100","v":4.2827521565925455},{"$f":"(custom2!C$25)*100","v":4.0891435736167683},{"$f":"(custom2!D$25)*100","v":4.1326649711428107},{"$f":"(custom2!E$25)*100","v":4.3298013187510449},{"$f":"(custom2!F$25)*100","v":4.4519389447619648},{"$f":"(custom2!G$25)*100","v":4.6077350303547764},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,614,{"$f":"CI158&\"-\"&$CS$10-8","v":"614-2006"},null,-5.9584711233776417,null,null,null,null,null,14.142887338151507,null,null,null,null,null,9.9791349644469349,null,null,null,null,null,null,null,136,1999,6.0042600000000004,null,null,136,1999,0.1246144,0.37384319999999999]
[null,null,null,null,null,null,null,null,2020,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Combined Shock",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,614,{"$f":"CI159&\"-\"&$CS$10-9","v":"614-2005"},null,9.3803384253638331,null,null,null,null,null,7.2818438540900674,null,null,null,null,null,30.237913403415885,null,null,null,null,null,null,null,136,2000,5.4687599999999996,null,null,136,2000,-0.53550019999999998,-1.6065005999999999]
[null,null,null,null,null,null,null,null,2021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Debt (in percent of GDP)",null,null,{"$f":"VLOOKUP(CONCATENATE($AQ$159,$AQ160),$P$7:$Z$158,U$2,FALSE)","v":131.78669545102443},138.08749777076702,144.27603389436911,143.04277650021254,141.37360445130901,139.79944739768396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,311,{"$f":"CI160&\"-\"&\"D\"","v":"311-D"},null,"",null,{"$f":"IFERROR(PERCENTILE(CL164:CL172,0.5),\"\")","v":-5.4952116432781972E-2},{"$f":"IFERROR(PERCENTRANK(CN$121:CN$1784,CN160,2),\"\")","v":0.53},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CR164:CR172,0.5),\"\")","v":-3.4366623870407969},{"$f":"IFERROR(PERCENTRANK(CT$121:CT$1784,CT160,2),\"\")","v":0.06},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CX164:CX172,0.5),\"\")","v":0.77099486174004994},{"$f":"IFERROR(PERCENTRANK(CZ$121:CZ$1784,CZ160,2),\"\")","v":0.43},null,null,null,null,136,2001,4.5326890000000004,null,null,136,2001,-0.93607090000000004,-2.8082127000000003]
[null,null,null,null,null,null,null,null,2022,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Debt (in percent of Revenue)",null,null,274.6187716332779,288.1577344528568,300.53303981417076,297.38070067618821,293.33938412713138,289.54996309622203,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,311,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,136,2002,3.6852420000000001,null,null,136,2002,-0.84744649999999999,-2.5423394999999998]
[null,null,null,null,null,null,null,null,2023,null,"Scale",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Service (in percent of Revenue)",null,null,52.904470544709881,55.592488641713267,63.058030595782199,63.315101661276508,66.219184528349302,65.204953754972507,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,311,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,136,2003,2.6946289999999999,null,null,136,2003,-0.99061279999999996,-2.9718383999999998]
[null,null,null,null,null,null,null,null,2024,null,"Thousands",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Financing Need (in percent of GDP)",null,null,23.09920810118361,24.740118414017115,29.39961275711007,26.380186561235991,27.09425701290073,26.141257345672642,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,311,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,136,2004,2.360249,null,null,136,2004,-0.33438020000000002,-1.0031406]
[null,null,null,null,null,null,null,null,2025,null,"Millions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real GDP growth (in percent)",null,null,-1.7760310734682316,-1.6490252140996224,-1.338147116341462,1.4000739999997514,1.4007680000003075,1.1999999999999345,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,311,{"$f":"CI164&\"-\"&$CS$10-1","v":"311-2013"},null,-2.0457966777814987,null,null,null,null,null,-4.9168661793254689,null,null,null,null,null,-1.4027551578967128,null,null,null,null,null,null,null,136,2005,1.7921389999999999,null,null,136,2005,-0.56811,-1.7043300000000001]
[null,null,null,null,null,null,null,null,2026,null,"Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation (in percent)",null,null,1.4156249101911822,0.7004632209139765,0.70046322091453161,1.4000000000001789,1.4500000000003288,1.4699999999996161,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,311,{"$f":"CI165&\"-\"&$CS$10-2","v":"311-2012"},null,0.27715022166247572,null,null,null,null,null,-3.4366623870407969,null,null,null,null,null,0.77099486174004994,null,null,null,null,null,null,null,136,2006,1.517355,null,null,136,2006,-0.27478409999999998,-0.82435229999999993]
[null,null,null,null,null,null,null,null,2027,null,"Trillions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Balance (in percent of GDP)",null,null,2.0963583276741748,1.7056402637139478,0.6916821427232045,3.8991086655477405,4.6488554204007384,5.1743046585918719,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,311,{"$f":"CI166&\"-\"&$CS$10-3","v":"311-2011"},null,-3.768354299223593,null,null,null,null,null,214.71311089774335,null,null,null,null,null,-0.9511831377518396,null,null,null,null,null,null,null,136,2007,1.9332389999999999,null,null,136,2007,0.41588429999999998,1.2476528999999998]
[null,null,null,null,null,null,null,null,2028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective Interest Rate (in percent)",null,null,4.2827521565925455,4.0891435736167683,4.4332886539365459,4.8448294619869596,5.136882008051626,5.4235354765220256,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,311,{"$f":"CI167&\"-\"&$CS$10-4","v":"311-2010"},null,-8.8819947509627468,null,null,null,null,null,6.575687585770928,null,null,null,null,null,3.0927054400608975,null,null,null,null,null,null,null,136,2008,2.493058,null,null,136,2008,0.55981829999999999,1.6794549000000001]
[null,null,null,null,null,null,null,null,2029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,311,{"$f":"CI168&\"-\"&$CS$10-5","v":"311-2009"},null,-12.899534639400109,null,null,null,null,null,-12.915414616008375,null,null,null,null,null,-0.40595420108881619,null,null,null,null,null,null,null,136,2009,2.4498660000000001,null,null,136,2009,-4.3192000000000001E-2,-0.129576]
[null,null,null,null,null,null,null,null,2030,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",CLTrigger=1),1,0)","v":1},{"$f":"IF(ExtraShock3=1,\"Contingent Liability Shock\",\"\")","v":"Contingent Liability Shock"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,311,{"$f":"CI169&\"-\"&$CS$10-6","v":"311-2008"},null,-5.4952116432781972E-2,null,null,null,null,null,"",null,null,null,null,null,1.4089575144288693,null,null,null,null,null,null,null,136,2010,1.6325000000000001,null,null,136,2010,-0.81736580000000003,-2.4520974]
[null,null,null,null,null,null,null,null,2031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Debt (in percent of GDP)",null,null,{"$f":"VLOOKUP(CONCATENATE($AQ$169,$AQ170),$P$7:$Z$158,U$2,FALSE)","v":131.78669545102443},148.75241396370345,152.9986584719544,151.25286697641101,148.89521758374738,146.41556844766441,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,311,{"$f":"CI170&\"-\"&$CS$10-7","v":"311-2007"},null,2.5702665757678211,null,null,null,null,null,"",null,null,null,null,null,4.6778730617219821,null,null,null,null,null,null,null,138,1990,0.73555769999999998,null,null,138,1990,-0.60644549999999997,-1.8193364999999999]
[null,null,null,null,null,null,null,null,2032,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Debt (in percent of Revenue)",null,null,274.6187716332779,310.41303010161857,318.70263325738108,314.44917849913628,308.94615437590113,303.25314749016633,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,311,{"$f":"CI171&\"-\"&$CS$10-8","v":"311-2006"},null,9.6684806259001554,null,null,null,null,null,"",null,null,null,null,null,1.3311809882352366,null,null,null,null,null,null,null,138,1991,0.91039939999999997,null,null,138,1991,0.17484179999999999,0.52452539999999992]
[null,null,null,null,null,null,null,null,2033,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Service (in percent of Revenue)",null,null,52.904470544709881,56.019145061392159,73.433857611812641,67.419895202804071,70.082989463636025,66.277612168127575,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,311,{"$f":"CI172&\"-\"&$CS$10-9","v":"311-2005"},null,4.830850000000475,null,null,null,null,null,"",null,null,null,null,null,-0.99244799659106153,null,null,null,null,null,null,null,138,1992,1.452863,null,null,138,1992,0.54246340000000004,1.6273902000000002]
[null,null,null,null,null,null,null,null,2034,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Financing Need (in percent of GDP)",null,null,23.09920810118361,35.405034606953564,31.626225747840685,27.901682947298461,28.65959978536473,26.430505832527786,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213,{"$f":"CI173&\"-\"&\"D\"","v":"213-D"},null,"",null,{"$f":"IFERROR(PERCENTILE(CL177:CL185,0.5),\"\")","v":4.6496448478107633},{"$f":"IFERROR(PERCENTRANK(CN$121:CN$1784,CN173,2),\"\")","v":1},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CR177:CR185,0.5),\"\")","v":-6.1549251683138961E-3},{"$f":"IFERROR(PERCENTRANK(CT$121:CT$1784,CT173,2),\"\")","v":0.6},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CX177:CX185,0.5),\"\")","v":2.5191285968603419},{"$f":"IFERROR(PERCENTRANK(CZ$121:CZ$1784,CZ173,2),\"\")","v":0.7},null,null,null,null,138,1993,2.9515829999999998,null,null,138,1993,1.4987200000000001,4.4961599999999997]
[null,null,null,null,null,null,null,null,2035,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real GDP growth (in percent)",null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($AQ$169,$AQ174),$P$7:$Z$158,U$2,FALSE),\"\")","v":-1.7760310734682316},-1.6490252140996224,-1.338147116341462,1.4000739999997514,1.4007680000003075,1.1999999999999345,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,138,1994,3.017798,null,null,138,1994,6.6215099999999999E-2,0.1986453]
[null,null,null,null,null,null,null,null,2036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation (in percent)",null,null,1.4156249101911822,0.7004632209139765,0.70046322091453161,1.4000000000001789,1.4500000000003288,1.4699999999996161,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,138,1995,1.447818,null,null,138,1995,-1.5699799999999999,-4.7099399999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Balance (in percent of GDP)",null,null,2.0963583276741748,-8.7548187505416646,3.4461626489756423,4.3520546821198325,4.9456561586816381,5.4029531585021049,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,138,1996,1.4977400000000001,null,null,138,1996,4.9921399999999998E-2,0.14976419999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective Interest Rate (in percent)",null,null,4.2827521565925455,4.2427965341282921,4.6115169853299172,4.6893281685521,4.7475033282549175,4.8185340604390099,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213,{"$f":"CI177&\"-\"&$CS$10-1","v":"213-2013"},null,0.26703700513787565,null,null,null,null,null,-1.2093284016212422,null,null,null,null,null,4.0633477156480904,null,null,null,null,null,null,null,138,1997,1.866611,null,null,138,1997,0.36887110000000001,1.1066133]
[null,null,null,null,null,null,null,null,"For drop down menus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213,{"$f":"CI178&\"-\"&$CS$10-2","v":"213-2012"},null,-2.694399345125142,null,null,null,null,null,-0.66445789172448544,null,null,null,null,null,-6.227315172736775,null,null,null,null,null,null,null,138,1998,4.0026910000000004,null,null,138,1998,2.1360809999999999,6.4082429999999997]
[null,null,null,null,null,null,null,null,"DMX",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom1Trigger=1),1,0)","v":0},{"$f":"IF(ExtraShock4=1,IF(ISBLANK(Custom1Name), \"Customized shock 1\",Custom1Name),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213,{"$f":"CI179&\"-\"&$CS$10-3","v":"213-2011"},null,5.8695428876335667,null,null,null,null,null,-6.1549251683138961E-3,null,null,null,null,null,-0.85659650378550722,null,null,null,null,null,null,null,138,1999,3.8652319999999998,null,null,138,1999,-0.13745969999999999,-0.4123791]
[null,null,null,null,null,null,null,null,"EcXL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Debt (in percent of GDP)",null,null,{"$f":"VLOOKUP(CONCATENATE($AQ$179,$AQ180),$P$7:$Z$158,U$2,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213,{"$f":"CI180&\"-\"&$CS$10-4","v":"213-2010"},null,8.4603940100154809,null,null,null,null,null,1.2986647425834108,null,null,null,null,null,3.5065830199545864,null,null,null,null,null,null,null,138,2000,3.924674,null,null,138,2000,5.9442000000000002E-2,0.17832600000000001]
[null,null,null,null,null,null,null,null,"EcXL (WEO Live)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Debt (in percent of Revenue)",null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213,{"$f":"CI181&\"-\"&$CS$10-5","v":"213-2009"},null,-3.6653270439513519,null,null,null,null,null,-3.0696138577304364,null,null,null,null,null,-4.6011601745799044,null,null,null,null,null,null,null,138,2010,-1.595655,null,null,138,2010,-1.275371,-3.8261130000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Service (in percent of Revenue)",null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213,{"$f":"CI182&\"-\"&$CS$10-6","v":"213-2008"},null,1.2583595511874659,null,null,null,null,null,1.0933932502700028E-2,null,null,null,null,null,7.131376542936863,null,null,null,null,null,null,null,144,1994,-1.3696459999999999,null,null,144,1994,-3.5413600000000003E-2,-0.10624080000000001]
[null,null,null,null,null,null,null,null,"For drop down menus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Financing Need (in percent of GDP)",null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213,{"$f":"CI183&\"-\"&$CS$10-7","v":"213-2007"},null,4.6496448478107633,null,null,null,null,null,-1.5852793191117183,null,null,null,null,null,0.28034381132944297,null,null,null,null,null,null,null,144,1995,-1.0257700000000001,null,null,144,1995,0.34387570000000001,1.0316271000000001]
[null,null,null,null,null,null,null,null,"EMBIG (bp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real GDP growth (in percent)",null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($AQ$179,$AQ184),$P$7:$Z$158,U$2,FALSE),\"\")","v":""},"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213,{"$f":"CI184&\"-\"&$CS$10-8","v":"213-2006"},null,4.8660141230783438,null,null,null,null,null,0.40071661567724792,null,null,null,null,null,7.7085628195888276,null,null,null,null,null,null,null,144,1996,0.73672530000000003,null,null,144,1996,1.7624949999999999,5.2874850000000002]
[null,null,null,null,null,null,null,null,"Long-term bond spread over U.S. bonds (bp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation (in percent)",null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213,{"$f":"CI185&\"-\"&$CS$10-9","v":"213-2005"},null,5.1545838633839427,null,null,null,null,null,1.3532062682242629,null,null,null,null,null,2.5191285968603419,null,null,null,null,null,null,null,144,1997,2.5152679999999998,null,null,144,1997,1.778543,5.335629]
[null,null,null,null,null,null,null,null,"Long-term bond spread over German bonds (bp)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Balance (in percent of GDP)",null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,911,{"$f":"CI186&\"-\"&\"D\"","v":"911-D"},null,"",null,{"$f":"IFERROR(PERCENTILE(CL190:CL198,0.5),\"\")","v":2.0962639690087133},{"$f":"IFERROR(PERCENTRANK(CN$121:CN$1784,CN186,2),\"\")","v":0.92},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CR190:CR198,0.5),\"\")","v":5.6287621321460923E-2},{"$f":"IFERROR(PERCENTRANK(CT$121:CT$1784,CT186,2),\"\")","v":0.62},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CX190:CX198,0.5),\"\")","v":0.17576066023226034},{"$f":"IFERROR(PERCENTRANK(CZ$121:CZ$1784,CZ186,2),\"\")","v":0.32},null,null,null,null,144,1998,4.5816369999999997,null,null,144,1998,2.0663689999999999,6.1991069999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective Interest Rate (in percent)",null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,911,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,144,1999,4.8813120000000003,null,null,144,1999,0.29967500000000002,0.89902500000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,911,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,144,2000,5.1082580000000002,null,null,144,2000,0.22694619999999999,0.68083859999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(ScrutinyClassification_Final=\"Higher\",Custom2Trigger=1),1,0)","v":0},{"$f":"IF(ExtraShock5=1,IF(ISBLANK(Custom2Name), \"Customized shock 2\",Custom2Name),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,911,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,146,1998,0.2436536,null,null,146,1998,-9.1276599999999999E-2,-0.27382980000000001]
[null,null,null,null,null,null,null,null,"S&P","Fitch","Moody's",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Debt (in percent of GDP)",null,null,{"$f":"VLOOKUP(CONCATENATE($AQ$189,$AQ190),$P$7:$Z$158,U$2,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,911,{"$f":"CI190&\"-\"&$CS$10-1","v":"911-2013"},null,-0.81032391450055608,null,null,null,null,null,-8.2198335952789803E-2,null,null,null,null,null,-0.45318934590283622,null,null,null,null,null,null,null,146,1999,0.59218760000000004,null,null,146,1999,0.34853400000000001,1.0456020000000001]
[null,null,null,null,null,null,null,null,"AAA","AAA","Aaa",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal Debt (in percent of Revenue)",null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,911,{"$f":"CI191&\"-\"&$CS$10-2","v":"911-2012"},null,2.8343561439782086,null,null,null,null,null,0.92777947167377595,null,null,null,null,null,-6.2315545087075677,null,null,null,null,null,null,null,146,2000,1.2873969999999999,null,null,146,2000,0.69520950000000004,2.0856285000000003]
[null,null,null,null,null,null,null,null,"AA+","AA+","Aa1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt Service (in percent of Revenue)",null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,911,{"$f":"CI192&\"-\"&$CS$10-3","v":"911-2011"},null,1.6996731743840106,null,null,null,null,null,1.7583074503524572,null,null,null,null,null,-0.95937936594131745,null,null,null,null,null,null,null,146,2001,1.7922020000000001,null,null,146,2001,0.50480539999999996,1.5144161999999999]
[null,null,null,null,null,null,null,null,"AA","AA","Aa2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gross Financing Need (in percent of GDP)",null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,911,{"$f":"CI193&\"-\"&$CS$10-4","v":"911-2010"},null,2.0962639690087133,null,null,null,null,null,-1.3719406602898587,null,null,null,null,null,1.9644894499258196,null,null,null,null,null,null,null,146,2002,1.5871850000000001,null,null,146,2002,-0.20501730000000001,-0.6150519000000001]
[null,null,null,null,null,null,null,null,"AA-","AA-","Aa3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real GDP growth (in percent)",null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($AQ$189,$AQ194),$P$7:$Z$158,U$2,FALSE),\"\")","v":""},"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,911,{"$f":"CI194&\"-\"&$CS$10-5","v":"911-2009"},null,-22.150111949137745,null,null,null,null,null,-5.1403969968615444,null,null,null,null,null,-2.920559809502469,null,null,null,null,null,null,null,146,2003,1.4788680000000001,null,null,146,2003,-0.1083177,-0.32495309999999999]
[null,null,null,null,null,null,null,null,"A+","A+","A1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation (in percent)",null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,911,{"$f":"CI195&\"-\"&$CS$10-6","v":"911-2008"},null,0.78090450672036038,null,null,null,null,null,0.29303212566485271,null,null,null,null,null,5.4237895467493642,null,null,null,null,null,null,null,146,2004,1.3179650000000001,null,null,146,2004,-0.1609022,-0.48270659999999999]
[null,null,null,null,null,null,null,null,"A","A","A2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primary Balance (in percent of GDP)",null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,911,{"$f":"CI196&\"-\"&$CS$10-7","v":"911-2007"},null,7.8000000000004519,null,null,null,null,null,0.62231487086173898,null,null,null,null,null,1.1636444251642564,null,null,null,null,null,null,null,146,2005,1.6518729999999999,null,null,146,2005,0.33390720000000002,{"$f":"DM196*3","v":1.0017216}]
[null,null,null,null,null,null,null,null,"A-","A-","A3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective Interest Rate (in percent)",null,null,"","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,911,{"$f":"CI197&\"-\"&$CS$10-8","v":"911-2006"},null,7.3000000000005736,null,null,null,null,null,5.6287621321460923E-2,null,null,null,null,null,1.6023049148872426,null,null,null,null,null,null,null,146,2006,2.268745,null,null,146,2006,0.61687270000000005,1.8506181000000002]
[null,null,null,null,null,null,null,null,"BBB+","BBB+","Baa1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,911,{"$f":"CI198&\"-\"&$CS$10-9","v":"911-2005"},null,8.0132045090425486,null,null,null,null,null,-0.88556856719676391,null,null,null,null,null,0.17576066023226034,null,null,null,null,null,null,null,146,2007,3.000807,null,null,146,2007,0.73206130000000003,2.1961839000000003]
[null,null,null,null,null,null,null,null,"BBB-","BBB","Baa2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193,{"$f":"CI199&\"-\"&\"D\"","v":"193-D"},null,"",null,{"$f":"IFERROR(PERCENTILE(CL203:CL211,0.5),\"\")","v":-0.87956491024330985},{"$f":"IFERROR(PERCENTRANK(CN$121:CN$1784,CN199,2),\"\")","v":0.24},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CR203:CR211,0.5),\"\")","v":-0.93203897133724256},{"$f":"IFERROR(PERCENTRANK(CT$121:CT$1784,CT199,2),\"\")","v":0.34},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CX203:CX211,0.5),\"\")","v":2.0206218806670742},{"$f":"IFERROR(PERCENTRANK(CZ$121:CZ$1784,CZ199,2),\"\")","v":0.65},null,null,null,null,156,1990,2.4794100000000001,null,null,156,1990,0.1757551,0.52726530000000005]
[null,null,null,null,null,null,null,null,"BBB","BBB-","Baa3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,156,1991,2.303061,null,null,156,1991,-0.17634859999999999,-0.52904580000000001]
[null,null,null,null,null,null,null,null,"BB+","BB+","Ba1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,156,1992,1.9512080000000001,null,null,156,1992,-0.35185339999999998,-1.0555601999999999]
[null,null,null,null,null,null,null,null,"BB","BB","Ba2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,156,1993,1.668237,null,null,156,1993,-0.28297030000000001,-0.84891090000000002]
[null,null,null,null,null,null,null,null,"BB-","BB-","Ba3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193,{"$f":"CI203&\"-\"&$CS$10-1","v":"193-2013"},null,-1.0710049012375755,null,null,null,null,null,-2.770371538837582,null,null,null,null,null,-1.4713301625881177,null,null,null,null,null,null,null,156,1994,2.0513020000000002,null,null,156,1994,0.38306440000000003,1.1491932]
[null,null,null,null,null,null,null,null,"B+","B+","B1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193,{"$f":"CI204&\"-\"&$CS$10-2","v":"193-2012"},null,0.10456438922685729,null,null,null,null,null,-2.8791015207912642,null,null,null,null,null,0.3139147014875624,null,null,null,null,null,null,null,156,1995,3.1972839999999998,null,null,156,1995,1.145983,3.4379489999999997]
[null,null,null,null,null,null,null,null,"B","B","B2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193,{"$f":"CI205&\"-\"&$CS$10-3","v":"193-2011"},null,-1.0352943588017718,null,null,null,null,null,-0.93203897133724256,null,null,null,null,null,2.0206218806670742,null,null,null,null,null,null,null,156,1996,5.0996940000000004,null,null,156,1996,1.902409,5.7072269999999996]
[null,null,null,null,null,null,null,null,"B-","B-","B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193,{"$f":"CI206&\"-\"&$CS$10-4","v":"193-2010"},null,1.8966685935283127,null,null,null,null,null,-0.48675806730351656,null,null,null,null,null,3.3959062389814161,null,null,null,null,null,null,null,156,1997,7.2717939999999999,null,null,156,1997,2.1721010000000001,6.5163030000000006]
[null,null,null,null,null,null,null,null,"CCC","CCC","Caa1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193,{"$f":"CI207&\"-\"&$CS$10-5","v":"193-2009"},null,-1.7270302296936915,null,null,null,null,null,-5.11168272892413,null,null,null,null,null,-3.9769716807245863,null,null,null,null,null,null,null,156,1998,8.6162930000000006,null,null,156,1998,1.3444990000000001,4.0334970000000006]
[null,null,null,null,null,null,null,null,"CC","CC","Caa2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193,{"$f":"CI208&\"-\"&$CS$10-6","v":"193-2008"},null,-0.87956491024330985,null,null,null,null,null,-1.6566507713724419,null,null,null,null,null,4.9751369104344896,null,null,null,null,null,null,null,156,1999,9.1143219999999996,null,null,156,1999,0.49802879999999999,1.4940864]
[null,null,null,null,null,null,null,null,"C","C","Caa3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193,{"$f":"CI209&\"-\"&$CS$10-7","v":"193-2007"},null,0.81572480997142982,null,null,null,null,null,0.84348165281452925,null,null,null,null,null,1.5450723292772306,null,null,null,null,null,null,null,156,2000,8.9897760000000009,null,null,156,2000,-0.12454610000000001,-0.37363830000000003]
[null,null,null,null,null,null,null,null,"D","RD","Ca",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193,{"$f":"CI210&\"-\"&$CS$10-8","v":"193-2006"},null,-0.49861320446913382,null,null,null,null,null,0.58473625046074751,null,null,null,null,null,2.5484076525276622,null,null,null,null,null,null,null,156,2001,8.2836459999999992,null,null,156,2001,-0.70613000000000004,-2.1183900000000002]
[null,null,null,null,null,null,null,null,null,"D","C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193,{"$f":"CI211&\"-\"&$CS$10-9","v":"193-2005"},null,-0.88552279298961256,null,null,null,null,null,2.7172360251500693,null,null,null,null,null,3.0401226485640143,null,null,null,null,null,null,null,156,2002,7.031301,null,null,156,2002,-1.2523439999999999,-3.7570319999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,{"$f":"CI212&\"-\"&\"D\"","v":"122-D"},null,"",null,{"$f":"IFERROR(PERCENTILE(CL216:CL224,0.5),\"\")","v":-0.36526577137614424},{"$f":"IFERROR(PERCENTRANK(CN$121:CN$1784,CN212,2),\"\")","v":0.44},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CR216:CR224,0.5),\"\")","v":0.21972922071083495},{"$f":"IFERROR(PERCENTRANK(CT$121:CT$1784,CT212,2),\"\")","v":0.66},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CX216:CX224,0.5),\"\")","v":0.28373992318725572},{"$f":"IFERROR(PERCENTRANK(CZ$121:CZ$1784,CZ212,2),\"\")","v":0.34},null,null,null,null,156,2003,5.7386049999999997,null,null,156,2003,-1.2926960000000001,-3.878088]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,156,2004,5.2892739999999998,null,null,156,2004,-0.44933129999999999,-1.3479939000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,156,2005,5.360976,null,null,156,2005,7.1702299999999997E-2,0.21510689999999999]
[null,null,null,null,null,null,null,null,"For drop down menus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,156,2006,5.32498,null,null,156,2006,-3.5996300000000002E-2,-0.1079889]
[null,null,null,null,null,null,null,null,"Semi-annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,{"$f":"CI216&\"-\"&$CS$10-1","v":"122-2013"},null,-1.4782317087741412,null,null,null,null,null,0.29942819969096823,null,null,null,null,null,-0.59109599941235769,null,null,null,null,null,null,null,156,2007,5.0253030000000001,null,null,156,2007,-0.29967640000000001,-0.89902919999999997]
[null,null,null,null,null,null,null,null,"Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,{"$f":"CI217&\"-\"&$CS$10-2","v":"122-2012"},null,-1.3894995462338389,null,null,null,null,null,0.21972922071083495,null,null,null,null,null,-1.8540405626268797E-2,null,null,null,null,null,null,null,156,2008,4.1991800000000001,null,null,156,2008,-0.82612379999999996,-2.4783713999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,{"$f":"CI218&\"-\"&$CS$10-3","v":"122-2011"},null,0.98864032753475128,null,null,null,null,null,2.2751892976917789,null,null,null,null,null,0.7300717430317667,null,null,null,null,null,null,null,156,2009,2.6040999999999999,null,null,156,2009,-1.5950789999999999,-4.7852369999999995]
[null,null,null,null,null,null,null,null,"For drop down menus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,{"$f":"CI219&\"-\"&$CS$10-4","v":"122-2010"},null,2.1332349342069046,null,null,null,null,null,-1.0407448162046653,null,null,null,null,null,0.28373992318725572,null,null,null,null,null,null,null,156,2010,0.7348787,null,null,156,2010,-1.8692219999999999,-5.607666]
[null,null,null,null,null,null,null,null,"On",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,{"$f":"CI220&\"-\"&$CS$10-5","v":"122-2009"},null,-5.5583065221567072,null,null,null,null,null,-2.5925795309128787,null,null,null,null,null,-1.093485732100802,null,null,null,null,null,null,null,158,1990,4.4358310000000003,null,null,158,1990,-3.02622E-2,-9.0786599999999995E-2]
[null,null,null,null,null,null,null,null,"Off",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,{"$f":"CI221&\"-\"&$CS$10-6","v":"122-2008"},null,-0.37347144174537794,null,null,null,null,null,0.14007676356460164,null,null,null,null,null,0.35183495256343988,null,null,null,null,null,null,null,158,1991,4.2983570000000002,null,null,158,1991,-0.13747429999999999,-0.41242289999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,{"$f":"CI222&\"-\"&$CS$10-7","v":"122-2007"},null,0.98104043800664176,null,null,null,null,null,0.68041176415693672,null,null,null,null,null,0.42312049747865732,null,null,null,null,null,null,null,158,1992,3.9127350000000001,null,null,158,1992,-0.38562170000000001,-1.1568651000000001]
[null,null,null,null,null,null,null,null,"For drop down menus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,{"$f":"CI223&\"-\"&$CS$10-8","v":"122-2006"},null,0.95700538621048548,null,null,null,null,null,0.45686977434331,null,null,null,null,null,-1.7382083812345073E-2,null,null,null,null,null,null,null,158,1993,2.6733069999999999,null,null,158,1993,-1.2394270000000001,-3.7182810000000002]
[null,null,null,null,null,null,null,null,"Lower",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,{"$f":"CI224&\"-\"&$CS$10-9","v":"122-2005"},null,-0.36526577137614424,null,null,null,null,null,-0.3347546909972926,null,null,null,null,null,0.44318289318852067,null,null,null,null,null,null,null,158,1994,1.240254,null,null,158,1994,-1.4330540000000001,-4.2991619999999999]
[null,null,null,null,null,null,null,null,"Higher",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,912,{"$f":"CI225&\"-\"&\"D\"","v":"912-D"},null,"",null,{"$f":"IFERROR(PERCENTILE(CL229:CL237,0.5),\"\")","v":-0.48345808833271486},{"$f":"IFERROR(PERCENTRANK(CN$121:CN$1784,CN225,2),\"\")","v":0.39},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CR229:CR237,0.5),\"\")","v":-6.8173783012094233},{"$f":"IFERROR(PERCENTRANK(CT$121:CT$1784,CT225,2),\"\")","v":0},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CX229:CX237,0.5),\"\")","v":6.8553192032420718},{"$f":"IFERROR(PERCENTRANK(CZ$121:CZ$1784,CZ225,2),\"\")","v":0.93},null,null,null,null,158,1995,-0.27973510000000001,null,null,158,1995,-1.519989,-4.5599670000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,912,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,158,1996,-1.20699,null,null,158,1996,-0.92725500000000005,-2.781765]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,912,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,158,1997,-1.466207,null,null,158,1997,-0.25921670000000002,-0.77765010000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,912,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,158,1998,-3.455514,null,null,158,1998,-1.9893069999999999,-5.9679209999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,912,{"$f":"CI229&\"-\"&$CS$10-1","v":"912-2013"},null,3.9013479631148078,null,null,null,null,null,-6.0334231600279304,null,null,null,null,null,-4.9907229679280318,null,null,null,null,null,null,null,158,1999,-3.8348589999999998,null,null,158,1999,-0.37934469999999998,-1.1380341]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,912,{"$f":"CI230&\"-\"&$CS$10-2","v":"912-2012"},null,-0.33442342445867679,null,null,null,null,null,-12.654560557910493,null,null,null,null,null,0.18464460208588962,null,null,null,null,null,null,null,158,2000,-4.8355670000000002,null,null,158,2000,-1.0007090000000001,-3.0021270000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,912,{"$f":"CI231&\"-\"&$CS$10-3","v":"912-2011"},null,-0.48345808833271486,null,null,null,null,null,-6.8173783012094233,null,null,null,null,null,16.640683532422969,null,null,null,null,null,null,null,158,2001,-3.3225129999999998,null,null,158,2001,1.5130539999999999,4.5391619999999993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,912,{"$f":"CI232&\"-\"&$CS$10-4","v":"912-2010"},null,-7.3675349358015509,null,null,null,null,null,4.7391419179473981,null,null,null,null,null,2.9332552860341554,null,null,null,null,null,null,null,158,2002,-3.7319969999999998,null,null,158,2002,-0.40948410000000002,-1.2284523000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,912,{"$f":"CI233&\"-\"&$CS$10-5","v":"912-2009"},null,-6.3219472668085892,null,null,null,null,null,-23.961026603410858,null,null,null,null,null,-22.517162277895139,null,null,null,null,null,null,null,158,2003,-3.9168609999999999,null,null,158,2003,-0.184864,-0.55459199999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,912,{"$f":"CI234&\"-\"&$CS$10-6","v":"912-2008"},null,-12.31824108624822,null,null,null,null,null,"",null,null,null,null,null,12.783133640726289,null,null,null,null,null,null,null,158,2004,-4.2554350000000003,null,null,158,2004,-0.33857379999999998,-1.0157213999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,912,{"$f":"CI235&\"-\"&$CS$10-7","v":"912-2007"},null,0.50958370286797816,null,null,null,null,null,-31.154503262063233,null,null,null,null,null,6.8553192032420718,null,null,null,null,null,null,null,158,2005,-4.3473249999999997,null,null,158,2005,-9.1890299999999994E-2,-0.2756709]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,912,{"$f":"CI236&\"-\"&$CS$10-8","v":"912-2006"},null,-7.7504273291182564,null,null,null,null,null,-2.4163969449970337,null,null,null,null,null,19.840080884308229,null,null,null,null,null,null,null,158,2006,-2.7828680000000001,null,null,158,2006,1.564457,4.693371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,912,{"$f":"CI237&\"-\"&$CS$10-9","v":"912-2005"},null,11.123401518883938,null,null,null,null,null,"",null,null,null,null,null,11.676283394655364,null,null,null,null,null,null,null,158,2007,-1.951767,null,null,158,2007,0.83110119999999998,2.4933036]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313,{"$f":"CI238&\"-\"&\"D\"","v":"313-D"},null,"",null,{"$f":"IFERROR(PERCENTILE(CL242:CL250,0.5),\"\")","v":-0.46791887638539209},{"$f":"IFERROR(PERCENTRANK(CN$121:CN$1784,CN238,2),\"\")","v":0.4},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CR242:CR250,0.5),\"\")","v":-1.1911829534626655},{"$f":"IFERROR(PERCENTRANK(CT$121:CT$1784,CT238,2),\"\")","v":0.31},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CX242:CX250,0.5),\"\")","v":-1.0427508670250996},{"$f":"IFERROR(PERCENTRANK(CZ$121:CZ$1784,CZ238,2),\"\")","v":0.05},null,null,null,null,158,2008,-0.48881859999999999,null,null,158,2008,1.4629490000000001,4.3888470000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,158,2009,-2.082068,null,null,158,2009,-1.5932489999999999,-4.7797469999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,158,2010,-2.9784329999999999,null,null,158,2010,-0.89636459999999996,-2.6890937999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,174,1990,-5.1233050000000002,null,null,174,1990,-1.2630509999999999,-3.7891529999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313,{"$f":"CI242&\"-\"&$CS$10-1","v":"313-2013"},null,-0.82502479322087918,null,null,null,null,null,-2.2158469801102569,null,null,null,null,null,-1.4152110230378114,null,null,null,null,null,null,null,174,1991,-4.5704510000000003,null,null,174,1991,0.55285390000000001,1.6585616999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313,{"$f":"CI243&\"-\"&$CS$10-2","v":"313-2012"},null,-0.46791887638539209,null,null,null,null,null,-1.3184718132349795,null,null,null,null,null,0.20091150986412232,null,null,null,null,null,null,null,174,1992,-2.8951639999999998,null,null,174,1992,1.6752880000000001,5.0258640000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313,{"$f":"CI244&\"-\"&$CS$10-3","v":"313-2011"},null,-0.37109389539059978,null,null,null,null,null,"",null,null,null,null,null,-2.7795707408387518,null,null,null,null,null,null,null,174,1993,-1.1342190000000001,null,null,174,1993,1.7609440000000001,5.282832]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313,{"$f":"CI245&\"-\"&$CS$10-4","v":"313-2010"},null,1.4555014512891968,null,null,null,null,null,3.1914385048009928,null,null,null,null,null,-2.8687603484188893,null,null,null,null,null,null,null,174,1994,1.146747,null,null,174,1994,2.280967,6.8429009999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313,{"$f":"CI246&\"-\"&$CS$10-5","v":"313-2009"},null,-8.087147249665815,null,null,null,null,null,-3.1319978304579044,null,null,null,null,null,3.1519169004906615,null,null,null,null,null,null,null,174,1995,2.5107780000000002,null,null,174,1995,1.364031,4.0920930000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313,{"$f":"CI247&\"-\"&$CS$10-6","v":"313-2008"},null,-5.7085142829543596,null,null,null,null,null,"",null,null,null,null,null,0.63773292048117414,null,null,null,null,null,null,null,174,1996,4.164498,null,null,174,1996,1.6537200000000001,4.9611600000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313,{"$f":"CI248&\"-\"&$CS$10-7","v":"313-2007"},null,-1.2290000000001244,null,null,null,null,null,-1.1911829534626655,null,null,null,null,null,0.37465316543181526,null,null,null,null,null,null,null,174,1997,3.9877210000000001,null,null,174,1997,-0.1767775,-0.53033249999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313,{"$f":"CI249&\"-\"&$CS$10-8","v":"313-2006"},null,-9.9999999999877964E-2,null,null,null,null,null,1.5521553809859989,null,null,null,null,null,-1.2282159948607818,null,null,null,null,null,null,null,174,1998,4.7765740000000001,null,null,174,1998,0.78885249999999996,2.3665574999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313,{"$f":"CI250&\"-\"&$CS$10-9","v":"313-2005"},null,-0.29999999999987814,null,null,null,null,null,-0.29931309584926058,null,null,null,null,null,-1.0427508670250996,null,null,null,null,null,null,null,174,1999,4.9791020000000001,null,null,174,1999,0.20252829999999999,0.60758489999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,419,{"$f":"CI251&\"-\"&\"D\"","v":"419-D"},null,"",null,{"$f":"IFERROR(PERCENTILE(CL255:CL263,0.5),\"\")","v":1.0377472975256703},{"$f":"IFERROR(PERCENTRANK(CN$121:CN$1784,CN251,2),\"\")","v":0.82},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CR255:CR263,0.5),\"\")","v":-2.4623350621778535},{"$f":"IFERROR(PERCENTRANK(CT$121:CT$1784,CT251,2),\"\")","v":0.12},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CX255:CX263,0.5),\"\")","v":3.5224727621077312},{"$f":"IFERROR(PERCENTRANK(CZ$121:CZ$1784,CZ251,2),\"\")","v":0.77},null,null,null,null,174,2000,5.1021900000000002,null,null,174,2000,0.12308769999999999,0.36926309999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,419,{"$f":"CI260&\"-\"&$CS$10-6","v":"419-2008"},null,-0.46809737707151111,null,null,null,null,null,"",null,null,null,null,null,3.0632699381315476,null,null,null,null,null,null,null,174,2009,-7.2480169999999999,null,null,174,2009,-3.2908940000000002,{"$f":"DM260*3","v":-9.8726820000000011}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,419,{"$f":"CI263&\"-\"&$CS$10-9","v":"419-2005"},null,2.7881971001282979,null,null,null,null,null,"",null,null,null,null,null,13.219787208865986,null,null,null,null,null,null,null,176,2010,0.95602120000000002,null,null,176,2010,-0.74617979999999995,-2.2385393999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,316,{"$f":"CI270&\"-\"&$CS$10-3","v":"316-2011"},null,-2.4381496394790059,null,null,null,null,null,"",null,null,null,null,null,-1.5419824060930971,null,null,null,null,null,null,null,178,1996,6.3502549999999998,null,null,178,1996,0.19084480000000001,0.5725344]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,913,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,184,1997,0.5930569,null,null,184,1997,0.79152299999999998,2.3745690000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,913,{"$f":"CI282&\"-\"&$CS$10-2","v":"913-2012"},null,-3.0601382257047756,null,null,null,null,null,3.6410991932412227,null,null,null,null,null,64.942798697931408,null,null,null,null,null,null,null,184,2000,2.543418,null,null,184,2000,0.22264510000000001,0.66793530000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,913,{"$f":"CI289&\"-\"&$CS$10-9","v":"913-2005"},null,5.7661064324987521,null,null,null,null,null,2.8893748928362317,null,null,null,null,null,5.5179495261595157,null,null,null,null,null,null,null,213,1991,2.0652629999999998,null,null,213,1990,-0.356408,-1.069224]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,213,2004,5.2212680000000002,null,null,213,2003,1.7179979999999999,5.153994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,{"$f":"CI302&\"-\"&$CS$10-9","v":"124-2005"},null,-0.96499475197326934,null,null,null,null,null,"",null,null,null,null,null,0.20189362601394922,null,null,null,null,null,null,null,218,1994,-1.913565,null,null,218,1993,-0.62426950000000003,-1.8728085000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,339,{"$f":"CI307&\"-\"&$CS$10-1","v":"339-2013"},null,-0.90000000000002967,null,null,null,null,null,-0.77120108566678747,null,null,null,null,null,-1.8034365192611068,null,null,null,null,null,null,null,218,1999,-2.7461669999999998,null,null,218,1998,-1.6516420000000001,-4.9549260000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,339,{"$f":"CI310&\"-\"&$CS$10-4","v":"339-2010"},null,0.74283791174097669,null,null,null,null,null,0.90983717939712938,null,null,null,null,null,-1.3878476319819204,null,null,null,null,null,null,null,218,2002,-3.7322069999999998,null,null,218,2001,7.7448600000000006E-2,0.23234580000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,963,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,223,2003,3.9155039999999999,null,null,223,2002,4.6537200000000001E-2,0.1396116]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,963,{"$f":"CI326&\"-\"&$CS$10-7","v":"963-2007"},null,1.6152377483542812,null,null,null,null,null,-1.2535480849478506,null,null,null,null,null,3.2035041872001679,null,null,null,null,null,null,null,238,1991,1.451557,null,null,238,1990,0.32546229999999998,0.97638689999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,616,{"$f":"CI329&\"-\"&\"D\"","v":"616-D"},null,"",null,{"$f":"IFERROR(PERCENTILE(CL333:CL341,0.5),\"\")","v":-0.62629430932441243},{"$f":"IFERROR(PERCENTRANK(CN$121:CN$1784,CN329,2),\"\")","v":0.32},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CR333:CR341,0.5),\"\")","v":-1.5429800158994613},{"$f":"IFERROR(PERCENTRANK(CT$121:CT$1784,CT329,2),\"\")","v":0.23},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CX333:CX341,0.5),\"\")","v":4.2835079450714497},{"$f":"IFERROR(PERCENTRANK(CZ$121:CZ$1784,CZ329,2),\"\")","v":0.83},null,null,null,null,243,1990,2.207052,null,null,238,1993,0.32085039999999998,0.96255119999999994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,616,{"$f":"CI336&\"-\"&$CS$10-4","v":"616-2010"},null,-7.1474925632408581,null,null,null,null,null,0.82758293096079516,null,null,null,null,null,11.218999925889198,null,null,null,null,null,null,null,268,1995,4.2613469999999998,null,null,268,1994,-1.0253000000000001,-3.0759000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,616,{"$f":"CI339&\"-\"&$CS$10-7","v":"616-2007"},null,0.91064654635455433,null,null,null,null,null,8.3389588157300238,null,null,null,null,null,3.029274241176271,null,null,null,null,null,null,null,268,1998,2.1193360000000001,null,null,268,1997,-0.78128960000000003,-2.3438688000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,223,{"$f":"CI346&\"-\"&$CS$10-1","v":"223-2013"},null,-1.8657172555172048,null,null,null,null,null,-1.2127040061039627,null,null,null,null,null,2.7294460408248744,null,null,null,null,null,null,null,268,2005,-1.0254840000000001,null,null,268,2004,1.1431279999999999,3.4293839999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,223,{"$f":"CI353&\"-\"&$CS$10-8","v":"223-2006"},null,0.25407806798694033,null,null,null,null,null,-0.38833728570046011,null,null,null,null,null,-8.4924092219784697E-2,null,null,null,null,null,null,null,278,1996,-0.24651780000000001,null,null,278,1996,4.9494000000000003E-2,0.148482]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,516,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,278,2000,-1.8482259999999999,null,null,278,2000,-2.3910680000000002,-7.1732040000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,516,{"$f":"CI364&\"-\"&$CS$10-6","v":"516-2008"},null,-4.9414880330311455,null,null,null,null,null,"",null,null,null,null,null,12.836374034301947,null,null,null,null,null,null,null,278,2008,3.1111520000000001,null,null,278,2009,-0.57003789999999999,-1.7101137]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,918,{"$f":"CI373&\"-\"&$CS$10-2","v":"918-2012"},null,-2.9136026388117453,null,null,null,null,null,0.70094419542478281,null,null,null,null,null,-0.27484029667013443,null,null,null,null,null,null,null,283,1996,9.9758519999999997,null,null,283,1997,-3.7774619999999999,-11.332386]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,918,{"$f":"CI374&\"-\"&$CS$10-3","v":"918-2011"},null,-0.15907452414329315,null,null,null,null,null,-1.0295382926737382,null,null,null,null,null,3.3501998698572253,null,null,null,null,null,null,null,283,1997,6.1983899999999998,null,null,283,1998,-2.9233579999999999,-8.7700739999999993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,283,2006,5.5193110000000001,null,null,298,1990,1.265231,3.795693]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156,{"$f":"CI386&\"-\"&$CS$10-2","v":"156-2012"},null,-0.91557058251803602,null,null,null,null,null,-0.18320030546216692,null,null,null,null,null,-0.51295315655836049,null,null,null,null,null,null,null,298,2003,2.0716060000000001,null,null,298,2004,1.9249959999999999,5.7749879999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156,{"$f":"CI393&\"-\"&$CS$10-9","v":"156-2005"},null,-0.1951165724281223,null,null,null,null,null,-0.17120451471339893,null,null,null,null,null,1.3037692333335293,null,null,null,null,null,null,null,298,2010,0.5773258,null,null,299,1990,2.6303139999999998,7.890941999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,228,{"$f":"CI402&\"-\"&$CS$10-5","v":"228-2009"},null,-6.1933851255225729,null,null,null,null,null,-9.7551683039842558,null,null,null,null,null,3.8375570693748626,null,null,null,null,null,null,null,436,1991,3.2022300000000001,null,null,436,1992,0.6157224,1.8471671999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,228,{"$f":"CI404&\"-\"&$CS$10-7","v":"228-2007"},null,-0.5319747569300759,null,null,null,null,null,6.7584278246457146,null,null,null,null,null,5.8202152806999248,null,null,null,null,null,null,null,436,1993,3.999546,null,null,436,1994,-2.4296479999999998,-7.288943999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,924,{"$f":"CI411&\"-\"&$CS$10-1","v":"924-2013"},null,-1.120401959674628,null,null,null,null,null,-0.77115214052221703,null,null,null,null,null,-0.70678442161097088,null,null,null,null,null,null,null,436,2000,2.6413950000000002,null,null,436,2001,1.3591839999999999,4.0775519999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,233,{"$f":"CI420&\"-\"&\"D\"","v":"233-D"},null,"",null,{"$f":"IFERROR(PERCENTILE(CL424:CL432,0.5),\"\")","v":1.2595428379165385},{"$f":"IFERROR(PERCENTRANK(CN$121:CN$1784,CN420,2),\"\")","v":0.88},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CR424:CR432,0.5),\"\")","v":0.94805875975708342},{"$f":"IFERROR(PERCENTRANK(CT$121:CT$1784,CT420,2),\"\")","v":0.85},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CX424:CX432,0.5),\"\")","v":0.30383895609100708},{"$f":"IFERROR(PERCENTRANK(CZ$121:CZ$1784,CZ420,2),\"\")","v":0.35},null,null,null,null,436,2009,2.5045120000000001,null,null,436,2010,-1.9482820000000001,-5.8448460000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,233,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,436,2010,0.55622939999999998,null,null,534,1994,0.49533890000000003,1.4860167]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,233,{"$f":"CI430&\"-\"&$CS$10-7","v":"233-2007"},null,3.5458901194562298,null,null,null,null,null,1.0355304886495298,null,null,null,null,null,-0.73391051144051644,null,null,null,null,null,null,null,534,2002,-3.6598989999999998,null,null,534,2003,1.6457200000000001,4.9371600000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,238,{"$f":"CI433&\"-\"&\"D\"","v":"238-D"},null,"",null,{"$f":"IFERROR(PERCENTILE(CL437:CL445,0.5),\"\")","v":0.73385193000091675},{"$f":"IFERROR(PERCENTRANK(CN$121:CN$1784,CN433,2),\"\")","v":0.76},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CR437:CR445,0.5),\"\")","v":-0.70326033571616486},{"$f":"IFERROR(PERCENTRANK(CT$121:CT$1784,CT433,2),\"\")","v":0.38},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CX437:CX445,0.5),\"\")","v":0.77920335518889683},{"$f":"IFERROR(PERCENTRANK(CZ$121:CZ$1784,CZ433,2),\"\")","v":0.44},null,null,null,null,534,2005,0.60209279999999998,null,null,534,2006,0.27288950000000001,0.81866850000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,238,{"$f":"CI440&\"-\"&$CS$10-4","v":"238-2010"},null,3.1798793196569939,null,null,null,null,null,-1.7381960028530865,null,null,null,null,null,0.16375969216020003,null,null,null,null,null,null,null,536,2000,1.969686,null,null,536,2001,0.90697119999999998,2.7209135999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,662,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,564,1994,-1.4951019999999999,null,null,564,1995,0.1377815,0.4133445]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,662,{"$f":"CI452&\"-\"&$CS$10-3","v":"662-2011"},null,-8.7360344030823747,null,null,null,null,null,-0.11740960695630243,null,null,null,null,null,2.3750383113063176,null,null,null,null,null,null,null,564,1997,-1.2074910000000001,null,null,564,1998,0.73322730000000003,{"$f":"DM452*3","v":2.1996818999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,960,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,564,2006,1.240375,null,null,566,1990,-0.95246839999999999,-2.8574052000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,960,{"$f":"CI467&\"-\"&$CS$10-5","v":"960-2009"},null,-9.7972028848545705,null,null,null,null,null,-3.150130139242012,null,null,null,null,null,-0.15903589600518941,null,null,null,null,null,null,null,652,1995,-5.9590649999999998,null,null,652,1996,8.2498100000000005E-2,0.2474943]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,960,{"$f":"CI468&\"-\"&$CS$10-6","v":"960-2008"},null,-2.140690597645198,null,null,null,null,null,0.97590934913279526,null,null,null,null,null,3.3330228383110647,null,null,null,null,null,null,null,652,1996,-5.8765669999999997,null,null,652,1997,-9.3954200000000002E-2,-0.28186260000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,423,{"$f":"CI477&\"-\"&$CS$10-2","v":"423-2012"},null,-4.6135269535185612,null,null,null,null,null,-1.9958609578547135,null,null,null,null,null,-0.9404090986646878,null,null,null,null,null,null,null,652,2005,1.045585,null,null,918,1996,1.1851339999999999,3.555402]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,423,{"$f":"CI480&\"-\"&$CS$10-5","v":"423-2009"},null,-5.1616199272662122,null,null,null,null,null,"",null,null,null,null,null,-3.1941391679900826,null,null,null,null,null,null,null,918,1997,1.205662,null,null,918,1999,2.0623369999999999,6.187011]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,935,null,null,"",null,null,null,null,null,"",null,null,null,null,null,"",null,null,null,null,null,null,null,922,2000,5.6217699999999997,null,null,944,1991,-4.5995410000000003,-13.798623000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,935,{"$f":"CI496&\"-\"&$CS$10-8","v":"935-2006"},null,2.4599919442787277,null,null,null,null,null,0.35313036279909027,null,null,null,null,null,-0.15221789677797304,null,null,null,null,null,null,null,944,1997,0.48697190000000001,null,null,944,2006,-1.3859269999999999,-4.1577809999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,{"$f":"CI503&\"-\"&$CS$10-2","v":"128-2012"},null,-2.3866446956345699,null,null,null,null,null,-1.3138043457064672,null,null,null,null,null,0.41384433030704582,null,null,null,null,null,null,null,944,2010,0.84967190000000004,null,null,964,1994,2.2570299999999999,6.7710899999999992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,{"$f":"CI506&\"-\"&$CS$10-5","v":"128-2009"},null,-5.744962426810206,null,null,null,null,null,-5.6903217458409499,null,null,null,null,null,-1.8186896325158763,null,null,null,null,null,null,null,964,1992,-2.7397480000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243,{"$f":"CI515&\"-\"&$CS$10-1","v":"243-2013"},null,-0.40776778357459609,null,null,null,null,null,-1.0516906079543562,null,null,null,null,null,-0.31807257112675469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,248,{"$f":"CI524&\"-\"&\"D\"","v":"248-D"},null,"",null,{"$f":"IFERROR(PERCENTILE(CL528:CL536,0.5),\"\")","v":1.1429222811596862},{"$f":"IFERROR(PERCENTRANK(CN$121:CN$1784,CN524,2),\"\")","v":0.88},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CR528:CR536,0.5),\"\")","v":-0.68405579318454857},{"$f":"IFERROR(PERCENTRANK(CT$121:CT$1784,CT524,2),\"\")","v":0.39},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CX528:CX536,0.5),\"\")","v":3.2278895864475921},{"$f":"IFERROR(PERCENTRANK(CZ$121:CZ$1784,CZ524,2),\"\")","v":0.77}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,248,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,248,{"$f":"CI534&\"-\"&$CS$10-7","v":"248-2007"},null,0.31544908925995596,null,null,null,null,null,-0.57365512503174099,null,null,null,null,null,4.6597208405960044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,469,{"$f":"CI543&\"-\"&$CS$10-3","v":"469-2011"},null,-3.7503799204744044,null,null,null,null,null,-0.96487178692188058,null,null,null,null,null,2.6695518045836391]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,253,{"$f":"CI550&\"-\"&\"D\"","v":"253-D"},null,"",null,{"$f":"IFERROR(PERCENTILE(CL554:CL562,0.5),\"\")","v":-0.74802249666494625},{"$f":"IFERROR(PERCENTRANK(CN$121:CN$1784,CN550,2),\"\")","v":0.25},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CR554:CR562,0.5),\"\")","v":-1.3761110316002396},{"$f":"IFERROR(PERCENTRANK(CT$121:CT$1784,CT550,2),\"\")","v":0.24},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CX554:CX562,0.5),\"\")","v":1.8630208280454807},{"$f":"IFERROR(PERCENTRANK(CZ$121:CZ$1784,CZ550,2),\"\")","v":0.63}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,253,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,253,{"$f":"CI562&\"-\"&$CS$10-9","v":"253-2005"},null,-0.74802249666494625,null,null,null,null,null,-0.54139068935026291,null,null,null,null,null,2.3953646780036975]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,642,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,642,{"$f":"CI571&\"-\"&$CS$10-5","v":"642-2009"},null,0.81719937402702048,null,null,null,null,null,-21.838689375116264,null,null,null,null,null,-30.265406195811902]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,939,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,939,{"$f":"CI581&\"-\"&$CS$10-2","v":"939-2012"},null,0.24561711595494096,null,null,null,null,null,0.28928193592889806,null,null,null,null,null,2.1061039180598859]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,644,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,644,{"$f":"CI597&\"-\"&$CS$10-5","v":"644-2009"},null,2.9085930313775297,null,null,null,null,null,2.1230967852904996,null,null,null,null,null,10.643836731653726]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,644,{"$f":"CI600&\"-\"&$CS$10-8","v":"644-2006"},null,6.96039726196096,null,null,null,null,null,-0.57577222092944425,null,null,null,null,null,5.9216334210322898]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,819,{"$f":"CI609&\"-\"&$CS$10-4","v":"819-2010"},null,-1.3651754989677429,null,null,null,null,null,2.7403197130854489,null,null,null,null,null,4.1515235775411821]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,819,{"$f":"CI610&\"-\"&$CS$10-5","v":"819-2009"},null,-5.7832014055667926,null,null,null,null,null,-2.5319069432078809,null,null,null,null,null,0.12629775919409392]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172,{"$f":"CI620&\"-\"&$CS$10-2","v":"172-2012"},null,-3.4838420533445045,null,null,null,null,null,-0.56091673210495863,null,null,null,null,null,0.6966260229122816]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172,{"$f":"CI625&\"-\"&$CS$10-7","v":"172-2007"},null,1.5111240877290655,null,null,null,null,null,2.4918336550562175,null,null,null,null,null,2.1910082668293862]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,{"$f":"CI628&\"-\"&\"D\"","v":"132-D"},null,"",null,{"$f":"IFERROR(PERCENTILE(CL632:CL640,0.5),\"\")","v":-0.7379177122316869},{"$f":"IFERROR(PERCENTRANK(CN$121:CN$1784,CN628,2),\"\")","v":0.28000000000000003},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CR632:CR640,0.5),\"\")","v":-0.18816217994155338},{"$f":"IFERROR(PERCENTRANK(CT$121:CT$1784,CT628,2),\"\")","v":0.52},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CX632:CX640,0.5),\"\")","v":-1.0835018060901369E-2},{"$f":"IFERROR(PERCENTRANK(CZ$121:CZ$1784,CZ628,2),\"\")","v":0.25}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,{"$f":"CI637&\"-\"&$CS$10-6","v":"132-2008"},null,-2.0876522890169866,null,null,null,null,null,-0.75700448666378317,null,null,null,null,null,0.72181567480899522]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,646,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,646,{"$f":"CI647&\"-\"&$CS$10-3","v":"646-2011"},null,2.1130780854635622,null,null,null,null,null,0.61708362768126168,null,null,null,null,null,8.6461435631195673]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,{"$f":"CI666&\"-\"&$CS$10-9","v":"134-2005"},null,-1.0434443489897305,null,null,null,null,null,-0.10551574659813306,null,null,null,null,null,-0.54263863736716544]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,652,{"$f":"CI672&\"-\"&$CS$10-2","v":"652-2012"},null,0.59731549656953398,null,null,null,null,null,-9.4743654744462713,null,null,null,null,null,4.6108983592538895]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,652,{"$f":"CI675&\"-\"&$CS$10-5","v":"652-2009"},null,-2.8118452561666087,null,null,null,null,null,"",null,null,null,null,null,7.7689509170671762]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174,{"$f":"CI684&\"-\"&$CS$10-1","v":"174-2013"},null,-3.9008270972263381,null,null,null,null,null,-0.3246531894881528,null,null,null,null,null,-1.6132478374080814]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174,{"$f":"CI691&\"-\"&$CS$10-8","v":"174-2006"},null,1.2445957841384025,null,null,null,null,null,0.70599077719330472,null,null,null,null,null,0.40444580438439015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,258,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,258,{"$f":"CI701&\"-\"&$CS$10-5","v":"258-2009"},null,-3.9610536618645629,null,null,null,null,null,"",null,null,null,null,null,-3.2200108575718507]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,258,{"$f":"CI704&\"-\"&$CS$10-8","v":"258-2006"},null,1.6860026332412348,null,null,null,null,null,"",null,null,null,null,null,1.1039151132402614]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,268,{"$f":"CI713&\"-\"&$CS$10-4","v":"268-2010"},null,0.87365491070919843,null,null,null,null,null,-0.90423602306736051,null,null,null,null,null,-2.3060103603569644]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,532,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,532,{"$f":"CI723&\"-\"&$CS$10-1","v":"532-2013"},null,-1.2897582912841252,null,null,null,null,null,-1.2465049379406441,null,null,null,null,null,-1.5361042760110699]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,532,{"$f":"CI731&\"-\"&$CS$10-9","v":"532-2005"},null,3.0196331505212726,null,null,null,null,null,"",null,null,null,null,null,-0.89533433856088251]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,944,{"$f":"CI738&\"-\"&$CS$10-3","v":"944-2011"},null,-1.5432389164121099,null,null,null,null,null,6.7468003732090276,null,null,null,null,null,0.44430693494848938]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,944,{"$f":"CI741&\"-\"&$CS$10-6","v":"944-2008"},null,-2.3558887314459263,null,null,null,null,null,0.35254880431920105,null,null,null,null,null,-3.6231908666761736E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176,{"$f":"CI751&\"-\"&$CS$10-3","v":"176-2011"},null,0.58967517746798315,null,null,null,null,null,-2.0237439612935559,null,null,null,null,null,-0.63811565448567631]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,534,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,534,{"$f":"CI767&\"-\"&$CS$10-6","v":"534-2008"},null,-0.4302829990668986,null,null,null,null,null,-2.6843234073880566,null,null,null,null,null,3.1477973285053293]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,534,{"$f":"CI770&\"-\"&$CS$10-9","v":"534-2005"},null,3.1323818928061797,null,null,null,null,null,1.0399233241018475,null,null,null,null,null,-9.07773594114758E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,536,{"$f":"CI779&\"-\"&$CS$10-5","v":"536-2009"},null,-1.7243645280204358,null,null,null,null,null,5.2932048434818704E-2,null,null,null,null,null,2.3459841955333829]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,429,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,429,{"$f":"CI788&\"-\"&$CS$10-1","v":"429-2013"},null,-2.9317196828372589,null,null,null,null,null,0.19018962177685883,null,null,null,null,null,23.34736803264817]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,429,{"$f":"CI795&\"-\"&$CS$10-8","v":"429-2006"},null,-2.7603962559230588E-2,null,null,null,null,null,-5.4661943524402892,null,null,null,null,null,-0.37106250475145153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,433,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,433,{"$f":"CI807&\"-\"&$CS$10-7","v":"433-2007"},null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178,{"$f":"CI814&\"-\"&$CS$10-1","v":"178-2013"},null,-2.3647362452768368,null,null,null,null,null,-1.584823338641228,null,null,null,null,null,-0.78435029818579349]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178,{"$f":"CI817&\"-\"&$CS$10-4","v":"178-2010"},null,2.5703504445939016,null,null,null,null,null,-13.366075133223985,null,null,null,null,null,-1.3931372742409782]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,436,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,436,{"$f":"CI831&\"-\"&$CS$10-5","v":"436-2009"},null,-2.6139362877346528,null,null,null,null,null,-5.2639389211958019,null,null,null,null,null,3.0370114249785365]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,436,{"$f":"CI835&\"-\"&$CS$10-9","v":"436-2005"},null,1.8628065473676347,null,null,null,null,null,-0.4741668809323154,null,null,null,null,null,-0.80277891625522013]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,{"$f":"CI842&\"-\"&$CS$10-3","v":"136-2011"},null,-0.785224681096234,null,null,null,null,null,1.24980616740032,null,null,null,null,null,-0.37328107053298831]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,{"$f":"CI845&\"-\"&$CS$10-6","v":"136-2008"},null,-3.0585199644238412,null,null,null,null,null,6.1744687230773643E-3,null,null,null,null,null,0.85658691106511142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,343,{"$f":"CI854&\"-\"&$CS$10-2","v":"343-2012"},null,-2.910537733644166,null,null,null,null,null,-1.6821868105474325,null,null,null,null,null,-0.81261724233654054]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,343,{"$f":"CI861&\"-\"&$CS$10-9","v":"343-2005"},null,-0.16999999999998128,null,null,null,null,null,10.854102648919675,null,null,null,null,null,3.2976716759584912]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158,{"$f":"CI871&\"-\"&$CS$10-6","v":"158-2008"},null,-3.0564092048498313,null,null,null,null,null,-1.8312276592977303,null,null,null,null,null,-1.3999229103254185]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,439,{"$f":"CI880&\"-\"&$CS$10-2","v":"439-2012"},null,-1.2494781632658576,null,null,null,null,null,-1.929795636963795,null,null,null,null,null,-1.1053464321357067]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,439,{"$f":"CI882&\"-\"&$CS$10-4","v":"439-2010"},null,-1.6888234755296745,null,null,null,null,null,0.2235835692694228,null,null,null,null,null,4.8489795101963695]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,916,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,916,{"$f":"CI892&\"-\"&$CS$10-1","v":"916-2013"},null,-4.8423465746139982E-2,null,null,null,null,null,0.20633694904097322,null,null,null,null,null,-1.6443027287536438E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,916,{"$f":"CI899&\"-\"&$CS$10-8","v":"916-2006"},null,3.0140837937087985,null,null,null,null,null,3.9094098831376618,null,null,null,null,null,14.895695654187936]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,664,{"$f":"CI908&\"-\"&$CS$10-4","v":"664-2010"},null,1.5426545600183319,null,null,null,null,null,-1.3547411979255288,null,null,null,null,null,-7.0050706577724462]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,664,{"$f":"CI911&\"-\"&$CS$10-7","v":"664-2007"},null,2.1618898572297374,null,null,null,null,null,1.2037056658978256,null,null,null,null,null,2.2888469914710718]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,542,{"$f":"CI918&\"-\"&$CS$10-1","v":"542-2013"},null,-1.1761715362369971,null,null,null,null,null,-1.9044573058093794,null,null,null,null,null,-0.67365870395578797]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,967,{"$f":"CI927&\"-\"&\"D\"","v":"967-D"},null,"",null,{"$f":"IFERROR(PERCENTILE(CL931:CL939,0.5),\"\")","v":-1.5599999999997713},{"$f":"IFERROR(PERCENTRANK(CN$121:CN$1784,CN927,2),\"\")","v":0.1},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CR931:CR939,0.5),\"\")","v":""},{"$f":"IFERROR(PERCENTRANK(CT$121:CT$1784,CT927,2),\"\")","v":""},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CX931:CX939,0.5),\"\")","v":-0.25046013481270268},{"$f":"IFERROR(PERCENTRANK(CZ$121:CZ$1784,CZ927,2),\"\")","v":0.17}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,967,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,967,{"$f":"CI934&\"-\"&$CS$10-4","v":"967-2010"},null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,967,{"$f":"CI939&\"-\"&$CS$10-9","v":"967-2005"},null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,443,{"$f":"CI946&\"-\"&$CS$10-3","v":"443-2011"},null,1.4593409236616912,null,null,null,null,null,3.1352705232958726,null,null,null,null,null,18.239820174142935]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,941,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,941,{"$f":"CI958&\"-\"&$CS$10-2","v":"941-2012"},null,1.1775406739297418,null,null,null,null,null,1.4708355066246852,null,null,null,null,null,1.8993490211200588]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,941,{"$f":"CI965&\"-\"&$CS$10-9","v":"941-2005"},null,4.2488765986865351,null,null,null,null,null,0.42014439383463797,null,null,null,null,null,6.232084405757865]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,446,{"$f":"CI974&\"-\"&$CS$10-5","v":"446-2009"},null,3.9999999999999654,null,null,null,null,null,0.31781150905116329,null,null,null,null,null,2.9978533262252807]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,446,{"$f":"CI977&\"-\"&$CS$10-8","v":"446-2006"},null,-3.4999999999999476,null,null,null,null,null,-4.7300528578216054,null,null,null,null,null,3.0681794909236615]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,672,{"$f":"CI984&\"-\"&$CS$10-2","v":"672-2012"},null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,672,{"$f":"CI990&\"-\"&$CS$10-8","v":"672-2006"},null,0.71668268014040137,null,null,null,null,null,19.122393487803905,null,null,null,null,null,15.659752370498047]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,946,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,946,{"$f":"CI1002&\"-\"&$CS$10-7","v":"946-2007"},null,2.9247164541451589,null,null,null,null,null,0.61749076424098759,null,null,null,null,null,5.4583917105045945]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,{"$f":"CI1005&\"-\"&\"D\"","v":"137-D"},null,"",null,{"$f":"IFERROR(PERCENTILE(CL1009:CL1017,0.5),\"\")","v":4.0310051499548472E-2},{"$f":"IFERROR(PERCENTRANK(CN$121:CN$1784,CN1005,2),\"\")","v":0.57999999999999996},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CR1009:CR1017,0.5),\"\")","v":2.5623571517860793},{"$f":"IFERROR(PERCENTRANK(CT$121:CT$1784,CT1005,2),\"\")","v":0.94},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CX1009:CX1017,0.5),\"\")","v":2.5474317806140352},{"$f":"IFERROR(PERCENTRANK(CZ$121:CZ$1784,CZ1005,2),\"\")","v":0.71}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,{"$f":"CI1012&\"-\"&$CS$10-4","v":"137-2010"},null,2.8784610057135418,null,null,null,null,null,"",null,null,null,null,null,3.2192101242874243]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,962,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,962,{"$f":"CI1022&\"-\"&$CS$10-1","v":"962-2013"},null,-0.10182573747293766,null,null,null,null,null,-1.8656180643204334,null,null,null,null,null,-2.3970080371843179]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,548,{"$f":"CI1031&\"-\"&\"D\"","v":"548-D"},null,"",null,{"$f":"IFERROR(PERCENTILE(CL1035:CL1043,0.5),\"\")","v":-1.2653865091109218E-2},{"$f":"IFERROR(PERCENTRANK(CN$121:CN$1784,CN1031,2),\"\")","v":0.55000000000000004},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CR1035:CR1043,0.5),\"\")","v":-0.4198829899209795},{"$f":"IFERROR(PERCENTRANK(CT$121:CT$1784,CT1031,2),\"\")","v":0.45},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CX1035:CX1043,0.5),\"\")","v":2.591881989039627},{"$f":"IFERROR(PERCENTRANK(CZ$121:CZ$1784,CZ1031,2),\"\")","v":0.72}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,548,{"$f":"CI1035&\"-\"&$CS$10-1","v":"548-2013"},null,-1.2653865091109218E-2,null,null,null,null,null,0.31155307667595578,null,null,null,null,null,-3.091954787651392]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,548,{"$f":"CI1040&\"-\"&$CS$10-6","v":"548-2008"},null,-1.167177705731012,null,null,null,null,null,-2.2557503129318475,null,null,null,null,null,9.1966818295716131]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181,{"$f":"CI1049&\"-\"&$CS$10-2","v":"181-2012"},null,-1.3339828598854793,null,null,null,null,null,-0.30219615477448974,null,null,null,null,null,-0.36604695005245391]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181,{"$f":"CI1052&\"-\"&$CS$10-5","v":"181-2009"},null,-5.4061037435899166,null,null,null,null,null,"",null,null,null,null,null,-0.67116545909087266]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,684,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,684,{"$f":"CI1068&\"-\"&$CS$10-8","v":"684-2006"},null,0.73353888651119803,null,null,null,null,null,-0.98304376919631076,null,null,null,null,null,1.3072320502686141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,684,{"$f":"CI1069&\"-\"&$CS$10-9","v":"684-2005"},null,-2.1420953284458477,null,null,null,null,null,-1.1499250044834086,null,null,null,null,null,0.70710838317540325]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,273,{"$f":"CI1078&\"-\"&$CS$10-5","v":"273-2009"},null,-8.3654173964113028,null,null,null,null,null,-3.191269234994162,null,null,null,null,null,1.2136598233750258]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,273,{"$f":"CI1081&\"-\"&$CS$10-8","v":"273-2006"},null,1.5628458692050096,null,null,null,null,null,1.0535599636953763,null,null,null,null,null,1.9766455391257098]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,943,{"$f":"CI1087&\"-\"&$CS$10-1","v":"943-2013"},null,1.8102101648071551,null,null,null,null,null,2.139104199684652,null,null,null,null,null,-0.6150578032161198]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,686,{"$f":"CI1096&\"-\"&\"D\"","v":"686-D"},null,"",null,{"$f":"IFERROR(PERCENTILE(CL1100:CL1108,0.5),\"\")","v":-0.7002168087683871},{"$f":"IFERROR(PERCENTRANK(CN$121:CN$1784,CN1096,2),\"\")","v":0.28999999999999998},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CR1100:CR1108,0.5),\"\")","v":-0.68332277773957872},{"$f":"IFERROR(PERCENTRANK(CT$121:CT$1784,CT1096,2),\"\")","v":0.39},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CX1100:CX1108,0.5),\"\")","v":-0.45100000000021812},{"$f":"IFERROR(PERCENTRANK(CZ$121:CZ$1784,CZ1096,2),\"\")","v":0.12}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,686,{"$f":"CI1103&\"-\"&$CS$10-4","v":"686-2010"},null,-0.7002168087683871,null,null,null,null,null,-2.3304633816551261,null,null,null,null,null,-2.1743151311434463]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,686,{"$f":"CI1106&\"-\"&$CS$10-7","v":"686-2007"},null,-1.6525543661483066,null,null,null,null,null,3.0500645366947068,null,null,null,null,null,1.7694994090552862]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,728,{"$f":"CI1115&\"-\"&$CS$10-3","v":"728-2011"},null,2.6560112640661591,null,null,null,null,null,-2.4906734515229338,null,null,null,null,null,-1.1679363396366886]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,728,{"$f":"CI1116&\"-\"&$CS$10-4","v":"728-2010"},null,4.8002833753149332,null,null,null,null,null,-3.0124730371769139,null,null,null,null,null,-5.0643123210021006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,{"$f":"CI1128&\"-\"&$CS$10-3","v":"138-2011"},null,-0.35568974875471338,null,null,null,null,null,-4.5936029210220664E-2,null,null,null,null,null,0.74733222371812325]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196,{"$f":"CI1135&\"-\"&\"D\"","v":"196-D"},null,"",null,{"$f":"IFERROR(PERCENTILE(CL1139:CL1147,0.5),\"\")","v":-1.0530792956345403},{"$f":"IFERROR(PERCENTRANK(CN$121:CN$1784,CN1135,2),\"\")","v":0.2},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CR1139:CR1147,0.5),\"\")","v":0.38010231649703141},{"$f":"IFERROR(PERCENTRANK(CT$121:CT$1784,CT1135,2),\"\")","v":0.72},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CX1139:CX1147,0.5),\"\")","v":0.85300093275485844},{"$f":"IFERROR(PERCENTRANK(CZ$121:CZ$1784,CZ1135,2),\"\")","v":0.44}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196,{"$f":"CI1143&\"-\"&$CS$10-5","v":"196-2009"},null,-4.2294712284376228,null,null,null,null,null,-4.8684455034130218,null,null,null,null,null,0.33258212772540752]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,278,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,278,{"$f":"CI1153&\"-\"&$CS$10-2","v":"278-2012"},null,1.5045521504927342,null,null,null,null,null,-0.47589245073078534,null,null,null,null,null,0.4215641632871332]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,694,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,694,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,694,{"$f":"CI1172&\"-\"&$CS$10-8","v":"694-2006"},null,0.39765441343926344,null,null,null,null,null,-3.3749536822295223,null,null,null,null,null,17.822484884165625]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,{"$f":"CI1182&\"-\"&$CS$10-5","v":"142-2009"},null,-3.7669774226475452,null,null,null,null,null,-8.8778504630501267,null,null,null,null,null,-6.6472363922074429]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,449,{"$f":"CI1191&\"-\"&$CS$10-1","v":"449-2013"},null,1.1075827389189445,null,null,null,null,null,-5.3121016304861541,null,null,null,null,null,-0.28206961996950208]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,449,{"$f":"CI1195&\"-\"&$CS$10-5","v":"449-2009"},null,-4.9491806790656669,null,null,null,null,null,-14.412822023308156,null,null,null,null,null,-25.026861517438618]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,564,{"$f":"CI1200&\"-\"&\"D\"","v":"564-D"},null,"",null,{"$f":"IFERROR(PERCENTILE(CL1204:CL1212,0.5),\"\")","v":0.12188071163469694},{"$f":"IFERROR(PERCENTRANK(CN$121:CN$1784,CN1200,2),\"\")","v":0.6},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CR1204:CR1212,0.5),\"\")","v":-2.1983817498093843},{"$f":"IFERROR(PERCENTRANK(CT$121:CT$1784,CT1200,2),\"\")","v":0.14000000000000001},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CX1204:CX1212,0.5),\"\")","v":4.0235543276524677},{"$f":"IFERROR(PERCENTRANK(CZ$121:CZ$1784,CZ1200,2),\"\")","v":0.81}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,564,{"$f":"CI1209&\"-\"&$CS$10-6","v":"564-2008"},null,-4.4615173787241904,null,null,null,null,null,-2.6945382101378956,null,null,null,null,null,10.210247588943984]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,564,{"$f":"CI1210&\"-\"&$CS$10-7","v":"564-2007"},null,-0.24150444976154262,null,null,null,null,null,0.73717058134821911,null,null,null,null,null,1.0567672210964885]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283,{"$f":"CI1219&\"-\"&$CS$10-3","v":"283-2011"},null,4.5783571986739231,null,null,null,null,null,-0.9953894216428798,null,null,null,null,null,1.2576607688296599]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,288,{"$f":"CI1226&\"-\"&\"D\"","v":"288-D"},null,"",null,{"$f":"IFERROR(PERCENTILE(CL1230:CL1238,0.5),\"\")","v":1.3268435968943244},{"$f":"IFERROR(PERCENTRANK(CN$121:CN$1784,CN1226,2),\"\")","v":0.89},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CR1230:CR1238,0.5),\"\")","v":0.21566109931549238},{"$f":"IFERROR(PERCENTRANK(CT$121:CT$1784,CT1226,2),\"\")","v":0.65},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CX1230:CX1238,0.5),\"\")","v":2.5320157914633823},{"$f":"IFERROR(PERCENTRANK(CZ$121:CZ$1784,CZ1226,2),\"\")","v":0.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,288,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,288,{"$f":"CI1238&\"-\"&$CS$10-9","v":"288-2005"},null,-0.25805238967022692,null,null,null,null,null,-0.39951476883546633,null,null,null,null,null,2.5320157914633823]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,293,{"$f":"CI1245&\"-\"&$CS$10-3","v":"293-2011"},null,0.94202726537981363,null,null,null,null,null,2.7130007168910066,null,null,null,null,null,3.3955450840085359]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,293,{"$f":"CI1246&\"-\"&$CS$10-4","v":"293-2010"},null,4.3086622465575051,null,null,null,null,null,0.66769911910606949,null,null,null,null,null,1.0093912368909637]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,566,{"$f":"CI1256&\"-\"&$CS$10-1","v":"566-2013"},null,2.4378458302879036,null,null,null,null,null,0.85104580610062719,null,null,null,null,null,-2.1460587848377153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,566,{"$f":"CI1257&\"-\"&$CS$10-2","v":"566-2012"},null,1.8475796242704288,null,null,null,null,null,0.77566113554103455,null,null,null,null,null,-2.3566363035392097]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,964,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,964,{"$f":"CI1273&\"-\"&$CS$10-5","v":"964-2009"},null,-2.8027347370465598,null,null,null,null,null,-3.7906661387219338,null,null,null,null,null,0.85745629117681199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,964,{"$f":"CI1276&\"-\"&$CS$10-8","v":"964-2006"},null,2.581309480071603,null,null,null,null,null,2.2499273264225064,null,null,null,null,null,-1.2797878372079241]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182,{"$f":"CI1285&\"-\"&$CS$10-4","v":"182-2010"},null,1.8831685199827741,null,null,null,null,null,"",null,null,null,null,null,-3.0402110456350107E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,453,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,453,{"$f":"CI1295&\"-\"&$CS$10-1","v":"453-2013"},null,1.5775400177625736,null,null,null,null,null,3.3165030691369459,null,null,null,null,null,2.2009496971705058]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,453,{"$f":"CI1302&\"-\"&$CS$10-8","v":"453-2006"},null,4.6578183560914024,null,null,null,null,null,-5.9641431091394956,null,null,null,null,null,15.391055245182827]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,968,{"$f":"CI1304&\"-\"&\"D\"","v":"968-D"},null,"",null,{"$f":"IFERROR(PERCENTILE(CL1308:CL1316,0.5),\"\")","v":-0.93204089593155182},{"$f":"IFERROR(PERCENTRANK(CN$121:CN$1784,CN1304,2),\"\")","v":0.22},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CR1308:CR1316,0.5),\"\")","v":-1.8559729775079994},{"$f":"IFERROR(PERCENTRANK(CT$121:CT$1784,CT1304,2),\"\")","v":0.18},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CX1308:CX1316,0.5),\"\")","v":0.43705537463747746},{"$f":"IFERROR(PERCENTRANK(CZ$121:CZ$1784,CZ1304,2),\"\")","v":0.37}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,968,{"$f":"CI1313&\"-\"&$CS$10-6","v":"968-2008"},null,2.5442126732703034,null,null,null,null,null,-4.2198500375997918,null,null,null,null,null,8.3101122426212228]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,922,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,922,{"$f":"CI1323&\"-\"&$CS$10-3","v":"922-2011"},null,1.0131791901358573,null,null,null,null,null,3.8387961388648226,null,null,null,null,null,9.0102783848227155]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,456,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,456,{"$f":"CI1339&\"-\"&$CS$10-6","v":"456-2008"},null,0.37162918483903606,null,null,null,null,null,23.958406585625973,null,null,null,null,null,16.148424590345758]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,456,{"$f":"CI1342&\"-\"&$CS$10-9","v":"456-2005"},null,3.3342303086533187,null,null,null,null,null,18.051931116621269,null,null,null,null,null,18.439026821730561]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,722,{"$f":"CI1349&\"-\"&$CS$10-3","v":"722-2011"},null,-1.4749442096386214,null,null,null,null,null,-1.5248047372130822,null,null,null,null,null,2.2521394526885863]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,722,{"$f":"CI1354&\"-\"&$CS$10-8","v":"722-2006"},null,-3.0531580793950353,null,null,null,null,null,-4.5729932654619345,null,null,null,null,null,0.7362287829412173]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,942,{"$f":"CI1360&\"-\"&$CS$10-1","v":"942-2013"},null,-0.5205798741791412,null,null,null,null,null,-0.71568800784870001,null,null,null,null,null,1.7101253013222459]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,942,{"$f":"CI1367&\"-\"&$CS$10-8","v":"942-2006"},null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,718,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,718,{"$f":"CI1379&\"-\"&$CS$10-7","v":"718-2007"},null,8.7871150208696172,null,null,null,null,null,-7.8201986770704801,null,null,null,null,null,4.9903839301175479]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,576,{"$f":"CI1386&\"-\"&$CS$10-1","v":"576-2013"},null,0.17444540438544731,null,null,null,null,null,0.76094417913925394,null,null,null,null,null,-1.9119767047281009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,576,{"$f":"CI1389&\"-\"&$CS$10-4","v":"576-2010"},null,14.877579743088832,null,null,null,null,null,7.526437685300662,null,null,null,null,null,-1.4650387155102473]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,936,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,936,{"$f":"CI1399&\"-\"&$CS$10-1","v":"936-2013"},null,-2.1590241492510258,null,null,null,null,null,0.79225712184460018,null,null,null,null,null,-0.91620240885918591]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,936,{"$f":"CI1405&\"-\"&$CS$10-7","v":"936-2007"},null,3.7231699469850499,null,null,null,null,null,"",null,null,null,null,null,-0.88148552134721392]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,961,{"$f":"CI1414&\"-\"&$CS$10-3","v":"961-2011"},null,-1.443725496000835,null,null,null,null,null,-0.73869392377891296,null,null,null,null,null,-1.1343200300046112]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,961,{"$f":"CI1417&\"-\"&$CS$10-6","v":"961-2008"},null,-0.49168046179181601,null,null,null,null,null,0.26126387504489545,null,null,null,null,null,1.4598254492079237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199,{"$f":"CI1433&\"-\"&$CS$10-9","v":"199-2005"},null,1.8464814592386247,null,null,null,null,null,2.2046777267031907,null,null,null,null,null,-1.1940158946756485]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184,{"$f":"CI1443&\"-\"&$CS$10-6","v":"184-2008"},null,-2.5250464686423149,null,null,null,null,null,-5.3488282275171395,null,null,null,null,null,-0.54025992483979302]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184,{"$f":"CI1446&\"-\"&$CS$10-9","v":"184-2005"},null,0.19336329891033177,null,null,null,null,null,0.31289914613151959,null,null,null,null,null,1.0979965416030302]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,524,{"$f":"CI1455&\"-\"&$CS$10-5","v":"524-2009"},null,-1.7847697135316962,null,null,null,null,null,"",null,null,null,null,null,-4.0379923285229609]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,361,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,361,{"$f":"CI1464&\"-\"&$CS$10-1","v":"361-2013"},null,-0.1299428095474171,null,null,null,null,null,9.9314175963743772,null,null,null,null,null,1.0072430283377025]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,361,{"$f":"CI1471&\"-\"&$CS$10-8","v":"361-2006"},null,3.4161961219594028,null,null,null,null,null,"",null,null,null,null,null,4.267909093674116]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,366,{"$f":"CI1480&\"-\"&$CS$10-4","v":"366-2010"},null,2.026494670168379,null,null,null,null,null,-1.6010827654284863,null,null,null,null,null,-1.7636624054133279]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,366,{"$f":"CI1483&\"-\"&$CS$10-7","v":"366-2007"},null,1.0530999911955163,null,null,null,null,null,1.327971388294551,null,null,null,null,null,0.8996290643351168]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,734,{"$f":"CI1490&\"-\"&$CS$10-1","v":"734-2013"},null,3.6830847738105907,null,null,null,null,null,6.3835913405856051,null,null,null,null,null,3.203806304103364]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,734,{"$f":"CI1493&\"-\"&$CS$10-4","v":"734-2010"},null,-0.65749758884874643,null,null,null,null,null,-8.8442874852504829,null,null,null,null,null,-0.99843535759357405]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,{"$f":"CI1509&\"-\"&$CS$10-7","v":"144-2007"},null,0.1597220886045525,null,null,null,null,null,2.2020772205583636,null,null,null,null,null,0.77076046688151489]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,{"$f":"CI1518&\"-\"&$CS$10-3","v":"146-2011"},null,0.17026171564877246,null,null,null,null,null,0.58234335656274094,null,null,null,null,null,-0.86030234776227132]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,463,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,463,{"$f":"CI1530&\"-\"&$CS$10-2","v":"463-2012"},null,-5.1240649425543801,null,null,null,null,null,"",null,null,null,null,null,-2.8726727009229744]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,463,{"$f":"CI1537&\"-\"&$CS$10-9","v":"463-2005"},null,-1.0959092475068655,null,null,null,null,null,-0.13572850684769788,null,null,null,null,null,11.318749815614606]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,528,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,528,{"$f":"CI1547&\"-\"&$CS$10-6","v":"528-2008"},null,-3.5858841814980336,null,null,null,null,null,"",null,null,null,null,null,-3.5450076088120794]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,738,{"$f":"CI1556&\"-\"&$CS$10-2","v":"738-2012"},null,0.32486835437964601,null,null,null,null,null,1.0430403406476447,null,null,null,null,null,4.9500538558717162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,738,{"$f":"CI1559&\"-\"&$CS$10-5","v":"738-2009"},null,-1.2959763257768282,null,null,null,null,null,-0.9132855086670375,null,null,null,null,null,3.1238493803068312]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,578,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,578,{"$f":"CI1574&\"-\"&$CS$10-7","v":"578-2007"},null,-0.46766488371583481,null,null,null,null,null,"",null,null,null,null,null,-3.1632871633892501]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,369,{"$f":"CI1577&\"-\"&\"D\"","v":"369-D"},null,"",null,{"$f":"IFERROR(PERCENTILE(CL1581:CL1589,0.5),\"\")","v":-1.9002537464697369},{"$f":"IFERROR(PERCENTRANK(CN$121:CN$1784,CN1577,2),\"\")","v":0.06},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CR1581:CR1589,0.5),\"\")","v":-0.96439884104781193},{"$f":"IFERROR(PERCENTRANK(CT$121:CT$1784,CT1577,2),\"\")","v":0.33},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CX1581:CX1589,0.5),\"\")","v":5.1030262525931729},{"$f":"IFERROR(PERCENTRANK(CZ$121:CZ$1784,CZ1577,2),\"\")","v":0.86}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,369,{"$f":"CI1584&\"-\"&$CS$10-4","v":"369-2010"},null,-2.0237385268453187,null,null,null,null,null,-1.0043798311662413,null,null,null,null,null,2.7211947729363191]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,369,{"$f":"CI1587&\"-\"&$CS$10-7","v":"369-2007"},null,0.629475688647263,null,null,null,null,null,-2.998883903069653,null,null,null,null,null,-0.53295479405497392]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,744,{"$f":"CI1594&\"-\"&$CS$10-1","v":"744-2013"},null,-0.78569293241231675,null,null,null,null,null,-0.91644786952715407,null,null,null,null,null,1.8359248790474472]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186,{"$f":"CI1603&\"-\"&\"D\"","v":"186-D"},null,"",null,{"$f":"IFERROR(PERCENTILE(CL1607:CL1615,0.5),\"\")","v":1.1217369904956653},{"$f":"IFERROR(PERCENTRANK(CN$121:CN$1784,CN1603,2),\"\")","v":0.87},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CR1607:CR1615,0.5),\"\")","v":4.2888839014044389E-2},{"$f":"IFERROR(PERCENTRANK(CT$121:CT$1784,CT1603,2),\"\")","v":0.6},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CX1607:CX1615,0.5),\"\")","v":1.0960499247386419},{"$f":"IFERROR(PERCENTRANK(CZ$121:CZ$1784,CZ1603,2),\"\")","v":0.47}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186,{"$f":"CI1613&\"-\"&$CS$10-7","v":"186-2007"},null,-0.33142088884736687,null,null,null,null,null,0.63329505249511087,null,null,null,null,null,1.7329090651874157]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,925,{"$f":"CI1621&\"-\"&$CS$10-2","v":"925-2012"},null,4.6790544924688229,null,null,null,null,null,"",null,null,null,null,null,-7.2985529842076993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,925,{"$f":"CI1624&\"-\"&$CS$10-5","v":"925-2009"},null,-3.900072425271115,null,null,null,null,null,"",null,null,null,null,null,-49.826187302936845]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,869,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,869,{"$f":"CI1634&\"-\"&$CS$10-2","v":"869-2012"},null,-0.45747842588859106,null,null,null,null,null,"",null,null,null,null,null,-0.76273349534670831]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,869,{"$f":"CI1641&\"-\"&$CS$10-9","v":"869-2005"},null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,926,{"$f":"CI1650&\"-\"&$CS$10-5","v":"926-2009"},null,-18.976922426874793,null,null,null,null,null,-2.9000990389577925,null,null,null,null,null,-3.222008170512769]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,926,{"$f":"CI1653&\"-\"&$CS$10-8","v":"926-2006"},null,3.0722874187482985,null,null,null,null,null,0.86017236908009265,null,null,null,null,null,7.7491731482643322]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,466,{"$f":"CI1660&\"-\"&$CS$10-2","v":"466-2012"},null,0.6092230425427374,null,null,null,null,null,0.99583234171316803,null,null,null,null,null,3.7146096946270846]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,{"$f":"CI1673&\"-\"&$CS$10-2","v":"112-2012"},null,-2.0783591846009184,null,null,null,null,null,-1.717921936877238,null,null,null,null,null,-0.97674708898858653]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,{"$f":"CI1678&\"-\"&$CS$10-7","v":"112-2007"},null,0.35153321600747134,null,null,null,null,null,0.3792947866202776,null,null,null,null,null,0.32228245387981858]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,{"$f":"CI1681&\"-\"&\"D\"","v":"111-D"},null,"",null,{"$f":"IFERROR(PERCENTILE(CL1685:CL1693,0.5),\"\")","v":-0.74270070955475598},{"$f":"IFERROR(PERCENTRANK(CN$121:CN$1784,CN1681,2),\"\")","v":0.26},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CR1685:CR1693,0.5),\"\")","v":-0.28314460027571542},{"$f":"IFERROR(PERCENTRANK(CT$121:CT$1784,CT1681,2),\"\")","v":0.51},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CX1685:CX1693,0.5),\"\")","v":0.68110825207348191},{"$f":"IFERROR(PERCENTRANK(CZ$121:CZ$1784,CZ1681,2),\"\")","v":0.41}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,{"$f":"CI1688&\"-\"&$CS$10-4","v":"111-2010"},null,3.0782644707128837,null,null,null,null,null,-0.28314460027571542,null,null,null,null,null,0.75948885923676568]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,298,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,298,{"$f":"CI1700&\"-\"&$CS$10-3","v":"298-2011"},null,1.7763052780260375,null,null,null,null,null,"",null,null,null,null,null,2.5929656798364134]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,299,{"$f":"CI1707&\"-\"&\"D\"","v":"299-D"},null,"",null,{"$f":"IFERROR(PERCENTILE(CL1711:CL1719,0.5),\"\")","v":3.8162538790573137},{"$f":"IFERROR(PERCENTRANK(CN$121:CN$1784,CN1707,2),\"\")","v":0.97},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CR1711:CR1719,0.5),\"\")","v":-6.7845217733776426},{"$f":"IFERROR(PERCENTRANK(CT$121:CT$1784,CT1707,2),\"\")","v":0.02},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CX1711:CX1719,0.5),\"\")","v":-2.6050195127817375},{"$f":"IFERROR(PERCENTRANK(CZ$121:CZ$1784,CZ1707,2),\"\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,299,{"$f":"CI1716&\"-\"&$CS$10-6","v":"299-2008"},null,2.752146213821435,null,null,null,null,null,1.3170196160935816,null,null,null,null,null,7.6928747023757253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,299,{"$f":"CI1717&\"-\"&$CS$10-7","v":"299-2007"},null,5.4122929662052899,null,null,null,null,null,-6.7845217733776426,null,null,null,null,null,-3.0726948527836964]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,582,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,582,{"$f":"CI1724&\"-\"&$CS$10-1","v":"582-2013"},null,-0.84066338035003429,null,null,null,null,null,-2.8606506085616212,null,null,null,null,null,-2.1266181131796493]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,582,{"$f":"CI1725&\"-\"&$CS$10-2","v":"582-2012"},null,-1.5041690210141514,null,null,null,null,null,-1.3832094320769333,null,null,null,null,null,3.7673246130999853]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,582,{"$f":"CI1726&\"-\"&$CS$10-3","v":"582-2011"},null,-0.64056964511048786,null,null,null,null,null,1.5532258414459321,null,null,null,null,null,10.238119926938198]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,582,{"$f":"CI1727&\"-\"&$CS$10-4","v":"582-2010"},null,2.8181672778051849,null,null,null,null,null,-1.1648982176487928,null,null,null,null,null,5.8114569363528359]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,582,{"$f":"CI1728&\"-\"&$CS$10-5","v":"582-2009"},null,-1.9770781928980057,null,null,null,null,null,-5.535574716744244,null,null,null,null,null,-0.33155663948901726]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,582,{"$f":"CI1729&\"-\"&$CS$10-6","v":"582-2008"},null,-1.6448574918068992,null,null,null,null,null,-1.4162121285126601,null,null,null,null,null,15.598107763089335]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,582,{"$f":"CI1730&\"-\"&$CS$10-7","v":"582-2007"},null,1.1236583075942432,null,null,null,null,null,-9.8306008395705469E-3,null,null,null,null,null,5.4040301742241716]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,582,{"$f":"CI1731&\"-\"&$CS$10-8","v":"582-2006"},null,1.2337518663225744,null,null,null,null,null,-1.3379944231935905,null,null,null,null,null,4.5734909030621829]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,582,{"$f":"CI1732&\"-\"&$CS$10-9","v":"582-2005"},null,1.4321326582697145,null,null,null,null,null,2.4984717100354361,null,null,null,null,null,5.1844067210363045]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,474,{"$f":"CI1733&\"-\"&\"D\"","v":"474-D"},null,"",null,{"$f":"IFERROR(PERCENTILE(CL1737:CL1745,0.5),\"\")","v":0.2985957017537455},{"$f":"IFERROR(PERCENTRANK(CN$121:CN$1784,CN1733,2),\"\")","v":0.69},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CR1737:CR1745,0.5),\"\")","v":0.61749944131137258},{"$f":"IFERROR(PERCENTRANK(CT$121:CT$1784,CT1733,2),\"\")","v":0.77},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CX1737:CX1745,0.5),\"\")","v":4.882863666335723},{"$f":"IFERROR(PERCENTRANK(CZ$121:CZ$1784,CZ1733,2),\"\")","v":0.85}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,474,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,474,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,474,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,474,{"$f":"CI1737&\"-\"&$CS$10-1","v":"474-2013"},null,1.4482448021966645,null,null,null,null,null,0.68644473859283095,null,null,null,null,null,-2.4278792130530222]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,474,{"$f":"CI1738&\"-\"&$CS$10-2","v":"474-2012"},null,-1.6454709522137603,null,null,null,null,null,2.065393761491241,null,null,null,null,null,-3.9848114424545376]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,474,{"$f":"CI1739&\"-\"&$CS$10-3","v":"474-2011"},null,-14.314900670436316,null,null,null,null,null,4.514367404642524,null,null,null,null,null,8.2002163770336107]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,474,{"$f":"CI1740&\"-\"&$CS$10-4","v":"474-2010"},null,2.9790913189551391,null,null,null,null,null,0.31051926716333766,null,null,null,null,null,7.7577121018158159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,474,{"$f":"CI1741&\"-\"&$CS$10-5","v":"474-2009"},null,-4.2530693842081408,null,null,null,null,null,-6.7625006459471866,null,null,null,null,null,-27.280089664439458]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,474,{"$f":"CI1742&\"-\"&$CS$10-6","v":"474-2008"},null,0.78510241563053684,null,null,null,null,null,-1.0999730410837989,null,null,null,null,null,4.882863666335723]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,474,{"$f":"CI1743&\"-\"&$CS$10-7","v":"474-2007"},null,0.2985957017537455,null,null,null,null,null,-1.0850446248529608,null,null,null,null,null,1.350800013833874]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,474,{"$f":"CI1744&\"-\"&$CS$10-8","v":"474-2006"},null,0.51339937004009073,null,null,null,null,null,6.0404966602555445,null,null,null,null,null,6.165084251616392]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,474,{"$f":"CI1745&\"-\"&$CS$10-9","v":"474-2005"},null,-0.15202478763678418,null,null,null,null,null,0.61749944131137258,null,null,null,null,null,7.9071081425162282]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,915,{"$f":"CI1746&\"-\"&\"D\"","v":"915-D"},null,"",null,{"$f":"IFERROR(PERCENTILE(CL1750:CL1758,0.5),\"\")","v":3.1735484955222555},{"$f":"IFERROR(PERCENTRANK(CN$121:CN$1784,CN1746,2),\"\")","v":0.95},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CR1750:CR1758,0.5),\"\")","v":-1.2680762683273545},{"$f":"IFERROR(PERCENTRANK(CT$121:CT$1784,CT1746,2),\"\")","v":0.26},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CX1750:CX1758,0.5),\"\")","v":3.0436413962261728},{"$f":"IFERROR(PERCENTRANK(CZ$121:CZ$1784,CZ1746,2),\"\")","v":0.74}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,915,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,915,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,915,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,915,{"$f":"CI1750&\"-\"&$CS$10-1","v":"915-2013"},null,-2.2641283993309331,null,null,null,null,null,0.72624054304692354,null,null,null,null,null,-6.4830863272251777]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,915,{"$f":"CI1751&\"-\"&$CS$10-2","v":"915-2012"},null,1.431344772500811,null,null,null,null,null,0.95684194977465675,null,null,null,null,null,-5.2685258938142852]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,915,{"$f":"CI1752&\"-\"&$CS$10-3","v":"915-2011"},null,3.1735484955222555,null,null,null,null,null,3.9845037904078247,null,null,null,null,null,4.5027172560977657]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,915,{"$f":"CI1753&\"-\"&$CS$10-4","v":"915-2010"},null,3.2530275808474336,null,null,null,null,null,0.21904699294042107,null,null,null,null,null,3.0436413962261728]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,915,{"$f":"CI1754&\"-\"&$CS$10-5","v":"915-2009"},null,-12.796435461474482,null,null,null,null,null,-5.9310900731837082,null,null,null,null,null,-8.9857943879464948]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,915,{"$f":"CI1755&\"-\"&$CS$10-6","v":"915-2008"},null,-4.1856772550071017,null,null,null,null,null,-1.2680762683273545,null,null,null,null,null,3.2526317099500259]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,915,{"$f":"CI1756&\"-\"&$CS$10-7","v":"915-2007"},null,7.4401257504648441,null,null,null,null,null,-5.0392235468282669,null,null,null,null,null,5.4552305949727495]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,915,{"$f":"CI1757&\"-\"&$CS$10-8","v":"915-2006"},null,4.3502658555552465,null,null,null,null,null,-2.201422184406105,null,null,null,null,null,4.4701913124393986]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,915,{"$f":"CI1758&\"-\"&$CS$10-9","v":"915-2005"},null,4.5915894184547215,null,null,null,null,null,-2.4570787491976258,null,null,null,null,null,2.9349482586793485]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,927,{"$f":"CI1759&\"-\"&\"D\"","v":"927-D"},null,"",null,{"$f":"IFERROR(PERCENTILE(CL1763:CL1771,0.5),\"\")","v":1.500000000000135},{"$f":"IFERROR(PERCENTRANK(CN$121:CN$1784,CN1759,2),\"\")","v":0.9},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CR1763:CR1771,0.5),\"\")","v":2.2794390439173133},{"$f":"IFERROR(PERCENTRANK(CT$121:CT$1784,CT1759,2),\"\")","v":0.93},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CX1763:CX1771,0.5),\"\")","v":6.7699680723978997},{"$f":"IFERROR(PERCENTRANK(CZ$121:CZ$1784,CZ1759,2),\"\")","v":0.92}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,927,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,927,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,927,null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,927,{"$f":"CI1763&\"-\"&$CS$10-1","v":"927-2013"},null,1.500000000000135,null,null,null,null,null,-1.8578979917640526,null,null,null,null,null,-0.78204499900292213]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,927,{"$f":"CI1764&\"-\"&$CS$10-2","v":"927-2012"},null,1.1999999999999229,null,null,null,null,null,1.8859241055303979,null,null,null,null,null,2.5327644056274057]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,927,{"$f":"CI1765&\"-\"&$CS$10-3","v":"927-2011"},null,1.2999999999999954,null,null,null,null,null,5.1811001587432894,null,null,null,null,null,6.7699680723978997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,927,{"$f":"CI1766&\"-\"&$CS$10-4","v":"927-2010"},null,1.4999999999999547,null,null,null,null,null,-2.0912519516138564,null,null,null,null,null,6.6695276181161098]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,927,{"$f":"CI1767&\"-\"&$CS$10-5","v":"927-2009"},null,0.60000000000009912,null,null,null,null,null,0.99670717262663544,null,null,null,null,null,7.5403770490416608]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,927,{"$f":"CI1768&\"-\"&$CS$10-6","v":"927-2008"},null,1.5000000000002558,null,null,null,null,null,9.7880394067053835,null,null,null,null,null,9.7597456092619765]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,927,{"$f":"CI1769&\"-\"&$CS$10-7","v":"927-2007"},null,4.5000000000001705,null,null,null,null,null,7.0129589631375984,null,null,null,null,null,16.989215900871034]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,927,{"$f":"CI1770&\"-\"&$CS$10-8","v":"927-2006"},null,4.7999999999999154,null,null,null,null,null,7.4687112360076142,null,null,null,null,null,8.6228378710116136]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,927,{"$f":"CI1771&\"-\"&$CS$10-9","v":"927-2005"},null,5.0000000000000488,null,null,null,null,null,2.2794390439173133,null,null,null,null,null,6.1904986617764557]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"001",{"$f":"CI1772&\"-\"&\"D\"","v":"001-D"},null,"",null,{"$f":"IFERROR(PERCENTILE(CL1776:CL1784,0.5),\"\")","v":-0.38590399846985246},{"$f":"IFERROR(PERCENTRANK(CN$121:CN$1784,CN1772,2),\"\")","v":0.43},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CR1776:CR1784,0.5),\"\")","v":""},{"$f":"IFERROR(PERCENTRANK(CT$121:CT$1784,CT1772,2),\"\")","v":""},null,null,"",null,{"$f":"IFERROR(PERCENTILE(CX1776:CX1784,0.5),\"\")","v":0.15489482644860741},{"$f":"IFERROR(PERCENTRANK(CZ$121:CZ$1784,CZ1772,2),\"\")","v":0.28999999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"001",null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"001",null,null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"001",{"$f":"CI1775&\"-\"&$CS$10-1","v":"001-2013"},null,"",null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"001","001-2013",null,-1.0682768452406388,null,null,null,null,null,"",null,null,null,null,null,-0.13324504769331469]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"001",{"$f":"CI1777&\"-\"&$CS$10-2","v":"001-2012"},null,-1.2922963398377525,null,null,null,null,null,"",null,null,null,null,null,0.15489482644860741]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"001",{"$f":"CI1778&\"-\"&$CS$10-3","v":"001-2011"},null,-0.38590399846985246,null,null,null,null,null,"",null,null,null,null,null,2.6199377045705456]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"001",{"$f":"CI1779&\"-\"&$CS$10-4","v":"001-2010"},null,3.3768528120318511,null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"001",{"$f":"CI1780&\"-\"&$CS$10-5","v":"001-2009"},null,-4.2819819082005601,null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"001",{"$f":"CI1781&\"-\"&$CS$10-6","v":"001-2008"},null,-1.8479772209826084,null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"001",{"$f":"CI1782&\"-\"&$CS$10-7","v":"001-2007"},null,0.45617505283372939,null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"001",{"$f":"CI1783&\"-\"&$CS$10-8","v":"001-2006"},null,0.60267725816727236,null,null,null,null,null,"",null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"001",{"$f":"CI1784&\"-\"&$CS$10-9","v":"001-2005"},null,0.50298007276639023,null,null,null,null,null,"",null,null,null,null,null,""]

{"sheet":"HeatMap","index":17,"n_rows":45,"n_cols":34,"rows_kept":45,"cut":false,"hidden":true,"merged":[[39,12,44,13],[10,27,10,32],[10,18,10,23],[3,12,8,13],[9,12,12,13],[15,12,21,13],[23,12,28,13],[33,12,37,13]]}
["Conditional formatting",null,null,null,null,null,null,null,"Benchmarks",null,null,null,"Footnotes",null,"Data and breaches"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"1/ The cell is highlighted in green if debt burden benchmark of \"&K13&\"% is not exceeded under the specific shock or baseline, yellow if exceeded under specific shock but not baseline, red if benchmark is exceeded under baseline, white if stress test is not relevant.\"","v":"1/ The cell is highlighted in green if debt burden benchmark of 85% is not exceeded under the specific shock or baseline, yellow if exceeded under specific shock but not baseline, red if benchmark is exceeded under baseline, white if stress test is not relevant."}]
["Sensitivity of debt level to macro/fiscal shocks"]
["White (0)","Not applicable / data not available"]
["Green (1)","Country specific threshold not exceeded under shock or baseline",null,null,null,null,null,null,null,null,{"$f":"Country","v":"Example"},null,null,null,null,null,null,"Debt in % of GDP",null,null,null,null,null,null,null,null,null,"Gross Financing Need in % of GDP"]
["Yellow (2)","Country specific threshold exceeded under shock but not baseline",null,null,null,null,null,null,null,"Debt-to-GDP",{"$f":"BenchmarkHMDebtCountry","v":85}]
["Red (3)","Country specific threshold exceeded under baseline",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"first year of projection",null,null,null,null,null,null,null,null,"first year of projection"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"1/ The cell is highlighted in green if debt burden benchmark of \"&J13&\"% is not exceeded under the specific shock or baseline, yellow if exceeded under specific shock but not baseline, red if benchmark is exceeded under baseline, white if stress test is not relevant.\"","v":"1/ The cell is highlighted in green if debt burden benchmark of 70% is not exceeded under the specific shock or baseline, yellow if exceeded under specific shock but not baseline, red if benchmark is exceeded under baseline, white if stress test is not relevant."},null,null,null,null,{"$f":"S10-1","v":2013},{"$f":"FirstYear","v":2014},{"$f":"S10+1","v":2015},{"$f":"T10+1","v":2016},{"$f":"U10+1","v":2017},{"$f":"V10+1","v":2018},{"$f":"W10+1","v":2019},null,null,{"$f":"AB10-1","v":2013},{"$f":"FirstYear","v":2014},{"$f":"AB10+1","v":2015},{"$f":"AC10+1","v":2016},{"$f":"AD10+1","v":2017},{"$f":"AE10+1","v":2018},{"$f":"AF10+1","v":2019}]
[null,"Growth","Primary balance ","Real interest rate","Exchange rate","Contingent",null,null,null,null,null,null,null,null,"Values"]
["Data",{"$f":"IF(AND(HeatMap!$Y$23=0,HeatMap!$Y$25=0),1,IF(HeatMap!$Y$23=1,3,2))","v":3},{"$f":"IF(AND(HeatMap!$Y$23=0,HeatMap!$Y$24=0),1,IF(HeatMap!$Y$23=1,3,2))","v":3},{"$f":"IF(AND(HeatMap!$Y$23=0,HeatMap!$Y$26=0),1,IF(HeatMap!$Y$23=1,3,2))","v":3},{"$f":"IF(AND(HeatMap!$Y$23=0,HeatMap!$Y$27=0),1,IF(HeatMap!$Y$23=1,3,2))","v":3},{"$f":"IF(HeatMap!$P$29=1,IF(AND(HeatMap!$Y$23=0,HeatMap!$Y$29=0),1,IF(HeatMap!$Y$23=1,3,2)),0)","v":3},null,null,null,"EM","AE",null,null,null,"Baseline",null,null,{"$f":"100*'Baseline debt'!O83","v":126.97762842962202},{"$f":"100*'Baseline debt'!P83","v":131.78669545102397},{"$f":"100*'Baseline debt'!Q83","v":132.58524066692712},{"$f":"100*'Baseline debt'!R83","v":131.26167001972436},{"$f":"100*'Baseline debt'!S83","v":128.68255334414212},{"$f":"100*'Baseline debt'!T83","v":125.55942366529482},{"$f":"100*'Baseline debt'!U83","v":122.35103967206516},null,null,{"$f":"100*'Baseline debt'!O89","v":26.143176900932108},{"$f":"100*'Baseline debt'!P89","v":23.099208101183518},{"$f":"100*'Baseline debt'!Q89","v":22.590756979753369},{"$f":"100*'Baseline debt'!R89","v":23.910809138946988},{"$f":"100*'Baseline debt'!S89","v":21.752624309462711},{"$f":"100*'Baseline debt'!T89","v":22.027590016055303},{"$f":"100*'Baseline debt'!U89","v":20.632422199581072}]
["Override",null,null,null,null,null,null,null,null,{"$f":"Benchmarks!D32","v":70},{"$f":"Benchmarks!E32","v":85},null,null,null,"Primary balance shock",null,null,{"$f":"R$12","v":126.97762842962202},{"$f":"100*primary!B$37","v":131.78669545102443},{"$f":"100*primary!C$37","v":133.07342022664011},{"$f":"100*primary!D$37","v":131.96138484032195},{"$f":"100*primary!E$37","v":129.86446563876638},{"$f":"100*primary!F$37","v":127.08505581169175},{"$f":"100*primary!G$37","v":124.16456502442163},null,null,{"$f":"AA12","v":26.143176900932108},{"$f":"100*primary!B$39","v":23.09920810118361},{"$f":"100*primary!C$39","v":23.078936539465676},{"$f":"100*primary!D$39","v":24.321947479603743},{"$f":"100*primary!E$39","v":22.451480641331862},{"$f":"100*primary!F$39","v":22.779611609074998},{"$f":"100*primary!G$39","v":21.362043447387336}]
["Final",{"$f":"IF(ISNUMBER(B13),B13,B12)","v":3},{"$f":"IF(ISNUMBER(C13),C13,C12)","v":3},{"$f":"IF(ISNUMBER(D13),D13,D12)","v":3},3,{"$f":"IF(ISNUMBER(F13),F13,F12)","v":3},null,null,null,null,null,null,null,null,"Real GDP growth shock",null,null,{"$f":"R$12","v":126.97762842962202},{"$f":"100*growth!B$37","v":131.78669545102443},{"$f":"100*growth!C$37","v":138.08749777076702},{"$f":"100*growth!D$37","v":143.9247518323746},{"$f":"100*growth!E$37","v":141.67650055566821},{"$f":"100*growth!F$37","v":138.86269522766631},{"$f":"100*growth!G$37","v":135.9824965630097},null,null,{"$f":"AA13","v":26.143176900932108},{"$f":"100*growth!B$39","v":23.09920810118361},{"$f":"100*growth!C$39","v":24.740118414017115},{"$f":"100*growth!D$39","v":29.048330695115567},{"$f":"100*growth!E$39","v":25.223093260354446},{"$f":"100*growth!F$39","v":25.409861642775073},{"$f":"100*growth!G$39","v":23.971241548069866}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest rate shock",null,null,126.97762842962202,{"$f":"100*interest!B$37","v":131.78669545102443},{"$f":"100*interest!C$37","v":132.58524066692797},{"$f":"100*interest!D$37","v":131.63846034993563},{"$f":"100*interest!E$37","v":129.71679753284286},{"$f":"100*interest!F$37","v":127.45439832569687},{"$f":"100*interest!G$37","v":125.27414824548258},null,null,26.143176900932108,{"$f":"100*interest!B$39","v":23.09920810118361},{"$f":"100*interest!C$39","v":22.590756979753554},{"$f":"100*interest!D$39","v":24.287599469157875},{"$f":"100*interest!E$39","v":22.562496103704419},{"$f":"100*interest!F$39","v":23.280991235745294},{"$f":"100*interest!G$39","v":22.312592559400443}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"2/ The cell is highlighted in green if gross financing needs benchmark of \"&HeatMap!K28&\"% is not exceeded under the specific shock or baseline, yellow if exceeded under specific shock but not baseline, red if benchmark is exceeded under baseline, white if stress test is not relevant.\"","v":"2/ The cell is highlighted in green if gross financing needs benchmark of 20% is not exceeded under the specific shock or baseline, yellow if exceeded under specific shock but not baseline, red if benchmark is exceeded under baseline, white if stress test is not relevant."},null,"Exchange rate shock",null,null,126.97762842962202,{"$f":"100*exchange!B$39","v":131.78669545102443},{"$f":"100*exchange!C$39","v":132.04544167997778},{"$f":"100*exchange!D$39","v":130.71339110594295},{"$f":"100*exchange!E$39","v":128.1271351661251},{"$f":"100*exchange!F$39","v":124.99651758728929},{"$f":"100*exchange!G$39","v":121.7787804226828},null,null,26.143176900932108,{"$f":"100*exchange!B$41","v":23.09920810118361},{"$f":"100*exchange!C$41","v":22.488638993534174},{"$f":"100*exchange!D$41","v":23.796919483697117},{"$f":"100*exchange!E$41","v":21.639822268676241},{"$f":"100*exchange!F$41","v":21.905061461664683},{"$f":"100*exchange!G$41","v":20.508509181419292}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Combined shock",null,null,126.97762842962202,{"$f":"100*combo!B$37","v":131.78669545102443},{"$f":"100*combo!C$37","v":138.08749777076702},{"$f":"100*combo!D$37","v":144.27603389436911},{"$f":"100*combo!E$37","v":143.04277650021254},{"$f":"100*combo!F$37","v":141.37360445130901},{"$f":"100*combo!G$37","v":139.79944739768396},null,null,26.143176900932108,{"$f":"100*combo!B$39","v":23.09920810118361},{"$f":"100*combo!C$39","v":24.740118414017115},{"$f":"100*combo!D$39","v":29.39961275711007},{"$f":"100*combo!E$39","v":26.380186561235991},{"$f":"100*combo!F$39","v":27.09425701290073},{"$f":"100*combo!G$39","v":26.141257345672642}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingent liabilities shock",null,null,126.97762842962202,{"$f":"100*contingent!B$37","v":131.78669545102443},{"$f":"100*contingent!C$37","v":148.75241396370345},{"$f":"100*contingent!D$37","v":152.9986584719544},{"$f":"100*contingent!E$37","v":151.25286697641101},{"$f":"100*contingent!F$37","v":148.89521758374738},{"$f":"100*contingent!G$37","v":146.41556844766441},null,null,26.143176900932108,{"$f":"100*contingent!B$39","v":23.09920810118361},{"$f":"100*contingent!C$39","v":35.405034606953564},{"$f":"100*contingent!D$39","v":31.626225747840685},{"$f":"100*contingent!E$39","v":27.901682947298461},{"$f":"100*contingent!F$39","v":28.65959978536473},{"$f":"100*contingent!G$39","v":26.430505832527786}]
["Sensitivity of gross financing needs to macro/fiscal shocks",null,null,null,null,null,null,null,null,null,{"$f":"Country","v":"Example"},null,null,null,{"$f":"IF(ISBLANK(Custom1Name), \"Customized shock 1\",Custom1Name)","v":"Customized shock 1"},null,null,126.97762842962202,{"$f":"100*custom1!B$37","v":131.78669545102443},{"$f":"100*custom1!C$37","v":137.33276804744125},{"$f":"100*custom1!D$37","v":140.92760548617341},{"$f":"100*custom1!E$37","v":143.40398012455975},{"$f":"100*custom1!F$37","v":145.48630325285424},{"$f":"100*custom1!G$37","v":147.69657858271424},null,null,26.143176900932108,{"$f":"100*custom1!B$39","v":23.09920810118361},{"$f":"100*custom1!C$39","v":25.110528172296558},{"$f":"100*custom1!D$39","v":27.947587787274873},{"$f":"100*custom1!E$39","v":26.960181299992499},{"$f":"100*custom1!F$39","v":28.771229670749765},{"$f":"100*custom1!G$39","v":28.551538736941286}]
[null,null,null,null,null,null,null,null,null,"GFN-to-GDP",{"$f":"BenchmarkHMGFNCountry","v":20},null,null,null,{"$f":"IF(ISBLANK(Custom2Name), \"Customized shock 2\",Custom2Name)","v":"Customized shock 2"},null,null,126.97762842962202,{"$f":"100*custom2!B$37","v":131.78669545102443},{"$f":"100*custom2!C$37","v":138.94523216887802},{"$f":"100*custom2!D$37","v":144.12507246284946},{"$f":"100*custom2!E$37","v":148.17578022712246},{"$f":"100*custom2!F$37","v":151.83821873975108},{"$f":"100*custom2!G$37","v":155.65333725465095},null,null,26.143176900932108,{"$f":"100*custom2!B$39","v":23.09920810118361},{"$f":"100*custom2!C$39","v":27.848037183703649},{"$f":"100*custom2!D$39","v":31.610813761560831},{"$f":"100*custom2!E$39","v":31.162205608225115},{"$f":"100*custom2!F$39","v":33.64536267539949},{"$f":"100*custom2!G$39","v":33.770325904896765}]
["White (0)","Not applicable / data not available"]
["Green (1)","Country specific threshold not exceeded under shock or baseline",null,null,null,null,null,null,null,null,null,null,null,null,"Breaches","Triggered?",null,null,null,null,null,null,null,null,"Breach?",null,null,null,null,null,null,null,null,"Breach?"]
["Yellow (2)","Country specific threshold exceeded under shock but not baseline",null,null,null,null,null,null,null,null,null,null,null,null,"Baseline",null,null,{"$f":"IF(R12>$K$8,1,0)","v":1},{"$f":"IF(S12>$K$8,1,0)","v":1},{"$f":"IF(T12>$K$8,1,0)","v":1},1,1,1,1,{"$f":"IF(OR(R23=1,S23=1,T23=1,U23=1,V23=1,W23=1,X23=1),1,0)","v":1},null,{"$f":"IF(AA12>$K$20,1,0)","v":1},{"$f":"IF(AB12>$K$20,1,0)","v":1},1,1,1,1,1,{"$f":"IF(OR(AA23=1,AB23=1,AC23=1,AD23=1,AE23=1,AF23=1,AG23=1),1,0)","v":1}]
["Red (3)","Country specific threshold exceeded under baseline",null,null,null,null,null,null,null,null,null,null,{"$f":"\"2/ The cell is highlighted in green if gross financing needs benchmark of \"&HeatMap!J28&\"% is not exceeded under the specific shock or baseline, yellow if exceeded under specific shock but not baseline, red if benchmark is exceeded under baseline, white if stress test is not relevant.\"","v":"2/ The cell is highlighted in green if gross financing needs benchmark of 15% is not exceeded under the specific shock or baseline, yellow if exceeded under specific shock but not baseline, red if benchmark is exceeded under baseline, white if stress test is not relevant."},null,"Primary balance shock",null,null,{"$f":"IF(R13>$K$8,1,0)","v":1},1,1,1,1,1,1,{"$f":"IF(OR(R24=1,S24=1,T24=1,U24=1,V24=1,W24=1,X24=1),1,0)","v":1},null,{"$f":"IF(AA13>$K$20,1,0)","v":1},1,1,1,1,1,1,{"$f":"IF(OR(AA24=1,AB24=1,AC24=1,AD24=1,AE24=1,AF24=1,AG24=1),1,0)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real GDP growth shock",null,null,{"$f":"IF(R14>$K$8,1,0)","v":1},1,1,1,1,1,1,1,null,{"$f":"IF(AA14>$K$20,1,0)","v":1},1,1,1,1,1,1,1]
[null,"Growth","Primary balance ","Real interest rate","Exchange rate","Contingent",null,null,null,null,null,null,null,null,"Interest rate shock",null,null,{"$f":"IF(R15>$K$8,1,0)","v":1},1,1,1,1,1,1,1,null,{"$f":"IF(AA15>$K$20,1,0)","v":1},1,1,1,1,1,1,1]
["Data",{"$f":"IF(AND(HeatMap!$AH$23=0,HeatMap!$AH$25=0),1,IF(HeatMap!$AH$23=1,3,2))","v":3},{"$f":"IF(AND(HeatMap!$AH$23=0,HeatMap!$AH$24=0),1,IF(HeatMap!$AH$23=1,3,2))","v":3},{"$f":"IF(AND(HeatMap!$AH$23=0,HeatMap!$AH$26=0),1,IF(HeatMap!$AH$23=1,3,2))","v":3},{"$f":"IF(AND(HeatMap!$AH$23=0,HeatMap!$AH$27=0),1,IF(HeatMap!$AH$23=1,3,2))","v":3},{"$f":"IF(HeatMap!$P$29=1,IF(AND(HeatMap!$AH$23=0,HeatMap!$AH$29=0),1,IF(HeatMap!$AH$23=1,3,2)),0)","v":3},null,null,null,"EM","AE",null,null,null,"Exchange rate shock",null,null,{"$f":"IF(R16>$K$8,1,0)","v":1},1,1,1,1,1,1,1,null,{"$f":"IF(AA16>$K$20,1,0)","v":1},1,1,1,1,{"$f":"IF(AF16>$K$20,1,0)","v":1},1,1]
["Override",null,null,null,null,null,null,null,null,{"$f":"Benchmarks!D33","v":15},{"$f":"Benchmarks!E33","v":20},null,null,null,"Combined shock",null,null,{"$f":"IF(R17>$K$8,1,0)","v":1},1,1,1,1,1,1,1,null,{"$f":"IF(AA17>$K$20,1,0)","v":1},1,1,1,1,1,1,1]
["Final",{"$f":"IF(ISNUMBER(B28),B28,B27)","v":3},{"$f":"IF(ISNUMBER(C28),C28,C27)","v":3},{"$f":"IF(ISNUMBER(D28),D28,D27)","v":3},3,{"$f":"IF(ISNUMBER(F28),F28,F27)","v":3},null,null,null,null,null,null,null,null,"Contingent liabilities shock",{"$f":"CLTrigger","v":1},null,{"$f":"IF(R18>$K$8,1,0)","v":1},1,1,1,1,1,1,{"$f":"IF(OR(R29=1,S29=1,T29=1,U29=1,V29=1,W29=1,X29=1),1,0)","v":1},null,{"$f":"IF(AA18>$K$20,1,0)","v":1},1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(Custom1Name), \"Customized shock 1\",Custom1Name)","v":"Customized shock 1"},{"$f":"Custom1Trigger","v":0},null,{"$f":"IF(R19>$K$8,1,0)","v":1},1,1,1,1,1,1,1,null,{"$f":"IF(AA19>$K$20,1,0)","v":1},1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(Custom2Name), \"Customized shock 2\",Custom2Name)","v":"Customized shock 2"},{"$f":"Custom2Trigger","v":0},null,{"$f":"IF(R20>$K$8,1,0)","v":1},1,1,1,1,1,1,1,null,{"$f":"IF(AA20>$K$20,1,0)","v":1},1,1,1,1,1,1,1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J36&\" and \"&K36&\" basis points for bond spreads; \"&J37&\" and \"&K37&\" percent of GDP for external financing requirement; \"&J38&\" and \"&K38&\" percent for change in the share of short-term debt; \"&J39&\" and \"&K39&\" percent for the public debt held by non-residents.\"","v":"400 and 600 basis points for bond spreads; 17 and 25 percent of GDP for external financing requirement; 1 and 1.5 percent for change in the share of short-term debt; 30 and 45 percent for the public debt held by non-residents."},null,null,null,null,null,null,null,"EM","EM","EM",null,null,null,"AM","AM","AM"]
["Debt profile vulnerability",null,null,null,null,null,null,null,null,"lower","upper",null,null,null,null,null,null,null,{"$f":"Country","v":"Example"},null,"Full",25,75,null,null,null,"Full",50,75]
[null,null,null,null,null,null,null,null,{"$f":"O36","v":"EMBI Global spreads or Spread over US bonds for AEs"},{"$f":"IF(AEStatus=1,AB36,V36)","v":400},600,null,null,null,"EMBI Global spreads or Spread over US bonds for AEs","In basis points",null,null,{"$f":"'Lists-Modules-ChartData'!BV7","v":273},null,{"$f":"Benchmarks!D24","v":800},{"$f":"Benchmarks!E24","v":200},{"$f":"Benchmarks!F24","v":600},null,null,null,{"$f":"Benchmarks!H24","v":800},{"$f":"Benchmarks!I24","v":400},{"$f":"Benchmarks!J24","v":600}]
["White (0)","Not applicable / data not available",null,null,null,null,null,null,{"$f":"O37","v":"External Financing Requirement"},17,25,null,null,null,"External Financing Requirement","In percent of GDP",null,null,{"$f":"'Lists-Modules-ChartData'!BV8","v":51.138781611074094},null,{"$f":"Benchmarks!D25","v":20},{"$f":"Benchmarks!E25","v":5},{"$f":"Benchmarks!F25","v":15},null,null,null,{"$f":"Benchmarks!H25","v":35},{"$f":"Benchmarks!I25","v":17},{"$f":"Benchmarks!J25","v":25}]
["Green (1)","Country value below lower risk-assessment benchmark",null,null,null,null,null,null,{"$f":"O38","v":"Annual Change in Share of Short-term Public Debt at Original Maturity"},1,1.5,null,null,null,"Annual Change in Share of Short-term Public Debt at Original Maturity","In percent of total Public Debt",null,null,{"$f":"'Lists-Modules-ChartData'!BV9","v":0.78393590797348756},null,{"$f":"Benchmarks!D26","v":1.5},{"$f":"Benchmarks!E26","v":0.5},{"$f":"Benchmarks!F26","v":1},null,null,null,{"$f":"Benchmarks!H26","v":2},{"$f":"Benchmarks!I26","v":1},{"$f":"Benchmarks!J26","v":1.5}]
["Yellow (2)","Country value between lower and upper risk-assessment benchmarks",null,null,null,null,null,null,{"$f":"O39","v":"Public Debt Held by Non-Residents"},30,45,null,null,null,"Public Debt Held by Non-Residents","In percent of total Public Debt",null,null,{"$f":"'Lists-Modules-ChartData'!BV10","v":33.394304762259196},null,{"$f":"Benchmarks!D27","v":60},{"$f":"Benchmarks!E27","v":15},{"$f":"Benchmarks!F27","v":45},null,null,null,{"$f":"Benchmarks!H27","v":60},{"$f":"Benchmarks!I27","v":30},{"$f":"Benchmarks!J27","v":45}]
["Red (3)","Country value above upper risk-assessment benchmark",null,null,null,null,null,null,{"$f":"O40","v":"Public Debt in Foreign Currency"},"n/a","n/a",null,{"$f":"J36&\" and \"&K36&\" basis points for bond spreads; \"&J37&\" and \"&K37&\" percent of GDP for external financing requirement; \"&J38&\" and \"&K38&\" percent for change in the share of short-term debt; \"&J39&\" and \"&K39&\" percent for the public debt held by non-residents; and \"&J40&\" and \"&K40&\" percent for the share of foreign-currency denominated debt.\"","v":"400 and 600 basis points for bond spreads; 17 and 25 percent of GDP for external financing requirement; 1 and 1.5 percent for change in the share of short-term debt; 30 and 45 percent for the public debt held by non-residents; and n/a and n/a percent for the share of foreign-currency denominated debt."},null,"Public Debt in Foreign Currency","In percent of total Public Debt",null,null,{"$f":"IF(AEStatus=1,\"n/a\",'Lists-Modules-ChartData'!BV11)","v":"n/a"},null,{"$f":"Benchmarks!D28","v":80},{"$f":"Benchmarks!E28","v":20},{"$f":"Benchmarks!F28","v":60},null,null,null,{"$f":"IF(ISERROR(Benchmarks!H28),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(Benchmarks!I28),\"n/a\")","v":"n/a"},{"$f":"IF(ISERROR(Benchmarks!J28),\"n/a\")","v":"n/a"}]
[]
[null,"Market perception","External Fin.","Short-term","Non-Res","FX"]
["Data",{"$f":"IF(ISNUMBER(S36),(IF(S36<HeatMap!J36,1,IF(S36>HeatMap!K36,3,2))),0)","v":1},{"$f":"IF(ISNUMBER(S37),(IF(S37<HeatMap!J37,1,IF(S37>HeatMap!K37,3,2))),0)","v":3},{"$f":"IF(ISNUMBER(S38),(IF(S38<HeatMap!J38,1,IF(S38>HeatMap!K38,3,2))),0)","v":1},{"$f":"IF(ISNUMBER(S39),(IF(S39<HeatMap!J39,1,IF(S39>HeatMap!K39,3,2))),0)","v":2},{"$f":"IF(ISNUMBER(S40),(IF(S40<HeatMap!J40,1,IF(S40>HeatMap!K40,3,2))),0)","v":0}]
["Override"]
["Final",{"$f":"IF(ISNUMBER(B44),B44,B43)","v":1},{"$f":"IF(ISNUMBER(C44),C44,C43)","v":3},{"$f":"IF(ISNUMBER(D44),D44,D43)","v":1},{"$f":"IF(ISNUMBER(E44),E44,E43)","v":2},{"$f":"IF(ISNUMBER(F44),F44,F43)","v":0}]

{"sheet":"primary","index":18,"n_rows":312,"n_cols":27,"rows_kept":312,"cut":false,"hidden":true,"merged":[[230,1,230,26],[267,1,267,26],[304,1,304,26],[111,14,111,19],[111,21,111,26],[135,1,135,26],[172,1,172,26],[211,1,211,26],[220,1,220,26],[72,1,72,6],[111,7,111,12],[111,1,111,5],[116,1,116,26],[125,1,125,26]]}
[]
["Primary Balance Shock","First Year of projection"]
[null,{"$f":"FirstYear","v":2014},{"$f":"B3+1","v":2015},{"$f":"C3+1","v":2016},{"$f":"D3+1","v":2017},{"$f":"E3+1","v":2018},{"$f":"F3+1","v":2019}]
[]
["Total Public Debt",{"$f":"B7+B13","v":2055.7125134797711},2118.5213520736643,2150.6866044233807,2176.1900755242564,2190.7573236845146,2197.9389867385062]
["o/w public guarantees",{"$f":"'Baseline debt'!P8","v":""},{"$f":"'Baseline debt'!Q8","v":""},{"$f":"'Baseline debt'!R8","v":""},{"$f":"'Baseline debt'!S8","v":""},{"$f":"'Baseline debt'!T8","v":""},{"$f":"'Baseline debt'!U8","v":""}]
["Old Debt",{"$f":"B8+B9","v":1677.4929001639998},{"$f":"C8+C9","v":1501.0351927249999},1321.317233405,1202.066999161,1066.9348089269999,1002.004826151]
["o/w domestic-currency debt",{"$f":"'Baseline debt'!P11","v":1677.4929001639998},{"$f":"'Baseline debt'!Q11","v":1501.0351927249999},{"$f":"'Baseline debt'!R11","v":1321.317233405},{"$f":"'Baseline debt'!S11","v":1202.066999161},{"$f":"'Baseline debt'!T11","v":1066.9348089269999},{"$f":"'Baseline debt'!U11","v":1002.004826151}]
["o/w foreign-currency debt",{"$f":"'Baseline debt'!P13/'Baseline debt'!P$73*B32","v":0},{"$f":"'Baseline debt'!Q13/'Baseline debt'!Q$73*C32","v":0},{"$f":"'Baseline debt'!R13/'Baseline debt'!R$73*D32","v":0},{"$f":"'Baseline debt'!S13/'Baseline debt'!S$73*E32","v":0},{"$f":"'Baseline debt'!T13/'Baseline debt'!T$73*F32","v":0},{"$f":"'Baseline debt'!U13/'Baseline debt'!U$73*G32","v":0}]
["o/w short-term debt at original maturity",0,0,0,0,0,0]
["o/w MLT debt",{"$f":"B8+B9","v":1677.4929001639998},1501.0351927249999,1321.317233405,1202.066999161,1066.9348089269999,1002.004826151]
[]
["New Debt",{"$f":"B14+B15","v":378.21961331577143},{"$f":"C14+C15","v":617.4861593486645},829.36937101838078,974.12307636325636,1123.8225147575147,1195.9341605875063]
["o/w domestic-currency debt",{"$f":"SUM(H119:H124,H138:H171,H214:H219,H233:H266,H307:H312)","v":378.21961331577143},617.4861593486645,{"$f":"SUM(J119:J124,J138:J171,J214:J219,J233:J266,J307:J312)","v":829.36937101838078},974.12307636325636,1123.8225147575147,1195.9341605875063]
["o/w foreign-currency debt",{"$f":"SUM(H128:H133,H175:H208,H223:H228,H270:H303)*B32","v":0},0,0,0,0,0]
["o/w short-term debt at original maturity",{"$f":"SUM(H119:H124,H214:H219,H307:H312)+SUM(H128:H133,H223:H228)*B32","v":151.04882330788175},154.11219370715523,153.69275843127321,156.38517038105374,156.38563298440135,156.35249451523296]
["o/w MLT debt",{"$f":"B14+B15-B16","v":227.17079000788968},463.37396564150924,675.67661258710757,817.73790598220262,967.43688177311333,1039.5816660722733]
[]
["Gross Financing Needs",{"$f":"B63","v":360.31961331577145},367.41536934077487,396.39540537687151,376.22831705477995,392.68661955986374,378.14708343060272]
["Primary deficit",{"$f":"B49-B47","v":-32.700645783616778},-41.145697543100596,-53.121858774949715,-65.338901905300418,-80.139352293980778,-91.59461828859844]
["Interest revenues",{"$f":"B48","v":3.0065},0,0,0,0,0]
["Debt service",{"$f":"B23+B24","v":396.02675909938824},{"$f":"C23+C24","v":411.56756688387549},452.29226415182126,444.34221896008034,475.60097185384456,472.51670171920125]
["Interest payments",{"$f":"SUM(B50:B51,B58:B59)","v":85.156659263388221},{"$f":"SUM(C50:C51,C58:C59)","v":84.061036136993792},88.062111124666032,93.617373006175967,97.481600454239199,101.5512813425902]
["Amortization payments",{"$f":"SUM(B53:B54,B60:B61)","v":310.87009983600001},{"$f":"SUM(C53:C54,C60:C61)","v":327.50653074688171},364.23015302715521,350.72484595390438,378.11937139960537,370.96542037661106]
["Effective interest rate",{"$f":"'Baseline debt'!P64","v":4.2827521565925453E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(C23/(B5-B6)),C23/(B5-B6),\"\"),IF(ISNUMBER(C23/B5),C23/B5,\"\"))","v":4.0891435736167679E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(D23/(C5-C6)),D23/(C5-C6),\"\"),IF(ISNUMBER(D23/C5),D23/C5,\"\"))","v":4.1567724129128333E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(E23/(D5-D6)),E23/(D5-D6),\"\"),IF(ISNUMBER(E23/D5),E23/D5,\"\"))","v":4.3529063143663213E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(F23/(E5-E6)),F23/(E5-E6),\"\"),IF(ISNUMBER(F23/E5),F23/E5,\"\"))","v":4.4794616771127095E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(G23/(F5-F6)),G23/(F5-F6),\"\"),IF(ISNUMBER(G23/F5),G23/F5,\"\"))","v":4.6354418284813341E-2}]
["Real GDP growth",{"$f":"'Input 5 - Scenario Design'!E43","v":-1.7760310734682316E-2},{"$f":"'Input 5 - Scenario Design'!F43","v":7.4912190224238895E-3},{"$f":"'Input 5 - Scenario Design'!G43","v":1.0600000000005494E-2},{"$f":"'Input 5 - Scenario Design'!H43","v":1.4000739999997514E-2},{"$f":"'Input 5 - Scenario Design'!I43","v":1.4007680000003075E-2},{"$f":"'Input 5 - Scenario Design'!J43","v":1.1999999999999345E-2}]
["Inflation",{"$f":"'Input 5 - Scenario Design'!E44","v":1.4156249101911822E-2},{"$f":"'Input 5 - Scenario Design'!F44","v":1.2999999999994793E-2},{"$f":"'Input 5 - Scenario Design'!G44","v":1.3000000000000345E-2},{"$f":"'Input 5 - Scenario Design'!H44","v":1.4000000000001789E-2},{"$f":"'Input 5 - Scenario Design'!I44","v":1.4500000000003288E-2},{"$f":"'Input 5 - Scenario Design'!J44","v":1.4699999999996161E-2}]
["Non-interest revenue-to-GDP ratio",{"$f":"'Input 5 - Scenario Design'!E45","v":0.47796221731901778},{"$f":"'Input 5 - Scenario Design'!F45","v":0.47920802137399648},{"$f":"'Input 5 - Scenario Design'!G45","v":0.48006713000201101},{"$f":"'Input 5 - Scenario Design'!H45","v":0.48100894299784752},{"$f":"'Input 5 - Scenario Design'!I45","v":0.48194552828964338},{"$f":"'Input 5 - Scenario Design'!J45","v":0.48281631916915968}]
["Non-interest expenditure-to-GDP ratio",{"$f":"'Input 5 - Scenario Design'!E46","v":0.45699863404227603},{"$f":"'Input 5 - Scenario Design'!F46","v":0.45336264250013336},{"$f":"'Input 5 - Scenario Design'!G46","v":0.44747272952164058},{"$f":"'Input 5 - Scenario Design'!H46","v":0.44201785634237012},{"$f":"'Input 5 - Scenario Design'!I46","v":0.43545697408563599},{"$f":"'Input 5 - Scenario Design'!J46","v":0.43107327258324096}]
["Primary balance",{"$f":"'Input 5 - Scenario Design'!E47","v":2.0963583276741748E-2},{"$f":"'Input 5 - Scenario Design'!F47","v":2.5845378873863095E-2},{"$f":"'Input 5 - Scenario Design'!G47","v":3.2594400480370433E-2},{"$f":"'Input 5 - Scenario Design'!H47","v":3.8991086655477375E-2},{"$f":"'Input 5 - Scenario Design'!I47","v":4.6488554204007354E-2},{"$f":"'Input 5 - Scenario Design'!J47","v":5.1743046585918717E-2}]
["Nominal exchange rate -- average (LCU/USD)",{"$f":"'Input 5 - Scenario Design'!E48","v":0.75766826749923399},{"$f":"'Input 5 - Scenario Design'!F48","v":0.751442424023817},{"$f":"'Input 5 - Scenario Design'!G48","v":0.744026739317876},{"$f":"'Input 5 - Scenario Design'!H48","v":0.73697878514773096},{"$f":"'Input 5 - Scenario Design'!I48","v":0.73103781632103304},{"$f":"'Input 5 - Scenario Design'!J48","v":0.72514507606215295}]
["Nominal exchange rate -- end of period (LCU/USD)",{"$f":"'Input 5 - Scenario Design'!E49","v":0.75579575512170705},{"$f":"'Input 5 - Scenario Design'!F49","v":0.74795052338016799},{"$f":"'Input 5 - Scenario Design'!G49","v":0.74070775346898998},{"$f":"'Input 5 - Scenario Design'!H49","v":0.734160686527219},{"$f":"'Input 5 - Scenario Design'!I49","v":0.728293223159306},{"$f":"'Input 5 - Scenario Design'!J49","v":0.72247682587548701}]
["Interest rate shock, basis points, compared to baseline",{"$f":"'Input 5 - Scenario Design'!E50","v":0},{"$f":"'Input 5 - Scenario Design'!F50","v":12.204488992803366},{"$f":"'Input 5 - Scenario Design'!G50","v":4.6680650234649788},{"$f":"'Input 5 - Scenario Design'!H50","v":11.323650414302374},{"$f":"'Input 5 - Scenario Design'!I50","v":7.4200184570225733},{"$f":"'Input 5 - Scenario Design'!J50","v":5.7162124977558353}]
["Nominal GDP growth",{"$f":"(1+B26)*(1+B27)-1","v":-3.8554810156580244E-3},2.0588604869710148E-2,2.3737800000005915E-2,2.8196750359999356E-2,2.8710791360006427E-2,2.6876399999995471E-2]
["Nominal GDP in LCU",{"$f":"'Input 2 - Data'!P7*(1+B34)","v":1559.8786405898848},{"$f":"B35*(1+C34)","v":1591.9943655656905},{"$f":"C35*(1+D34)","v":1629.7848094166252},{"$f":"D35*(1+E34)","v":1675.7394448282648},{"$f":"E35*(1+F34)","v":1723.851250402462},{"$f":"F35*(1+G34)","v":1770.1821661487709}]
[]
["Total public debt-to-GDP",{"$f":"B5/B35","v":1.3178669545102442},1.330734202266401,1.3196138484032196,1.2986446563876637,1.2708505581169174,1.2416456502442164]
["Debt service-to-GDP",{"$f":"B22/B35","v":0.25388305781892528},0.25852325597749926,0.27751655404968306,0.26516187843607031,0.27589443795849994,0.26693111633093342]
["Gross financing needs-to-GDP",{"$f":"B19/B35","v":0.2309920810118361},{"$f":"C19/C35","v":0.23078936539465675},0.24321947479603742,0.22451480641331864,0.22779611609074998,0.21362043447387336]
["Total public debt-to-revenue",{"$f":"B5/(B47+B48)","v":2.7461877163327792},{"$f":"C5/C47","v":2.7769447565816798},{"$f":"D5/D47","v":2.7488110848116007},2.6998347438074037,2.6369174180886925,2.5716729135851621]
["Debt service-to-revenue",{"$f":"B22/(B47+B48)","v":0.52904470544709881},{"$f":"C22/C47","v":0.53948023498491382},0.57807864089449434,0.55126184719866411,0.57245979423776439,0.55286266377713578]
["Gross financing needs-to-revenue",{"$f":"B19/(B47+B48)","v":0.48134420039433473},{"$f":"C19/C47","v":0.4816058060399992},0.50663638394700872,0.46675807109541273,0.47265946610017573,0.44244659095507755]
[]
[]
[null,{"$f":"FirstYear","v":2014},{"$f":"B45+1","v":2015},{"$f":"C45+1","v":2016},{"$f":"D45+1","v":2017},{"$f":"E45+1","v":2018},{"$f":"F45+1","v":2019}]
[]
["Public sector non-interest revenues and grants",{"$f":"B28*B$35","v":745.56305380491654},{"$f":"C28*C$35","v":762.89646996128533},{"$f":"D28*D$35","v":782.40611597751376},{"$f":"E28*E$35","v":806.04565909664348},830.80240156797686,854.67283771883945]
["Public sector interest revenue",{"$f":"'Input 4 - Forecast'!C21","v":3.0065},{"$f":"'Input 4 - Forecast'!D21","v":3.0065},{"$f":"'Input 4 - Forecast'!E21","v":2.7749999999999999},{"$f":"'Input 4 - Forecast'!F21","v":2.7749999999999999},{"$f":"'Input 4 - Forecast'!G21","v":2.7749999999999999},{"$f":"'Input 4 - Forecast'!H21","v":2.7749999999999999}]
["Public sector non-interest expenditures ",{"$f":"B29*B$35","v":712.86240802129976},721.75077241818474,729.28425720256405,740.70675719134306,750.66304927399608,763.07821943024101]
["Interest expenditures on OLD debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C24","v":84.006859291943002},{"$f":"'Input 4 - Forecast'!D24","v":73.311144640000009},{"$f":"'Input 4 - Forecast'!E24","v":67.484902319999989},{"$f":"'Input 4 - Forecast'!F24","v":63.309651839999987},{"$f":"'Input 4 - Forecast'!G24","v":58.924689679999986},{"$f":"'Input 4 - Forecast'!H24","v":54.568045519999998},null,"Interest payments on OLD debt denominated in LCU are assumed to be independent of market conditions"]
["Interest expenditures on OLD debt denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C25/'Input 4 - Forecast'!C$17)*B31","v":0},{"$f":"('Input 4 - Forecast'!D25/'Input 4 - Forecast'!D$17)*C31","v":0},{"$f":"('Input 4 - Forecast'!E25/'Input 4 - Forecast'!E$17)*D31","v":0},{"$f":"('Input 4 - Forecast'!F25/'Input 4 - Forecast'!F$17)*E31","v":0},{"$f":"('Input 4 - Forecast'!G25/'Input 4 - Forecast'!G$17)*F31","v":0},{"$f":"('Input 4 - Forecast'!H25/'Input 4 - Forecast'!H$17)*G31","v":0},null,"Interest payments on OLD debt denominated in foreign currency are subject to exchange rate shocks."]
[]
["Principal payments on OLD debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C27","v":310.87009983600001},{"$f":"'Input 4 - Forecast'!D27","v":176.45770743899999},{"$f":"'Input 4 - Forecast'!E27","v":179.71795931999998},{"$f":"'Input 4 - Forecast'!F27","v":119.25023424400001},{"$f":"'Input 4 - Forecast'!G27","v":135.13219023400001},{"$f":"'Input 4 - Forecast'!H27","v":64.929982776000003},null,"Amortization payments on OLD debt denominated in LCU are assumed to be independent of market conditions"]
["Principal payments on OLD debt denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C28/'Input 4 - Forecast'!C$17)*B31","v":0},{"$f":"('Input 4 - Forecast'!D28/'Input 4 - Forecast'!D$17)*C31","v":0},{"$f":"('Input 4 - Forecast'!E28/'Input 4 - Forecast'!E$17)*D31","v":0},{"$f":"('Input 4 - Forecast'!F28/'Input 4 - Forecast'!F$17)*E31","v":0},{"$f":"('Input 4 - Forecast'!G28/'Input 4 - Forecast'!G$17)*F31","v":0},{"$f":"('Input 4 - Forecast'!H28/'Input 4 - Forecast'!H$17)*G31","v":0},null,"Amortization payments on OLD debt denominated in foreign currency are subject to exchange rate shocks."]
[]
["Recognition of implicit contingent liability",{"$f":"'Input 4 - Forecast'!C30","v":0},{"$f":"'Input 4 - Forecast'!D30","v":0},{"$f":"'Input 4 - Forecast'!E30","v":0},{"$f":"'Input 4 - Forecast'!F30","v":0},{"$f":"'Input 4 - Forecast'!G30","v":0},{"$f":"'Input 4 - Forecast'!H30","v":0}]
[]
["Interest expenditures on NEW debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C32","v":1.1497999714452218},{"$f":"SUM(W119:W124,W138:W171,W214:W219,W233:W266,W307:W312)+Baseline!W282","v":10.749891496993781},{"$f":"SUM(X119:X124,X138:X171,X214:X219,X233:X266,X307:X312)+Baseline!X282","v":20.577208804666039},{"$f":"SUM(Y119:Y124,Y138:Y171,Y214:Y219,Y233:Y266,Y307:Y312)+Baseline!Y282","v":30.307721166175984},{"$f":"SUM(Z119:Z124,Z138:Z171,Z214:Z219,Z233:Z266,Z307:Z312)+Baseline!Z282","v":38.556910774239213},{"$f":"SUM(AA119:AA124,AA138:AA171,AA214:AA219,AA233:AA266,AA307:AA312)+Baseline!AA282","v":46.983235822590203}]
["Interest expenditures on NEW debt denominated in foreign currency",{"$f":"'Input 4 - Forecast'!C33","v":0},{"$f":"SUM(W128:W133,W175:W210,W223:W229,W270:W303,Baseline!W283)*C31","v":0},{"$f":"SUM(X128:X133,X175:X210,X223:X229,X270:X303,Baseline!X283)*D31","v":0},{"$f":"SUM(Y128:Y133,Y175:Y210,Y223:Y229,Y270:Y303,Baseline!Y283)*E31","v":0},{"$f":"SUM(Z128:Z133,Z175:Z210,Z223:Z229,Z270:Z303,Baseline!Z283)*F31","v":0},{"$f":"SUM(AA128:AA133,AA175:AA210,AA223:AA229,AA270:AA303,Baseline!AA283)*G31","v":0}]
["Principal payments on NEW debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C34","v":0},{"$f":"SUM(P119:P124,P138:P171,P214:P219,P233:P266,P307:P312)","v":151.04882330788175},184.51219370715523,231.47461170990439,242.98718116560534,306.03543760061109]
["Principal payments on NEW debt denominated in foreign currency",{"$f":"'Input 4 - Forecast'!C35","v":0},{"$f":"SUM(P128:P134,P175:P210,P223:P229,P270:P303)*C31","v":0},0,0,0,0]
[]
["Gross financing requirements",{"$f":"SUM(B49:B51,B53:B54,B56,B58:B61)-SUM(B47:B48)","v":360.31961331577145},{"$f":"SUM(C49:C51,C53:C54,C56,C58:C61)-SUM(C47:C48)","v":367.41536934077487},396.39540537687151,376.22831705477995,392.68661955986374,378.14708343060272]
[]
["Change in domestic arrears",{"$f":"'Input 4 - Forecast'!C39","v":-12.2},{"$f":"'Input 4 - Forecast'!D39","v":-20},{"$f":"'Input 4 - Forecast'!E39","v":0},{"$f":"'Input 4 - Forecast'!F39","v":0},{"$f":"'Input 4 - Forecast'!G39","v":0},{"$f":"'Input 4 - Forecast'!H39","v":0}]
["Change in external arrears",{"$f":"('Input 4 - Forecast'!C40/'Input 4 - Forecast'!C$17)*'Input 5 - Scenario Design'!E$48","v":0},{"$f":"('Input 4 - Forecast'!D40/'Input 4 - Forecast'!D$17)*'Input 5 - Scenario Design'!F$48","v":0},{"$f":"('Input 4 - Forecast'!E40/'Input 4 - Forecast'!E$17)*'Input 5 - Scenario Design'!G$48","v":0},{"$f":"('Input 4 - Forecast'!F40/'Input 4 - Forecast'!F$17)*'Input 5 - Scenario Design'!H$48","v":0},{"$f":"('Input 4 - Forecast'!G40/'Input 4 - Forecast'!G$17)*'Input 5 - Scenario Design'!I$48","v":0},{"$f":"('Input 4 - Forecast'!H40/'Input 4 - Forecast'!H$17)*'Input 5 - Scenario Design'!J$48","v":0},null,"Change in external arrears are subject to exchange rate shocks."]
["Debt relief",{"$f":"('Input 4 - Forecast'!C41/'Input 4 - Forecast'!C$17)*'Input 5 - Scenario Design'!E$48","v":0},{"$f":"('Input 4 - Forecast'!D41/'Input 4 - Forecast'!D$17)*'Input 5 - Scenario Design'!F$48","v":0},{"$f":"('Input 4 - Forecast'!E41/'Input 4 - Forecast'!E$17)*'Input 5 - Scenario Design'!G$48","v":0},{"$f":"('Input 4 - Forecast'!F41/'Input 4 - Forecast'!F$17)*'Input 5 - Scenario Design'!H$48","v":0},{"$f":"('Input 4 - Forecast'!G41/'Input 4 - Forecast'!G$17)*'Input 5 - Scenario Design'!I$48","v":0},{"$f":"('Input 4 - Forecast'!H41/'Input 4 - Forecast'!H$17)*'Input 5 - Scenario Design'!J$48","v":0},null,"Debt relief is assumed to be from external creditors and is thus subject to exchange rate shocks."]
[{"$f":"'Input 2 - Data'!D31","v":"Please specify (1) (e.g., privatization receipts) (+ reduces financing needs)"},{"$f":"'Input 4 - Forecast'!C42","v":0},{"$f":"'Input 4 - Forecast'!D42","v":0},{"$f":"'Input 4 - Forecast'!E42","v":0},{"$f":"'Input 4 - Forecast'!F42","v":0},{"$f":"'Input 4 - Forecast'!G42","v":0},{"$f":"'Input 4 - Forecast'!H42","v":0}]
[{"$f":"'Input 2 - Data'!D32","v":"Please specify (2) (e.g., other debt flows) (+ increases financing needs)"},{"$f":"'Input 4 - Forecast'!C43","v":5.7},{"$f":"'Input 4 - Forecast'!D43","v":2.9},{"$f":"'Input 4 - Forecast'!E43","v":0},{"$f":"'Input 4 - Forecast'!F43","v":0},{"$f":"'Input 4 - Forecast'!G43","v":0},{"$f":"'Input 4 - Forecast'!H43","v":0}]
[]
["Financing needs to be financed with new issuance",{"$f":"B63-B65-B66-B67-B68+B69","v":378.21961331577143},{"$f":"C63-C65-C66-C67-C68+C69","v":390.31536934077485},396.39540537687151,376.22831705477995,392.68661955986374,378.14708343060272]
[]
["New Issuance of domestic debt (new debt) 1/","Fiscal needs in LCU automatically filled by issuing debt\n (same profile as in the baseline scenario)",null,null,null,null,null,null,"Semi-annual or annual payments","Grace period","Maturity",{"$f":"CONCATENATE(\"Interest Rate on debt issued in \",B45)","v":"Interest Rate on debt issued in 2014"},"Interest Rate on debt issued in 2015","Interest Rate on debt issued in 2016","Interest Rate on debt issued in 2017","Interest Rate on debt issued in 2018","Interest Rate on debt issued in 2019"]
["Short-term debt 2/"]
["Denominated in local currency",{"$f":"('Input 4 - Forecast'!C56/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":151.00000000000009},{"$f":"('Input 4 - Forecast'!D56/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":154.06773011091389},{"$f":"('Input 4 - Forecast'!E56/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":153.59639433690418},{"$f":"('Input 4 - Forecast'!F56/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":155.85124482503593},{"$f":"('Input 4 - Forecast'!G56/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":156.15513773695761},{"$f":"('Input 4 - Forecast'!H56/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":156.3397903238421},null,{"$f":"'Input 4 - Forecast'!J56","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K56","v":1},{"$f":"'Input 4 - Forecast'!L56","v":1},{"$f":"'Input 4 - Forecast'!M56+B$33/10000","v":1.52291386946387E-2},{"$f":"'Input 4 - Forecast'!N56+C$33/10000","v":1.8082948899280336E-2},{"$f":"'Input 4 - Forecast'!O56+D$33/10000","v":2.0291806502346396E-2},{"$f":"'Input 4 - Forecast'!P56+E$33/10000","v":2.4932365041430139E-2},{"$f":"'Input 4 - Forecast'!Q56+F$33/10000","v":2.7754501845702256E-2},{"$f":"'Input 4 - Forecast'!R56+G$33/10000","v":3.0509121249775582E-2}]
["Denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C57/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D57/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E57/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F57/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G57/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H57/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J57","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K57","v":1},{"$f":"'Input 4 - Forecast'!L57","v":1},{"$f":"'Input 4 - Forecast'!M57+B$33/10000","v":0.03},{"$f":"'Input 4 - Forecast'!N57+C$33/10000","v":3.1220448899280336E-2},{"$f":"'Input 4 - Forecast'!O57+D$33/10000","v":3.0466806502346497E-2},{"$f":"'Input 4 - Forecast'!P57+E$33/10000","v":3.1132365041430236E-2},{"$f":"'Input 4 - Forecast'!Q57+F$33/10000","v":3.0742001845702256E-2},{"$f":"'Input 4 - Forecast'!R57+G$33/10000","v":3.0571621249775582E-2}]
["Long-term debt 3/"]
["Denominated in local currency"]
["Type 1",{"$f":"('Input 4 - Forecast'!C60/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":30.400000000000016},{"$f":"('Input 4 - Forecast'!D60/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":35.711063270741626},{"$f":"('Input 4 - Forecast'!E60/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":40.687786579312366},{"$f":"('Input 4 - Forecast'!F60/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":36.124460721034822},{"$f":"('Input 4 - Forecast'!G60/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":41.365599400518576},{"$f":"('Input 4 - Forecast'!H60/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":31.578566919716447},null,{"$f":"'Input 4 - Forecast'!J60","v":"Annual"},{"$f":"'Input 4 - Forecast'!K60","v":2},{"$f":"'Input 4 - Forecast'!L60","v":2},{"$f":"'Input 4 - Forecast'!M60+B$33/10000","v":2.5614569347319347E-2},{"$f":"'Input 4 - Forecast'!N60+C$33/10000","v":2.8651698899280337E-2},{"$f":"'Input 4 - Forecast'!O60+D$33/10000","v":3.0879306502346448E-2},{"$f":"'Input 4 - Forecast'!P60+E$33/10000","v":3.4032365041430188E-2},{"$f":"'Input 4 - Forecast'!Q60+F$33/10000","v":3.5748251845702253E-2},{"$f":"'Input 4 - Forecast'!R60+G$33/10000","v":3.7040371249775578E-2}]
["Type 2",{"$f":"('Input 4 - Forecast'!C61/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":42.070790007889578},{"$f":"('Input 4 - Forecast'!D61/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":45.914224205239236},{"$f":"('Input 4 - Forecast'!E61/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":48.825343895174846},{"$f":"('Input 4 - Forecast'!F61/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":41.285097966896942},{"$f":"('Input 4 - Forecast'!G61/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":46.5362993255834},{"$f":"('Input 4 - Forecast'!H61/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":39.674263630841118},null,{"$f":"'Input 4 - Forecast'!J61","v":"Annual"},{"$f":"'Input 4 - Forecast'!K61","v":3},{"$f":"'Input 4 - Forecast'!L61","v":3},{"$f":"'Input 4 - Forecast'!M61+B$33/10000","v":2.5614569347319347E-2},{"$f":"'Input 4 - Forecast'!N61+C$33/10000","v":2.8651698899280337E-2},{"$f":"'Input 4 - Forecast'!O61+D$33/10000","v":3.0879306502346448E-2},{"$f":"'Input 4 - Forecast'!P61+E$33/10000","v":3.4032365041430188E-2},{"$f":"'Input 4 - Forecast'!Q61+F$33/10000","v":3.5748251845702253E-2},{"$f":"'Input 4 - Forecast'!R61+G$33/10000","v":3.7040371249775578E-2}]
["Type 3",{"$f":"('Input 4 - Forecast'!C62/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":64.700000000000045},{"$f":"('Input 4 - Forecast'!D62/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":58.668175373361244},{"$f":"('Input 4 - Forecast'!E62/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":60.624802003175425},{"$f":"('Input 4 - Forecast'!F62/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":49.542117560276331},{"$f":"('Input 4 - Forecast'!G62/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":55.326489198193599},{"$f":"('Input 4 - Forecast'!H62/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":57.359101880402989},null,{"$f":"'Input 4 - Forecast'!J62","v":"Annual"},{"$f":"'Input 4 - Forecast'!K62","v":5},{"$f":"'Input 4 - Forecast'!L62","v":5},{"$f":"'Input 4 - Forecast'!M62+B$33/10000","v":3.5999999999999997E-2},{"$f":"'Input 4 - Forecast'!N62+C$33/10000","v":3.9220448899280336E-2},{"$f":"'Input 4 - Forecast'!O62+D$33/10000","v":4.1466806502346493E-2},{"$f":"'Input 4 - Forecast'!P62+E$33/10000","v":4.313236504143024E-2},{"$f":"'Input 4 - Forecast'!Q62+F$33/10000","v":4.3742001845702254E-2},{"$f":"'Input 4 - Forecast'!R62+G$33/10000","v":4.357162124977558E-2}]
["Type 4",{"$f":"('Input 4 - Forecast'!C63/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":90.000000000000043},{"$f":"('Input 4 - Forecast'!D63/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":95.909712784277502},{"$f":"('Input 4 - Forecast'!E63/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":92.56471446793563},{"$f":"('Input 4 - Forecast'!F63/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":92.891470425518108},{"$f":"('Input 4 - Forecast'!G63/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":93.0725986511668},{"$f":"('Input 4 - Forecast'!H63/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":93.182656484409193},null,{"$f":"'Input 4 - Forecast'!J63","v":"Annual"},{"$f":"'Input 4 - Forecast'!K63","v":10},{"$f":"'Input 4 - Forecast'!L63","v":10},{"$f":"'Input 4 - Forecast'!M63+B$33/10000","v":4.5999999999999999E-2},{"$f":"'Input 4 - Forecast'!N63+C$33/10000","v":4.9220448899280338E-2},{"$f":"'Input 4 - Forecast'!O63+D$33/10000","v":5.1466806502346495E-2},{"$f":"'Input 4 - Forecast'!P63+E$33/10000","v":5.3132365041430242E-2},{"$f":"'Input 4 - Forecast'!Q63+F$33/10000","v":5.3742001845702256E-2},{"$f":"'Input 4 - Forecast'!R63+G$33/10000","v":5.3571621249775582E-2}]
["Type 5",{"$f":"('Input 4 - Forecast'!C64/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D64/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E64/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F64/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G64/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H64/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K64","v":3},{"$f":"'Input 4 - Forecast'!L64","v":3},{"$f":"'Input 4 - Forecast'!M64+B$33/10000","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!N64+C$33/10000","v":0.12622044889928036},{"$f":"'Input 4 - Forecast'!O64+D$33/10000","v":0.13046680650234654},{"$f":"'Input 4 - Forecast'!P64+E$33/10000","v":0.13113236504143028},{"$f":"'Input 4 - Forecast'!Q64+F$33/10000","v":0.13074200184570228},{"$f":"'Input 4 - Forecast'!R64+G$33/10000","v":0.13057162124977562}]
["Denominated in foreign currency"]
["Type 6",{"$f":"('Input 4 - Forecast'!C66/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D66/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E66/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F66/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G66/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H66/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J66","v":"Annual"},{"$f":"'Input 4 - Forecast'!K66","v":2},{"$f":"'Input 4 - Forecast'!L66","v":2},{"$f":"'Input 4 - Forecast'!M66+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N66+C$33/10000","v":4.6220448899280335E-2},{"$f":"'Input 4 - Forecast'!O66+D$33/10000","v":5.0466806502346494E-2},{"$f":"'Input 4 - Forecast'!P66+E$33/10000","v":5.1132365041430233E-2},{"$f":"'Input 4 - Forecast'!Q66+F$33/10000","v":5.0742001845702253E-2},{"$f":"'Input 4 - Forecast'!R66+G$33/10000","v":5.0571621249775579E-2}]
["Type 7",{"$f":"('Input 4 - Forecast'!C67/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D67/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E67/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F67/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G67/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H67/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J67","v":"Annual"},{"$f":"'Input 4 - Forecast'!K67","v":3},{"$f":"'Input 4 - Forecast'!L67","v":3},{"$f":"'Input 4 - Forecast'!M67+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N67+C$33/10000","v":4.6220448899280335E-2},{"$f":"'Input 4 - Forecast'!O67+D$33/10000","v":5.0466806502346494E-2},{"$f":"'Input 4 - Forecast'!P67+E$33/10000","v":5.1132365041430233E-2},{"$f":"'Input 4 - Forecast'!Q67+F$33/10000","v":5.0742001845702253E-2},{"$f":"'Input 4 - Forecast'!R67+G$33/10000","v":5.0571621249775579E-2}]
["Type 8",{"$f":"('Input 4 - Forecast'!C68/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D68/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E68/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F68/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G68/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H68/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J68","v":"Annual"},{"$f":"'Input 4 - Forecast'!K68","v":5},{"$f":"'Input 4 - Forecast'!L68","v":5},{"$f":"'Input 4 - Forecast'!M68+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N68+C$33/10000","v":4.6220448899280335E-2},{"$f":"'Input 4 - Forecast'!O68+D$33/10000","v":5.0466806502346494E-2},{"$f":"'Input 4 - Forecast'!P68+E$33/10000","v":5.1132365041430233E-2},{"$f":"'Input 4 - Forecast'!Q68+F$33/10000","v":5.0742001845702253E-2},{"$f":"'Input 4 - Forecast'!R68+G$33/10000","v":5.0571621249775579E-2}]
["Type 9",{"$f":"('Input 4 - Forecast'!C69/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D69/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E69/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F69/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G69/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H69/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J69","v":"Annual"},{"$f":"'Input 4 - Forecast'!K69","v":10},{"$f":"'Input 4 - Forecast'!L69","v":10},{"$f":"'Input 4 - Forecast'!M69+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N69+C$33/10000","v":4.6220448899280335E-2},{"$f":"'Input 4 - Forecast'!O69+D$33/10000","v":5.0466806502346494E-2},{"$f":"'Input 4 - Forecast'!P69+E$33/10000","v":5.1132365041430233E-2},{"$f":"'Input 4 - Forecast'!Q69+F$33/10000","v":5.0742001845702253E-2},{"$f":"'Input 4 - Forecast'!R69+G$33/10000","v":5.0571621249775579E-2}]
["Type 10",{"$f":"('Input 4 - Forecast'!C70/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D70/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E70/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F70/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G70/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H70/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K70","v":3},{"$f":"'Input 4 - Forecast'!L70","v":3},{"$f":"'Input 4 - Forecast'!M70+B$33/10000","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!N70+C$33/10000","v":6.6220448899280332E-2},{"$f":"'Input 4 - Forecast'!O70+D$33/10000","v":7.0466806502346491E-2},{"$f":"'Input 4 - Forecast'!P70+E$33/10000","v":7.1132365041430223E-2},{"$f":"'Input 4 - Forecast'!Q70+F$33/10000","v":7.0742001845702257E-2},{"$f":"'Input 4 - Forecast'!R70+G$33/10000","v":7.0571621249775576E-2}]
["New Issuance of foreign debt (new debt) 1/"]
["Short-term debt 2/"]
["Denominated in local currency",{"$f":"('Input 4 - Forecast'!C73/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D73/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E73/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F73/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G73/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H73/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J73","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K73","v":1},{"$f":"'Input 4 - Forecast'!L73","v":1},{"$f":"'Input 4 - Forecast'!M73+B$33/10000","v":7.0000000000000007E-2},{"$f":"'Input 4 - Forecast'!N73+C$33/10000","v":7.6220448899280341E-2},{"$f":"'Input 4 - Forecast'!O73+D$33/10000","v":8.0466806502346513E-2},{"$f":"'Input 4 - Forecast'!P73+E$33/10000","v":8.113236504143026E-2},{"$f":"'Input 4 - Forecast'!Q73+F$33/10000","v":8.0742001845702266E-2},{"$f":"'Input 4 - Forecast'!R73+G$33/10000","v":8.0571621249775599E-2}]
["Denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C74/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D74/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E74/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F74/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G74/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H74/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J74","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K74","v":1},{"$f":"'Input 4 - Forecast'!L74","v":1},{"$f":"'Input 4 - Forecast'!M74+B$33/10000","v":0.01},{"$f":"'Input 4 - Forecast'!N74+C$33/10000","v":1.6220448899280336E-2},{"$f":"'Input 4 - Forecast'!O74+D$33/10000","v":2.0466806502346498E-2},{"$f":"'Input 4 - Forecast'!P74+E$33/10000","v":2.1132365041430238E-2},{"$f":"'Input 4 - Forecast'!Q74+F$33/10000","v":2.0742001845702258E-2},{"$f":"'Input 4 - Forecast'!R74+G$33/10000","v":2.0571621249775584E-2}]
["Long-term debt 3/"]
["Denominated in local currency"]
["Type 11",{"$f":"('Input 4 - Forecast'!C77/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D77/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E77/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F77/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G77/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H77/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J77","v":"Annual"},{"$f":"'Input 4 - Forecast'!K77","v":2},{"$f":"'Input 4 - Forecast'!L77","v":2},{"$f":"'Input 4 - Forecast'!M77+B$33/10000","v":0.1},{"$f":"'Input 4 - Forecast'!N77+C$33/10000","v":0.10622044889928034},{"$f":"'Input 4 - Forecast'!O77+D$33/10000","v":0.11046680650234651},{"$f":"'Input 4 - Forecast'!P77+E$33/10000","v":0.11113236504143026},{"$f":"'Input 4 - Forecast'!Q77+F$33/10000","v":0.11074200184570226},{"$f":"'Input 4 - Forecast'!R77+G$33/10000","v":0.1105716212497756}]
["Type 12",{"$f":"('Input 4 - Forecast'!C78/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D78/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E78/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F78/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G78/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H78/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J78","v":"Annual"},{"$f":"'Input 4 - Forecast'!K78","v":3},{"$f":"'Input 4 - Forecast'!L78","v":3},{"$f":"'Input 4 - Forecast'!M78+B$33/10000","v":0.10500000000000001},{"$f":"'Input 4 - Forecast'!N78+C$33/10000","v":0.11122044889928034},{"$f":"'Input 4 - Forecast'!O78+D$33/10000","v":0.11546680650234652},{"$f":"'Input 4 - Forecast'!P78+E$33/10000","v":0.11613236504143026},{"$f":"'Input 4 - Forecast'!Q78+F$33/10000","v":0.11574200184570227},{"$f":"'Input 4 - Forecast'!R78+G$33/10000","v":0.1155716212497756}]
["Type 13",{"$f":"('Input 4 - Forecast'!C79/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D79/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E79/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F79/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G79/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H79/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J79","v":"Annual"},{"$f":"'Input 4 - Forecast'!K79","v":5},{"$f":"'Input 4 - Forecast'!L79","v":5},{"$f":"'Input 4 - Forecast'!M79+B$33/10000","v":0.11000000000000001},{"$f":"'Input 4 - Forecast'!N79+C$33/10000","v":0.11622044889928035},{"$f":"'Input 4 - Forecast'!O79+D$33/10000","v":0.12046680650234652},{"$f":"'Input 4 - Forecast'!P79+E$33/10000","v":0.12113236504143027},{"$f":"'Input 4 - Forecast'!Q79+F$33/10000","v":0.12074200184570227},{"$f":"'Input 4 - Forecast'!R79+G$33/10000","v":0.12057162124977561}]
["Type 14",{"$f":"('Input 4 - Forecast'!C80/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D80/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E80/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F80/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G80/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H80/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J80","v":"Annual"},{"$f":"'Input 4 - Forecast'!K80","v":10},{"$f":"'Input 4 - Forecast'!L80","v":10},{"$f":"'Input 4 - Forecast'!M80+B$33/10000","v":0.11500000000000002},{"$f":"'Input 4 - Forecast'!N80+C$33/10000","v":0.12122044889928035},{"$f":"'Input 4 - Forecast'!O80+D$33/10000","v":0.12546680650234654},{"$f":"'Input 4 - Forecast'!P80+E$33/10000","v":0.12613236504143027},{"$f":"'Input 4 - Forecast'!Q80+F$33/10000","v":0.12574200184570228},{"$f":"'Input 4 - Forecast'!R80+G$33/10000","v":0.12557162124977561}]
["Type 15",{"$f":"('Input 4 - Forecast'!C81/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D81/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E81/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F81/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G81/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H81/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K81","v":3},{"$f":"'Input 4 - Forecast'!L81","v":3},{"$f":"'Input 4 - Forecast'!M81+B$33/10000","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!N81+C$33/10000","v":0.12622044889928036},{"$f":"'Input 4 - Forecast'!O81+D$33/10000","v":0.13046680650234654},{"$f":"'Input 4 - Forecast'!P81+E$33/10000","v":0.13113236504143028},{"$f":"'Input 4 - Forecast'!Q81+F$33/10000","v":0.13074200184570228},{"$f":"'Input 4 - Forecast'!R81+G$33/10000","v":0.13057162124977562}]
["Denominated in foreign currency"]
["Type 16",{"$f":"('Input 4 - Forecast'!C83/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D83/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E83/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F83/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G83/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H83/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J83","v":"Annual"},{"$f":"'Input 4 - Forecast'!K83","v":2},{"$f":"'Input 4 - Forecast'!L83","v":2},{"$f":"'Input 4 - Forecast'!M83+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N83+C$33/10000","v":4.6220448899280335E-2},{"$f":"'Input 4 - Forecast'!O83+D$33/10000","v":5.0466806502346494E-2},{"$f":"'Input 4 - Forecast'!P83+E$33/10000","v":5.1132365041430233E-2},{"$f":"'Input 4 - Forecast'!Q83+F$33/10000","v":5.0742001845702253E-2},{"$f":"'Input 4 - Forecast'!R83+G$33/10000","v":5.0571621249775579E-2}]
["Type 17",{"$f":"('Input 4 - Forecast'!C84/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D84/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E84/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F84/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G84/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H84/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J84","v":"Annual"},{"$f":"'Input 4 - Forecast'!K84","v":3},{"$f":"'Input 4 - Forecast'!L84","v":3},{"$f":"'Input 4 - Forecast'!M84+B$33/10000","v":4.4999999999999998E-2},{"$f":"'Input 4 - Forecast'!N84+C$33/10000","v":5.1220448899280333E-2},{"$f":"'Input 4 - Forecast'!O84+D$33/10000","v":5.5466806502346491E-2},{"$f":"'Input 4 - Forecast'!P84+E$33/10000","v":5.6132365041430231E-2},{"$f":"'Input 4 - Forecast'!Q84+F$33/10000","v":5.5742001845702251E-2},{"$f":"'Input 4 - Forecast'!R84+G$33/10000","v":5.5571621249775577E-2}]
["Type 18",{"$f":"('Input 4 - Forecast'!C85/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D85/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E85/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F85/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G85/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H85/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J85","v":"Annual"},{"$f":"'Input 4 - Forecast'!K85","v":5},{"$f":"'Input 4 - Forecast'!L85","v":5},{"$f":"'Input 4 - Forecast'!M85+B$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!N85+C$33/10000","v":5.622044889928033E-2},{"$f":"'Input 4 - Forecast'!O85+D$33/10000","v":6.0466806502346489E-2},{"$f":"'Input 4 - Forecast'!P85+E$33/10000","v":6.1132365041430228E-2},{"$f":"'Input 4 - Forecast'!Q85+F$33/10000","v":6.0742001845702248E-2},{"$f":"'Input 4 - Forecast'!R85+G$33/10000","v":6.0571621249775574E-2}]
["Type 19",{"$f":"('Input 4 - Forecast'!C86/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D86/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E86/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F86/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G86/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H86/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J86","v":"Annual"},{"$f":"'Input 4 - Forecast'!K86","v":10},{"$f":"'Input 4 - Forecast'!L86","v":10},{"$f":"'Input 4 - Forecast'!M86+B$33/10000","v":5.4999999999999993E-2},{"$f":"'Input 4 - Forecast'!N86+C$33/10000","v":6.1220448899280328E-2},{"$f":"'Input 4 - Forecast'!O86+D$33/10000","v":6.5466806502346486E-2},{"$f":"'Input 4 - Forecast'!P86+E$33/10000","v":6.6132365041430219E-2},{"$f":"'Input 4 - Forecast'!Q86+F$33/10000","v":6.5742001845702253E-2},{"$f":"'Input 4 - Forecast'!R86+G$33/10000","v":6.5571621249775572E-2}]
["Type 20",{"$f":"('Input 4 - Forecast'!C87/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D87/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E87/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F87/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G87/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H87/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K87","v":3},{"$f":"'Input 4 - Forecast'!L87","v":3},{"$f":"'Input 4 - Forecast'!M87+B$33/10000","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!N87+C$33/10000","v":6.6220448899280332E-2},{"$f":"'Input 4 - Forecast'!O87+D$33/10000","v":7.0466806502346491E-2},{"$f":"'Input 4 - Forecast'!P87+E$33/10000","v":7.1132365041430223E-2},{"$f":"'Input 4 - Forecast'!Q87+F$33/10000","v":7.0742001845702257E-2},{"$f":"'Input 4 - Forecast'!R87+G$33/10000","v":7.0571621249775576E-2}]
[]
["Domestic residual financing (annual payments, no interest or amortization in current year)",{"$f":"('Input 4 - Forecast'!C89/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":4.8823307881662031E-2},{"$f":"('Input 4 - Forecast'!D89/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":4.4463596241355076E-2},{"$f":"('Input 4 - Forecast'!E89/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":9.6364094369013498E-2},{"$f":"('Input 4 - Forecast'!F89/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0.53392555601781644},{"$f":"('Input 4 - Forecast'!G89/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0.23049524744373431},{"$f":"('Input 4 - Forecast'!H89/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":1.2704191390857123E-2},null,null,{"$f":"'Input 4 - Forecast'!K89","v":1},{"$f":"'Input 4 - Forecast'!L89","v":1},{"$f":"'Input 4 - Forecast'!M89+B$33/10000","v":0.03},{"$f":"'Input 4 - Forecast'!N89+C$33/10000","v":3.3720448899280338E-2},{"$f":"'Input 4 - Forecast'!O89+D$33/10000","v":3.2966806502346499E-2},{"$f":"'Input 4 - Forecast'!P89+E$33/10000","v":3.6132365041430241E-2},{"$f":"'Input 4 - Forecast'!Q89+F$33/10000","v":3.5742001845702261E-2},{"$f":"'Input 4 - Forecast'!R89+G$33/10000","v":3.5571621249775587E-2}]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'Input 4 - Forecast'!C9","v":2014},{"$f":"H111+1","v":2015},{"$f":"I111+1","v":2016},{"$f":"J111+1","v":2017},{"$f":"K111+1","v":2018},{"$f":"L111+1","v":2019},null,{"$f":"H111","v":2014},2015,2016,2017,2018,2019,null,{"$f":"O111","v":2014},2015,2016,2017,2018,2019]
[null,"Terms and Conditions",null,null,null,null,null,"Stock of debt",null,null,null,null,null,null,"Principal Payments",null,null,null,null,null,null,"Interest Payments"]
[null,"Year of Issuance","Annual/semi-aanual","Grace","Maturity","Interest"]
[]
[{"$f":"'Input 4 - Forecast'!A50","v":"Issuance of New Debt to Fill Fiscal Needs"}]
[{"$f":"'Input 4 - Forecast'!A55","v":"Short-term debt 2/"}]
[{"$f":"'Input 4 - Forecast'!A56","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[null,{"$f":"'Input 4 - Forecast'!C9","v":2014},{"$f":"$I75","v":"Semi-annual"},{"$f":"$J75","v":1},{"$f":"$K75","v":1},{"$f":"$L$75","v":1.52291386946387E-2},null,{"$f":"$B$75","v":151.00000000000009},{"$f":"H119-P119","v":0},{"$f":"I119-Q119","v":0},{"$f":"J119-R119","v":0},{"$f":"K119-S119","v":0},{"$f":"L119-T119","v":0},null,0,{"$f":"H119","v":151.00000000000009},0,0,0,0,null,{"$f":"IF($C119=\"annual\",IF(V$111=$B119,0,G119*$F119),IF(V$111-$B119=0,0,IF((V$111-$B119)<$E119,AVERAGE(G119,H119)*$F119,IF((V$111-$B119)=$E119,G119*$F119/2,0))))","v":0},{"$f":"IF($C119=\"annual\",IF(W$111=$B119,0,H119*$F119),IF(W$111-$B119=0,0,IF((W$111-$B119)<$E119,AVERAGE(H119,I119)*$F119,IF((W$111-$B119)=$E119,H119*$F119/2,0))))","v":1.1497999714452225},0,0,0,0]
[null,{"$f":"B119+1","v":2015},{"$f":"C119","v":"Semi-annual"},{"$f":"D119","v":1},{"$f":"E119","v":1},{"$f":"$M$75","v":1.8082948899280336E-2},null,null,{"$f":"$C$75","v":154.06773011091389},{"$f":"I120-Q120","v":0},{"$f":"J120-R120","v":0},{"$f":"K120-S120","v":0},{"$f":"L120-T120","v":0},null,null,0,{"$f":"I120","v":154.06773011091389},0,0,0,null,null,0,1.392999445311885,0,0,0]
[null,{"$f":"B120+1","v":2016},{"$f":"C120","v":"Semi-annual"},{"$f":"D120","v":1},1,{"$f":"$N$75","v":2.0291806502346396E-2},null,null,null,{"$f":"$D$75","v":153.59639433690418},{"$f":"J121-R121","v":0},{"$f":"K121-S121","v":0},{"$f":"L121-T121","v":0},null,null,null,0,{"$f":"J121","v":153.59639433690418},0,0,null,null,null,0,1.5583741566712768,0,0]
[null,{"$f":"B121+1","v":2017},{"$f":"C121","v":"Semi-annual"},1,1,{"$f":"$O$75","v":2.4932365041430139E-2},null,null,null,null,{"$f":"$E$75","v":155.85124482503593},{"$f":"K122-S122","v":0},{"$f":"L122-T122","v":0},null,null,null,null,0,{"$f":"K122","v":155.85124482503593},0,null,null,null,null,0,1.9428700640695478,0]
[null,{"$f":"B122+1","v":2018},{"$f":"C122","v":"Semi-annual"},1,1,{"$f":"$P$75","v":2.7754501845702256E-2},null,null,null,null,null,{"$f":"$F$75","v":156.15513773695761},{"$f":"L123-T123","v":0},null,null,null,null,null,0,{"$f":"L123","v":156.15513773695761},null,null,null,null,null,0,2.1670040292681398]
[null,{"$f":"B123+1","v":2019},{"$f":"C123","v":"Semi-annual"},1,1,{"$f":"$Q$75","v":3.0509121249775582E-2},null,null,null,null,null,null,{"$f":"$G$75","v":156.3397903238421},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A65","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[null,{"$f":"B119","v":2014},{"$f":"$I76","v":"Semi-annual"},{"$f":"$J76","v":1},{"$f":"$K76","v":1},{"$f":"$L$76","v":0.03},null,{"$f":"$B$76/$B$31","v":0},{"$f":"H128-P128","v":0},{"$f":"I128-Q128","v":0},{"$f":"J128-R128","v":0},{"$f":"K128-S128","v":0},{"$f":"L128-T128","v":0},null,0,{"$f":"H128","v":0},0,0,0,0,null,{"$f":"IF($C128=\"annual\",IF(V$111=$B128,0,G128*$F128),IF(V$111-$B128=0,0,IF((V$111-$B128)<$E128,AVERAGE(G128,H128)*$F128,IF((V$111-$B128)=$E128,G128*$F128/2,0))))","v":0},{"$f":"IF($C128=\"annual\",IF(W$111=$B128,0,H128*$F128),IF(W$111-$B128=0,0,IF((W$111-$B128)<$E128,AVERAGE(H128,I128)*$F128,IF((W$111-$B128)=$E128,H128*$F128/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B128+1","v":2015},{"$f":"C128","v":"Semi-annual"},{"$f":"D128","v":1},{"$f":"E128","v":1},{"$f":"$M$76","v":3.1220448899280336E-2},null,null,{"$f":"$C$76/$C$31","v":0},{"$f":"I129-Q129","v":0},{"$f":"J129-R129","v":0},{"$f":"K129-S129","v":0},{"$f":"L129-T129","v":0},null,null,0,{"$f":"I129","v":0},0,0,0,null,null,0,0,0,0,0]
[null,{"$f":"B129+1","v":2016},{"$f":"C129","v":"Semi-annual"},{"$f":"D129","v":1},1,{"$f":"$N$76","v":3.0466806502346497E-2},null,null,null,{"$f":"$D$76/$D$31","v":0},{"$f":"J130-R130","v":0},{"$f":"K130-S130","v":0},{"$f":"L130-T130","v":0},null,null,null,0,{"$f":"J130","v":0},0,0,null,null,null,0,0,0,0]
[null,{"$f":"B130+1","v":2017},{"$f":"C130","v":"Semi-annual"},1,1,{"$f":"$O$76","v":3.1132365041430236E-2},null,null,null,null,{"$f":"$E$76/$E$31","v":0},{"$f":"K131-S131","v":0},{"$f":"L131-T131","v":0},null,null,null,null,0,{"$f":"K131","v":0},0,null,null,null,null,0,0,0]
[null,{"$f":"B131+1","v":2018},{"$f":"C131","v":"Semi-annual"},1,1,{"$f":"$P$76","v":3.0742001845702256E-2},null,null,null,null,null,{"$f":"$F$76/$F$31","v":0},{"$f":"L132-T132","v":0},null,null,null,null,null,0,{"$f":"L132","v":0},null,null,null,null,null,0,0]
[null,{"$f":"B132+1","v":2019},{"$f":"C132","v":"Semi-annual"},1,1,{"$f":"$Q$76","v":3.0571621249775582E-2},null,null,null,null,null,null,{"$f":"$G$76/$G$31","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A58","v":"Long-term debt 3/"}]
[{"$f":"'Input 4 - Forecast'!A59","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[{"$f":"'Input 4 - Forecast'!A60","v":"Type 1"},{"$f":"B119","v":2014},{"$f":"$I79","v":"Annual"},{"$f":"$J79","v":2},{"$f":"$K79","v":2},{"$f":"$L$79","v":2.5614569347319347E-2},null,{"$f":"$B$79","v":30.400000000000016},{"$f":"H138-P138","v":30.400000000000016},{"$f":"I138-Q138","v":0},{"$f":"J138-R138","v":0},{"$f":"K138-S138","v":0},{"$f":"L138-T138","v":0},null,{"$f":"IF(OR($C138=\"Annual\",$D138=$E138),IF(AND($D138=$E138,O$111=$B138+$D138),$H138,IF(AND(O$111>$B138+$D138,O$111<=$B138+$E138), $H138/($E138-$D138),0)), IF(OR(O$111=$B138+$D138,O$111=$B138+$E138),$H138/(($E138-$D138)*2),IF(AND(O$111>$B138+$D138,O$111<$B138+$E138),$H138/($E138-$D138),0)))","v":0},{"$f":"IF(OR($C138=\"Annual\",$D138=$E138),IF(AND($D138=$E138,P$111=$B138+$D138),$H138,IF(AND(P$111>$B138+$D138,P$111<=$B138+$E138), $H138/($E138-$D138),0)), IF(OR(P$111=$B138+$D138,P$111=$B138+$E138),$H138/(($E138-$D138)*2),IF(AND(P$111>$B138+$D138,P$111<$B138+$E138),$H138/($E138-$D138),0)))","v":0},30.400000000000016,0,0,0,null,{"$f":"IF($C138=\"annual\",IF(V$111=$B138,0,G138*$F138),IF(V$111-$B138=0,0,IF((V$111-$B138)<$E138,AVERAGE(G138,H138)*$F138,IF((V$111-$B138)=$E138,G138*$F138/2,0))))","v":0},{"$f":"IF($C138=\"annual\",IF(W$111=$B138,0,H138*$F138),IF(W$111-$B138=0,0,IF((W$111-$B138)<$E138,AVERAGE(H138,I138)*$F138,IF((W$111-$B138)=$E138,H138*$F138/2,0))))","v":0.7786829081585086},0.7786829081585086,0,0,0]
[{"$f":"A138","v":"Type 1"},{"$f":"B138+1","v":2015},{"$f":"C138","v":"Annual"},{"$f":"D138","v":2},{"$f":"E138","v":2},{"$f":"$M$79","v":2.8651698899280337E-2},null,null,{"$f":"$C$79","v":35.711063270741626},{"$f":"I139-Q139","v":35.711063270741626},{"$f":"J139-R139","v":0},{"$f":"K139-S139","v":0},{"$f":"L139-T139","v":0},null,null,{"$f":"IF(OR($C139=\"Annual\",$D139=$E139),IF(AND($D139=$E139,P$111=$B139+$D139),$I139,IF(AND(P$111>$B139+$D139,P$111<=$B139+$E139), $I139/($E139-$D139),0)), IF(OR(P$111=$B139+$D139,P$111=$B139+$E139),$I139/(($E139-$D139)*2),IF(AND(P$111>$B139+$D139,P$111<$B139+$E139),$I139/($E139-$D139),0)))","v":0},{"$f":"IF(OR($C139=\"Annual\",$D139=$E139),IF(AND($D139=$E139,Q$111=$B139+$D139),$I139,IF(AND(Q$111>$B139+$D139,Q$111<=$B139+$E139), $I139/($E139-$D139),0)), IF(OR(Q$111=$B139+$D139,Q$111=$B139+$E139),$I139/(($E139-$D139)*2),IF(AND(Q$111>$B139+$D139,Q$111<$B139+$E139),$I139/($E139-$D139),0)))","v":0},35.711063270741626,0,0,null,null,0,1.0231826322064383,1.0231826322064383,0,0]
[{"$f":"A139","v":"Type 1"},{"$f":"B139+1","v":2016},{"$f":"C139","v":"Annual"},{"$f":"D139","v":2},2,{"$f":"$N$79","v":3.0879306502346448E-2},null,null,null,{"$f":"$D$79","v":40.687786579312366},{"$f":"J140-R140","v":40.687786579312366},{"$f":"K140-S140","v":0},{"$f":"L140-T140","v":0},null,null,null,{"$f":"IF(OR($C140=\"Annual\",$D140=$E140),IF(AND($D140=$E140,Q$111=$B140+$D140),$J140,IF(AND(Q$111>$B140+$D140,Q$111<=$B140+$E140), $J140/($E140-$D140),0)), IF(OR(Q$111=$B140+$D140,Q$111=$B140+$E140),$J140/(($E140-$D140)*2),IF(AND(Q$111>$B140+$D140,Q$111<$B140+$E140),$J140/($E140-$D140),0)))","v":0},{"$f":"IF(OR($C140=\"Annual\",$D140=$E140),IF(AND($D140=$E140,R$111=$B140+$D140),$J140,IF(AND(R$111>$B140+$D140,R$111<=$B140+$E140), $J140/($E140-$D140),0)), IF(OR(R$111=$B140+$D140,R$111=$B140+$E140),$J140/(($E140-$D140)*2),IF(AND(R$111>$B140+$D140,R$111<$B140+$E140),$J140/($E140-$D140),0)))","v":0},40.687786579312366,0,null,null,null,0,1.2564106326846449,1.2564106326846449,0]
[{"$f":"A140","v":"Type 1"},{"$f":"B140+1","v":2017},{"$f":"C140","v":"Annual"},2,2,{"$f":"$O$79","v":3.4032365041430188E-2},null,null,null,null,{"$f":"$E$79","v":36.124460721034822},{"$f":"K141-S141","v":36.124460721034822},{"$f":"L141-T141","v":0},null,null,null,null,{"$f":"IF(OR($C141=\"Annual\",$D141=$E141),IF(AND($D141=$E141,R$111=$B141+$D141),$K141,IF(AND(R$111>$B141+$D141,R$111<=$B141+$E141), $K141/($E141-$D141),0)), IF(OR(R$111=$B141+$D141,R$111=$B141+$E141),$K141/(($E141-$D141)*2),IF(AND(R$111>$B141+$D141,R$111<$B141+$E141),$K141/($E141-$D141),0)))","v":0},{"$f":"IF(OR($C141=\"Annual\",$D141=$E141),IF(AND($D141=$E141,S$111=$B141+$D141),$K141,IF(AND(S$111>$B141+$D141,S$111<=$B141+$E141), $K141/($E141-$D141),0)), IF(OR(S$111=$B141+$D141,S$111=$B141+$E141),$K141/(($E141-$D141)*2),IF(AND(S$111>$B141+$D141,S$111<$B141+$E141),$K141/($E141-$D141),0)))","v":0},36.124460721034822,null,null,null,null,0,1.2294008341830633,1.2294008341830633]
[{"$f":"A141","v":"Type 1"},{"$f":"B141+1","v":2018},{"$f":"C141","v":"Annual"},2,2,{"$f":"$P$79","v":3.5748251845702253E-2},null,null,null,null,null,{"$f":"$F$79","v":41.365599400518576},{"$f":"L142-T142","v":41.365599400518576},null,null,null,null,null,{"$f":"IF(OR($C142=\"Annual\",$D142=$E142),IF(AND($D142=$E142,S$111=$B142+$D142),$L142,IF(AND(S$111>$B142+$D142,S$111<=$B142+$E142), $L142/($E142-$D142),0)), IF(OR(S$111=$B142+$D142,S$111=$B142+$E142),$L142/(($E142-$D142)*2),IF(AND(S$111>$B142+$D142,S$111<$B142+$E142),$L142/($E142-$D142),0)))","v":0},{"$f":"IF(OR($C142=\"Annual\",$D142=$E142),IF(AND($D142=$E142,T$111=$B142+$D142),$L142,IF(AND(T$111>$B142+$D142,T$111<=$B142+$E142), $L142/($E142-$D142),0)), IF(OR(T$111=$B142+$D142,T$111=$B142+$E142),$L142/(($E142-$D142)*2),IF(AND(T$111>$B142+$D142,T$111<$B142+$E142),$L142/($E142-$D142),0)))","v":0},null,null,null,null,null,0,1.4787478651181682]
[{"$f":"A142","v":"Type 1"},{"$f":"B142+1","v":2019},{"$f":"C142","v":"Annual"},2,2,{"$f":"$Q$79","v":3.7040371249775578E-2},null,null,null,null,null,null,{"$f":"$G$79","v":31.578566919716447},null,null,null,null,null,null,{"$f":"IF(OR($C143=\"Annual\",$D143=$E143),IF(AND($D143=$E143,T$111=$B143+$D143),$M143,IF(AND(T$111>$B143+$D143,T$111<=$B143+$E143), $M143/($E143-$D143),0)), IF(OR(T$111=$B143+$D143,T$111=$B143+$E143),$M143/(($E143-$D143)*2),IF(AND(T$111>$B143+$D143,T$111<$B143+$E143),$M143/($E143-$D143),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A61","v":"Type 2"},{"$f":"B119","v":2014},{"$f":"$I80","v":"Annual"},{"$f":"$J80","v":3},{"$f":"$K80","v":3},{"$f":"$L$80","v":2.5614569347319347E-2},null,{"$f":"$B$80","v":42.070790007889578},{"$f":"H145-P145","v":42.070790007889578},{"$f":"I145-Q145","v":42.070790007889578},{"$f":"J145-R145","v":0},{"$f":"K145-S145","v":0},{"$f":"L145-T145","v":0},null,{"$f":"IF(OR($C145=\"Annual\",$D145=$E145),IF(AND($D145=$E145,O$111=$B145+$D145),$H145,IF(AND(O$111>$B145+$D145,O$111<=$B145+$E145), $H145/($E145-$D145),0)), IF(OR(O$111=$B145+$D145,O$111=$B145+$E145),$H145/(($E145-$D145)*2),IF(AND(O$111>$B145+$D145,O$111<$B145+$E145),$H145/($E145-$D145),0)))","v":0},{"$f":"IF(OR($C145=\"Annual\",$D145=$E145),IF(AND($D145=$E145,P$111=$B145+$D145),$H145,IF(AND(P$111>$B145+$D145,P$111<=$B145+$E145), $H145/($E145-$D145),0)), IF(OR(P$111=$B145+$D145,P$111=$B145+$E145),$H145/(($E145-$D145)*2),IF(AND(P$111>$B145+$D145,P$111<$B145+$E145),$H145/($E145-$D145),0)))","v":0},0,42.070790007889578,0,0,null,{"$f":"IF($C145=\"annual\",IF(V$111=$B145,0,G145*$F145),IF(V$111-$B145=0,0,IF((V$111-$B145)<$E145,AVERAGE(G145,H145)*$F145,IF((V$111-$B145)=$E145,G145*$F145/2,0))))","v":0},{"$f":"IF($C145=\"annual\",IF(W$111=$B145,0,H145*$F145),IF(W$111-$B145=0,0,IF((W$111-$B145)<$E145,AVERAGE(H145,I145)*$F145,IF((W$111-$B145)=$E145,H145*$F145/2,0))))","v":1.0776251681535975},1.0776251681535975,1.0776251681535975,0,0]
[{"$f":"A145","v":"Type 2"},{"$f":"B145+1","v":2015},{"$f":"C145","v":"Annual"},{"$f":"D145","v":3},3,{"$f":"$M$80","v":2.8651698899280337E-2},null,null,{"$f":"$C$80","v":45.914224205239236},{"$f":"I146-Q146","v":45.914224205239236},{"$f":"J146-R146","v":45.914224205239236},{"$f":"K146-S146","v":0},{"$f":"L146-T146","v":0},null,null,{"$f":"IF(OR($C146=\"Annual\",$D146=$E146),IF(AND($D146=$E146,P$111=$B146+$D146),$I146,IF(AND(P$111>$B146+$D146,P$111<=$B146+$E146), $I146/($E146-$D146),0)), IF(OR(P$111=$B146+$D146,P$111=$B146+$E146),$I146/(($E146-$D146)*2),IF(AND(P$111>$B146+$D146,P$111<$B146+$E146),$I146/($E146-$D146),0)))","v":0},{"$f":"IF(OR($C146=\"Annual\",$D146=$E146),IF(AND($D146=$E146,Q$111=$B146+$D146),$I146,IF(AND(Q$111>$B146+$D146,Q$111<=$B146+$E146), $I146/($E146-$D146),0)), IF(OR(Q$111=$B146+$D146,Q$111=$B146+$E146),$I146/(($E146-$D146)*2),IF(AND(Q$111>$B146+$D146,Q$111<$B146+$E146),$I146/($E146-$D146),0)))","v":0},0,45.914224205239236,0,null,null,0,1.3155205271225636,1.3155205271225636,1.3155205271225636,0]
[{"$f":"A146","v":"Type 2"},{"$f":"B146+1","v":2016},{"$f":"C146","v":"Annual"},3,3,{"$f":"$N$80","v":3.0879306502346448E-2},null,null,null,{"$f":"$D$80","v":48.825343895174846},{"$f":"J147-R147","v":48.825343895174846},{"$f":"K147-S147","v":48.825343895174846},{"$f":"L147-T147","v":0},null,null,null,{"$f":"IF(OR($C147=\"Annual\",$D147=$E147),IF(AND($D147=$E147,Q$111=$B147+$D147),$J147,IF(AND(Q$111>$B147+$D147,Q$111<=$B147+$E147), $J147/($E147-$D147),0)), IF(OR(Q$111=$B147+$D147,Q$111=$B147+$E147),$J147/(($E147-$D147)*2),IF(AND(Q$111>$B147+$D147,Q$111<$B147+$E147),$J147/($E147-$D147),0)))","v":0},{"$f":"IF(OR($C147=\"Annual\",$D147=$E147),IF(AND($D147=$E147,R$111=$B147+$D147),$J147,IF(AND(R$111>$B147+$D147,R$111<=$B147+$E147), $J147/($E147-$D147),0)), IF(OR(R$111=$B147+$D147,R$111=$B147+$E147),$J147/(($E147-$D147)*2),IF(AND(R$111>$B147+$D147,R$111<$B147+$E147),$J147/($E147-$D147),0)))","v":0},0,48.825343895174846,null,null,null,0,1.5076927592215741,1.5076927592215741,1.5076927592215741]
[{"$f":"A147","v":"Type 2"},{"$f":"B147+1","v":2017},{"$f":"C147","v":"Annual"},3,3,{"$f":"$O$80","v":3.4032365041430188E-2},null,null,null,null,{"$f":"$E$80","v":41.285097966896942},{"$f":"K148-S148","v":41.285097966896942},{"$f":"L148-T148","v":41.285097966896942},null,null,null,null,{"$f":"IF(OR($C148=\"Annual\",$D148=$E148),IF(AND($D148=$E148,R$111=$B148+$D148),$K148,IF(AND(R$111>$B148+$D148,R$111<=$B148+$E148), $K148/($E148-$D148),0)), IF(OR(R$111=$B148+$D148,R$111=$B148+$E148),$K148/(($E148-$D148)*2),IF(AND(R$111>$B148+$D148,R$111<$B148+$E148),$K148/($E148-$D148),0)))","v":0},{"$f":"IF(OR($C148=\"Annual\",$D148=$E148),IF(AND($D148=$E148,S$111=$B148+$D148),$K148,IF(AND(S$111>$B148+$D148,S$111<=$B148+$E148), $K148/($E148-$D148),0)), IF(OR(S$111=$B148+$D148,S$111=$B148+$E148),$K148/(($E148-$D148)*2),IF(AND(S$111>$B148+$D148,S$111<$B148+$E148),$K148/($E148-$D148),0)))","v":0},0,null,null,null,null,0,1.4050295247806439,1.4050295247806439]
[{"$f":"A148","v":"Type 2"},{"$f":"B148+1","v":2018},{"$f":"C148","v":"Annual"},3,3,{"$f":"$P$80","v":3.5748251845702253E-2},null,null,null,null,null,{"$f":"$F$80","v":46.5362993255834},{"$f":"L149-T149","v":46.5362993255834},null,null,null,null,null,{"$f":"IF(OR($C149=\"Annual\",$D149=$E149),IF(AND($D149=$E149,S$111=$B149+$D149),$L149,IF(AND(S$111>$B149+$D149,S$111<=$B149+$E149), $L149/($E149-$D149),0)), IF(OR(S$111=$B149+$D149,S$111=$B149+$E149),$L149/(($E149-$D149)*2),IF(AND(S$111>$B149+$D149,S$111<$B149+$E149),$L149/($E149-$D149),0)))","v":0},{"$f":"IF(OR($C149=\"Annual\",$D149=$E149),IF(AND($D149=$E149,T$111=$B149+$D149),$L149,IF(AND(T$111>$B149+$D149,T$111<=$B149+$E149), $L149/($E149-$D149),0)), IF(OR(T$111=$B149+$D149,T$111=$B149+$E149),$L149/(($E149-$D149)*2),IF(AND(T$111>$B149+$D149,T$111<$B149+$E149),$L149/($E149-$D149),0)))","v":0},null,null,null,null,null,0,1.6635913482579392]
[{"$f":"A149","v":"Type 2"},{"$f":"B149+1","v":2019},{"$f":"C149","v":"Annual"},3,3,{"$f":"$Q$80","v":3.7040371249775578E-2},null,null,null,null,null,null,{"$f":"$G$80","v":39.674263630841118},null,null,null,null,null,null,{"$f":"IF(OR($C150=\"Annual\",$D150=$E150),IF(AND($D150=$E150,T$111=$B150+$D150),$M150,IF(AND(T$111>$B150+$D150,T$111<=$B150+$E150), $M150/($E150-$D150),0)), IF(OR(T$111=$B150+$D150,T$111=$B150+$E150),$M150/(($E150-$D150)*2),IF(AND(T$111>$B150+$D150,T$111<$B150+$E150),$M150/($E150-$D150),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A62","v":"Type 3"},{"$f":"B119","v":2014},{"$f":"$I81","v":"Annual"},{"$f":"$J81","v":5},{"$f":"$K81","v":5},{"$f":"$L$81","v":3.5999999999999997E-2},null,{"$f":"$B$81","v":64.700000000000045},{"$f":"H152-P152","v":64.700000000000045},{"$f":"I152-Q152","v":64.700000000000045},{"$f":"J152-R152","v":64.700000000000045},{"$f":"K152-S152","v":64.700000000000045},{"$f":"L152-T152","v":0},null,{"$f":"IF(OR($C152=\"Annual\",$D152=$E152),IF(AND($D152=$E152,O$111=$B152+$D152),$H152,IF(AND(O$111>$B152+$D152,O$111<=$B152+$E152), $H152/($E152-$D152),0)), IF(OR(O$111=$B152+$D152,O$111=$B152+$E152),$H152/(($E152-$D152)*2),IF(AND(O$111>$B152+$D152,O$111<$B152+$E152),$H152/($E152-$D152),0)))","v":0},{"$f":"IF(OR($C152=\"Annual\",$D152=$E152),IF(AND($D152=$E152,P$111=$B152+$D152),$H152,IF(AND(P$111>$B152+$D152,P$111<=$B152+$E152), $H152/($E152-$D152),0)), IF(OR(P$111=$B152+$D152,P$111=$B152+$E152),$H152/(($E152-$D152)*2),IF(AND(P$111>$B152+$D152,P$111<$B152+$E152),$H152/($E152-$D152),0)))","v":0},0,0,0,64.700000000000045,null,{"$f":"IF($C152=\"annual\",IF(V$111=$B152,0,G152*$F152),IF(V$111-$B152=0,0,IF((V$111-$B152)<$E152,AVERAGE(G152,H152)*$F152,IF((V$111-$B152)=$E152,G152*$F152/2,0))))","v":0},{"$f":"IF($C152=\"annual\",IF(W$111=$B152,0,H152*$F152),IF(W$111-$B152=0,0,IF((W$111-$B152)<$E152,AVERAGE(H152,I152)*$F152,IF((W$111-$B152)=$E152,H152*$F152/2,0))))","v":2.3292000000000015},2.3292000000000015,2.3292000000000015,2.3292000000000015,2.3292000000000015]
[{"$f":"A152","v":"Type 3"},{"$f":"B152+1","v":2015},{"$f":"C152","v":"Annual"},{"$f":"D152","v":5},5,{"$f":"$M$81","v":3.9220448899280336E-2},null,null,{"$f":"$C$81","v":58.668175373361244},{"$f":"I153-Q153","v":58.668175373361244},{"$f":"J153-R153","v":58.668175373361244},{"$f":"K153-S153","v":58.668175373361244},{"$f":"L153-T153","v":58.668175373361244},null,null,{"$f":"IF(OR($C153=\"Annual\",$D153=$E153),IF(AND($D153=$E153,P$111=$B153+$D153),$I153,IF(AND(P$111>$B153+$D153,P$111<=$B153+$E153), $I153/($E153-$D153),0)), IF(OR(P$111=$B153+$D153,P$111=$B153+$E153),$I153/(($E153-$D153)*2),IF(AND(P$111>$B153+$D153,P$111<$B153+$E153),$I153/($E153-$D153),0)))","v":0},{"$f":"IF(OR($C153=\"Annual\",$D153=$E153),IF(AND($D153=$E153,Q$111=$B153+$D153),$I153,IF(AND(Q$111>$B153+$D153,Q$111<=$B153+$E153), $I153/($E153-$D153),0)), IF(OR(Q$111=$B153+$D153,Q$111=$B153+$E153),$I153/(($E153-$D153)*2),IF(AND(Q$111>$B153+$D153,Q$111<$B153+$E153),$I153/($E153-$D153),0)))","v":0},0,0,0,null,null,0,2.3009921742449317,2.3009921742449317,2.3009921742449317,2.3009921742449317]
[{"$f":"A153","v":"Type 3"},{"$f":"B153+1","v":2016},{"$f":"C153","v":"Annual"},5,5,{"$f":"$N$81","v":4.1466806502346493E-2},null,null,null,{"$f":"$D$81","v":60.624802003175425},{"$f":"J154-R154","v":60.624802003175425},{"$f":"K154-S154","v":60.624802003175425},{"$f":"L154-T154","v":60.624802003175425},null,null,null,{"$f":"IF(OR($C154=\"Annual\",$D154=$E154),IF(AND($D154=$E154,Q$111=$B154+$D154),$J154,IF(AND(Q$111>$B154+$D154,Q$111<=$B154+$E154), $J154/($E154-$D154),0)), IF(OR(Q$111=$B154+$D154,Q$111=$B154+$E154),$J154/(($E154-$D154)*2),IF(AND(Q$111>$B154+$D154,Q$111<$B154+$E154),$J154/($E154-$D154),0)))","v":0},{"$f":"IF(OR($C154=\"Annual\",$D154=$E154),IF(AND($D154=$E154,R$111=$B154+$D154),$J154,IF(AND(R$111>$B154+$D154,R$111<=$B154+$E154), $J154/($E154-$D154),0)), IF(OR(R$111=$B154+$D154,R$111=$B154+$E154),$J154/(($E154-$D154)*2),IF(AND(R$111>$B154+$D154,R$111<$B154+$E154),$J154/($E154-$D154),0)))","v":0},0,0,null,null,null,0,2.5139169339087433,2.5139169339087433,2.5139169339087433]
[{"$f":"A154","v":"Type 3"},{"$f":"B154+1","v":2017},{"$f":"C154","v":"Annual"},5,5,{"$f":"$O$81","v":4.313236504143024E-2},null,null,null,null,{"$f":"$E$81","v":49.542117560276331},{"$f":"K155-S155","v":49.542117560276331},{"$f":"L155-T155","v":49.542117560276331},null,null,null,null,{"$f":"IF(OR($C155=\"Annual\",$D155=$E155),IF(AND($D155=$E155,R$111=$B155+$D155),$K155,IF(AND(R$111>$B155+$D155,R$111<=$B155+$E155), $K155/($E155-$D155),0)), IF(OR(R$111=$B155+$D155,R$111=$B155+$E155),$K155/(($E155-$D155)*2),IF(AND(R$111>$B155+$D155,R$111<$B155+$E155),$K155/($E155-$D155),0)))","v":0},{"$f":"IF(OR($C155=\"Annual\",$D155=$E155),IF(AND($D155=$E155,S$111=$B155+$D155),$K155,IF(AND(S$111>$B155+$D155,S$111<=$B155+$E155), $K155/($E155-$D155),0)), IF(OR(S$111=$B155+$D155,S$111=$B155+$E155),$K155/(($E155-$D155)*2),IF(AND(S$111>$B155+$D155,S$111<$B155+$E155),$K155/($E155-$D155),0)))","v":0},0,null,null,null,null,0,2.1368686995352899,2.1368686995352899]
[{"$f":"A155","v":"Type 3"},{"$f":"B155+1","v":2018},{"$f":"C155","v":"Annual"},5,5,{"$f":"$P$81","v":4.3742001845702254E-2},null,null,null,null,null,{"$f":"$F$81","v":55.326489198193599},{"$f":"L156-T156","v":55.326489198193599},null,null,null,null,null,{"$f":"IF(OR($C156=\"Annual\",$D156=$E156),IF(AND($D156=$E156,S$111=$B156+$D156),$L156,IF(AND(S$111>$B156+$D156,S$111<=$B156+$E156), $L156/($E156-$D156),0)), IF(OR(S$111=$B156+$D156,S$111=$B156+$E156),$L156/(($E156-$D156)*2),IF(AND(S$111>$B156+$D156,S$111<$B156+$E156),$L156/($E156-$D156),0)))","v":0},{"$f":"IF(OR($C156=\"Annual\",$D156=$E156),IF(AND($D156=$E156,T$111=$B156+$D156),$L156,IF(AND(T$111>$B156+$D156,T$111<=$B156+$E156), $L156/($E156-$D156),0)), IF(OR(T$111=$B156+$D156,T$111=$B156+$E156),$L156/(($E156-$D156)*2),IF(AND(T$111>$B156+$D156,T$111<$B156+$E156),$L156/($E156-$D156),0)))","v":0},null,null,null,null,null,0,2.4200913926236103]
[{"$f":"A156","v":"Type 3"},{"$f":"B156+1","v":2019},{"$f":"C156","v":"Annual"},5,5,{"$f":"$Q$81","v":4.357162124977558E-2},null,null,null,null,null,null,{"$f":"$G$81","v":57.359101880402989},null,null,null,null,null,null,{"$f":"IF(OR($C157=\"Annual\",$D157=$E157),IF(AND($D157=$E157,T$111=$B157+$D157),$M157,IF(AND(T$111>$B157+$D157,T$111<=$B157+$E157), $M157/($E157-$D157),0)), IF(OR(T$111=$B157+$D157,T$111=$B157+$E157),$M157/(($E157-$D157)*2),IF(AND(T$111>$B157+$D157,T$111<$B157+$E157),$M157/($E157-$D157),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A63","v":"Type 4"},{"$f":"B119","v":2014},{"$f":"$I82","v":"Annual"},{"$f":"$J82","v":10},{"$f":"$K82","v":10},{"$f":"$L$82","v":4.5999999999999999E-2},null,{"$f":"$B$82","v":90.000000000000043},{"$f":"H159-P159","v":90.000000000000043},{"$f":"I159-Q159","v":90.000000000000043},{"$f":"J159-R159","v":90.000000000000043},{"$f":"K159-S159","v":90.000000000000043},{"$f":"L159-T159","v":90.000000000000043},null,{"$f":"IF(OR($C159=\"Annual\",$D159=$E159),IF(AND($D159=$E159,O$111=$B159+$D159),$H159,IF(AND(O$111>$B159+$D159,O$111<=$B159+$E159), $H159/($E159-$D159),0)), IF(OR(O$111=$B159+$D159,O$111=$B159+$E159),$H159/(($E159-$D159)*2),IF(AND(O$111>$B159+$D159,O$111<$B159+$E159),$H159/($E159-$D159),0)))","v":0},{"$f":"IF(OR($C159=\"Annual\",$D159=$E159),IF(AND($D159=$E159,P$111=$B159+$D159),$H159,IF(AND(P$111>$B159+$D159,P$111<=$B159+$E159), $H159/($E159-$D159),0)), IF(OR(P$111=$B159+$D159,P$111=$B159+$E159),$H159/(($E159-$D159)*2),IF(AND(P$111>$B159+$D159,P$111<$B159+$E159),$H159/($E159-$D159),0)))","v":0},0,0,0,0,null,{"$f":"IF($C159=\"annual\",IF(V$111=$B159,0,G159*$F159),IF(V$111-$B159=0,0,IF((V$111-$B159)<$E159,AVERAGE(G159,H159)*$F159,IF((V$111-$B159)=$E159,G159*$F159/2,0))))","v":0},{"$f":"IF($C159=\"annual\",IF(W$111=$B159,0,H159*$F159),IF(W$111-$B159=0,0,IF((W$111-$B159)<$E159,AVERAGE(H159,I159)*$F159,IF((W$111-$B159)=$E159,H159*$F159/2,0))))","v":4.1400000000000015},4.1400000000000015,4.1400000000000015,4.1400000000000015,4.1400000000000015]
[{"$f":"A159","v":"Type 4"},{"$f":"B159+1","v":2015},{"$f":"C159","v":"Annual"},{"$f":"D159","v":10},10,{"$f":"$M$82","v":4.9220448899280338E-2},null,null,{"$f":"$C$82","v":95.909712784277502},{"$f":"I160-Q160","v":95.909712784277502},{"$f":"J160-R160","v":95.909712784277502},{"$f":"K160-S160","v":95.909712784277502},{"$f":"L160-T160","v":95.909712784277502},null,null,{"$f":"IF(OR($C160=\"Annual\",$D160=$E160),IF(AND($D160=$E160,P$111=$B160+$D160),$I160,IF(AND(P$111>$B160+$D160,P$111<=$B160+$E160), $I160/($E160-$D160),0)), IF(OR(P$111=$B160+$D160,P$111=$B160+$E160),$I160/(($E160-$D160)*2),IF(AND(P$111>$B160+$D160,P$111<$B160+$E160),$I160/($E160-$D160),0)))","v":0},{"$f":"IF(OR($C160=\"Annual\",$D160=$E160),IF(AND($D160=$E160,Q$111=$B160+$D160),$I160,IF(AND(Q$111>$B160+$D160,Q$111<=$B160+$E160), $I160/($E160-$D160),0)), IF(OR(Q$111=$B160+$D160,Q$111=$B160+$E160),$I160/(($E160-$D160)*2),IF(AND(Q$111>$B160+$D160,Q$111<$B160+$E160),$I160/($E160-$D160),0)))","v":0},0,0,0,null,null,0,4.7207191170431848,4.7207191170431848,4.7207191170431848,4.7207191170431848]
[{"$f":"A160","v":"Type 4"},{"$f":"B160+1","v":2016},{"$f":"C160","v":"Annual"},10,10,{"$f":"$N$82","v":5.1466806502346495E-2},null,null,null,{"$f":"$D$82","v":92.56471446793563},{"$f":"J161-R161","v":92.56471446793563},{"$f":"K161-S161","v":92.56471446793563},{"$f":"L161-T161","v":92.56471446793563},null,null,null,{"$f":"IF(OR($C161=\"Annual\",$D161=$E161),IF(AND($D161=$E161,Q$111=$B161+$D161),$J161,IF(AND(Q$111>$B161+$D161,Q$111<=$B161+$E161), $J161/($E161-$D161),0)), IF(OR(Q$111=$B161+$D161,Q$111=$B161+$E161),$J161/(($E161-$D161)*2),IF(AND(Q$111>$B161+$D161,Q$111<$B161+$E161),$J161/($E161-$D161),0)))","v":0},{"$f":"IF(OR($C161=\"Annual\",$D161=$E161),IF(AND($D161=$E161,R$111=$B161+$D161),$J161,IF(AND(R$111>$B161+$D161,R$111<=$B161+$E161), $J161/($E161-$D161),0)), IF(OR(R$111=$B161+$D161,R$111=$B161+$E161),$J161/(($E161-$D161)*2),IF(AND(R$111>$B161+$D161,R$111<$B161+$E161),$J161/($E161-$D161),0)))","v":0},0,0,null,null,null,0,4.7640102484661959,4.7640102484661959,4.7640102484661959]
[{"$f":"A161","v":"Type 4"},{"$f":"B161+1","v":2017},{"$f":"C161","v":"Annual"},10,10,{"$f":"$O$82","v":5.3132365041430242E-2},null,null,null,null,{"$f":"$E$82","v":92.891470425518108},{"$f":"K162-S162","v":92.891470425518108},{"$f":"L162-T162","v":92.891470425518108},null,null,null,null,{"$f":"IF(OR($C162=\"Annual\",$D162=$E162),IF(AND($D162=$E162,R$111=$B162+$D162),$K162,IF(AND(R$111>$B162+$D162,R$111<=$B162+$E162), $K162/($E162-$D162),0)), IF(OR(R$111=$B162+$D162,R$111=$B162+$E162),$K162/(($E162-$D162)*2),IF(AND(R$111>$B162+$D162,R$111<$B162+$E162),$K162/($E162-$D162),0)))","v":0},{"$f":"IF(OR($C162=\"Annual\",$D162=$E162),IF(AND($D162=$E162,S$111=$B162+$D162),$K162,IF(AND(S$111>$B162+$D162,S$111<=$B162+$E162), $K162/($E162-$D162),0)), IF(OR(S$111=$B162+$D162,S$111=$B162+$E162),$K162/(($E162-$D162)*2),IF(AND(S$111>$B162+$D162,S$111<$B162+$E162),$K162/($E162-$D162),0)))","v":0},0,null,null,null,null,0,4.9355435158838494,4.9355435158838494]
[{"$f":"A162","v":"Type 4"},{"$f":"B162+1","v":2018},{"$f":"C162","v":"Annual"},10,10,{"$f":"$P$82","v":5.3742001845702256E-2},null,null,null,null,null,{"$f":"$F$82","v":93.0725986511668},{"$f":"L163-T163","v":93.0725986511668},null,null,null,null,null,{"$f":"IF(OR($C163=\"Annual\",$D163=$E163),IF(AND($D163=$E163,S$111=$B163+$D163),$L163,IF(AND(S$111>$B163+$D163,S$111<=$B163+$E163), $L163/($E163-$D163),0)), IF(OR(S$111=$B163+$D163,S$111=$B163+$E163),$L163/(($E163-$D163)*2),IF(AND(S$111>$B163+$D163,S$111<$B163+$E163),$L163/($E163-$D163),0)))","v":0},{"$f":"IF(OR($C163=\"Annual\",$D163=$E163),IF(AND($D163=$E163,T$111=$B163+$D163),$L163,IF(AND(T$111>$B163+$D163,T$111<=$B163+$E163), $L163/($E163-$D163),0)), IF(OR(T$111=$B163+$D163,T$111=$B163+$E163),$L163/(($E163-$D163)*2),IF(AND(T$111>$B163+$D163,T$111<$B163+$E163),$L163/($E163-$D163),0)))","v":0},null,null,null,null,null,0,5.001907768495311]
[{"$f":"A163","v":"Type 4"},{"$f":"B163+1","v":2019},{"$f":"C163","v":"Annual"},10,10,{"$f":"$Q$82","v":5.3571621249775582E-2},null,null,null,null,null,null,{"$f":"$G$82","v":93.182656484409193},null,null,null,null,null,null,{"$f":"IF(OR($C164=\"Annual\",$D164=$E164),IF(AND($D164=$E164,T$111=$B164+$D164),$M164,IF(AND(T$111>$B164+$D164,T$111<=$B164+$E164), $M164/($E164-$D164),0)), IF(OR(T$111=$B164+$D164,T$111=$B164+$E164),$M164/(($E164-$D164)*2),IF(AND(T$111>$B164+$D164,T$111<$B164+$E164),$M164/($E164-$D164),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A64","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J83","v":3},{"$f":"$K83","v":3},{"$f":"$L$83","v":0.12000000000000002},null,{"$f":"$B$83","v":0},{"$f":"H166-P166","v":0},{"$f":"I166-Q166","v":0},{"$f":"J166-R166","v":0},{"$f":"K166-S166","v":0},{"$f":"L166-T166","v":0},null,{"$f":"IF($D166=$E166,IF(O$111=$B166+$E166,$H166,0),0)","v":0},{"$f":"IF($D166=$E166,IF(P$111=$B166+$E166,$H166,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B166=$D166,$H166*(((1+$F166)^$D166)-1),0)","v":0},{"$f":"IF(W$111-$B166=$D166,$H166*(((1+$F166)^$D166)-1),0)","v":0},0,0,0,0]
[{"$f":"A166","v":"ZERO-COUPON BOND"},{"$f":"B166+1","v":2015},null,{"$f":"D166","v":3},3,{"$f":"$M$83","v":0.12622044889928036},null,null,{"$f":"$C$83","v":0},{"$f":"I167-Q167","v":0},{"$f":"J167-R167","v":0},{"$f":"K167-S167","v":0},{"$f":"L167-T167","v":0},null,null,{"$f":"IF($D167=$E167,IF(P$111=$B167+$E167,$I167,0),0)","v":0},{"$f":"IF($D167=$E167,IF(Q$111=$B167+$E167,$I167,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B167=$D167,$I167*(((1+$F167)^$D167)-1),0)","v":0},{"$f":"IF(X$111-$B167=$D167,$I167*(((1+$F167)^$D167)-1),0)","v":0},0,0,0]
[{"$f":"A167","v":"ZERO-COUPON BOND"},{"$f":"B167+1","v":2016},null,3,3,{"$f":"$N$83","v":0.13046680650234654},null,null,null,{"$f":"$D$83","v":0},{"$f":"J168-R168","v":0},{"$f":"K168-S168","v":0},{"$f":"L168-T168","v":0},null,null,null,{"$f":"IF($D168=$E168,IF(Q$111=$B168+$E168,$J168,0),0)","v":0},{"$f":"IF($D168=$E168,IF(R$111=$B168+$E168,$J168,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B168=$D168,$J168*(((1+$F168)^$D168)-1),0)","v":0},{"$f":"IF(Y$111-$B168=$D168,$J168*(((1+$F168)^$D168)-1),0)","v":0},0,0]
[{"$f":"A168","v":"ZERO-COUPON BOND"},{"$f":"B168+1","v":2017},null,3,3,{"$f":"$O$83","v":0.13113236504143028},null,null,null,null,{"$f":"$E$83","v":0},{"$f":"K169-S169","v":0},{"$f":"L169-T169","v":0},null,null,null,null,{"$f":"IF($D169=$E169,IF(R$111=$B169+$E169,$K169,0),0)","v":0},{"$f":"IF($D169=$E169,IF(S$111=$B169+$E169,$K169,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B169=$D169,$K169*(((1+$F169)^$D169)-1),0)","v":0},{"$f":"IF(Z$111-$B169=$D169,$K169*(((1+$F169)^$D169)-1),0)","v":0},0]
[{"$f":"A169","v":"ZERO-COUPON BOND"},{"$f":"B169+1","v":2018},null,3,3,{"$f":"$P$83","v":0.13074200184570228},null,null,null,null,null,{"$f":"$F$83","v":0},{"$f":"L170-T170","v":0},null,null,null,null,null,{"$f":"IF($D170=$E170,IF(S$111=$B170+$E170,$L170,0),0)","v":0},{"$f":"IF($D170=$E170,IF(T$111=$B170+$E170,$L170,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B170=$D170,$L170*(((1+$F170)^$D170)-1),0)","v":0},{"$f":"IF(AA$111-$B170=$D170,$L170*(((1+$F170)^$D170)-1),0)","v":0}]
[{"$f":"A170","v":"ZERO-COUPON BOND"},{"$f":"B170+1","v":2019},null,3,3,{"$f":"$Q$83","v":0.13057162124977562},null,null,null,null,null,null,{"$f":"$G$83","v":0},null,null,null,null,null,null,{"$f":"IF($D171=$E171,IF(T$111=$B171+$E171,$M171,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B171=$D171,$M171*(((1+$F171)^$D171)-1),0)","v":0}]
[]
[{"$f":"'Input 4 - Forecast'!A65","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[{"$f":"'Input 4 - Forecast'!A66","v":"Type 6"},{"$f":"B119","v":2014},{"$f":"$I85","v":"Annual"},{"$f":"$J85","v":2},{"$f":"$K85","v":2},{"$f":"$L$85","v":0.04},null,{"$f":"$B$85/$B$31","v":0},{"$f":"H175-P175","v":0},{"$f":"I175-Q175","v":0},{"$f":"J175-R175","v":0},{"$f":"K175-S175","v":0},{"$f":"L175-T175","v":0},null,{"$f":"IF(OR($C175=\"Annual\",$D175=$E175),IF(AND($D175=$E175,O$111=$B175+$D175),$H175,IF(AND(O$111>$B175+$D175,O$111<=$B175+$E175), $H175/($E175-$D175),0)), IF(OR(O$111=$B175+$D175,O$111=$B175+$E175),$H175/(($E175-$D175)*2),IF(AND(O$111>$B175+$D175,O$111<$B175+$E175),$H175/($E175-$D175),0)))","v":0},{"$f":"IF(OR($C175=\"Annual\",$D175=$E175),IF(AND($D175=$E175,P$111=$B175+$D175),$H175,IF(AND(P$111>$B175+$D175,P$111<=$B175+$E175), $H175/($E175-$D175),0)), IF(OR(P$111=$B175+$D175,P$111=$B175+$E175),$H175/(($E175-$D175)*2),IF(AND(P$111>$B175+$D175,P$111<$B175+$E175),$H175/($E175-$D175),0)))","v":0},0,0,0,0,null,{"$f":"IF($C175=\"annual\",IF(V$111=$B175,0,G175*$F175),IF(V$111-$B175=0,0,IF((V$111-$B175)<$E175,AVERAGE(G175,H175)*$F175,IF((V$111-$B175)=$E175,G175*$F175/2,0))))","v":0},{"$f":"IF($C175=\"annual\",IF(W$111=$B175,0,H175*$F175),IF(W$111-$B175=0,0,IF((W$111-$B175)<$E175,AVERAGE(H175,I175)*$F175,IF((W$111-$B175)=$E175,H175*$F175/2,0))))","v":0},0,0,0,0]
[{"$f":"A175","v":"Type 6"},{"$f":"B175+1","v":2015},{"$f":"C175","v":"Annual"},2,{"$f":"E175","v":2},{"$f":"$M$85","v":4.6220448899280335E-2},null,null,{"$f":"$C$85/$C$31","v":0},{"$f":"I176-Q176","v":0},{"$f":"J176-R176","v":0},{"$f":"K176-S176","v":0},{"$f":"L176-T176","v":0},null,null,{"$f":"IF(OR($C176=\"Annual\",$D176=$E176),IF(AND($D176=$E176,P$111=$B176+$D176),$I176,IF(AND(P$111>$B176+$D176,P$111<=$B176+$E176), $I176/($E176-$D176),0)), IF(OR(P$111=$B176+$D176,P$111=$B176+$E176),$I176/(($E176-$D176)*2),IF(AND(P$111>$B176+$D176,P$111<$B176+$E176),$I176/($E176-$D176),0)))","v":0},{"$f":"IF(OR($C176=\"Annual\",$D176=$E176),IF(AND($D176=$E176,Q$111=$B176+$D176),$I176,IF(AND(Q$111>$B176+$D176,Q$111<=$B176+$E176), $I176/($E176-$D176),0)), IF(OR(Q$111=$B176+$D176,Q$111=$B176+$E176),$I176/(($E176-$D176)*2),IF(AND(Q$111>$B176+$D176,Q$111<$B176+$E176),$I176/($E176-$D176),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A176","v":"Type 6"},{"$f":"B176+1","v":2016},"Annual",2,2,{"$f":"$N$85","v":5.0466806502346494E-2},null,null,null,{"$f":"$D$85/$D$31","v":0},{"$f":"J177-R177","v":0},{"$f":"K177-S177","v":0},{"$f":"L177-T177","v":0},null,null,null,{"$f":"IF(OR($C177=\"Annual\",$D177=$E177),IF(AND($D177=$E177,Q$111=$B177+$D177),$J177,IF(AND(Q$111>$B177+$D177,Q$111<=$B177+$E177), $J177/($E177-$D177),0)), IF(OR(Q$111=$B177+$D177,Q$111=$B177+$E177),$J177/(($E177-$D177)*2),IF(AND(Q$111>$B177+$D177,Q$111<$B177+$E177),$J177/($E177-$D177),0)))","v":0},{"$f":"IF(OR($C177=\"Annual\",$D177=$E177),IF(AND($D177=$E177,R$111=$B177+$D177),$J177,IF(AND(R$111>$B177+$D177,R$111<=$B177+$E177), $J177/($E177-$D177),0)), IF(OR(R$111=$B177+$D177,R$111=$B177+$E177),$J177/(($E177-$D177)*2),IF(AND(R$111>$B177+$D177,R$111<$B177+$E177),$J177/($E177-$D177),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A177","v":"Type 6"},{"$f":"B177+1","v":2017},"Annual",2,2,{"$f":"$O$85","v":5.1132365041430233E-2},null,null,null,null,{"$f":"$E$85/$E$31","v":0},{"$f":"K178-S178","v":0},{"$f":"L178-T178","v":0},null,null,null,null,{"$f":"IF(OR($C178=\"Annual\",$D178=$E178),IF(AND($D178=$E178,R$111=$B178+$D178),$K178,IF(AND(R$111>$B178+$D178,R$111<=$B178+$E178), $K178/($E178-$D178),0)), IF(OR(R$111=$B178+$D178,R$111=$B178+$E178),$K178/(($E178-$D178)*2),IF(AND(R$111>$B178+$D178,R$111<$B178+$E178),$K178/($E178-$D178),0)))","v":0},{"$f":"IF(OR($C178=\"Annual\",$D178=$E178),IF(AND($D178=$E178,S$111=$B178+$D178),$K178,IF(AND(S$111>$B178+$D178,S$111<=$B178+$E178), $K178/($E178-$D178),0)), IF(OR(S$111=$B178+$D178,S$111=$B178+$E178),$K178/(($E178-$D178)*2),IF(AND(S$111>$B178+$D178,S$111<$B178+$E178),$K178/($E178-$D178),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A178","v":"Type 6"},{"$f":"B178+1","v":2018},"Annual",2,2,{"$f":"$P$85","v":5.0742001845702253E-2},null,null,null,null,null,{"$f":"$F$85/$F$31","v":0},{"$f":"L179-T179","v":0},null,null,null,null,null,{"$f":"IF(OR($C179=\"Annual\",$D179=$E179),IF(AND($D179=$E179,S$111=$B179+$D179),$L179,IF(AND(S$111>$B179+$D179,S$111<=$B179+$E179), $L179/($E179-$D179),0)), IF(OR(S$111=$B179+$D179,S$111=$B179+$E179),$L179/(($E179-$D179)*2),IF(AND(S$111>$B179+$D179,S$111<$B179+$E179),$L179/($E179-$D179),0)))","v":0},{"$f":"IF(OR($C179=\"Annual\",$D179=$E179),IF(AND($D179=$E179,T$111=$B179+$D179),$L179,IF(AND(T$111>$B179+$D179,T$111<=$B179+$E179), $L179/($E179-$D179),0)), IF(OR(T$111=$B179+$D179,T$111=$B179+$E179),$L179/(($E179-$D179)*2),IF(AND(T$111>$B179+$D179,T$111<$B179+$E179),$L179/($E179-$D179),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A179","v":"Type 6"},{"$f":"B179+1","v":2019},"Annual",2,2,{"$f":"$Q$85","v":5.0571621249775579E-2},null,null,null,null,null,null,{"$f":"$G$85/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C180=\"Annual\",$D180=$E180),IF(AND($D180=$E180,T$111=$B180+$D180),$M180,IF(AND(T$111>$B180+$D180,T$111<=$B180+$E180), $M180/($E180-$D180),0)), IF(OR(T$111=$B180+$D180,T$111=$B180+$E180),$M180/(($E180-$D180)*2),IF(AND(T$111>$B180+$D180,T$111<$B180+$E180),$M180/($E180-$D180),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A67","v":"Type 7"},{"$f":"B119","v":2014},{"$f":"$I86","v":"Annual"},{"$f":"$J86","v":3},{"$f":"$K86","v":3},{"$f":"$L$86","v":0.04},null,{"$f":"$B$86/$B$31","v":0},{"$f":"H182-P182","v":0},{"$f":"I182-Q182","v":0},{"$f":"J182-R182","v":0},{"$f":"K182-S182","v":0},{"$f":"L182-T182","v":0},null,{"$f":"IF(OR($C182=\"Annual\",$D182=$E182),IF(AND($D182=$E182,O$111=$B182+$D182),$H182,IF(AND(O$111>$B182+$D182,O$111<=$B182+$E182), $H182/($E182-$D182),0)), IF(OR(O$111=$B182+$D182,O$111=$B182+$E182),$H182/(($E182-$D182)*2),IF(AND(O$111>$B182+$D182,O$111<$B182+$E182),$H182/($E182-$D182),0)))","v":0},{"$f":"IF(OR($C182=\"Annual\",$D182=$E182),IF(AND($D182=$E182,P$111=$B182+$D182),$H182,IF(AND(P$111>$B182+$D182,P$111<=$B182+$E182), $H182/($E182-$D182),0)), IF(OR(P$111=$B182+$D182,P$111=$B182+$E182),$H182/(($E182-$D182)*2),IF(AND(P$111>$B182+$D182,P$111<$B182+$E182),$H182/($E182-$D182),0)))","v":0},0,0,0,0,null,{"$f":"IF($C182=\"annual\",IF(V$111=$B182,0,G182*$F182),IF(V$111-$B182=0,0,IF((V$111-$B182)<$E182,AVERAGE(G182,H182)*$F182,IF((V$111-$B182)=$E182,G182*$F182/2,0))))","v":0},{"$f":"IF($C182=\"annual\",IF(W$111=$B182,0,H182*$F182),IF(W$111-$B182=0,0,IF((W$111-$B182)<$E182,AVERAGE(H182,I182)*$F182,IF((W$111-$B182)=$E182,H182*$F182/2,0))))","v":0},0,0,0,0]
[{"$f":"A182","v":"Type 7"},{"$f":"B182+1","v":2015},{"$f":"C182","v":"Annual"},{"$f":"D182","v":3},{"$f":"E182","v":3},{"$f":"$M$86","v":4.6220448899280335E-2},null,null,{"$f":"$C$86/$C$31","v":0},{"$f":"I183-Q183","v":0},{"$f":"J183-R183","v":0},{"$f":"K183-S183","v":0},{"$f":"L183-T183","v":0},null,null,{"$f":"IF(OR($C183=\"Annual\",$D183=$E183),IF(AND($D183=$E183,P$111=$B183+$D183),$I183,IF(AND(P$111>$B183+$D183,P$111<=$B183+$E183), $I183/($E183-$D183),0)), IF(OR(P$111=$B183+$D183,P$111=$B183+$E183),$I183/(($E183-$D183)*2),IF(AND(P$111>$B183+$D183,P$111<$B183+$E183),$I183/($E183-$D183),0)))","v":0},{"$f":"IF(OR($C183=\"Annual\",$D183=$E183),IF(AND($D183=$E183,Q$111=$B183+$D183),$I183,IF(AND(Q$111>$B183+$D183,Q$111<=$B183+$E183), $I183/($E183-$D183),0)), IF(OR(Q$111=$B183+$D183,Q$111=$B183+$E183),$I183/(($E183-$D183)*2),IF(AND(Q$111>$B183+$D183,Q$111<$B183+$E183),$I183/($E183-$D183),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A183","v":"Type 7"},{"$f":"B183+1","v":2016},{"$f":"C183","v":"Annual"},3,{"$f":"E183","v":3},{"$f":"$N$86","v":5.0466806502346494E-2},null,null,null,{"$f":"$D$86/$D$31","v":0},{"$f":"J184-R184","v":0},{"$f":"K184-S184","v":0},{"$f":"L184-T184","v":0},null,null,null,{"$f":"IF(OR($C184=\"Annual\",$D184=$E184),IF(AND($D184=$E184,Q$111=$B184+$D184),$J184,IF(AND(Q$111>$B184+$D184,Q$111<=$B184+$E184), $J184/($E184-$D184),0)), IF(OR(Q$111=$B184+$D184,Q$111=$B184+$E184),$J184/(($E184-$D184)*2),IF(AND(Q$111>$B184+$D184,Q$111<$B184+$E184),$J184/($E184-$D184),0)))","v":0},{"$f":"IF(OR($C184=\"Annual\",$D184=$E184),IF(AND($D184=$E184,R$111=$B184+$D184),$J184,IF(AND(R$111>$B184+$D184,R$111<=$B184+$E184), $J184/($E184-$D184),0)), IF(OR(R$111=$B184+$D184,R$111=$B184+$E184),$J184/(($E184-$D184)*2),IF(AND(R$111>$B184+$D184,R$111<$B184+$E184),$J184/($E184-$D184),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A184","v":"Type 7"},{"$f":"B184+1","v":2017},"Annual",3,3,{"$f":"$O$86","v":5.1132365041430233E-2},null,null,null,null,{"$f":"$E$86/$E$31","v":0},{"$f":"K185-S185","v":0},{"$f":"L185-T185","v":0},null,null,null,null,{"$f":"IF(OR($C185=\"Annual\",$D185=$E185),IF(AND($D185=$E185,R$111=$B185+$D185),$K185,IF(AND(R$111>$B185+$D185,R$111<=$B185+$E185), $K185/($E185-$D185),0)), IF(OR(R$111=$B185+$D185,R$111=$B185+$E185),$K185/(($E185-$D185)*2),IF(AND(R$111>$B185+$D185,R$111<$B185+$E185),$K185/($E185-$D185),0)))","v":0},{"$f":"IF(OR($C185=\"Annual\",$D185=$E185),IF(AND($D185=$E185,S$111=$B185+$D185),$K185,IF(AND(S$111>$B185+$D185,S$111<=$B185+$E185), $K185/($E185-$D185),0)), IF(OR(S$111=$B185+$D185,S$111=$B185+$E185),$K185/(($E185-$D185)*2),IF(AND(S$111>$B185+$D185,S$111<$B185+$E185),$K185/($E185-$D185),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A185","v":"Type 7"},{"$f":"B185+1","v":2018},"Annual",3,3,{"$f":"$P$86","v":5.0742001845702253E-2},null,null,null,null,null,{"$f":"$F$86/$F$31","v":0},{"$f":"L186-T186","v":0},null,null,null,null,null,{"$f":"IF(OR($C186=\"Annual\",$D186=$E186),IF(AND($D186=$E186,S$111=$B186+$D186),$L186,IF(AND(S$111>$B186+$D186,S$111<=$B186+$E186), $L186/($E186-$D186),0)), IF(OR(S$111=$B186+$D186,S$111=$B186+$E186),$L186/(($E186-$D186)*2),IF(AND(S$111>$B186+$D186,S$111<$B186+$E186),$L186/($E186-$D186),0)))","v":0},{"$f":"IF(OR($C186=\"Annual\",$D186=$E186),IF(AND($D186=$E186,T$111=$B186+$D186),$L186,IF(AND(T$111>$B186+$D186,T$111<=$B186+$E186), $L186/($E186-$D186),0)), IF(OR(T$111=$B186+$D186,T$111=$B186+$E186),$L186/(($E186-$D186)*2),IF(AND(T$111>$B186+$D186,T$111<$B186+$E186),$L186/($E186-$D186),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A186","v":"Type 7"},{"$f":"B186+1","v":2019},"Annual",3,3,{"$f":"$Q$86","v":5.0571621249775579E-2},null,null,null,null,null,null,{"$f":"$G$86/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C187=\"Annual\",$D187=$E187),IF(AND($D187=$E187,T$111=$B187+$D187),$M187,IF(AND(T$111>$B187+$D187,T$111<=$B187+$E187), $M187/($E187-$D187),0)), IF(OR(T$111=$B187+$D187,T$111=$B187+$E187),$M187/(($E187-$D187)*2),IF(AND(T$111>$B187+$D187,T$111<$B187+$E187),$M187/($E187-$D187),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A68","v":"Type 8"},{"$f":"B119","v":2014},{"$f":"$I87","v":"Annual"},{"$f":"$J87","v":5},{"$f":"$K87","v":5},{"$f":"$L$87","v":0.04},null,{"$f":"$B$87/$B$31","v":0},{"$f":"H189-P189","v":0},{"$f":"I189-Q189","v":0},{"$f":"J189-R189","v":0},{"$f":"K189-S189","v":0},{"$f":"L189-T189","v":0},null,{"$f":"IF(OR($C189=\"Annual\",$D189=$E189),IF(AND($D189=$E189,O$111=$B189+$D189),$H189,IF(AND(O$111>$B189+$D189,O$111<=$B189+$E189), $H189/($E189-$D189),0)), IF(OR(O$111=$B189+$D189,O$111=$B189+$E189),$H189/(($E189-$D189)*2),IF(AND(O$111>$B189+$D189,O$111<$B189+$E189),$H189/($E189-$D189),0)))","v":0},{"$f":"IF(OR($C189=\"Annual\",$D189=$E189),IF(AND($D189=$E189,P$111=$B189+$D189),$H189,IF(AND(P$111>$B189+$D189,P$111<=$B189+$E189), $H189/($E189-$D189),0)), IF(OR(P$111=$B189+$D189,P$111=$B189+$E189),$H189/(($E189-$D189)*2),IF(AND(P$111>$B189+$D189,P$111<$B189+$E189),$H189/($E189-$D189),0)))","v":0},0,0,0,0,null,{"$f":"IF($C189=\"annual\",IF(V$111=$B189,0,G189*$F189),IF(V$111-$B189=0,0,IF((V$111-$B189)<$E189,AVERAGE(G189,H189)*$F189,IF((V$111-$B189)=$E189,G189*$F189/2,0))))","v":0},{"$f":"IF($C189=\"annual\",IF(W$111=$B189,0,H189*$F189),IF(W$111-$B189=0,0,IF((W$111-$B189)<$E189,AVERAGE(H189,I189)*$F189,IF((W$111-$B189)=$E189,H189*$F189/2,0))))","v":0},0,0,0,0]
[{"$f":"A189","v":"Type 8"},{"$f":"B189+1","v":2015},{"$f":"C189","v":"Annual"},5,{"$f":"E189","v":5},{"$f":"$M$87","v":4.6220448899280335E-2},null,null,{"$f":"$C$87/$C$31","v":0},{"$f":"I190-Q190","v":0},{"$f":"J190-R190","v":0},{"$f":"K190-S190","v":0},{"$f":"L190-T190","v":0},null,null,{"$f":"IF(OR($C190=\"Annual\",$D190=$E190),IF(AND($D190=$E190,P$111=$B190+$D190),$I190,IF(AND(P$111>$B190+$D190,P$111<=$B190+$E190), $I190/($E190-$D190),0)), IF(OR(P$111=$B190+$D190,P$111=$B190+$E190),$I190/(($E190-$D190)*2),IF(AND(P$111>$B190+$D190,P$111<$B190+$E190),$I190/($E190-$D190),0)))","v":0},{"$f":"IF(OR($C190=\"Annual\",$D190=$E190),IF(AND($D190=$E190,Q$111=$B190+$D190),$I190,IF(AND(Q$111>$B190+$D190,Q$111<=$B190+$E190), $I190/($E190-$D190),0)), IF(OR(Q$111=$B190+$D190,Q$111=$B190+$E190),$I190/(($E190-$D190)*2),IF(AND(Q$111>$B190+$D190,Q$111<$B190+$E190),$I190/($E190-$D190),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A190","v":"Type 8"},{"$f":"B190+1","v":2016},"Annual",5,5,{"$f":"$N$87","v":5.0466806502346494E-2},null,null,null,{"$f":"$D$87/$D$31","v":0},{"$f":"J191-R191","v":0},{"$f":"K191-S191","v":0},{"$f":"L191-T191","v":0},null,null,null,{"$f":"IF(OR($C191=\"Annual\",$D191=$E191),IF(AND($D191=$E191,Q$111=$B191+$D191),$J191,IF(AND(Q$111>$B191+$D191,Q$111<=$B191+$E191), $J191/($E191-$D191),0)), IF(OR(Q$111=$B191+$D191,Q$111=$B191+$E191),$J191/(($E191-$D191)*2),IF(AND(Q$111>$B191+$D191,Q$111<$B191+$E191),$J191/($E191-$D191),0)))","v":0},{"$f":"IF(OR($C191=\"Annual\",$D191=$E191),IF(AND($D191=$E191,R$111=$B191+$D191),$J191,IF(AND(R$111>$B191+$D191,R$111<=$B191+$E191), $J191/($E191-$D191),0)), IF(OR(R$111=$B191+$D191,R$111=$B191+$E191),$J191/(($E191-$D191)*2),IF(AND(R$111>$B191+$D191,R$111<$B191+$E191),$J191/($E191-$D191),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A191","v":"Type 8"},{"$f":"B191+1","v":2017},"Annual",5,5,{"$f":"$O$87","v":5.1132365041430233E-2},null,null,null,null,{"$f":"$E$87/$E$31","v":0},{"$f":"K192-S192","v":0},{"$f":"L192-T192","v":0},null,null,null,null,{"$f":"IF(OR($C192=\"Annual\",$D192=$E192),IF(AND($D192=$E192,R$111=$B192+$D192),$K192,IF(AND(R$111>$B192+$D192,R$111<=$B192+$E192), $K192/($E192-$D192),0)), IF(OR(R$111=$B192+$D192,R$111=$B192+$E192),$K192/(($E192-$D192)*2),IF(AND(R$111>$B192+$D192,R$111<$B192+$E192),$K192/($E192-$D192),0)))","v":0},{"$f":"IF(OR($C192=\"Annual\",$D192=$E192),IF(AND($D192=$E192,S$111=$B192+$D192),$K192,IF(AND(S$111>$B192+$D192,S$111<=$B192+$E192), $K192/($E192-$D192),0)), IF(OR(S$111=$B192+$D192,S$111=$B192+$E192),$K192/(($E192-$D192)*2),IF(AND(S$111>$B192+$D192,S$111<$B192+$E192),$K192/($E192-$D192),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A192","v":"Type 8"},{"$f":"B192+1","v":2018},"Annual",5,5,{"$f":"$P$87","v":5.0742001845702253E-2},null,null,null,null,null,{"$f":"$F$87/$F$31","v":0},{"$f":"L193-T193","v":0},null,null,null,null,null,{"$f":"IF(OR($C193=\"Annual\",$D193=$E193),IF(AND($D193=$E193,S$111=$B193+$D193),$L193,IF(AND(S$111>$B193+$D193,S$111<=$B193+$E193), $L193/($E193-$D193),0)), IF(OR(S$111=$B193+$D193,S$111=$B193+$E193),$L193/(($E193-$D193)*2),IF(AND(S$111>$B193+$D193,S$111<$B193+$E193),$L193/($E193-$D193),0)))","v":0},{"$f":"IF(OR($C193=\"Annual\",$D193=$E193),IF(AND($D193=$E193,T$111=$B193+$D193),$L193,IF(AND(T$111>$B193+$D193,T$111<=$B193+$E193), $L193/($E193-$D193),0)), IF(OR(T$111=$B193+$D193,T$111=$B193+$E193),$L193/(($E193-$D193)*2),IF(AND(T$111>$B193+$D193,T$111<$B193+$E193),$L193/($E193-$D193),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A193","v":"Type 8"},{"$f":"B193+1","v":2019},"Annual",5,5,{"$f":"$Q$87","v":5.0571621249775579E-2},null,null,null,null,null,null,{"$f":"$G$87/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C194=\"Annual\",$D194=$E194),IF(AND($D194=$E194,T$111=$B194+$D194),$M194,IF(AND(T$111>$B194+$D194,T$111<=$B194+$E194), $M194/($E194-$D194),0)), IF(OR(T$111=$B194+$D194,T$111=$B194+$E194),$M194/(($E194-$D194)*2),IF(AND(T$111>$B194+$D194,T$111<$B194+$E194),$M194/($E194-$D194),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A69","v":"Type 9"},{"$f":"B119","v":2014},{"$f":"$I88","v":"Annual"},{"$f":"$J88","v":10},{"$f":"$K88","v":10},{"$f":"$L$88","v":0.04},null,{"$f":"$B$88/$B$31","v":0},{"$f":"H196-P196","v":0},{"$f":"I196-Q196","v":0},{"$f":"J196-R196","v":0},{"$f":"K196-S196","v":0},{"$f":"L196-T196","v":0},null,{"$f":"IF(OR($C196=\"Annual\",$D196=$E196),IF(AND($D196=$E196,O$111=$B196+$D196),$H196,IF(AND(O$111>$B196+$D196,O$111<=$B196+$E196), $H196/($E196-$D196),0)), IF(OR(O$111=$B196+$D196,O$111=$B196+$E196),$H196/(($E196-$D196)*2),IF(AND(O$111>$B196+$D196,O$111<$B196+$E196),$H196/($E196-$D196),0)))","v":0},{"$f":"IF(OR($C196=\"Annual\",$D196=$E196),IF(AND($D196=$E196,P$111=$B196+$D196),$H196,IF(AND(P$111>$B196+$D196,P$111<=$B196+$E196), $H196/($E196-$D196),0)), IF(OR(P$111=$B196+$D196,P$111=$B196+$E196),$H196/(($E196-$D196)*2),IF(AND(P$111>$B196+$D196,P$111<$B196+$E196),$H196/($E196-$D196),0)))","v":0},0,0,0,0,null,{"$f":"IF($C196=\"annual\",IF(V$111=$B196,0,G196*$F196),IF(V$111-$B196=0,0,IF((V$111-$B196)<$E196,AVERAGE(G196,H196)*$F196,IF((V$111-$B196)=$E196,G196*$F196/2,0))))","v":0},{"$f":"IF($C196=\"annual\",IF(W$111=$B196,0,H196*$F196),IF(W$111-$B196=0,0,IF((W$111-$B196)<$E196,AVERAGE(H196,I196)*$F196,IF((W$111-$B196)=$E196,H196*$F196/2,0))))","v":0},0,0,0,0]
[{"$f":"A196","v":"Type 9"},{"$f":"B196+1","v":2015},{"$f":"C196","v":"Annual"},10,{"$f":"E196","v":10},{"$f":"$M$88","v":4.6220448899280335E-2},null,null,{"$f":"$C$88/$C$31","v":0},{"$f":"I197-Q197","v":0},{"$f":"J197-R197","v":0},{"$f":"K197-S197","v":0},{"$f":"L197-T197","v":0},null,null,{"$f":"IF(OR($C197=\"Annual\",$D197=$E197),IF(AND($D197=$E197,P$111=$B197+$D197),$I197,IF(AND(P$111>$B197+$D197,P$111<=$B197+$E197), $I197/($E197-$D197),0)), IF(OR(P$111=$B197+$D197,P$111=$B197+$E197),$I197/(($E197-$D197)*2),IF(AND(P$111>$B197+$D197,P$111<$B197+$E197),$I197/($E197-$D197),0)))","v":0},{"$f":"IF(OR($C197=\"Annual\",$D197=$E197),IF(AND($D197=$E197,Q$111=$B197+$D197),$I197,IF(AND(Q$111>$B197+$D197,Q$111<=$B197+$E197), $I197/($E197-$D197),0)), IF(OR(Q$111=$B197+$D197,Q$111=$B197+$E197),$I197/(($E197-$D197)*2),IF(AND(Q$111>$B197+$D197,Q$111<$B197+$E197),$I197/($E197-$D197),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A197","v":"Type 9"},{"$f":"B197+1","v":2016},"Annual",10,10,{"$f":"$N$88","v":5.0466806502346494E-2},null,null,null,{"$f":"$D$88/$D$31","v":0},{"$f":"J198-R198","v":0},{"$f":"K198-S198","v":0},{"$f":"L198-T198","v":0},null,null,null,{"$f":"IF(OR($C198=\"Annual\",$D198=$E198),IF(AND($D198=$E198,Q$111=$B198+$D198),$J198,IF(AND(Q$111>$B198+$D198,Q$111<=$B198+$E198), $J198/($E198-$D198),0)), IF(OR(Q$111=$B198+$D198,Q$111=$B198+$E198),$J198/(($E198-$D198)*2),IF(AND(Q$111>$B198+$D198,Q$111<$B198+$E198),$J198/($E198-$D198),0)))","v":0},{"$f":"IF(OR($C198=\"Annual\",$D198=$E198),IF(AND($D198=$E198,R$111=$B198+$D198),$J198,IF(AND(R$111>$B198+$D198,R$111<=$B198+$E198), $J198/($E198-$D198),0)), IF(OR(R$111=$B198+$D198,R$111=$B198+$E198),$J198/(($E198-$D198)*2),IF(AND(R$111>$B198+$D198,R$111<$B198+$E198),$J198/($E198-$D198),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A198","v":"Type 9"},{"$f":"B198+1","v":2017},"Annual",10,10,{"$f":"$O$88","v":5.1132365041430233E-2},null,null,null,null,{"$f":"$E$88/$E$31","v":0},{"$f":"K199-S199","v":0},{"$f":"L199-T199","v":0},null,null,null,null,{"$f":"IF(OR($C199=\"Annual\",$D199=$E199),IF(AND($D199=$E199,R$111=$B199+$D199),$K199,IF(AND(R$111>$B199+$D199,R$111<=$B199+$E199), $K199/($E199-$D199),0)), IF(OR(R$111=$B199+$D199,R$111=$B199+$E199),$K199/(($E199-$D199)*2),IF(AND(R$111>$B199+$D199,R$111<$B199+$E199),$K199/($E199-$D199),0)))","v":0},{"$f":"IF(OR($C199=\"Annual\",$D199=$E199),IF(AND($D199=$E199,S$111=$B199+$D199),$K199,IF(AND(S$111>$B199+$D199,S$111<=$B199+$E199), $K199/($E199-$D199),0)), IF(OR(S$111=$B199+$D199,S$111=$B199+$E199),$K199/(($E199-$D199)*2),IF(AND(S$111>$B199+$D199,S$111<$B199+$E199),$K199/($E199-$D199),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A199","v":"Type 9"},{"$f":"B199+1","v":2018},"Annual",10,10,{"$f":"$P$88","v":5.0742001845702253E-2},null,null,null,null,null,{"$f":"$F$88/$F$31","v":0},{"$f":"L200-T200","v":0},null,null,null,null,null,{"$f":"IF(OR($C200=\"Annual\",$D200=$E200),IF(AND($D200=$E200,S$111=$B200+$D200),$L200,IF(AND(S$111>$B200+$D200,S$111<=$B200+$E200), $L200/($E200-$D200),0)), IF(OR(S$111=$B200+$D200,S$111=$B200+$E200),$L200/(($E200-$D200)*2),IF(AND(S$111>$B200+$D200,S$111<$B200+$E200),$L200/($E200-$D200),0)))","v":0},{"$f":"IF(OR($C200=\"Annual\",$D200=$E200),IF(AND($D200=$E200,T$111=$B200+$D200),$L200,IF(AND(T$111>$B200+$D200,T$111<=$B200+$E200), $L200/($E200-$D200),0)), IF(OR(T$111=$B200+$D200,T$111=$B200+$E200),$L200/(($E200-$D200)*2),IF(AND(T$111>$B200+$D200,T$111<$B200+$E200),$L200/($E200-$D200),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A200","v":"Type 9"},{"$f":"B200+1","v":2019},"Annual",10,10,{"$f":"$Q$88","v":5.0571621249775579E-2},null,null,null,null,null,null,{"$f":"$G$88/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C201=\"Annual\",$D201=$E201),IF(AND($D201=$E201,T$111=$B201+$D201),$M201,IF(AND(T$111>$B201+$D201,T$111<=$B201+$E201), $M201/($E201-$D201),0)), IF(OR(T$111=$B201+$D201,T$111=$B201+$E201),$M201/(($E201-$D201)*2),IF(AND(T$111>$B201+$D201,T$111<$B201+$E201),$M201/($E201-$D201),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A70","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J89","v":3},{"$f":"$K89","v":3},{"$f":"$L$89","v":5.9999999999999991E-2},null,{"$f":"$B$89/$B$31","v":0},{"$f":"H203-P203","v":0},{"$f":"I203-Q203","v":0},{"$f":"J203-R203","v":0},{"$f":"K203-S203","v":0},{"$f":"L203-T203","v":0},null,{"$f":"IF($D203=$E203,IF(O$111=$B203+$E203,$H203,0),0)","v":0},{"$f":"IF($D203=$E203,IF(P$111=$B203+$E203,$H203,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B203=$D203,$H203*(((1+$F203)^$D203)-1),0)","v":0},{"$f":"IF(W$111-$B203=$D203,$H203*(((1+$F203)^$D203)-1),0)","v":0},0,0,0,0]
[{"$f":"A203","v":"ZERO-COUPON BOND"},{"$f":"B203+1","v":2015},null,{"$f":"D203","v":3},{"$f":"E203","v":3},{"$f":"$M$89","v":6.6220448899280332E-2},null,null,{"$f":"$C$89/$C$31","v":0},{"$f":"I204-Q204","v":0},{"$f":"J204-R204","v":0},{"$f":"K204-S204","v":0},{"$f":"L204-T204","v":0},null,null,{"$f":"IF($D204=$E204,IF(P$111=$B204+$E204,$I204,0),0)","v":0},{"$f":"IF($D204=$E204,IF(Q$111=$B204+$E204,$I204,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B204=$D204,$I204*(((1+$F204)^$D204)-1),0)","v":0},{"$f":"IF(X$111-$B204=$D204,$I204*(((1+$F204)^$D204)-1),0)","v":0},0,0,0]
[{"$f":"A204","v":"ZERO-COUPON BOND"},{"$f":"B204+1","v":2016},null,{"$f":"D204","v":3},3,{"$f":"$N$89","v":7.0466806502346491E-2},null,null,null,{"$f":"$D$89/$D$31","v":0},{"$f":"J205-R205","v":0},{"$f":"K205-S205","v":0},{"$f":"L205-T205","v":0},null,null,null,{"$f":"IF($D205=$E205,IF(Q$111=$B205+$E205,$J205,0),0)","v":0},{"$f":"IF($D205=$E205,IF(R$111=$B205+$E205,$J205,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B205=$D205,$J205*(((1+$F205)^$D205)-1),0)","v":0},{"$f":"IF(Y$111-$B205=$D205,$J205*(((1+$F205)^$D205)-1),0)","v":0},0,0]
[{"$f":"A205","v":"ZERO-COUPON BOND"},{"$f":"B205+1","v":2017},null,{"$f":"D205","v":3},3,{"$f":"$O$89","v":7.1132365041430223E-2},null,null,null,null,{"$f":"$E$89/$E$31","v":0},{"$f":"K206-S206","v":0},{"$f":"L206-T206","v":0},null,null,null,null,{"$f":"IF($D206=$E206,IF(R$111=$B206+$E206,$K206,0),0)","v":0},{"$f":"IF($D206=$E206,IF(S$111=$B206+$E206,$K206,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B206=$D206,$K206*(((1+$F206)^$D206)-1),0)","v":0},{"$f":"IF(Z$111-$B206=$D206,$K206*(((1+$F206)^$D206)-1),0)","v":0},0]
[{"$f":"A206","v":"ZERO-COUPON BOND"},{"$f":"B206+1","v":2018},null,{"$f":"D206","v":3},3,{"$f":"$P$89","v":7.0742001845702257E-2},null,null,null,null,null,{"$f":"$F$89/$F$31","v":0},{"$f":"L207-T207","v":0},null,null,null,null,null,{"$f":"IF($D207=$E207,IF(S$111=$B207+$E207,$L207,0),0)","v":0},{"$f":"IF($D207=$E207,IF(T$111=$B207+$E207,$L207,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B207=$D207,$L207*(((1+$F207)^$D207)-1),0)","v":0},{"$f":"IF(AA$111-$B207=$D207,$L207*(((1+$F207)^$D207)-1),0)","v":0}]
[{"$f":"A207","v":"ZERO-COUPON BOND"},{"$f":"B207+1","v":2019},null,{"$f":"D207","v":3},3,{"$f":"$Q$89","v":7.0571621249775576E-2},null,null,null,null,null,null,{"$f":"$G$89/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF($D208=$E208,IF(T$111=$B208+$E208,$M208,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B208=$D208,$M208*(((1+$F208)^$D208)-1),0)","v":0}]
[]
[{"$f":"'Input 4 - Forecast'!A71","v":"New Issuance of External Debt (new debt) 1/"}]
[{"$f":"'Input 4 - Forecast'!A72","v":"Short-term debt 2/"}]
[{"$f":"'Input 4 - Forecast'!A73","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[null,{"$f":"B119","v":2014},{"$f":"$I92","v":"Semi-annual"},{"$f":"$J92","v":1},{"$f":"$K92","v":1},{"$f":"$L$92","v":7.0000000000000007E-2},null,{"$f":"$B$92","v":0},{"$f":"H214-P214","v":0},{"$f":"I214-Q214","v":0},{"$f":"J214-R214","v":0},{"$f":"K214-S214","v":0},{"$f":"L214-T214","v":0},null,0,{"$f":"H214","v":0},0,0,0,0,null,{"$f":"IF($C214=\"annual\",IF(V$111=$B214,0,G214*$F214),IF(V$111-$B214=0,0,IF((V$111-$B214)<$E214,AVERAGE(G214,H214)*$F214,IF((V$111-$B214)=$E214,G214*$F214/2,0))))","v":0},{"$f":"IF($C214=\"annual\",IF(W$111=$B214,0,H214*$F214),IF(W$111-$B214=0,0,IF((W$111-$B214)<$E214,AVERAGE(H214,I214)*$F214,IF((W$111-$B214)=$E214,H214*$F214/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B214+1","v":2015},{"$f":"C214","v":"Semi-annual"},{"$f":"D214","v":1},{"$f":"E214","v":1},{"$f":"$M$92","v":7.6220448899280341E-2},null,null,{"$f":"$C$92","v":0},{"$f":"I215-Q215","v":0},{"$f":"J215-R215","v":0},{"$f":"K215-S215","v":0},{"$f":"L215-T215","v":0},null,null,0,{"$f":"I215","v":0},0,0,0,null,null,0,0,0,0,0]
[null,{"$f":"B215+1","v":2016},{"$f":"C215","v":"Semi-annual"},{"$f":"D215","v":1},1,{"$f":"$N$92","v":8.0466806502346513E-2},null,null,null,{"$f":"$D$92","v":0},{"$f":"J216-R216","v":0},{"$f":"K216-S216","v":0},{"$f":"L216-T216","v":0},null,null,null,0,{"$f":"J216","v":0},0,0,null,null,null,0,0,0,0]
[null,{"$f":"B216+1","v":2017},{"$f":"C216","v":"Semi-annual"},1,1,{"$f":"$O$92","v":8.113236504143026E-2},null,null,null,null,{"$f":"$E$92","v":0},{"$f":"K217-S217","v":0},{"$f":"L217-T217","v":0},null,null,null,null,0,{"$f":"K217","v":0},0,null,null,null,null,0,0,0]
[null,{"$f":"B217+1","v":2018},{"$f":"C217","v":"Semi-annual"},1,1,{"$f":"$P$92","v":8.0742001845702266E-2},null,null,null,null,null,{"$f":"$F$92","v":0},{"$f":"L218-T218","v":0},null,null,null,null,null,0,{"$f":"L218","v":0},null,null,null,null,null,0,0]
[null,{"$f":"B218+1","v":2019},{"$f":"C218","v":"Semi-annual"},1,1,{"$f":"$Q$92","v":8.0571621249775599E-2},null,null,null,null,null,null,{"$f":"$G$92","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A82","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[null,{"$f":"B119","v":2014},{"$f":"$I93","v":"Semi-annual"},{"$f":"$J93","v":1},{"$f":"$K93","v":1},{"$f":"$L$93","v":0.01},null,{"$f":"$B$93/$B$31","v":0},{"$f":"H223-P223","v":0},{"$f":"I223-Q223","v":0},{"$f":"J223-R223","v":0},{"$f":"K223-S223","v":0},{"$f":"L223-T223","v":0},null,0,{"$f":"H223","v":0},0,0,0,0,null,{"$f":"IF($C223=\"annual\",IF(V$111=$B223,0,G223*$F223),IF(V$111-$B223=0,0,IF((V$111-$B223)<$E223,AVERAGE(G223,H223)*$F223,IF((V$111-$B223)=$E223,G223*$F223/2,0))))","v":0},{"$f":"IF($C223=\"annual\",IF(W$111=$B223,0,H223*$F223),IF(W$111-$B223=0,0,IF((W$111-$B223)<$E223,AVERAGE(H223,I223)*$F223,IF((W$111-$B223)=$E223,H223*$F223/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B223+1","v":2015},{"$f":"C223","v":"Semi-annual"},{"$f":"D223","v":1},{"$f":"E223","v":1},{"$f":"$M$93","v":1.6220448899280336E-2},null,null,{"$f":"$C$93/$C$31","v":0},{"$f":"I224-Q224","v":0},{"$f":"J224-R224","v":0},{"$f":"K224-S224","v":0},{"$f":"L224-T224","v":0},null,null,0,{"$f":"I224","v":0},0,0,0,null,null,0,0,0,0,0]
[null,{"$f":"B224+1","v":2016},{"$f":"C224","v":"Semi-annual"},{"$f":"D224","v":1},1,{"$f":"$N$93","v":2.0466806502346498E-2},null,null,null,{"$f":"$D$93/$D$31","v":0},{"$f":"J225-R225","v":0},{"$f":"K225-S225","v":0},{"$f":"L225-T225","v":0},null,null,null,0,{"$f":"J225","v":0},0,0,null,null,null,0,0,0,0]
[null,{"$f":"B225+1","v":2017},{"$f":"C225","v":"Semi-annual"},1,1,{"$f":"$O$93","v":2.1132365041430238E-2},null,null,null,null,{"$f":"$E$93/$E$31","v":0},{"$f":"K226-S226","v":0},{"$f":"L226-T226","v":0},null,null,null,null,0,{"$f":"K226","v":0},0,null,null,null,null,0,0,0]
[null,{"$f":"B226+1","v":2018},{"$f":"C226","v":"Semi-annual"},1,1,{"$f":"$P$93","v":2.0742001845702258E-2},null,null,null,null,null,{"$f":"$F$93/$F$31","v":0},{"$f":"L227-T227","v":0},null,null,null,null,null,0,{"$f":"L227","v":0},null,null,null,null,null,0,0]
[null,{"$f":"B227+1","v":2019},{"$f":"C227","v":"Semi-annual"},1,1,{"$f":"$Q$93","v":2.0571621249775584E-2},null,null,null,null,null,null,{"$f":"$G$93/$G$31","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A75","v":"Long-term debt 3/"}]
[{"$f":"'Input 4 - Forecast'!A76","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[{"$f":"'Input 4 - Forecast'!A77","v":"Type 11"},{"$f":"B119","v":2014},{"$f":"$I96","v":"Annual"},{"$f":"$J96","v":2},{"$f":"$K96","v":2},{"$f":"$L$96","v":0.1},null,{"$f":"$B$96","v":0},{"$f":"H233-P233","v":0},{"$f":"I233-Q233","v":0},{"$f":"J233-R233","v":0},{"$f":"K233-S233","v":0},{"$f":"L233-T233","v":0},null,{"$f":"IF(OR($C233=\"Annual\",$D233=$E233),IF(AND($D233=$E233,O$111=$B233+$D233),$H233,IF(AND(O$111>$B233+$D233,O$111<=$B233+$E233), $H233/($E233-$D233),0)), IF(OR(O$111=$B233+$D233,O$111=$B233+$E233),$H233/(($E233-$D233)*2),IF(AND(O$111>$B233+$D233,O$111<$B233+$E233),$H233/($E233-$D233),0)))","v":0},{"$f":"IF(OR($C233=\"Annual\",$D233=$E233),IF(AND($D233=$E233,P$111=$B233+$D233),$H233,IF(AND(P$111>$B233+$D233,P$111<=$B233+$E233), $H233/($E233-$D233),0)), IF(OR(P$111=$B233+$D233,P$111=$B233+$E233),$H233/(($E233-$D233)*2),IF(AND(P$111>$B233+$D233,P$111<$B233+$E233),$H233/($E233-$D233),0)))","v":0},0,0,0,0,null,{"$f":"IF($C233=\"annual\",IF(V$111=$B233,0,G233*$F233),IF(V$111-$B233=0,0,IF((V$111-$B233)<$E233,AVERAGE(G233,H233)*$F233,IF((V$111-$B233)=$E233,G233*$F233/2,0))))","v":0},{"$f":"IF($C233=\"annual\",IF(W$111=$B233,0,H233*$F233),IF(W$111-$B233=0,0,IF((W$111-$B233)<$E233,AVERAGE(H233,I233)*$F233,IF((W$111-$B233)=$E233,H233*$F233/2,0))))","v":0},0,0,0,0]
[{"$f":"A233","v":"Type 11"},{"$f":"B233+1","v":2015},{"$f":"C233","v":"Annual"},{"$f":"D233","v":2},2,{"$f":"$M$96","v":0.10622044889928034},null,null,{"$f":"$C$96","v":0},{"$f":"I234-Q234","v":0},{"$f":"J234-R234","v":0},{"$f":"K234-S234","v":0},{"$f":"L234-T234","v":0},null,null,{"$f":"IF(OR($C234=\"Annual\",$D234=$E234),IF(AND($D234=$E234,P$111=$B234+$D234),$I234,IF(AND(P$111>$B234+$D234,P$111<=$B234+$E234), $I234/($E234-$D234),0)), IF(OR(P$111=$B234+$D234,P$111=$B234+$E234),$I234/(($E234-$D234)*2),IF(AND(P$111>$B234+$D234,P$111<$B234+$E234),$I234/($E234-$D234),0)))","v":0},{"$f":"IF(OR($C234=\"Annual\",$D234=$E234),IF(AND($D234=$E234,Q$111=$B234+$D234),$I234,IF(AND(Q$111>$B234+$D234,Q$111<=$B234+$E234), $I234/($E234-$D234),0)), IF(OR(Q$111=$B234+$D234,Q$111=$B234+$E234),$I234/(($E234-$D234)*2),IF(AND(Q$111>$B234+$D234,Q$111<$B234+$E234),$I234/($E234-$D234),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A234","v":"Type 11"},{"$f":"B234+1","v":2016},{"$f":"C234","v":"Annual"},2,2,{"$f":"$N$96","v":0.11046680650234651},null,null,null,{"$f":"$D$96","v":0},{"$f":"J235-R235","v":0},{"$f":"K235-S235","v":0},{"$f":"L235-T235","v":0},null,null,null,{"$f":"IF(OR($C235=\"Annual\",$D235=$E235),IF(AND($D235=$E235,Q$111=$B235+$D235),$J235,IF(AND(Q$111>$B235+$D235,Q$111<=$B235+$E235), $J235/($E235-$D235),0)), IF(OR(Q$111=$B235+$D235,Q$111=$B235+$E235),$J235/(($E235-$D235)*2),IF(AND(Q$111>$B235+$D235,Q$111<$B235+$E235),$J235/($E235-$D235),0)))","v":0},{"$f":"IF(OR($C235=\"Annual\",$D235=$E235),IF(AND($D235=$E235,R$111=$B235+$D235),$J235,IF(AND(R$111>$B235+$D235,R$111<=$B235+$E235), $J235/($E235-$D235),0)), IF(OR(R$111=$B235+$D235,R$111=$B235+$E235),$J235/(($E235-$D235)*2),IF(AND(R$111>$B235+$D235,R$111<$B235+$E235),$J235/($E235-$D235),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A235","v":"Type 11"},{"$f":"B235+1","v":2017},{"$f":"C235","v":"Annual"},2,2,{"$f":"$O$96","v":0.11113236504143026},null,null,null,null,{"$f":"$E$96","v":0},{"$f":"K236-S236","v":0},{"$f":"L236-T236","v":0},null,null,null,null,{"$f":"IF(OR($C236=\"Annual\",$D236=$E236),IF(AND($D236=$E236,R$111=$B236+$D236),$K236,IF(AND(R$111>$B236+$D236,R$111<=$B236+$E236), $K236/($E236-$D236),0)), IF(OR(R$111=$B236+$D236,R$111=$B236+$E236),$K236/(($E236-$D236)*2),IF(AND(R$111>$B236+$D236,R$111<$B236+$E236),$K236/($E236-$D236),0)))","v":0},{"$f":"IF(OR($C236=\"Annual\",$D236=$E236),IF(AND($D236=$E236,S$111=$B236+$D236),$K236,IF(AND(S$111>$B236+$D236,S$111<=$B236+$E236), $K236/($E236-$D236),0)), IF(OR(S$111=$B236+$D236,S$111=$B236+$E236),$K236/(($E236-$D236)*2),IF(AND(S$111>$B236+$D236,S$111<$B236+$E236),$K236/($E236-$D236),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A236","v":"Type 11"},{"$f":"B236+1","v":2018},{"$f":"C236","v":"Annual"},2,2,{"$f":"$P$96","v":0.11074200184570226},null,null,null,null,null,{"$f":"$F$96","v":0},{"$f":"L237-T237","v":0},null,null,null,null,null,{"$f":"IF(OR($C237=\"Annual\",$D237=$E237),IF(AND($D237=$E237,S$111=$B237+$D237),$L237,IF(AND(S$111>$B237+$D237,S$111<=$B237+$E237), $L237/($E237-$D237),0)), IF(OR(S$111=$B237+$D237,S$111=$B237+$E237),$L237/(($E237-$D237)*2),IF(AND(S$111>$B237+$D237,S$111<$B237+$E237),$L237/($E237-$D237),0)))","v":0},{"$f":"IF(OR($C237=\"Annual\",$D237=$E237),IF(AND($D237=$E237,T$111=$B237+$D237),$L237,IF(AND(T$111>$B237+$D237,T$111<=$B237+$E237), $L237/($E237-$D237),0)), IF(OR(T$111=$B237+$D237,T$111=$B237+$E237),$L237/(($E237-$D237)*2),IF(AND(T$111>$B237+$D237,T$111<$B237+$E237),$L237/($E237-$D237),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A237","v":"Type 11"},{"$f":"B237+1","v":2019},{"$f":"C237","v":"Annual"},2,2,{"$f":"$Q$96","v":0.1105716212497756},null,null,null,null,null,null,{"$f":"$G$96","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C238=\"Annual\",$D238=$E238),IF(AND($D238=$E238,T$111=$B238+$D238),$M238,IF(AND(T$111>$B238+$D238,T$111<=$B238+$E238), $M238/($E238-$D238),0)), IF(OR(T$111=$B238+$D238,T$111=$B238+$E238),$M238/(($E238-$D238)*2),IF(AND(T$111>$B238+$D238,T$111<$B238+$E238),$M238/($E238-$D238),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A78","v":"Type 12"},{"$f":"B119","v":2014},{"$f":"$I97","v":"Annual"},{"$f":"$J97","v":3},{"$f":"$K97","v":3},{"$f":"$L$97","v":0.10500000000000001},null,{"$f":"$B$97","v":0},{"$f":"H240-P240","v":0},{"$f":"I240-Q240","v":0},{"$f":"J240-R240","v":0},{"$f":"K240-S240","v":0},{"$f":"L240-T240","v":0},null,{"$f":"IF(OR($C240=\"Annual\",$D240=$E240),IF(AND($D240=$E240,O$111=$B240+$D240),$H240,IF(AND(O$111>$B240+$D240,O$111<=$B240+$E240), $H240/($E240-$D240),0)), IF(OR(O$111=$B240+$D240,O$111=$B240+$E240),$H240/(($E240-$D240)*2),IF(AND(O$111>$B240+$D240,O$111<$B240+$E240),$H240/($E240-$D240),0)))","v":0},{"$f":"IF(OR($C240=\"Annual\",$D240=$E240),IF(AND($D240=$E240,P$111=$B240+$D240),$H240,IF(AND(P$111>$B240+$D240,P$111<=$B240+$E240), $H240/($E240-$D240),0)), IF(OR(P$111=$B240+$D240,P$111=$B240+$E240),$H240/(($E240-$D240)*2),IF(AND(P$111>$B240+$D240,P$111<$B240+$E240),$H240/($E240-$D240),0)))","v":0},0,0,0,0,null,{"$f":"IF($C240=\"annual\",IF(V$111=$B240,0,G240*$F240),IF(V$111-$B240=0,0,IF((V$111-$B240)<$E240,AVERAGE(G240,H240)*$F240,IF((V$111-$B240)=$E240,G240*$F240/2,0))))","v":0},{"$f":"IF($C240=\"annual\",IF(W$111=$B240,0,H240*$F240),IF(W$111-$B240=0,0,IF((W$111-$B240)<$E240,AVERAGE(H240,I240)*$F240,IF((W$111-$B240)=$E240,H240*$F240/2,0))))","v":0},0,0,0,0]
[{"$f":"A240","v":"Type 12"},{"$f":"B240+1","v":2015},{"$f":"C240","v":"Annual"},{"$f":"D240","v":3},{"$f":"E240","v":3},{"$f":"$M$97","v":0.11122044889928034},null,null,{"$f":"$C$97","v":0},{"$f":"I241-Q241","v":0},{"$f":"J241-R241","v":0},{"$f":"K241-S241","v":0},{"$f":"L241-T241","v":0},null,null,{"$f":"IF(OR($C241=\"Annual\",$D241=$E241),IF(AND($D241=$E241,P$111=$B241+$D241),$I241,IF(AND(P$111>$B241+$D241,P$111<=$B241+$E241), $I241/($E241-$D241),0)), IF(OR(P$111=$B241+$D241,P$111=$B241+$E241),$I241/(($E241-$D241)*2),IF(AND(P$111>$B241+$D241,P$111<$B241+$E241),$I241/($E241-$D241),0)))","v":0},{"$f":"IF(OR($C241=\"Annual\",$D241=$E241),IF(AND($D241=$E241,Q$111=$B241+$D241),$I241,IF(AND(Q$111>$B241+$D241,Q$111<=$B241+$E241), $I241/($E241-$D241),0)), IF(OR(Q$111=$B241+$D241,Q$111=$B241+$E241),$I241/(($E241-$D241)*2),IF(AND(Q$111>$B241+$D241,Q$111<$B241+$E241),$I241/($E241-$D241),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A241","v":"Type 12"},{"$f":"B241+1","v":2016},{"$f":"C241","v":"Annual"},{"$f":"D241","v":3},3,{"$f":"$N$97","v":0.11546680650234652},null,null,null,{"$f":"$D$97","v":0},{"$f":"J242-R242","v":0},{"$f":"K242-S242","v":0},{"$f":"L242-T242","v":0},null,null,null,{"$f":"IF(OR($C242=\"Annual\",$D242=$E242),IF(AND($D242=$E242,Q$111=$B242+$D242),$J242,IF(AND(Q$111>$B242+$D242,Q$111<=$B242+$E242), $J242/($E242-$D242),0)), IF(OR(Q$111=$B242+$D242,Q$111=$B242+$E242),$J242/(($E242-$D242)*2),IF(AND(Q$111>$B242+$D242,Q$111<$B242+$E242),$J242/($E242-$D242),0)))","v":0},{"$f":"IF(OR($C242=\"Annual\",$D242=$E242),IF(AND($D242=$E242,R$111=$B242+$D242),$J242,IF(AND(R$111>$B242+$D242,R$111<=$B242+$E242), $J242/($E242-$D242),0)), IF(OR(R$111=$B242+$D242,R$111=$B242+$E242),$J242/(($E242-$D242)*2),IF(AND(R$111>$B242+$D242,R$111<$B242+$E242),$J242/($E242-$D242),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A242","v":"Type 12"},{"$f":"B242+1","v":2017},{"$f":"C242","v":"Annual"},3,3,{"$f":"$O$97","v":0.11613236504143026},null,null,null,null,{"$f":"$E$97","v":0},{"$f":"K243-S243","v":0},{"$f":"L243-T243","v":0},null,null,null,null,{"$f":"IF(OR($C243=\"Annual\",$D243=$E243),IF(AND($D243=$E243,R$111=$B243+$D243),$K243,IF(AND(R$111>$B243+$D243,R$111<=$B243+$E243), $K243/($E243-$D243),0)), IF(OR(R$111=$B243+$D243,R$111=$B243+$E243),$K243/(($E243-$D243)*2),IF(AND(R$111>$B243+$D243,R$111<$B243+$E243),$K243/($E243-$D243),0)))","v":0},{"$f":"IF(OR($C243=\"Annual\",$D243=$E243),IF(AND($D243=$E243,S$111=$B243+$D243),$K243,IF(AND(S$111>$B243+$D243,S$111<=$B243+$E243), $K243/($E243-$D243),0)), IF(OR(S$111=$B243+$D243,S$111=$B243+$E243),$K243/(($E243-$D243)*2),IF(AND(S$111>$B243+$D243,S$111<$B243+$E243),$K243/($E243-$D243),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A243","v":"Type 12"},{"$f":"B243+1","v":2018},{"$f":"C243","v":"Annual"},3,3,{"$f":"$P$97","v":0.11574200184570227},null,null,null,null,null,{"$f":"$F$97","v":0},{"$f":"L244-T244","v":0},null,null,null,null,null,{"$f":"IF(OR($C244=\"Annual\",$D244=$E244),IF(AND($D244=$E244,S$111=$B244+$D244),$L244,IF(AND(S$111>$B244+$D244,S$111<=$B244+$E244), $L244/($E244-$D244),0)), IF(OR(S$111=$B244+$D244,S$111=$B244+$E244),$L244/(($E244-$D244)*2),IF(AND(S$111>$B244+$D244,S$111<$B244+$E244),$L244/($E244-$D244),0)))","v":0},{"$f":"IF(OR($C244=\"Annual\",$D244=$E244),IF(AND($D244=$E244,T$111=$B244+$D244),$L244,IF(AND(T$111>$B244+$D244,T$111<=$B244+$E244), $L244/($E244-$D244),0)), IF(OR(T$111=$B244+$D244,T$111=$B244+$E244),$L244/(($E244-$D244)*2),IF(AND(T$111>$B244+$D244,T$111<$B244+$E244),$L244/($E244-$D244),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A244","v":"Type 12"},{"$f":"B244+1","v":2019},{"$f":"C244","v":"Annual"},3,3,{"$f":"$Q$97","v":0.1155716212497756},null,null,null,null,null,null,{"$f":"$G$97","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C245=\"Annual\",$D245=$E245),IF(AND($D245=$E245,T$111=$B245+$D245),$M245,IF(AND(T$111>$B245+$D245,T$111<=$B245+$E245), $M245/($E245-$D245),0)), IF(OR(T$111=$B245+$D245,T$111=$B245+$E245),$M245/(($E245-$D245)*2),IF(AND(T$111>$B245+$D245,T$111<$B245+$E245),$M245/($E245-$D245),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A79","v":"Type 13"},{"$f":"B119","v":2014},{"$f":"$I98","v":"Annual"},{"$f":"$J98","v":5},{"$f":"$K98","v":5},{"$f":"$L$98","v":0.11000000000000001},null,{"$f":"$B$98","v":0},{"$f":"H247-P247","v":0},{"$f":"I247-Q247","v":0},{"$f":"J247-R247","v":0},{"$f":"K247-S247","v":0},{"$f":"L247-T247","v":0},null,{"$f":"IF(OR($C247=\"Annual\",$D247=$E247),IF(AND($D247=$E247,O$111=$B247+$D247),$H247,IF(AND(O$111>$B247+$D247,O$111<=$B247+$E247), $H247/($E247-$D247),0)), IF(OR(O$111=$B247+$D247,O$111=$B247+$E247),$H247/(($E247-$D247)*2),IF(AND(O$111>$B247+$D247,O$111<$B247+$E247),$H247/($E247-$D247),0)))","v":0},{"$f":"IF(OR($C247=\"Annual\",$D247=$E247),IF(AND($D247=$E247,P$111=$B247+$D247),$H247,IF(AND(P$111>$B247+$D247,P$111<=$B247+$E247), $H247/($E247-$D247),0)), IF(OR(P$111=$B247+$D247,P$111=$B247+$E247),$H247/(($E247-$D247)*2),IF(AND(P$111>$B247+$D247,P$111<$B247+$E247),$H247/($E247-$D247),0)))","v":0},0,0,0,0,null,{"$f":"IF($C247=\"annual\",IF(V$111=$B247,0,G247*$F247),IF(V$111-$B247=0,0,IF((V$111-$B247)<$E247,AVERAGE(G247,H247)*$F247,IF((V$111-$B247)=$E247,G247*$F247/2,0))))","v":0},{"$f":"IF($C247=\"annual\",IF(W$111=$B247,0,H247*$F247),IF(W$111-$B247=0,0,IF((W$111-$B247)<$E247,AVERAGE(H247,I247)*$F247,IF((W$111-$B247)=$E247,H247*$F247/2,0))))","v":0},0,0,0,0]
[{"$f":"A247","v":"Type 13"},{"$f":"B247+1","v":2015},{"$f":"C247","v":"Annual"},{"$f":"D247","v":5},5,{"$f":"$M$98","v":0.11622044889928035},null,null,{"$f":"$C$98","v":0},{"$f":"I248-Q248","v":0},{"$f":"J248-R248","v":0},{"$f":"K248-S248","v":0},{"$f":"L248-T248","v":0},null,null,{"$f":"IF(OR($C248=\"Annual\",$D248=$E248),IF(AND($D248=$E248,P$111=$B248+$D248),$I248,IF(AND(P$111>$B248+$D248,P$111<=$B248+$E248), $I248/($E248-$D248),0)), IF(OR(P$111=$B248+$D248,P$111=$B248+$E248),$I248/(($E248-$D248)*2),IF(AND(P$111>$B248+$D248,P$111<$B248+$E248),$I248/($E248-$D248),0)))","v":0},{"$f":"IF(OR($C248=\"Annual\",$D248=$E248),IF(AND($D248=$E248,Q$111=$B248+$D248),$I248,IF(AND(Q$111>$B248+$D248,Q$111<=$B248+$E248), $I248/($E248-$D248),0)), IF(OR(Q$111=$B248+$D248,Q$111=$B248+$E248),$I248/(($E248-$D248)*2),IF(AND(Q$111>$B248+$D248,Q$111<$B248+$E248),$I248/($E248-$D248),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A248","v":"Type 13"},{"$f":"B248+1","v":2016},{"$f":"C248","v":"Annual"},5,5,{"$f":"$N$98","v":0.12046680650234652},null,null,null,{"$f":"$D$98","v":0},{"$f":"J249-R249","v":0},{"$f":"K249-S249","v":0},{"$f":"L249-T249","v":0},null,null,null,{"$f":"IF(OR($C249=\"Annual\",$D249=$E249),IF(AND($D249=$E249,Q$111=$B249+$D249),$J249,IF(AND(Q$111>$B249+$D249,Q$111<=$B249+$E249), $J249/($E249-$D249),0)), IF(OR(Q$111=$B249+$D249,Q$111=$B249+$E249),$J249/(($E249-$D249)*2),IF(AND(Q$111>$B249+$D249,Q$111<$B249+$E249),$J249/($E249-$D249),0)))","v":0},{"$f":"IF(OR($C249=\"Annual\",$D249=$E249),IF(AND($D249=$E249,R$111=$B249+$D249),$J249,IF(AND(R$111>$B249+$D249,R$111<=$B249+$E249), $J249/($E249-$D249),0)), IF(OR(R$111=$B249+$D249,R$111=$B249+$E249),$J249/(($E249-$D249)*2),IF(AND(R$111>$B249+$D249,R$111<$B249+$E249),$J249/($E249-$D249),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A249","v":"Type 13"},{"$f":"B249+1","v":2017},{"$f":"C249","v":"Annual"},5,5,{"$f":"$O$98","v":0.12113236504143027},null,null,null,null,{"$f":"$E$98","v":0},{"$f":"K250-S250","v":0},{"$f":"L250-T250","v":0},null,null,null,null,{"$f":"IF(OR($C250=\"Annual\",$D250=$E250),IF(AND($D250=$E250,R$111=$B250+$D250),$K250,IF(AND(R$111>$B250+$D250,R$111<=$B250+$E250), $K250/($E250-$D250),0)), IF(OR(R$111=$B250+$D250,R$111=$B250+$E250),$K250/(($E250-$D250)*2),IF(AND(R$111>$B250+$D250,R$111<$B250+$E250),$K250/($E250-$D250),0)))","v":0},{"$f":"IF(OR($C250=\"Annual\",$D250=$E250),IF(AND($D250=$E250,S$111=$B250+$D250),$K250,IF(AND(S$111>$B250+$D250,S$111<=$B250+$E250), $K250/($E250-$D250),0)), IF(OR(S$111=$B250+$D250,S$111=$B250+$E250),$K250/(($E250-$D250)*2),IF(AND(S$111>$B250+$D250,S$111<$B250+$E250),$K250/($E250-$D250),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A250","v":"Type 13"},{"$f":"B250+1","v":2018},{"$f":"C250","v":"Annual"},5,5,{"$f":"$P$98","v":0.12074200184570227},null,null,null,null,null,{"$f":"$F$98","v":0},{"$f":"L251-T251","v":0},null,null,null,null,null,{"$f":"IF(OR($C251=\"Annual\",$D251=$E251),IF(AND($D251=$E251,S$111=$B251+$D251),$L251,IF(AND(S$111>$B251+$D251,S$111<=$B251+$E251), $L251/($E251-$D251),0)), IF(OR(S$111=$B251+$D251,S$111=$B251+$E251),$L251/(($E251-$D251)*2),IF(AND(S$111>$B251+$D251,S$111<$B251+$E251),$L251/($E251-$D251),0)))","v":0},{"$f":"IF(OR($C251=\"Annual\",$D251=$E251),IF(AND($D251=$E251,T$111=$B251+$D251),$L251,IF(AND(T$111>$B251+$D251,T$111<=$B251+$E251), $L251/($E251-$D251),0)), IF(OR(T$111=$B251+$D251,T$111=$B251+$E251),$L251/(($E251-$D251)*2),IF(AND(T$111>$B251+$D251,T$111<$B251+$E251),$L251/($E251-$D251),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A251","v":"Type 13"},{"$f":"B251+1","v":2019},{"$f":"C251","v":"Annual"},5,5,{"$f":"$Q$98","v":0.12057162124977561},null,null,null,null,null,null,{"$f":"$G$98","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C252=\"Annual\",$D252=$E252),IF(AND($D252=$E252,T$111=$B252+$D252),$M252,IF(AND(T$111>$B252+$D252,T$111<=$B252+$E252), $M252/($E252-$D252),0)), IF(OR(T$111=$B252+$D252,T$111=$B252+$E252),$M252/(($E252-$D252)*2),IF(AND(T$111>$B252+$D252,T$111<$B252+$E252),$M252/($E252-$D252),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A80","v":"Type 14"},{"$f":"B119","v":2014},{"$f":"$I99","v":"Annual"},{"$f":"$J99","v":10},{"$f":"$K99","v":10},{"$f":"$L$99","v":0.11500000000000002},null,{"$f":"$B$99","v":0},{"$f":"H254-P254","v":0},{"$f":"I254-Q254","v":0},{"$f":"J254-R254","v":0},{"$f":"K254-S254","v":0},{"$f":"L254-T254","v":0},null,{"$f":"IF(OR($C254=\"Annual\",$D254=$E254),IF(AND($D254=$E254,O$111=$B254+$D254),$H254,IF(AND(O$111>$B254+$D254,O$111<=$B254+$E254), $H254/($E254-$D254),0)), IF(OR(O$111=$B254+$D254,O$111=$B254+$E254),$H254/(($E254-$D254)*2),IF(AND(O$111>$B254+$D254,O$111<$B254+$E254),$H254/($E254-$D254),0)))","v":0},{"$f":"IF(OR($C254=\"Annual\",$D254=$E254),IF(AND($D254=$E254,P$111=$B254+$D254),$H254,IF(AND(P$111>$B254+$D254,P$111<=$B254+$E254), $H254/($E254-$D254),0)), IF(OR(P$111=$B254+$D254,P$111=$B254+$E254),$H254/(($E254-$D254)*2),IF(AND(P$111>$B254+$D254,P$111<$B254+$E254),$H254/($E254-$D254),0)))","v":0},0,0,0,0,null,{"$f":"IF($C254=\"annual\",IF(V$111=$B254,0,G254*$F254),IF(V$111-$B254=0,0,IF((V$111-$B254)<$E254,AVERAGE(G254,H254)*$F254,IF((V$111-$B254)=$E254,G254*$F254/2,0))))","v":0},{"$f":"IF($C254=\"annual\",IF(W$111=$B254,0,H254*$F254),IF(W$111-$B254=0,0,IF((W$111-$B254)<$E254,AVERAGE(H254,I254)*$F254,IF((W$111-$B254)=$E254,H254*$F254/2,0))))","v":0},0,0,0,0]
[{"$f":"A254","v":"Type 14"},{"$f":"B254+1","v":2015},{"$f":"C254","v":"Annual"},{"$f":"D254","v":10},10,{"$f":"$M$99","v":0.12122044889928035},null,null,{"$f":"$C$99","v":0},{"$f":"I255-Q255","v":0},{"$f":"J255-R255","v":0},{"$f":"K255-S255","v":0},{"$f":"L255-T255","v":0},null,null,{"$f":"IF(OR($C255=\"Annual\",$D255=$E255),IF(AND($D255=$E255,P$111=$B255+$D255),$I255,IF(AND(P$111>$B255+$D255,P$111<=$B255+$E255), $I255/($E255-$D255),0)), IF(OR(P$111=$B255+$D255,P$111=$B255+$E255),$I255/(($E255-$D255)*2),IF(AND(P$111>$B255+$D255,P$111<$B255+$E255),$I255/($E255-$D255),0)))","v":0},{"$f":"IF(OR($C255=\"Annual\",$D255=$E255),IF(AND($D255=$E255,Q$111=$B255+$D255),$I255,IF(AND(Q$111>$B255+$D255,Q$111<=$B255+$E255), $I255/($E255-$D255),0)), IF(OR(Q$111=$B255+$D255,Q$111=$B255+$E255),$I255/(($E255-$D255)*2),IF(AND(Q$111>$B255+$D255,Q$111<$B255+$E255),$I255/($E255-$D255),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A255","v":"Type 14"},{"$f":"B255+1","v":2016},{"$f":"C255","v":"Annual"},10,10,{"$f":"$N$99","v":0.12546680650234654},null,null,null,{"$f":"$D$99","v":0},{"$f":"J256-R256","v":0},{"$f":"K256-S256","v":0},{"$f":"L256-T256","v":0},null,null,null,{"$f":"IF(OR($C256=\"Annual\",$D256=$E256),IF(AND($D256=$E256,Q$111=$B256+$D256),$J256,IF(AND(Q$111>$B256+$D256,Q$111<=$B256+$E256), $J256/($E256-$D256),0)), IF(OR(Q$111=$B256+$D256,Q$111=$B256+$E256),$J256/(($E256-$D256)*2),IF(AND(Q$111>$B256+$D256,Q$111<$B256+$E256),$J256/($E256-$D256),0)))","v":0},{"$f":"IF(OR($C256=\"Annual\",$D256=$E256),IF(AND($D256=$E256,R$111=$B256+$D256),$J256,IF(AND(R$111>$B256+$D256,R$111<=$B256+$E256), $J256/($E256-$D256),0)), IF(OR(R$111=$B256+$D256,R$111=$B256+$E256),$J256/(($E256-$D256)*2),IF(AND(R$111>$B256+$D256,R$111<$B256+$E256),$J256/($E256-$D256),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A256","v":"Type 14"},{"$f":"B256+1","v":2017},{"$f":"C256","v":"Annual"},10,10,{"$f":"$O$99","v":0.12613236504143027},null,null,null,null,{"$f":"$E$99","v":0},{"$f":"K257-S257","v":0},{"$f":"L257-T257","v":0},null,null,null,null,{"$f":"IF(OR($C257=\"Annual\",$D257=$E257),IF(AND($D257=$E257,R$111=$B257+$D257),$K257,IF(AND(R$111>$B257+$D257,R$111<=$B257+$E257), $K257/($E257-$D257),0)), IF(OR(R$111=$B257+$D257,R$111=$B257+$E257),$K257/(($E257-$D257)*2),IF(AND(R$111>$B257+$D257,R$111<$B257+$E257),$K257/($E257-$D257),0)))","v":0},{"$f":"IF(OR($C257=\"Annual\",$D257=$E257),IF(AND($D257=$E257,S$111=$B257+$D257),$K257,IF(AND(S$111>$B257+$D257,S$111<=$B257+$E257), $K257/($E257-$D257),0)), IF(OR(S$111=$B257+$D257,S$111=$B257+$E257),$K257/(($E257-$D257)*2),IF(AND(S$111>$B257+$D257,S$111<$B257+$E257),$K257/($E257-$D257),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A257","v":"Type 14"},{"$f":"B257+1","v":2018},{"$f":"C257","v":"Annual"},10,10,{"$f":"$P$99","v":0.12574200184570228},null,null,null,null,null,{"$f":"$F$99","v":0},{"$f":"L258-T258","v":0},null,null,null,null,null,{"$f":"IF(OR($C258=\"Annual\",$D258=$E258),IF(AND($D258=$E258,S$111=$B258+$D258),$L258,IF(AND(S$111>$B258+$D258,S$111<=$B258+$E258), $L258/($E258-$D258),0)), IF(OR(S$111=$B258+$D258,S$111=$B258+$E258),$L258/(($E258-$D258)*2),IF(AND(S$111>$B258+$D258,S$111<$B258+$E258),$L258/($E258-$D258),0)))","v":0},{"$f":"IF(OR($C258=\"Annual\",$D258=$E258),IF(AND($D258=$E258,T$111=$B258+$D258),$L258,IF(AND(T$111>$B258+$D258,T$111<=$B258+$E258), $L258/($E258-$D258),0)), IF(OR(T$111=$B258+$D258,T$111=$B258+$E258),$L258/(($E258-$D258)*2),IF(AND(T$111>$B258+$D258,T$111<$B258+$E258),$L258/($E258-$D258),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A258","v":"Type 14"},{"$f":"B258+1","v":2019},{"$f":"C258","v":"Annual"},10,10,{"$f":"$Q$99","v":0.12557162124977561},null,null,null,null,null,null,{"$f":"$G$99","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C259=\"Annual\",$D259=$E259),IF(AND($D259=$E259,T$111=$B259+$D259),$M259,IF(AND(T$111>$B259+$D259,T$111<=$B259+$E259), $M259/($E259-$D259),0)), IF(OR(T$111=$B259+$D259,T$111=$B259+$E259),$M259/(($E259-$D259)*2),IF(AND(T$111>$B259+$D259,T$111<$B259+$E259),$M259/($E259-$D259),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A81","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J100","v":3},{"$f":"$K100","v":3},{"$f":"$L$100","v":0.12000000000000002},null,{"$f":"$B$100","v":0},{"$f":"H261-P261","v":0},{"$f":"I261-Q261","v":0},{"$f":"J261-R261","v":0},{"$f":"K261-S261","v":0},{"$f":"L261-T261","v":0},null,{"$f":"IF($D261=$E261,IF(O$111=$B261+$E261,$H261,0),0)","v":0},{"$f":"IF($D261=$E261,IF(P$111=$B261+$E261,$H261,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B261=$D261,$H261*(((1+$F261)^$D261)-1),0)","v":0},{"$f":"IF(W$111-$B261=$D261,$H261*(((1+$F261)^$D261)-1),0)","v":0},0,0,0,0]
[{"$f":"A261","v":"ZERO-COUPON BOND"},{"$f":"B261+1","v":2015},null,{"$f":"D261","v":3},3,{"$f":"$M$100","v":0.12622044889928036},null,null,{"$f":"$C$100","v":0},{"$f":"I262-Q262","v":0},{"$f":"J262-R262","v":0},{"$f":"K262-S262","v":0},{"$f":"L262-T262","v":0},null,null,{"$f":"IF($D262=$E262,IF(P$111=$B262+$E262,$I262,0),0)","v":0},{"$f":"IF($D262=$E262,IF(Q$111=$B262+$E262,$I262,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B262=$D262,$I262*(((1+$F262)^$D262)-1),0)","v":0},{"$f":"IF(X$111-$B262=$D262,$I262*(((1+$F262)^$D262)-1),0)","v":0},0,0,0]
[{"$f":"A262","v":"ZERO-COUPON BOND"},{"$f":"B262+1","v":2016},null,3,3,{"$f":"$N$100","v":0.13046680650234654},null,null,null,{"$f":"$D$100","v":0},{"$f":"J263-R263","v":0},{"$f":"K263-S263","v":0},{"$f":"L263-T263","v":0},null,null,null,{"$f":"IF($D263=$E263,IF(Q$111=$B263+$E263,$J263,0),0)","v":0},{"$f":"IF($D263=$E263,IF(R$111=$B263+$E263,$J263,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B263=$D263,$J263*(((1+$F263)^$D263)-1),0)","v":0},{"$f":"IF(Y$111-$B263=$D263,$J263*(((1+$F263)^$D263)-1),0)","v":0},0,0]
[{"$f":"A263","v":"ZERO-COUPON BOND"},{"$f":"B263+1","v":2017},null,3,3,{"$f":"$O$100","v":0.13113236504143028},null,null,null,null,{"$f":"$E$100","v":0},{"$f":"K264-S264","v":0},{"$f":"L264-T264","v":0},null,null,null,null,{"$f":"IF($D264=$E264,IF(R$111=$B264+$E264,$K264,0),0)","v":0},{"$f":"IF($D264=$E264,IF(S$111=$B264+$E264,$K264,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B264=$D264,$K264*(((1+$F264)^$D264)-1),0)","v":0},{"$f":"IF(Z$111-$B264=$D264,$K264*(((1+$F264)^$D264)-1),0)","v":0},0]
[{"$f":"A264","v":"ZERO-COUPON BOND"},{"$f":"B264+1","v":2018},null,3,3,{"$f":"$P$100","v":0.13074200184570228},null,null,null,null,null,{"$f":"$F$100","v":0},{"$f":"L265-T265","v":0},null,null,null,null,null,{"$f":"IF($D265=$E265,IF(S$111=$B265+$E265,$L265,0),0)","v":0},{"$f":"IF($D265=$E265,IF(T$111=$B265+$E265,$L265,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B265=$D265,$L265*(((1+$F265)^$D265)-1),0)","v":0},{"$f":"IF(AA$111-$B265=$D265,$L265*(((1+$F265)^$D265)-1),0)","v":0}]
[{"$f":"A265","v":"ZERO-COUPON BOND"},{"$f":"B265+1","v":2019},null,3,3,{"$f":"$Q$100","v":0.13057162124977562},null,null,null,null,null,null,{"$f":"$G$100","v":0},null,null,null,null,null,null,{"$f":"IF($D266=$E266,IF(T$111=$B266+$E266,$M266,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B266=$D266,$M266*(((1+$F266)^$D266)-1),0)","v":0}]
[]
[{"$f":"'Input 4 - Forecast'!A82","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[{"$f":"'Input 4 - Forecast'!A83","v":"Type 16"},{"$f":"B119","v":2014},{"$f":"$I102","v":"Annual"},{"$f":"$J102","v":2},{"$f":"$K102","v":2},{"$f":"$L$102","v":0.04},null,{"$f":"$B$102/$B$31","v":0},{"$f":"H270-P270","v":0},{"$f":"I270-Q270","v":0},{"$f":"J270-R270","v":0},{"$f":"K270-S270","v":0},{"$f":"L270-T270","v":0},null,{"$f":"IF(OR($C270=\"Annual\",$D270=$E270),IF(AND($D270=$E270,O$111=$B270+$D270),$H270,IF(AND(O$111>$B270+$D270,O$111<=$B270+$E270), $H270/($E270-$D270),0)), IF(OR(O$111=$B270+$D270,O$111=$B270+$E270),$H270/(($E270-$D270)*2),IF(AND(O$111>$B270+$D270,O$111<$B270+$E270),$H270/($E270-$D270),0)))","v":0},{"$f":"IF(OR($C270=\"Annual\",$D270=$E270),IF(AND($D270=$E270,P$111=$B270+$D270),$H270,IF(AND(P$111>$B270+$D270,P$111<=$B270+$E270), $H270/($E270-$D270),0)), IF(OR(P$111=$B270+$D270,P$111=$B270+$E270),$H270/(($E270-$D270)*2),IF(AND(P$111>$B270+$D270,P$111<$B270+$E270),$H270/($E270-$D270),0)))","v":0},0,0,0,0,null,{"$f":"IF($C270=\"annual\",IF(V$111=$B270,0,G270*$F270),IF(V$111-$B270=0,0,IF((V$111-$B270)<$E270,AVERAGE(G270,H270)*$F270,IF((V$111-$B270)=$E270,G270*$F270/2,0))))","v":0},{"$f":"IF($C270=\"annual\",IF(W$111=$B270,0,H270*$F270),IF(W$111-$B270=0,0,IF((W$111-$B270)<$E270,AVERAGE(H270,I270)*$F270,IF((W$111-$B270)=$E270,H270*$F270/2,0))))","v":0},0,0,0,0]
[{"$f":"A270","v":"Type 16"},{"$f":"B270+1","v":2015},{"$f":"C270","v":"Annual"},{"$f":"D270","v":2},2,{"$f":"$M$102","v":4.6220448899280335E-2},null,null,{"$f":"$C$102/$C$31","v":0},{"$f":"I271-Q271","v":0},{"$f":"J271-R271","v":0},{"$f":"K271-S271","v":0},{"$f":"L271-T271","v":0},null,null,{"$f":"IF(OR($C271=\"Annual\",$D271=$E271),IF(AND($D271=$E271,P$111=$B271+$D271),$I271,IF(AND(P$111>$B271+$D271,P$111<=$B271+$E271), $I271/($E271-$D271),0)), IF(OR(P$111=$B271+$D271,P$111=$B271+$E271),$I271/(($E271-$D271)*2),IF(AND(P$111>$B271+$D271,P$111<$B271+$E271),$I271/($E271-$D271),0)))","v":0},{"$f":"IF(OR($C271=\"Annual\",$D271=$E271),IF(AND($D271=$E271,Q$111=$B271+$D271),$I271,IF(AND(Q$111>$B271+$D271,Q$111<=$B271+$E271), $I271/($E271-$D271),0)), IF(OR(Q$111=$B271+$D271,Q$111=$B271+$E271),$I271/(($E271-$D271)*2),IF(AND(Q$111>$B271+$D271,Q$111<$B271+$E271),$I271/($E271-$D271),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A271","v":"Type 16"},{"$f":"B271+1","v":2016},{"$f":"C271","v":"Annual"},2,2,{"$f":"$N$102","v":5.0466806502346494E-2},null,null,null,{"$f":"$D$102/$D$31","v":0},{"$f":"J272-R272","v":0},{"$f":"K272-S272","v":0},{"$f":"L272-T272","v":0},null,null,null,{"$f":"IF(OR($C272=\"Annual\",$D272=$E272),IF(AND($D272=$E272,Q$111=$B272+$D272),$J272,IF(AND(Q$111>$B272+$D272,Q$111<=$B272+$E272), $J272/($E272-$D272),0)), IF(OR(Q$111=$B272+$D272,Q$111=$B272+$E272),$J272/(($E272-$D272)*2),IF(AND(Q$111>$B272+$D272,Q$111<$B272+$E272),$J272/($E272-$D272),0)))","v":0},{"$f":"IF(OR($C272=\"Annual\",$D272=$E272),IF(AND($D272=$E272,R$111=$B272+$D272),$J272,IF(AND(R$111>$B272+$D272,R$111<=$B272+$E272), $J272/($E272-$D272),0)), IF(OR(R$111=$B272+$D272,R$111=$B272+$E272),$J272/(($E272-$D272)*2),IF(AND(R$111>$B272+$D272,R$111<$B272+$E272),$J272/($E272-$D272),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A272","v":"Type 16"},{"$f":"B272+1","v":2017},{"$f":"C272","v":"Annual"},2,2,{"$f":"$O$102","v":5.1132365041430233E-2},null,null,null,null,{"$f":"$E$102/$E$31","v":0},{"$f":"K273-S273","v":0},{"$f":"L273-T273","v":0},null,null,null,null,{"$f":"IF(OR($C273=\"Annual\",$D273=$E273),IF(AND($D273=$E273,R$111=$B273+$D273),$K273,IF(AND(R$111>$B273+$D273,R$111<=$B273+$E273), $K273/($E273-$D273),0)), IF(OR(R$111=$B273+$D273,R$111=$B273+$E273),$K273/(($E273-$D273)*2),IF(AND(R$111>$B273+$D273,R$111<$B273+$E273),$K273/($E273-$D273),0)))","v":0},{"$f":"IF(OR($C273=\"Annual\",$D273=$E273),IF(AND($D273=$E273,S$111=$B273+$D273),$K273,IF(AND(S$111>$B273+$D273,S$111<=$B273+$E273), $K273/($E273-$D273),0)), IF(OR(S$111=$B273+$D273,S$111=$B273+$E273),$K273/(($E273-$D273)*2),IF(AND(S$111>$B273+$D273,S$111<$B273+$E273),$K273/($E273-$D273),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A273","v":"Type 16"},{"$f":"B273+1","v":2018},{"$f":"C273","v":"Annual"},2,2,{"$f":"$P$102","v":5.0742001845702253E-2},null,null,null,null,null,{"$f":"$F$102/$F$31","v":0},{"$f":"L274-T274","v":0},null,null,null,null,null,{"$f":"IF(OR($C274=\"Annual\",$D274=$E274),IF(AND($D274=$E274,S$111=$B274+$D274),$L274,IF(AND(S$111>$B274+$D274,S$111<=$B274+$E274), $L274/($E274-$D274),0)), IF(OR(S$111=$B274+$D274,S$111=$B274+$E274),$L274/(($E274-$D274)*2),IF(AND(S$111>$B274+$D274,S$111<$B274+$E274),$L274/($E274-$D274),0)))","v":0},{"$f":"IF(OR($C274=\"Annual\",$D274=$E274),IF(AND($D274=$E274,T$111=$B274+$D274),$L274,IF(AND(T$111>$B274+$D274,T$111<=$B274+$E274), $L274/($E274-$D274),0)), IF(OR(T$111=$B274+$D274,T$111=$B274+$E274),$L274/(($E274-$D274)*2),IF(AND(T$111>$B274+$D274,T$111<$B274+$E274),$L274/($E274-$D274),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A274","v":"Type 16"},{"$f":"B274+1","v":2019},{"$f":"C274","v":"Annual"},2,2,{"$f":"$Q$102","v":5.0571621249775579E-2},null,null,null,null,null,null,{"$f":"$G$102/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C275=\"Annual\",$D275=$E275),IF(AND($D275=$E275,T$111=$B275+$D275),$M275,IF(AND(T$111>$B275+$D275,T$111<=$B275+$E275), $M275/($E275-$D275),0)), IF(OR(T$111=$B275+$D275,T$111=$B275+$E275),$M275/(($E275-$D275)*2),IF(AND(T$111>$B275+$D275,T$111<$B275+$E275),$M275/($E275-$D275),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A84","v":"Type 17"},{"$f":"B119","v":2014},{"$f":"$I103","v":"Annual"},{"$f":"$J103","v":3},{"$f":"$K103","v":3},{"$f":"$L$103","v":4.4999999999999998E-2},null,{"$f":"$B$103/$B$31","v":0},{"$f":"H277-P277","v":0},{"$f":"I277-Q277","v":0},{"$f":"J277-R277","v":0},{"$f":"K277-S277","v":0},{"$f":"L277-T277","v":0},null,{"$f":"IF(OR($C277=\"Annual\",$D277=$E277),IF(AND($D277=$E277,O$111=$B277+$D277),$H277,IF(AND(O$111>$B277+$D277,O$111<=$B277+$E277), $H277/($E277-$D277),0)), IF(OR(O$111=$B277+$D277,O$111=$B277+$E277),$H277/(($E277-$D277)*2),IF(AND(O$111>$B277+$D277,O$111<$B277+$E277),$H277/($E277-$D277),0)))","v":0},{"$f":"IF(OR($C277=\"Annual\",$D277=$E277),IF(AND($D277=$E277,P$111=$B277+$D277),$H277,IF(AND(P$111>$B277+$D277,P$111<=$B277+$E277), $H277/($E277-$D277),0)), IF(OR(P$111=$B277+$D277,P$111=$B277+$E277),$H277/(($E277-$D277)*2),IF(AND(P$111>$B277+$D277,P$111<$B277+$E277),$H277/($E277-$D277),0)))","v":0},0,0,0,0,null,{"$f":"IF($C277=\"annual\",IF(V$111=$B277,0,G277*$F277),IF(V$111-$B277=0,0,IF((V$111-$B277)<$E277,AVERAGE(G277,H277)*$F277,IF((V$111-$B277)=$E277,G277*$F277/2,0))))","v":0},{"$f":"IF($C277=\"annual\",IF(W$111=$B277,0,H277*$F277),IF(W$111-$B277=0,0,IF((W$111-$B277)<$E277,AVERAGE(H277,I277)*$F277,IF((W$111-$B277)=$E277,H277*$F277/2,0))))","v":0},0,0,0,0]
[{"$f":"A277","v":"Type 17"},{"$f":"B277+1","v":2015},{"$f":"C277","v":"Annual"},{"$f":"D277","v":3},3,{"$f":"$M$103","v":5.1220448899280333E-2},null,null,{"$f":"$C$103/$C$31","v":0},{"$f":"I278-Q278","v":0},{"$f":"J278-R278","v":0},{"$f":"K278-S278","v":0},{"$f":"L278-T278","v":0},null,null,{"$f":"IF(OR($C278=\"Annual\",$D278=$E278),IF(AND($D278=$E278,P$111=$B278+$D278),$I278,IF(AND(P$111>$B278+$D278,P$111<=$B278+$E278), $I278/($E278-$D278),0)), IF(OR(P$111=$B278+$D278,P$111=$B278+$E278),$I278/(($E278-$D278)*2),IF(AND(P$111>$B278+$D278,P$111<$B278+$E278),$I278/($E278-$D278),0)))","v":0},{"$f":"IF(OR($C278=\"Annual\",$D278=$E278),IF(AND($D278=$E278,Q$111=$B278+$D278),$I278,IF(AND(Q$111>$B278+$D278,Q$111<=$B278+$E278), $I278/($E278-$D278),0)), IF(OR(Q$111=$B278+$D278,Q$111=$B278+$E278),$I278/(($E278-$D278)*2),IF(AND(Q$111>$B278+$D278,Q$111<$B278+$E278),$I278/($E278-$D278),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A278","v":"Type 17"},{"$f":"B278+1","v":2016},{"$f":"C278","v":"Annual"},3,3,{"$f":"$N$103","v":5.5466806502346491E-2},null,null,null,{"$f":"$D$103/$D$31","v":0},{"$f":"J279-R279","v":0},{"$f":"K279-S279","v":0},{"$f":"L279-T279","v":0},null,null,null,{"$f":"IF(OR($C279=\"Annual\",$D279=$E279),IF(AND($D279=$E279,Q$111=$B279+$D279),$J279,IF(AND(Q$111>$B279+$D279,Q$111<=$B279+$E279), $J279/($E279-$D279),0)), IF(OR(Q$111=$B279+$D279,Q$111=$B279+$E279),$J279/(($E279-$D279)*2),IF(AND(Q$111>$B279+$D279,Q$111<$B279+$E279),$J279/($E279-$D279),0)))","v":0},{"$f":"IF(OR($C279=\"Annual\",$D279=$E279),IF(AND($D279=$E279,R$111=$B279+$D279),$J279,IF(AND(R$111>$B279+$D279,R$111<=$B279+$E279), $J279/($E279-$D279),0)), IF(OR(R$111=$B279+$D279,R$111=$B279+$E279),$J279/(($E279-$D279)*2),IF(AND(R$111>$B279+$D279,R$111<$B279+$E279),$J279/($E279-$D279),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A279","v":"Type 17"},{"$f":"B279+1","v":2017},{"$f":"C279","v":"Annual"},3,3,{"$f":"$O$103","v":5.6132365041430231E-2},null,null,null,null,{"$f":"$E$103/$E$31","v":0},{"$f":"K280-S280","v":0},{"$f":"L280-T280","v":0},null,null,null,null,{"$f":"IF(OR($C280=\"Annual\",$D280=$E280),IF(AND($D280=$E280,R$111=$B280+$D280),$K280,IF(AND(R$111>$B280+$D280,R$111<=$B280+$E280), $K280/($E280-$D280),0)), IF(OR(R$111=$B280+$D280,R$111=$B280+$E280),$K280/(($E280-$D280)*2),IF(AND(R$111>$B280+$D280,R$111<$B280+$E280),$K280/($E280-$D280),0)))","v":0},{"$f":"IF(OR($C280=\"Annual\",$D280=$E280),IF(AND($D280=$E280,S$111=$B280+$D280),$K280,IF(AND(S$111>$B280+$D280,S$111<=$B280+$E280), $K280/($E280-$D280),0)), IF(OR(S$111=$B280+$D280,S$111=$B280+$E280),$K280/(($E280-$D280)*2),IF(AND(S$111>$B280+$D280,S$111<$B280+$E280),$K280/($E280-$D280),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A280","v":"Type 17"},{"$f":"B280+1","v":2018},{"$f":"C280","v":"Annual"},3,3,{"$f":"$P$103","v":5.5742001845702251E-2},null,null,null,null,null,{"$f":"$F$103/$F$31","v":0},{"$f":"L281-T281","v":0},null,null,null,null,null,{"$f":"IF(OR($C281=\"Annual\",$D281=$E281),IF(AND($D281=$E281,S$111=$B281+$D281),$L281,IF(AND(S$111>$B281+$D281,S$111<=$B281+$E281), $L281/($E281-$D281),0)), IF(OR(S$111=$B281+$D281,S$111=$B281+$E281),$L281/(($E281-$D281)*2),IF(AND(S$111>$B281+$D281,S$111<$B281+$E281),$L281/($E281-$D281),0)))","v":0},{"$f":"IF(OR($C281=\"Annual\",$D281=$E281),IF(AND($D281=$E281,T$111=$B281+$D281),$L281,IF(AND(T$111>$B281+$D281,T$111<=$B281+$E281), $L281/($E281-$D281),0)), IF(OR(T$111=$B281+$D281,T$111=$B281+$E281),$L281/(($E281-$D281)*2),IF(AND(T$111>$B281+$D281,T$111<$B281+$E281),$L281/($E281-$D281),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A281","v":"Type 17"},{"$f":"B281+1","v":2019},{"$f":"C281","v":"Annual"},3,3,{"$f":"$Q$103","v":5.5571621249775577E-2},null,null,null,null,null,null,{"$f":"$G$103/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C282=\"Annual\",$D282=$E282),IF(AND($D282=$E282,T$111=$B282+$D282),$M282,IF(AND(T$111>$B282+$D282,T$111<=$B282+$E282), $M282/($E282-$D282),0)), IF(OR(T$111=$B282+$D282,T$111=$B282+$E282),$M282/(($E282-$D282)*2),IF(AND(T$111>$B282+$D282,T$111<$B282+$E282),$M282/($E282-$D282),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A85","v":"Type 18"},{"$f":"B119","v":2014},{"$f":"$I104","v":"Annual"},{"$f":"$J104","v":5},{"$f":"$K104","v":5},{"$f":"$L$104","v":4.9999999999999996E-2},null,{"$f":"$B$104/$B$31","v":0},{"$f":"H284-P284","v":0},{"$f":"I284-Q284","v":0},{"$f":"J284-R284","v":0},{"$f":"K284-S284","v":0},{"$f":"L284-T284","v":0},null,{"$f":"IF(OR($C284=\"Annual\",$D284=$E284),IF(AND($D284=$E284,O$111=$B284+$D284),$H284,IF(AND(O$111>$B284+$D284,O$111<=$B284+$E284), $H284/($E284-$D284),0)), IF(OR(O$111=$B284+$D284,O$111=$B284+$E284),$H284/(($E284-$D284)*2),IF(AND(O$111>$B284+$D284,O$111<$B284+$E284),$H284/($E284-$D284),0)))","v":0},{"$f":"IF(OR($C284=\"Annual\",$D284=$E284),IF(AND($D284=$E284,P$111=$B284+$D284),$H284,IF(AND(P$111>$B284+$D284,P$111<=$B284+$E284), $H284/($E284-$D284),0)), IF(OR(P$111=$B284+$D284,P$111=$B284+$E284),$H284/(($E284-$D284)*2),IF(AND(P$111>$B284+$D284,P$111<$B284+$E284),$H284/($E284-$D284),0)))","v":0},0,0,0,0,null,{"$f":"IF($C284=\"annual\",IF(V$111=$B284,0,G284*$F284),IF(V$111-$B284=0,0,IF((V$111-$B284)<$E284,AVERAGE(G284,H284)*$F284,IF((V$111-$B284)=$E284,G284*$F284/2,0))))","v":0},{"$f":"IF($C284=\"annual\",IF(W$111=$B284,0,H284*$F284),IF(W$111-$B284=0,0,IF((W$111-$B284)<$E284,AVERAGE(H284,I284)*$F284,IF((W$111-$B284)=$E284,H284*$F284/2,0))))","v":0},0,0,0,0]
[{"$f":"A284","v":"Type 18"},{"$f":"B284+1","v":2015},{"$f":"C284","v":"Annual"},{"$f":"D284","v":5},5,{"$f":"$M$104","v":5.622044889928033E-2},null,null,{"$f":"$C$104/$C$31","v":0},{"$f":"I285-Q285","v":0},{"$f":"J285-R285","v":0},{"$f":"K285-S285","v":0},{"$f":"L285-T285","v":0},null,null,{"$f":"IF(OR($C285=\"Annual\",$D285=$E285),IF(AND($D285=$E285,P$111=$B285+$D285),$I285,IF(AND(P$111>$B285+$D285,P$111<=$B285+$E285), $I285/($E285-$D285),0)), IF(OR(P$111=$B285+$D285,P$111=$B285+$E285),$I285/(($E285-$D285)*2),IF(AND(P$111>$B285+$D285,P$111<$B285+$E285),$I285/($E285-$D285),0)))","v":0},{"$f":"IF(OR($C285=\"Annual\",$D285=$E285),IF(AND($D285=$E285,Q$111=$B285+$D285),$I285,IF(AND(Q$111>$B285+$D285,Q$111<=$B285+$E285), $I285/($E285-$D285),0)), IF(OR(Q$111=$B285+$D285,Q$111=$B285+$E285),$I285/(($E285-$D285)*2),IF(AND(Q$111>$B285+$D285,Q$111<$B285+$E285),$I285/($E285-$D285),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A285","v":"Type 18"},{"$f":"B285+1","v":2016},{"$f":"C285","v":"Annual"},5,5,{"$f":"$N$104","v":6.0466806502346489E-2},null,null,null,{"$f":"$D$104/$D$31","v":0},{"$f":"J286-R286","v":0},{"$f":"K286-S286","v":0},{"$f":"L286-T286","v":0},null,null,null,{"$f":"IF(OR($C286=\"Annual\",$D286=$E286),IF(AND($D286=$E286,Q$111=$B286+$D286),$J286,IF(AND(Q$111>$B286+$D286,Q$111<=$B286+$E286), $J286/($E286-$D286),0)), IF(OR(Q$111=$B286+$D286,Q$111=$B286+$E286),$J286/(($E286-$D286)*2),IF(AND(Q$111>$B286+$D286,Q$111<$B286+$E286),$J286/($E286-$D286),0)))","v":0},{"$f":"IF(OR($C286=\"Annual\",$D286=$E286),IF(AND($D286=$E286,R$111=$B286+$D286),$J286,IF(AND(R$111>$B286+$D286,R$111<=$B286+$E286), $J286/($E286-$D286),0)), IF(OR(R$111=$B286+$D286,R$111=$B286+$E286),$J286/(($E286-$D286)*2),IF(AND(R$111>$B286+$D286,R$111<$B286+$E286),$J286/($E286-$D286),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A286","v":"Type 18"},{"$f":"B286+1","v":2017},{"$f":"C286","v":"Annual"},5,5,{"$f":"$O$104","v":6.1132365041430228E-2},null,null,null,null,{"$f":"$E$104/$E$31","v":0},{"$f":"K287-S287","v":0},{"$f":"L287-T287","v":0},null,null,null,null,{"$f":"IF(OR($C287=\"Annual\",$D287=$E287),IF(AND($D287=$E287,R$111=$B287+$D287),$K287,IF(AND(R$111>$B287+$D287,R$111<=$B287+$E287), $K287/($E287-$D287),0)), IF(OR(R$111=$B287+$D287,R$111=$B287+$E287),$K287/(($E287-$D287)*2),IF(AND(R$111>$B287+$D287,R$111<$B287+$E287),$K287/($E287-$D287),0)))","v":0},{"$f":"IF(OR($C287=\"Annual\",$D287=$E287),IF(AND($D287=$E287,S$111=$B287+$D287),$K287,IF(AND(S$111>$B287+$D287,S$111<=$B287+$E287), $K287/($E287-$D287),0)), IF(OR(S$111=$B287+$D287,S$111=$B287+$E287),$K287/(($E287-$D287)*2),IF(AND(S$111>$B287+$D287,S$111<$B287+$E287),$K287/($E287-$D287),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A287","v":"Type 18"},{"$f":"B287+1","v":2018},{"$f":"C287","v":"Annual"},5,5,{"$f":"$P$104","v":6.0742001845702248E-2},null,null,null,null,null,{"$f":"$F$104/$F$31","v":0},{"$f":"L288-T288","v":0},null,null,null,null,null,{"$f":"IF(OR($C288=\"Annual\",$D288=$E288),IF(AND($D288=$E288,S$111=$B288+$D288),$L288,IF(AND(S$111>$B288+$D288,S$111<=$B288+$E288), $L288/($E288-$D288),0)), IF(OR(S$111=$B288+$D288,S$111=$B288+$E288),$L288/(($E288-$D288)*2),IF(AND(S$111>$B288+$D288,S$111<$B288+$E288),$L288/($E288-$D288),0)))","v":0},{"$f":"IF(OR($C288=\"Annual\",$D288=$E288),IF(AND($D288=$E288,T$111=$B288+$D288),$L288,IF(AND(T$111>$B288+$D288,T$111<=$B288+$E288), $L288/($E288-$D288),0)), IF(OR(T$111=$B288+$D288,T$111=$B288+$E288),$L288/(($E288-$D288)*2),IF(AND(T$111>$B288+$D288,T$111<$B288+$E288),$L288/($E288-$D288),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A288","v":"Type 18"},{"$f":"B288+1","v":2019},{"$f":"C288","v":"Annual"},5,5,{"$f":"$Q$104","v":6.0571621249775574E-2},null,null,null,null,null,null,{"$f":"$G$104/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C289=\"Annual\",$D289=$E289),IF(AND($D289=$E289,T$111=$B289+$D289),$M289,IF(AND(T$111>$B289+$D289,T$111<=$B289+$E289), $M289/($E289-$D289),0)), IF(OR(T$111=$B289+$D289,T$111=$B289+$E289),$M289/(($E289-$D289)*2),IF(AND(T$111>$B289+$D289,T$111<$B289+$E289),$M289/($E289-$D289),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A86","v":"Type 19"},{"$f":"B119","v":2014},{"$f":"$I105","v":"Annual"},{"$f":"$J105","v":10},{"$f":"$K105","v":10},{"$f":"$L$105","v":5.4999999999999993E-2},null,{"$f":"$B$105/$B$31","v":0},{"$f":"H291-P291","v":0},{"$f":"I291-Q291","v":0},{"$f":"J291-R291","v":0},{"$f":"K291-S291","v":0},{"$f":"L291-T291","v":0},null,{"$f":"IF(OR($C291=\"Annual\",$D291=$E291),IF(AND($D291=$E291,O$111=$B291+$D291),$H291,IF(AND(O$111>$B291+$D291,O$111<=$B291+$E291), $H291/($E291-$D291),0)), IF(OR(O$111=$B291+$D291,O$111=$B291+$E291),$H291/(($E291-$D291)*2),IF(AND(O$111>$B291+$D291,O$111<$B291+$E291),$H291/($E291-$D291),0)))","v":0},{"$f":"IF(OR($C291=\"Annual\",$D291=$E291),IF(AND($D291=$E291,P$111=$B291+$D291),$H291,IF(AND(P$111>$B291+$D291,P$111<=$B291+$E291), $H291/($E291-$D291),0)), IF(OR(P$111=$B291+$D291,P$111=$B291+$E291),$H291/(($E291-$D291)*2),IF(AND(P$111>$B291+$D291,P$111<$B291+$E291),$H291/($E291-$D291),0)))","v":0},0,0,0,0,null,{"$f":"IF($C291=\"annual\",IF(V$111=$B291,0,G291*$F291),IF(V$111-$B291=0,0,IF((V$111-$B291)<$E291,AVERAGE(G291,H291)*$F291,IF((V$111-$B291)=$E291,G291*$F291/2,0))))","v":0},{"$f":"IF($C291=\"annual\",IF(W$111=$B291,0,H291*$F291),IF(W$111-$B291=0,0,IF((W$111-$B291)<$E291,AVERAGE(H291,I291)*$F291,IF((W$111-$B291)=$E291,H291*$F291/2,0))))","v":0},0,0,0,0]
[{"$f":"A291","v":"Type 19"},{"$f":"B291+1","v":2015},{"$f":"C291","v":"Annual"},{"$f":"D291","v":10},10,{"$f":"$M$105","v":6.1220448899280328E-2},null,null,{"$f":"$C$105/$C$31","v":0},{"$f":"I292-Q292","v":0},{"$f":"J292-R292","v":0},{"$f":"K292-S292","v":0},{"$f":"L292-T292","v":0},null,null,{"$f":"IF(OR($C292=\"Annual\",$D292=$E292),IF(AND($D292=$E292,P$111=$B292+$D292),$I292,IF(AND(P$111>$B292+$D292,P$111<=$B292+$E292), $I292/($E292-$D292),0)), IF(OR(P$111=$B292+$D292,P$111=$B292+$E292),$I292/(($E292-$D292)*2),IF(AND(P$111>$B292+$D292,P$111<$B292+$E292),$I292/($E292-$D292),0)))","v":0},{"$f":"IF(OR($C292=\"Annual\",$D292=$E292),IF(AND($D292=$E292,Q$111=$B292+$D292),$I292,IF(AND(Q$111>$B292+$D292,Q$111<=$B292+$E292), $I292/($E292-$D292),0)), IF(OR(Q$111=$B292+$D292,Q$111=$B292+$E292),$I292/(($E292-$D292)*2),IF(AND(Q$111>$B292+$D292,Q$111<$B292+$E292),$I292/($E292-$D292),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A292","v":"Type 19"},{"$f":"B292+1","v":2016},{"$f":"C292","v":"Annual"},10,10,{"$f":"$N$105","v":6.5466806502346486E-2},null,null,null,{"$f":"$D$105/$D$31","v":0},{"$f":"J293-R293","v":0},{"$f":"K293-S293","v":0},{"$f":"L293-T293","v":0},null,null,null,{"$f":"IF(OR($C293=\"Annual\",$D293=$E293),IF(AND($D293=$E293,Q$111=$B293+$D293),$J293,IF(AND(Q$111>$B293+$D293,Q$111<=$B293+$E293), $J293/($E293-$D293),0)), IF(OR(Q$111=$B293+$D293,Q$111=$B293+$E293),$J293/(($E293-$D293)*2),IF(AND(Q$111>$B293+$D293,Q$111<$B293+$E293),$J293/($E293-$D293),0)))","v":0},{"$f":"IF(OR($C293=\"Annual\",$D293=$E293),IF(AND($D293=$E293,R$111=$B293+$D293),$J293,IF(AND(R$111>$B293+$D293,R$111<=$B293+$E293), $J293/($E293-$D293),0)), IF(OR(R$111=$B293+$D293,R$111=$B293+$E293),$J293/(($E293-$D293)*2),IF(AND(R$111>$B293+$D293,R$111<$B293+$E293),$J293/($E293-$D293),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A293","v":"Type 19"},{"$f":"B293+1","v":2017},{"$f":"C293","v":"Annual"},10,10,{"$f":"$O$105","v":6.6132365041430219E-2},null,null,null,null,{"$f":"$E$105/$E$31","v":0},{"$f":"K294-S294","v":0},{"$f":"L294-T294","v":0},null,null,null,null,{"$f":"IF(OR($C294=\"Annual\",$D294=$E294),IF(AND($D294=$E294,R$111=$B294+$D294),$K294,IF(AND(R$111>$B294+$D294,R$111<=$B294+$E294), $K294/($E294-$D294),0)), IF(OR(R$111=$B294+$D294,R$111=$B294+$E294),$K294/(($E294-$D294)*2),IF(AND(R$111>$B294+$D294,R$111<$B294+$E294),$K294/($E294-$D294),0)))","v":0},{"$f":"IF(OR($C294=\"Annual\",$D294=$E294),IF(AND($D294=$E294,S$111=$B294+$D294),$K294,IF(AND(S$111>$B294+$D294,S$111<=$B294+$E294), $K294/($E294-$D294),0)), IF(OR(S$111=$B294+$D294,S$111=$B294+$E294),$K294/(($E294-$D294)*2),IF(AND(S$111>$B294+$D294,S$111<$B294+$E294),$K294/($E294-$D294),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A294","v":"Type 19"},{"$f":"B294+1","v":2018},{"$f":"C294","v":"Annual"},10,10,{"$f":"$P$105","v":6.5742001845702253E-2},null,null,null,null,null,{"$f":"$F$105/$F$31","v":0},{"$f":"L295-T295","v":0},null,null,null,null,null,{"$f":"IF(OR($C295=\"Annual\",$D295=$E295),IF(AND($D295=$E295,S$111=$B295+$D295),$L295,IF(AND(S$111>$B295+$D295,S$111<=$B295+$E295), $L295/($E295-$D295),0)), IF(OR(S$111=$B295+$D295,S$111=$B295+$E295),$L295/(($E295-$D295)*2),IF(AND(S$111>$B295+$D295,S$111<$B295+$E295),$L295/($E295-$D295),0)))","v":0},{"$f":"IF(OR($C295=\"Annual\",$D295=$E295),IF(AND($D295=$E295,T$111=$B295+$D295),$L295,IF(AND(T$111>$B295+$D295,T$111<=$B295+$E295), $L295/($E295-$D295),0)), IF(OR(T$111=$B295+$D295,T$111=$B295+$E295),$L295/(($E295-$D295)*2),IF(AND(T$111>$B295+$D295,T$111<$B295+$E295),$L295/($E295-$D295),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A295","v":"Type 19"},{"$f":"B295+1","v":2019},{"$f":"C295","v":"Annual"},10,10,{"$f":"$Q$105","v":6.5571621249775572E-2},null,null,null,null,null,null,{"$f":"$G$105/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C296=\"Annual\",$D296=$E296),IF(AND($D296=$E296,T$111=$B296+$D296),$M296,IF(AND(T$111>$B296+$D296,T$111<=$B296+$E296), $M296/($E296-$D296),0)), IF(OR(T$111=$B296+$D296,T$111=$B296+$E296),$M296/(($E296-$D296)*2),IF(AND(T$111>$B296+$D296,T$111<$B296+$E296),$M296/($E296-$D296),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A87","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J106","v":3},{"$f":"$K106","v":3},{"$f":"$L$106","v":5.9999999999999991E-2},null,{"$f":"$B$106/$B$31","v":0},{"$f":"H298-P298","v":0},{"$f":"I298-Q298","v":0},{"$f":"J298-R298","v":0},{"$f":"K298-S298","v":0},{"$f":"L298-T298","v":0},null,{"$f":"IF($D298=$E298,IF(O$111=$B298+$E298,$H298,0),0)","v":0},{"$f":"IF($D298=$E298,IF(P$111=$B298+$E298,$H298,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B298=$D298,$H298*(((1+$F298)^$D298)-1),0)","v":0},{"$f":"IF(W$111-$B298=$D298,$H298*(((1+$F298)^$D298)-1),0)","v":0},0,0,0,0]
[{"$f":"A298","v":"ZERO-COUPON BOND"},{"$f":"B298+1","v":2015},null,{"$f":"D298","v":3},3,{"$f":"$M$106","v":6.6220448899280332E-2},null,null,{"$f":"$C$106/$C$31","v":0},{"$f":"I299-Q299","v":0},{"$f":"J299-R299","v":0},{"$f":"K299-S299","v":0},{"$f":"L299-T299","v":0},null,null,{"$f":"IF($D299=$E299,IF(P$111=$B299+$E299,$I299,0),0)","v":0},{"$f":"IF($D299=$E299,IF(Q$111=$B299+$E299,$I299,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B299=$D299,$I299*(((1+$F299)^$D299)-1),0)","v":0},{"$f":"IF(X$111-$B299=$D299,$I299*(((1+$F299)^$D299)-1),0)","v":0},0,0,0]
[{"$f":"A299","v":"ZERO-COUPON BOND"},{"$f":"B299+1","v":2016},null,3,3,{"$f":"$N$106","v":7.0466806502346491E-2},null,null,null,{"$f":"$D$106/$D$31","v":0},{"$f":"J300-R300","v":0},{"$f":"K300-S300","v":0},{"$f":"L300-T300","v":0},null,null,null,{"$f":"IF($D300=$E300,IF(Q$111=$B300+$E300,$J300,0),0)","v":0},{"$f":"IF($D300=$E300,IF(R$111=$B300+$E300,$J300,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B300=$D300,$J300*(((1+$F300)^$D300)-1),0)","v":0},{"$f":"IF(Y$111-$B300=$D300,$J300*(((1+$F300)^$D300)-1),0)","v":0},0,0]
[{"$f":"A300","v":"ZERO-COUPON BOND"},{"$f":"B300+1","v":2017},null,3,3,{"$f":"$O$106","v":7.1132365041430223E-2},null,null,null,null,{"$f":"$E$106/$E$31","v":0},{"$f":"K301-S301","v":0},{"$f":"L301-T301","v":0},null,null,null,null,{"$f":"IF($D301=$E301,IF(R$111=$B301+$E301,$K301,0),0)","v":0},{"$f":"IF($D301=$E301,IF(S$111=$B301+$E301,$K301,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B301=$D301,$K301*(((1+$F301)^$D301)-1),0)","v":0},{"$f":"IF(Z$111-$B301=$D301,$K301*(((1+$F301)^$D301)-1),0)","v":0},0]
[{"$f":"A301","v":"ZERO-COUPON BOND"},{"$f":"B301+1","v":2018},null,3,3,{"$f":"$P$106","v":7.0742001845702257E-2},null,null,null,null,null,{"$f":"$F$106/$F$31","v":0},{"$f":"L302-T302","v":0},null,null,null,null,null,{"$f":"IF($D302=$E302,IF(S$111=$B302+$E302,$L302,0),0)","v":0},{"$f":"IF($D302=$E302,IF(T$111=$B302+$E302,$L302,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B302=$D302,$L302*(((1+$F302)^$D302)-1),0)","v":0},{"$f":"IF(AA$111-$B302=$D302,$L302*(((1+$F302)^$D302)-1),0)","v":0}]
[{"$f":"A302","v":"ZERO-COUPON BOND"},{"$f":"B302+1","v":2019},null,3,3,{"$f":"$Q$106","v":7.0571621249775576E-2},null,null,null,null,null,null,{"$f":"$G$106/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF($D303=$E303,IF(T$111=$B303+$E303,$M303,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B303=$D303,$M303*(((1+$F303)^$D303)-1),0)","v":0}]
[]
[null,"Calculations in LCU"]
[]
[{"$f":"'Input 4 - Forecast'!A89","v":"Domestic Residual Financing (annual payments, no interest or amortization in current year)"},{"$f":"B119","v":2014},null,{"$f":"$J108","v":1},{"$f":"$K108","v":1},{"$f":"$L$108","v":0.03},null,{"$f":"$B$108","v":4.8823307881662031E-2},{"$f":"H307-P307","v":0},{"$f":"I307-Q307","v":0},{"$f":"J307-R307","v":0},{"$f":"K307-S307","v":0},{"$f":"L307-T307","v":0},null,0,{"$f":"IF($D307=$E307,IF(P$111=$B307+$D307,$H307,0),IF(P$111=$B307+$D307,$H307/(($E307-$D307)*2),IF(AND(P$111>$B307+$D307,P$111<$B307+$E307),$H307/($E307-$D307),IF(P$111=$B307+$E307,$H307/(($E307-$D307)*2),0))))","v":4.8823307881662031E-2},{"$f":"IF($D307=$E307,IF(Q$111=$B307+$D307,$H307,0),IF(Q$111=$B307+$D307,$H307/(($E307-$D307)*2),IF(AND(Q$111>$B307+$D307,Q$111<$B307+$E307),$H307/($E307-$D307),IF(Q$111=$B307+$E307,$H307/(($E307-$D307)*2),0))))","v":0},{"$f":"IF($D307=$E307,IF(R$111=$B307+$D307,$H307,0),IF(R$111=$B307+$D307,$H307/(($E307-$D307)*2),IF(AND(R$111>$B307+$D307,R$111<$B307+$E307),$H307/($E307-$D307),IF(R$111=$B307+$E307,$H307/(($E307-$D307)*2),0))))","v":0},{"$f":"IF($D307=$E307,IF(S$111=$B307+$D307,$H307,0),IF(S$111=$B307+$D307,$H307/(($E307-$D307)*2),IF(AND(S$111>$B307+$D307,S$111<$B307+$E307),$H307/($E307-$D307),IF(S$111=$B307+$E307,$H307/(($E307-$D307)*2),0))))","v":0},{"$f":"IF($D307=$E307,IF(T$111=$B307+$D307,$H307,0),IF(T$111=$B307+$D307,$H307/(($E307-$D307)*2),IF(AND(T$111>$B307+$D307,T$111<$B307+$E307),$H307/($E307-$D307),IF(T$111=$B307+$E307,$H307/(($E307-$D307)*2),0))))","v":0},null,0,{"$f":"H307*$F307","v":1.4646992364498609E-3},{"$f":"I307*$F307","v":0},{"$f":"J307*$F307","v":0},{"$f":"K307*$F307","v":0},{"$f":"L307*$F307","v":0}]
[null,{"$f":"B307+1","v":2015},null,{"$f":"D307","v":1},1,{"$f":"$M$108","v":3.3720448899280338E-2},null,null,{"$f":"$C$108","v":4.4463596241355076E-2},{"$f":"I308-Q308","v":0},{"$f":"J308-R308","v":0},{"$f":"K308-S308","v":0},{"$f":"L308-T308","v":0},null,null,0,{"$f":"IF($D308=$E308,IF(Q$111=$B308+$D308,$I308,0),IF(Q$111=$B308+$D308,$I308/(($E308-$D308)*2),IF(AND(Q$111>$B308+$D308,Q$111<$B308+$E308),$I308/($E308-$D308),IF(Q$111=$B308+$E308,$I308/(($E308-$D308)*2),0))))","v":4.4463596241355076E-2},{"$f":"IF($D308=$E308,IF(R$111=$B308+$D308,$I308,0),IF(R$111=$B308+$D308,$I308/(($E308-$D308)*2),IF(AND(R$111>$B308+$D308,R$111<$B308+$E308),$I308/($E308-$D308),IF(R$111=$B308+$E308,$I308/(($E308-$D308)*2),0))))","v":0},{"$f":"IF($D308=$E308,IF(S$111=$B308+$D308,$I308,0),IF(S$111=$B308+$D308,$I308/(($E308-$D308)*2),IF(AND(S$111>$B308+$D308,S$111<$B308+$E308),$I308/($E308-$D308),IF(S$111=$B308+$E308,$I308/(($E308-$D308)*2),0))))","v":0},{"$f":"IF($D308=$E308,IF(T$111=$B308+$D308,$I308,0),IF(T$111=$B308+$D308,$I308/(($E308-$D308)*2),IF(AND(T$111>$B308+$D308,T$111<$B308+$E308),$I308/($E308-$D308),IF(T$111=$B308+$E308,$I308/(($E308-$D308)*2),0))))","v":0},null,null,0,{"$f":"I308*$F308","v":1.4993324249348472E-3},0,0,0]
[null,{"$f":"B308+1","v":2016},null,1,1,{"$f":"$N$108","v":3.2966806502346499E-2},null,null,null,{"$f":"$D$108","v":9.6364094369013498E-2},{"$f":"J309-R309","v":0},{"$f":"K309-S309","v":0},{"$f":"L309-T309","v":0},null,null,null,0,{"$f":"IF($D309=$E309,IF(R$111=$B309+$D309,$J309,0),IF(R$111=$B309+$D309,$J309/(($E309-$D309)*2),IF(AND(R$111>$B309+$D309,R$111<$B309+$E309),$J309/($E309-$D309),IF(R$111=$B309+$E309,$J309/(($E309-$D309)*2),0))))","v":9.6364094369013498E-2},{"$f":"IF($D309=$E309,IF(S$111=$B309+$D309,$J309,0),IF(S$111=$B309+$D309,$J309/(($E309-$D309)*2),IF(AND(S$111>$B309+$D309,S$111<$B309+$E309),$J309/($E309-$D309),IF(S$111=$B309+$E309,$J309/(($E309-$D309)*2),0))))","v":0},{"$f":"IF($D309=$E309,IF(T$111=$B309+$D309,$J309,0),IF(T$111=$B309+$D309,$J309/(($E309-$D309)*2),IF(AND(T$111>$B309+$D309,T$111<$B309+$E309),$J309/($E309-$D309),IF(T$111=$B309+$E309,$J309/(($E309-$D309)*2),0))))","v":0},null,null,null,0,{"$f":"J309*$F309","v":3.1768164528371257E-3},0,0]
[null,{"$f":"B309+1","v":2017},null,1,1,{"$f":"$O$108","v":3.6132365041430241E-2},null,null,null,null,{"$f":"$E$108","v":0.53392555601781644},{"$f":"K310-S310","v":0},{"$f":"L310-T310","v":0},null,null,null,null,0,{"$f":"IF($D310=$E310,IF(S$111=$B310+$D310,$K310,0),IF(S$111=$B310+$D310,$K310/(($E310-$D310)*2),IF(AND(S$111>$B310+$D310,S$111<$B310+$E310),$K310/($E310-$D310),IF(S$111=$B310+$E310,$K310/(($E310-$D310)*2),0))))","v":0.53392555601781644},{"$f":"IF($D310=$E310,IF(T$111=$B310+$D310,$K310,0),IF(T$111=$B310+$D310,$K310/(($E310-$D310)*2),IF(AND(T$111>$B310+$D310,T$111<$B310+$E310),$K310/($E310-$D310),IF(T$111=$B310+$E310,$K310/(($E310-$D310)*2),0))))","v":0},null,null,null,null,0,{"$f":"K310*$F310","v":1.9291993094984354E-2},{"$f":"L310*$F310","v":0}]
[null,{"$f":"B310+1","v":2018},null,1,1,{"$f":"$P$108","v":3.5742001845702261E-2},null,null,null,null,null,{"$f":"$F$108","v":0.23049524744373431},{"$f":"L311-T311","v":0},null,null,null,null,null,0,{"$f":"IF($D311=$E311,IF(T$111=$B311+$D311,$L311,0),IF(T$111=$B311+$D311,$L311/(($E311-$D311)*2),IF(AND(T$111>$B311+$D311,T$111<$B311+$E311),$L311/($E311-$D311),IF(T$111=$B311+$E311,$L311/(($E311-$D311)*2),0))))","v":0.23049524744373431},null,null,null,null,null,0,{"$f":"L311*$F311","v":8.2383615595595511E-3}]
[null,{"$f":"B311+1","v":2019},null,1,1,{"$f":"$Q$108","v":3.5571621249775587E-2},null,null,null,null,null,null,{"$f":"$G$108","v":1.2704191390857123E-2},null,null,null,null,null,null,0,null,null,null,null,null,null,0]

{"sheet":"growth","index":19,"n_rows":312,"n_cols":27,"rows_kept":312,"cut":false,"hidden":true,"merged":[[230,1,230,26],[267,1,267,26],[304,1,304,26],[125,1,125,26],[135,1,135,26],[172,1,172,26],[211,1,211,26],[220,1,220,26],[116,1,116,26],[72,1,72,6],[111,7,111,12],[111,14,111,19],[111,21,111,26],[111,1,111,5]]}
[]
["Real GDP Growth Shock","First Year of projection"]
[null,{"$f":"FirstYear","v":2014},{"$f":"B3+1","v":2015},{"$f":"C3+1","v":2016},{"$f":"D3+1","v":2017},{"$f":"E3+1","v":2018},{"$f":"F3+1","v":2019}]
[]
["Total Public Debt",{"$f":"B7+B13","v":2055.7125134797711},2133.3165782858041,2209.1091436267698,2235.9172782881546,2254.4302175373095,2267.0045394848994]
["o/w public guarantees",{"$f":"'Baseline debt'!P8","v":""},{"$f":"'Baseline debt'!Q8","v":""},{"$f":"'Baseline debt'!R8","v":""},{"$f":"'Baseline debt'!S8","v":""},{"$f":"'Baseline debt'!T8","v":""},{"$f":"'Baseline debt'!U8","v":""}]
["Old Debt",{"$f":"B8+B9","v":1677.4929001639998},{"$f":"C8+C9","v":1501.0351927249999},1321.317233405,1202.066999161,1066.9348089269999,1002.004826151]
["o/w domestic-currency debt",{"$f":"'Baseline debt'!P11","v":1677.4929001639998},{"$f":"'Baseline debt'!Q11","v":1501.0351927249999},{"$f":"'Baseline debt'!R11","v":1321.317233405},{"$f":"'Baseline debt'!S11","v":1202.066999161},{"$f":"'Baseline debt'!T11","v":1066.9348089269999},{"$f":"'Baseline debt'!U11","v":1002.004826151}]
["o/w foreign-currency debt",{"$f":"'Baseline debt'!P13/'Baseline debt'!P$73*B32","v":0},{"$f":"'Baseline debt'!Q13/'Baseline debt'!Q$73*C32","v":0},{"$f":"'Baseline debt'!R13/'Baseline debt'!R$73*D32","v":0},{"$f":"'Baseline debt'!S13/'Baseline debt'!S$73*E32","v":0},{"$f":"'Baseline debt'!T13/'Baseline debt'!T$73*F32","v":0},{"$f":"'Baseline debt'!U13/'Baseline debt'!U$73*G32","v":0}]
["o/w short-term debt at original maturity",0,0,0,0,0,0]
["o/w MLT debt",{"$f":"B8+B9","v":1677.4929001639998},1501.0351927249999,1321.317233405,1202.066999161,1066.9348089269999,1002.004826151]
[]
["New Debt",{"$f":"B14+B15","v":378.21961331577143},{"$f":"C14+C15","v":632.28138556080421},887.79191022176963,1033.8502791271546,1187.4954086103094,1264.9997133338993]
["o/w domestic-currency debt",{"$f":"SUM(H119:H124,H138:H171,H214:H219,H233:H266,H307:H312)","v":378.21961331577143},632.28138556080421,887.79191022176963,1033.8502791271546,1187.4954086103094,1264.9997133338993]
["o/w foreign-currency debt",{"$f":"SUM(H128:H133,H175:H208,H223:H228,H270:H303)*B32","v":0},0,0,0,0,0]
["o/w short-term debt at original maturity",{"$f":"SUM(H119:H124,H214:H219,H307:H312)+SUM(H128:H133,H223:H228)*B32","v":151.04882330788175},159.9539436023681,172.87319450318458,165.46279046736745,164.28739973046874,165.23573134863855]
["o/w MLT debt",{"$f":"B14+B15-B16","v":227.17079000788968},472.32744195843611,714.91871571858508,868.38748865978721,1023.2080088798407,1099.7639819852607]
[]
["Gross Financing Needs",{"$f":"B63","v":360.31961331577145},382.21059555291447,445.86446826333361,398.0670740137341,412.52807182660263,399.63167892996239]
["Primary deficit",{"$f":"B49-B47","v":-32.700645783616778},-26.350471330961,-10.616668269491356,-68.683474123382211,-80.292526883490837,-90.074234894437268]
["Interest revenues",{"$f":"B48","v":3.0065},0,0,0,0,0]
["Debt service",{"$f":"B23+B24","v":396.02675909938824},411.56756688387549,459.25613653282494,469.52554813711617,495.59559871009344,492.48091382439952]
["Interest payments",{"$f":"SUM(B50:B51,B58:B59)","v":85.156659263388221},84.061036136993792,89.184233610456872,98.266608784767215,101.58046613264551,105.4235568420273]
["Amortization payments",{"$f":"SUM(B53:B54,B60:B61)","v":310.87009983600001},327.50653074688171,370.07190292236805,371.25893935234899,394.01513257744796,387.0573569823722]
["Effective interest rate",{"$f":"'Baseline debt'!P64","v":4.2827521565925453E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(C23/(B5-B6)),C23/(B5-B6),\"\"),IF(ISNUMBER(C23/B5),C23/B5,\"\"))","v":4.0891435736167679E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(D23/(C5-C6)),D23/(C5-C6),\"\"),IF(ISNUMBER(D23/C5),D23/C5,\"\"))","v":4.1805437841822606E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(E23/(D5-D6)),E23/(D5-D6),\"\"),IF(ISNUMBER(E23/D5),E23/D5,\"\"))","v":4.4482459849602349E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(F23/(E5-E6)),F23/(E5-E6),\"\"),IF(ISNUMBER(F23/E5),F23/E5,\"\"))","v":4.5431227317325774E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(G23/(F5-F6)),G23/(F5-F6),\"\"),IF(ISNUMBER(G23/F5),G23/F5,\"\"))","v":4.6762838797108429E-2}]
["Real GDP growth",{"$f":"'Input 5 - Scenario Design'!E63","v":-1.7760310734682316E-2},{"$f":"'Input 5 - Scenario Design'!F63","v":-1.6490252140996225E-2},{"$f":"'Input 5 - Scenario Design'!G63","v":-1.3381471163414621E-2},{"$f":"'Input 5 - Scenario Design'!H63","v":1.4000739999997514E-2},{"$f":"'Input 5 - Scenario Design'!I63","v":1.4007680000003075E-2},{"$f":"'Input 5 - Scenario Design'!J63","v":1.1999999999999345E-2}]
["Inflation",{"$f":"'Input 5 - Scenario Design'!E64","v":1.4156249101911822E-2},{"$f":"'Input 5 - Scenario Design'!F64","v":7.0046322091397648E-3},{"$f":"'Input 5 - Scenario Design'!G64","v":7.0046322091453159E-3},{"$f":"'Input 5 - Scenario Design'!H64","v":1.4000000000001789E-2},{"$f":"'Input 5 - Scenario Design'!I64","v":1.4500000000003288E-2},{"$f":"'Input 5 - Scenario Design'!J64","v":1.4699999999996161E-2}]
["Non-interest revenue-to-GDP ratio",{"$f":"'Input 5 - Scenario Design'!E65","v":0.47796221731901778},{"$f":"'Input 5 - Scenario Design'!F65","v":0.47920802137399648},{"$f":"'Input 5 - Scenario Design'!G65","v":0.48006713000201101},{"$f":"'Input 5 - Scenario Design'!H65","v":0.48100894299784752},{"$f":"'Input 5 - Scenario Design'!I65","v":0.48194552828964338},{"$f":"'Input 5 - Scenario Design'!J65","v":0.48281631916915968}]
["Non-interest expenditure-to-GDP ratio",{"$f":"'Input 5 - Scenario Design'!E66","v":0.45699863404227603},{"$f":"'Input 5 - Scenario Design'!F66","v":0.46215161873685701},{"$f":"'Input 5 - Scenario Design'!G66","v":0.47315030857477897},{"$f":"'Input 5 - Scenario Design'!H66","v":0.4374883961766492},{"$f":"'Input 5 - Scenario Design'!I66","v":0.43248896670282699},{"$f":"'Input 5 - Scenario Design'!J66","v":0.42878678758413863}]
["Primary balance",{"$f":"'Input 5 - Scenario Design'!E67","v":2.0963583276741748E-2},{"$f":"'Input 5 - Scenario Design'!F67","v":1.7056402637139478E-2},{"$f":"'Input 5 - Scenario Design'!G67","v":6.916821427232045E-3},{"$f":"'Input 5 - Scenario Design'!H67","v":4.3520546821198325E-2},{"$f":"'Input 5 - Scenario Design'!I67","v":4.9456561586816383E-2},{"$f":"'Input 5 - Scenario Design'!J67","v":5.4029531585021051E-2}]
["Nominal exchange rate -- average (LCU/USD)",{"$f":"'Input 5 - Scenario Design'!E68","v":0.75766826749923399},{"$f":"'Input 5 - Scenario Design'!F68","v":0.751442424023817},{"$f":"'Input 5 - Scenario Design'!G68","v":0.744026739317876},{"$f":"'Input 5 - Scenario Design'!H68","v":0.73697878514773096},{"$f":"'Input 5 - Scenario Design'!I68","v":0.73103781632103304},{"$f":"'Input 5 - Scenario Design'!J68","v":0.72514507606215295}]
["Nominal exchange rate -- end of period (LCU/USD)",{"$f":"'Input 5 - Scenario Design'!E69","v":0.75579575512170705},{"$f":"'Input 5 - Scenario Design'!F69","v":0.74795052338016799},{"$f":"'Input 5 - Scenario Design'!G69","v":0.74070775346898998},{"$f":"'Input 5 - Scenario Design'!H69","v":0.734160686527219},{"$f":"'Input 5 - Scenario Design'!I69","v":0.728293223159306},{"$f":"'Input 5 - Scenario Design'!J69","v":0.72247682587548701}]
["Interest rate shock, basis points, compared to baseline",{"$f":"'Input 5 - Scenario Design'!E70","v":0},{"$f":"'Input 5 - Scenario Design'!F70","v":34.176929584612409},{"$f":"'Input 5 - Scenario Design'!G70","v":68.862012656310952},{"$f":"'Input 5 - Scenario Design'!H70","v":0},{"$f":"'Input 5 - Scenario Design'!I70","v":0},{"$f":"'Input 5 - Scenario Design'!J70","v":0}]
["Nominal GDP growth",{"$f":"(1+B26)*(1+B27)-1","v":-3.8554810156580244E-3},{"$f":"(1+C26)*(1+C27)-1","v":-9.6011280831401757E-3},-6.4705712381862845E-3,2.8196750359999356E-2,2.8710791360006427E-2,2.6876399999995471E-2]
["Nominal GDP in LCU",{"$f":"'Input 2 - Data'!P7*(1+B34)","v":1559.8786405898848},{"$f":"B35*(1+C34)","v":1544.9020459674266},{"$f":"C35*(1+D34)","v":1534.9056472229747},{"$f":"D35*(1+E34)","v":1578.1849985838742},{"$f":"E35*(1+F34)","v":1623.4959388057077},{"$f":"F35*(1+G34)","v":1667.1296650554182}]
[]
["Total public debt-to-GDP",{"$f":"B5/B35","v":1.3178669545102442},1.3808749777076701,1.4392475183237461,1.4167650055566821,1.388626952276663,1.3598249656300971]
["Debt service-to-GDP",{"$f":"B22/B35","v":0.25388305781892528},0.26640366485251787,0.29920805709701653,0.29750982841582418,0.30526445238579925,0.29540648465878544]
["Gross financing needs-to-GDP",{"$f":"B19/B35","v":0.2309920810118361},0.24740118414017115,{"$f":"D19/D35","v":0.29048330695115565},0.25223093260354446,0.25409861642775072,0.23971241548069866]
["Total public debt-to-revenue",{"$f":"B5/(B47+B48)","v":2.7461877163327792},{"$f":"C5/C47","v":2.881577344528568},2.9980130452124834,2.9454026295785982,2.8812944010596047,2.8164436694478598]
["Debt service-to-revenue",{"$f":"B22/(B47+B48)","v":0.52904470544709881},{"$f":"C22/C47","v":0.55592488641713267},0.62326295302859647,0.61851205210784521,0.63340032112994116,0.61184030640705567]
["Gross financing needs-to-revenue",{"$f":"B19/(B47+B48)","v":0.48134420039433473},{"$f":"C19/C47","v":0.51627095771647702},0.60508893193737057,0.52437888375117636,0.527235136571369,0.49648780698465356]
[]
[]
[null,{"$f":"FirstYear","v":2014},{"$f":"B45+1","v":2015},{"$f":"C45+1","v":2016},{"$f":"D45+1","v":2017},{"$f":"E45+1","v":2018},{"$f":"F45+1","v":2019}]
[]
["Public sector non-interest revenues and grants",{"$f":"B28*B$35","v":745.56305380491654},740.32945266468948,736.85774888621268,759.12109802388875,782.43660790380738,804.91740845977108]
["Public sector interest revenue",{"$f":"'Input 4 - Forecast'!C21","v":3.0065},{"$f":"'Input 4 - Forecast'!D21","v":3.0065},{"$f":"'Input 4 - Forecast'!E21","v":2.7749999999999999},{"$f":"'Input 4 - Forecast'!F21","v":2.7749999999999999},{"$f":"'Input 4 - Forecast'!G21","v":2.7749999999999999},{"$f":"'Input 4 - Forecast'!H21","v":2.7749999999999999}]
["Public sector non-interest expenditures ",{"$f":"B29*B$35","v":712.86240802129976},713.97898133372848,726.24108061672132,690.43762390050654,702.14408102031655,714.84317356533381]
["Interest expenditures on OLD debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C24","v":84.006859291943002},{"$f":"'Input 4 - Forecast'!D24","v":73.311144640000009},{"$f":"'Input 4 - Forecast'!E24","v":67.484902319999989},{"$f":"'Input 4 - Forecast'!F24","v":63.309651839999987},{"$f":"'Input 4 - Forecast'!G24","v":58.924689679999986},{"$f":"'Input 4 - Forecast'!H24","v":54.568045519999998},null,"Interest payments on OLD debt denominated in LCU are assumed to be independent of market conditions"]
["Interest expenditures on OLD debt denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C25/'Input 4 - Forecast'!C$17)*B31","v":0},{"$f":"('Input 4 - Forecast'!D25/'Input 4 - Forecast'!D$17)*C31","v":0},{"$f":"('Input 4 - Forecast'!E25/'Input 4 - Forecast'!E$17)*D31","v":0},{"$f":"('Input 4 - Forecast'!F25/'Input 4 - Forecast'!F$17)*E31","v":0},{"$f":"('Input 4 - Forecast'!G25/'Input 4 - Forecast'!G$17)*F31","v":0},{"$f":"('Input 4 - Forecast'!H25/'Input 4 - Forecast'!H$17)*G31","v":0},null,"Interest payments on OLD debt denominated in foreign currency are subject to exchange rate shocks."]
[]
["Principal payments on OLD debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C27","v":310.87009983600001},{"$f":"'Input 4 - Forecast'!D27","v":176.45770743899999},{"$f":"'Input 4 - Forecast'!E27","v":179.71795931999998},{"$f":"'Input 4 - Forecast'!F27","v":119.25023424400001},{"$f":"'Input 4 - Forecast'!G27","v":135.13219023400001},{"$f":"'Input 4 - Forecast'!H27","v":64.929982776000003},null,"Amortization payments on OLD debt denominated in LCU are assumed to be independent of market conditions"]
["Principal payments on OLD debt denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C28/'Input 4 - Forecast'!C$17)*B31","v":0},{"$f":"('Input 4 - Forecast'!D28/'Input 4 - Forecast'!D$17)*C31","v":0},{"$f":"('Input 4 - Forecast'!E28/'Input 4 - Forecast'!E$17)*D31","v":0},{"$f":"('Input 4 - Forecast'!F28/'Input 4 - Forecast'!F$17)*E31","v":0},{"$f":"('Input 4 - Forecast'!G28/'Input 4 - Forecast'!G$17)*F31","v":0},{"$f":"('Input 4 - Forecast'!H28/'Input 4 - Forecast'!H$17)*G31","v":0},null,"Amortization payments on OLD debt denominated in foreign currency are subject to exchange rate shocks."]
[]
["Recognition of implicit contingent liability",{"$f":"'Input 4 - Forecast'!C30","v":0},{"$f":"'Input 4 - Forecast'!D30","v":0},{"$f":"'Input 4 - Forecast'!E30","v":0},{"$f":"'Input 4 - Forecast'!F30","v":0},{"$f":"'Input 4 - Forecast'!G30","v":0},{"$f":"'Input 4 - Forecast'!H30","v":0}]
[]
["Interest expenditures on NEW debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C32","v":1.1497999714452218},{"$f":"SUM(W119:W124,W138:W171,W214:W219,W233:W266,W307:W312)+Baseline!W282","v":10.749891496993781},{"$f":"SUM(X119:X124,X138:X171,X214:X219,X233:X266,X307:X312)+Baseline!X282","v":21.699331290456879},{"$f":"SUM(Y119:Y124,Y138:Y171,Y214:Y219,Y233:Y266,Y307:Y312)+Baseline!Y282","v":34.956956944767235},{"$f":"SUM(Z119:Z124,Z138:Z171,Z214:Z219,Z233:Z266,Z307:Z312)+Baseline!Z282","v":42.655776452645526},{"$f":"SUM(AA119:AA124,AA138:AA171,AA214:AA219,AA233:AA266,AA307:AA312)+Baseline!AA282","v":50.855511322027304}]
["Interest expenditures on NEW debt denominated in foreign currency",{"$f":"'Input 4 - Forecast'!C33","v":0},{"$f":"SUM(W128:W133,W175:W210,W223:W229,W270:W303,Baseline!W283)*C31","v":0},{"$f":"SUM(X128:X133,X175:X210,X223:X229,X270:X303,Baseline!X283)*D31","v":0},{"$f":"SUM(Y128:Y133,Y175:Y210,Y223:Y229,Y270:Y303,Baseline!Y283)*E31","v":0},{"$f":"SUM(Z128:Z133,Z175:Z210,Z223:Z229,Z270:Z303,Baseline!Z283)*F31","v":0},{"$f":"SUM(AA128:AA133,AA175:AA210,AA223:AA229,AA270:AA303,Baseline!AA283)*G31","v":0}]
["Principal payments on NEW debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C34","v":0},{"$f":"SUM(P119:P124,P138:P171,P214:P219,P233:P266,P307:P312)","v":151.04882330788175},{"$f":"SUM(Q119:Q124,Q138:Q171,Q214:Q219,Q233:Q266,Q307:Q312)","v":190.3539436023681},252.00870510834898,258.88294234344795,322.12737420637222]
["Principal payments on NEW debt denominated in foreign currency",{"$f":"'Input 4 - Forecast'!C35","v":0},{"$f":"SUM(P128:P134,P175:P210,P223:P229,P270:P303)*C31","v":0},0,0,0,0]
[]
["Gross financing requirements",{"$f":"SUM(B49:B51,B53:B54,B56,B58:B61)-SUM(B47:B48)","v":360.31961331577145},{"$f":"SUM(C49:C51,C53:C54,C56,C58:C61)-SUM(C47:C48)","v":382.21059555291447},445.86446826333361,398.0670740137341,412.52807182660263,399.63167892996239]
[]
["Change in domestic arrears",{"$f":"'Input 4 - Forecast'!C39","v":-12.2},{"$f":"'Input 4 - Forecast'!D39","v":-20},{"$f":"'Input 4 - Forecast'!E39","v":0},{"$f":"'Input 4 - Forecast'!F39","v":0},{"$f":"'Input 4 - Forecast'!G39","v":0},{"$f":"'Input 4 - Forecast'!H39","v":0}]
["Change in external arrears",{"$f":"('Input 4 - Forecast'!C40/'Input 4 - Forecast'!C$17)*'Input 5 - Scenario Design'!E$48","v":0},{"$f":"('Input 4 - Forecast'!D40/'Input 4 - Forecast'!D$17)*'Input 5 - Scenario Design'!F$48","v":0},{"$f":"('Input 4 - Forecast'!E40/'Input 4 - Forecast'!E$17)*'Input 5 - Scenario Design'!G$48","v":0},{"$f":"('Input 4 - Forecast'!F40/'Input 4 - Forecast'!F$17)*'Input 5 - Scenario Design'!H$48","v":0},{"$f":"('Input 4 - Forecast'!G40/'Input 4 - Forecast'!G$17)*'Input 5 - Scenario Design'!I$48","v":0},{"$f":"('Input 4 - Forecast'!H40/'Input 4 - Forecast'!H$17)*'Input 5 - Scenario Design'!J$48","v":0},null,"Change in external arrears are subject to exchange rate shocks."]
["Debt relief",{"$f":"('Input 4 - Forecast'!C41/'Input 4 - Forecast'!C$17)*'Input 5 - Scenario Design'!E$48","v":0},{"$f":"('Input 4 - Forecast'!D41/'Input 4 - Forecast'!D$17)*'Input 5 - Scenario Design'!F$48","v":0},{"$f":"('Input 4 - Forecast'!E41/'Input 4 - Forecast'!E$17)*'Input 5 - Scenario Design'!G$48","v":0},{"$f":"('Input 4 - Forecast'!F41/'Input 4 - Forecast'!F$17)*'Input 5 - Scenario Design'!H$48","v":0},{"$f":"('Input 4 - Forecast'!G41/'Input 4 - Forecast'!G$17)*'Input 5 - Scenario Design'!I$48","v":0},{"$f":"('Input 4 - Forecast'!H41/'Input 4 - Forecast'!H$17)*'Input 5 - Scenario Design'!J$48","v":0},null,"Debt relief is assumed to be from external creditors and is thus subject to exchange rate shocks."]
[{"$f":"'Input 2 - Data'!D31","v":"Please specify (1) (e.g., privatization receipts) (+ reduces financing needs)"},{"$f":"'Input 4 - Forecast'!C42","v":0},{"$f":"'Input 4 - Forecast'!D42","v":0},{"$f":"'Input 4 - Forecast'!E42","v":0},{"$f":"'Input 4 - Forecast'!F42","v":0},{"$f":"'Input 4 - Forecast'!G42","v":0},{"$f":"'Input 4 - Forecast'!H42","v":0}]
[{"$f":"'Input 2 - Data'!D32","v":"Please specify (2) (e.g., other debt flows) (+ increases financing needs)"},{"$f":"'Input 4 - Forecast'!C43","v":5.7},{"$f":"'Input 4 - Forecast'!D43","v":2.9},{"$f":"'Input 4 - Forecast'!E43","v":0},{"$f":"'Input 4 - Forecast'!F43","v":0},{"$f":"'Input 4 - Forecast'!G43","v":0},{"$f":"'Input 4 - Forecast'!H43","v":0}]
[]
["Financing needs to be financed with new issuance",{"$f":"B63-B65-B66-B67-B68+B69","v":378.21961331577143},{"$f":"C63-C65-C66-C67-C68+C69","v":405.11059555291445},445.86446826333361,398.0670740137341,412.52807182660263,399.63167892996239]
[]
["New Issuance of domestic debt (new debt) 1/","Fiscal needs in LCU automatically filled by issuing debt\n (same profile as in the baseline scenario)",null,null,null,null,null,null,"Semi-annual or annual payments","Grace period","Maturity",{"$f":"CONCATENATE(\"Interest Rate on debt issued in \",B45)","v":"Interest Rate on debt issued in 2014"},"Interest Rate on debt issued in 2015","Interest Rate on debt issued in 2016","Interest Rate on debt issued in 2017","Interest Rate on debt issued in 2018","Interest Rate on debt issued in 2019"]
["Short-term debt 2/"]
["Denominated in local currency",{"$f":"('Input 4 - Forecast'!C56/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":151.00000000000009},{"$f":"('Input 4 - Forecast'!D56/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":159.90779457681427},{"$f":"('Input 4 - Forecast'!E56/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":172.76480443328791},{"$f":"('Input 4 - Forecast'!F56/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":164.89787237324583},{"$f":"('Input 4 - Forecast'!G56/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":164.04525814667926},{"$f":"('Input 4 - Forecast'!H56/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":165.22230536293765},null,{"$f":"'Input 4 - Forecast'!J56","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K56","v":1},{"$f":"'Input 4 - Forecast'!L56","v":1},{"$f":"'Input 4 - Forecast'!M56+B$33/10000","v":1.52291386946387E-2},{"$f":"'Input 4 - Forecast'!N56+C$33/10000","v":2.028019295846124E-2},{"$f":"'Input 4 - Forecast'!O56+D$33/10000","v":2.6711201265630993E-2},{"$f":"'Input 4 - Forecast'!P56+E$33/10000","v":2.3799999999999901E-2},{"$f":"'Input 4 - Forecast'!Q56+F$33/10000","v":2.7012499999999998E-2},{"$f":"'Input 4 - Forecast'!R56+G$33/10000","v":2.9937499999999999E-2}]
["Denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C57/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D57/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E57/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F57/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G57/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H57/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J57","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K57","v":1},{"$f":"'Input 4 - Forecast'!L57","v":1},{"$f":"'Input 4 - Forecast'!M57+B$33/10000","v":0.03},{"$f":"'Input 4 - Forecast'!N57+C$33/10000","v":3.341769295846124E-2},{"$f":"'Input 4 - Forecast'!O57+D$33/10000","v":3.6886201265631094E-2},{"$f":"'Input 4 - Forecast'!P57+E$33/10000","v":0.03},{"$f":"'Input 4 - Forecast'!Q57+F$33/10000","v":0.03},{"$f":"'Input 4 - Forecast'!R57+G$33/10000","v":0.03}]
["Long-term debt 3/"]
["Denominated in local currency"]
["Type 1",{"$f":"('Input 4 - Forecast'!C60/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":30.400000000000016},{"$f":"('Input 4 - Forecast'!D60/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":37.064720597274828},{"$f":"('Input 4 - Forecast'!E60/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":45.765511108155742},{"$f":"('Input 4 - Forecast'!F60/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":38.221361146116585},{"$f":"('Input 4 - Forecast'!G60/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":43.455697522299147},{"$f":"('Input 4 - Forecast'!H60/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":33.372717308407935},null,{"$f":"'Input 4 - Forecast'!J60","v":"Annual"},{"$f":"'Input 4 - Forecast'!K60","v":2},{"$f":"'Input 4 - Forecast'!L60","v":2},{"$f":"'Input 4 - Forecast'!M60+B$33/10000","v":2.5614569347319347E-2},{"$f":"'Input 4 - Forecast'!N60+C$33/10000","v":3.0848942958461242E-2},{"$f":"'Input 4 - Forecast'!O60+D$33/10000","v":3.7298701265631048E-2},{"$f":"'Input 4 - Forecast'!P60+E$33/10000","v":3.289999999999995E-2},{"$f":"'Input 4 - Forecast'!Q60+F$33/10000","v":3.5006249999999996E-2},{"$f":"'Input 4 - Forecast'!R60+G$33/10000","v":3.6468749999999994E-2}]
["Type 2",{"$f":"('Input 4 - Forecast'!C61/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":42.070790007889578},{"$f":"('Input 4 - Forecast'!D61/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":47.654640767924775},{"$f":"('Input 4 - Forecast'!E61/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":54.918613329786886},{"$f":"('Input 4 - Forecast'!F61/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":43.681555595561811},{"$f":"('Input 4 - Forecast'!G61/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":48.88765971258654},{"$f":"('Input 4 - Forecast'!H61/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":41.928374645292479},null,{"$f":"'Input 4 - Forecast'!J61","v":"Annual"},{"$f":"'Input 4 - Forecast'!K61","v":3},{"$f":"'Input 4 - Forecast'!L61","v":3},{"$f":"'Input 4 - Forecast'!M61+B$33/10000","v":2.5614569347319347E-2},{"$f":"'Input 4 - Forecast'!N61+C$33/10000","v":3.0848942958461242E-2},{"$f":"'Input 4 - Forecast'!O61+D$33/10000","v":3.7298701265631048E-2},{"$f":"'Input 4 - Forecast'!P61+E$33/10000","v":3.289999999999995E-2},{"$f":"'Input 4 - Forecast'!Q61+F$33/10000","v":3.5006249999999996E-2},{"$f":"'Input 4 - Forecast'!R61+G$33/10000","v":3.6468749999999994E-2}]
["Type 3",{"$f":"('Input 4 - Forecast'!C62/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":64.700000000000045},{"$f":"('Input 4 - Forecast'!D62/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":60.892040981237216},{"$f":"('Input 4 - Forecast'!E62/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":68.190611551152045},{"$f":"('Input 4 - Forecast'!F62/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":52.417866714674176},{"$f":"('Input 4 - Forecast'!G62/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":58.12199543607511},{"$f":"('Input 4 - Forecast'!H62/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":60.617984881501627},null,{"$f":"'Input 4 - Forecast'!J62","v":"Annual"},{"$f":"'Input 4 - Forecast'!K62","v":5},{"$f":"'Input 4 - Forecast'!L62","v":5},{"$f":"'Input 4 - Forecast'!M62+B$33/10000","v":3.5999999999999997E-2},{"$f":"'Input 4 - Forecast'!N62+C$33/10000","v":4.141769295846124E-2},{"$f":"'Input 4 - Forecast'!O62+D$33/10000","v":4.788620126563109E-2},{"$f":"'Input 4 - Forecast'!P62+E$33/10000","v":4.2000000000000003E-2},{"$f":"'Input 4 - Forecast'!Q62+F$33/10000","v":4.2999999999999997E-2},{"$f":"'Input 4 - Forecast'!R62+G$33/10000","v":4.2999999999999997E-2}]
["Type 4",{"$f":"('Input 4 - Forecast'!C63/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":90.000000000000043},{"$f":"('Input 4 - Forecast'!D63/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":99.545249604109529},{"$f":"('Input 4 - Forecast'!E63/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":104.11653777105431},{"$f":"('Input 4 - Forecast'!F63/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":98.283500090014087},{"$f":"('Input 4 - Forecast'!G63/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":97.77531942517308},{"$f":"('Input 4 - Forecast'!H63/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":98.476870746121776},null,{"$f":"'Input 4 - Forecast'!J63","v":"Annual"},{"$f":"'Input 4 - Forecast'!K63","v":10},{"$f":"'Input 4 - Forecast'!L63","v":10},{"$f":"'Input 4 - Forecast'!M63+B$33/10000","v":4.5999999999999999E-2},{"$f":"'Input 4 - Forecast'!N63+C$33/10000","v":5.1417692958461242E-2},{"$f":"'Input 4 - Forecast'!O63+D$33/10000","v":5.7886201265631092E-2},{"$f":"'Input 4 - Forecast'!P63+E$33/10000","v":5.2000000000000005E-2},{"$f":"'Input 4 - Forecast'!Q63+F$33/10000","v":5.2999999999999999E-2},{"$f":"'Input 4 - Forecast'!R63+G$33/10000","v":5.2999999999999999E-2}]
["Type 5",{"$f":"('Input 4 - Forecast'!C64/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D64/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E64/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F64/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G64/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H64/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K64","v":3},{"$f":"'Input 4 - Forecast'!L64","v":3},{"$f":"'Input 4 - Forecast'!M64+B$33/10000","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!N64+C$33/10000","v":0.12841769295846128},{"$f":"'Input 4 - Forecast'!O64+D$33/10000","v":0.13688620126563111},{"$f":"'Input 4 - Forecast'!P64+E$33/10000","v":0.13000000000000003},{"$f":"'Input 4 - Forecast'!Q64+F$33/10000","v":0.13000000000000003},{"$f":"'Input 4 - Forecast'!R64+G$33/10000","v":0.13000000000000003}]
["Denominated in foreign currency"]
["Type 6",{"$f":"('Input 4 - Forecast'!C66/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D66/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E66/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F66/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G66/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H66/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J66","v":"Annual"},{"$f":"'Input 4 - Forecast'!K66","v":2},{"$f":"'Input 4 - Forecast'!L66","v":2},{"$f":"'Input 4 - Forecast'!M66+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N66+C$33/10000","v":4.8417692958461239E-2},{"$f":"'Input 4 - Forecast'!O66+D$33/10000","v":5.6886201265631091E-2},{"$f":"'Input 4 - Forecast'!P66+E$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!Q66+F$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!R66+G$33/10000","v":4.9999999999999996E-2}]
["Type 7",{"$f":"('Input 4 - Forecast'!C67/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D67/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E67/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F67/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G67/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H67/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J67","v":"Annual"},{"$f":"'Input 4 - Forecast'!K67","v":3},{"$f":"'Input 4 - Forecast'!L67","v":3},{"$f":"'Input 4 - Forecast'!M67+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N67+C$33/10000","v":4.8417692958461239E-2},{"$f":"'Input 4 - Forecast'!O67+D$33/10000","v":5.6886201265631091E-2},{"$f":"'Input 4 - Forecast'!P67+E$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!Q67+F$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!R67+G$33/10000","v":4.9999999999999996E-2}]
["Type 8",{"$f":"('Input 4 - Forecast'!C68/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D68/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E68/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F68/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G68/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H68/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J68","v":"Annual"},{"$f":"'Input 4 - Forecast'!K68","v":5},{"$f":"'Input 4 - Forecast'!L68","v":5},{"$f":"'Input 4 - Forecast'!M68+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N68+C$33/10000","v":4.8417692958461239E-2},{"$f":"'Input 4 - Forecast'!O68+D$33/10000","v":5.6886201265631091E-2},{"$f":"'Input 4 - Forecast'!P68+E$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!Q68+F$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!R68+G$33/10000","v":4.9999999999999996E-2}]
["Type 9",{"$f":"('Input 4 - Forecast'!C69/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D69/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E69/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F69/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G69/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H69/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J69","v":"Annual"},{"$f":"'Input 4 - Forecast'!K69","v":10},{"$f":"'Input 4 - Forecast'!L69","v":10},{"$f":"'Input 4 - Forecast'!M69+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N69+C$33/10000","v":4.8417692958461239E-2},{"$f":"'Input 4 - Forecast'!O69+D$33/10000","v":5.6886201265631091E-2},{"$f":"'Input 4 - Forecast'!P69+E$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!Q69+F$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!R69+G$33/10000","v":4.9999999999999996E-2}]
["Type 10",{"$f":"('Input 4 - Forecast'!C70/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D70/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E70/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F70/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G70/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H70/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K70","v":3},{"$f":"'Input 4 - Forecast'!L70","v":3},{"$f":"'Input 4 - Forecast'!M70+B$33/10000","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!N70+C$33/10000","v":6.8417692958461229E-2},{"$f":"'Input 4 - Forecast'!O70+D$33/10000","v":7.6886201265631088E-2},{"$f":"'Input 4 - Forecast'!P70+E$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!Q70+F$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!R70+G$33/10000","v":6.9999999999999993E-2}]
["New Issuance of foreign debt (new debt) 1/"]
["Short-term debt 2/"]
["Denominated in local currency",{"$f":"('Input 4 - Forecast'!C73/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D73/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E73/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F73/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G73/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H73/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J73","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K73","v":1},{"$f":"'Input 4 - Forecast'!L73","v":1},{"$f":"'Input 4 - Forecast'!M73+B$33/10000","v":7.0000000000000007E-2},{"$f":"'Input 4 - Forecast'!N73+C$33/10000","v":7.8417692958461252E-2},{"$f":"'Input 4 - Forecast'!O73+D$33/10000","v":8.6886201265631111E-2},{"$f":"'Input 4 - Forecast'!P73+E$33/10000","v":8.0000000000000016E-2},{"$f":"'Input 4 - Forecast'!Q73+F$33/10000","v":8.0000000000000016E-2},{"$f":"'Input 4 - Forecast'!R73+G$33/10000","v":8.0000000000000016E-2}]
["Denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C74/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D74/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E74/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F74/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G74/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H74/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J74","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K74","v":1},{"$f":"'Input 4 - Forecast'!L74","v":1},{"$f":"'Input 4 - Forecast'!M74+B$33/10000","v":0.01},{"$f":"'Input 4 - Forecast'!N74+C$33/10000","v":1.841769295846124E-2},{"$f":"'Input 4 - Forecast'!O74+D$33/10000","v":2.6886201265631095E-2},{"$f":"'Input 4 - Forecast'!P74+E$33/10000","v":0.02},{"$f":"'Input 4 - Forecast'!Q74+F$33/10000","v":0.02},{"$f":"'Input 4 - Forecast'!R74+G$33/10000","v":0.02}]
["Long-term debt 3/"]
["Denominated in local currency"]
["Type 11",{"$f":"('Input 4 - Forecast'!C77/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D77/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E77/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F77/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G77/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H77/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J77","v":"Annual"},{"$f":"'Input 4 - Forecast'!K77","v":2},{"$f":"'Input 4 - Forecast'!L77","v":2},{"$f":"'Input 4 - Forecast'!M77+B$33/10000","v":0.1},{"$f":"'Input 4 - Forecast'!N77+C$33/10000","v":0.10841769295846125},{"$f":"'Input 4 - Forecast'!O77+D$33/10000","v":0.11688620126563111},{"$f":"'Input 4 - Forecast'!P77+E$33/10000","v":0.11000000000000001},{"$f":"'Input 4 - Forecast'!Q77+F$33/10000","v":0.11000000000000001},{"$f":"'Input 4 - Forecast'!R77+G$33/10000","v":0.11000000000000001}]
["Type 12",{"$f":"('Input 4 - Forecast'!C78/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D78/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E78/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F78/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G78/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H78/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J78","v":"Annual"},{"$f":"'Input 4 - Forecast'!K78","v":3},{"$f":"'Input 4 - Forecast'!L78","v":3},{"$f":"'Input 4 - Forecast'!M78+B$33/10000","v":0.10500000000000001},{"$f":"'Input 4 - Forecast'!N78+C$33/10000","v":0.11341769295846126},{"$f":"'Input 4 - Forecast'!O78+D$33/10000","v":0.12188620126563111},{"$f":"'Input 4 - Forecast'!P78+E$33/10000","v":0.11500000000000002},{"$f":"'Input 4 - Forecast'!Q78+F$33/10000","v":0.11500000000000002},{"$f":"'Input 4 - Forecast'!R78+G$33/10000","v":0.11500000000000002}]
["Type 13",{"$f":"('Input 4 - Forecast'!C79/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D79/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E79/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F79/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G79/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H79/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J79","v":"Annual"},{"$f":"'Input 4 - Forecast'!K79","v":5},{"$f":"'Input 4 - Forecast'!L79","v":5},{"$f":"'Input 4 - Forecast'!M79+B$33/10000","v":0.11000000000000001},{"$f":"'Input 4 - Forecast'!N79+C$33/10000","v":0.11841769295846126},{"$f":"'Input 4 - Forecast'!O79+D$33/10000","v":0.1268862012656311},{"$f":"'Input 4 - Forecast'!P79+E$33/10000","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!Q79+F$33/10000","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!R79+G$33/10000","v":0.12000000000000002}]
["Type 14",{"$f":"('Input 4 - Forecast'!C80/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D80/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E80/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F80/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G80/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H80/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J80","v":"Annual"},{"$f":"'Input 4 - Forecast'!K80","v":10},{"$f":"'Input 4 - Forecast'!L80","v":10},{"$f":"'Input 4 - Forecast'!M80+B$33/10000","v":0.11500000000000002},{"$f":"'Input 4 - Forecast'!N80+C$33/10000","v":0.12341769295846126},{"$f":"'Input 4 - Forecast'!O80+D$33/10000","v":0.13188620126563111},{"$f":"'Input 4 - Forecast'!P80+E$33/10000","v":0.12500000000000003},{"$f":"'Input 4 - Forecast'!Q80+F$33/10000","v":0.12500000000000003},{"$f":"'Input 4 - Forecast'!R80+G$33/10000","v":0.12500000000000003}]
["Type 15",{"$f":"('Input 4 - Forecast'!C81/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D81/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E81/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F81/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G81/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H81/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K81","v":3},{"$f":"'Input 4 - Forecast'!L81","v":3},{"$f":"'Input 4 - Forecast'!M81+B$33/10000","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!N81+C$33/10000","v":0.12841769295846128},{"$f":"'Input 4 - Forecast'!O81+D$33/10000","v":0.13688620126563111},{"$f":"'Input 4 - Forecast'!P81+E$33/10000","v":0.13000000000000003},{"$f":"'Input 4 - Forecast'!Q81+F$33/10000","v":0.13000000000000003},{"$f":"'Input 4 - Forecast'!R81+G$33/10000","v":0.13000000000000003}]
["Denominated in foreign currency"]
["Type 16",{"$f":"('Input 4 - Forecast'!C83/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D83/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E83/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F83/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G83/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H83/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J83","v":"Annual"},{"$f":"'Input 4 - Forecast'!K83","v":2},{"$f":"'Input 4 - Forecast'!L83","v":2},{"$f":"'Input 4 - Forecast'!M83+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N83+C$33/10000","v":4.8417692958461239E-2},{"$f":"'Input 4 - Forecast'!O83+D$33/10000","v":5.6886201265631091E-2},{"$f":"'Input 4 - Forecast'!P83+E$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!Q83+F$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!R83+G$33/10000","v":4.9999999999999996E-2}]
["Type 17",{"$f":"('Input 4 - Forecast'!C84/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D84/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E84/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F84/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G84/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H84/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J84","v":"Annual"},{"$f":"'Input 4 - Forecast'!K84","v":3},{"$f":"'Input 4 - Forecast'!L84","v":3},{"$f":"'Input 4 - Forecast'!M84+B$33/10000","v":4.4999999999999998E-2},{"$f":"'Input 4 - Forecast'!N84+C$33/10000","v":5.3417692958461237E-2},{"$f":"'Input 4 - Forecast'!O84+D$33/10000","v":6.1886201265631088E-2},{"$f":"'Input 4 - Forecast'!P84+E$33/10000","v":5.4999999999999993E-2},{"$f":"'Input 4 - Forecast'!Q84+F$33/10000","v":5.4999999999999993E-2},{"$f":"'Input 4 - Forecast'!R84+G$33/10000","v":5.4999999999999993E-2}]
["Type 18",{"$f":"('Input 4 - Forecast'!C85/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D85/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E85/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F85/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G85/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H85/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J85","v":"Annual"},{"$f":"'Input 4 - Forecast'!K85","v":5},{"$f":"'Input 4 - Forecast'!L85","v":5},{"$f":"'Input 4 - Forecast'!M85+B$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!N85+C$33/10000","v":5.8417692958461234E-2},{"$f":"'Input 4 - Forecast'!O85+D$33/10000","v":6.6886201265631079E-2},{"$f":"'Input 4 - Forecast'!P85+E$33/10000","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!Q85+F$33/10000","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!R85+G$33/10000","v":5.9999999999999991E-2}]
["Type 19",{"$f":"('Input 4 - Forecast'!C86/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D86/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E86/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F86/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G86/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H86/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J86","v":"Annual"},{"$f":"'Input 4 - Forecast'!K86","v":10},{"$f":"'Input 4 - Forecast'!L86","v":10},{"$f":"'Input 4 - Forecast'!M86+B$33/10000","v":5.4999999999999993E-2},{"$f":"'Input 4 - Forecast'!N86+C$33/10000","v":6.3417692958461225E-2},{"$f":"'Input 4 - Forecast'!O86+D$33/10000","v":7.1886201265631083E-2},{"$f":"'Input 4 - Forecast'!P86+E$33/10000","v":6.4999999999999988E-2},{"$f":"'Input 4 - Forecast'!Q86+F$33/10000","v":6.4999999999999988E-2},{"$f":"'Input 4 - Forecast'!R86+G$33/10000","v":6.4999999999999988E-2}]
["Type 20",{"$f":"('Input 4 - Forecast'!C87/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D87/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E87/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F87/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G87/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H87/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K87","v":3},{"$f":"'Input 4 - Forecast'!L87","v":3},{"$f":"'Input 4 - Forecast'!M87+B$33/10000","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!N87+C$33/10000","v":6.8417692958461229E-2},{"$f":"'Input 4 - Forecast'!O87+D$33/10000","v":7.6886201265631088E-2},{"$f":"'Input 4 - Forecast'!P87+E$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!Q87+F$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!R87+G$33/10000","v":6.9999999999999993E-2}]
[]
["Domestic residual financing (annual payments, no interest or amortization in current year)",{"$f":"('Input 4 - Forecast'!C89/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":4.8823307881662031E-2},{"$f":"('Input 4 - Forecast'!D89/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":4.6149025553829152E-2},{"$f":"('Input 4 - Forecast'!E89/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0.10839006989666991},{"$f":"('Input 4 - Forecast'!F89/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0.56491809412161309},{"$f":"('Input 4 - Forecast'!G89/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0.24214158378947229},{"$f":"('Input 4 - Forecast'!H89/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":1.3425985700898663E-2},null,null,{"$f":"'Input 4 - Forecast'!K89","v":1},{"$f":"'Input 4 - Forecast'!L89","v":1},{"$f":"'Input 4 - Forecast'!M89+B$33/10000","v":0.03},{"$f":"'Input 4 - Forecast'!N89+C$33/10000","v":3.5917692958461242E-2},{"$f":"'Input 4 - Forecast'!O89+D$33/10000","v":3.9386201265631096E-2},{"$f":"'Input 4 - Forecast'!P89+E$33/10000","v":3.5000000000000003E-2},{"$f":"'Input 4 - Forecast'!Q89+F$33/10000","v":3.5000000000000003E-2},{"$f":"'Input 4 - Forecast'!R89+G$33/10000","v":3.5000000000000003E-2}]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'Input 4 - Forecast'!C9","v":2014},{"$f":"H111+1","v":2015},{"$f":"I111+1","v":2016},{"$f":"J111+1","v":2017},{"$f":"K111+1","v":2018},{"$f":"L111+1","v":2019},null,{"$f":"H111","v":2014},2015,2016,2017,2018,2019,null,{"$f":"O111","v":2014},2015,2016,2017,2018,2019]
[null,"Terms and Conditions",null,null,null,null,null,"Stock of debt",null,null,null,null,null,null,"Principal Payments",null,null,null,null,null,null,"Interest Payments"]
[null,"Year of Issuance","Annual/semi-aanual","Grace","Maturity","Interest"]
[]
[{"$f":"'Input 4 - Forecast'!A50","v":"Issuance of New Debt to Fill Fiscal Needs"}]
[{"$f":"'Input 4 - Forecast'!A55","v":"Short-term debt 2/"}]
[{"$f":"'Input 4 - Forecast'!A56","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[null,{"$f":"'Input 4 - Forecast'!C9","v":2014},{"$f":"$I75","v":"Semi-annual"},{"$f":"$J75","v":1},{"$f":"$K75","v":1},{"$f":"$L$75","v":1.52291386946387E-2},null,{"$f":"$B$75","v":151.00000000000009},{"$f":"H119-P119","v":0},{"$f":"I119-Q119","v":0},{"$f":"J119-R119","v":0},{"$f":"K119-S119","v":0},{"$f":"L119-T119","v":0},null,0,{"$f":"H119","v":151.00000000000009},0,0,0,0,null,{"$f":"IF($C119=\"annual\",IF(V$111=$B119,0,G119*$F119),IF(V$111-$B119=0,0,IF((V$111-$B119)<$E119,AVERAGE(G119,H119)*$F119,IF((V$111-$B119)=$E119,G119*$F119/2,0))))","v":0},{"$f":"IF($C119=\"annual\",IF(W$111=$B119,0,H119*$F119),IF(W$111-$B119=0,0,IF((W$111-$B119)<$E119,AVERAGE(H119,I119)*$F119,IF((W$111-$B119)=$E119,H119*$F119/2,0))))","v":1.1497999714452225},0,0,0,0]
[null,{"$f":"B119+1","v":2015},{"$f":"C119","v":"Semi-annual"},{"$f":"D119","v":1},{"$f":"E119","v":1},{"$f":"$M$75","v":2.028019295846124E-2},null,null,{"$f":"$C$75","v":159.90779457681427},{"$f":"I120-Q120","v":0},{"$f":"J120-R120","v":0},{"$f":"K120-S120","v":0},{"$f":"L120-T120","v":0},null,null,0,{"$f":"I120","v":159.90779457681427},0,0,0,null,null,0,1.6214804647898875,0,0,0]
[null,{"$f":"B120+1","v":2016},{"$f":"C120","v":"Semi-annual"},{"$f":"D120","v":1},1,{"$f":"$N$75","v":2.6711201265630993E-2},null,null,null,{"$f":"$D$75","v":172.76480443328791},{"$f":"J121-R121","v":0},{"$f":"K121-S121","v":0},{"$f":"L121-T121","v":0},null,null,null,0,{"$f":"J121","v":172.76480443328791},0,0,null,null,null,0,2.3073777314174655,0,0]
[null,{"$f":"B121+1","v":2017},{"$f":"C121","v":"Semi-annual"},1,1,{"$f":"$O$75","v":2.3799999999999901E-2},null,null,null,null,{"$f":"$E$75","v":164.89787237324583},{"$f":"K122-S122","v":0},{"$f":"L122-T122","v":0},null,null,null,null,0,{"$f":"K122","v":164.89787237324583},0,null,null,null,null,0,1.9622846812416173,0]
[null,{"$f":"B122+1","v":2018},{"$f":"C122","v":"Semi-annual"},1,1,{"$f":"$P$75","v":2.7012499999999998E-2},null,null,null,null,null,{"$f":"$F$75","v":164.04525814667926},{"$f":"L123-T123","v":0},null,null,null,null,null,0,{"$f":"L123","v":164.04525814667926},null,null,null,null,null,0,2.2156362678435868]
[null,{"$f":"B123+1","v":2019},{"$f":"C123","v":"Semi-annual"},1,1,{"$f":"$Q$75","v":2.9937499999999999E-2},null,null,null,null,null,null,{"$f":"$G$75","v":165.22230536293765},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A65","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[null,{"$f":"B119","v":2014},{"$f":"$I76","v":"Semi-annual"},{"$f":"$J76","v":1},{"$f":"$K76","v":1},{"$f":"$L$76","v":0.03},null,{"$f":"$B$76/$B$31","v":0},{"$f":"H128-P128","v":0},{"$f":"I128-Q128","v":0},{"$f":"J128-R128","v":0},{"$f":"K128-S128","v":0},{"$f":"L128-T128","v":0},null,0,{"$f":"H128","v":0},0,0,0,0,null,{"$f":"IF($C128=\"annual\",IF(V$111=$B128,0,G128*$F128),IF(V$111-$B128=0,0,IF((V$111-$B128)<$E128,AVERAGE(G128,H128)*$F128,IF((V$111-$B128)=$E128,G128*$F128/2,0))))","v":0},{"$f":"IF($C128=\"annual\",IF(W$111=$B128,0,H128*$F128),IF(W$111-$B128=0,0,IF((W$111-$B128)<$E128,AVERAGE(H128,I128)*$F128,IF((W$111-$B128)=$E128,H128*$F128/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B128+1","v":2015},{"$f":"C128","v":"Semi-annual"},{"$f":"D128","v":1},{"$f":"E128","v":1},{"$f":"$M$76","v":3.341769295846124E-2},null,null,{"$f":"$C$76/$C$31","v":0},{"$f":"I129-Q129","v":0},{"$f":"J129-R129","v":0},{"$f":"K129-S129","v":0},{"$f":"L129-T129","v":0},null,null,0,{"$f":"I129","v":0},0,0,0,null,null,0,0,0,0,0]
[null,{"$f":"B129+1","v":2016},{"$f":"C129","v":"Semi-annual"},{"$f":"D129","v":1},1,{"$f":"$N$76","v":3.6886201265631094E-2},null,null,null,{"$f":"$D$76/$D$31","v":0},{"$f":"J130-R130","v":0},{"$f":"K130-S130","v":0},{"$f":"L130-T130","v":0},null,null,null,0,{"$f":"J130","v":0},0,0,null,null,null,0,0,0,0]
[null,{"$f":"B130+1","v":2017},{"$f":"C130","v":"Semi-annual"},1,1,{"$f":"$O$76","v":0.03},null,null,null,null,{"$f":"$E$76/$E$31","v":0},{"$f":"K131-S131","v":0},{"$f":"L131-T131","v":0},null,null,null,null,0,{"$f":"K131","v":0},0,null,null,null,null,0,0,0]
[null,{"$f":"B131+1","v":2018},{"$f":"C131","v":"Semi-annual"},1,1,{"$f":"$P$76","v":0.03},null,null,null,null,null,{"$f":"$F$76/$F$31","v":0},{"$f":"L132-T132","v":0},null,null,null,null,null,0,{"$f":"L132","v":0},null,null,null,null,null,0,0]
[null,{"$f":"B132+1","v":2019},{"$f":"C132","v":"Semi-annual"},1,1,{"$f":"$Q$76","v":0.03},null,null,null,null,null,null,{"$f":"$G$76/$G$31","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A58","v":"Long-term debt 3/"}]
[{"$f":"'Input 4 - Forecast'!A59","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[{"$f":"'Input 4 - Forecast'!A60","v":"Type 1"},{"$f":"B119","v":2014},{"$f":"$I79","v":"Annual"},{"$f":"$J79","v":2},{"$f":"$K79","v":2},{"$f":"$L$79","v":2.5614569347319347E-2},null,{"$f":"$B$79","v":30.400000000000016},{"$f":"H138-P138","v":30.400000000000016},{"$f":"I138-Q138","v":0},{"$f":"J138-R138","v":0},{"$f":"K138-S138","v":0},{"$f":"L138-T138","v":0},null,{"$f":"IF(OR($C138=\"Annual\",$D138=$E138),IF(AND($D138=$E138,O$111=$B138+$D138),$H138,IF(AND(O$111>$B138+$D138,O$111<=$B138+$E138), $H138/($E138-$D138),0)), IF(OR(O$111=$B138+$D138,O$111=$B138+$E138),$H138/(($E138-$D138)*2),IF(AND(O$111>$B138+$D138,O$111<$B138+$E138),$H138/($E138-$D138),0)))","v":0},{"$f":"IF(OR($C138=\"Annual\",$D138=$E138),IF(AND($D138=$E138,P$111=$B138+$D138),$H138,IF(AND(P$111>$B138+$D138,P$111<=$B138+$E138), $H138/($E138-$D138),0)), IF(OR(P$111=$B138+$D138,P$111=$B138+$E138),$H138/(($E138-$D138)*2),IF(AND(P$111>$B138+$D138,P$111<$B138+$E138),$H138/($E138-$D138),0)))","v":0},30.400000000000016,0,0,0,null,{"$f":"IF($C138=\"annual\",IF(V$111=$B138,0,G138*$F138),IF(V$111-$B138=0,0,IF((V$111-$B138)<$E138,AVERAGE(G138,H138)*$F138,IF((V$111-$B138)=$E138,G138*$F138/2,0))))","v":0},{"$f":"IF($C138=\"annual\",IF(W$111=$B138,0,H138*$F138),IF(W$111-$B138=0,0,IF((W$111-$B138)<$E138,AVERAGE(H138,I138)*$F138,IF((W$111-$B138)=$E138,H138*$F138/2,0))))","v":0.7786829081585086},0.7786829081585086,0,0,0]
[{"$f":"A138","v":"Type 1"},{"$f":"B138+1","v":2015},{"$f":"C138","v":"Annual"},{"$f":"D138","v":2},{"$f":"E138","v":2},{"$f":"$M$79","v":3.0848942958461242E-2},null,null,{"$f":"$C$79","v":37.064720597274828},{"$f":"I139-Q139","v":37.064720597274828},{"$f":"J139-R139","v":0},{"$f":"K139-S139","v":0},{"$f":"L139-T139","v":0},null,null,{"$f":"IF(OR($C139=\"Annual\",$D139=$E139),IF(AND($D139=$E139,P$111=$B139+$D139),$I139,IF(AND(P$111>$B139+$D139,P$111<=$B139+$E139), $I139/($E139-$D139),0)), IF(OR(P$111=$B139+$D139,P$111=$B139+$E139),$I139/(($E139-$D139)*2),IF(AND(P$111>$B139+$D139,P$111<$B139+$E139),$I139/($E139-$D139),0)))","v":0},{"$f":"IF(OR($C139=\"Annual\",$D139=$E139),IF(AND($D139=$E139,Q$111=$B139+$D139),$I139,IF(AND(Q$111>$B139+$D139,Q$111<=$B139+$E139), $I139/($E139-$D139),0)), IF(OR(Q$111=$B139+$D139,Q$111=$B139+$E139),$I139/(($E139-$D139)*2),IF(AND(Q$111>$B139+$D139,Q$111<$B139+$E139),$I139/($E139-$D139),0)))","v":0},37.064720597274828,0,0,null,null,0,1.1434074514766346,1.1434074514766346,0,0]
[{"$f":"A139","v":"Type 1"},{"$f":"B139+1","v":2016},{"$f":"C139","v":"Annual"},{"$f":"D139","v":2},2,{"$f":"$N$79","v":3.7298701265631048E-2},null,null,null,{"$f":"$D$79","v":45.765511108155742},{"$f":"J140-R140","v":45.765511108155742},{"$f":"K140-S140","v":0},{"$f":"L140-T140","v":0},null,null,null,{"$f":"IF(OR($C140=\"Annual\",$D140=$E140),IF(AND($D140=$E140,Q$111=$B140+$D140),$J140,IF(AND(Q$111>$B140+$D140,Q$111<=$B140+$E140), $J140/($E140-$D140),0)), IF(OR(Q$111=$B140+$D140,Q$111=$B140+$E140),$J140/(($E140-$D140)*2),IF(AND(Q$111>$B140+$D140,Q$111<$B140+$E140),$J140/($E140-$D140),0)))","v":0},{"$f":"IF(OR($C140=\"Annual\",$D140=$E140),IF(AND($D140=$E140,R$111=$B140+$D140),$J140,IF(AND(R$111>$B140+$D140,R$111<=$B140+$E140), $J140/($E140-$D140),0)), IF(OR(R$111=$B140+$D140,R$111=$B140+$E140),$J140/(($E140-$D140)*2),IF(AND(R$111>$B140+$D140,R$111<$B140+$E140),$J140/($E140-$D140),0)))","v":0},45.765511108155742,0,null,null,null,0,1.7069941270920204,1.7069941270920204,0]
[{"$f":"A140","v":"Type 1"},{"$f":"B140+1","v":2017},{"$f":"C140","v":"Annual"},2,2,{"$f":"$O$79","v":3.289999999999995E-2},null,null,null,null,{"$f":"$E$79","v":38.221361146116585},{"$f":"K141-S141","v":38.221361146116585},{"$f":"L141-T141","v":0},null,null,null,null,{"$f":"IF(OR($C141=\"Annual\",$D141=$E141),IF(AND($D141=$E141,R$111=$B141+$D141),$K141,IF(AND(R$111>$B141+$D141,R$111<=$B141+$E141), $K141/($E141-$D141),0)), IF(OR(R$111=$B141+$D141,R$111=$B141+$E141),$K141/(($E141-$D141)*2),IF(AND(R$111>$B141+$D141,R$111<$B141+$E141),$K141/($E141-$D141),0)))","v":0},{"$f":"IF(OR($C141=\"Annual\",$D141=$E141),IF(AND($D141=$E141,S$111=$B141+$D141),$K141,IF(AND(S$111>$B141+$D141,S$111<=$B141+$E141), $K141/($E141-$D141),0)), IF(OR(S$111=$B141+$D141,S$111=$B141+$E141),$K141/(($E141-$D141)*2),IF(AND(S$111>$B141+$D141,S$111<$B141+$E141),$K141/($E141-$D141),0)))","v":0},38.221361146116585,null,null,null,null,0,1.2574827817072338,1.2574827817072338]
[{"$f":"A141","v":"Type 1"},{"$f":"B141+1","v":2018},{"$f":"C141","v":"Annual"},2,2,{"$f":"$P$79","v":3.5006249999999996E-2},null,null,null,null,null,{"$f":"$F$79","v":43.455697522299147},{"$f":"L142-T142","v":43.455697522299147},null,null,null,null,null,{"$f":"IF(OR($C142=\"Annual\",$D142=$E142),IF(AND($D142=$E142,S$111=$B142+$D142),$L142,IF(AND(S$111>$B142+$D142,S$111<=$B142+$E142), $L142/($E142-$D142),0)), IF(OR(S$111=$B142+$D142,S$111=$B142+$E142),$L142/(($E142-$D142)*2),IF(AND(S$111>$B142+$D142,S$111<$B142+$E142),$L142/($E142-$D142),0)))","v":0},{"$f":"IF(OR($C142=\"Annual\",$D142=$E142),IF(AND($D142=$E142,T$111=$B142+$D142),$L142,IF(AND(T$111>$B142+$D142,T$111<=$B142+$E142), $L142/($E142-$D142),0)), IF(OR(T$111=$B142+$D142,T$111=$B142+$E142),$L142/(($E142-$D142)*2),IF(AND(T$111>$B142+$D142,T$111<$B142+$E142),$L142/($E142-$D142),0)))","v":0},null,null,null,null,null,0,1.5212210113899842]
[{"$f":"A142","v":"Type 1"},{"$f":"B142+1","v":2019},{"$f":"C142","v":"Annual"},2,2,{"$f":"$Q$79","v":3.6468749999999994E-2},null,null,null,null,null,null,{"$f":"$G$79","v":33.372717308407935},null,null,null,null,null,null,{"$f":"IF(OR($C143=\"Annual\",$D143=$E143),IF(AND($D143=$E143,T$111=$B143+$D143),$M143,IF(AND(T$111>$B143+$D143,T$111<=$B143+$E143), $M143/($E143-$D143),0)), IF(OR(T$111=$B143+$D143,T$111=$B143+$E143),$M143/(($E143-$D143)*2),IF(AND(T$111>$B143+$D143,T$111<$B143+$E143),$M143/($E143-$D143),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A61","v":"Type 2"},{"$f":"B119","v":2014},{"$f":"$I80","v":"Annual"},{"$f":"$J80","v":3},{"$f":"$K80","v":3},{"$f":"$L$80","v":2.5614569347319347E-2},null,{"$f":"$B$80","v":42.070790007889578},{"$f":"H145-P145","v":42.070790007889578},{"$f":"I145-Q145","v":42.070790007889578},{"$f":"J145-R145","v":0},{"$f":"K145-S145","v":0},{"$f":"L145-T145","v":0},null,{"$f":"IF(OR($C145=\"Annual\",$D145=$E145),IF(AND($D145=$E145,O$111=$B145+$D145),$H145,IF(AND(O$111>$B145+$D145,O$111<=$B145+$E145), $H145/($E145-$D145),0)), IF(OR(O$111=$B145+$D145,O$111=$B145+$E145),$H145/(($E145-$D145)*2),IF(AND(O$111>$B145+$D145,O$111<$B145+$E145),$H145/($E145-$D145),0)))","v":0},{"$f":"IF(OR($C145=\"Annual\",$D145=$E145),IF(AND($D145=$E145,P$111=$B145+$D145),$H145,IF(AND(P$111>$B145+$D145,P$111<=$B145+$E145), $H145/($E145-$D145),0)), IF(OR(P$111=$B145+$D145,P$111=$B145+$E145),$H145/(($E145-$D145)*2),IF(AND(P$111>$B145+$D145,P$111<$B145+$E145),$H145/($E145-$D145),0)))","v":0},0,42.070790007889578,0,0,null,{"$f":"IF($C145=\"annual\",IF(V$111=$B145,0,G145*$F145),IF(V$111-$B145=0,0,IF((V$111-$B145)<$E145,AVERAGE(G145,H145)*$F145,IF((V$111-$B145)=$E145,G145*$F145/2,0))))","v":0},{"$f":"IF($C145=\"annual\",IF(W$111=$B145,0,H145*$F145),IF(W$111-$B145=0,0,IF((W$111-$B145)<$E145,AVERAGE(H145,I145)*$F145,IF((W$111-$B145)=$E145,H145*$F145/2,0))))","v":1.0776251681535975},1.0776251681535975,1.0776251681535975,0,0]
[{"$f":"A145","v":"Type 2"},{"$f":"B145+1","v":2015},{"$f":"C145","v":"Annual"},{"$f":"D145","v":3},3,{"$f":"$M$80","v":3.0848942958461242E-2},null,null,{"$f":"$C$80","v":47.654640767924775},{"$f":"I146-Q146","v":47.654640767924775},{"$f":"J146-R146","v":47.654640767924775},{"$f":"K146-S146","v":0},{"$f":"L146-T146","v":0},null,null,{"$f":"IF(OR($C146=\"Annual\",$D146=$E146),IF(AND($D146=$E146,P$111=$B146+$D146),$I146,IF(AND(P$111>$B146+$D146,P$111<=$B146+$E146), $I146/($E146-$D146),0)), IF(OR(P$111=$B146+$D146,P$111=$B146+$E146),$I146/(($E146-$D146)*2),IF(AND(P$111>$B146+$D146,P$111<$B146+$E146),$I146/($E146-$D146),0)))","v":0},{"$f":"IF(OR($C146=\"Annual\",$D146=$E146),IF(AND($D146=$E146,Q$111=$B146+$D146),$I146,IF(AND(Q$111>$B146+$D146,Q$111<=$B146+$E146), $I146/($E146-$D146),0)), IF(OR(Q$111=$B146+$D146,Q$111=$B146+$E146),$I146/(($E146-$D146)*2),IF(AND(Q$111>$B146+$D146,Q$111<$B146+$E146),$I146/($E146-$D146),0)))","v":0},0,47.654640767924775,0,null,null,0,1.4700952947556729,1.4700952947556729,1.4700952947556729,0]
[{"$f":"A146","v":"Type 2"},{"$f":"B146+1","v":2016},{"$f":"C146","v":"Annual"},3,3,{"$f":"$N$80","v":3.7298701265631048E-2},null,null,null,{"$f":"$D$80","v":54.918613329786886},{"$f":"J147-R147","v":54.918613329786886},{"$f":"K147-S147","v":54.918613329786886},{"$f":"L147-T147","v":0},null,null,null,{"$f":"IF(OR($C147=\"Annual\",$D147=$E147),IF(AND($D147=$E147,Q$111=$B147+$D147),$J147,IF(AND(Q$111>$B147+$D147,Q$111<=$B147+$E147), $J147/($E147-$D147),0)), IF(OR(Q$111=$B147+$D147,Q$111=$B147+$E147),$J147/(($E147-$D147)*2),IF(AND(Q$111>$B147+$D147,Q$111<$B147+$E147),$J147/($E147-$D147),0)))","v":0},{"$f":"IF(OR($C147=\"Annual\",$D147=$E147),IF(AND($D147=$E147,R$111=$B147+$D147),$J147,IF(AND(R$111>$B147+$D147,R$111<=$B147+$E147), $J147/($E147-$D147),0)), IF(OR(R$111=$B147+$D147,R$111=$B147+$E147),$J147/(($E147-$D147)*2),IF(AND(R$111>$B147+$D147,R$111<$B147+$E147),$J147/($E147-$D147),0)))","v":0},0,54.918613329786886,null,null,null,0,2.0483929525104245,2.0483929525104245,2.0483929525104245]
[{"$f":"A147","v":"Type 2"},{"$f":"B147+1","v":2017},{"$f":"C147","v":"Annual"},3,3,{"$f":"$O$80","v":3.289999999999995E-2},null,null,null,null,{"$f":"$E$80","v":43.681555595561811},{"$f":"K148-S148","v":43.681555595561811},{"$f":"L148-T148","v":43.681555595561811},null,null,null,null,{"$f":"IF(OR($C148=\"Annual\",$D148=$E148),IF(AND($D148=$E148,R$111=$B148+$D148),$K148,IF(AND(R$111>$B148+$D148,R$111<=$B148+$E148), $K148/($E148-$D148),0)), IF(OR(R$111=$B148+$D148,R$111=$B148+$E148),$K148/(($E148-$D148)*2),IF(AND(R$111>$B148+$D148,R$111<$B148+$E148),$K148/($E148-$D148),0)))","v":0},{"$f":"IF(OR($C148=\"Annual\",$D148=$E148),IF(AND($D148=$E148,S$111=$B148+$D148),$K148,IF(AND(S$111>$B148+$D148,S$111<=$B148+$E148), $K148/($E148-$D148),0)), IF(OR(S$111=$B148+$D148,S$111=$B148+$E148),$K148/(($E148-$D148)*2),IF(AND(S$111>$B148+$D148,S$111<$B148+$E148),$K148/($E148-$D148),0)))","v":0},0,null,null,null,null,0,1.4371231790939814,1.4371231790939814]
[{"$f":"A148","v":"Type 2"},{"$f":"B148+1","v":2018},{"$f":"C148","v":"Annual"},3,3,{"$f":"$P$80","v":3.5006249999999996E-2},null,null,null,null,null,{"$f":"$F$80","v":48.88765971258654},{"$f":"L149-T149","v":48.88765971258654},null,null,null,null,null,{"$f":"IF(OR($C149=\"Annual\",$D149=$E149),IF(AND($D149=$E149,S$111=$B149+$D149),$L149,IF(AND(S$111>$B149+$D149,S$111<=$B149+$E149), $L149/($E149-$D149),0)), IF(OR(S$111=$B149+$D149,S$111=$B149+$E149),$L149/(($E149-$D149)*2),IF(AND(S$111>$B149+$D149,S$111<$B149+$E149),$L149/($E149-$D149),0)))","v":0},{"$f":"IF(OR($C149=\"Annual\",$D149=$E149),IF(AND($D149=$E149,T$111=$B149+$D149),$L149,IF(AND(T$111>$B149+$D149,T$111<=$B149+$E149), $L149/($E149-$D149),0)), IF(OR(T$111=$B149+$D149,T$111=$B149+$E149),$L149/(($E149-$D149)*2),IF(AND(T$111>$B149+$D149,T$111<$B149+$E149),$L149/($E149-$D149),0)))","v":0},null,null,null,null,null,0,1.7113736378137323]
[{"$f":"A149","v":"Type 2"},{"$f":"B149+1","v":2019},{"$f":"C149","v":"Annual"},3,3,{"$f":"$Q$80","v":3.6468749999999994E-2},null,null,null,null,null,null,{"$f":"$G$80","v":41.928374645292479},null,null,null,null,null,null,{"$f":"IF(OR($C150=\"Annual\",$D150=$E150),IF(AND($D150=$E150,T$111=$B150+$D150),$M150,IF(AND(T$111>$B150+$D150,T$111<=$B150+$E150), $M150/($E150-$D150),0)), IF(OR(T$111=$B150+$D150,T$111=$B150+$E150),$M150/(($E150-$D150)*2),IF(AND(T$111>$B150+$D150,T$111<$B150+$E150),$M150/($E150-$D150),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A62","v":"Type 3"},{"$f":"B119","v":2014},{"$f":"$I81","v":"Annual"},{"$f":"$J81","v":5},{"$f":"$K81","v":5},{"$f":"$L$81","v":3.5999999999999997E-2},null,{"$f":"$B$81","v":64.700000000000045},{"$f":"H152-P152","v":64.700000000000045},{"$f":"I152-Q152","v":64.700000000000045},{"$f":"J152-R152","v":64.700000000000045},{"$f":"K152-S152","v":64.700000000000045},{"$f":"L152-T152","v":0},null,{"$f":"IF(OR($C152=\"Annual\",$D152=$E152),IF(AND($D152=$E152,O$111=$B152+$D152),$H152,IF(AND(O$111>$B152+$D152,O$111<=$B152+$E152), $H152/($E152-$D152),0)), IF(OR(O$111=$B152+$D152,O$111=$B152+$E152),$H152/(($E152-$D152)*2),IF(AND(O$111>$B152+$D152,O$111<$B152+$E152),$H152/($E152-$D152),0)))","v":0},{"$f":"IF(OR($C152=\"Annual\",$D152=$E152),IF(AND($D152=$E152,P$111=$B152+$D152),$H152,IF(AND(P$111>$B152+$D152,P$111<=$B152+$E152), $H152/($E152-$D152),0)), IF(OR(P$111=$B152+$D152,P$111=$B152+$E152),$H152/(($E152-$D152)*2),IF(AND(P$111>$B152+$D152,P$111<$B152+$E152),$H152/($E152-$D152),0)))","v":0},0,0,0,64.700000000000045,null,{"$f":"IF($C152=\"annual\",IF(V$111=$B152,0,G152*$F152),IF(V$111-$B152=0,0,IF((V$111-$B152)<$E152,AVERAGE(G152,H152)*$F152,IF((V$111-$B152)=$E152,G152*$F152/2,0))))","v":0},{"$f":"IF($C152=\"annual\",IF(W$111=$B152,0,H152*$F152),IF(W$111-$B152=0,0,IF((W$111-$B152)<$E152,AVERAGE(H152,I152)*$F152,IF((W$111-$B152)=$E152,H152*$F152/2,0))))","v":2.3292000000000015},2.3292000000000015,2.3292000000000015,2.3292000000000015,2.3292000000000015]
[{"$f":"A152","v":"Type 3"},{"$f":"B152+1","v":2015},{"$f":"C152","v":"Annual"},{"$f":"D152","v":5},5,{"$f":"$M$81","v":4.141769295846124E-2},null,null,{"$f":"$C$81","v":60.892040981237216},{"$f":"I153-Q153","v":60.892040981237216},{"$f":"J153-R153","v":60.892040981237216},{"$f":"K153-S153","v":60.892040981237216},{"$f":"L153-T153","v":60.892040981237216},null,null,{"$f":"IF(OR($C153=\"Annual\",$D153=$E153),IF(AND($D153=$E153,P$111=$B153+$D153),$I153,IF(AND(P$111>$B153+$D153,P$111<=$B153+$E153), $I153/($E153-$D153),0)), IF(OR(P$111=$B153+$D153,P$111=$B153+$E153),$I153/(($E153-$D153)*2),IF(AND(P$111>$B153+$D153,P$111<$B153+$E153),$I153/($E153-$D153),0)))","v":0},{"$f":"IF(OR($C153=\"Annual\",$D153=$E153),IF(AND($D153=$E153,Q$111=$B153+$D153),$I153,IF(AND(Q$111>$B153+$D153,Q$111<=$B153+$E153), $I153/($E153-$D153),0)), IF(OR(Q$111=$B153+$D153,Q$111=$B153+$E153),$I153/(($E153-$D153)*2),IF(AND(Q$111>$B153+$D153,Q$111<$B153+$E153),$I153/($E153-$D153),0)))","v":0},0,0,0,null,null,0,2.522007856974922,2.522007856974922,2.522007856974922,2.522007856974922]
[{"$f":"A153","v":"Type 3"},{"$f":"B153+1","v":2016},{"$f":"C153","v":"Annual"},5,5,{"$f":"$N$81","v":4.788620126563109E-2},null,null,null,{"$f":"$D$81","v":68.190611551152045},{"$f":"J154-R154","v":68.190611551152045},{"$f":"K154-S154","v":68.190611551152045},{"$f":"L154-T154","v":68.190611551152045},null,null,null,{"$f":"IF(OR($C154=\"Annual\",$D154=$E154),IF(AND($D154=$E154,Q$111=$B154+$D154),$J154,IF(AND(Q$111>$B154+$D154,Q$111<=$B154+$E154), $J154/($E154-$D154),0)), IF(OR(Q$111=$B154+$D154,Q$111=$B154+$E154),$J154/(($E154-$D154)*2),IF(AND(Q$111>$B154+$D154,Q$111<$B154+$E154),$J154/($E154-$D154),0)))","v":0},{"$f":"IF(OR($C154=\"Annual\",$D154=$E154),IF(AND($D154=$E154,R$111=$B154+$D154),$J154,IF(AND(R$111>$B154+$D154,R$111<=$B154+$E154), $J154/($E154-$D154),0)), IF(OR(R$111=$B154+$D154,R$111=$B154+$E154),$J154/(($E154-$D154)*2),IF(AND(R$111>$B154+$D154,R$111<$B154+$E154),$J154/($E154-$D154),0)))","v":0},0,0,null,null,null,0,3.2653893491649351,3.2653893491649351,3.2653893491649351]
[{"$f":"A154","v":"Type 3"},{"$f":"B154+1","v":2017},{"$f":"C154","v":"Annual"},5,5,{"$f":"$O$81","v":4.2000000000000003E-2},null,null,null,null,{"$f":"$E$81","v":52.417866714674176},{"$f":"K155-S155","v":52.417866714674176},{"$f":"L155-T155","v":52.417866714674176},null,null,null,null,{"$f":"IF(OR($C155=\"Annual\",$D155=$E155),IF(AND($D155=$E155,R$111=$B155+$D155),$K155,IF(AND(R$111>$B155+$D155,R$111<=$B155+$E155), $K155/($E155-$D155),0)), IF(OR(R$111=$B155+$D155,R$111=$B155+$E155),$K155/(($E155-$D155)*2),IF(AND(R$111>$B155+$D155,R$111<$B155+$E155),$K155/($E155-$D155),0)))","v":0},{"$f":"IF(OR($C155=\"Annual\",$D155=$E155),IF(AND($D155=$E155,S$111=$B155+$D155),$K155,IF(AND(S$111>$B155+$D155,S$111<=$B155+$E155), $K155/($E155-$D155),0)), IF(OR(S$111=$B155+$D155,S$111=$B155+$E155),$K155/(($E155-$D155)*2),IF(AND(S$111>$B155+$D155,S$111<$B155+$E155),$K155/($E155-$D155),0)))","v":0},0,null,null,null,null,0,2.2015504020163155,2.2015504020163155]
[{"$f":"A155","v":"Type 3"},{"$f":"B155+1","v":2018},{"$f":"C155","v":"Annual"},5,5,{"$f":"$P$81","v":4.2999999999999997E-2},null,null,null,null,null,{"$f":"$F$81","v":58.12199543607511},{"$f":"L156-T156","v":58.12199543607511},null,null,null,null,null,{"$f":"IF(OR($C156=\"Annual\",$D156=$E156),IF(AND($D156=$E156,S$111=$B156+$D156),$L156,IF(AND(S$111>$B156+$D156,S$111<=$B156+$E156), $L156/($E156-$D156),0)), IF(OR(S$111=$B156+$D156,S$111=$B156+$E156),$L156/(($E156-$D156)*2),IF(AND(S$111>$B156+$D156,S$111<$B156+$E156),$L156/($E156-$D156),0)))","v":0},{"$f":"IF(OR($C156=\"Annual\",$D156=$E156),IF(AND($D156=$E156,T$111=$B156+$D156),$L156,IF(AND(T$111>$B156+$D156,T$111<=$B156+$E156), $L156/($E156-$D156),0)), IF(OR(T$111=$B156+$D156,T$111=$B156+$E156),$L156/(($E156-$D156)*2),IF(AND(T$111>$B156+$D156,T$111<$B156+$E156),$L156/($E156-$D156),0)))","v":0},null,null,null,null,null,0,2.4992458037512297]
[{"$f":"A156","v":"Type 3"},{"$f":"B156+1","v":2019},{"$f":"C156","v":"Annual"},5,5,{"$f":"$Q$81","v":4.2999999999999997E-2},null,null,null,null,null,null,{"$f":"$G$81","v":60.617984881501627},null,null,null,null,null,null,{"$f":"IF(OR($C157=\"Annual\",$D157=$E157),IF(AND($D157=$E157,T$111=$B157+$D157),$M157,IF(AND(T$111>$B157+$D157,T$111<=$B157+$E157), $M157/($E157-$D157),0)), IF(OR(T$111=$B157+$D157,T$111=$B157+$E157),$M157/(($E157-$D157)*2),IF(AND(T$111>$B157+$D157,T$111<$B157+$E157),$M157/($E157-$D157),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A63","v":"Type 4"},{"$f":"B119","v":2014},{"$f":"$I82","v":"Annual"},{"$f":"$J82","v":10},{"$f":"$K82","v":10},{"$f":"$L$82","v":4.5999999999999999E-2},null,{"$f":"$B$82","v":90.000000000000043},{"$f":"H159-P159","v":90.000000000000043},{"$f":"I159-Q159","v":90.000000000000043},{"$f":"J159-R159","v":90.000000000000043},{"$f":"K159-S159","v":90.000000000000043},{"$f":"L159-T159","v":90.000000000000043},null,{"$f":"IF(OR($C159=\"Annual\",$D159=$E159),IF(AND($D159=$E159,O$111=$B159+$D159),$H159,IF(AND(O$111>$B159+$D159,O$111<=$B159+$E159), $H159/($E159-$D159),0)), IF(OR(O$111=$B159+$D159,O$111=$B159+$E159),$H159/(($E159-$D159)*2),IF(AND(O$111>$B159+$D159,O$111<$B159+$E159),$H159/($E159-$D159),0)))","v":0},{"$f":"IF(OR($C159=\"Annual\",$D159=$E159),IF(AND($D159=$E159,P$111=$B159+$D159),$H159,IF(AND(P$111>$B159+$D159,P$111<=$B159+$E159), $H159/($E159-$D159),0)), IF(OR(P$111=$B159+$D159,P$111=$B159+$E159),$H159/(($E159-$D159)*2),IF(AND(P$111>$B159+$D159,P$111<$B159+$E159),$H159/($E159-$D159),0)))","v":0},0,0,0,0,null,{"$f":"IF($C159=\"annual\",IF(V$111=$B159,0,G159*$F159),IF(V$111-$B159=0,0,IF((V$111-$B159)<$E159,AVERAGE(G159,H159)*$F159,IF((V$111-$B159)=$E159,G159*$F159/2,0))))","v":0},{"$f":"IF($C159=\"annual\",IF(W$111=$B159,0,H159*$F159),IF(W$111-$B159=0,0,IF((W$111-$B159)<$E159,AVERAGE(H159,I159)*$F159,IF((W$111-$B159)=$E159,H159*$F159/2,0))))","v":4.1400000000000015},4.1400000000000015,4.1400000000000015,4.1400000000000015,4.1400000000000015]
[{"$f":"A159","v":"Type 4"},{"$f":"B159+1","v":2015},{"$f":"C159","v":"Annual"},{"$f":"D159","v":10},10,{"$f":"$M$82","v":5.1417692958461242E-2},null,null,{"$f":"$C$82","v":99.545249604109529},{"$f":"I160-Q160","v":99.545249604109529},{"$f":"J160-R160","v":99.545249604109529},{"$f":"K160-S160","v":99.545249604109529},{"$f":"L160-T160","v":99.545249604109529},null,null,{"$f":"IF(OR($C160=\"Annual\",$D160=$E160),IF(AND($D160=$E160,P$111=$B160+$D160),$I160,IF(AND(P$111>$B160+$D160,P$111<=$B160+$E160), $I160/($E160-$D160),0)), IF(OR(P$111=$B160+$D160,P$111=$B160+$E160),$I160/(($E160-$D160)*2),IF(AND(P$111>$B160+$D160,P$111<$B160+$E160),$I160/($E160-$D160),0)))","v":0},{"$f":"IF(OR($C160=\"Annual\",$D160=$E160),IF(AND($D160=$E160,Q$111=$B160+$D160),$I160,IF(AND(Q$111>$B160+$D160,Q$111<=$B160+$E160), $I160/($E160-$D160),0)), IF(OR(Q$111=$B160+$D160,Q$111=$B160+$E160),$I160/(($E160-$D160)*2),IF(AND(Q$111>$B160+$D160,Q$111<$B160+$E160),$I160/($E160-$D160),0)))","v":0},0,0,0,null,null,0,5.1183870796174888,5.1183870796174888,5.1183870796174888,5.1183870796174888]
[{"$f":"A160","v":"Type 4"},{"$f":"B160+1","v":2016},{"$f":"C160","v":"Annual"},10,10,{"$f":"$N$82","v":5.7886201265631092E-2},null,null,null,{"$f":"$D$82","v":104.11653777105431},{"$f":"J161-R161","v":104.11653777105431},{"$f":"K161-S161","v":104.11653777105431},{"$f":"L161-T161","v":104.11653777105431},null,null,null,{"$f":"IF(OR($C161=\"Annual\",$D161=$E161),IF(AND($D161=$E161,Q$111=$B161+$D161),$J161,IF(AND(Q$111>$B161+$D161,Q$111<=$B161+$E161), $J161/($E161-$D161),0)), IF(OR(Q$111=$B161+$D161,Q$111=$B161+$E161),$J161/(($E161-$D161)*2),IF(AND(Q$111>$B161+$D161,Q$111<$B161+$E161),$J161/($E161-$D161),0)))","v":0},{"$f":"IF(OR($C161=\"Annual\",$D161=$E161),IF(AND($D161=$E161,R$111=$B161+$D161),$J161,IF(AND(R$111>$B161+$D161,R$111<=$B161+$E161), $J161/($E161-$D161),0)), IF(OR(R$111=$B161+$D161,R$111=$B161+$E161),$J161/(($E161-$D161)*2),IF(AND(R$111>$B161+$D161,R$111<$B161+$E161),$J161/($E161-$D161),0)))","v":0},0,0,null,null,null,0,6.0269108604959314,6.0269108604959314,6.0269108604959314]
[{"$f":"A161","v":"Type 4"},{"$f":"B161+1","v":2017},{"$f":"C161","v":"Annual"},10,10,{"$f":"$O$82","v":5.2000000000000005E-2},null,null,null,null,{"$f":"$E$82","v":98.283500090014087},{"$f":"K162-S162","v":98.283500090014087},{"$f":"L162-T162","v":98.283500090014087},null,null,null,null,{"$f":"IF(OR($C162=\"Annual\",$D162=$E162),IF(AND($D162=$E162,R$111=$B162+$D162),$K162,IF(AND(R$111>$B162+$D162,R$111<=$B162+$E162), $K162/($E162-$D162),0)), IF(OR(R$111=$B162+$D162,R$111=$B162+$E162),$K162/(($E162-$D162)*2),IF(AND(R$111>$B162+$D162,R$111<$B162+$E162),$K162/($E162-$D162),0)))","v":0},{"$f":"IF(OR($C162=\"Annual\",$D162=$E162),IF(AND($D162=$E162,S$111=$B162+$D162),$K162,IF(AND(S$111>$B162+$D162,S$111<=$B162+$E162), $K162/($E162-$D162),0)), IF(OR(S$111=$B162+$D162,S$111=$B162+$E162),$K162/(($E162-$D162)*2),IF(AND(S$111>$B162+$D162,S$111<$B162+$E162),$K162/($E162-$D162),0)))","v":0},0,null,null,null,null,0,5.1107420046807333,5.1107420046807333]
[{"$f":"A162","v":"Type 4"},{"$f":"B162+1","v":2018},{"$f":"C162","v":"Annual"},10,10,{"$f":"$P$82","v":5.2999999999999999E-2},null,null,null,null,null,{"$f":"$F$82","v":97.77531942517308},{"$f":"L163-T163","v":97.77531942517308},null,null,null,null,null,{"$f":"IF(OR($C163=\"Annual\",$D163=$E163),IF(AND($D163=$E163,S$111=$B163+$D163),$L163,IF(AND(S$111>$B163+$D163,S$111<=$B163+$E163), $L163/($E163-$D163),0)), IF(OR(S$111=$B163+$D163,S$111=$B163+$E163),$L163/(($E163-$D163)*2),IF(AND(S$111>$B163+$D163,S$111<$B163+$E163),$L163/($E163-$D163),0)))","v":0},{"$f":"IF(OR($C163=\"Annual\",$D163=$E163),IF(AND($D163=$E163,T$111=$B163+$D163),$L163,IF(AND(T$111>$B163+$D163,T$111<=$B163+$E163), $L163/($E163-$D163),0)), IF(OR(T$111=$B163+$D163,T$111=$B163+$E163),$L163/(($E163-$D163)*2),IF(AND(T$111>$B163+$D163,T$111<$B163+$E163),$L163/($E163-$D163),0)))","v":0},null,null,null,null,null,0,5.182091929534173]
[{"$f":"A163","v":"Type 4"},{"$f":"B163+1","v":2019},{"$f":"C163","v":"Annual"},10,10,{"$f":"$Q$82","v":5.2999999999999999E-2},null,null,null,null,null,null,{"$f":"$G$82","v":98.476870746121776},null,null,null,null,null,null,{"$f":"IF(OR($C164=\"Annual\",$D164=$E164),IF(AND($D164=$E164,T$111=$B164+$D164),$M164,IF(AND(T$111>$B164+$D164,T$111<=$B164+$E164), $M164/($E164-$D164),0)), IF(OR(T$111=$B164+$D164,T$111=$B164+$E164),$M164/(($E164-$D164)*2),IF(AND(T$111>$B164+$D164,T$111<$B164+$E164),$M164/($E164-$D164),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A64","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J83","v":3},{"$f":"$K83","v":3},{"$f":"$L$83","v":0.12000000000000002},null,{"$f":"$B$83","v":0},{"$f":"H166-P166","v":0},{"$f":"I166-Q166","v":0},{"$f":"J166-R166","v":0},{"$f":"K166-S166","v":0},{"$f":"L166-T166","v":0},null,{"$f":"IF($D166=$E166,IF(O$111=$B166+$E166,$H166,0),0)","v":0},{"$f":"IF($D166=$E166,IF(P$111=$B166+$E166,$H166,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B166=$D166,$H166*(((1+$F166)^$D166)-1),0)","v":0},{"$f":"IF(W$111-$B166=$D166,$H166*(((1+$F166)^$D166)-1),0)","v":0},0,0,0,0]
[{"$f":"A166","v":"ZERO-COUPON BOND"},{"$f":"B166+1","v":2015},null,{"$f":"D166","v":3},3,{"$f":"$M$83","v":0.12841769295846128},null,null,{"$f":"$C$83","v":0},{"$f":"I167-Q167","v":0},{"$f":"J167-R167","v":0},{"$f":"K167-S167","v":0},{"$f":"L167-T167","v":0},null,null,{"$f":"IF($D167=$E167,IF(P$111=$B167+$E167,$I167,0),0)","v":0},{"$f":"IF($D167=$E167,IF(Q$111=$B167+$E167,$I167,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B167=$D167,$I167*(((1+$F167)^$D167)-1),0)","v":0},{"$f":"IF(X$111-$B167=$D167,$I167*(((1+$F167)^$D167)-1),0)","v":0},0,0,0]
[{"$f":"A167","v":"ZERO-COUPON BOND"},{"$f":"B167+1","v":2016},null,3,3,{"$f":"$N$83","v":0.13688620126563111},null,null,null,{"$f":"$D$83","v":0},{"$f":"J168-R168","v":0},{"$f":"K168-S168","v":0},{"$f":"L168-T168","v":0},null,null,null,{"$f":"IF($D168=$E168,IF(Q$111=$B168+$E168,$J168,0),0)","v":0},{"$f":"IF($D168=$E168,IF(R$111=$B168+$E168,$J168,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B168=$D168,$J168*(((1+$F168)^$D168)-1),0)","v":0},{"$f":"IF(Y$111-$B168=$D168,$J168*(((1+$F168)^$D168)-1),0)","v":0},0,0]
[{"$f":"A168","v":"ZERO-COUPON BOND"},{"$f":"B168+1","v":2017},null,3,3,{"$f":"$O$83","v":0.13000000000000003},null,null,null,null,{"$f":"$E$83","v":0},{"$f":"K169-S169","v":0},{"$f":"L169-T169","v":0},null,null,null,null,{"$f":"IF($D169=$E169,IF(R$111=$B169+$E169,$K169,0),0)","v":0},{"$f":"IF($D169=$E169,IF(S$111=$B169+$E169,$K169,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B169=$D169,$K169*(((1+$F169)^$D169)-1),0)","v":0},{"$f":"IF(Z$111-$B169=$D169,$K169*(((1+$F169)^$D169)-1),0)","v":0},0]
[{"$f":"A169","v":"ZERO-COUPON BOND"},{"$f":"B169+1","v":2018},null,3,3,{"$f":"$P$83","v":0.13000000000000003},null,null,null,null,null,{"$f":"$F$83","v":0},{"$f":"L170-T170","v":0},null,null,null,null,null,{"$f":"IF($D170=$E170,IF(S$111=$B170+$E170,$L170,0),0)","v":0},{"$f":"IF($D170=$E170,IF(T$111=$B170+$E170,$L170,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B170=$D170,$L170*(((1+$F170)^$D170)-1),0)","v":0},{"$f":"IF(AA$111-$B170=$D170,$L170*(((1+$F170)^$D170)-1),0)","v":0}]
[{"$f":"A170","v":"ZERO-COUPON BOND"},{"$f":"B170+1","v":2019},null,3,3,{"$f":"$Q$83","v":0.13000000000000003},null,null,null,null,null,null,{"$f":"$G$83","v":0},null,null,null,null,null,null,{"$f":"IF($D171=$E171,IF(T$111=$B171+$E171,$M171,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B171=$D171,$M171*(((1+$F171)^$D171)-1),0)","v":0}]
[]
[{"$f":"'Input 4 - Forecast'!A65","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[{"$f":"'Input 4 - Forecast'!A66","v":"Type 6"},{"$f":"B119","v":2014},{"$f":"$I85","v":"Annual"},{"$f":"$J85","v":2},{"$f":"$K85","v":2},{"$f":"$L$85","v":0.04},null,{"$f":"$B$85/$B$31","v":0},{"$f":"H175-P175","v":0},{"$f":"I175-Q175","v":0},{"$f":"J175-R175","v":0},{"$f":"K175-S175","v":0},{"$f":"L175-T175","v":0},null,{"$f":"IF(OR($C175=\"Annual\",$D175=$E175),IF(AND($D175=$E175,O$111=$B175+$D175),$H175,IF(AND(O$111>$B175+$D175,O$111<=$B175+$E175), $H175/($E175-$D175),0)), IF(OR(O$111=$B175+$D175,O$111=$B175+$E175),$H175/(($E175-$D175)*2),IF(AND(O$111>$B175+$D175,O$111<$B175+$E175),$H175/($E175-$D175),0)))","v":0},{"$f":"IF(OR($C175=\"Annual\",$D175=$E175),IF(AND($D175=$E175,P$111=$B175+$D175),$H175,IF(AND(P$111>$B175+$D175,P$111<=$B175+$E175), $H175/($E175-$D175),0)), IF(OR(P$111=$B175+$D175,P$111=$B175+$E175),$H175/(($E175-$D175)*2),IF(AND(P$111>$B175+$D175,P$111<$B175+$E175),$H175/($E175-$D175),0)))","v":0},0,0,0,0,null,{"$f":"IF($C175=\"annual\",IF(V$111=$B175,0,G175*$F175),IF(V$111-$B175=0,0,IF((V$111-$B175)<$E175,AVERAGE(G175,H175)*$F175,IF((V$111-$B175)=$E175,G175*$F175/2,0))))","v":0},{"$f":"IF($C175=\"annual\",IF(W$111=$B175,0,H175*$F175),IF(W$111-$B175=0,0,IF((W$111-$B175)<$E175,AVERAGE(H175,I175)*$F175,IF((W$111-$B175)=$E175,H175*$F175/2,0))))","v":0},0,0,0,0]
[{"$f":"A175","v":"Type 6"},{"$f":"B175+1","v":2015},{"$f":"C175","v":"Annual"},2,{"$f":"E175","v":2},{"$f":"$M$85","v":4.8417692958461239E-2},null,null,{"$f":"$C$85/$C$31","v":0},{"$f":"I176-Q176","v":0},{"$f":"J176-R176","v":0},{"$f":"K176-S176","v":0},{"$f":"L176-T176","v":0},null,null,{"$f":"IF(OR($C176=\"Annual\",$D176=$E176),IF(AND($D176=$E176,P$111=$B176+$D176),$I176,IF(AND(P$111>$B176+$D176,P$111<=$B176+$E176), $I176/($E176-$D176),0)), IF(OR(P$111=$B176+$D176,P$111=$B176+$E176),$I176/(($E176-$D176)*2),IF(AND(P$111>$B176+$D176,P$111<$B176+$E176),$I176/($E176-$D176),0)))","v":0},{"$f":"IF(OR($C176=\"Annual\",$D176=$E176),IF(AND($D176=$E176,Q$111=$B176+$D176),$I176,IF(AND(Q$111>$B176+$D176,Q$111<=$B176+$E176), $I176/($E176-$D176),0)), IF(OR(Q$111=$B176+$D176,Q$111=$B176+$E176),$I176/(($E176-$D176)*2),IF(AND(Q$111>$B176+$D176,Q$111<$B176+$E176),$I176/($E176-$D176),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A176","v":"Type 6"},{"$f":"B176+1","v":2016},"Annual",2,2,{"$f":"$N$85","v":5.6886201265631091E-2},null,null,null,{"$f":"$D$85/$D$31","v":0},{"$f":"J177-R177","v":0},{"$f":"K177-S177","v":0},{"$f":"L177-T177","v":0},null,null,null,{"$f":"IF(OR($C177=\"Annual\",$D177=$E177),IF(AND($D177=$E177,Q$111=$B177+$D177),$J177,IF(AND(Q$111>$B177+$D177,Q$111<=$B177+$E177), $J177/($E177-$D177),0)), IF(OR(Q$111=$B177+$D177,Q$111=$B177+$E177),$J177/(($E177-$D177)*2),IF(AND(Q$111>$B177+$D177,Q$111<$B177+$E177),$J177/($E177-$D177),0)))","v":0},{"$f":"IF(OR($C177=\"Annual\",$D177=$E177),IF(AND($D177=$E177,R$111=$B177+$D177),$J177,IF(AND(R$111>$B177+$D177,R$111<=$B177+$E177), $J177/($E177-$D177),0)), IF(OR(R$111=$B177+$D177,R$111=$B177+$E177),$J177/(($E177-$D177)*2),IF(AND(R$111>$B177+$D177,R$111<$B177+$E177),$J177/($E177-$D177),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A177","v":"Type 6"},{"$f":"B177+1","v":2017},"Annual",2,2,{"$f":"$O$85","v":4.9999999999999996E-2},null,null,null,null,{"$f":"$E$85/$E$31","v":0},{"$f":"K178-S178","v":0},{"$f":"L178-T178","v":0},null,null,null,null,{"$f":"IF(OR($C178=\"Annual\",$D178=$E178),IF(AND($D178=$E178,R$111=$B178+$D178),$K178,IF(AND(R$111>$B178+$D178,R$111<=$B178+$E178), $K178/($E178-$D178),0)), IF(OR(R$111=$B178+$D178,R$111=$B178+$E178),$K178/(($E178-$D178)*2),IF(AND(R$111>$B178+$D178,R$111<$B178+$E178),$K178/($E178-$D178),0)))","v":0},{"$f":"IF(OR($C178=\"Annual\",$D178=$E178),IF(AND($D178=$E178,S$111=$B178+$D178),$K178,IF(AND(S$111>$B178+$D178,S$111<=$B178+$E178), $K178/($E178-$D178),0)), IF(OR(S$111=$B178+$D178,S$111=$B178+$E178),$K178/(($E178-$D178)*2),IF(AND(S$111>$B178+$D178,S$111<$B178+$E178),$K178/($E178-$D178),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A178","v":"Type 6"},{"$f":"B178+1","v":2018},"Annual",2,2,{"$f":"$P$85","v":4.9999999999999996E-2},null,null,null,null,null,{"$f":"$F$85/$F$31","v":0},{"$f":"L179-T179","v":0},null,null,null,null,null,{"$f":"IF(OR($C179=\"Annual\",$D179=$E179),IF(AND($D179=$E179,S$111=$B179+$D179),$L179,IF(AND(S$111>$B179+$D179,S$111<=$B179+$E179), $L179/($E179-$D179),0)), IF(OR(S$111=$B179+$D179,S$111=$B179+$E179),$L179/(($E179-$D179)*2),IF(AND(S$111>$B179+$D179,S$111<$B179+$E179),$L179/($E179-$D179),0)))","v":0},{"$f":"IF(OR($C179=\"Annual\",$D179=$E179),IF(AND($D179=$E179,T$111=$B179+$D179),$L179,IF(AND(T$111>$B179+$D179,T$111<=$B179+$E179), $L179/($E179-$D179),0)), IF(OR(T$111=$B179+$D179,T$111=$B179+$E179),$L179/(($E179-$D179)*2),IF(AND(T$111>$B179+$D179,T$111<$B179+$E179),$L179/($E179-$D179),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A179","v":"Type 6"},{"$f":"B179+1","v":2019},"Annual",2,2,{"$f":"$Q$85","v":4.9999999999999996E-2},null,null,null,null,null,null,{"$f":"$G$85/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C180=\"Annual\",$D180=$E180),IF(AND($D180=$E180,T$111=$B180+$D180),$M180,IF(AND(T$111>$B180+$D180,T$111<=$B180+$E180), $M180/($E180-$D180),0)), IF(OR(T$111=$B180+$D180,T$111=$B180+$E180),$M180/(($E180-$D180)*2),IF(AND(T$111>$B180+$D180,T$111<$B180+$E180),$M180/($E180-$D180),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A67","v":"Type 7"},{"$f":"B119","v":2014},{"$f":"$I86","v":"Annual"},{"$f":"$J86","v":3},{"$f":"$K86","v":3},{"$f":"$L$86","v":0.04},null,{"$f":"$B$86/$B$31","v":0},{"$f":"H182-P182","v":0},{"$f":"I182-Q182","v":0},{"$f":"J182-R182","v":0},{"$f":"K182-S182","v":0},{"$f":"L182-T182","v":0},null,{"$f":"IF(OR($C182=\"Annual\",$D182=$E182),IF(AND($D182=$E182,O$111=$B182+$D182),$H182,IF(AND(O$111>$B182+$D182,O$111<=$B182+$E182), $H182/($E182-$D182),0)), IF(OR(O$111=$B182+$D182,O$111=$B182+$E182),$H182/(($E182-$D182)*2),IF(AND(O$111>$B182+$D182,O$111<$B182+$E182),$H182/($E182-$D182),0)))","v":0},{"$f":"IF(OR($C182=\"Annual\",$D182=$E182),IF(AND($D182=$E182,P$111=$B182+$D182),$H182,IF(AND(P$111>$B182+$D182,P$111<=$B182+$E182), $H182/($E182-$D182),0)), IF(OR(P$111=$B182+$D182,P$111=$B182+$E182),$H182/(($E182-$D182)*2),IF(AND(P$111>$B182+$D182,P$111<$B182+$E182),$H182/($E182-$D182),0)))","v":0},0,0,0,0,null,{"$f":"IF($C182=\"annual\",IF(V$111=$B182,0,G182*$F182),IF(V$111-$B182=0,0,IF((V$111-$B182)<$E182,AVERAGE(G182,H182)*$F182,IF((V$111-$B182)=$E182,G182*$F182/2,0))))","v":0},{"$f":"IF($C182=\"annual\",IF(W$111=$B182,0,H182*$F182),IF(W$111-$B182=0,0,IF((W$111-$B182)<$E182,AVERAGE(H182,I182)*$F182,IF((W$111-$B182)=$E182,H182*$F182/2,0))))","v":0},0,0,0,0]
[{"$f":"A182","v":"Type 7"},{"$f":"B182+1","v":2015},{"$f":"C182","v":"Annual"},{"$f":"D182","v":3},{"$f":"E182","v":3},{"$f":"$M$86","v":4.8417692958461239E-2},null,null,{"$f":"$C$86/$C$31","v":0},{"$f":"I183-Q183","v":0},{"$f":"J183-R183","v":0},{"$f":"K183-S183","v":0},{"$f":"L183-T183","v":0},null,null,{"$f":"IF(OR($C183=\"Annual\",$D183=$E183),IF(AND($D183=$E183,P$111=$B183+$D183),$I183,IF(AND(P$111>$B183+$D183,P$111<=$B183+$E183), $I183/($E183-$D183),0)), IF(OR(P$111=$B183+$D183,P$111=$B183+$E183),$I183/(($E183-$D183)*2),IF(AND(P$111>$B183+$D183,P$111<$B183+$E183),$I183/($E183-$D183),0)))","v":0},{"$f":"IF(OR($C183=\"Annual\",$D183=$E183),IF(AND($D183=$E183,Q$111=$B183+$D183),$I183,IF(AND(Q$111>$B183+$D183,Q$111<=$B183+$E183), $I183/($E183-$D183),0)), IF(OR(Q$111=$B183+$D183,Q$111=$B183+$E183),$I183/(($E183-$D183)*2),IF(AND(Q$111>$B183+$D183,Q$111<$B183+$E183),$I183/($E183-$D183),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A183","v":"Type 7"},{"$f":"B183+1","v":2016},{"$f":"C183","v":"Annual"},3,{"$f":"E183","v":3},{"$f":"$N$86","v":5.6886201265631091E-2},null,null,null,{"$f":"$D$86/$D$31","v":0},{"$f":"J184-R184","v":0},{"$f":"K184-S184","v":0},{"$f":"L184-T184","v":0},null,null,null,{"$f":"IF(OR($C184=\"Annual\",$D184=$E184),IF(AND($D184=$E184,Q$111=$B184+$D184),$J184,IF(AND(Q$111>$B184+$D184,Q$111<=$B184+$E184), $J184/($E184-$D184),0)), IF(OR(Q$111=$B184+$D184,Q$111=$B184+$E184),$J184/(($E184-$D184)*2),IF(AND(Q$111>$B184+$D184,Q$111<$B184+$E184),$J184/($E184-$D184),0)))","v":0},{"$f":"IF(OR($C184=\"Annual\",$D184=$E184),IF(AND($D184=$E184,R$111=$B184+$D184),$J184,IF(AND(R$111>$B184+$D184,R$111<=$B184+$E184), $J184/($E184-$D184),0)), IF(OR(R$111=$B184+$D184,R$111=$B184+$E184),$J184/(($E184-$D184)*2),IF(AND(R$111>$B184+$D184,R$111<$B184+$E184),$J184/($E184-$D184),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A184","v":"Type 7"},{"$f":"B184+1","v":2017},"Annual",3,3,{"$f":"$O$86","v":4.9999999999999996E-2},null,null,null,null,{"$f":"$E$86/$E$31","v":0},{"$f":"K185-S185","v":0},{"$f":"L185-T185","v":0},null,null,null,null,{"$f":"IF(OR($C185=\"Annual\",$D185=$E185),IF(AND($D185=$E185,R$111=$B185+$D185),$K185,IF(AND(R$111>$B185+$D185,R$111<=$B185+$E185), $K185/($E185-$D185),0)), IF(OR(R$111=$B185+$D185,R$111=$B185+$E185),$K185/(($E185-$D185)*2),IF(AND(R$111>$B185+$D185,R$111<$B185+$E185),$K185/($E185-$D185),0)))","v":0},{"$f":"IF(OR($C185=\"Annual\",$D185=$E185),IF(AND($D185=$E185,S$111=$B185+$D185),$K185,IF(AND(S$111>$B185+$D185,S$111<=$B185+$E185), $K185/($E185-$D185),0)), IF(OR(S$111=$B185+$D185,S$111=$B185+$E185),$K185/(($E185-$D185)*2),IF(AND(S$111>$B185+$D185,S$111<$B185+$E185),$K185/($E185-$D185),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A185","v":"Type 7"},{"$f":"B185+1","v":2018},"Annual",3,3,{"$f":"$P$86","v":4.9999999999999996E-2},null,null,null,null,null,{"$f":"$F$86/$F$31","v":0},{"$f":"L186-T186","v":0},null,null,null,null,null,{"$f":"IF(OR($C186=\"Annual\",$D186=$E186),IF(AND($D186=$E186,S$111=$B186+$D186),$L186,IF(AND(S$111>$B186+$D186,S$111<=$B186+$E186), $L186/($E186-$D186),0)), IF(OR(S$111=$B186+$D186,S$111=$B186+$E186),$L186/(($E186-$D186)*2),IF(AND(S$111>$B186+$D186,S$111<$B186+$E186),$L186/($E186-$D186),0)))","v":0},{"$f":"IF(OR($C186=\"Annual\",$D186=$E186),IF(AND($D186=$E186,T$111=$B186+$D186),$L186,IF(AND(T$111>$B186+$D186,T$111<=$B186+$E186), $L186/($E186-$D186),0)), IF(OR(T$111=$B186+$D186,T$111=$B186+$E186),$L186/(($E186-$D186)*2),IF(AND(T$111>$B186+$D186,T$111<$B186+$E186),$L186/($E186-$D186),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A186","v":"Type 7"},{"$f":"B186+1","v":2019},"Annual",3,3,{"$f":"$Q$86","v":4.9999999999999996E-2},null,null,null,null,null,null,{"$f":"$G$86/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C187=\"Annual\",$D187=$E187),IF(AND($D187=$E187,T$111=$B187+$D187),$M187,IF(AND(T$111>$B187+$D187,T$111<=$B187+$E187), $M187/($E187-$D187),0)), IF(OR(T$111=$B187+$D187,T$111=$B187+$E187),$M187/(($E187-$D187)*2),IF(AND(T$111>$B187+$D187,T$111<$B187+$E187),$M187/($E187-$D187),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A68","v":"Type 8"},{"$f":"B119","v":2014},{"$f":"$I87","v":"Annual"},{"$f":"$J87","v":5},{"$f":"$K87","v":5},{"$f":"$L$87","v":0.04},null,{"$f":"$B$87/$B$31","v":0},{"$f":"H189-P189","v":0},{"$f":"I189-Q189","v":0},{"$f":"J189-R189","v":0},{"$f":"K189-S189","v":0},{"$f":"L189-T189","v":0},null,{"$f":"IF(OR($C189=\"Annual\",$D189=$E189),IF(AND($D189=$E189,O$111=$B189+$D189),$H189,IF(AND(O$111>$B189+$D189,O$111<=$B189+$E189), $H189/($E189-$D189),0)), IF(OR(O$111=$B189+$D189,O$111=$B189+$E189),$H189/(($E189-$D189)*2),IF(AND(O$111>$B189+$D189,O$111<$B189+$E189),$H189/($E189-$D189),0)))","v":0},{"$f":"IF(OR($C189=\"Annual\",$D189=$E189),IF(AND($D189=$E189,P$111=$B189+$D189),$H189,IF(AND(P$111>$B189+$D189,P$111<=$B189+$E189), $H189/($E189-$D189),0)), IF(OR(P$111=$B189+$D189,P$111=$B189+$E189),$H189/(($E189-$D189)*2),IF(AND(P$111>$B189+$D189,P$111<$B189+$E189),$H189/($E189-$D189),0)))","v":0},0,0,0,0,null,{"$f":"IF($C189=\"annual\",IF(V$111=$B189,0,G189*$F189),IF(V$111-$B189=0,0,IF((V$111-$B189)<$E189,AVERAGE(G189,H189)*$F189,IF((V$111-$B189)=$E189,G189*$F189/2,0))))","v":0},{"$f":"IF($C189=\"annual\",IF(W$111=$B189,0,H189*$F189),IF(W$111-$B189=0,0,IF((W$111-$B189)<$E189,AVERAGE(H189,I189)*$F189,IF((W$111-$B189)=$E189,H189*$F189/2,0))))","v":0},0,0,0,0]
[{"$f":"A189","v":"Type 8"},{"$f":"B189+1","v":2015},{"$f":"C189","v":"Annual"},5,{"$f":"E189","v":5},{"$f":"$M$87","v":4.8417692958461239E-2},null,null,{"$f":"$C$87/$C$31","v":0},{"$f":"I190-Q190","v":0},{"$f":"J190-R190","v":0},{"$f":"K190-S190","v":0},{"$f":"L190-T190","v":0},null,null,{"$f":"IF(OR($C190=\"Annual\",$D190=$E190),IF(AND($D190=$E190,P$111=$B190+$D190),$I190,IF(AND(P$111>$B190+$D190,P$111<=$B190+$E190), $I190/($E190-$D190),0)), IF(OR(P$111=$B190+$D190,P$111=$B190+$E190),$I190/(($E190-$D190)*2),IF(AND(P$111>$B190+$D190,P$111<$B190+$E190),$I190/($E190-$D190),0)))","v":0},{"$f":"IF(OR($C190=\"Annual\",$D190=$E190),IF(AND($D190=$E190,Q$111=$B190+$D190),$I190,IF(AND(Q$111>$B190+$D190,Q$111<=$B190+$E190), $I190/($E190-$D190),0)), IF(OR(Q$111=$B190+$D190,Q$111=$B190+$E190),$I190/(($E190-$D190)*2),IF(AND(Q$111>$B190+$D190,Q$111<$B190+$E190),$I190/($E190-$D190),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A190","v":"Type 8"},{"$f":"B190+1","v":2016},"Annual",5,5,{"$f":"$N$87","v":5.6886201265631091E-2},null,null,null,{"$f":"$D$87/$D$31","v":0},{"$f":"J191-R191","v":0},{"$f":"K191-S191","v":0},{"$f":"L191-T191","v":0},null,null,null,{"$f":"IF(OR($C191=\"Annual\",$D191=$E191),IF(AND($D191=$E191,Q$111=$B191+$D191),$J191,IF(AND(Q$111>$B191+$D191,Q$111<=$B191+$E191), $J191/($E191-$D191),0)), IF(OR(Q$111=$B191+$D191,Q$111=$B191+$E191),$J191/(($E191-$D191)*2),IF(AND(Q$111>$B191+$D191,Q$111<$B191+$E191),$J191/($E191-$D191),0)))","v":0},{"$f":"IF(OR($C191=\"Annual\",$D191=$E191),IF(AND($D191=$E191,R$111=$B191+$D191),$J191,IF(AND(R$111>$B191+$D191,R$111<=$B191+$E191), $J191/($E191-$D191),0)), IF(OR(R$111=$B191+$D191,R$111=$B191+$E191),$J191/(($E191-$D191)*2),IF(AND(R$111>$B191+$D191,R$111<$B191+$E191),$J191/($E191-$D191),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A191","v":"Type 8"},{"$f":"B191+1","v":2017},"Annual",5,5,{"$f":"$O$87","v":4.9999999999999996E-2},null,null,null,null,{"$f":"$E$87/$E$31","v":0},{"$f":"K192-S192","v":0},{"$f":"L192-T192","v":0},null,null,null,null,{"$f":"IF(OR($C192=\"Annual\",$D192=$E192),IF(AND($D192=$E192,R$111=$B192+$D192),$K192,IF(AND(R$111>$B192+$D192,R$111<=$B192+$E192), $K192/($E192-$D192),0)), IF(OR(R$111=$B192+$D192,R$111=$B192+$E192),$K192/(($E192-$D192)*2),IF(AND(R$111>$B192+$D192,R$111<$B192+$E192),$K192/($E192-$D192),0)))","v":0},{"$f":"IF(OR($C192=\"Annual\",$D192=$E192),IF(AND($D192=$E192,S$111=$B192+$D192),$K192,IF(AND(S$111>$B192+$D192,S$111<=$B192+$E192), $K192/($E192-$D192),0)), IF(OR(S$111=$B192+$D192,S$111=$B192+$E192),$K192/(($E192-$D192)*2),IF(AND(S$111>$B192+$D192,S$111<$B192+$E192),$K192/($E192-$D192),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A192","v":"Type 8"},{"$f":"B192+1","v":2018},"Annual",5,5,{"$f":"$P$87","v":4.9999999999999996E-2},null,null,null,null,null,{"$f":"$F$87/$F$31","v":0},{"$f":"L193-T193","v":0},null,null,null,null,null,{"$f":"IF(OR($C193=\"Annual\",$D193=$E193),IF(AND($D193=$E193,S$111=$B193+$D193),$L193,IF(AND(S$111>$B193+$D193,S$111<=$B193+$E193), $L193/($E193-$D193),0)), IF(OR(S$111=$B193+$D193,S$111=$B193+$E193),$L193/(($E193-$D193)*2),IF(AND(S$111>$B193+$D193,S$111<$B193+$E193),$L193/($E193-$D193),0)))","v":0},{"$f":"IF(OR($C193=\"Annual\",$D193=$E193),IF(AND($D193=$E193,T$111=$B193+$D193),$L193,IF(AND(T$111>$B193+$D193,T$111<=$B193+$E193), $L193/($E193-$D193),0)), IF(OR(T$111=$B193+$D193,T$111=$B193+$E193),$L193/(($E193-$D193)*2),IF(AND(T$111>$B193+$D193,T$111<$B193+$E193),$L193/($E193-$D193),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A193","v":"Type 8"},{"$f":"B193+1","v":2019},"Annual",5,5,{"$f":"$Q$87","v":4.9999999999999996E-2},null,null,null,null,null,null,{"$f":"$G$87/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C194=\"Annual\",$D194=$E194),IF(AND($D194=$E194,T$111=$B194+$D194),$M194,IF(AND(T$111>$B194+$D194,T$111<=$B194+$E194), $M194/($E194-$D194),0)), IF(OR(T$111=$B194+$D194,T$111=$B194+$E194),$M194/(($E194-$D194)*2),IF(AND(T$111>$B194+$D194,T$111<$B194+$E194),$M194/($E194-$D194),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A69","v":"Type 9"},{"$f":"B119","v":2014},{"$f":"$I88","v":"Annual"},{"$f":"$J88","v":10},{"$f":"$K88","v":10},{"$f":"$L$88","v":0.04},null,{"$f":"$B$88/$B$31","v":0},{"$f":"H196-P196","v":0},{"$f":"I196-Q196","v":0},{"$f":"J196-R196","v":0},{"$f":"K196-S196","v":0},{"$f":"L196-T196","v":0},null,{"$f":"IF(OR($C196=\"Annual\",$D196=$E196),IF(AND($D196=$E196,O$111=$B196+$D196),$H196,IF(AND(O$111>$B196+$D196,O$111<=$B196+$E196), $H196/($E196-$D196),0)), IF(OR(O$111=$B196+$D196,O$111=$B196+$E196),$H196/(($E196-$D196)*2),IF(AND(O$111>$B196+$D196,O$111<$B196+$E196),$H196/($E196-$D196),0)))","v":0},{"$f":"IF(OR($C196=\"Annual\",$D196=$E196),IF(AND($D196=$E196,P$111=$B196+$D196),$H196,IF(AND(P$111>$B196+$D196,P$111<=$B196+$E196), $H196/($E196-$D196),0)), IF(OR(P$111=$B196+$D196,P$111=$B196+$E196),$H196/(($E196-$D196)*2),IF(AND(P$111>$B196+$D196,P$111<$B196+$E196),$H196/($E196-$D196),0)))","v":0},0,0,0,0,null,{"$f":"IF($C196=\"annual\",IF(V$111=$B196,0,G196*$F196),IF(V$111-$B196=0,0,IF((V$111-$B196)<$E196,AVERAGE(G196,H196)*$F196,IF((V$111-$B196)=$E196,G196*$F196/2,0))))","v":0},{"$f":"IF($C196=\"annual\",IF(W$111=$B196,0,H196*$F196),IF(W$111-$B196=0,0,IF((W$111-$B196)<$E196,AVERAGE(H196,I196)*$F196,IF((W$111-$B196)=$E196,H196*$F196/2,0))))","v":0},0,0,0,0]
[{"$f":"A196","v":"Type 9"},{"$f":"B196+1","v":2015},{"$f":"C196","v":"Annual"},10,{"$f":"E196","v":10},{"$f":"$M$88","v":4.8417692958461239E-2},null,null,{"$f":"$C$88/$C$31","v":0},{"$f":"I197-Q197","v":0},{"$f":"J197-R197","v":0},{"$f":"K197-S197","v":0},{"$f":"L197-T197","v":0},null,null,{"$f":"IF(OR($C197=\"Annual\",$D197=$E197),IF(AND($D197=$E197,P$111=$B197+$D197),$I197,IF(AND(P$111>$B197+$D197,P$111<=$B197+$E197), $I197/($E197-$D197),0)), IF(OR(P$111=$B197+$D197,P$111=$B197+$E197),$I197/(($E197-$D197)*2),IF(AND(P$111>$B197+$D197,P$111<$B197+$E197),$I197/($E197-$D197),0)))","v":0},{"$f":"IF(OR($C197=\"Annual\",$D197=$E197),IF(AND($D197=$E197,Q$111=$B197+$D197),$I197,IF(AND(Q$111>$B197+$D197,Q$111<=$B197+$E197), $I197/($E197-$D197),0)), IF(OR(Q$111=$B197+$D197,Q$111=$B197+$E197),$I197/(($E197-$D197)*2),IF(AND(Q$111>$B197+$D197,Q$111<$B197+$E197),$I197/($E197-$D197),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A197","v":"Type 9"},{"$f":"B197+1","v":2016},"Annual",10,10,{"$f":"$N$88","v":5.6886201265631091E-2},null,null,null,{"$f":"$D$88/$D$31","v":0},{"$f":"J198-R198","v":0},{"$f":"K198-S198","v":0},{"$f":"L198-T198","v":0},null,null,null,{"$f":"IF(OR($C198=\"Annual\",$D198=$E198),IF(AND($D198=$E198,Q$111=$B198+$D198),$J198,IF(AND(Q$111>$B198+$D198,Q$111<=$B198+$E198), $J198/($E198-$D198),0)), IF(OR(Q$111=$B198+$D198,Q$111=$B198+$E198),$J198/(($E198-$D198)*2),IF(AND(Q$111>$B198+$D198,Q$111<$B198+$E198),$J198/($E198-$D198),0)))","v":0},{"$f":"IF(OR($C198=\"Annual\",$D198=$E198),IF(AND($D198=$E198,R$111=$B198+$D198),$J198,IF(AND(R$111>$B198+$D198,R$111<=$B198+$E198), $J198/($E198-$D198),0)), IF(OR(R$111=$B198+$D198,R$111=$B198+$E198),$J198/(($E198-$D198)*2),IF(AND(R$111>$B198+$D198,R$111<$B198+$E198),$J198/($E198-$D198),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A198","v":"Type 9"},{"$f":"B198+1","v":2017},"Annual",10,10,{"$f":"$O$88","v":4.9999999999999996E-2},null,null,null,null,{"$f":"$E$88/$E$31","v":0},{"$f":"K199-S199","v":0},{"$f":"L199-T199","v":0},null,null,null,null,{"$f":"IF(OR($C199=\"Annual\",$D199=$E199),IF(AND($D199=$E199,R$111=$B199+$D199),$K199,IF(AND(R$111>$B199+$D199,R$111<=$B199+$E199), $K199/($E199-$D199),0)), IF(OR(R$111=$B199+$D199,R$111=$B199+$E199),$K199/(($E199-$D199)*2),IF(AND(R$111>$B199+$D199,R$111<$B199+$E199),$K199/($E199-$D199),0)))","v":0},{"$f":"IF(OR($C199=\"Annual\",$D199=$E199),IF(AND($D199=$E199,S$111=$B199+$D199),$K199,IF(AND(S$111>$B199+$D199,S$111<=$B199+$E199), $K199/($E199-$D199),0)), IF(OR(S$111=$B199+$D199,S$111=$B199+$E199),$K199/(($E199-$D199)*2),IF(AND(S$111>$B199+$D199,S$111<$B199+$E199),$K199/($E199-$D199),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A199","v":"Type 9"},{"$f":"B199+1","v":2018},"Annual",10,10,{"$f":"$P$88","v":4.9999999999999996E-2},null,null,null,null,null,{"$f":"$F$88/$F$31","v":0},{"$f":"L200-T200","v":0},null,null,null,null,null,{"$f":"IF(OR($C200=\"Annual\",$D200=$E200),IF(AND($D200=$E200,S$111=$B200+$D200),$L200,IF(AND(S$111>$B200+$D200,S$111<=$B200+$E200), $L200/($E200-$D200),0)), IF(OR(S$111=$B200+$D200,S$111=$B200+$E200),$L200/(($E200-$D200)*2),IF(AND(S$111>$B200+$D200,S$111<$B200+$E200),$L200/($E200-$D200),0)))","v":0},{"$f":"IF(OR($C200=\"Annual\",$D200=$E200),IF(AND($D200=$E200,T$111=$B200+$D200),$L200,IF(AND(T$111>$B200+$D200,T$111<=$B200+$E200), $L200/($E200-$D200),0)), IF(OR(T$111=$B200+$D200,T$111=$B200+$E200),$L200/(($E200-$D200)*2),IF(AND(T$111>$B200+$D200,T$111<$B200+$E200),$L200/($E200-$D200),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A200","v":"Type 9"},{"$f":"B200+1","v":2019},"Annual",10,10,{"$f":"$Q$88","v":4.9999999999999996E-2},null,null,null,null,null,null,{"$f":"$G$88/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C201=\"Annual\",$D201=$E201),IF(AND($D201=$E201,T$111=$B201+$D201),$M201,IF(AND(T$111>$B201+$D201,T$111<=$B201+$E201), $M201/($E201-$D201),0)), IF(OR(T$111=$B201+$D201,T$111=$B201+$E201),$M201/(($E201-$D201)*2),IF(AND(T$111>$B201+$D201,T$111<$B201+$E201),$M201/($E201-$D201),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A70","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J89","v":3},{"$f":"$K89","v":3},{"$f":"$L$89","v":5.9999999999999991E-2},null,{"$f":"$B$89/$B$31","v":0},{"$f":"H203-P203","v":0},{"$f":"I203-Q203","v":0},{"$f":"J203-R203","v":0},{"$f":"K203-S203","v":0},{"$f":"L203-T203","v":0},null,{"$f":"IF($D203=$E203,IF(O$111=$B203+$E203,$H203,0),0)","v":0},{"$f":"IF($D203=$E203,IF(P$111=$B203+$E203,$H203,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B203=$D203,$H203*(((1+$F203)^$D203)-1),0)","v":0},{"$f":"IF(W$111-$B203=$D203,$H203*(((1+$F203)^$D203)-1),0)","v":0},0,0,0,0]
[{"$f":"A203","v":"ZERO-COUPON BOND"},{"$f":"B203+1","v":2015},null,{"$f":"D203","v":3},{"$f":"E203","v":3},{"$f":"$M$89","v":6.8417692958461229E-2},null,null,{"$f":"$C$89/$C$31","v":0},{"$f":"I204-Q204","v":0},{"$f":"J204-R204","v":0},{"$f":"K204-S204","v":0},{"$f":"L204-T204","v":0},null,null,{"$f":"IF($D204=$E204,IF(P$111=$B204+$E204,$I204,0),0)","v":0},{"$f":"IF($D204=$E204,IF(Q$111=$B204+$E204,$I204,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B204=$D204,$I204*(((1+$F204)^$D204)-1),0)","v":0},{"$f":"IF(X$111-$B204=$D204,$I204*(((1+$F204)^$D204)-1),0)","v":0},0,0,0]
[{"$f":"A204","v":"ZERO-COUPON BOND"},{"$f":"B204+1","v":2016},null,{"$f":"D204","v":3},3,{"$f":"$N$89","v":7.6886201265631088E-2},null,null,null,{"$f":"$D$89/$D$31","v":0},{"$f":"J205-R205","v":0},{"$f":"K205-S205","v":0},{"$f":"L205-T205","v":0},null,null,null,{"$f":"IF($D205=$E205,IF(Q$111=$B205+$E205,$J205,0),0)","v":0},{"$f":"IF($D205=$E205,IF(R$111=$B205+$E205,$J205,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B205=$D205,$J205*(((1+$F205)^$D205)-1),0)","v":0},{"$f":"IF(Y$111-$B205=$D205,$J205*(((1+$F205)^$D205)-1),0)","v":0},0,0]
[{"$f":"A205","v":"ZERO-COUPON BOND"},{"$f":"B205+1","v":2017},null,{"$f":"D205","v":3},3,{"$f":"$O$89","v":6.9999999999999993E-2},null,null,null,null,{"$f":"$E$89/$E$31","v":0},{"$f":"K206-S206","v":0},{"$f":"L206-T206","v":0},null,null,null,null,{"$f":"IF($D206=$E206,IF(R$111=$B206+$E206,$K206,0),0)","v":0},{"$f":"IF($D206=$E206,IF(S$111=$B206+$E206,$K206,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B206=$D206,$K206*(((1+$F206)^$D206)-1),0)","v":0},{"$f":"IF(Z$111-$B206=$D206,$K206*(((1+$F206)^$D206)-1),0)","v":0},0]
[{"$f":"A206","v":"ZERO-COUPON BOND"},{"$f":"B206+1","v":2018},null,{"$f":"D206","v":3},3,{"$f":"$P$89","v":6.9999999999999993E-2},null,null,null,null,null,{"$f":"$F$89/$F$31","v":0},{"$f":"L207-T207","v":0},null,null,null,null,null,{"$f":"IF($D207=$E207,IF(S$111=$B207+$E207,$L207,0),0)","v":0},{"$f":"IF($D207=$E207,IF(T$111=$B207+$E207,$L207,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B207=$D207,$L207*(((1+$F207)^$D207)-1),0)","v":0},{"$f":"IF(AA$111-$B207=$D207,$L207*(((1+$F207)^$D207)-1),0)","v":0}]
[{"$f":"A207","v":"ZERO-COUPON BOND"},{"$f":"B207+1","v":2019},null,{"$f":"D207","v":3},3,{"$f":"$Q$89","v":6.9999999999999993E-2},null,null,null,null,null,null,{"$f":"$G$89/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF($D208=$E208,IF(T$111=$B208+$E208,$M208,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B208=$D208,$M208*(((1+$F208)^$D208)-1),0)","v":0}]
[]
[{"$f":"'Input 4 - Forecast'!A71","v":"New Issuance of External Debt (new debt) 1/"}]
[{"$f":"'Input 4 - Forecast'!A72","v":"Short-term debt 2/"}]
[{"$f":"'Input 4 - Forecast'!A73","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[null,{"$f":"B119","v":2014},{"$f":"$I92","v":"Semi-annual"},{"$f":"$J92","v":1},{"$f":"$K92","v":1},{"$f":"$L$92","v":7.0000000000000007E-2},null,{"$f":"$B$92","v":0},{"$f":"H214-P214","v":0},{"$f":"I214-Q214","v":0},{"$f":"J214-R214","v":0},{"$f":"K214-S214","v":0},{"$f":"L214-T214","v":0},null,0,{"$f":"H214","v":0},0,0,0,0,null,{"$f":"IF($C214=\"annual\",IF(V$111=$B214,0,G214*$F214),IF(V$111-$B214=0,0,IF((V$111-$B214)<$E214,AVERAGE(G214,H214)*$F214,IF((V$111-$B214)=$E214,G214*$F214/2,0))))","v":0},{"$f":"IF($C214=\"annual\",IF(W$111=$B214,0,H214*$F214),IF(W$111-$B214=0,0,IF((W$111-$B214)<$E214,AVERAGE(H214,I214)*$F214,IF((W$111-$B214)=$E214,H214*$F214/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B214+1","v":2015},{"$f":"C214","v":"Semi-annual"},{"$f":"D214","v":1},{"$f":"E214","v":1},{"$f":"$M$92","v":7.8417692958461252E-2},null,null,{"$f":"$C$92","v":0},{"$f":"I215-Q215","v":0},{"$f":"J215-R215","v":0},{"$f":"K215-S215","v":0},{"$f":"L215-T215","v":0},null,null,0,{"$f":"I215","v":0},0,0,0,null,null,0,0,0,0,0]
[null,{"$f":"B215+1","v":2016},{"$f":"C215","v":"Semi-annual"},{"$f":"D215","v":1},1,{"$f":"$N$92","v":8.6886201265631111E-2},null,null,null,{"$f":"$D$92","v":0},{"$f":"J216-R216","v":0},{"$f":"K216-S216","v":0},{"$f":"L216-T216","v":0},null,null,null,0,{"$f":"J216","v":0},0,0,null,null,null,0,0,0,0]
[null,{"$f":"B216+1","v":2017},{"$f":"C216","v":"Semi-annual"},1,1,{"$f":"$O$92","v":8.0000000000000016E-2},null,null,null,null,{"$f":"$E$92","v":0},{"$f":"K217-S217","v":0},{"$f":"L217-T217","v":0},null,null,null,null,0,{"$f":"K217","v":0},0,null,null,null,null,0,0,0]
[null,{"$f":"B217+1","v":2018},{"$f":"C217","v":"Semi-annual"},1,1,{"$f":"$P$92","v":8.0000000000000016E-2},null,null,null,null,null,{"$f":"$F$92","v":0},{"$f":"L218-T218","v":0},null,null,null,null,null,0,{"$f":"L218","v":0},null,null,null,null,null,0,0]
[null,{"$f":"B218+1","v":2019},{"$f":"C218","v":"Semi-annual"},1,1,{"$f":"$Q$92","v":8.0000000000000016E-2},null,null,null,null,null,null,{"$f":"$G$92","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A82","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[null,{"$f":"B119","v":2014},{"$f":"$I93","v":"Semi-annual"},{"$f":"$J93","v":1},{"$f":"$K93","v":1},{"$f":"$L$93","v":0.01},null,{"$f":"$B$93/$B$31","v":0},{"$f":"H223-P223","v":0},{"$f":"I223-Q223","v":0},{"$f":"J223-R223","v":0},{"$f":"K223-S223","v":0},{"$f":"L223-T223","v":0},null,0,{"$f":"H223","v":0},0,0,0,0,null,{"$f":"IF($C223=\"annual\",IF(V$111=$B223,0,G223*$F223),IF(V$111-$B223=0,0,IF((V$111-$B223)<$E223,AVERAGE(G223,H223)*$F223,IF((V$111-$B223)=$E223,G223*$F223/2,0))))","v":0},{"$f":"IF($C223=\"annual\",IF(W$111=$B223,0,H223*$F223),IF(W$111-$B223=0,0,IF((W$111-$B223)<$E223,AVERAGE(H223,I223)*$F223,IF((W$111-$B223)=$E223,H223*$F223/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B223+1","v":2015},{"$f":"C223","v":"Semi-annual"},{"$f":"D223","v":1},{"$f":"E223","v":1},{"$f":"$M$93","v":1.841769295846124E-2},null,null,{"$f":"$C$93/$C$31","v":0},{"$f":"I224-Q224","v":0},{"$f":"J224-R224","v":0},{"$f":"K224-S224","v":0},{"$f":"L224-T224","v":0},null,null,0,{"$f":"I224","v":0},0,0,0,null,null,0,0,0,0,0]
[null,{"$f":"B224+1","v":2016},{"$f":"C224","v":"Semi-annual"},{"$f":"D224","v":1},1,{"$f":"$N$93","v":2.6886201265631095E-2},null,null,null,{"$f":"$D$93/$D$31","v":0},{"$f":"J225-R225","v":0},{"$f":"K225-S225","v":0},{"$f":"L225-T225","v":0},null,null,null,0,{"$f":"J225","v":0},0,0,null,null,null,0,0,0,0]
[null,{"$f":"B225+1","v":2017},{"$f":"C225","v":"Semi-annual"},1,1,{"$f":"$O$93","v":0.02},null,null,null,null,{"$f":"$E$93/$E$31","v":0},{"$f":"K226-S226","v":0},{"$f":"L226-T226","v":0},null,null,null,null,0,{"$f":"K226","v":0},0,null,null,null,null,0,0,0]
[null,{"$f":"B226+1","v":2018},{"$f":"C226","v":"Semi-annual"},1,1,{"$f":"$P$93","v":0.02},null,null,null,null,null,{"$f":"$F$93/$F$31","v":0},{"$f":"L227-T227","v":0},null,null,null,null,null,0,{"$f":"L227","v":0},null,null,null,null,null,0,0]
[null,{"$f":"B227+1","v":2019},{"$f":"C227","v":"Semi-annual"},1,1,{"$f":"$Q$93","v":0.02},null,null,null,null,null,null,{"$f":"$G$93/$G$31","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A75","v":"Long-term debt 3/"}]
[{"$f":"'Input 4 - Forecast'!A76","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[{"$f":"'Input 4 - Forecast'!A77","v":"Type 11"},{"$f":"B119","v":2014},{"$f":"$I96","v":"Annual"},{"$f":"$J96","v":2},{"$f":"$K96","v":2},{"$f":"$L$96","v":0.1},null,{"$f":"$B$96","v":0},{"$f":"H233-P233","v":0},{"$f":"I233-Q233","v":0},{"$f":"J233-R233","v":0},{"$f":"K233-S233","v":0},{"$f":"L233-T233","v":0},null,{"$f":"IF(OR($C233=\"Annual\",$D233=$E233),IF(AND($D233=$E233,O$111=$B233+$D233),$H233,IF(AND(O$111>$B233+$D233,O$111<=$B233+$E233), $H233/($E233-$D233),0)), IF(OR(O$111=$B233+$D233,O$111=$B233+$E233),$H233/(($E233-$D233)*2),IF(AND(O$111>$B233+$D233,O$111<$B233+$E233),$H233/($E233-$D233),0)))","v":0},{"$f":"IF(OR($C233=\"Annual\",$D233=$E233),IF(AND($D233=$E233,P$111=$B233+$D233),$H233,IF(AND(P$111>$B233+$D233,P$111<=$B233+$E233), $H233/($E233-$D233),0)), IF(OR(P$111=$B233+$D233,P$111=$B233+$E233),$H233/(($E233-$D233)*2),IF(AND(P$111>$B233+$D233,P$111<$B233+$E233),$H233/($E233-$D233),0)))","v":0},0,0,0,0,null,{"$f":"IF($C233=\"annual\",IF(V$111=$B233,0,G233*$F233),IF(V$111-$B233=0,0,IF((V$111-$B233)<$E233,AVERAGE(G233,H233)*$F233,IF((V$111-$B233)=$E233,G233*$F233/2,0))))","v":0},{"$f":"IF($C233=\"annual\",IF(W$111=$B233,0,H233*$F233),IF(W$111-$B233=0,0,IF((W$111-$B233)<$E233,AVERAGE(H233,I233)*$F233,IF((W$111-$B233)=$E233,H233*$F233/2,0))))","v":0},0,0,0,0]
[{"$f":"A233","v":"Type 11"},{"$f":"B233+1","v":2015},{"$f":"C233","v":"Annual"},{"$f":"D233","v":2},2,{"$f":"$M$96","v":0.10841769295846125},null,null,{"$f":"$C$96","v":0},{"$f":"I234-Q234","v":0},{"$f":"J234-R234","v":0},{"$f":"K234-S234","v":0},{"$f":"L234-T234","v":0},null,null,{"$f":"IF(OR($C234=\"Annual\",$D234=$E234),IF(AND($D234=$E234,P$111=$B234+$D234),$I234,IF(AND(P$111>$B234+$D234,P$111<=$B234+$E234), $I234/($E234-$D234),0)), IF(OR(P$111=$B234+$D234,P$111=$B234+$E234),$I234/(($E234-$D234)*2),IF(AND(P$111>$B234+$D234,P$111<$B234+$E234),$I234/($E234-$D234),0)))","v":0},{"$f":"IF(OR($C234=\"Annual\",$D234=$E234),IF(AND($D234=$E234,Q$111=$B234+$D234),$I234,IF(AND(Q$111>$B234+$D234,Q$111<=$B234+$E234), $I234/($E234-$D234),0)), IF(OR(Q$111=$B234+$D234,Q$111=$B234+$E234),$I234/(($E234-$D234)*2),IF(AND(Q$111>$B234+$D234,Q$111<$B234+$E234),$I234/($E234-$D234),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A234","v":"Type 11"},{"$f":"B234+1","v":2016},{"$f":"C234","v":"Annual"},2,2,{"$f":"$N$96","v":0.11688620126563111},null,null,null,{"$f":"$D$96","v":0},{"$f":"J235-R235","v":0},{"$f":"K235-S235","v":0},{"$f":"L235-T235","v":0},null,null,null,{"$f":"IF(OR($C235=\"Annual\",$D235=$E235),IF(AND($D235=$E235,Q$111=$B235+$D235),$J235,IF(AND(Q$111>$B235+$D235,Q$111<=$B235+$E235), $J235/($E235-$D235),0)), IF(OR(Q$111=$B235+$D235,Q$111=$B235+$E235),$J235/(($E235-$D235)*2),IF(AND(Q$111>$B235+$D235,Q$111<$B235+$E235),$J235/($E235-$D235),0)))","v":0},{"$f":"IF(OR($C235=\"Annual\",$D235=$E235),IF(AND($D235=$E235,R$111=$B235+$D235),$J235,IF(AND(R$111>$B235+$D235,R$111<=$B235+$E235), $J235/($E235-$D235),0)), IF(OR(R$111=$B235+$D235,R$111=$B235+$E235),$J235/(($E235-$D235)*2),IF(AND(R$111>$B235+$D235,R$111<$B235+$E235),$J235/($E235-$D235),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A235","v":"Type 11"},{"$f":"B235+1","v":2017},{"$f":"C235","v":"Annual"},2,2,{"$f":"$O$96","v":0.11000000000000001},null,null,null,null,{"$f":"$E$96","v":0},{"$f":"K236-S236","v":0},{"$f":"L236-T236","v":0},null,null,null,null,{"$f":"IF(OR($C236=\"Annual\",$D236=$E236),IF(AND($D236=$E236,R$111=$B236+$D236),$K236,IF(AND(R$111>$B236+$D236,R$111<=$B236+$E236), $K236/($E236-$D236),0)), IF(OR(R$111=$B236+$D236,R$111=$B236+$E236),$K236/(($E236-$D236)*2),IF(AND(R$111>$B236+$D236,R$111<$B236+$E236),$K236/($E236-$D236),0)))","v":0},{"$f":"IF(OR($C236=\"Annual\",$D236=$E236),IF(AND($D236=$E236,S$111=$B236+$D236),$K236,IF(AND(S$111>$B236+$D236,S$111<=$B236+$E236), $K236/($E236-$D236),0)), IF(OR(S$111=$B236+$D236,S$111=$B236+$E236),$K236/(($E236-$D236)*2),IF(AND(S$111>$B236+$D236,S$111<$B236+$E236),$K236/($E236-$D236),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A236","v":"Type 11"},{"$f":"B236+1","v":2018},{"$f":"C236","v":"Annual"},2,2,{"$f":"$P$96","v":0.11000000000000001},null,null,null,null,null,{"$f":"$F$96","v":0},{"$f":"L237-T237","v":0},null,null,null,null,null,{"$f":"IF(OR($C237=\"Annual\",$D237=$E237),IF(AND($D237=$E237,S$111=$B237+$D237),$L237,IF(AND(S$111>$B237+$D237,S$111<=$B237+$E237), $L237/($E237-$D237),0)), IF(OR(S$111=$B237+$D237,S$111=$B237+$E237),$L237/(($E237-$D237)*2),IF(AND(S$111>$B237+$D237,S$111<$B237+$E237),$L237/($E237-$D237),0)))","v":0},{"$f":"IF(OR($C237=\"Annual\",$D237=$E237),IF(AND($D237=$E237,T$111=$B237+$D237),$L237,IF(AND(T$111>$B237+$D237,T$111<=$B237+$E237), $L237/($E237-$D237),0)), IF(OR(T$111=$B237+$D237,T$111=$B237+$E237),$L237/(($E237-$D237)*2),IF(AND(T$111>$B237+$D237,T$111<$B237+$E237),$L237/($E237-$D237),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A237","v":"Type 11"},{"$f":"B237+1","v":2019},{"$f":"C237","v":"Annual"},2,2,{"$f":"$Q$96","v":0.11000000000000001},null,null,null,null,null,null,{"$f":"$G$96","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C238=\"Annual\",$D238=$E238),IF(AND($D238=$E238,T$111=$B238+$D238),$M238,IF(AND(T$111>$B238+$D238,T$111<=$B238+$E238), $M238/($E238-$D238),0)), IF(OR(T$111=$B238+$D238,T$111=$B238+$E238),$M238/(($E238-$D238)*2),IF(AND(T$111>$B238+$D238,T$111<$B238+$E238),$M238/($E238-$D238),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A78","v":"Type 12"},{"$f":"B119","v":2014},{"$f":"$I97","v":"Annual"},{"$f":"$J97","v":3},{"$f":"$K97","v":3},{"$f":"$L$97","v":0.10500000000000001},null,{"$f":"$B$97","v":0},{"$f":"H240-P240","v":0},{"$f":"I240-Q240","v":0},{"$f":"J240-R240","v":0},{"$f":"K240-S240","v":0},{"$f":"L240-T240","v":0},null,{"$f":"IF(OR($C240=\"Annual\",$D240=$E240),IF(AND($D240=$E240,O$111=$B240+$D240),$H240,IF(AND(O$111>$B240+$D240,O$111<=$B240+$E240), $H240/($E240-$D240),0)), IF(OR(O$111=$B240+$D240,O$111=$B240+$E240),$H240/(($E240-$D240)*2),IF(AND(O$111>$B240+$D240,O$111<$B240+$E240),$H240/($E240-$D240),0)))","v":0},{"$f":"IF(OR($C240=\"Annual\",$D240=$E240),IF(AND($D240=$E240,P$111=$B240+$D240),$H240,IF(AND(P$111>$B240+$D240,P$111<=$B240+$E240), $H240/($E240-$D240),0)), IF(OR(P$111=$B240+$D240,P$111=$B240+$E240),$H240/(($E240-$D240)*2),IF(AND(P$111>$B240+$D240,P$111<$B240+$E240),$H240/($E240-$D240),0)))","v":0},0,0,0,0,null,{"$f":"IF($C240=\"annual\",IF(V$111=$B240,0,G240*$F240),IF(V$111-$B240=0,0,IF((V$111-$B240)<$E240,AVERAGE(G240,H240)*$F240,IF((V$111-$B240)=$E240,G240*$F240/2,0))))","v":0},{"$f":"IF($C240=\"annual\",IF(W$111=$B240,0,H240*$F240),IF(W$111-$B240=0,0,IF((W$111-$B240)<$E240,AVERAGE(H240,I240)*$F240,IF((W$111-$B240)=$E240,H240*$F240/2,0))))","v":0},0,0,0,0]
[{"$f":"A240","v":"Type 12"},{"$f":"B240+1","v":2015},{"$f":"C240","v":"Annual"},{"$f":"D240","v":3},{"$f":"E240","v":3},{"$f":"$M$97","v":0.11341769295846126},null,null,{"$f":"$C$97","v":0},{"$f":"I241-Q241","v":0},{"$f":"J241-R241","v":0},{"$f":"K241-S241","v":0},{"$f":"L241-T241","v":0},null,null,{"$f":"IF(OR($C241=\"Annual\",$D241=$E241),IF(AND($D241=$E241,P$111=$B241+$D241),$I241,IF(AND(P$111>$B241+$D241,P$111<=$B241+$E241), $I241/($E241-$D241),0)), IF(OR(P$111=$B241+$D241,P$111=$B241+$E241),$I241/(($E241-$D241)*2),IF(AND(P$111>$B241+$D241,P$111<$B241+$E241),$I241/($E241-$D241),0)))","v":0},{"$f":"IF(OR($C241=\"Annual\",$D241=$E241),IF(AND($D241=$E241,Q$111=$B241+$D241),$I241,IF(AND(Q$111>$B241+$D241,Q$111<=$B241+$E241), $I241/($E241-$D241),0)), IF(OR(Q$111=$B241+$D241,Q$111=$B241+$E241),$I241/(($E241-$D241)*2),IF(AND(Q$111>$B241+$D241,Q$111<$B241+$E241),$I241/($E241-$D241),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A241","v":"Type 12"},{"$f":"B241+1","v":2016},{"$f":"C241","v":"Annual"},{"$f":"D241","v":3},3,{"$f":"$N$97","v":0.12188620126563111},null,null,null,{"$f":"$D$97","v":0},{"$f":"J242-R242","v":0},{"$f":"K242-S242","v":0},{"$f":"L242-T242","v":0},null,null,null,{"$f":"IF(OR($C242=\"Annual\",$D242=$E242),IF(AND($D242=$E242,Q$111=$B242+$D242),$J242,IF(AND(Q$111>$B242+$D242,Q$111<=$B242+$E242), $J242/($E242-$D242),0)), IF(OR(Q$111=$B242+$D242,Q$111=$B242+$E242),$J242/(($E242-$D242)*2),IF(AND(Q$111>$B242+$D242,Q$111<$B242+$E242),$J242/($E242-$D242),0)))","v":0},{"$f":"IF(OR($C242=\"Annual\",$D242=$E242),IF(AND($D242=$E242,R$111=$B242+$D242),$J242,IF(AND(R$111>$B242+$D242,R$111<=$B242+$E242), $J242/($E242-$D242),0)), IF(OR(R$111=$B242+$D242,R$111=$B242+$E242),$J242/(($E242-$D242)*2),IF(AND(R$111>$B242+$D242,R$111<$B242+$E242),$J242/($E242-$D242),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A242","v":"Type 12"},{"$f":"B242+1","v":2017},{"$f":"C242","v":"Annual"},3,3,{"$f":"$O$97","v":0.11500000000000002},null,null,null,null,{"$f":"$E$97","v":0},{"$f":"K243-S243","v":0},{"$f":"L243-T243","v":0},null,null,null,null,{"$f":"IF(OR($C243=\"Annual\",$D243=$E243),IF(AND($D243=$E243,R$111=$B243+$D243),$K243,IF(AND(R$111>$B243+$D243,R$111<=$B243+$E243), $K243/($E243-$D243),0)), IF(OR(R$111=$B243+$D243,R$111=$B243+$E243),$K243/(($E243-$D243)*2),IF(AND(R$111>$B243+$D243,R$111<$B243+$E243),$K243/($E243-$D243),0)))","v":0},{"$f":"IF(OR($C243=\"Annual\",$D243=$E243),IF(AND($D243=$E243,S$111=$B243+$D243),$K243,IF(AND(S$111>$B243+$D243,S$111<=$B243+$E243), $K243/($E243-$D243),0)), IF(OR(S$111=$B243+$D243,S$111=$B243+$E243),$K243/(($E243-$D243)*2),IF(AND(S$111>$B243+$D243,S$111<$B243+$E243),$K243/($E243-$D243),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A243","v":"Type 12"},{"$f":"B243+1","v":2018},{"$f":"C243","v":"Annual"},3,3,{"$f":"$P$97","v":0.11500000000000002},null,null,null,null,null,{"$f":"$F$97","v":0},{"$f":"L244-T244","v":0},null,null,null,null,null,{"$f":"IF(OR($C244=\"Annual\",$D244=$E244),IF(AND($D244=$E244,S$111=$B244+$D244),$L244,IF(AND(S$111>$B244+$D244,S$111<=$B244+$E244), $L244/($E244-$D244),0)), IF(OR(S$111=$B244+$D244,S$111=$B244+$E244),$L244/(($E244-$D244)*2),IF(AND(S$111>$B244+$D244,S$111<$B244+$E244),$L244/($E244-$D244),0)))","v":0},{"$f":"IF(OR($C244=\"Annual\",$D244=$E244),IF(AND($D244=$E244,T$111=$B244+$D244),$L244,IF(AND(T$111>$B244+$D244,T$111<=$B244+$E244), $L244/($E244-$D244),0)), IF(OR(T$111=$B244+$D244,T$111=$B244+$E244),$L244/(($E244-$D244)*2),IF(AND(T$111>$B244+$D244,T$111<$B244+$E244),$L244/($E244-$D244),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A244","v":"Type 12"},{"$f":"B244+1","v":2019},{"$f":"C244","v":"Annual"},3,3,{"$f":"$Q$97","v":0.11500000000000002},null,null,null,null,null,null,{"$f":"$G$97","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C245=\"Annual\",$D245=$E245),IF(AND($D245=$E245,T$111=$B245+$D245),$M245,IF(AND(T$111>$B245+$D245,T$111<=$B245+$E245), $M245/($E245-$D245),0)), IF(OR(T$111=$B245+$D245,T$111=$B245+$E245),$M245/(($E245-$D245)*2),IF(AND(T$111>$B245+$D245,T$111<$B245+$E245),$M245/($E245-$D245),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A79","v":"Type 13"},{"$f":"B119","v":2014},{"$f":"$I98","v":"Annual"},{"$f":"$J98","v":5},{"$f":"$K98","v":5},{"$f":"$L$98","v":0.11000000000000001},null,{"$f":"$B$98","v":0},{"$f":"H247-P247","v":0},{"$f":"I247-Q247","v":0},{"$f":"J247-R247","v":0},{"$f":"K247-S247","v":0},{"$f":"L247-T247","v":0},null,{"$f":"IF(OR($C247=\"Annual\",$D247=$E247),IF(AND($D247=$E247,O$111=$B247+$D247),$H247,IF(AND(O$111>$B247+$D247,O$111<=$B247+$E247), $H247/($E247-$D247),0)), IF(OR(O$111=$B247+$D247,O$111=$B247+$E247),$H247/(($E247-$D247)*2),IF(AND(O$111>$B247+$D247,O$111<$B247+$E247),$H247/($E247-$D247),0)))","v":0},{"$f":"IF(OR($C247=\"Annual\",$D247=$E247),IF(AND($D247=$E247,P$111=$B247+$D247),$H247,IF(AND(P$111>$B247+$D247,P$111<=$B247+$E247), $H247/($E247-$D247),0)), IF(OR(P$111=$B247+$D247,P$111=$B247+$E247),$H247/(($E247-$D247)*2),IF(AND(P$111>$B247+$D247,P$111<$B247+$E247),$H247/($E247-$D247),0)))","v":0},0,0,0,0,null,{"$f":"IF($C247=\"annual\",IF(V$111=$B247,0,G247*$F247),IF(V$111-$B247=0,0,IF((V$111-$B247)<$E247,AVERAGE(G247,H247)*$F247,IF((V$111-$B247)=$E247,G247*$F247/2,0))))","v":0},{"$f":"IF($C247=\"annual\",IF(W$111=$B247,0,H247*$F247),IF(W$111-$B247=0,0,IF((W$111-$B247)<$E247,AVERAGE(H247,I247)*$F247,IF((W$111-$B247)=$E247,H247*$F247/2,0))))","v":0},0,0,0,0]
[{"$f":"A247","v":"Type 13"},{"$f":"B247+1","v":2015},{"$f":"C247","v":"Annual"},{"$f":"D247","v":5},5,{"$f":"$M$98","v":0.11841769295846126},null,null,{"$f":"$C$98","v":0},{"$f":"I248-Q248","v":0},{"$f":"J248-R248","v":0},{"$f":"K248-S248","v":0},{"$f":"L248-T248","v":0},null,null,{"$f":"IF(OR($C248=\"Annual\",$D248=$E248),IF(AND($D248=$E248,P$111=$B248+$D248),$I248,IF(AND(P$111>$B248+$D248,P$111<=$B248+$E248), $I248/($E248-$D248),0)), IF(OR(P$111=$B248+$D248,P$111=$B248+$E248),$I248/(($E248-$D248)*2),IF(AND(P$111>$B248+$D248,P$111<$B248+$E248),$I248/($E248-$D248),0)))","v":0},{"$f":"IF(OR($C248=\"Annual\",$D248=$E248),IF(AND($D248=$E248,Q$111=$B248+$D248),$I248,IF(AND(Q$111>$B248+$D248,Q$111<=$B248+$E248), $I248/($E248-$D248),0)), IF(OR(Q$111=$B248+$D248,Q$111=$B248+$E248),$I248/(($E248-$D248)*2),IF(AND(Q$111>$B248+$D248,Q$111<$B248+$E248),$I248/($E248-$D248),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A248","v":"Type 13"},{"$f":"B248+1","v":2016},{"$f":"C248","v":"Annual"},5,5,{"$f":"$N$98","v":0.1268862012656311},null,null,null,{"$f":"$D$98","v":0},{"$f":"J249-R249","v":0},{"$f":"K249-S249","v":0},{"$f":"L249-T249","v":0},null,null,null,{"$f":"IF(OR($C249=\"Annual\",$D249=$E249),IF(AND($D249=$E249,Q$111=$B249+$D249),$J249,IF(AND(Q$111>$B249+$D249,Q$111<=$B249+$E249), $J249/($E249-$D249),0)), IF(OR(Q$111=$B249+$D249,Q$111=$B249+$E249),$J249/(($E249-$D249)*2),IF(AND(Q$111>$B249+$D249,Q$111<$B249+$E249),$J249/($E249-$D249),0)))","v":0},{"$f":"IF(OR($C249=\"Annual\",$D249=$E249),IF(AND($D249=$E249,R$111=$B249+$D249),$J249,IF(AND(R$111>$B249+$D249,R$111<=$B249+$E249), $J249/($E249-$D249),0)), IF(OR(R$111=$B249+$D249,R$111=$B249+$E249),$J249/(($E249-$D249)*2),IF(AND(R$111>$B249+$D249,R$111<$B249+$E249),$J249/($E249-$D249),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A249","v":"Type 13"},{"$f":"B249+1","v":2017},{"$f":"C249","v":"Annual"},5,5,{"$f":"$O$98","v":0.12000000000000002},null,null,null,null,{"$f":"$E$98","v":0},{"$f":"K250-S250","v":0},{"$f":"L250-T250","v":0},null,null,null,null,{"$f":"IF(OR($C250=\"Annual\",$D250=$E250),IF(AND($D250=$E250,R$111=$B250+$D250),$K250,IF(AND(R$111>$B250+$D250,R$111<=$B250+$E250), $K250/($E250-$D250),0)), IF(OR(R$111=$B250+$D250,R$111=$B250+$E250),$K250/(($E250-$D250)*2),IF(AND(R$111>$B250+$D250,R$111<$B250+$E250),$K250/($E250-$D250),0)))","v":0},{"$f":"IF(OR($C250=\"Annual\",$D250=$E250),IF(AND($D250=$E250,S$111=$B250+$D250),$K250,IF(AND(S$111>$B250+$D250,S$111<=$B250+$E250), $K250/($E250-$D250),0)), IF(OR(S$111=$B250+$D250,S$111=$B250+$E250),$K250/(($E250-$D250)*2),IF(AND(S$111>$B250+$D250,S$111<$B250+$E250),$K250/($E250-$D250),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A250","v":"Type 13"},{"$f":"B250+1","v":2018},{"$f":"C250","v":"Annual"},5,5,{"$f":"$P$98","v":0.12000000000000002},null,null,null,null,null,{"$f":"$F$98","v":0},{"$f":"L251-T251","v":0},null,null,null,null,null,{"$f":"IF(OR($C251=\"Annual\",$D251=$E251),IF(AND($D251=$E251,S$111=$B251+$D251),$L251,IF(AND(S$111>$B251+$D251,S$111<=$B251+$E251), $L251/($E251-$D251),0)), IF(OR(S$111=$B251+$D251,S$111=$B251+$E251),$L251/(($E251-$D251)*2),IF(AND(S$111>$B251+$D251,S$111<$B251+$E251),$L251/($E251-$D251),0)))","v":0},{"$f":"IF(OR($C251=\"Annual\",$D251=$E251),IF(AND($D251=$E251,T$111=$B251+$D251),$L251,IF(AND(T$111>$B251+$D251,T$111<=$B251+$E251), $L251/($E251-$D251),0)), IF(OR(T$111=$B251+$D251,T$111=$B251+$E251),$L251/(($E251-$D251)*2),IF(AND(T$111>$B251+$D251,T$111<$B251+$E251),$L251/($E251-$D251),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A251","v":"Type 13"},{"$f":"B251+1","v":2019},{"$f":"C251","v":"Annual"},5,5,{"$f":"$Q$98","v":0.12000000000000002},null,null,null,null,null,null,{"$f":"$G$98","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C252=\"Annual\",$D252=$E252),IF(AND($D252=$E252,T$111=$B252+$D252),$M252,IF(AND(T$111>$B252+$D252,T$111<=$B252+$E252), $M252/($E252-$D252),0)), IF(OR(T$111=$B252+$D252,T$111=$B252+$E252),$M252/(($E252-$D252)*2),IF(AND(T$111>$B252+$D252,T$111<$B252+$E252),$M252/($E252-$D252),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A80","v":"Type 14"},{"$f":"B119","v":2014},{"$f":"$I99","v":"Annual"},{"$f":"$J99","v":10},{"$f":"$K99","v":10},{"$f":"$L$99","v":0.11500000000000002},null,{"$f":"$B$99","v":0},{"$f":"H254-P254","v":0},{"$f":"I254-Q254","v":0},{"$f":"J254-R254","v":0},{"$f":"K254-S254","v":0},{"$f":"L254-T254","v":0},null,{"$f":"IF(OR($C254=\"Annual\",$D254=$E254),IF(AND($D254=$E254,O$111=$B254+$D254),$H254,IF(AND(O$111>$B254+$D254,O$111<=$B254+$E254), $H254/($E254-$D254),0)), IF(OR(O$111=$B254+$D254,O$111=$B254+$E254),$H254/(($E254-$D254)*2),IF(AND(O$111>$B254+$D254,O$111<$B254+$E254),$H254/($E254-$D254),0)))","v":0},{"$f":"IF(OR($C254=\"Annual\",$D254=$E254),IF(AND($D254=$E254,P$111=$B254+$D254),$H254,IF(AND(P$111>$B254+$D254,P$111<=$B254+$E254), $H254/($E254-$D254),0)), IF(OR(P$111=$B254+$D254,P$111=$B254+$E254),$H254/(($E254-$D254)*2),IF(AND(P$111>$B254+$D254,P$111<$B254+$E254),$H254/($E254-$D254),0)))","v":0},0,0,0,0,null,{"$f":"IF($C254=\"annual\",IF(V$111=$B254,0,G254*$F254),IF(V$111-$B254=0,0,IF((V$111-$B254)<$E254,AVERAGE(G254,H254)*$F254,IF((V$111-$B254)=$E254,G254*$F254/2,0))))","v":0},{"$f":"IF($C254=\"annual\",IF(W$111=$B254,0,H254*$F254),IF(W$111-$B254=0,0,IF((W$111-$B254)<$E254,AVERAGE(H254,I254)*$F254,IF((W$111-$B254)=$E254,H254*$F254/2,0))))","v":0},0,0,0,0]
[{"$f":"A254","v":"Type 14"},{"$f":"B254+1","v":2015},{"$f":"C254","v":"Annual"},{"$f":"D254","v":10},10,{"$f":"$M$99","v":0.12341769295846126},null,null,{"$f":"$C$99","v":0},{"$f":"I255-Q255","v":0},{"$f":"J255-R255","v":0},{"$f":"K255-S255","v":0},{"$f":"L255-T255","v":0},null,null,{"$f":"IF(OR($C255=\"Annual\",$D255=$E255),IF(AND($D255=$E255,P$111=$B255+$D255),$I255,IF(AND(P$111>$B255+$D255,P$111<=$B255+$E255), $I255/($E255-$D255),0)), IF(OR(P$111=$B255+$D255,P$111=$B255+$E255),$I255/(($E255-$D255)*2),IF(AND(P$111>$B255+$D255,P$111<$B255+$E255),$I255/($E255-$D255),0)))","v":0},{"$f":"IF(OR($C255=\"Annual\",$D255=$E255),IF(AND($D255=$E255,Q$111=$B255+$D255),$I255,IF(AND(Q$111>$B255+$D255,Q$111<=$B255+$E255), $I255/($E255-$D255),0)), IF(OR(Q$111=$B255+$D255,Q$111=$B255+$E255),$I255/(($E255-$D255)*2),IF(AND(Q$111>$B255+$D255,Q$111<$B255+$E255),$I255/($E255-$D255),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A255","v":"Type 14"},{"$f":"B255+1","v":2016},{"$f":"C255","v":"Annual"},10,10,{"$f":"$N$99","v":0.13188620126563111},null,null,null,{"$f":"$D$99","v":0},{"$f":"J256-R256","v":0},{"$f":"K256-S256","v":0},{"$f":"L256-T256","v":0},null,null,null,{"$f":"IF(OR($C256=\"Annual\",$D256=$E256),IF(AND($D256=$E256,Q$111=$B256+$D256),$J256,IF(AND(Q$111>$B256+$D256,Q$111<=$B256+$E256), $J256/($E256-$D256),0)), IF(OR(Q$111=$B256+$D256,Q$111=$B256+$E256),$J256/(($E256-$D256)*2),IF(AND(Q$111>$B256+$D256,Q$111<$B256+$E256),$J256/($E256-$D256),0)))","v":0},{"$f":"IF(OR($C256=\"Annual\",$D256=$E256),IF(AND($D256=$E256,R$111=$B256+$D256),$J256,IF(AND(R$111>$B256+$D256,R$111<=$B256+$E256), $J256/($E256-$D256),0)), IF(OR(R$111=$B256+$D256,R$111=$B256+$E256),$J256/(($E256-$D256)*2),IF(AND(R$111>$B256+$D256,R$111<$B256+$E256),$J256/($E256-$D256),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A256","v":"Type 14"},{"$f":"B256+1","v":2017},{"$f":"C256","v":"Annual"},10,10,{"$f":"$O$99","v":0.12500000000000003},null,null,null,null,{"$f":"$E$99","v":0},{"$f":"K257-S257","v":0},{"$f":"L257-T257","v":0},null,null,null,null,{"$f":"IF(OR($C257=\"Annual\",$D257=$E257),IF(AND($D257=$E257,R$111=$B257+$D257),$K257,IF(AND(R$111>$B257+$D257,R$111<=$B257+$E257), $K257/($E257-$D257),0)), IF(OR(R$111=$B257+$D257,R$111=$B257+$E257),$K257/(($E257-$D257)*2),IF(AND(R$111>$B257+$D257,R$111<$B257+$E257),$K257/($E257-$D257),0)))","v":0},{"$f":"IF(OR($C257=\"Annual\",$D257=$E257),IF(AND($D257=$E257,S$111=$B257+$D257),$K257,IF(AND(S$111>$B257+$D257,S$111<=$B257+$E257), $K257/($E257-$D257),0)), IF(OR(S$111=$B257+$D257,S$111=$B257+$E257),$K257/(($E257-$D257)*2),IF(AND(S$111>$B257+$D257,S$111<$B257+$E257),$K257/($E257-$D257),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A257","v":"Type 14"},{"$f":"B257+1","v":2018},{"$f":"C257","v":"Annual"},10,10,{"$f":"$P$99","v":0.12500000000000003},null,null,null,null,null,{"$f":"$F$99","v":0},{"$f":"L258-T258","v":0},null,null,null,null,null,{"$f":"IF(OR($C258=\"Annual\",$D258=$E258),IF(AND($D258=$E258,S$111=$B258+$D258),$L258,IF(AND(S$111>$B258+$D258,S$111<=$B258+$E258), $L258/($E258-$D258),0)), IF(OR(S$111=$B258+$D258,S$111=$B258+$E258),$L258/(($E258-$D258)*2),IF(AND(S$111>$B258+$D258,S$111<$B258+$E258),$L258/($E258-$D258),0)))","v":0},{"$f":"IF(OR($C258=\"Annual\",$D258=$E258),IF(AND($D258=$E258,T$111=$B258+$D258),$L258,IF(AND(T$111>$B258+$D258,T$111<=$B258+$E258), $L258/($E258-$D258),0)), IF(OR(T$111=$B258+$D258,T$111=$B258+$E258),$L258/(($E258-$D258)*2),IF(AND(T$111>$B258+$D258,T$111<$B258+$E258),$L258/($E258-$D258),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A258","v":"Type 14"},{"$f":"B258+1","v":2019},{"$f":"C258","v":"Annual"},10,10,{"$f":"$Q$99","v":0.12500000000000003},null,null,null,null,null,null,{"$f":"$G$99","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C259=\"Annual\",$D259=$E259),IF(AND($D259=$E259,T$111=$B259+$D259),$M259,IF(AND(T$111>$B259+$D259,T$111<=$B259+$E259), $M259/($E259-$D259),0)), IF(OR(T$111=$B259+$D259,T$111=$B259+$E259),$M259/(($E259-$D259)*2),IF(AND(T$111>$B259+$D259,T$111<$B259+$E259),$M259/($E259-$D259),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A81","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J100","v":3},{"$f":"$K100","v":3},{"$f":"$L$100","v":0.12000000000000002},null,{"$f":"$B$100","v":0},{"$f":"H261-P261","v":0},{"$f":"I261-Q261","v":0},{"$f":"J261-R261","v":0},{"$f":"K261-S261","v":0},{"$f":"L261-T261","v":0},null,{"$f":"IF($D261=$E261,IF(O$111=$B261+$E261,$H261,0),0)","v":0},{"$f":"IF($D261=$E261,IF(P$111=$B261+$E261,$H261,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B261=$D261,$H261*(((1+$F261)^$D261)-1),0)","v":0},{"$f":"IF(W$111-$B261=$D261,$H261*(((1+$F261)^$D261)-1),0)","v":0},0,0,0,0]
[{"$f":"A261","v":"ZERO-COUPON BOND"},{"$f":"B261+1","v":2015},null,{"$f":"D261","v":3},3,{"$f":"$M$100","v":0.12841769295846128},null,null,{"$f":"$C$100","v":0},{"$f":"I262-Q262","v":0},{"$f":"J262-R262","v":0},{"$f":"K262-S262","v":0},{"$f":"L262-T262","v":0},null,null,{"$f":"IF($D262=$E262,IF(P$111=$B262+$E262,$I262,0),0)","v":0},{"$f":"IF($D262=$E262,IF(Q$111=$B262+$E262,$I262,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B262=$D262,$I262*(((1+$F262)^$D262)-1),0)","v":0},{"$f":"IF(X$111-$B262=$D262,$I262*(((1+$F262)^$D262)-1),0)","v":0},0,0,0]
[{"$f":"A262","v":"ZERO-COUPON BOND"},{"$f":"B262+1","v":2016},null,3,3,{"$f":"$N$100","v":0.13688620126563111},null,null,null,{"$f":"$D$100","v":0},{"$f":"J263-R263","v":0},{"$f":"K263-S263","v":0},{"$f":"L263-T263","v":0},null,null,null,{"$f":"IF($D263=$E263,IF(Q$111=$B263+$E263,$J263,0),0)","v":0},{"$f":"IF($D263=$E263,IF(R$111=$B263+$E263,$J263,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B263=$D263,$J263*(((1+$F263)^$D263)-1),0)","v":0},{"$f":"IF(Y$111-$B263=$D263,$J263*(((1+$F263)^$D263)-1),0)","v":0},0,0]
[{"$f":"A263","v":"ZERO-COUPON BOND"},{"$f":"B263+1","v":2017},null,3,3,{"$f":"$O$100","v":0.13000000000000003},null,null,null,null,{"$f":"$E$100","v":0},{"$f":"K264-S264","v":0},{"$f":"L264-T264","v":0},null,null,null,null,{"$f":"IF($D264=$E264,IF(R$111=$B264+$E264,$K264,0),0)","v":0},{"$f":"IF($D264=$E264,IF(S$111=$B264+$E264,$K264,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B264=$D264,$K264*(((1+$F264)^$D264)-1),0)","v":0},{"$f":"IF(Z$111-$B264=$D264,$K264*(((1+$F264)^$D264)-1),0)","v":0},0]
[{"$f":"A264","v":"ZERO-COUPON BOND"},{"$f":"B264+1","v":2018},null,3,3,{"$f":"$P$100","v":0.13000000000000003},null,null,null,null,null,{"$f":"$F$100","v":0},{"$f":"L265-T265","v":0},null,null,null,null,null,{"$f":"IF($D265=$E265,IF(S$111=$B265+$E265,$L265,0),0)","v":0},{"$f":"IF($D265=$E265,IF(T$111=$B265+$E265,$L265,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B265=$D265,$L265*(((1+$F265)^$D265)-1),0)","v":0},{"$f":"IF(AA$111-$B265=$D265,$L265*(((1+$F265)^$D265)-1),0)","v":0}]
[{"$f":"A265","v":"ZERO-COUPON BOND"},{"$f":"B265+1","v":2019},null,3,3,{"$f":"$Q$100","v":0.13000000000000003},null,null,null,null,null,null,{"$f":"$G$100","v":0},null,null,null,null,null,null,{"$f":"IF($D266=$E266,IF(T$111=$B266+$E266,$M266,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B266=$D266,$M266*(((1+$F266)^$D266)-1),0)","v":0}]
[]
[{"$f":"'Input 4 - Forecast'!A82","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[{"$f":"'Input 4 - Forecast'!A83","v":"Type 16"},{"$f":"B119","v":2014},{"$f":"$I102","v":"Annual"},{"$f":"$J102","v":2},{"$f":"$K102","v":2},{"$f":"$L$102","v":0.04},null,{"$f":"$B$102/$B$31","v":0},{"$f":"H270-P270","v":0},{"$f":"I270-Q270","v":0},{"$f":"J270-R270","v":0},{"$f":"K270-S270","v":0},{"$f":"L270-T270","v":0},null,{"$f":"IF(OR($C270=\"Annual\",$D270=$E270),IF(AND($D270=$E270,O$111=$B270+$D270),$H270,IF(AND(O$111>$B270+$D270,O$111<=$B270+$E270), $H270/($E270-$D270),0)), IF(OR(O$111=$B270+$D270,O$111=$B270+$E270),$H270/(($E270-$D270)*2),IF(AND(O$111>$B270+$D270,O$111<$B270+$E270),$H270/($E270-$D270),0)))","v":0},{"$f":"IF(OR($C270=\"Annual\",$D270=$E270),IF(AND($D270=$E270,P$111=$B270+$D270),$H270,IF(AND(P$111>$B270+$D270,P$111<=$B270+$E270), $H270/($E270-$D270),0)), IF(OR(P$111=$B270+$D270,P$111=$B270+$E270),$H270/(($E270-$D270)*2),IF(AND(P$111>$B270+$D270,P$111<$B270+$E270),$H270/($E270-$D270),0)))","v":0},0,0,0,0,null,{"$f":"IF($C270=\"annual\",IF(V$111=$B270,0,G270*$F270),IF(V$111-$B270=0,0,IF((V$111-$B270)<$E270,AVERAGE(G270,H270)*$F270,IF((V$111-$B270)=$E270,G270*$F270/2,0))))","v":0},{"$f":"IF($C270=\"annual\",IF(W$111=$B270,0,H270*$F270),IF(W$111-$B270=0,0,IF((W$111-$B270)<$E270,AVERAGE(H270,I270)*$F270,IF((W$111-$B270)=$E270,H270*$F270/2,0))))","v":0},0,0,0,0]
[{"$f":"A270","v":"Type 16"},{"$f":"B270+1","v":2015},{"$f":"C270","v":"Annual"},{"$f":"D270","v":2},2,{"$f":"$M$102","v":4.8417692958461239E-2},null,null,{"$f":"$C$102/$C$31","v":0},{"$f":"I271-Q271","v":0},{"$f":"J271-R271","v":0},{"$f":"K271-S271","v":0},{"$f":"L271-T271","v":0},null,null,{"$f":"IF(OR($C271=\"Annual\",$D271=$E271),IF(AND($D271=$E271,P$111=$B271+$D271),$I271,IF(AND(P$111>$B271+$D271,P$111<=$B271+$E271), $I271/($E271-$D271),0)), IF(OR(P$111=$B271+$D271,P$111=$B271+$E271),$I271/(($E271-$D271)*2),IF(AND(P$111>$B271+$D271,P$111<$B271+$E271),$I271/($E271-$D271),0)))","v":0},{"$f":"IF(OR($C271=\"Annual\",$D271=$E271),IF(AND($D271=$E271,Q$111=$B271+$D271),$I271,IF(AND(Q$111>$B271+$D271,Q$111<=$B271+$E271), $I271/($E271-$D271),0)), IF(OR(Q$111=$B271+$D271,Q$111=$B271+$E271),$I271/(($E271-$D271)*2),IF(AND(Q$111>$B271+$D271,Q$111<$B271+$E271),$I271/($E271-$D271),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A271","v":"Type 16"},{"$f":"B271+1","v":2016},{"$f":"C271","v":"Annual"},2,2,{"$f":"$N$102","v":5.6886201265631091E-2},null,null,null,{"$f":"$D$102/$D$31","v":0},{"$f":"J272-R272","v":0},{"$f":"K272-S272","v":0},{"$f":"L272-T272","v":0},null,null,null,{"$f":"IF(OR($C272=\"Annual\",$D272=$E272),IF(AND($D272=$E272,Q$111=$B272+$D272),$J272,IF(AND(Q$111>$B272+$D272,Q$111<=$B272+$E272), $J272/($E272-$D272),0)), IF(OR(Q$111=$B272+$D272,Q$111=$B272+$E272),$J272/(($E272-$D272)*2),IF(AND(Q$111>$B272+$D272,Q$111<$B272+$E272),$J272/($E272-$D272),0)))","v":0},{"$f":"IF(OR($C272=\"Annual\",$D272=$E272),IF(AND($D272=$E272,R$111=$B272+$D272),$J272,IF(AND(R$111>$B272+$D272,R$111<=$B272+$E272), $J272/($E272-$D272),0)), IF(OR(R$111=$B272+$D272,R$111=$B272+$E272),$J272/(($E272-$D272)*2),IF(AND(R$111>$B272+$D272,R$111<$B272+$E272),$J272/($E272-$D272),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A272","v":"Type 16"},{"$f":"B272+1","v":2017},{"$f":"C272","v":"Annual"},2,2,{"$f":"$O$102","v":4.9999999999999996E-2},null,null,null,null,{"$f":"$E$102/$E$31","v":0},{"$f":"K273-S273","v":0},{"$f":"L273-T273","v":0},null,null,null,null,{"$f":"IF(OR($C273=\"Annual\",$D273=$E273),IF(AND($D273=$E273,R$111=$B273+$D273),$K273,IF(AND(R$111>$B273+$D273,R$111<=$B273+$E273), $K273/($E273-$D273),0)), IF(OR(R$111=$B273+$D273,R$111=$B273+$E273),$K273/(($E273-$D273)*2),IF(AND(R$111>$B273+$D273,R$111<$B273+$E273),$K273/($E273-$D273),0)))","v":0},{"$f":"IF(OR($C273=\"Annual\",$D273=$E273),IF(AND($D273=$E273,S$111=$B273+$D273),$K273,IF(AND(S$111>$B273+$D273,S$111<=$B273+$E273), $K273/($E273-$D273),0)), IF(OR(S$111=$B273+$D273,S$111=$B273+$E273),$K273/(($E273-$D273)*2),IF(AND(S$111>$B273+$D273,S$111<$B273+$E273),$K273/($E273-$D273),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A273","v":"Type 16"},{"$f":"B273+1","v":2018},{"$f":"C273","v":"Annual"},2,2,{"$f":"$P$102","v":4.9999999999999996E-2},null,null,null,null,null,{"$f":"$F$102/$F$31","v":0},{"$f":"L274-T274","v":0},null,null,null,null,null,{"$f":"IF(OR($C274=\"Annual\",$D274=$E274),IF(AND($D274=$E274,S$111=$B274+$D274),$L274,IF(AND(S$111>$B274+$D274,S$111<=$B274+$E274), $L274/($E274-$D274),0)), IF(OR(S$111=$B274+$D274,S$111=$B274+$E274),$L274/(($E274-$D274)*2),IF(AND(S$111>$B274+$D274,S$111<$B274+$E274),$L274/($E274-$D274),0)))","v":0},{"$f":"IF(OR($C274=\"Annual\",$D274=$E274),IF(AND($D274=$E274,T$111=$B274+$D274),$L274,IF(AND(T$111>$B274+$D274,T$111<=$B274+$E274), $L274/($E274-$D274),0)), IF(OR(T$111=$B274+$D274,T$111=$B274+$E274),$L274/(($E274-$D274)*2),IF(AND(T$111>$B274+$D274,T$111<$B274+$E274),$L274/($E274-$D274),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A274","v":"Type 16"},{"$f":"B274+1","v":2019},{"$f":"C274","v":"Annual"},2,2,{"$f":"$Q$102","v":4.9999999999999996E-2},null,null,null,null,null,null,{"$f":"$G$102/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C275=\"Annual\",$D275=$E275),IF(AND($D275=$E275,T$111=$B275+$D275),$M275,IF(AND(T$111>$B275+$D275,T$111<=$B275+$E275), $M275/($E275-$D275),0)), IF(OR(T$111=$B275+$D275,T$111=$B275+$E275),$M275/(($E275-$D275)*2),IF(AND(T$111>$B275+$D275,T$111<$B275+$E275),$M275/($E275-$D275),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A84","v":"Type 17"},{"$f":"B119","v":2014},{"$f":"$I103","v":"Annual"},{"$f":"$J103","v":3},{"$f":"$K103","v":3},{"$f":"$L$103","v":4.4999999999999998E-2},null,{"$f":"$B$103/$B$31","v":0},{"$f":"H277-P277","v":0},{"$f":"I277-Q277","v":0},{"$f":"J277-R277","v":0},{"$f":"K277-S277","v":0},{"$f":"L277-T277","v":0},null,{"$f":"IF(OR($C277=\"Annual\",$D277=$E277),IF(AND($D277=$E277,O$111=$B277+$D277),$H277,IF(AND(O$111>$B277+$D277,O$111<=$B277+$E277), $H277/($E277-$D277),0)), IF(OR(O$111=$B277+$D277,O$111=$B277+$E277),$H277/(($E277-$D277)*2),IF(AND(O$111>$B277+$D277,O$111<$B277+$E277),$H277/($E277-$D277),0)))","v":0},{"$f":"IF(OR($C277=\"Annual\",$D277=$E277),IF(AND($D277=$E277,P$111=$B277+$D277),$H277,IF(AND(P$111>$B277+$D277,P$111<=$B277+$E277), $H277/($E277-$D277),0)), IF(OR(P$111=$B277+$D277,P$111=$B277+$E277),$H277/(($E277-$D277)*2),IF(AND(P$111>$B277+$D277,P$111<$B277+$E277),$H277/($E277-$D277),0)))","v":0},0,0,0,0,null,{"$f":"IF($C277=\"annual\",IF(V$111=$B277,0,G277*$F277),IF(V$111-$B277=0,0,IF((V$111-$B277)<$E277,AVERAGE(G277,H277)*$F277,IF((V$111-$B277)=$E277,G277*$F277/2,0))))","v":0},{"$f":"IF($C277=\"annual\",IF(W$111=$B277,0,H277*$F277),IF(W$111-$B277=0,0,IF((W$111-$B277)<$E277,AVERAGE(H277,I277)*$F277,IF((W$111-$B277)=$E277,H277*$F277/2,0))))","v":0},0,0,0,0]
[{"$f":"A277","v":"Type 17"},{"$f":"B277+1","v":2015},{"$f":"C277","v":"Annual"},{"$f":"D277","v":3},3,{"$f":"$M$103","v":5.3417692958461237E-2},null,null,{"$f":"$C$103/$C$31","v":0},{"$f":"I278-Q278","v":0},{"$f":"J278-R278","v":0},{"$f":"K278-S278","v":0},{"$f":"L278-T278","v":0},null,null,{"$f":"IF(OR($C278=\"Annual\",$D278=$E278),IF(AND($D278=$E278,P$111=$B278+$D278),$I278,IF(AND(P$111>$B278+$D278,P$111<=$B278+$E278), $I278/($E278-$D278),0)), IF(OR(P$111=$B278+$D278,P$111=$B278+$E278),$I278/(($E278-$D278)*2),IF(AND(P$111>$B278+$D278,P$111<$B278+$E278),$I278/($E278-$D278),0)))","v":0},{"$f":"IF(OR($C278=\"Annual\",$D278=$E278),IF(AND($D278=$E278,Q$111=$B278+$D278),$I278,IF(AND(Q$111>$B278+$D278,Q$111<=$B278+$E278), $I278/($E278-$D278),0)), IF(OR(Q$111=$B278+$D278,Q$111=$B278+$E278),$I278/(($E278-$D278)*2),IF(AND(Q$111>$B278+$D278,Q$111<$B278+$E278),$I278/($E278-$D278),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A278","v":"Type 17"},{"$f":"B278+1","v":2016},{"$f":"C278","v":"Annual"},3,3,{"$f":"$N$103","v":6.1886201265631088E-2},null,null,null,{"$f":"$D$103/$D$31","v":0},{"$f":"J279-R279","v":0},{"$f":"K279-S279","v":0},{"$f":"L279-T279","v":0},null,null,null,{"$f":"IF(OR($C279=\"Annual\",$D279=$E279),IF(AND($D279=$E279,Q$111=$B279+$D279),$J279,IF(AND(Q$111>$B279+$D279,Q$111<=$B279+$E279), $J279/($E279-$D279),0)), IF(OR(Q$111=$B279+$D279,Q$111=$B279+$E279),$J279/(($E279-$D279)*2),IF(AND(Q$111>$B279+$D279,Q$111<$B279+$E279),$J279/($E279-$D279),0)))","v":0},{"$f":"IF(OR($C279=\"Annual\",$D279=$E279),IF(AND($D279=$E279,R$111=$B279+$D279),$J279,IF(AND(R$111>$B279+$D279,R$111<=$B279+$E279), $J279/($E279-$D279),0)), IF(OR(R$111=$B279+$D279,R$111=$B279+$E279),$J279/(($E279-$D279)*2),IF(AND(R$111>$B279+$D279,R$111<$B279+$E279),$J279/($E279-$D279),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A279","v":"Type 17"},{"$f":"B279+1","v":2017},{"$f":"C279","v":"Annual"},3,3,{"$f":"$O$103","v":5.4999999999999993E-2},null,null,null,null,{"$f":"$E$103/$E$31","v":0},{"$f":"K280-S280","v":0},{"$f":"L280-T280","v":0},null,null,null,null,{"$f":"IF(OR($C280=\"Annual\",$D280=$E280),IF(AND($D280=$E280,R$111=$B280+$D280),$K280,IF(AND(R$111>$B280+$D280,R$111<=$B280+$E280), $K280/($E280-$D280),0)), IF(OR(R$111=$B280+$D280,R$111=$B280+$E280),$K280/(($E280-$D280)*2),IF(AND(R$111>$B280+$D280,R$111<$B280+$E280),$K280/($E280-$D280),0)))","v":0},{"$f":"IF(OR($C280=\"Annual\",$D280=$E280),IF(AND($D280=$E280,S$111=$B280+$D280),$K280,IF(AND(S$111>$B280+$D280,S$111<=$B280+$E280), $K280/($E280-$D280),0)), IF(OR(S$111=$B280+$D280,S$111=$B280+$E280),$K280/(($E280-$D280)*2),IF(AND(S$111>$B280+$D280,S$111<$B280+$E280),$K280/($E280-$D280),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A280","v":"Type 17"},{"$f":"B280+1","v":2018},{"$f":"C280","v":"Annual"},3,3,{"$f":"$P$103","v":5.4999999999999993E-2},null,null,null,null,null,{"$f":"$F$103/$F$31","v":0},{"$f":"L281-T281","v":0},null,null,null,null,null,{"$f":"IF(OR($C281=\"Annual\",$D281=$E281),IF(AND($D281=$E281,S$111=$B281+$D281),$L281,IF(AND(S$111>$B281+$D281,S$111<=$B281+$E281), $L281/($E281-$D281),0)), IF(OR(S$111=$B281+$D281,S$111=$B281+$E281),$L281/(($E281-$D281)*2),IF(AND(S$111>$B281+$D281,S$111<$B281+$E281),$L281/($E281-$D281),0)))","v":0},{"$f":"IF(OR($C281=\"Annual\",$D281=$E281),IF(AND($D281=$E281,T$111=$B281+$D281),$L281,IF(AND(T$111>$B281+$D281,T$111<=$B281+$E281), $L281/($E281-$D281),0)), IF(OR(T$111=$B281+$D281,T$111=$B281+$E281),$L281/(($E281-$D281)*2),IF(AND(T$111>$B281+$D281,T$111<$B281+$E281),$L281/($E281-$D281),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A281","v":"Type 17"},{"$f":"B281+1","v":2019},{"$f":"C281","v":"Annual"},3,3,{"$f":"$Q$103","v":5.4999999999999993E-2},null,null,null,null,null,null,{"$f":"$G$103/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C282=\"Annual\",$D282=$E282),IF(AND($D282=$E282,T$111=$B282+$D282),$M282,IF(AND(T$111>$B282+$D282,T$111<=$B282+$E282), $M282/($E282-$D282),0)), IF(OR(T$111=$B282+$D282,T$111=$B282+$E282),$M282/(($E282-$D282)*2),IF(AND(T$111>$B282+$D282,T$111<$B282+$E282),$M282/($E282-$D282),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A85","v":"Type 18"},{"$f":"B119","v":2014},{"$f":"$I104","v":"Annual"},{"$f":"$J104","v":5},{"$f":"$K104","v":5},{"$f":"$L$104","v":4.9999999999999996E-2},null,{"$f":"$B$104/$B$31","v":0},{"$f":"H284-P284","v":0},{"$f":"I284-Q284","v":0},{"$f":"J284-R284","v":0},{"$f":"K284-S284","v":0},{"$f":"L284-T284","v":0},null,{"$f":"IF(OR($C284=\"Annual\",$D284=$E284),IF(AND($D284=$E284,O$111=$B284+$D284),$H284,IF(AND(O$111>$B284+$D284,O$111<=$B284+$E284), $H284/($E284-$D284),0)), IF(OR(O$111=$B284+$D284,O$111=$B284+$E284),$H284/(($E284-$D284)*2),IF(AND(O$111>$B284+$D284,O$111<$B284+$E284),$H284/($E284-$D284),0)))","v":0},{"$f":"IF(OR($C284=\"Annual\",$D284=$E284),IF(AND($D284=$E284,P$111=$B284+$D284),$H284,IF(AND(P$111>$B284+$D284,P$111<=$B284+$E284), $H284/($E284-$D284),0)), IF(OR(P$111=$B284+$D284,P$111=$B284+$E284),$H284/(($E284-$D284)*2),IF(AND(P$111>$B284+$D284,P$111<$B284+$E284),$H284/($E284-$D284),0)))","v":0},0,0,0,0,null,{"$f":"IF($C284=\"annual\",IF(V$111=$B284,0,G284*$F284),IF(V$111-$B284=0,0,IF((V$111-$B284)<$E284,AVERAGE(G284,H284)*$F284,IF((V$111-$B284)=$E284,G284*$F284/2,0))))","v":0},{"$f":"IF($C284=\"annual\",IF(W$111=$B284,0,H284*$F284),IF(W$111-$B284=0,0,IF((W$111-$B284)<$E284,AVERAGE(H284,I284)*$F284,IF((W$111-$B284)=$E284,H284*$F284/2,0))))","v":0},0,0,0,0]
[{"$f":"A284","v":"Type 18"},{"$f":"B284+1","v":2015},{"$f":"C284","v":"Annual"},{"$f":"D284","v":5},5,{"$f":"$M$104","v":5.8417692958461234E-2},null,null,{"$f":"$C$104/$C$31","v":0},{"$f":"I285-Q285","v":0},{"$f":"J285-R285","v":0},{"$f":"K285-S285","v":0},{"$f":"L285-T285","v":0},null,null,{"$f":"IF(OR($C285=\"Annual\",$D285=$E285),IF(AND($D285=$E285,P$111=$B285+$D285),$I285,IF(AND(P$111>$B285+$D285,P$111<=$B285+$E285), $I285/($E285-$D285),0)), IF(OR(P$111=$B285+$D285,P$111=$B285+$E285),$I285/(($E285-$D285)*2),IF(AND(P$111>$B285+$D285,P$111<$B285+$E285),$I285/($E285-$D285),0)))","v":0},{"$f":"IF(OR($C285=\"Annual\",$D285=$E285),IF(AND($D285=$E285,Q$111=$B285+$D285),$I285,IF(AND(Q$111>$B285+$D285,Q$111<=$B285+$E285), $I285/($E285-$D285),0)), IF(OR(Q$111=$B285+$D285,Q$111=$B285+$E285),$I285/(($E285-$D285)*2),IF(AND(Q$111>$B285+$D285,Q$111<$B285+$E285),$I285/($E285-$D285),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A285","v":"Type 18"},{"$f":"B285+1","v":2016},{"$f":"C285","v":"Annual"},5,5,{"$f":"$N$104","v":6.6886201265631079E-2},null,null,null,{"$f":"$D$104/$D$31","v":0},{"$f":"J286-R286","v":0},{"$f":"K286-S286","v":0},{"$f":"L286-T286","v":0},null,null,null,{"$f":"IF(OR($C286=\"Annual\",$D286=$E286),IF(AND($D286=$E286,Q$111=$B286+$D286),$J286,IF(AND(Q$111>$B286+$D286,Q$111<=$B286+$E286), $J286/($E286-$D286),0)), IF(OR(Q$111=$B286+$D286,Q$111=$B286+$E286),$J286/(($E286-$D286)*2),IF(AND(Q$111>$B286+$D286,Q$111<$B286+$E286),$J286/($E286-$D286),0)))","v":0},{"$f":"IF(OR($C286=\"Annual\",$D286=$E286),IF(AND($D286=$E286,R$111=$B286+$D286),$J286,IF(AND(R$111>$B286+$D286,R$111<=$B286+$E286), $J286/($E286-$D286),0)), IF(OR(R$111=$B286+$D286,R$111=$B286+$E286),$J286/(($E286-$D286)*2),IF(AND(R$111>$B286+$D286,R$111<$B286+$E286),$J286/($E286-$D286),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A286","v":"Type 18"},{"$f":"B286+1","v":2017},{"$f":"C286","v":"Annual"},5,5,{"$f":"$O$104","v":5.9999999999999991E-2},null,null,null,null,{"$f":"$E$104/$E$31","v":0},{"$f":"K287-S287","v":0},{"$f":"L287-T287","v":0},null,null,null,null,{"$f":"IF(OR($C287=\"Annual\",$D287=$E287),IF(AND($D287=$E287,R$111=$B287+$D287),$K287,IF(AND(R$111>$B287+$D287,R$111<=$B287+$E287), $K287/($E287-$D287),0)), IF(OR(R$111=$B287+$D287,R$111=$B287+$E287),$K287/(($E287-$D287)*2),IF(AND(R$111>$B287+$D287,R$111<$B287+$E287),$K287/($E287-$D287),0)))","v":0},{"$f":"IF(OR($C287=\"Annual\",$D287=$E287),IF(AND($D287=$E287,S$111=$B287+$D287),$K287,IF(AND(S$111>$B287+$D287,S$111<=$B287+$E287), $K287/($E287-$D287),0)), IF(OR(S$111=$B287+$D287,S$111=$B287+$E287),$K287/(($E287-$D287)*2),IF(AND(S$111>$B287+$D287,S$111<$B287+$E287),$K287/($E287-$D287),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A287","v":"Type 18"},{"$f":"B287+1","v":2018},{"$f":"C287","v":"Annual"},5,5,{"$f":"$P$104","v":5.9999999999999991E-2},null,null,null,null,null,{"$f":"$F$104/$F$31","v":0},{"$f":"L288-T288","v":0},null,null,null,null,null,{"$f":"IF(OR($C288=\"Annual\",$D288=$E288),IF(AND($D288=$E288,S$111=$B288+$D288),$L288,IF(AND(S$111>$B288+$D288,S$111<=$B288+$E288), $L288/($E288-$D288),0)), IF(OR(S$111=$B288+$D288,S$111=$B288+$E288),$L288/(($E288-$D288)*2),IF(AND(S$111>$B288+$D288,S$111<$B288+$E288),$L288/($E288-$D288),0)))","v":0},{"$f":"IF(OR($C288=\"Annual\",$D288=$E288),IF(AND($D288=$E288,T$111=$B288+$D288),$L288,IF(AND(T$111>$B288+$D288,T$111<=$B288+$E288), $L288/($E288-$D288),0)), IF(OR(T$111=$B288+$D288,T$111=$B288+$E288),$L288/(($E288-$D288)*2),IF(AND(T$111>$B288+$D288,T$111<$B288+$E288),$L288/($E288-$D288),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A288","v":"Type 18"},{"$f":"B288+1","v":2019},{"$f":"C288","v":"Annual"},5,5,{"$f":"$Q$104","v":5.9999999999999991E-2},null,null,null,null,null,null,{"$f":"$G$104/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C289=\"Annual\",$D289=$E289),IF(AND($D289=$E289,T$111=$B289+$D289),$M289,IF(AND(T$111>$B289+$D289,T$111<=$B289+$E289), $M289/($E289-$D289),0)), IF(OR(T$111=$B289+$D289,T$111=$B289+$E289),$M289/(($E289-$D289)*2),IF(AND(T$111>$B289+$D289,T$111<$B289+$E289),$M289/($E289-$D289),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A86","v":"Type 19"},{"$f":"B119","v":2014},{"$f":"$I105","v":"Annual"},{"$f":"$J105","v":10},{"$f":"$K105","v":10},{"$f":"$L$105","v":5.4999999999999993E-2},null,{"$f":"$B$105/$B$31","v":0},{"$f":"H291-P291","v":0},{"$f":"I291-Q291","v":0},{"$f":"J291-R291","v":0},{"$f":"K291-S291","v":0},{"$f":"L291-T291","v":0},null,{"$f":"IF(OR($C291=\"Annual\",$D291=$E291),IF(AND($D291=$E291,O$111=$B291+$D291),$H291,IF(AND(O$111>$B291+$D291,O$111<=$B291+$E291), $H291/($E291-$D291),0)), IF(OR(O$111=$B291+$D291,O$111=$B291+$E291),$H291/(($E291-$D291)*2),IF(AND(O$111>$B291+$D291,O$111<$B291+$E291),$H291/($E291-$D291),0)))","v":0},{"$f":"IF(OR($C291=\"Annual\",$D291=$E291),IF(AND($D291=$E291,P$111=$B291+$D291),$H291,IF(AND(P$111>$B291+$D291,P$111<=$B291+$E291), $H291/($E291-$D291),0)), IF(OR(P$111=$B291+$D291,P$111=$B291+$E291),$H291/(($E291-$D291)*2),IF(AND(P$111>$B291+$D291,P$111<$B291+$E291),$H291/($E291-$D291),0)))","v":0},0,0,0,0,null,{"$f":"IF($C291=\"annual\",IF(V$111=$B291,0,G291*$F291),IF(V$111-$B291=0,0,IF((V$111-$B291)<$E291,AVERAGE(G291,H291)*$F291,IF((V$111-$B291)=$E291,G291*$F291/2,0))))","v":0},{"$f":"IF($C291=\"annual\",IF(W$111=$B291,0,H291*$F291),IF(W$111-$B291=0,0,IF((W$111-$B291)<$E291,AVERAGE(H291,I291)*$F291,IF((W$111-$B291)=$E291,H291*$F291/2,0))))","v":0},0,0,0,0]
[{"$f":"A291","v":"Type 19"},{"$f":"B291+1","v":2015},{"$f":"C291","v":"Annual"},{"$f":"D291","v":10},10,{"$f":"$M$105","v":6.3417692958461225E-2},null,null,{"$f":"$C$105/$C$31","v":0},{"$f":"I292-Q292","v":0},{"$f":"J292-R292","v":0},{"$f":"K292-S292","v":0},{"$f":"L292-T292","v":0},null,null,{"$f":"IF(OR($C292=\"Annual\",$D292=$E292),IF(AND($D292=$E292,P$111=$B292+$D292),$I292,IF(AND(P$111>$B292+$D292,P$111<=$B292+$E292), $I292/($E292-$D292),0)), IF(OR(P$111=$B292+$D292,P$111=$B292+$E292),$I292/(($E292-$D292)*2),IF(AND(P$111>$B292+$D292,P$111<$B292+$E292),$I292/($E292-$D292),0)))","v":0},{"$f":"IF(OR($C292=\"Annual\",$D292=$E292),IF(AND($D292=$E292,Q$111=$B292+$D292),$I292,IF(AND(Q$111>$B292+$D292,Q$111<=$B292+$E292), $I292/($E292-$D292),0)), IF(OR(Q$111=$B292+$D292,Q$111=$B292+$E292),$I292/(($E292-$D292)*2),IF(AND(Q$111>$B292+$D292,Q$111<$B292+$E292),$I292/($E292-$D292),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A292","v":"Type 19"},{"$f":"B292+1","v":2016},{"$f":"C292","v":"Annual"},10,10,{"$f":"$N$105","v":7.1886201265631083E-2},null,null,null,{"$f":"$D$105/$D$31","v":0},{"$f":"J293-R293","v":0},{"$f":"K293-S293","v":0},{"$f":"L293-T293","v":0},null,null,null,{"$f":"IF(OR($C293=\"Annual\",$D293=$E293),IF(AND($D293=$E293,Q$111=$B293+$D293),$J293,IF(AND(Q$111>$B293+$D293,Q$111<=$B293+$E293), $J293/($E293-$D293),0)), IF(OR(Q$111=$B293+$D293,Q$111=$B293+$E293),$J293/(($E293-$D293)*2),IF(AND(Q$111>$B293+$D293,Q$111<$B293+$E293),$J293/($E293-$D293),0)))","v":0},{"$f":"IF(OR($C293=\"Annual\",$D293=$E293),IF(AND($D293=$E293,R$111=$B293+$D293),$J293,IF(AND(R$111>$B293+$D293,R$111<=$B293+$E293), $J293/($E293-$D293),0)), IF(OR(R$111=$B293+$D293,R$111=$B293+$E293),$J293/(($E293-$D293)*2),IF(AND(R$111>$B293+$D293,R$111<$B293+$E293),$J293/($E293-$D293),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A293","v":"Type 19"},{"$f":"B293+1","v":2017},{"$f":"C293","v":"Annual"},10,10,{"$f":"$O$105","v":6.4999999999999988E-2},null,null,null,null,{"$f":"$E$105/$E$31","v":0},{"$f":"K294-S294","v":0},{"$f":"L294-T294","v":0},null,null,null,null,{"$f":"IF(OR($C294=\"Annual\",$D294=$E294),IF(AND($D294=$E294,R$111=$B294+$D294),$K294,IF(AND(R$111>$B294+$D294,R$111<=$B294+$E294), $K294/($E294-$D294),0)), IF(OR(R$111=$B294+$D294,R$111=$B294+$E294),$K294/(($E294-$D294)*2),IF(AND(R$111>$B294+$D294,R$111<$B294+$E294),$K294/($E294-$D294),0)))","v":0},{"$f":"IF(OR($C294=\"Annual\",$D294=$E294),IF(AND($D294=$E294,S$111=$B294+$D294),$K294,IF(AND(S$111>$B294+$D294,S$111<=$B294+$E294), $K294/($E294-$D294),0)), IF(OR(S$111=$B294+$D294,S$111=$B294+$E294),$K294/(($E294-$D294)*2),IF(AND(S$111>$B294+$D294,S$111<$B294+$E294),$K294/($E294-$D294),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A294","v":"Type 19"},{"$f":"B294+1","v":2018},{"$f":"C294","v":"Annual"},10,10,{"$f":"$P$105","v":6.4999999999999988E-2},null,null,null,null,null,{"$f":"$F$105/$F$31","v":0},{"$f":"L295-T295","v":0},null,null,null,null,null,{"$f":"IF(OR($C295=\"Annual\",$D295=$E295),IF(AND($D295=$E295,S$111=$B295+$D295),$L295,IF(AND(S$111>$B295+$D295,S$111<=$B295+$E295), $L295/($E295-$D295),0)), IF(OR(S$111=$B295+$D295,S$111=$B295+$E295),$L295/(($E295-$D295)*2),IF(AND(S$111>$B295+$D295,S$111<$B295+$E295),$L295/($E295-$D295),0)))","v":0},{"$f":"IF(OR($C295=\"Annual\",$D295=$E295),IF(AND($D295=$E295,T$111=$B295+$D295),$L295,IF(AND(T$111>$B295+$D295,T$111<=$B295+$E295), $L295/($E295-$D295),0)), IF(OR(T$111=$B295+$D295,T$111=$B295+$E295),$L295/(($E295-$D295)*2),IF(AND(T$111>$B295+$D295,T$111<$B295+$E295),$L295/($E295-$D295),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A295","v":"Type 19"},{"$f":"B295+1","v":2019},{"$f":"C295","v":"Annual"},10,10,{"$f":"$Q$105","v":6.4999999999999988E-2},null,null,null,null,null,null,{"$f":"$G$105/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C296=\"Annual\",$D296=$E296),IF(AND($D296=$E296,T$111=$B296+$D296),$M296,IF(AND(T$111>$B296+$D296,T$111<=$B296+$E296), $M296/($E296-$D296),0)), IF(OR(T$111=$B296+$D296,T$111=$B296+$E296),$M296/(($E296-$D296)*2),IF(AND(T$111>$B296+$D296,T$111<$B296+$E296),$M296/($E296-$D296),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A87","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J106","v":3},{"$f":"$K106","v":3},{"$f":"$L$106","v":5.9999999999999991E-2},null,{"$f":"$B$106/$B$31","v":0},{"$f":"H298-P298","v":0},{"$f":"I298-Q298","v":0},{"$f":"J298-R298","v":0},{"$f":"K298-S298","v":0},{"$f":"L298-T298","v":0},null,{"$f":"IF($D298=$E298,IF(O$111=$B298+$E298,$H298,0),0)","v":0},{"$f":"IF($D298=$E298,IF(P$111=$B298+$E298,$H298,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B298=$D298,$H298*(((1+$F298)^$D298)-1),0)","v":0},{"$f":"IF(W$111-$B298=$D298,$H298*(((1+$F298)^$D298)-1),0)","v":0},0,0,0,0]
[{"$f":"A298","v":"ZERO-COUPON BOND"},{"$f":"B298+1","v":2015},null,{"$f":"D298","v":3},3,{"$f":"$M$106","v":6.8417692958461229E-2},null,null,{"$f":"$C$106/$C$31","v":0},{"$f":"I299-Q299","v":0},{"$f":"J299-R299","v":0},{"$f":"K299-S299","v":0},{"$f":"L299-T299","v":0},null,null,{"$f":"IF($D299=$E299,IF(P$111=$B299+$E299,$I299,0),0)","v":0},{"$f":"IF($D299=$E299,IF(Q$111=$B299+$E299,$I299,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B299=$D299,$I299*(((1+$F299)^$D299)-1),0)","v":0},{"$f":"IF(X$111-$B299=$D299,$I299*(((1+$F299)^$D299)-1),0)","v":0},0,0,0]
[{"$f":"A299","v":"ZERO-COUPON BOND"},{"$f":"B299+1","v":2016},null,3,3,{"$f":"$N$106","v":7.6886201265631088E-2},null,null,null,{"$f":"$D$106/$D$31","v":0},{"$f":"J300-R300","v":0},{"$f":"K300-S300","v":0},{"$f":"L300-T300","v":0},null,null,null,{"$f":"IF($D300=$E300,IF(Q$111=$B300+$E300,$J300,0),0)","v":0},{"$f":"IF($D300=$E300,IF(R$111=$B300+$E300,$J300,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B300=$D300,$J300*(((1+$F300)^$D300)-1),0)","v":0},{"$f":"IF(Y$111-$B300=$D300,$J300*(((1+$F300)^$D300)-1),0)","v":0},0,0]
[{"$f":"A300","v":"ZERO-COUPON BOND"},{"$f":"B300+1","v":2017},null,3,3,{"$f":"$O$106","v":6.9999999999999993E-2},null,null,null,null,{"$f":"$E$106/$E$31","v":0},{"$f":"K301-S301","v":0},{"$f":"L301-T301","v":0},null,null,null,null,{"$f":"IF($D301=$E301,IF(R$111=$B301+$E301,$K301,0),0)","v":0},{"$f":"IF($D301=$E301,IF(S$111=$B301+$E301,$K301,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B301=$D301,$K301*(((1+$F301)^$D301)-1),0)","v":0},{"$f":"IF(Z$111-$B301=$D301,$K301*(((1+$F301)^$D301)-1),0)","v":0},0]
[{"$f":"A301","v":"ZERO-COUPON BOND"},{"$f":"B301+1","v":2018},null,3,3,{"$f":"$P$106","v":6.9999999999999993E-2},null,null,null,null,null,{"$f":"$F$106/$F$31","v":0},{"$f":"L302-T302","v":0},null,null,null,null,null,{"$f":"IF($D302=$E302,IF(S$111=$B302+$E302,$L302,0),0)","v":0},{"$f":"IF($D302=$E302,IF(T$111=$B302+$E302,$L302,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B302=$D302,$L302*(((1+$F302)^$D302)-1),0)","v":0},{"$f":"IF(AA$111-$B302=$D302,$L302*(((1+$F302)^$D302)-1),0)","v":0}]
[{"$f":"A302","v":"ZERO-COUPON BOND"},{"$f":"B302+1","v":2019},null,3,3,{"$f":"$Q$106","v":6.9999999999999993E-2},null,null,null,null,null,null,{"$f":"$G$106/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF($D303=$E303,IF(T$111=$B303+$E303,$M303,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B303=$D303,$M303*(((1+$F303)^$D303)-1),0)","v":0}]
[]
[null,"Calculations in LCU"]
[]
[{"$f":"'Input 4 - Forecast'!A89","v":"Domestic Residual Financing (annual payments, no interest or amortization in current year)"},{"$f":"B119","v":2014},null,{"$f":"$J108","v":1},{"$f":"$K108","v":1},{"$f":"$L$108","v":0.03},null,{"$f":"$B$108","v":4.8823307881662031E-2},{"$f":"H307-P307","v":0},{"$f":"I307-Q307","v":0},{"$f":"J307-R307","v":0},{"$f":"K307-S307","v":0},{"$f":"L307-T307","v":0},null,0,{"$f":"H307","v":4.8823307881662031E-2},0,0,0,0,null,0,{"$f":"H307*$F307","v":1.4646992364498609E-3},{"$f":"I307*$F307","v":0},0,0,0]
[null,{"$f":"B307+1","v":2015},null,{"$f":"D307","v":1},1,{"$f":"$M$108","v":3.5917692958461242E-2},null,null,{"$f":"$C$108","v":4.6149025553829152E-2},{"$f":"I308-Q308","v":0},{"$f":"J308-R308","v":0},{"$f":"K308-S308","v":0},{"$f":"L308-T308","v":0},null,null,0,{"$f":"I308","v":4.6149025553829152E-2},0,0,0,null,null,0,{"$f":"I308*$F308","v":1.6575665301746172E-3},0,0,0]
[null,{"$f":"B308+1","v":2016},null,1,1,{"$f":"$N$108","v":3.9386201265631096E-2},null,null,null,{"$f":"$D$108","v":0.10839006989666991},{"$f":"J309-R309","v":0},{"$f":"K309-S309","v":0},{"$f":"L309-T309","v":0},null,null,null,0,{"$f":"J309","v":0.10839006989666991},0,0,null,null,null,0,{"$f":"J309*$F309","v":4.2690731081460633E-3},0,0]
[null,{"$f":"B309+1","v":2017},null,1,1,{"$f":"$O$108","v":3.5000000000000003E-2},null,null,null,null,{"$f":"$E$108","v":0.56491809412161309},{"$f":"K310-S310","v":0},{"$f":"L310-T310","v":0},null,null,null,null,0,{"$f":"K310","v":0.56491809412161309},0,null,null,null,null,0,{"$f":"K310*$F310","v":1.977213329425646E-2},{"$f":"L310*$F310","v":0}]
[null,{"$f":"B310+1","v":2018},null,1,1,{"$f":"$P$108","v":3.5000000000000003E-2},null,null,null,null,null,{"$f":"$F$108","v":0.24214158378947229},{"$f":"L311-T311","v":0},null,null,null,null,null,0,{"$f":"L311","v":0.24214158378947229},null,null,null,null,null,0,{"$f":"L311*$F311","v":8.4749554326315306E-3}]
[null,{"$f":"B311+1","v":2019},null,1,1,{"$f":"$Q$108","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$G$108","v":1.3425985700898663E-2},null,null,null,null,null,null,0,null,null,null,null,null,null,0]

{"sheet":"interest","index":20,"n_rows":312,"n_cols":27,"rows_kept":312,"cut":false,"hidden":true,"merged":[[230,1,230,26],[267,1,267,26],[304,1,304,26],[125,1,125,26],[135,1,135,26],[172,1,172,26],[211,1,211,26],[220,1,220,26],[116,1,116,26],[72,1,72,6],[111,7,111,12],[111,14,111,19],[111,21,111,26],[111,1,111,5]]}
[]
["Interest Rate Shock","First Year of projection"]
[null,{"$f":"FirstYear","v":2014},{"$f":"B3+1","v":2015},{"$f":"C3+1","v":2016},{"$f":"D3+1","v":2017},{"$f":"E3+1","v":2018},{"$f":"F3+1","v":2019}]
[]
["Total Public Debt",{"$f":"B7+B13","v":2055.7125134797711},{"$f":"C7+C13","v":2110.7495609892039},2145.423630133178,2173.7155428258652,2197.1242392304603,2217.5806310363059]
["o/w public guarantees",{"$f":"'Baseline debt'!P8","v":""},{"$f":"'Baseline debt'!Q8","v":""},{"$f":"'Baseline debt'!R8","v":""},{"$f":"'Baseline debt'!S8","v":""},{"$f":"'Baseline debt'!T8","v":""},{"$f":"'Baseline debt'!U8","v":""}]
["Old Debt",{"$f":"B8+B9","v":1677.4929001639998},{"$f":"C8+C9","v":1501.0351927249999},1321.317233405,1202.066999161,1066.9348089269999,1002.004826151]
["o/w domestic-currency debt",{"$f":"'Baseline debt'!P11","v":1677.4929001639998},{"$f":"'Baseline debt'!Q11","v":1501.0351927249999},{"$f":"'Baseline debt'!R11","v":1321.317233405},{"$f":"'Baseline debt'!S11","v":1202.066999161},{"$f":"'Baseline debt'!T11","v":1066.9348089269999},{"$f":"'Baseline debt'!U11","v":1002.004826151}]
["o/w foreign-currency debt",{"$f":"'Baseline debt'!P13/'Baseline debt'!P$73*B32","v":0},{"$f":"'Baseline debt'!Q13/'Baseline debt'!Q$73*C32","v":0},{"$f":"'Baseline debt'!R13/'Baseline debt'!R$73*D32","v":0},{"$f":"'Baseline debt'!S13/'Baseline debt'!S$73*E32","v":0},{"$f":"'Baseline debt'!T13/'Baseline debt'!T$73*F32","v":0},{"$f":"'Baseline debt'!U13/'Baseline debt'!U$73*G32","v":0}]
["o/w short-term debt at original maturity",0,0,0,0,0,0]
["o/w MLT debt",{"$f":"B8+B9","v":1677.4929001639998},1501.0351927249999,1321.317233405,1202.066999161,1066.9348089269999,1002.004826151]
[]
["New Debt",{"$f":"B14+B15","v":378.21961331577143},{"$f":"C14+C15","v":609.71436826420415},{"$f":"D14+D15","v":824.10639672817808},971.6485436648652,1130.1894303034601,1215.5758048853058]
["o/w domestic-currency debt",{"$f":"SUM(H119:H124,H138:H171,H214:H219,H233:H266,H307:H312)","v":378.21961331577143},609.71436826420415,824.10639672817808,971.6485436648652,1130.1894303034601,1215.5758048853058]
["o/w foreign-currency debt",{"$f":"SUM(H128:H133,H175:H208,H223:H228,H270:H303)*B32","v":0},0,0,0,0,0]
["o/w short-term debt at original maturity",{"$f":"SUM(H119:H124,H214:H219,H307:H312)+SUM(H128:H133,H223:H228)*B32","v":151.04882330788175},151.04357825631402,153.47571000303867,157.15844552826618,159.82768334188336,163.30972803966273]
["o/w MLT debt",{"$f":"B14+B15-B16","v":227.17079000788968},458.6707900078901,670.63068672513941,814.49009813659904,970.36174696157673,1052.2660768456431]
[]
["Gross Financing Needs",{"$f":"B63","v":360.31961331577145},359.64357825631453,395.83560672028796,378.0886469476153,401.32965852348286,394.97353429194425]
["Primary deficit",{"$f":"B49-B47","v":-32.700645783616778},-48.917488627561056,-56.165035360794604,-72.929096968777344,-85.255755532039757,-95.642113257175993]
["Interest revenues",{"$f":"B48","v":3.0065},0,0,0,0,0]
["Debt service",{"$f":"B23+B24","v":396.02675909938824},411.56756688387549,454.77564208108259,453.79274391639245,489.36041405552248,493.39064754912016]
["Interest payments",{"$f":"SUM(B50:B51,B58:B59)","v":85.156659263388221},84.061036136993792,93.614104504768591,103.99600966146414,111.43945193663436,118.87350506302194]
["Amortization payments",{"$f":"SUM(B53:B54,B60:B61)","v":310.87009983600001},327.50653074688171,361.161537576314,349.79673425492831,377.92096211888816,374.51714248609824]
["Effective interest rate",{"$f":"'Baseline debt'!P64","v":4.2827521565925453E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(C23/(B5-B6)),C23/(B5-B6),\"\"),IF(ISNUMBER(C23/B5),C23/B5,\"\"))","v":4.0891435736167679E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(D23/(C5-C6)),D23/(C5-C6),\"\"),IF(ISNUMBER(D23/C5),D23/C5,\"\"))","v":4.4351118784976218E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(E23/(D5-D6)),E23/(D5-D6),\"\"),IF(ISNUMBER(E23/D5),E23/D5,\"\"))","v":4.8473414854206927E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(F23/(E5-E6)),F23/(E5-E6),\"\"),IF(ISNUMBER(F23/E5),F23/E5,\"\"))","v":5.1266805495516342E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(G23/(F5-F6)),G23/(F5-F6),\"\"),IF(ISNUMBER(G23/F5),G23/F5,\"\"))","v":5.4104134368230909E-2}]
["Real GDP growth",{"$f":"'Input 5 - Scenario Design'!E73","v":-1.7760310734682316E-2},{"$f":"'Input 5 - Scenario Design'!F73","v":7.4912190224238895E-3},{"$f":"'Input 5 - Scenario Design'!G73","v":1.0600000000005494E-2},{"$f":"'Input 5 - Scenario Design'!H73","v":1.4000739999997514E-2},{"$f":"'Input 5 - Scenario Design'!I73","v":1.4007680000003075E-2},{"$f":"'Input 5 - Scenario Design'!J73","v":1.1999999999999345E-2}]
["Inflation",{"$f":"'Input 5 - Scenario Design'!E74","v":1.4156249101911822E-2},{"$f":"'Input 5 - Scenario Design'!F74","v":1.2999999999994793E-2},{"$f":"'Input 5 - Scenario Design'!G74","v":1.3000000000000345E-2},{"$f":"'Input 5 - Scenario Design'!H74","v":1.4000000000001789E-2},{"$f":"'Input 5 - Scenario Design'!I74","v":1.4500000000003288E-2},{"$f":"'Input 5 - Scenario Design'!J74","v":1.4699999999996161E-2}]
["Non-interest revenue-to-GDP ratio",{"$f":"'Input 5 - Scenario Design'!E75","v":0.47796221731901778},{"$f":"'Input 5 - Scenario Design'!F75","v":0.47920802137399648},{"$f":"'Input 5 - Scenario Design'!G75","v":0.48006713000201101},{"$f":"'Input 5 - Scenario Design'!H75","v":0.48100894299784752},{"$f":"'Input 5 - Scenario Design'!I75","v":0.48194552828964338},{"$f":"'Input 5 - Scenario Design'!J75","v":0.48281631916915968}]
["Non-interest expenditure-to-GDP ratio",{"$f":"'Input 5 - Scenario Design'!E76","v":0.45699863404227603},{"$f":"'Input 5 - Scenario Design'!F76","v":0.44848084690301204},{"$f":"'Input 5 - Scenario Design'!G76","v":0.44560550351225459},{"$f":"'Input 5 - Scenario Design'!H76","v":0.4374883961766492},{"$f":"'Input 5 - Scenario Design'!I76","v":0.43248896670282699},{"$f":"'Input 5 - Scenario Design'!J76","v":0.42878678758413863}]
["Primary balance",{"$f":"'Input 5 - Scenario Design'!E77","v":2.0963583276741748E-2},{"$f":"'Input 5 - Scenario Design'!F77","v":3.0727174470984442E-2},{"$f":"'Input 5 - Scenario Design'!G77","v":3.4461626489756425E-2},{"$f":"'Input 5 - Scenario Design'!H77","v":4.3520546821198325E-2},{"$f":"'Input 5 - Scenario Design'!I77","v":4.9456561586816383E-2},{"$f":"'Input 5 - Scenario Design'!J77","v":5.4029531585021051E-2}]
["Nominal exchange rate -- average (LCU/USD)",{"$f":"'Input 5 - Scenario Design'!E78","v":0.75766826749923399},{"$f":"'Input 5 - Scenario Design'!F78","v":0.751442424023817},{"$f":"'Input 5 - Scenario Design'!G78","v":0.744026739317876},{"$f":"'Input 5 - Scenario Design'!H78","v":0.73697878514773096},{"$f":"'Input 5 - Scenario Design'!I78","v":0.73103781632103304},{"$f":"'Input 5 - Scenario Design'!J78","v":0.72514507606215295}]
["Nominal exchange rate -- end of period (LCU/USD)",{"$f":"'Input 5 - Scenario Design'!E79","v":0.75579575512170705},{"$f":"'Input 5 - Scenario Design'!F79","v":0.74795052338016799},{"$f":"'Input 5 - Scenario Design'!G79","v":0.74070775346898998},{"$f":"'Input 5 - Scenario Design'!H79","v":0.734160686527219},{"$f":"'Input 5 - Scenario Design'!I79","v":0.728293223159306},{"$f":"'Input 5 - Scenario Design'!J79","v":0.72247682587548701}]
["Interest rate shock, basis points, compared to baseline",{"$f":"'Input 5 - Scenario Design'!E80","v":0},{"$f":"'Input 5 - Scenario Design'!F80","v":200},{"$f":"'Input 5 - Scenario Design'!G80","v":200},{"$f":"'Input 5 - Scenario Design'!H80","v":200},{"$f":"'Input 5 - Scenario Design'!I80","v":200},{"$f":"'Input 5 - Scenario Design'!J80","v":200}]
["Nominal GDP growth",{"$f":"(1+B26)*(1+B27)-1","v":-3.8554810156580244E-3},2.0588604869710148E-2,2.3737800000005915E-2,2.8196750359999356E-2,2.8710791360006427E-2,2.6876399999995471E-2]
["Nominal GDP in LCU",{"$f":"'Input 2 - Data'!P7*(1+B34)","v":1559.8786405898848},{"$f":"B35*(1+C34)","v":1591.9943655656905},{"$f":"C35*(1+D34)","v":1629.7848094166252},{"$f":"D35*(1+E34)","v":1675.7394448282648},{"$f":"E35*(1+F34)","v":1723.851250402462},{"$f":"F35*(1+G34)","v":1770.1821661487709}]
[]
["Total public debt-to-GDP",{"$f":"B5/B35","v":1.3178669545102442},1.3258524066692798,1.3163846034993563,1.2971679753284286,1.2745439832569687,1.2527414824548257]
["Debt service-to-GDP",{"$f":"B22/B35","v":0.25388305781892528},0.25852325597749926,0.27904029995461038,0.27080149322551667,0.28387624160801178,0.27872309245016669]
["Gross financing needs-to-GDP",{"$f":"B19/B35","v":0.2309920810118361},0.22590756979753554,0.24287599469157875,0.22562496103704419,0.23280991235745294,0.22312592559400443]
["Total public debt-to-revenue",{"$f":"B5/(B47+B48)","v":2.7461877163327792},{"$f":"C5/C47","v":2.7667575406349934},2.742084432012335,2.6967647778936064,2.6445809919227705,2.5946543907433974]
["Debt service-to-revenue",{"$f":"B22/(B47+B48)","v":0.52904470544709881},{"$f":"C22/C47","v":0.53948023498491382},0.58125266762888239,0.56298640008181411,0.58902142450713979,0.5772859809912787]
["Gross financing needs-to-revenue",{"$f":"B19/(B47+B48)","v":0.48134420039433473},{"$f":"C19/C47","v":0.47141859009331283},0.50592090045940308,0.46906604195517804,0.48306270873320989,0.46213418381956134]
[]
[]
[null,{"$f":"FirstYear","v":2014},{"$f":"B45+1","v":2015},{"$f":"C45+1","v":2016},{"$f":"D45+1","v":2017},{"$f":"E45+1","v":2018},{"$f":"F45+1","v":2019}]
[]
["Public sector non-interest revenues and grants",{"$f":"B28*B$35","v":745.56305380491654},762.89646996128533,782.40611597751376,806.04565909664348,830.80240156797686,854.67283771883945]
["Public sector interest revenue",{"$f":"'Input 4 - Forecast'!C21","v":3.0065},{"$f":"'Input 4 - Forecast'!D21","v":3.0065},{"$f":"'Input 4 - Forecast'!E21","v":2.7749999999999999},{"$f":"'Input 4 - Forecast'!F21","v":2.7749999999999999},{"$f":"'Input 4 - Forecast'!G21","v":2.7749999999999999},{"$f":"'Input 4 - Forecast'!H21","v":2.7749999999999999}]
["Public sector non-interest expenditures ",{"$f":"B29*B$35","v":712.86240802129976},713.97898133372428,726.24108061671916,733.11656212786613,745.5466460359371,759.03072446166345]
["Interest expenditures on OLD debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C24","v":84.006859291943002},{"$f":"'Input 4 - Forecast'!D24","v":73.311144640000009},{"$f":"'Input 4 - Forecast'!E24","v":67.484902319999989},{"$f":"'Input 4 - Forecast'!F24","v":63.309651839999987},{"$f":"'Input 4 - Forecast'!G24","v":58.924689679999986},{"$f":"'Input 4 - Forecast'!H24","v":54.568045519999998},null,"Interest payments on OLD debt denominated in LCU are assumed to be independent of market conditions"]
["Interest expenditures on OLD debt denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C25/'Input 4 - Forecast'!C$17)*B31","v":0},{"$f":"('Input 4 - Forecast'!D25/'Input 4 - Forecast'!D$17)*C31","v":0},{"$f":"('Input 4 - Forecast'!E25/'Input 4 - Forecast'!E$17)*D31","v":0},{"$f":"('Input 4 - Forecast'!F25/'Input 4 - Forecast'!F$17)*E31","v":0},{"$f":"('Input 4 - Forecast'!G25/'Input 4 - Forecast'!G$17)*F31","v":0},{"$f":"('Input 4 - Forecast'!H25/'Input 4 - Forecast'!H$17)*G31","v":0},null,"Interest payments on OLD debt denominated in foreign currency are subject to exchange rate shocks."]
[]
["Principal payments on OLD debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C27","v":310.87009983600001},{"$f":"'Input 4 - Forecast'!D27","v":176.45770743899999},{"$f":"'Input 4 - Forecast'!E27","v":179.71795931999998},{"$f":"'Input 4 - Forecast'!F27","v":119.25023424400001},{"$f":"'Input 4 - Forecast'!G27","v":135.13219023400001},{"$f":"'Input 4 - Forecast'!H27","v":64.929982776000003},null,"Amortization payments on OLD debt denominated in LCU are assumed to be independent of market conditions"]
["Principal payments on OLD debt denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C28/'Input 4 - Forecast'!C$17)*B31","v":0},{"$f":"('Input 4 - Forecast'!D28/'Input 4 - Forecast'!D$17)*C31","v":0},{"$f":"('Input 4 - Forecast'!E28/'Input 4 - Forecast'!E$17)*D31","v":0},{"$f":"('Input 4 - Forecast'!F28/'Input 4 - Forecast'!F$17)*E31","v":0},{"$f":"('Input 4 - Forecast'!G28/'Input 4 - Forecast'!G$17)*F31","v":0},{"$f":"('Input 4 - Forecast'!H28/'Input 4 - Forecast'!H$17)*G31","v":0},null,"Amortization payments on OLD debt denominated in foreign currency are subject to exchange rate shocks."]
[]
["Recognition of implicit contingent liability",{"$f":"'Input 4 - Forecast'!C30","v":0},{"$f":"'Input 4 - Forecast'!D30","v":0},{"$f":"'Input 4 - Forecast'!E30","v":0},{"$f":"'Input 4 - Forecast'!F30","v":0},{"$f":"'Input 4 - Forecast'!G30","v":0},{"$f":"'Input 4 - Forecast'!H30","v":0}]
[]
["Interest expenditures on NEW debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C32","v":1.1497999714452218},{"$f":"SUM(W119:W124,W138:W171,W214:W219,W233:W266,W307:W312)+Baseline!W282","v":10.749891496993781},{"$f":"SUM(X119:X124,X138:X171,X214:X219,X233:X266,X307:X312)+Baseline!X282","v":26.129202184768605},{"$f":"SUM(Y119:Y124,Y138:Y171,Y214:Y219,Y233:Y266,Y307:Y312)+Baseline!Y282","v":40.686357821464163},{"$f":"SUM(Z119:Z124,Z138:Z171,Z214:Z219,Z233:Z266,Z307:Z312)+Baseline!Z282","v":52.51476225663437},{"$f":"SUM(AA119:AA124,AA138:AA171,AA214:AA219,AA233:AA266,AA307:AA312)+Baseline!AA282","v":64.305459543021939}]
["Interest expenditures on NEW debt denominated in foreign currency",{"$f":"'Input 4 - Forecast'!C33","v":0},{"$f":"SUM(W128:W133,W175:W210,W223:W229,W270:W303,Baseline!W283)*C31","v":0},{"$f":"SUM(X128:X133,X175:X210,X223:X229,X270:X303,Baseline!X283)*D31","v":0},{"$f":"SUM(Y128:Y133,Y175:Y210,Y223:Y229,Y270:Y303,Baseline!Y283)*E31","v":0},{"$f":"SUM(Z128:Z133,Z175:Z210,Z223:Z229,Z270:Z303,Baseline!Z283)*F31","v":0},{"$f":"SUM(AA128:AA133,AA175:AA210,AA223:AA229,AA270:AA303,Baseline!AA283)*G31","v":0}]
["Principal payments on NEW debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C34","v":0},{"$f":"SUM(P119:P124,P138:P171,P214:P219,P233:P266,P307:P312)","v":151.04882330788175},181.44357825631403,230.54650001092833,242.78877188488812,309.58715971009821]
["Principal payments on NEW debt denominated in foreign currency",{"$f":"'Input 4 - Forecast'!C35","v":0},{"$f":"SUM(P128:P134,P175:P210,P223:P229,P270:P303)*C31","v":0},0,0,0,0]
[]
["Gross financing requirements",{"$f":"SUM(B49:B51,B53:B54,B56,B58:B61)-SUM(B47:B48)","v":360.31961331577145},{"$f":"SUM(C49:C51,C53:C54,C56,C58:C61)-SUM(C47:C48)","v":359.64357825631453},395.83560672028796,378.0886469476153,401.32965852348286,394.97353429194425]
[]
["Change in domestic arrears",{"$f":"'Input 4 - Forecast'!C39","v":-12.2},{"$f":"'Input 4 - Forecast'!D39","v":-20},{"$f":"'Input 4 - Forecast'!E39","v":0},{"$f":"'Input 4 - Forecast'!F39","v":0},{"$f":"'Input 4 - Forecast'!G39","v":0},{"$f":"'Input 4 - Forecast'!H39","v":0}]
["Change in external arrears",{"$f":"('Input 4 - Forecast'!C40/'Input 4 - Forecast'!C$17)*'Input 5 - Scenario Design'!E$48","v":0},{"$f":"('Input 4 - Forecast'!D40/'Input 4 - Forecast'!D$17)*'Input 5 - Scenario Design'!F$48","v":0},{"$f":"('Input 4 - Forecast'!E40/'Input 4 - Forecast'!E$17)*'Input 5 - Scenario Design'!G$48","v":0},{"$f":"('Input 4 - Forecast'!F40/'Input 4 - Forecast'!F$17)*'Input 5 - Scenario Design'!H$48","v":0},{"$f":"('Input 4 - Forecast'!G40/'Input 4 - Forecast'!G$17)*'Input 5 - Scenario Design'!I$48","v":0},{"$f":"('Input 4 - Forecast'!H40/'Input 4 - Forecast'!H$17)*'Input 5 - Scenario Design'!J$48","v":0},null,"Change in external arrears are subject to exchange rate shocks."]
["Debt relief",{"$f":"('Input 4 - Forecast'!C41/'Input 4 - Forecast'!C$17)*'Input 5 - Scenario Design'!E$48","v":0},{"$f":"('Input 4 - Forecast'!D41/'Input 4 - Forecast'!D$17)*'Input 5 - Scenario Design'!F$48","v":0},{"$f":"('Input 4 - Forecast'!E41/'Input 4 - Forecast'!E$17)*'Input 5 - Scenario Design'!G$48","v":0},{"$f":"('Input 4 - Forecast'!F41/'Input 4 - Forecast'!F$17)*'Input 5 - Scenario Design'!H$48","v":0},{"$f":"('Input 4 - Forecast'!G41/'Input 4 - Forecast'!G$17)*'Input 5 - Scenario Design'!I$48","v":0},{"$f":"('Input 4 - Forecast'!H41/'Input 4 - Forecast'!H$17)*'Input 5 - Scenario Design'!J$48","v":0},null,"Debt relief is assumed to be from external creditors and is thus subject to exchange rate shocks."]
[{"$f":"'Input 2 - Data'!D31","v":"Please specify (1) (e.g., privatization receipts) (+ reduces financing needs)"},{"$f":"'Input 4 - Forecast'!C42","v":0},{"$f":"'Input 4 - Forecast'!D42","v":0},{"$f":"'Input 4 - Forecast'!E42","v":0},{"$f":"'Input 4 - Forecast'!F42","v":0},{"$f":"'Input 4 - Forecast'!G42","v":0},{"$f":"'Input 4 - Forecast'!H42","v":0}]
[{"$f":"'Input 2 - Data'!D32","v":"Please specify (2) (e.g., other debt flows) (+ increases financing needs)"},{"$f":"'Input 4 - Forecast'!C43","v":5.7},{"$f":"'Input 4 - Forecast'!D43","v":2.9},{"$f":"'Input 4 - Forecast'!E43","v":0},{"$f":"'Input 4 - Forecast'!F43","v":0},{"$f":"'Input 4 - Forecast'!G43","v":0},{"$f":"'Input 4 - Forecast'!H43","v":0}]
[]
["Financing needs to be financed with new issuance",{"$f":"B63-B65-B66-B67-B68+B69","v":378.21961331577143},{"$f":"C63-C65-C66-C67-C68+C69","v":382.5435782563145},395.83560672028796,378.0886469476153,401.32965852348286,394.97353429194425]
[]
["New Issuance of domestic debt (new debt) 1/","Fiscal Needs in LCU Automatically filled by issuing debt\n (same profile as in the baseline scenario)",null,null,null,null,null,null,"Semi-annual or annual payments","Grace period","Maturity",{"$f":"CONCATENATE(\"Interest Rate on debt issued in \",B45)","v":"Interest Rate on debt issued in 2014"},"Interest Rate on debt issued in 2015","Interest Rate on debt issued in 2016","Interest Rate on debt issued in 2017","Interest Rate on debt issued in 2018","Interest Rate on debt issued in 2019"]
["Short-term debt 2/"]
["Denominated in local currency",{"$f":"('Input 4 - Forecast'!C56/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":151.00000000000009},{"$f":"('Input 4 - Forecast'!D56/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":151.00000000000031},{"$f":"('Input 4 - Forecast'!E56/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":153.37948199624745},{"$f":"('Input 4 - Forecast'!F56/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":156.62187987944466},{"$f":"('Input 4 - Forecast'!G56/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":159.59211489024739},{"$f":"('Input 4 - Forecast'!H56/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":163.29645854852069},null,{"$f":"'Input 4 - Forecast'!J56","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K56","v":1},{"$f":"'Input 4 - Forecast'!L56","v":1},{"$f":"'Input 4 - Forecast'!M56+B$33/10000","v":1.52291386946387E-2},{"$f":"'Input 4 - Forecast'!N56+C$33/10000","v":3.6862499999999999E-2},{"$f":"'Input 4 - Forecast'!O56+D$33/10000","v":3.9824999999999902E-2},{"$f":"'Input 4 - Forecast'!P56+E$33/10000","v":4.3799999999999902E-2},{"$f":"'Input 4 - Forecast'!Q56+F$33/10000","v":4.7012499999999999E-2},{"$f":"'Input 4 - Forecast'!R56+G$33/10000","v":4.9937499999999996E-2}]
["Denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C57/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D57/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E57/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F57/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G57/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H57/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J57","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K57","v":1},{"$f":"'Input 4 - Forecast'!L57","v":1},{"$f":"'Input 4 - Forecast'!M57+B$33/10000","v":0.03},{"$f":"'Input 4 - Forecast'!N57+C$33/10000","v":0.05},{"$f":"'Input 4 - Forecast'!O57+D$33/10000","v":0.05},{"$f":"'Input 4 - Forecast'!P57+E$33/10000","v":0.05},{"$f":"'Input 4 - Forecast'!Q57+F$33/10000","v":0.05},{"$f":"'Input 4 - Forecast'!R57+G$33/10000","v":0.05}]
["Long-term debt 3/"]
["Denominated in local currency"]
["Type 1",{"$f":"('Input 4 - Forecast'!C60/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":30.400000000000016},{"$f":"('Input 4 - Forecast'!D60/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":35.000000000000071},{"$f":"('Input 4 - Forecast'!E60/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":40.630326356621836},{"$f":"('Input 4 - Forecast'!F60/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":36.303084740268631},{"$f":"('Input 4 - Forecast'!G60/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":42.276056924568842},{"$f":"('Input 4 - Forecast'!H60/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":32.983721759800538},null,{"$f":"'Input 4 - Forecast'!J60","v":"Annual"},{"$f":"'Input 4 - Forecast'!K60","v":2},{"$f":"'Input 4 - Forecast'!L60","v":2},{"$f":"'Input 4 - Forecast'!M60+B$33/10000","v":2.5614569347319347E-2},{"$f":"'Input 4 - Forecast'!N60+C$33/10000","v":4.7431250000000001E-2},{"$f":"'Input 4 - Forecast'!O60+D$33/10000","v":5.041249999999995E-2},{"$f":"'Input 4 - Forecast'!P60+E$33/10000","v":5.2899999999999947E-2},{"$f":"'Input 4 - Forecast'!Q60+F$33/10000","v":5.5006249999999993E-2},{"$f":"'Input 4 - Forecast'!R60+G$33/10000","v":5.6468749999999998E-2}]
["Type 2",{"$f":"('Input 4 - Forecast'!C61/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":42.070790007889578},{"$f":"('Input 4 - Forecast'!D61/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":45.000000000000092},{"$f":"('Input 4 - Forecast'!E61/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":48.756391627946208},{"$f":"('Input 4 - Forecast'!F61/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":41.489239703164152},{"$f":"('Input 4 - Forecast'!G61/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":47.560564040139944},{"$f":"('Input 4 - Forecast'!H61/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":41.43965354575969},null,{"$f":"'Input 4 - Forecast'!J61","v":"Annual"},{"$f":"'Input 4 - Forecast'!K61","v":3},{"$f":"'Input 4 - Forecast'!L61","v":3},{"$f":"'Input 4 - Forecast'!M61+B$33/10000","v":2.5614569347319347E-2},{"$f":"'Input 4 - Forecast'!N61+C$33/10000","v":4.7431250000000001E-2},{"$f":"'Input 4 - Forecast'!O61+D$33/10000","v":5.041249999999995E-2},{"$f":"'Input 4 - Forecast'!P61+E$33/10000","v":5.2899999999999947E-2},{"$f":"'Input 4 - Forecast'!Q61+F$33/10000","v":5.5006249999999993E-2},{"$f":"'Input 4 - Forecast'!R61+G$33/10000","v":5.6468749999999998E-2}]
["Type 3",{"$f":"('Input 4 - Forecast'!C62/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":64.700000000000045},{"$f":"('Input 4 - Forecast'!D62/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":57.500000000000114},{"$f":"('Input 4 - Forecast'!E62/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":60.539186271366539},{"$f":"('Input 4 - Forecast'!F62/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":49.787087643796987},{"$f":"('Input 4 - Forecast'!G62/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":56.544226136610831},{"$f":"('Input 4 - Forecast'!H62/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":59.911415917801634},null,{"$f":"'Input 4 - Forecast'!J62","v":"Annual"},{"$f":"'Input 4 - Forecast'!K62","v":5},{"$f":"'Input 4 - Forecast'!L62","v":5},{"$f":"'Input 4 - Forecast'!M62+B$33/10000","v":3.5999999999999997E-2},{"$f":"'Input 4 - Forecast'!N62+C$33/10000","v":5.7999999999999996E-2},{"$f":"'Input 4 - Forecast'!O62+D$33/10000","v":6.0999999999999999E-2},{"$f":"'Input 4 - Forecast'!P62+E$33/10000","v":6.2E-2},{"$f":"'Input 4 - Forecast'!Q62+F$33/10000","v":6.3E-2},{"$f":"'Input 4 - Forecast'!R62+G$33/10000","v":6.3E-2}]
["Type 4",{"$f":"('Input 4 - Forecast'!C63/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":90.000000000000043},{"$f":"('Input 4 - Forecast'!D63/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":94.000000000000185},{"$f":"('Input 4 - Forecast'!E63/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":92.433992461314688},{"$f":"('Input 4 - Forecast'!F63/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":93.350789332119348},{"$f":"('Input 4 - Forecast'!G63/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":95.121128080279888},{"$f":"('Input 4 - Forecast'!H63/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":97.329015028919628},null,{"$f":"'Input 4 - Forecast'!J63","v":"Annual"},{"$f":"'Input 4 - Forecast'!K63","v":10},{"$f":"'Input 4 - Forecast'!L63","v":10},{"$f":"'Input 4 - Forecast'!M63+B$33/10000","v":4.5999999999999999E-2},{"$f":"'Input 4 - Forecast'!N63+C$33/10000","v":6.8000000000000005E-2},{"$f":"'Input 4 - Forecast'!O63+D$33/10000","v":7.0999999999999994E-2},{"$f":"'Input 4 - Forecast'!P63+E$33/10000","v":7.2000000000000008E-2},{"$f":"'Input 4 - Forecast'!Q63+F$33/10000","v":7.2999999999999995E-2},{"$f":"'Input 4 - Forecast'!R63+G$33/10000","v":7.2999999999999995E-2}]
["Type 5",{"$f":"('Input 4 - Forecast'!C64/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D64/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E64/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F64/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G64/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H64/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K64","v":3},{"$f":"'Input 4 - Forecast'!L64","v":3},{"$f":"'Input 4 - Forecast'!M64+B$33/10000","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!N64+C$33/10000","v":0.14500000000000002},{"$f":"'Input 4 - Forecast'!O64+D$33/10000","v":0.15000000000000002},{"$f":"'Input 4 - Forecast'!P64+E$33/10000","v":0.15000000000000002},{"$f":"'Input 4 - Forecast'!Q64+F$33/10000","v":0.15000000000000002},{"$f":"'Input 4 - Forecast'!R64+G$33/10000","v":0.15000000000000002}]
["Denominated in foreign currency"]
["Type 6",{"$f":"('Input 4 - Forecast'!C66/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D66/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E66/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F66/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G66/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H66/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J66","v":"Annual"},{"$f":"'Input 4 - Forecast'!K66","v":2},{"$f":"'Input 4 - Forecast'!L66","v":2},{"$f":"'Input 4 - Forecast'!M66+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N66+C$33/10000","v":6.5000000000000002E-2},{"$f":"'Input 4 - Forecast'!O66+D$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!P66+E$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!Q66+F$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!R66+G$33/10000","v":6.9999999999999993E-2}]
["Type 7",{"$f":"('Input 4 - Forecast'!C67/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D67/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E67/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F67/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G67/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H67/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J67","v":"Annual"},{"$f":"'Input 4 - Forecast'!K67","v":3},{"$f":"'Input 4 - Forecast'!L67","v":3},{"$f":"'Input 4 - Forecast'!M67+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N67+C$33/10000","v":6.5000000000000002E-2},{"$f":"'Input 4 - Forecast'!O67+D$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!P67+E$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!Q67+F$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!R67+G$33/10000","v":6.9999999999999993E-2}]
["Type 8",{"$f":"('Input 4 - Forecast'!C68/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D68/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E68/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F68/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G68/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H68/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J68","v":"Annual"},{"$f":"'Input 4 - Forecast'!K68","v":5},{"$f":"'Input 4 - Forecast'!L68","v":5},{"$f":"'Input 4 - Forecast'!M68+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N68+C$33/10000","v":6.5000000000000002E-2},{"$f":"'Input 4 - Forecast'!O68+D$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!P68+E$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!Q68+F$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!R68+G$33/10000","v":6.9999999999999993E-2}]
["Type 9",{"$f":"('Input 4 - Forecast'!C69/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D69/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E69/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F69/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G69/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H69/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J69","v":"Annual"},{"$f":"'Input 4 - Forecast'!K69","v":10},{"$f":"'Input 4 - Forecast'!L69","v":10},{"$f":"'Input 4 - Forecast'!M69+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N69+C$33/10000","v":6.5000000000000002E-2},{"$f":"'Input 4 - Forecast'!O69+D$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!P69+E$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!Q69+F$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!R69+G$33/10000","v":6.9999999999999993E-2}]
["Type 10",{"$f":"('Input 4 - Forecast'!C70/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D70/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E70/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F70/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G70/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H70/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K70","v":3},{"$f":"'Input 4 - Forecast'!L70","v":3},{"$f":"'Input 4 - Forecast'!M70+B$33/10000","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!N70+C$33/10000","v":8.4999999999999992E-2},{"$f":"'Input 4 - Forecast'!O70+D$33/10000","v":0.09},{"$f":"'Input 4 - Forecast'!P70+E$33/10000","v":0.09},{"$f":"'Input 4 - Forecast'!Q70+F$33/10000","v":0.09},{"$f":"'Input 4 - Forecast'!R70+G$33/10000","v":0.09}]
["New Issuance of foreign debt (new debt) 1/"]
["Short-term debt 2/"]
["Denominated in local currency",{"$f":"('Input 4 - Forecast'!C73/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D73/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E73/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F73/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G73/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H73/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J73","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K73","v":1},{"$f":"'Input 4 - Forecast'!L73","v":1},{"$f":"'Input 4 - Forecast'!M73+B$33/10000","v":7.0000000000000007E-2},{"$f":"'Input 4 - Forecast'!N73+C$33/10000","v":9.5000000000000015E-2},{"$f":"'Input 4 - Forecast'!O73+D$33/10000","v":0.10000000000000002},{"$f":"'Input 4 - Forecast'!P73+E$33/10000","v":0.10000000000000002},{"$f":"'Input 4 - Forecast'!Q73+F$33/10000","v":0.10000000000000002},{"$f":"'Input 4 - Forecast'!R73+G$33/10000","v":0.10000000000000002}]
["Denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C74/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D74/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E74/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F74/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G74/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H74/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J74","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K74","v":1},{"$f":"'Input 4 - Forecast'!L74","v":1},{"$f":"'Input 4 - Forecast'!M74+B$33/10000","v":0.01},{"$f":"'Input 4 - Forecast'!N74+C$33/10000","v":3.5000000000000003E-2},{"$f":"'Input 4 - Forecast'!O74+D$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!P74+E$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!Q74+F$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!R74+G$33/10000","v":0.04}]
["Long-term debt 3/"]
["Denominated in local currency"]
["Type 11",{"$f":"('Input 4 - Forecast'!C77/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D77/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E77/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F77/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G77/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H77/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J77","v":"Annual"},{"$f":"'Input 4 - Forecast'!K77","v":2},{"$f":"'Input 4 - Forecast'!L77","v":2},{"$f":"'Input 4 - Forecast'!M77+B$33/10000","v":0.1},{"$f":"'Input 4 - Forecast'!N77+C$33/10000","v":0.125},{"$f":"'Input 4 - Forecast'!O77+D$33/10000","v":0.13},{"$f":"'Input 4 - Forecast'!P77+E$33/10000","v":0.13},{"$f":"'Input 4 - Forecast'!Q77+F$33/10000","v":0.13},{"$f":"'Input 4 - Forecast'!R77+G$33/10000","v":0.13}]
["Type 12",{"$f":"('Input 4 - Forecast'!C78/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D78/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E78/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F78/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G78/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H78/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J78","v":"Annual"},{"$f":"'Input 4 - Forecast'!K78","v":3},{"$f":"'Input 4 - Forecast'!L78","v":3},{"$f":"'Input 4 - Forecast'!M78+B$33/10000","v":0.10500000000000001},{"$f":"'Input 4 - Forecast'!N78+C$33/10000","v":0.13},{"$f":"'Input 4 - Forecast'!O78+D$33/10000","v":0.13500000000000001},{"$f":"'Input 4 - Forecast'!P78+E$33/10000","v":0.13500000000000001},{"$f":"'Input 4 - Forecast'!Q78+F$33/10000","v":0.13500000000000001},{"$f":"'Input 4 - Forecast'!R78+G$33/10000","v":0.13500000000000001}]
["Type 13",{"$f":"('Input 4 - Forecast'!C79/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D79/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E79/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F79/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G79/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H79/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J79","v":"Annual"},{"$f":"'Input 4 - Forecast'!K79","v":5},{"$f":"'Input 4 - Forecast'!L79","v":5},{"$f":"'Input 4 - Forecast'!M79+B$33/10000","v":0.11000000000000001},{"$f":"'Input 4 - Forecast'!N79+C$33/10000","v":0.13500000000000001},{"$f":"'Input 4 - Forecast'!O79+D$33/10000","v":0.14000000000000001},{"$f":"'Input 4 - Forecast'!P79+E$33/10000","v":0.14000000000000001},{"$f":"'Input 4 - Forecast'!Q79+F$33/10000","v":0.14000000000000001},{"$f":"'Input 4 - Forecast'!R79+G$33/10000","v":0.14000000000000001}]
["Type 14",{"$f":"('Input 4 - Forecast'!C80/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D80/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E80/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F80/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G80/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H80/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J80","v":"Annual"},{"$f":"'Input 4 - Forecast'!K80","v":10},{"$f":"'Input 4 - Forecast'!L80","v":10},{"$f":"'Input 4 - Forecast'!M80+B$33/10000","v":0.11500000000000002},{"$f":"'Input 4 - Forecast'!N80+C$33/10000","v":0.14000000000000001},{"$f":"'Input 4 - Forecast'!O80+D$33/10000","v":0.14500000000000002},{"$f":"'Input 4 - Forecast'!P80+E$33/10000","v":0.14500000000000002},{"$f":"'Input 4 - Forecast'!Q80+F$33/10000","v":0.14500000000000002},{"$f":"'Input 4 - Forecast'!R80+G$33/10000","v":0.14500000000000002}]
["Type 15",{"$f":"('Input 4 - Forecast'!C81/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D81/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E81/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F81/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G81/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H81/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K81","v":3},{"$f":"'Input 4 - Forecast'!L81","v":3},{"$f":"'Input 4 - Forecast'!M81+B$33/10000","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!N81+C$33/10000","v":0.14500000000000002},{"$f":"'Input 4 - Forecast'!O81+D$33/10000","v":0.15000000000000002},{"$f":"'Input 4 - Forecast'!P81+E$33/10000","v":0.15000000000000002},{"$f":"'Input 4 - Forecast'!Q81+F$33/10000","v":0.15000000000000002},{"$f":"'Input 4 - Forecast'!R81+G$33/10000","v":0.15000000000000002}]
["Denominated in foreign currency"]
["Type 16",{"$f":"('Input 4 - Forecast'!C83/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D83/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E83/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F83/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G83/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H83/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J83","v":"Annual"},{"$f":"'Input 4 - Forecast'!K83","v":2},{"$f":"'Input 4 - Forecast'!L83","v":2},{"$f":"'Input 4 - Forecast'!M83+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N83+C$33/10000","v":6.5000000000000002E-2},{"$f":"'Input 4 - Forecast'!O83+D$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!P83+E$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!Q83+F$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!R83+G$33/10000","v":6.9999999999999993E-2}]
["Type 17",{"$f":"('Input 4 - Forecast'!C84/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D84/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E84/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F84/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G84/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H84/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J84","v":"Annual"},{"$f":"'Input 4 - Forecast'!K84","v":3},{"$f":"'Input 4 - Forecast'!L84","v":3},{"$f":"'Input 4 - Forecast'!M84+B$33/10000","v":4.4999999999999998E-2},{"$f":"'Input 4 - Forecast'!N84+C$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!O84+D$33/10000","v":7.4999999999999997E-2},{"$f":"'Input 4 - Forecast'!P84+E$33/10000","v":7.4999999999999997E-2},{"$f":"'Input 4 - Forecast'!Q84+F$33/10000","v":7.4999999999999997E-2},{"$f":"'Input 4 - Forecast'!R84+G$33/10000","v":7.4999999999999997E-2}]
["Type 18",{"$f":"('Input 4 - Forecast'!C85/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D85/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E85/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F85/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G85/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H85/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J85","v":"Annual"},{"$f":"'Input 4 - Forecast'!K85","v":5},{"$f":"'Input 4 - Forecast'!L85","v":5},{"$f":"'Input 4 - Forecast'!M85+B$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!N85+C$33/10000","v":7.4999999999999997E-2},{"$f":"'Input 4 - Forecast'!O85+D$33/10000","v":7.9999999999999988E-2},{"$f":"'Input 4 - Forecast'!P85+E$33/10000","v":7.9999999999999988E-2},{"$f":"'Input 4 - Forecast'!Q85+F$33/10000","v":7.9999999999999988E-2},{"$f":"'Input 4 - Forecast'!R85+G$33/10000","v":7.9999999999999988E-2}]
["Type 19",{"$f":"('Input 4 - Forecast'!C86/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D86/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E86/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F86/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G86/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H86/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J86","v":"Annual"},{"$f":"'Input 4 - Forecast'!K86","v":10},{"$f":"'Input 4 - Forecast'!L86","v":10},{"$f":"'Input 4 - Forecast'!M86+B$33/10000","v":5.4999999999999993E-2},{"$f":"'Input 4 - Forecast'!N86+C$33/10000","v":7.9999999999999988E-2},{"$f":"'Input 4 - Forecast'!O86+D$33/10000","v":8.4999999999999992E-2},{"$f":"'Input 4 - Forecast'!P86+E$33/10000","v":8.4999999999999992E-2},{"$f":"'Input 4 - Forecast'!Q86+F$33/10000","v":8.4999999999999992E-2},{"$f":"'Input 4 - Forecast'!R86+G$33/10000","v":8.4999999999999992E-2}]
["Type 20",{"$f":"('Input 4 - Forecast'!C87/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D87/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E87/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F87/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G87/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H87/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K87","v":3},{"$f":"'Input 4 - Forecast'!L87","v":3},{"$f":"'Input 4 - Forecast'!M87+B$33/10000","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!N87+C$33/10000","v":8.4999999999999992E-2},{"$f":"'Input 4 - Forecast'!O87+D$33/10000","v":0.09},{"$f":"'Input 4 - Forecast'!P87+E$33/10000","v":0.09},{"$f":"'Input 4 - Forecast'!Q87+F$33/10000","v":0.09},{"$f":"'Input 4 - Forecast'!R87+G$33/10000","v":0.09}]
[]
["Domestic residual financing (annual payments, no interest or amortization in current year)",{"$f":"('Input 4 - Forecast'!C89/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":4.8823307881662031E-2},{"$f":"('Input 4 - Forecast'!D89/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":4.3578256313708243E-2},{"$f":"('Input 4 - Forecast'!E89/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":9.622800679120877E-2},{"$f":"('Input 4 - Forecast'!F89/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0.53656564882152757},{"$f":"('Input 4 - Forecast'!G89/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0.23556845163596812},{"$f":"('Input 4 - Forecast'!H89/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":1.3269491142033348E-2},null,null,{"$f":"'Input 4 - Forecast'!K89","v":1},{"$f":"'Input 4 - Forecast'!L89","v":1},{"$f":"'Input 4 - Forecast'!M89+B$33/10000","v":0.03},{"$f":"'Input 4 - Forecast'!N89+C$33/10000","v":5.2500000000000005E-2},{"$f":"'Input 4 - Forecast'!O89+D$33/10000","v":5.2500000000000005E-2},{"$f":"'Input 4 - Forecast'!P89+E$33/10000","v":5.5000000000000007E-2},{"$f":"'Input 4 - Forecast'!Q89+F$33/10000","v":5.5000000000000007E-2},{"$f":"'Input 4 - Forecast'!R89+G$33/10000","v":5.5000000000000007E-2}]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'Input 4 - Forecast'!C9","v":2014},{"$f":"H111+1","v":2015},{"$f":"I111+1","v":2016},{"$f":"J111+1","v":2017},{"$f":"K111+1","v":2018},{"$f":"L111+1","v":2019},null,{"$f":"H111","v":2014},2015,2016,2017,2018,2019,null,{"$f":"O111","v":2014},2015,2016,2017,2018,2019]
[null,"Terms and Conditions",null,null,null,null,null,"Stock of debt",null,null,null,null,null,null,"Principal Payments",null,null,null,null,null,null,"Interest Payments"]
[null,"Year of Issuance","Annual/semi-aanual","Grace","Maturity","Interest"]
[]
[{"$f":"'Input 4 - Forecast'!A50","v":"Issuance of New Debt to Fill Fiscal Needs"}]
[{"$f":"'Input 4 - Forecast'!A55","v":"Short-term debt 2/"}]
[{"$f":"'Input 4 - Forecast'!A56","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[null,{"$f":"'Input 4 - Forecast'!C9","v":2014},{"$f":"$I75","v":"Semi-annual"},{"$f":"$J75","v":1},{"$f":"$K75","v":1},{"$f":"$L$75","v":1.52291386946387E-2},null,{"$f":"$B$75","v":151.00000000000009},{"$f":"H119-P119","v":0},{"$f":"I119-Q119","v":0},{"$f":"J119-R119","v":0},{"$f":"K119-S119","v":0},{"$f":"L119-T119","v":0},null,0,{"$f":"H119","v":151.00000000000009},0,0,0,0,null,{"$f":"IF($C119=\"annual\",IF(V$111=$B119,0,G119*$F119),IF(V$111-$B119=0,0,IF((V$111-$B119)<$E119,AVERAGE(G119,H119)*$F119,IF((V$111-$B119)=$E119,G119*$F119/2,0))))","v":0},{"$f":"IF($C119=\"annual\",IF(W$111=$B119,0,H119*$F119),IF(W$111-$B119=0,0,IF((W$111-$B119)<$E119,AVERAGE(H119,I119)*$F119,IF((W$111-$B119)=$E119,H119*$F119/2,0))))","v":1.1497999714452225},0,0,0,0]
[null,{"$f":"B119+1","v":2015},{"$f":"C119","v":"Semi-annual"},{"$f":"D119","v":1},{"$f":"E119","v":1},{"$f":"$M$75","v":3.6862499999999999E-2},null,null,{"$f":"$C$75","v":151.00000000000031},{"$f":"I120-Q120","v":0},{"$f":"J120-R120","v":0},{"$f":"K120-S120","v":0},{"$f":"L120-T120","v":0},null,null,0,{"$f":"I120","v":151.00000000000031},0,0,0,null,null,0,2.7831187500000056,0,0,0]
[null,{"$f":"B120+1","v":2016},{"$f":"C120","v":"Semi-annual"},{"$f":"D120","v":1},1,{"$f":"$N$75","v":3.9824999999999902E-2},null,null,null,{"$f":"$D$75","v":153.37948199624745},{"$f":"J121-R121","v":0},{"$f":"K121-S121","v":0},{"$f":"L121-T121","v":0},null,null,null,0,{"$f":"J121","v":153.37948199624745},0,0,null,null,null,0,3.0541689352502699,0,0]
[null,{"$f":"B121+1","v":2017},{"$f":"C121","v":"Semi-annual"},1,1,{"$f":"$O$75","v":4.3799999999999902E-2},null,null,null,null,{"$f":"$E$75","v":156.62187987944466},{"$f":"K122-S122","v":0},{"$f":"L122-T122","v":0},null,null,null,null,0,{"$f":"K122","v":156.62187987944466},0,null,null,null,null,0,3.4300191693598303,0]
[null,{"$f":"B122+1","v":2018},{"$f":"C122","v":"Semi-annual"},1,1,{"$f":"$P$75","v":4.7012499999999999E-2},null,null,null,null,null,{"$f":"$F$75","v":159.59211489024739},{"$f":"L123-T123","v":0},null,null,null,null,null,0,{"$f":"L123","v":159.59211489024739},null,null,null,null,null,0,3.7514121506388776]
[null,{"$f":"B123+1","v":2019},{"$f":"C123","v":"Semi-annual"},1,1,{"$f":"$Q$75","v":4.9937499999999996E-2},null,null,null,null,null,null,{"$f":"$G$75","v":163.29645854852069},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A65","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[null,{"$f":"B119","v":2014},{"$f":"$I76","v":"Semi-annual"},{"$f":"$J76","v":1},{"$f":"$K76","v":1},{"$f":"$L$76","v":0.03},null,{"$f":"$B$76/$B$31","v":0},{"$f":"H128-P128","v":0},{"$f":"I128-Q128","v":0},{"$f":"J128-R128","v":0},{"$f":"K128-S128","v":0},{"$f":"L128-T128","v":0},null,0,{"$f":"H128","v":0},0,0,0,0,null,{"$f":"IF($C128=\"annual\",IF(V$111=$B128,0,G128*$F128),IF(V$111-$B128=0,0,IF((V$111-$B128)<$E128,AVERAGE(G128,H128)*$F128,IF((V$111-$B128)=$E128,G128*$F128/2,0))))","v":0},{"$f":"IF($C128=\"annual\",IF(W$111=$B128,0,H128*$F128),IF(W$111-$B128=0,0,IF((W$111-$B128)<$E128,AVERAGE(H128,I128)*$F128,IF((W$111-$B128)=$E128,H128*$F128/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B128+1","v":2015},{"$f":"C128","v":"Semi-annual"},{"$f":"D128","v":1},{"$f":"E128","v":1},{"$f":"$M$76","v":0.05},null,null,{"$f":"$C$76/$C$31","v":0},{"$f":"I129-Q129","v":0},{"$f":"J129-R129","v":0},{"$f":"K129-S129","v":0},{"$f":"L129-T129","v":0},null,null,0,{"$f":"I129","v":0},0,0,0,null,null,0,0,0,0,0]
[null,{"$f":"B129+1","v":2016},{"$f":"C129","v":"Semi-annual"},{"$f":"D129","v":1},1,{"$f":"$N$76","v":0.05},null,null,null,{"$f":"$D$76/$D$31","v":0},{"$f":"J130-R130","v":0},{"$f":"K130-S130","v":0},{"$f":"L130-T130","v":0},null,null,null,0,{"$f":"J130","v":0},0,0,null,null,null,0,0,0,0]
[null,{"$f":"B130+1","v":2017},{"$f":"C130","v":"Semi-annual"},1,1,{"$f":"$O$76","v":0.05},null,null,null,null,{"$f":"$E$76/$E$31","v":0},{"$f":"K131-S131","v":0},{"$f":"L131-T131","v":0},null,null,null,null,0,{"$f":"K131","v":0},0,null,null,null,null,0,0,0]
[null,{"$f":"B131+1","v":2018},{"$f":"C131","v":"Semi-annual"},1,1,{"$f":"$P$76","v":0.05},null,null,null,null,null,{"$f":"$F$76/$F$31","v":0},{"$f":"L132-T132","v":0},null,null,null,null,null,0,{"$f":"L132","v":0},null,null,null,null,null,0,0]
[null,{"$f":"B132+1","v":2019},{"$f":"C132","v":"Semi-annual"},1,1,{"$f":"$Q$76","v":0.05},null,null,null,null,null,null,{"$f":"$G$76/$G$31","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A58","v":"Long-term debt 3/"}]
[{"$f":"'Input 4 - Forecast'!A59","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[{"$f":"'Input 4 - Forecast'!A60","v":"Type 1"},{"$f":"B119","v":2014},{"$f":"$I79","v":"Annual"},{"$f":"$J79","v":2},{"$f":"$K79","v":2},{"$f":"$L$79","v":2.5614569347319347E-2},null,{"$f":"$B$79","v":30.400000000000016},{"$f":"H138-P138","v":30.400000000000016},{"$f":"I138-Q138","v":0},{"$f":"J138-R138","v":0},{"$f":"K138-S138","v":0},{"$f":"L138-T138","v":0},null,{"$f":"IF(OR($C138=\"Annual\",$D138=$E138),IF(AND($D138=$E138,O$111=$B138+$D138),$H138,IF(AND(O$111>$B138+$D138,O$111<=$B138+$E138), $H138/($E138-$D138),0)), IF(OR(O$111=$B138+$D138,O$111=$B138+$E138),$H138/(($E138-$D138)*2),IF(AND(O$111>$B138+$D138,O$111<$B138+$E138),$H138/($E138-$D138),0)))","v":0},{"$f":"IF(OR($C138=\"Annual\",$D138=$E138),IF(AND($D138=$E138,P$111=$B138+$D138),$H138,IF(AND(P$111>$B138+$D138,P$111<=$B138+$E138), $H138/($E138-$D138),0)), IF(OR(P$111=$B138+$D138,P$111=$B138+$E138),$H138/(($E138-$D138)*2),IF(AND(P$111>$B138+$D138,P$111<$B138+$E138),$H138/($E138-$D138),0)))","v":0},30.400000000000016,0,0,0,null,{"$f":"IF($C138=\"annual\",IF(V$111=$B138,0,G138*$F138),IF(V$111-$B138=0,0,IF((V$111-$B138)<$E138,AVERAGE(G138,H138)*$F138,IF((V$111-$B138)=$E138,G138*$F138/2,0))))","v":0},{"$f":"IF($C138=\"annual\",IF(W$111=$B138,0,H138*$F138),IF(W$111-$B138=0,0,IF((W$111-$B138)<$E138,AVERAGE(H138,I138)*$F138,IF((W$111-$B138)=$E138,H138*$F138/2,0))))","v":0.7786829081585086},0.7786829081585086,0,0,0]
[{"$f":"A138","v":"Type 1"},{"$f":"B138+1","v":2015},{"$f":"C138","v":"Annual"},{"$f":"D138","v":2},{"$f":"E138","v":2},{"$f":"$M$79","v":4.7431250000000001E-2},null,null,{"$f":"$C$79","v":35.000000000000071},{"$f":"I139-Q139","v":35.000000000000071},{"$f":"J139-R139","v":0},{"$f":"K139-S139","v":0},{"$f":"L139-T139","v":0},null,null,{"$f":"IF(OR($C139=\"Annual\",$D139=$E139),IF(AND($D139=$E139,P$111=$B139+$D139),$I139,IF(AND(P$111>$B139+$D139,P$111<=$B139+$E139), $I139/($E139-$D139),0)), IF(OR(P$111=$B139+$D139,P$111=$B139+$E139),$I139/(($E139-$D139)*2),IF(AND(P$111>$B139+$D139,P$111<$B139+$E139),$I139/($E139-$D139),0)))","v":0},{"$f":"IF(OR($C139=\"Annual\",$D139=$E139),IF(AND($D139=$E139,Q$111=$B139+$D139),$I139,IF(AND(Q$111>$B139+$D139,Q$111<=$B139+$E139), $I139/($E139-$D139),0)), IF(OR(Q$111=$B139+$D139,Q$111=$B139+$E139),$I139/(($E139-$D139)*2),IF(AND(Q$111>$B139+$D139,Q$111<$B139+$E139),$I139/($E139-$D139),0)))","v":0},35.000000000000071,0,0,null,null,0,1.6600937500000035,1.6600937500000035,0,0]
[{"$f":"A139","v":"Type 1"},{"$f":"B139+1","v":2016},{"$f":"C139","v":"Annual"},{"$f":"D139","v":2},2,{"$f":"$N$79","v":5.041249999999995E-2},null,null,null,{"$f":"$D$79","v":40.630326356621836},{"$f":"J140-R140","v":40.630326356621836},{"$f":"K140-S140","v":0},{"$f":"L140-T140","v":0},null,null,null,{"$f":"IF(OR($C140=\"Annual\",$D140=$E140),IF(AND($D140=$E140,Q$111=$B140+$D140),$J140,IF(AND(Q$111>$B140+$D140,Q$111<=$B140+$E140), $J140/($E140-$D140),0)), IF(OR(Q$111=$B140+$D140,Q$111=$B140+$E140),$J140/(($E140-$D140)*2),IF(AND(Q$111>$B140+$D140,Q$111<$B140+$E140),$J140/($E140-$D140),0)))","v":0},{"$f":"IF(OR($C140=\"Annual\",$D140=$E140),IF(AND($D140=$E140,R$111=$B140+$D140),$J140,IF(AND(R$111>$B140+$D140,R$111<=$B140+$E140), $J140/($E140-$D140),0)), IF(OR(R$111=$B140+$D140,R$111=$B140+$E140),$J140/(($E140-$D140)*2),IF(AND(R$111>$B140+$D140,R$111<$B140+$E140),$J140/($E140-$D140),0)))","v":0},40.630326356621836,0,null,null,null,0,2.0482763274531961,2.0482763274531961,0]
[{"$f":"A140","v":"Type 1"},{"$f":"B140+1","v":2017},{"$f":"C140","v":"Annual"},2,2,{"$f":"$O$79","v":5.2899999999999947E-2},null,null,null,null,{"$f":"$E$79","v":36.303084740268631},{"$f":"K141-S141","v":36.303084740268631},{"$f":"L141-T141","v":0},null,null,null,null,{"$f":"IF(OR($C141=\"Annual\",$D141=$E141),IF(AND($D141=$E141,R$111=$B141+$D141),$K141,IF(AND(R$111>$B141+$D141,R$111<=$B141+$E141), $K141/($E141-$D141),0)), IF(OR(R$111=$B141+$D141,R$111=$B141+$E141),$K141/(($E141-$D141)*2),IF(AND(R$111>$B141+$D141,R$111<$B141+$E141),$K141/($E141-$D141),0)))","v":0},{"$f":"IF(OR($C141=\"Annual\",$D141=$E141),IF(AND($D141=$E141,S$111=$B141+$D141),$K141,IF(AND(S$111>$B141+$D141,S$111<=$B141+$E141), $K141/($E141-$D141),0)), IF(OR(S$111=$B141+$D141,S$111=$B141+$E141),$K141/(($E141-$D141)*2),IF(AND(S$111>$B141+$D141,S$111<$B141+$E141),$K141/($E141-$D141),0)))","v":0},36.303084740268631,null,null,null,null,0,1.9204331827602086,1.9204331827602086]
[{"$f":"A141","v":"Type 1"},{"$f":"B141+1","v":2018},{"$f":"C141","v":"Annual"},2,2,{"$f":"$P$79","v":5.5006249999999993E-2},null,null,null,null,null,{"$f":"$F$79","v":42.276056924568842},{"$f":"L142-T142","v":42.276056924568842},null,null,null,null,null,{"$f":"IF(OR($C142=\"Annual\",$D142=$E142),IF(AND($D142=$E142,S$111=$B142+$D142),$L142,IF(AND(S$111>$B142+$D142,S$111<=$B142+$E142), $L142/($E142-$D142),0)), IF(OR(S$111=$B142+$D142,S$111=$B142+$E142),$L142/(($E142-$D142)*2),IF(AND(S$111>$B142+$D142,S$111<$B142+$E142),$L142/($E142-$D142),0)))","v":0},{"$f":"IF(OR($C142=\"Annual\",$D142=$E142),IF(AND($D142=$E142,T$111=$B142+$D142),$L142,IF(AND(T$111>$B142+$D142,T$111<=$B142+$E142), $L142/($E142-$D142),0)), IF(OR(T$111=$B142+$D142,T$111=$B142+$E142),$L142/(($E142-$D142)*2),IF(AND(T$111>$B142+$D142,T$111<$B142+$E142),$L142/($E142-$D142),0)))","v":0},null,null,null,null,null,0,2.3254473562070643]
[{"$f":"A142","v":"Type 1"},{"$f":"B142+1","v":2019},{"$f":"C142","v":"Annual"},2,2,{"$f":"$Q$79","v":5.6468749999999998E-2},null,null,null,null,null,null,{"$f":"$G$79","v":32.983721759800538},null,null,null,null,null,null,{"$f":"IF(OR($C143=\"Annual\",$D143=$E143),IF(AND($D143=$E143,T$111=$B143+$D143),$M143,IF(AND(T$111>$B143+$D143,T$111<=$B143+$E143), $M143/($E143-$D143),0)), IF(OR(T$111=$B143+$D143,T$111=$B143+$E143),$M143/(($E143-$D143)*2),IF(AND(T$111>$B143+$D143,T$111<$B143+$E143),$M143/($E143-$D143),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A61","v":"Type 2"},{"$f":"B119","v":2014},{"$f":"$I80","v":"Annual"},{"$f":"$J80","v":3},{"$f":"$K80","v":3},{"$f":"$L$80","v":2.5614569347319347E-2},null,{"$f":"$B$80","v":42.070790007889578},{"$f":"H145-P145","v":42.070790007889578},{"$f":"I145-Q145","v":42.070790007889578},{"$f":"J145-R145","v":0},{"$f":"K145-S145","v":0},{"$f":"L145-T145","v":0},null,{"$f":"IF(OR($C145=\"Annual\",$D145=$E145),IF(AND($D145=$E145,O$111=$B145+$D145),$H145,IF(AND(O$111>$B145+$D145,O$111<=$B145+$E145), $H145/($E145-$D145),0)), IF(OR(O$111=$B145+$D145,O$111=$B145+$E145),$H145/(($E145-$D145)*2),IF(AND(O$111>$B145+$D145,O$111<$B145+$E145),$H145/($E145-$D145),0)))","v":0},{"$f":"IF(OR($C145=\"Annual\",$D145=$E145),IF(AND($D145=$E145,P$111=$B145+$D145),$H145,IF(AND(P$111>$B145+$D145,P$111<=$B145+$E145), $H145/($E145-$D145),0)), IF(OR(P$111=$B145+$D145,P$111=$B145+$E145),$H145/(($E145-$D145)*2),IF(AND(P$111>$B145+$D145,P$111<$B145+$E145),$H145/($E145-$D145),0)))","v":0},0,42.070790007889578,0,0,null,{"$f":"IF($C145=\"annual\",IF(V$111=$B145,0,G145*$F145),IF(V$111-$B145=0,0,IF((V$111-$B145)<$E145,AVERAGE(G145,H145)*$F145,IF((V$111-$B145)=$E145,G145*$F145/2,0))))","v":0},{"$f":"IF($C145=\"annual\",IF(W$111=$B145,0,H145*$F145),IF(W$111-$B145=0,0,IF((W$111-$B145)<$E145,AVERAGE(H145,I145)*$F145,IF((W$111-$B145)=$E145,H145*$F145/2,0))))","v":1.0776251681535975},1.0776251681535975,1.0776251681535975,0,0]
[{"$f":"A145","v":"Type 2"},{"$f":"B145+1","v":2015},{"$f":"C145","v":"Annual"},{"$f":"D145","v":3},3,{"$f":"$M$80","v":4.7431250000000001E-2},null,null,{"$f":"$C$80","v":45.000000000000092},{"$f":"I146-Q146","v":45.000000000000092},{"$f":"J146-R146","v":45.000000000000092},{"$f":"K146-S146","v":0},{"$f":"L146-T146","v":0},null,null,{"$f":"IF(OR($C146=\"Annual\",$D146=$E146),IF(AND($D146=$E146,P$111=$B146+$D146),$I146,IF(AND(P$111>$B146+$D146,P$111<=$B146+$E146), $I146/($E146-$D146),0)), IF(OR(P$111=$B146+$D146,P$111=$B146+$E146),$I146/(($E146-$D146)*2),IF(AND(P$111>$B146+$D146,P$111<$B146+$E146),$I146/($E146-$D146),0)))","v":0},{"$f":"IF(OR($C146=\"Annual\",$D146=$E146),IF(AND($D146=$E146,Q$111=$B146+$D146),$I146,IF(AND(Q$111>$B146+$D146,Q$111<=$B146+$E146), $I146/($E146-$D146),0)), IF(OR(Q$111=$B146+$D146,Q$111=$B146+$E146),$I146/(($E146-$D146)*2),IF(AND(Q$111>$B146+$D146,Q$111<$B146+$E146),$I146/($E146-$D146),0)))","v":0},0,45.000000000000092,0,null,null,0,2.1344062500000045,2.1344062500000045,2.1344062500000045,0]
[{"$f":"A146","v":"Type 2"},{"$f":"B146+1","v":2016},{"$f":"C146","v":"Annual"},3,3,{"$f":"$N$80","v":5.041249999999995E-2},null,null,null,{"$f":"$D$80","v":48.756391627946208},{"$f":"J147-R147","v":48.756391627946208},{"$f":"K147-S147","v":48.756391627946208},{"$f":"L147-T147","v":0},null,null,null,{"$f":"IF(OR($C147=\"Annual\",$D147=$E147),IF(AND($D147=$E147,Q$111=$B147+$D147),$J147,IF(AND(Q$111>$B147+$D147,Q$111<=$B147+$E147), $J147/($E147-$D147),0)), IF(OR(Q$111=$B147+$D147,Q$111=$B147+$E147),$J147/(($E147-$D147)*2),IF(AND(Q$111>$B147+$D147,Q$111<$B147+$E147),$J147/($E147-$D147),0)))","v":0},{"$f":"IF(OR($C147=\"Annual\",$D147=$E147),IF(AND($D147=$E147,R$111=$B147+$D147),$J147,IF(AND(R$111>$B147+$D147,R$111<=$B147+$E147), $J147/($E147-$D147),0)), IF(OR(R$111=$B147+$D147,R$111=$B147+$E147),$J147/(($E147-$D147)*2),IF(AND(R$111>$B147+$D147,R$111<$B147+$E147),$J147/($E147-$D147),0)))","v":0},0,48.756391627946208,null,null,null,0,2.4579315929438357,2.4579315929438357,2.4579315929438357]
[{"$f":"A147","v":"Type 2"},{"$f":"B147+1","v":2017},{"$f":"C147","v":"Annual"},3,3,{"$f":"$O$80","v":5.2899999999999947E-2},null,null,null,null,{"$f":"$E$80","v":41.489239703164152},{"$f":"K148-S148","v":41.489239703164152},{"$f":"L148-T148","v":41.489239703164152},null,null,null,null,{"$f":"IF(OR($C148=\"Annual\",$D148=$E148),IF(AND($D148=$E148,R$111=$B148+$D148),$K148,IF(AND(R$111>$B148+$D148,R$111<=$B148+$E148), $K148/($E148-$D148),0)), IF(OR(R$111=$B148+$D148,R$111=$B148+$E148),$K148/(($E148-$D148)*2),IF(AND(R$111>$B148+$D148,R$111<$B148+$E148),$K148/($E148-$D148),0)))","v":0},{"$f":"IF(OR($C148=\"Annual\",$D148=$E148),IF(AND($D148=$E148,S$111=$B148+$D148),$K148,IF(AND(S$111>$B148+$D148,S$111<=$B148+$E148), $K148/($E148-$D148),0)), IF(OR(S$111=$B148+$D148,S$111=$B148+$E148),$K148/(($E148-$D148)*2),IF(AND(S$111>$B148+$D148,S$111<$B148+$E148),$K148/($E148-$D148),0)))","v":0},0,null,null,null,null,0,2.1947807802973816,2.1947807802973816]
[{"$f":"A148","v":"Type 2"},{"$f":"B148+1","v":2018},{"$f":"C148","v":"Annual"},3,3,{"$f":"$P$80","v":5.5006249999999993E-2},null,null,null,null,null,{"$f":"$F$80","v":47.560564040139944},{"$f":"L149-T149","v":47.560564040139944},null,null,null,null,null,{"$f":"IF(OR($C149=\"Annual\",$D149=$E149),IF(AND($D149=$E149,S$111=$B149+$D149),$L149,IF(AND(S$111>$B149+$D149,S$111<=$B149+$E149), $L149/($E149-$D149),0)), IF(OR(S$111=$B149+$D149,S$111=$B149+$E149),$L149/(($E149-$D149)*2),IF(AND(S$111>$B149+$D149,S$111<$B149+$E149),$L149/($E149-$D149),0)))","v":0},{"$f":"IF(OR($C149=\"Annual\",$D149=$E149),IF(AND($D149=$E149,T$111=$B149+$D149),$L149,IF(AND(T$111>$B149+$D149,T$111<=$B149+$E149), $L149/($E149-$D149),0)), IF(OR(T$111=$B149+$D149,T$111=$B149+$E149),$L149/(($E149-$D149)*2),IF(AND(T$111>$B149+$D149,T$111<$B149+$E149),$L149/($E149-$D149),0)))","v":0},null,null,null,null,null,0,2.6161282757329474]
[{"$f":"A149","v":"Type 2"},{"$f":"B149+1","v":2019},{"$f":"C149","v":"Annual"},3,3,{"$f":"$Q$80","v":5.6468749999999998E-2},null,null,null,null,null,null,{"$f":"$G$80","v":41.43965354575969},null,null,null,null,null,null,{"$f":"IF(OR($C150=\"Annual\",$D150=$E150),IF(AND($D150=$E150,T$111=$B150+$D150),$M150,IF(AND(T$111>$B150+$D150,T$111<=$B150+$E150), $M150/($E150-$D150),0)), IF(OR(T$111=$B150+$D150,T$111=$B150+$E150),$M150/(($E150-$D150)*2),IF(AND(T$111>$B150+$D150,T$111<$B150+$E150),$M150/($E150-$D150),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A62","v":"Type 3"},{"$f":"B119","v":2014},{"$f":"$I81","v":"Annual"},{"$f":"$J81","v":5},{"$f":"$K81","v":5},{"$f":"$L$81","v":3.5999999999999997E-2},null,{"$f":"$B$81","v":64.700000000000045},{"$f":"H152-P152","v":64.700000000000045},{"$f":"I152-Q152","v":64.700000000000045},{"$f":"J152-R152","v":64.700000000000045},{"$f":"K152-S152","v":64.700000000000045},{"$f":"L152-T152","v":0},null,{"$f":"IF(OR($C152=\"Annual\",$D152=$E152),IF(AND($D152=$E152,O$111=$B152+$D152),$H152,IF(AND(O$111>$B152+$D152,O$111<=$B152+$E152), $H152/($E152-$D152),0)), IF(OR(O$111=$B152+$D152,O$111=$B152+$E152),$H152/(($E152-$D152)*2),IF(AND(O$111>$B152+$D152,O$111<$B152+$E152),$H152/($E152-$D152),0)))","v":0},{"$f":"IF(OR($C152=\"Annual\",$D152=$E152),IF(AND($D152=$E152,P$111=$B152+$D152),$H152,IF(AND(P$111>$B152+$D152,P$111<=$B152+$E152), $H152/($E152-$D152),0)), IF(OR(P$111=$B152+$D152,P$111=$B152+$E152),$H152/(($E152-$D152)*2),IF(AND(P$111>$B152+$D152,P$111<$B152+$E152),$H152/($E152-$D152),0)))","v":0},0,0,0,64.700000000000045,null,{"$f":"IF($C152=\"annual\",IF(V$111=$B152,0,G152*$F152),IF(V$111-$B152=0,0,IF((V$111-$B152)<$E152,AVERAGE(G152,H152)*$F152,IF((V$111-$B152)=$E152,G152*$F152/2,0))))","v":0},{"$f":"IF($C152=\"annual\",IF(W$111=$B152,0,H152*$F152),IF(W$111-$B152=0,0,IF((W$111-$B152)<$E152,AVERAGE(H152,I152)*$F152,IF((W$111-$B152)=$E152,H152*$F152/2,0))))","v":2.3292000000000015},2.3292000000000015,2.3292000000000015,2.3292000000000015,2.3292000000000015]
[{"$f":"A152","v":"Type 3"},{"$f":"B152+1","v":2015},{"$f":"C152","v":"Annual"},{"$f":"D152","v":5},5,{"$f":"$M$81","v":5.7999999999999996E-2},null,null,{"$f":"$C$81","v":57.500000000000114},{"$f":"I153-Q153","v":57.500000000000114},{"$f":"J153-R153","v":57.500000000000114},{"$f":"K153-S153","v":57.500000000000114},{"$f":"L153-T153","v":57.500000000000114},null,null,{"$f":"IF(OR($C153=\"Annual\",$D153=$E153),IF(AND($D153=$E153,P$111=$B153+$D153),$I153,IF(AND(P$111>$B153+$D153,P$111<=$B153+$E153), $I153/($E153-$D153),0)), IF(OR(P$111=$B153+$D153,P$111=$B153+$E153),$I153/(($E153-$D153)*2),IF(AND(P$111>$B153+$D153,P$111<$B153+$E153),$I153/($E153-$D153),0)))","v":0},{"$f":"IF(OR($C153=\"Annual\",$D153=$E153),IF(AND($D153=$E153,Q$111=$B153+$D153),$I153,IF(AND(Q$111>$B153+$D153,Q$111<=$B153+$E153), $I153/($E153-$D153),0)), IF(OR(Q$111=$B153+$D153,Q$111=$B153+$E153),$I153/(($E153-$D153)*2),IF(AND(Q$111>$B153+$D153,Q$111<$B153+$E153),$I153/($E153-$D153),0)))","v":0},0,0,0,null,null,0,3.3350000000000062,3.3350000000000062,3.3350000000000062,3.3350000000000062]
[{"$f":"A153","v":"Type 3"},{"$f":"B153+1","v":2016},{"$f":"C153","v":"Annual"},5,5,{"$f":"$N$81","v":6.0999999999999999E-2},null,null,null,{"$f":"$D$81","v":60.539186271366539},{"$f":"J154-R154","v":60.539186271366539},{"$f":"K154-S154","v":60.539186271366539},{"$f":"L154-T154","v":60.539186271366539},null,null,null,{"$f":"IF(OR($C154=\"Annual\",$D154=$E154),IF(AND($D154=$E154,Q$111=$B154+$D154),$J154,IF(AND(Q$111>$B154+$D154,Q$111<=$B154+$E154), $J154/($E154-$D154),0)), IF(OR(Q$111=$B154+$D154,Q$111=$B154+$E154),$J154/(($E154-$D154)*2),IF(AND(Q$111>$B154+$D154,Q$111<$B154+$E154),$J154/($E154-$D154),0)))","v":0},{"$f":"IF(OR($C154=\"Annual\",$D154=$E154),IF(AND($D154=$E154,R$111=$B154+$D154),$J154,IF(AND(R$111>$B154+$D154,R$111<=$B154+$E154), $J154/($E154-$D154),0)), IF(OR(R$111=$B154+$D154,R$111=$B154+$E154),$J154/(($E154-$D154)*2),IF(AND(R$111>$B154+$D154,R$111<$B154+$E154),$J154/($E154-$D154),0)))","v":0},0,0,null,null,null,0,3.6928903625533587,3.6928903625533587,3.6928903625533587]
[{"$f":"A154","v":"Type 3"},{"$f":"B154+1","v":2017},{"$f":"C154","v":"Annual"},5,5,{"$f":"$O$81","v":6.2E-2},null,null,null,null,{"$f":"$E$81","v":49.787087643796987},{"$f":"K155-S155","v":49.787087643796987},{"$f":"L155-T155","v":49.787087643796987},null,null,null,null,{"$f":"IF(OR($C155=\"Annual\",$D155=$E155),IF(AND($D155=$E155,R$111=$B155+$D155),$K155,IF(AND(R$111>$B155+$D155,R$111<=$B155+$E155), $K155/($E155-$D155),0)), IF(OR(R$111=$B155+$D155,R$111=$B155+$E155),$K155/(($E155-$D155)*2),IF(AND(R$111>$B155+$D155,R$111<$B155+$E155),$K155/($E155-$D155),0)))","v":0},{"$f":"IF(OR($C155=\"Annual\",$D155=$E155),IF(AND($D155=$E155,S$111=$B155+$D155),$K155,IF(AND(S$111>$B155+$D155,S$111<=$B155+$E155), $K155/($E155-$D155),0)), IF(OR(S$111=$B155+$D155,S$111=$B155+$E155),$K155/(($E155-$D155)*2),IF(AND(S$111>$B155+$D155,S$111<$B155+$E155),$K155/($E155-$D155),0)))","v":0},0,null,null,null,null,0,3.086799433915413,3.086799433915413]
[{"$f":"A155","v":"Type 3"},{"$f":"B155+1","v":2018},{"$f":"C155","v":"Annual"},5,5,{"$f":"$P$81","v":6.3E-2},null,null,null,null,null,{"$f":"$F$81","v":56.544226136610831},{"$f":"L156-T156","v":56.544226136610831},null,null,null,null,null,{"$f":"IF(OR($C156=\"Annual\",$D156=$E156),IF(AND($D156=$E156,S$111=$B156+$D156),$L156,IF(AND(S$111>$B156+$D156,S$111<=$B156+$E156), $L156/($E156-$D156),0)), IF(OR(S$111=$B156+$D156,S$111=$B156+$E156),$L156/(($E156-$D156)*2),IF(AND(S$111>$B156+$D156,S$111<$B156+$E156),$L156/($E156-$D156),0)))","v":0},{"$f":"IF(OR($C156=\"Annual\",$D156=$E156),IF(AND($D156=$E156,T$111=$B156+$D156),$L156,IF(AND(T$111>$B156+$D156,T$111<=$B156+$E156), $L156/($E156-$D156),0)), IF(OR(T$111=$B156+$D156,T$111=$B156+$E156),$L156/(($E156-$D156)*2),IF(AND(T$111>$B156+$D156,T$111<$B156+$E156),$L156/($E156-$D156),0)))","v":0},null,null,null,null,null,0,3.5622862466064822]
[{"$f":"A156","v":"Type 3"},{"$f":"B156+1","v":2019},{"$f":"C156","v":"Annual"},5,5,{"$f":"$Q$81","v":6.3E-2},null,null,null,null,null,null,{"$f":"$G$81","v":59.911415917801634},null,null,null,null,null,null,{"$f":"IF(OR($C157=\"Annual\",$D157=$E157),IF(AND($D157=$E157,T$111=$B157+$D157),$M157,IF(AND(T$111>$B157+$D157,T$111<=$B157+$E157), $M157/($E157-$D157),0)), IF(OR(T$111=$B157+$D157,T$111=$B157+$E157),$M157/(($E157-$D157)*2),IF(AND(T$111>$B157+$D157,T$111<$B157+$E157),$M157/($E157-$D157),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A63","v":"Type 4"},{"$f":"B119","v":2014},{"$f":"$I82","v":"Annual"},{"$f":"$J82","v":10},{"$f":"$K82","v":10},{"$f":"$L$82","v":4.5999999999999999E-2},null,{"$f":"$B$82","v":90.000000000000043},{"$f":"H159-P159","v":90.000000000000043},{"$f":"I159-Q159","v":90.000000000000043},{"$f":"J159-R159","v":90.000000000000043},{"$f":"K159-S159","v":90.000000000000043},{"$f":"L159-T159","v":90.000000000000043},null,{"$f":"IF(OR($C159=\"Annual\",$D159=$E159),IF(AND($D159=$E159,O$111=$B159+$D159),$H159,IF(AND(O$111>$B159+$D159,O$111<=$B159+$E159), $H159/($E159-$D159),0)), IF(OR(O$111=$B159+$D159,O$111=$B159+$E159),$H159/(($E159-$D159)*2),IF(AND(O$111>$B159+$D159,O$111<$B159+$E159),$H159/($E159-$D159),0)))","v":0},{"$f":"IF(OR($C159=\"Annual\",$D159=$E159),IF(AND($D159=$E159,P$111=$B159+$D159),$H159,IF(AND(P$111>$B159+$D159,P$111<=$B159+$E159), $H159/($E159-$D159),0)), IF(OR(P$111=$B159+$D159,P$111=$B159+$E159),$H159/(($E159-$D159)*2),IF(AND(P$111>$B159+$D159,P$111<$B159+$E159),$H159/($E159-$D159),0)))","v":0},0,0,0,0,null,{"$f":"IF($C159=\"annual\",IF(V$111=$B159,0,G159*$F159),IF(V$111-$B159=0,0,IF((V$111-$B159)<$E159,AVERAGE(G159,H159)*$F159,IF((V$111-$B159)=$E159,G159*$F159/2,0))))","v":0},{"$f":"IF($C159=\"annual\",IF(W$111=$B159,0,H159*$F159),IF(W$111-$B159=0,0,IF((W$111-$B159)<$E159,AVERAGE(H159,I159)*$F159,IF((W$111-$B159)=$E159,H159*$F159/2,0))))","v":4.1400000000000015},4.1400000000000015,4.1400000000000015,4.1400000000000015,4.1400000000000015]
[{"$f":"A159","v":"Type 4"},{"$f":"B159+1","v":2015},{"$f":"C159","v":"Annual"},{"$f":"D159","v":10},10,{"$f":"$M$82","v":6.8000000000000005E-2},null,null,{"$f":"$C$82","v":94.000000000000185},{"$f":"I160-Q160","v":94.000000000000185},{"$f":"J160-R160","v":94.000000000000185},{"$f":"K160-S160","v":94.000000000000185},{"$f":"L160-T160","v":94.000000000000185},null,null,{"$f":"IF(OR($C160=\"Annual\",$D160=$E160),IF(AND($D160=$E160,P$111=$B160+$D160),$I160,IF(AND(P$111>$B160+$D160,P$111<=$B160+$E160), $I160/($E160-$D160),0)), IF(OR(P$111=$B160+$D160,P$111=$B160+$E160),$I160/(($E160-$D160)*2),IF(AND(P$111>$B160+$D160,P$111<$B160+$E160),$I160/($E160-$D160),0)))","v":0},{"$f":"IF(OR($C160=\"Annual\",$D160=$E160),IF(AND($D160=$E160,Q$111=$B160+$D160),$I160,IF(AND(Q$111>$B160+$D160,Q$111<=$B160+$E160), $I160/($E160-$D160),0)), IF(OR(Q$111=$B160+$D160,Q$111=$B160+$E160),$I160/(($E160-$D160)*2),IF(AND(Q$111>$B160+$D160,Q$111<$B160+$E160),$I160/($E160-$D160),0)))","v":0},0,0,0,null,null,0,6.3920000000000128,6.3920000000000128,6.3920000000000128,6.3920000000000128]
[{"$f":"A160","v":"Type 4"},{"$f":"B160+1","v":2016},{"$f":"C160","v":"Annual"},10,10,{"$f":"$N$82","v":7.0999999999999994E-2},null,null,null,{"$f":"$D$82","v":92.433992461314688},{"$f":"J161-R161","v":92.433992461314688},{"$f":"K161-S161","v":92.433992461314688},{"$f":"L161-T161","v":92.433992461314688},null,null,null,{"$f":"IF(OR($C161=\"Annual\",$D161=$E161),IF(AND($D161=$E161,Q$111=$B161+$D161),$J161,IF(AND(Q$111>$B161+$D161,Q$111<=$B161+$E161), $J161/($E161-$D161),0)), IF(OR(Q$111=$B161+$D161,Q$111=$B161+$E161),$J161/(($E161-$D161)*2),IF(AND(Q$111>$B161+$D161,Q$111<$B161+$E161),$J161/($E161-$D161),0)))","v":0},{"$f":"IF(OR($C161=\"Annual\",$D161=$E161),IF(AND($D161=$E161,R$111=$B161+$D161),$J161,IF(AND(R$111>$B161+$D161,R$111<=$B161+$E161), $J161/($E161-$D161),0)), IF(OR(R$111=$B161+$D161,R$111=$B161+$E161),$J161/(($E161-$D161)*2),IF(AND(R$111>$B161+$D161,R$111<$B161+$E161),$J161/($E161-$D161),0)))","v":0},0,0,null,null,null,0,6.5628134647533418,6.5628134647533418,6.5628134647533418]
[{"$f":"A161","v":"Type 4"},{"$f":"B161+1","v":2017},{"$f":"C161","v":"Annual"},10,10,{"$f":"$O$82","v":7.2000000000000008E-2},null,null,null,null,{"$f":"$E$82","v":93.350789332119348},{"$f":"K162-S162","v":93.350789332119348},{"$f":"L162-T162","v":93.350789332119348},null,null,null,null,{"$f":"IF(OR($C162=\"Annual\",$D162=$E162),IF(AND($D162=$E162,R$111=$B162+$D162),$K162,IF(AND(R$111>$B162+$D162,R$111<=$B162+$E162), $K162/($E162-$D162),0)), IF(OR(R$111=$B162+$D162,R$111=$B162+$E162),$K162/(($E162-$D162)*2),IF(AND(R$111>$B162+$D162,R$111<$B162+$E162),$K162/($E162-$D162),0)))","v":0},{"$f":"IF(OR($C162=\"Annual\",$D162=$E162),IF(AND($D162=$E162,S$111=$B162+$D162),$K162,IF(AND(S$111>$B162+$D162,S$111<=$B162+$E162), $K162/($E162-$D162),0)), IF(OR(S$111=$B162+$D162,S$111=$B162+$E162),$K162/(($E162-$D162)*2),IF(AND(S$111>$B162+$D162,S$111<$B162+$E162),$K162/($E162-$D162),0)))","v":0},0,null,null,null,null,0,6.7212568319125943,6.7212568319125943]
[{"$f":"A162","v":"Type 4"},{"$f":"B162+1","v":2018},{"$f":"C162","v":"Annual"},10,10,{"$f":"$P$82","v":7.2999999999999995E-2},null,null,null,null,null,{"$f":"$F$82","v":95.121128080279888},{"$f":"L163-T163","v":95.121128080279888},null,null,null,null,null,{"$f":"IF(OR($C163=\"Annual\",$D163=$E163),IF(AND($D163=$E163,S$111=$B163+$D163),$L163,IF(AND(S$111>$B163+$D163,S$111<=$B163+$E163), $L163/($E163-$D163),0)), IF(OR(S$111=$B163+$D163,S$111=$B163+$E163),$L163/(($E163-$D163)*2),IF(AND(S$111>$B163+$D163,S$111<$B163+$E163),$L163/($E163-$D163),0)))","v":0},{"$f":"IF(OR($C163=\"Annual\",$D163=$E163),IF(AND($D163=$E163,T$111=$B163+$D163),$L163,IF(AND(T$111>$B163+$D163,T$111<=$B163+$E163), $L163/($E163-$D163),0)), IF(OR(T$111=$B163+$D163,T$111=$B163+$E163),$L163/(($E163-$D163)*2),IF(AND(T$111>$B163+$D163,T$111<$B163+$E163),$L163/($E163-$D163),0)))","v":0},null,null,null,null,null,0,6.9438423498604314]
[{"$f":"A163","v":"Type 4"},{"$f":"B163+1","v":2019},{"$f":"C163","v":"Annual"},10,10,{"$f":"$Q$82","v":7.2999999999999995E-2},null,null,null,null,null,null,{"$f":"$G$82","v":97.329015028919628},null,null,null,null,null,null,{"$f":"IF(OR($C164=\"Annual\",$D164=$E164),IF(AND($D164=$E164,T$111=$B164+$D164),$M164,IF(AND(T$111>$B164+$D164,T$111<=$B164+$E164), $M164/($E164-$D164),0)), IF(OR(T$111=$B164+$D164,T$111=$B164+$E164),$M164/(($E164-$D164)*2),IF(AND(T$111>$B164+$D164,T$111<$B164+$E164),$M164/($E164-$D164),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A64","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J83","v":3},{"$f":"$K83","v":3},{"$f":"$L$83","v":0.12000000000000002},null,{"$f":"$B$83","v":0},{"$f":"H166-P166","v":0},{"$f":"I166-Q166","v":0},{"$f":"J166-R166","v":0},{"$f":"K166-S166","v":0},{"$f":"L166-T166","v":0},null,{"$f":"IF($D166=$E166,IF(O$111=$B166+$E166,$H166,0),0)","v":0},{"$f":"IF($D166=$E166,IF(P$111=$B166+$E166,$H166,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B166=$D166,$H166*(((1+$F166)^$D166)-1),0)","v":0},{"$f":"IF(W$111-$B166=$D166,$H166*(((1+$F166)^$D166)-1),0)","v":0},0,0,0,0]
[{"$f":"A166","v":"ZERO-COUPON BOND"},{"$f":"B166+1","v":2015},null,{"$f":"D166","v":3},3,{"$f":"$M$83","v":0.14500000000000002},null,null,{"$f":"$C$83","v":0},{"$f":"I167-Q167","v":0},{"$f":"J167-R167","v":0},{"$f":"K167-S167","v":0},{"$f":"L167-T167","v":0},null,null,{"$f":"IF($D167=$E167,IF(P$111=$B167+$E167,$I167,0),0)","v":0},{"$f":"IF($D167=$E167,IF(Q$111=$B167+$E167,$I167,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B167=$D167,$I167*(((1+$F167)^$D167)-1),0)","v":0},{"$f":"IF(X$111-$B167=$D167,$I167*(((1+$F167)^$D167)-1),0)","v":0},0,0,0]
[{"$f":"A167","v":"ZERO-COUPON BOND"},{"$f":"B167+1","v":2016},null,3,3,{"$f":"$N$83","v":0.15000000000000002},null,null,null,{"$f":"$D$83","v":0},{"$f":"J168-R168","v":0},{"$f":"K168-S168","v":0},{"$f":"L168-T168","v":0},null,null,null,{"$f":"IF($D168=$E168,IF(Q$111=$B168+$E168,$J168,0),0)","v":0},{"$f":"IF($D168=$E168,IF(R$111=$B168+$E168,$J168,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B168=$D168,$J168*(((1+$F168)^$D168)-1),0)","v":0},{"$f":"IF(Y$111-$B168=$D168,$J168*(((1+$F168)^$D168)-1),0)","v":0},0,0]
[{"$f":"A168","v":"ZERO-COUPON BOND"},{"$f":"B168+1","v":2017},null,3,3,{"$f":"$O$83","v":0.15000000000000002},null,null,null,null,{"$f":"$E$83","v":0},{"$f":"K169-S169","v":0},{"$f":"L169-T169","v":0},null,null,null,null,{"$f":"IF($D169=$E169,IF(R$111=$B169+$E169,$K169,0),0)","v":0},{"$f":"IF($D169=$E169,IF(S$111=$B169+$E169,$K169,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B169=$D169,$K169*(((1+$F169)^$D169)-1),0)","v":0},{"$f":"IF(Z$111-$B169=$D169,$K169*(((1+$F169)^$D169)-1),0)","v":0},0]
[{"$f":"A169","v":"ZERO-COUPON BOND"},{"$f":"B169+1","v":2018},null,3,3,{"$f":"$P$83","v":0.15000000000000002},null,null,null,null,null,{"$f":"$F$83","v":0},{"$f":"L170-T170","v":0},null,null,null,null,null,{"$f":"IF($D170=$E170,IF(S$111=$B170+$E170,$L170,0),0)","v":0},{"$f":"IF($D170=$E170,IF(T$111=$B170+$E170,$L170,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B170=$D170,$L170*(((1+$F170)^$D170)-1),0)","v":0},{"$f":"IF(AA$111-$B170=$D170,$L170*(((1+$F170)^$D170)-1),0)","v":0}]
[{"$f":"A170","v":"ZERO-COUPON BOND"},{"$f":"B170+1","v":2019},null,3,3,{"$f":"$Q$83","v":0.15000000000000002},null,null,null,null,null,null,{"$f":"$G$83","v":0},null,null,null,null,null,null,{"$f":"IF($D171=$E171,IF(T$111=$B171+$E171,$M171,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B171=$D171,$M171*(((1+$F171)^$D171)-1),0)","v":0}]
[]
[{"$f":"'Input 4 - Forecast'!A65","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[{"$f":"'Input 4 - Forecast'!A66","v":"Type 6"},{"$f":"B119","v":2014},{"$f":"$I85","v":"Annual"},{"$f":"$J85","v":2},{"$f":"$K85","v":2},{"$f":"$L$85","v":0.04},null,{"$f":"$B$85/$B$31","v":0},{"$f":"H175-P175","v":0},{"$f":"I175-Q175","v":0},{"$f":"J175-R175","v":0},{"$f":"K175-S175","v":0},{"$f":"L175-T175","v":0},null,{"$f":"IF(OR($C175=\"Annual\",$D175=$E175),IF(AND($D175=$E175,O$111=$B175+$D175),$H175,IF(AND(O$111>$B175+$D175,O$111<=$B175+$E175), $H175/($E175-$D175),0)), IF(OR(O$111=$B175+$D175,O$111=$B175+$E175),$H175/(($E175-$D175)*2),IF(AND(O$111>$B175+$D175,O$111<$B175+$E175),$H175/($E175-$D175),0)))","v":0},{"$f":"IF(OR($C175=\"Annual\",$D175=$E175),IF(AND($D175=$E175,P$111=$B175+$D175),$H175,IF(AND(P$111>$B175+$D175,P$111<=$B175+$E175), $H175/($E175-$D175),0)), IF(OR(P$111=$B175+$D175,P$111=$B175+$E175),$H175/(($E175-$D175)*2),IF(AND(P$111>$B175+$D175,P$111<$B175+$E175),$H175/($E175-$D175),0)))","v":0},0,0,0,0,null,{"$f":"IF($C175=\"annual\",IF(V$111=$B175,0,G175*$F175),IF(V$111-$B175=0,0,IF((V$111-$B175)<$E175,AVERAGE(G175,H175)*$F175,IF((V$111-$B175)=$E175,G175*$F175/2,0))))","v":0},{"$f":"IF($C175=\"annual\",IF(W$111=$B175,0,H175*$F175),IF(W$111-$B175=0,0,IF((W$111-$B175)<$E175,AVERAGE(H175,I175)*$F175,IF((W$111-$B175)=$E175,H175*$F175/2,0))))","v":0},0,0,0,0]
[{"$f":"A175","v":"Type 6"},{"$f":"B175+1","v":2015},{"$f":"C175","v":"Annual"},2,{"$f":"E175","v":2},{"$f":"$M$85","v":6.5000000000000002E-2},null,null,{"$f":"$C$85/$C$31","v":0},{"$f":"I176-Q176","v":0},{"$f":"J176-R176","v":0},{"$f":"K176-S176","v":0},{"$f":"L176-T176","v":0},null,null,{"$f":"IF(OR($C176=\"Annual\",$D176=$E176),IF(AND($D176=$E176,P$111=$B176+$D176),$I176,IF(AND(P$111>$B176+$D176,P$111<=$B176+$E176), $I176/($E176-$D176),0)), IF(OR(P$111=$B176+$D176,P$111=$B176+$E176),$I176/(($E176-$D176)*2),IF(AND(P$111>$B176+$D176,P$111<$B176+$E176),$I176/($E176-$D176),0)))","v":0},{"$f":"IF(OR($C176=\"Annual\",$D176=$E176),IF(AND($D176=$E176,Q$111=$B176+$D176),$I176,IF(AND(Q$111>$B176+$D176,Q$111<=$B176+$E176), $I176/($E176-$D176),0)), IF(OR(Q$111=$B176+$D176,Q$111=$B176+$E176),$I176/(($E176-$D176)*2),IF(AND(Q$111>$B176+$D176,Q$111<$B176+$E176),$I176/($E176-$D176),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A176","v":"Type 6"},{"$f":"B176+1","v":2016},"Annual",2,2,{"$f":"$N$85","v":6.9999999999999993E-2},null,null,null,{"$f":"$D$85/$D$31","v":0},{"$f":"J177-R177","v":0},{"$f":"K177-S177","v":0},{"$f":"L177-T177","v":0},null,null,null,{"$f":"IF(OR($C177=\"Annual\",$D177=$E177),IF(AND($D177=$E177,Q$111=$B177+$D177),$J177,IF(AND(Q$111>$B177+$D177,Q$111<=$B177+$E177), $J177/($E177-$D177),0)), IF(OR(Q$111=$B177+$D177,Q$111=$B177+$E177),$J177/(($E177-$D177)*2),IF(AND(Q$111>$B177+$D177,Q$111<$B177+$E177),$J177/($E177-$D177),0)))","v":0},{"$f":"IF(OR($C177=\"Annual\",$D177=$E177),IF(AND($D177=$E177,R$111=$B177+$D177),$J177,IF(AND(R$111>$B177+$D177,R$111<=$B177+$E177), $J177/($E177-$D177),0)), IF(OR(R$111=$B177+$D177,R$111=$B177+$E177),$J177/(($E177-$D177)*2),IF(AND(R$111>$B177+$D177,R$111<$B177+$E177),$J177/($E177-$D177),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A177","v":"Type 6"},{"$f":"B177+1","v":2017},"Annual",2,2,{"$f":"$O$85","v":6.9999999999999993E-2},null,null,null,null,{"$f":"$E$85/$E$31","v":0},{"$f":"K178-S178","v":0},{"$f":"L178-T178","v":0},null,null,null,null,{"$f":"IF(OR($C178=\"Annual\",$D178=$E178),IF(AND($D178=$E178,R$111=$B178+$D178),$K178,IF(AND(R$111>$B178+$D178,R$111<=$B178+$E178), $K178/($E178-$D178),0)), IF(OR(R$111=$B178+$D178,R$111=$B178+$E178),$K178/(($E178-$D178)*2),IF(AND(R$111>$B178+$D178,R$111<$B178+$E178),$K178/($E178-$D178),0)))","v":0},{"$f":"IF(OR($C178=\"Annual\",$D178=$E178),IF(AND($D178=$E178,S$111=$B178+$D178),$K178,IF(AND(S$111>$B178+$D178,S$111<=$B178+$E178), $K178/($E178-$D178),0)), IF(OR(S$111=$B178+$D178,S$111=$B178+$E178),$K178/(($E178-$D178)*2),IF(AND(S$111>$B178+$D178,S$111<$B178+$E178),$K178/($E178-$D178),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A178","v":"Type 6"},{"$f":"B178+1","v":2018},"Annual",2,2,{"$f":"$P$85","v":6.9999999999999993E-2},null,null,null,null,null,{"$f":"$F$85/$F$31","v":0},{"$f":"L179-T179","v":0},null,null,null,null,null,{"$f":"IF(OR($C179=\"Annual\",$D179=$E179),IF(AND($D179=$E179,S$111=$B179+$D179),$L179,IF(AND(S$111>$B179+$D179,S$111<=$B179+$E179), $L179/($E179-$D179),0)), IF(OR(S$111=$B179+$D179,S$111=$B179+$E179),$L179/(($E179-$D179)*2),IF(AND(S$111>$B179+$D179,S$111<$B179+$E179),$L179/($E179-$D179),0)))","v":0},{"$f":"IF(OR($C179=\"Annual\",$D179=$E179),IF(AND($D179=$E179,T$111=$B179+$D179),$L179,IF(AND(T$111>$B179+$D179,T$111<=$B179+$E179), $L179/($E179-$D179),0)), IF(OR(T$111=$B179+$D179,T$111=$B179+$E179),$L179/(($E179-$D179)*2),IF(AND(T$111>$B179+$D179,T$111<$B179+$E179),$L179/($E179-$D179),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A179","v":"Type 6"},{"$f":"B179+1","v":2019},"Annual",2,2,{"$f":"$Q$85","v":6.9999999999999993E-2},null,null,null,null,null,null,{"$f":"$G$85/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C180=\"Annual\",$D180=$E180),IF(AND($D180=$E180,T$111=$B180+$D180),$M180,IF(AND(T$111>$B180+$D180,T$111<=$B180+$E180), $M180/($E180-$D180),0)), IF(OR(T$111=$B180+$D180,T$111=$B180+$E180),$M180/(($E180-$D180)*2),IF(AND(T$111>$B180+$D180,T$111<$B180+$E180),$M180/($E180-$D180),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A67","v":"Type 7"},{"$f":"B119","v":2014},{"$f":"$I86","v":"Annual"},{"$f":"$J86","v":3},{"$f":"$K86","v":3},{"$f":"$L$86","v":0.04},null,{"$f":"$B$86/$B$31","v":0},{"$f":"H182-P182","v":0},{"$f":"I182-Q182","v":0},{"$f":"J182-R182","v":0},{"$f":"K182-S182","v":0},{"$f":"L182-T182","v":0},null,{"$f":"IF(OR($C182=\"Annual\",$D182=$E182),IF(AND($D182=$E182,O$111=$B182+$D182),$H182,IF(AND(O$111>$B182+$D182,O$111<=$B182+$E182), $H182/($E182-$D182),0)), IF(OR(O$111=$B182+$D182,O$111=$B182+$E182),$H182/(($E182-$D182)*2),IF(AND(O$111>$B182+$D182,O$111<$B182+$E182),$H182/($E182-$D182),0)))","v":0},{"$f":"IF(OR($C182=\"Annual\",$D182=$E182),IF(AND($D182=$E182,P$111=$B182+$D182),$H182,IF(AND(P$111>$B182+$D182,P$111<=$B182+$E182), $H182/($E182-$D182),0)), IF(OR(P$111=$B182+$D182,P$111=$B182+$E182),$H182/(($E182-$D182)*2),IF(AND(P$111>$B182+$D182,P$111<$B182+$E182),$H182/($E182-$D182),0)))","v":0},0,0,0,0,null,{"$f":"IF($C182=\"annual\",IF(V$111=$B182,0,G182*$F182),IF(V$111-$B182=0,0,IF((V$111-$B182)<$E182,AVERAGE(G182,H182)*$F182,IF((V$111-$B182)=$E182,G182*$F182/2,0))))","v":0},{"$f":"IF($C182=\"annual\",IF(W$111=$B182,0,H182*$F182),IF(W$111-$B182=0,0,IF((W$111-$B182)<$E182,AVERAGE(H182,I182)*$F182,IF((W$111-$B182)=$E182,H182*$F182/2,0))))","v":0},0,0,0,0]
[{"$f":"A182","v":"Type 7"},{"$f":"B182+1","v":2015},{"$f":"C182","v":"Annual"},{"$f":"D182","v":3},{"$f":"E182","v":3},{"$f":"$M$86","v":6.5000000000000002E-2},null,null,{"$f":"$C$86/$C$31","v":0},{"$f":"I183-Q183","v":0},{"$f":"J183-R183","v":0},{"$f":"K183-S183","v":0},{"$f":"L183-T183","v":0},null,null,{"$f":"IF(OR($C183=\"Annual\",$D183=$E183),IF(AND($D183=$E183,P$111=$B183+$D183),$I183,IF(AND(P$111>$B183+$D183,P$111<=$B183+$E183), $I183/($E183-$D183),0)), IF(OR(P$111=$B183+$D183,P$111=$B183+$E183),$I183/(($E183-$D183)*2),IF(AND(P$111>$B183+$D183,P$111<$B183+$E183),$I183/($E183-$D183),0)))","v":0},{"$f":"IF(OR($C183=\"Annual\",$D183=$E183),IF(AND($D183=$E183,Q$111=$B183+$D183),$I183,IF(AND(Q$111>$B183+$D183,Q$111<=$B183+$E183), $I183/($E183-$D183),0)), IF(OR(Q$111=$B183+$D183,Q$111=$B183+$E183),$I183/(($E183-$D183)*2),IF(AND(Q$111>$B183+$D183,Q$111<$B183+$E183),$I183/($E183-$D183),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A183","v":"Type 7"},{"$f":"B183+1","v":2016},{"$f":"C183","v":"Annual"},3,{"$f":"E183","v":3},{"$f":"$N$86","v":6.9999999999999993E-2},null,null,null,{"$f":"$D$86/$D$31","v":0},{"$f":"J184-R184","v":0},{"$f":"K184-S184","v":0},{"$f":"L184-T184","v":0},null,null,null,{"$f":"IF(OR($C184=\"Annual\",$D184=$E184),IF(AND($D184=$E184,Q$111=$B184+$D184),$J184,IF(AND(Q$111>$B184+$D184,Q$111<=$B184+$E184), $J184/($E184-$D184),0)), IF(OR(Q$111=$B184+$D184,Q$111=$B184+$E184),$J184/(($E184-$D184)*2),IF(AND(Q$111>$B184+$D184,Q$111<$B184+$E184),$J184/($E184-$D184),0)))","v":0},{"$f":"IF(OR($C184=\"Annual\",$D184=$E184),IF(AND($D184=$E184,R$111=$B184+$D184),$J184,IF(AND(R$111>$B184+$D184,R$111<=$B184+$E184), $J184/($E184-$D184),0)), IF(OR(R$111=$B184+$D184,R$111=$B184+$E184),$J184/(($E184-$D184)*2),IF(AND(R$111>$B184+$D184,R$111<$B184+$E184),$J184/($E184-$D184),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A184","v":"Type 7"},{"$f":"B184+1","v":2017},"Annual",3,3,{"$f":"$O$86","v":6.9999999999999993E-2},null,null,null,null,{"$f":"$E$86/$E$31","v":0},{"$f":"K185-S185","v":0},{"$f":"L185-T185","v":0},null,null,null,null,{"$f":"IF(OR($C185=\"Annual\",$D185=$E185),IF(AND($D185=$E185,R$111=$B185+$D185),$K185,IF(AND(R$111>$B185+$D185,R$111<=$B185+$E185), $K185/($E185-$D185),0)), IF(OR(R$111=$B185+$D185,R$111=$B185+$E185),$K185/(($E185-$D185)*2),IF(AND(R$111>$B185+$D185,R$111<$B185+$E185),$K185/($E185-$D185),0)))","v":0},{"$f":"IF(OR($C185=\"Annual\",$D185=$E185),IF(AND($D185=$E185,S$111=$B185+$D185),$K185,IF(AND(S$111>$B185+$D185,S$111<=$B185+$E185), $K185/($E185-$D185),0)), IF(OR(S$111=$B185+$D185,S$111=$B185+$E185),$K185/(($E185-$D185)*2),IF(AND(S$111>$B185+$D185,S$111<$B185+$E185),$K185/($E185-$D185),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A185","v":"Type 7"},{"$f":"B185+1","v":2018},"Annual",3,3,{"$f":"$P$86","v":6.9999999999999993E-2},null,null,null,null,null,{"$f":"$F$86/$F$31","v":0},{"$f":"L186-T186","v":0},null,null,null,null,null,{"$f":"IF(OR($C186=\"Annual\",$D186=$E186),IF(AND($D186=$E186,S$111=$B186+$D186),$L186,IF(AND(S$111>$B186+$D186,S$111<=$B186+$E186), $L186/($E186-$D186),0)), IF(OR(S$111=$B186+$D186,S$111=$B186+$E186),$L186/(($E186-$D186)*2),IF(AND(S$111>$B186+$D186,S$111<$B186+$E186),$L186/($E186-$D186),0)))","v":0},{"$f":"IF(OR($C186=\"Annual\",$D186=$E186),IF(AND($D186=$E186,T$111=$B186+$D186),$L186,IF(AND(T$111>$B186+$D186,T$111<=$B186+$E186), $L186/($E186-$D186),0)), IF(OR(T$111=$B186+$D186,T$111=$B186+$E186),$L186/(($E186-$D186)*2),IF(AND(T$111>$B186+$D186,T$111<$B186+$E186),$L186/($E186-$D186),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A186","v":"Type 7"},{"$f":"B186+1","v":2019},"Annual",3,3,{"$f":"$Q$86","v":6.9999999999999993E-2},null,null,null,null,null,null,{"$f":"$G$86/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C187=\"Annual\",$D187=$E187),IF(AND($D187=$E187,T$111=$B187+$D187),$M187,IF(AND(T$111>$B187+$D187,T$111<=$B187+$E187), $M187/($E187-$D187),0)), IF(OR(T$111=$B187+$D187,T$111=$B187+$E187),$M187/(($E187-$D187)*2),IF(AND(T$111>$B187+$D187,T$111<$B187+$E187),$M187/($E187-$D187),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A68","v":"Type 8"},{"$f":"B119","v":2014},{"$f":"$I87","v":"Annual"},{"$f":"$J87","v":5},{"$f":"$K87","v":5},{"$f":"$L$87","v":0.04},null,{"$f":"$B$87/$B$31","v":0},{"$f":"H189-P189","v":0},{"$f":"I189-Q189","v":0},{"$f":"J189-R189","v":0},{"$f":"K189-S189","v":0},{"$f":"L189-T189","v":0},null,{"$f":"IF(OR($C189=\"Annual\",$D189=$E189),IF(AND($D189=$E189,O$111=$B189+$D189),$H189,IF(AND(O$111>$B189+$D189,O$111<=$B189+$E189), $H189/($E189-$D189),0)), IF(OR(O$111=$B189+$D189,O$111=$B189+$E189),$H189/(($E189-$D189)*2),IF(AND(O$111>$B189+$D189,O$111<$B189+$E189),$H189/($E189-$D189),0)))","v":0},{"$f":"IF(OR($C189=\"Annual\",$D189=$E189),IF(AND($D189=$E189,P$111=$B189+$D189),$H189,IF(AND(P$111>$B189+$D189,P$111<=$B189+$E189), $H189/($E189-$D189),0)), IF(OR(P$111=$B189+$D189,P$111=$B189+$E189),$H189/(($E189-$D189)*2),IF(AND(P$111>$B189+$D189,P$111<$B189+$E189),$H189/($E189-$D189),0)))","v":0},0,0,0,0,null,{"$f":"IF($C189=\"annual\",IF(V$111=$B189,0,G189*$F189),IF(V$111-$B189=0,0,IF((V$111-$B189)<$E189,AVERAGE(G189,H189)*$F189,IF((V$111-$B189)=$E189,G189*$F189/2,0))))","v":0},{"$f":"IF($C189=\"annual\",IF(W$111=$B189,0,H189*$F189),IF(W$111-$B189=0,0,IF((W$111-$B189)<$E189,AVERAGE(H189,I189)*$F189,IF((W$111-$B189)=$E189,H189*$F189/2,0))))","v":0},0,0,0,0]
[{"$f":"A189","v":"Type 8"},{"$f":"B189+1","v":2015},{"$f":"C189","v":"Annual"},5,{"$f":"E189","v":5},{"$f":"$M$87","v":6.5000000000000002E-2},null,null,{"$f":"$C$87/$C$31","v":0},{"$f":"I190-Q190","v":0},{"$f":"J190-R190","v":0},{"$f":"K190-S190","v":0},{"$f":"L190-T190","v":0},null,null,{"$f":"IF(OR($C190=\"Annual\",$D190=$E190),IF(AND($D190=$E190,P$111=$B190+$D190),$I190,IF(AND(P$111>$B190+$D190,P$111<=$B190+$E190), $I190/($E190-$D190),0)), IF(OR(P$111=$B190+$D190,P$111=$B190+$E190),$I190/(($E190-$D190)*2),IF(AND(P$111>$B190+$D190,P$111<$B190+$E190),$I190/($E190-$D190),0)))","v":0},{"$f":"IF(OR($C190=\"Annual\",$D190=$E190),IF(AND($D190=$E190,Q$111=$B190+$D190),$I190,IF(AND(Q$111>$B190+$D190,Q$111<=$B190+$E190), $I190/($E190-$D190),0)), IF(OR(Q$111=$B190+$D190,Q$111=$B190+$E190),$I190/(($E190-$D190)*2),IF(AND(Q$111>$B190+$D190,Q$111<$B190+$E190),$I190/($E190-$D190),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A190","v":"Type 8"},{"$f":"B190+1","v":2016},"Annual",5,5,{"$f":"$N$87","v":6.9999999999999993E-2},null,null,null,{"$f":"$D$87/$D$31","v":0},{"$f":"J191-R191","v":0},{"$f":"K191-S191","v":0},{"$f":"L191-T191","v":0},null,null,null,{"$f":"IF(OR($C191=\"Annual\",$D191=$E191),IF(AND($D191=$E191,Q$111=$B191+$D191),$J191,IF(AND(Q$111>$B191+$D191,Q$111<=$B191+$E191), $J191/($E191-$D191),0)), IF(OR(Q$111=$B191+$D191,Q$111=$B191+$E191),$J191/(($E191-$D191)*2),IF(AND(Q$111>$B191+$D191,Q$111<$B191+$E191),$J191/($E191-$D191),0)))","v":0},{"$f":"IF(OR($C191=\"Annual\",$D191=$E191),IF(AND($D191=$E191,R$111=$B191+$D191),$J191,IF(AND(R$111>$B191+$D191,R$111<=$B191+$E191), $J191/($E191-$D191),0)), IF(OR(R$111=$B191+$D191,R$111=$B191+$E191),$J191/(($E191-$D191)*2),IF(AND(R$111>$B191+$D191,R$111<$B191+$E191),$J191/($E191-$D191),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A191","v":"Type 8"},{"$f":"B191+1","v":2017},"Annual",5,5,{"$f":"$O$87","v":6.9999999999999993E-2},null,null,null,null,{"$f":"$E$87/$E$31","v":0},{"$f":"K192-S192","v":0},{"$f":"L192-T192","v":0},null,null,null,null,{"$f":"IF(OR($C192=\"Annual\",$D192=$E192),IF(AND($D192=$E192,R$111=$B192+$D192),$K192,IF(AND(R$111>$B192+$D192,R$111<=$B192+$E192), $K192/($E192-$D192),0)), IF(OR(R$111=$B192+$D192,R$111=$B192+$E192),$K192/(($E192-$D192)*2),IF(AND(R$111>$B192+$D192,R$111<$B192+$E192),$K192/($E192-$D192),0)))","v":0},{"$f":"IF(OR($C192=\"Annual\",$D192=$E192),IF(AND($D192=$E192,S$111=$B192+$D192),$K192,IF(AND(S$111>$B192+$D192,S$111<=$B192+$E192), $K192/($E192-$D192),0)), IF(OR(S$111=$B192+$D192,S$111=$B192+$E192),$K192/(($E192-$D192)*2),IF(AND(S$111>$B192+$D192,S$111<$B192+$E192),$K192/($E192-$D192),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A192","v":"Type 8"},{"$f":"B192+1","v":2018},"Annual",5,5,{"$f":"$P$87","v":6.9999999999999993E-2},null,null,null,null,null,{"$f":"$F$87/$F$31","v":0},{"$f":"L193-T193","v":0},null,null,null,null,null,{"$f":"IF(OR($C193=\"Annual\",$D193=$E193),IF(AND($D193=$E193,S$111=$B193+$D193),$L193,IF(AND(S$111>$B193+$D193,S$111<=$B193+$E193), $L193/($E193-$D193),0)), IF(OR(S$111=$B193+$D193,S$111=$B193+$E193),$L193/(($E193-$D193)*2),IF(AND(S$111>$B193+$D193,S$111<$B193+$E193),$L193/($E193-$D193),0)))","v":0},{"$f":"IF(OR($C193=\"Annual\",$D193=$E193),IF(AND($D193=$E193,T$111=$B193+$D193),$L193,IF(AND(T$111>$B193+$D193,T$111<=$B193+$E193), $L193/($E193-$D193),0)), IF(OR(T$111=$B193+$D193,T$111=$B193+$E193),$L193/(($E193-$D193)*2),IF(AND(T$111>$B193+$D193,T$111<$B193+$E193),$L193/($E193-$D193),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A193","v":"Type 8"},{"$f":"B193+1","v":2019},"Annual",5,5,{"$f":"$Q$87","v":6.9999999999999993E-2},null,null,null,null,null,null,{"$f":"$G$87/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C194=\"Annual\",$D194=$E194),IF(AND($D194=$E194,T$111=$B194+$D194),$M194,IF(AND(T$111>$B194+$D194,T$111<=$B194+$E194), $M194/($E194-$D194),0)), IF(OR(T$111=$B194+$D194,T$111=$B194+$E194),$M194/(($E194-$D194)*2),IF(AND(T$111>$B194+$D194,T$111<$B194+$E194),$M194/($E194-$D194),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A69","v":"Type 9"},{"$f":"B119","v":2014},{"$f":"$I88","v":"Annual"},{"$f":"$J88","v":10},{"$f":"$K88","v":10},{"$f":"$L$88","v":0.04},null,{"$f":"$B$88/$B$31","v":0},{"$f":"H196-P196","v":0},{"$f":"I196-Q196","v":0},{"$f":"J196-R196","v":0},{"$f":"K196-S196","v":0},{"$f":"L196-T196","v":0},null,{"$f":"IF(OR($C196=\"Annual\",$D196=$E196),IF(AND($D196=$E196,O$111=$B196+$D196),$H196,IF(AND(O$111>$B196+$D196,O$111<=$B196+$E196), $H196/($E196-$D196),0)), IF(OR(O$111=$B196+$D196,O$111=$B196+$E196),$H196/(($E196-$D196)*2),IF(AND(O$111>$B196+$D196,O$111<$B196+$E196),$H196/($E196-$D196),0)))","v":0},{"$f":"IF(OR($C196=\"Annual\",$D196=$E196),IF(AND($D196=$E196,P$111=$B196+$D196),$H196,IF(AND(P$111>$B196+$D196,P$111<=$B196+$E196), $H196/($E196-$D196),0)), IF(OR(P$111=$B196+$D196,P$111=$B196+$E196),$H196/(($E196-$D196)*2),IF(AND(P$111>$B196+$D196,P$111<$B196+$E196),$H196/($E196-$D196),0)))","v":0},0,0,0,0,null,{"$f":"IF($C196=\"annual\",IF(V$111=$B196,0,G196*$F196),IF(V$111-$B196=0,0,IF((V$111-$B196)<$E196,AVERAGE(G196,H196)*$F196,IF((V$111-$B196)=$E196,G196*$F196/2,0))))","v":0},{"$f":"IF($C196=\"annual\",IF(W$111=$B196,0,H196*$F196),IF(W$111-$B196=0,0,IF((W$111-$B196)<$E196,AVERAGE(H196,I196)*$F196,IF((W$111-$B196)=$E196,H196*$F196/2,0))))","v":0},0,0,0,0]
[{"$f":"A196","v":"Type 9"},{"$f":"B196+1","v":2015},{"$f":"C196","v":"Annual"},10,{"$f":"E196","v":10},{"$f":"$M$88","v":6.5000000000000002E-2},null,null,{"$f":"$C$88/$C$31","v":0},{"$f":"I197-Q197","v":0},{"$f":"J197-R197","v":0},{"$f":"K197-S197","v":0},{"$f":"L197-T197","v":0},null,null,{"$f":"IF(OR($C197=\"Annual\",$D197=$E197),IF(AND($D197=$E197,P$111=$B197+$D197),$I197,IF(AND(P$111>$B197+$D197,P$111<=$B197+$E197), $I197/($E197-$D197),0)), IF(OR(P$111=$B197+$D197,P$111=$B197+$E197),$I197/(($E197-$D197)*2),IF(AND(P$111>$B197+$D197,P$111<$B197+$E197),$I197/($E197-$D197),0)))","v":0},{"$f":"IF(OR($C197=\"Annual\",$D197=$E197),IF(AND($D197=$E197,Q$111=$B197+$D197),$I197,IF(AND(Q$111>$B197+$D197,Q$111<=$B197+$E197), $I197/($E197-$D197),0)), IF(OR(Q$111=$B197+$D197,Q$111=$B197+$E197),$I197/(($E197-$D197)*2),IF(AND(Q$111>$B197+$D197,Q$111<$B197+$E197),$I197/($E197-$D197),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A197","v":"Type 9"},{"$f":"B197+1","v":2016},"Annual",10,10,{"$f":"$N$88","v":6.9999999999999993E-2},null,null,null,{"$f":"$D$88/$D$31","v":0},{"$f":"J198-R198","v":0},{"$f":"K198-S198","v":0},{"$f":"L198-T198","v":0},null,null,null,{"$f":"IF(OR($C198=\"Annual\",$D198=$E198),IF(AND($D198=$E198,Q$111=$B198+$D198),$J198,IF(AND(Q$111>$B198+$D198,Q$111<=$B198+$E198), $J198/($E198-$D198),0)), IF(OR(Q$111=$B198+$D198,Q$111=$B198+$E198),$J198/(($E198-$D198)*2),IF(AND(Q$111>$B198+$D198,Q$111<$B198+$E198),$J198/($E198-$D198),0)))","v":0},{"$f":"IF(OR($C198=\"Annual\",$D198=$E198),IF(AND($D198=$E198,R$111=$B198+$D198),$J198,IF(AND(R$111>$B198+$D198,R$111<=$B198+$E198), $J198/($E198-$D198),0)), IF(OR(R$111=$B198+$D198,R$111=$B198+$E198),$J198/(($E198-$D198)*2),IF(AND(R$111>$B198+$D198,R$111<$B198+$E198),$J198/($E198-$D198),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A198","v":"Type 9"},{"$f":"B198+1","v":2017},"Annual",10,10,{"$f":"$O$88","v":6.9999999999999993E-2},null,null,null,null,{"$f":"$E$88/$E$31","v":0},{"$f":"K199-S199","v":0},{"$f":"L199-T199","v":0},null,null,null,null,{"$f":"IF(OR($C199=\"Annual\",$D199=$E199),IF(AND($D199=$E199,R$111=$B199+$D199),$K199,IF(AND(R$111>$B199+$D199,R$111<=$B199+$E199), $K199/($E199-$D199),0)), IF(OR(R$111=$B199+$D199,R$111=$B199+$E199),$K199/(($E199-$D199)*2),IF(AND(R$111>$B199+$D199,R$111<$B199+$E199),$K199/($E199-$D199),0)))","v":0},{"$f":"IF(OR($C199=\"Annual\",$D199=$E199),IF(AND($D199=$E199,S$111=$B199+$D199),$K199,IF(AND(S$111>$B199+$D199,S$111<=$B199+$E199), $K199/($E199-$D199),0)), IF(OR(S$111=$B199+$D199,S$111=$B199+$E199),$K199/(($E199-$D199)*2),IF(AND(S$111>$B199+$D199,S$111<$B199+$E199),$K199/($E199-$D199),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A199","v":"Type 9"},{"$f":"B199+1","v":2018},"Annual",10,10,{"$f":"$P$88","v":6.9999999999999993E-2},null,null,null,null,null,{"$f":"$F$88/$F$31","v":0},{"$f":"L200-T200","v":0},null,null,null,null,null,{"$f":"IF(OR($C200=\"Annual\",$D200=$E200),IF(AND($D200=$E200,S$111=$B200+$D200),$L200,IF(AND(S$111>$B200+$D200,S$111<=$B200+$E200), $L200/($E200-$D200),0)), IF(OR(S$111=$B200+$D200,S$111=$B200+$E200),$L200/(($E200-$D200)*2),IF(AND(S$111>$B200+$D200,S$111<$B200+$E200),$L200/($E200-$D200),0)))","v":0},{"$f":"IF(OR($C200=\"Annual\",$D200=$E200),IF(AND($D200=$E200,T$111=$B200+$D200),$L200,IF(AND(T$111>$B200+$D200,T$111<=$B200+$E200), $L200/($E200-$D200),0)), IF(OR(T$111=$B200+$D200,T$111=$B200+$E200),$L200/(($E200-$D200)*2),IF(AND(T$111>$B200+$D200,T$111<$B200+$E200),$L200/($E200-$D200),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A200","v":"Type 9"},{"$f":"B200+1","v":2019},"Annual",10,10,{"$f":"$Q$88","v":6.9999999999999993E-2},null,null,null,null,null,null,{"$f":"$G$88/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C201=\"Annual\",$D201=$E201),IF(AND($D201=$E201,T$111=$B201+$D201),$M201,IF(AND(T$111>$B201+$D201,T$111<=$B201+$E201), $M201/($E201-$D201),0)), IF(OR(T$111=$B201+$D201,T$111=$B201+$E201),$M201/(($E201-$D201)*2),IF(AND(T$111>$B201+$D201,T$111<$B201+$E201),$M201/($E201-$D201),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A70","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J89","v":3},{"$f":"$K89","v":3},{"$f":"$L$89","v":5.9999999999999991E-2},null,{"$f":"$B$89/$B$31","v":0},{"$f":"H203-P203","v":0},{"$f":"I203-Q203","v":0},{"$f":"J203-R203","v":0},{"$f":"K203-S203","v":0},{"$f":"L203-T203","v":0},null,{"$f":"IF($D203=$E203,IF(O$111=$B203+$E203,$H203,0),0)","v":0},{"$f":"IF($D203=$E203,IF(P$111=$B203+$E203,$H203,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B203=$D203,$H203*(((1+$F203)^$D203)-1),0)","v":0},{"$f":"IF(W$111-$B203=$D203,$H203*(((1+$F203)^$D203)-1),0)","v":0},0,0,0,0]
[{"$f":"A203","v":"ZERO-COUPON BOND"},{"$f":"B203+1","v":2015},null,{"$f":"D203","v":3},{"$f":"E203","v":3},{"$f":"$M$89","v":8.4999999999999992E-2},null,null,{"$f":"$C$89/$C$31","v":0},{"$f":"I204-Q204","v":0},{"$f":"J204-R204","v":0},{"$f":"K204-S204","v":0},{"$f":"L204-T204","v":0},null,null,{"$f":"IF($D204=$E204,IF(P$111=$B204+$E204,$I204,0),0)","v":0},{"$f":"IF($D204=$E204,IF(Q$111=$B204+$E204,$I204,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B204=$D204,$I204*(((1+$F204)^$D204)-1),0)","v":0},{"$f":"IF(X$111-$B204=$D204,$I204*(((1+$F204)^$D204)-1),0)","v":0},0,0,0]
[{"$f":"A204","v":"ZERO-COUPON BOND"},{"$f":"B204+1","v":2016},null,{"$f":"D204","v":3},3,{"$f":"$N$89","v":0.09},null,null,null,{"$f":"$D$89/$D$31","v":0},{"$f":"J205-R205","v":0},{"$f":"K205-S205","v":0},{"$f":"L205-T205","v":0},null,null,null,{"$f":"IF($D205=$E205,IF(Q$111=$B205+$E205,$J205,0),0)","v":0},{"$f":"IF($D205=$E205,IF(R$111=$B205+$E205,$J205,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B205=$D205,$J205*(((1+$F205)^$D205)-1),0)","v":0},{"$f":"IF(Y$111-$B205=$D205,$J205*(((1+$F205)^$D205)-1),0)","v":0},0,0]
[{"$f":"A205","v":"ZERO-COUPON BOND"},{"$f":"B205+1","v":2017},null,{"$f":"D205","v":3},3,{"$f":"$O$89","v":0.09},null,null,null,null,{"$f":"$E$89/$E$31","v":0},{"$f":"K206-S206","v":0},{"$f":"L206-T206","v":0},null,null,null,null,{"$f":"IF($D206=$E206,IF(R$111=$B206+$E206,$K206,0),0)","v":0},{"$f":"IF($D206=$E206,IF(S$111=$B206+$E206,$K206,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B206=$D206,$K206*(((1+$F206)^$D206)-1),0)","v":0},{"$f":"IF(Z$111-$B206=$D206,$K206*(((1+$F206)^$D206)-1),0)","v":0},0]
[{"$f":"A206","v":"ZERO-COUPON BOND"},{"$f":"B206+1","v":2018},null,{"$f":"D206","v":3},3,{"$f":"$P$89","v":0.09},null,null,null,null,null,{"$f":"$F$89/$F$31","v":0},{"$f":"L207-T207","v":0},null,null,null,null,null,{"$f":"IF($D207=$E207,IF(S$111=$B207+$E207,$L207,0),0)","v":0},{"$f":"IF($D207=$E207,IF(T$111=$B207+$E207,$L207,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B207=$D207,$L207*(((1+$F207)^$D207)-1),0)","v":0},{"$f":"IF(AA$111-$B207=$D207,$L207*(((1+$F207)^$D207)-1),0)","v":0}]
[{"$f":"A207","v":"ZERO-COUPON BOND"},{"$f":"B207+1","v":2019},null,{"$f":"D207","v":3},3,{"$f":"$Q$89","v":0.09},null,null,null,null,null,null,{"$f":"$G$89/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF($D208=$E208,IF(T$111=$B208+$E208,$M208,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B208=$D208,$M208*(((1+$F208)^$D208)-1),0)","v":0}]
[]
[{"$f":"'Input 4 - Forecast'!A71","v":"New Issuance of External Debt (new debt) 1/"}]
[{"$f":"'Input 4 - Forecast'!A72","v":"Short-term debt 2/"}]
[{"$f":"'Input 4 - Forecast'!A73","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[null,{"$f":"B119","v":2014},{"$f":"$I92","v":"Semi-annual"},{"$f":"$J92","v":1},{"$f":"$K92","v":1},{"$f":"$L$92","v":7.0000000000000007E-2},null,{"$f":"$B$92","v":0},{"$f":"H214-P214","v":0},{"$f":"I214-Q214","v":0},{"$f":"J214-R214","v":0},{"$f":"K214-S214","v":0},{"$f":"L214-T214","v":0},null,0,{"$f":"H214","v":0},0,0,0,0,null,{"$f":"IF($C214=\"annual\",IF(V$111=$B214,0,G214*$F214),IF(V$111-$B214=0,0,IF((V$111-$B214)<$E214,AVERAGE(G214,H214)*$F214,IF((V$111-$B214)=$E214,G214*$F214/2,0))))","v":0},{"$f":"IF($C214=\"annual\",IF(W$111=$B214,0,H214*$F214),IF(W$111-$B214=0,0,IF((W$111-$B214)<$E214,AVERAGE(H214,I214)*$F214,IF((W$111-$B214)=$E214,H214*$F214/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B214+1","v":2015},{"$f":"C214","v":"Semi-annual"},{"$f":"D214","v":1},{"$f":"E214","v":1},{"$f":"$M$92","v":9.5000000000000015E-2},null,null,{"$f":"$C$92","v":0},{"$f":"I215-Q215","v":0},{"$f":"J215-R215","v":0},{"$f":"K215-S215","v":0},{"$f":"L215-T215","v":0},null,null,0,{"$f":"I215","v":0},0,0,0,null,null,0,0,0,0,0]
[null,{"$f":"B215+1","v":2016},{"$f":"C215","v":"Semi-annual"},{"$f":"D215","v":1},1,{"$f":"$N$92","v":0.10000000000000002},null,null,null,{"$f":"$D$92","v":0},{"$f":"J216-R216","v":0},{"$f":"K216-S216","v":0},{"$f":"L216-T216","v":0},null,null,null,0,{"$f":"J216","v":0},0,0,null,null,null,0,0,0,0]
[null,{"$f":"B216+1","v":2017},{"$f":"C216","v":"Semi-annual"},1,1,{"$f":"$O$92","v":0.10000000000000002},null,null,null,null,{"$f":"$E$92","v":0},{"$f":"K217-S217","v":0},{"$f":"L217-T217","v":0},null,null,null,null,0,{"$f":"K217","v":0},0,null,null,null,null,0,0,0]
[null,{"$f":"B217+1","v":2018},{"$f":"C217","v":"Semi-annual"},1,1,{"$f":"$P$92","v":0.10000000000000002},null,null,null,null,null,{"$f":"$F$92","v":0},{"$f":"L218-T218","v":0},null,null,null,null,null,0,{"$f":"L218","v":0},null,null,null,null,null,0,0]
[null,{"$f":"B218+1","v":2019},{"$f":"C218","v":"Semi-annual"},1,1,{"$f":"$Q$92","v":0.10000000000000002},null,null,null,null,null,null,{"$f":"$G$92","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A82","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[null,{"$f":"B119","v":2014},{"$f":"$I93","v":"Semi-annual"},{"$f":"$J93","v":1},{"$f":"$K93","v":1},{"$f":"$L$93","v":0.01},null,{"$f":"$B$93/$B$31","v":0},{"$f":"H223-P223","v":0},{"$f":"I223-Q223","v":0},{"$f":"J223-R223","v":0},{"$f":"K223-S223","v":0},{"$f":"L223-T223","v":0},null,0,{"$f":"H223","v":0},0,0,0,0,null,{"$f":"IF($C223=\"annual\",IF(V$111=$B223,0,G223*$F223),IF(V$111-$B223=0,0,IF((V$111-$B223)<$E223,AVERAGE(G223,H223)*$F223,IF((V$111-$B223)=$E223,G223*$F223/2,0))))","v":0},{"$f":"IF($C223=\"annual\",IF(W$111=$B223,0,H223*$F223),IF(W$111-$B223=0,0,IF((W$111-$B223)<$E223,AVERAGE(H223,I223)*$F223,IF((W$111-$B223)=$E223,H223*$F223/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B223+1","v":2015},{"$f":"C223","v":"Semi-annual"},{"$f":"D223","v":1},{"$f":"E223","v":1},{"$f":"$M$93","v":3.5000000000000003E-2},null,null,{"$f":"$C$93/$C$31","v":0},{"$f":"I224-Q224","v":0},{"$f":"J224-R224","v":0},{"$f":"K224-S224","v":0},{"$f":"L224-T224","v":0},null,null,0,{"$f":"I224","v":0},0,0,0,null,null,0,0,0,0,0]
[null,{"$f":"B224+1","v":2016},{"$f":"C224","v":"Semi-annual"},{"$f":"D224","v":1},1,{"$f":"$N$93","v":0.04},null,null,null,{"$f":"$D$93/$D$31","v":0},{"$f":"J225-R225","v":0},{"$f":"K225-S225","v":0},{"$f":"L225-T225","v":0},null,null,null,0,{"$f":"J225","v":0},0,0,null,null,null,0,0,0,0]
[null,{"$f":"B225+1","v":2017},{"$f":"C225","v":"Semi-annual"},1,1,{"$f":"$O$93","v":0.04},null,null,null,null,{"$f":"$E$93/$E$31","v":0},{"$f":"K226-S226","v":0},{"$f":"L226-T226","v":0},null,null,null,null,0,{"$f":"K226","v":0},0,null,null,null,null,0,0,0]
[null,{"$f":"B226+1","v":2018},{"$f":"C226","v":"Semi-annual"},1,1,{"$f":"$P$93","v":0.04},null,null,null,null,null,{"$f":"$F$93/$F$31","v":0},{"$f":"L227-T227","v":0},null,null,null,null,null,0,{"$f":"L227","v":0},null,null,null,null,null,0,0]
[null,{"$f":"B227+1","v":2019},{"$f":"C227","v":"Semi-annual"},1,1,{"$f":"$Q$93","v":0.04},null,null,null,null,null,null,{"$f":"$G$93/$G$31","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A75","v":"Long-term debt 3/"}]
[{"$f":"'Input 4 - Forecast'!A76","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[{"$f":"'Input 4 - Forecast'!A77","v":"Type 11"},{"$f":"B119","v":2014},{"$f":"$I96","v":"Annual"},{"$f":"$J96","v":2},{"$f":"$K96","v":2},{"$f":"$L$96","v":0.1},null,{"$f":"$B$96","v":0},{"$f":"H233-P233","v":0},{"$f":"I233-Q233","v":0},{"$f":"J233-R233","v":0},{"$f":"K233-S233","v":0},{"$f":"L233-T233","v":0},null,{"$f":"IF(OR($C233=\"Annual\",$D233=$E233),IF(AND($D233=$E233,O$111=$B233+$D233),$H233,IF(AND(O$111>$B233+$D233,O$111<=$B233+$E233), $H233/($E233-$D233),0)), IF(OR(O$111=$B233+$D233,O$111=$B233+$E233),$H233/(($E233-$D233)*2),IF(AND(O$111>$B233+$D233,O$111<$B233+$E233),$H233/($E233-$D233),0)))","v":0},{"$f":"IF(OR($C233=\"Annual\",$D233=$E233),IF(AND($D233=$E233,P$111=$B233+$D233),$H233,IF(AND(P$111>$B233+$D233,P$111<=$B233+$E233), $H233/($E233-$D233),0)), IF(OR(P$111=$B233+$D233,P$111=$B233+$E233),$H233/(($E233-$D233)*2),IF(AND(P$111>$B233+$D233,P$111<$B233+$E233),$H233/($E233-$D233),0)))","v":0},0,0,0,0,null,{"$f":"IF($C233=\"annual\",IF(V$111=$B233,0,G233*$F233),IF(V$111-$B233=0,0,IF((V$111-$B233)<$E233,AVERAGE(G233,H233)*$F233,IF((V$111-$B233)=$E233,G233*$F233/2,0))))","v":0},{"$f":"IF($C233=\"annual\",IF(W$111=$B233,0,H233*$F233),IF(W$111-$B233=0,0,IF((W$111-$B233)<$E233,AVERAGE(H233,I233)*$F233,IF((W$111-$B233)=$E233,H233*$F233/2,0))))","v":0},0,0,0,0]
[{"$f":"A233","v":"Type 11"},{"$f":"B233+1","v":2015},{"$f":"C233","v":"Annual"},{"$f":"D233","v":2},2,{"$f":"$M$96","v":0.125},null,null,{"$f":"$C$96","v":0},{"$f":"I234-Q234","v":0},{"$f":"J234-R234","v":0},{"$f":"K234-S234","v":0},{"$f":"L234-T234","v":0},null,null,{"$f":"IF(OR($C234=\"Annual\",$D234=$E234),IF(AND($D234=$E234,P$111=$B234+$D234),$I234,IF(AND(P$111>$B234+$D234,P$111<=$B234+$E234), $I234/($E234-$D234),0)), IF(OR(P$111=$B234+$D234,P$111=$B234+$E234),$I234/(($E234-$D234)*2),IF(AND(P$111>$B234+$D234,P$111<$B234+$E234),$I234/($E234-$D234),0)))","v":0},{"$f":"IF(OR($C234=\"Annual\",$D234=$E234),IF(AND($D234=$E234,Q$111=$B234+$D234),$I234,IF(AND(Q$111>$B234+$D234,Q$111<=$B234+$E234), $I234/($E234-$D234),0)), IF(OR(Q$111=$B234+$D234,Q$111=$B234+$E234),$I234/(($E234-$D234)*2),IF(AND(Q$111>$B234+$D234,Q$111<$B234+$E234),$I234/($E234-$D234),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A234","v":"Type 11"},{"$f":"B234+1","v":2016},{"$f":"C234","v":"Annual"},2,2,{"$f":"$N$96","v":0.13},null,null,null,{"$f":"$D$96","v":0},{"$f":"J235-R235","v":0},{"$f":"K235-S235","v":0},{"$f":"L235-T235","v":0},null,null,null,{"$f":"IF(OR($C235=\"Annual\",$D235=$E235),IF(AND($D235=$E235,Q$111=$B235+$D235),$J235,IF(AND(Q$111>$B235+$D235,Q$111<=$B235+$E235), $J235/($E235-$D235),0)), IF(OR(Q$111=$B235+$D235,Q$111=$B235+$E235),$J235/(($E235-$D235)*2),IF(AND(Q$111>$B235+$D235,Q$111<$B235+$E235),$J235/($E235-$D235),0)))","v":0},{"$f":"IF(OR($C235=\"Annual\",$D235=$E235),IF(AND($D235=$E235,R$111=$B235+$D235),$J235,IF(AND(R$111>$B235+$D235,R$111<=$B235+$E235), $J235/($E235-$D235),0)), IF(OR(R$111=$B235+$D235,R$111=$B235+$E235),$J235/(($E235-$D235)*2),IF(AND(R$111>$B235+$D235,R$111<$B235+$E235),$J235/($E235-$D235),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A235","v":"Type 11"},{"$f":"B235+1","v":2017},{"$f":"C235","v":"Annual"},2,2,{"$f":"$O$96","v":0.13},null,null,null,null,{"$f":"$E$96","v":0},{"$f":"K236-S236","v":0},{"$f":"L236-T236","v":0},null,null,null,null,{"$f":"IF(OR($C236=\"Annual\",$D236=$E236),IF(AND($D236=$E236,R$111=$B236+$D236),$K236,IF(AND(R$111>$B236+$D236,R$111<=$B236+$E236), $K236/($E236-$D236),0)), IF(OR(R$111=$B236+$D236,R$111=$B236+$E236),$K236/(($E236-$D236)*2),IF(AND(R$111>$B236+$D236,R$111<$B236+$E236),$K236/($E236-$D236),0)))","v":0},{"$f":"IF(OR($C236=\"Annual\",$D236=$E236),IF(AND($D236=$E236,S$111=$B236+$D236),$K236,IF(AND(S$111>$B236+$D236,S$111<=$B236+$E236), $K236/($E236-$D236),0)), IF(OR(S$111=$B236+$D236,S$111=$B236+$E236),$K236/(($E236-$D236)*2),IF(AND(S$111>$B236+$D236,S$111<$B236+$E236),$K236/($E236-$D236),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A236","v":"Type 11"},{"$f":"B236+1","v":2018},{"$f":"C236","v":"Annual"},2,2,{"$f":"$P$96","v":0.13},null,null,null,null,null,{"$f":"$F$96","v":0},{"$f":"L237-T237","v":0},null,null,null,null,null,{"$f":"IF(OR($C237=\"Annual\",$D237=$E237),IF(AND($D237=$E237,S$111=$B237+$D237),$L237,IF(AND(S$111>$B237+$D237,S$111<=$B237+$E237), $L237/($E237-$D237),0)), IF(OR(S$111=$B237+$D237,S$111=$B237+$E237),$L237/(($E237-$D237)*2),IF(AND(S$111>$B237+$D237,S$111<$B237+$E237),$L237/($E237-$D237),0)))","v":0},{"$f":"IF(OR($C237=\"Annual\",$D237=$E237),IF(AND($D237=$E237,T$111=$B237+$D237),$L237,IF(AND(T$111>$B237+$D237,T$111<=$B237+$E237), $L237/($E237-$D237),0)), IF(OR(T$111=$B237+$D237,T$111=$B237+$E237),$L237/(($E237-$D237)*2),IF(AND(T$111>$B237+$D237,T$111<$B237+$E237),$L237/($E237-$D237),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A237","v":"Type 11"},{"$f":"B237+1","v":2019},{"$f":"C237","v":"Annual"},2,2,{"$f":"$Q$96","v":0.13},null,null,null,null,null,null,{"$f":"$G$96","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C238=\"Annual\",$D238=$E238),IF(AND($D238=$E238,T$111=$B238+$D238),$M238,IF(AND(T$111>$B238+$D238,T$111<=$B238+$E238), $M238/($E238-$D238),0)), IF(OR(T$111=$B238+$D238,T$111=$B238+$E238),$M238/(($E238-$D238)*2),IF(AND(T$111>$B238+$D238,T$111<$B238+$E238),$M238/($E238-$D238),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A78","v":"Type 12"},{"$f":"B119","v":2014},{"$f":"$I97","v":"Annual"},{"$f":"$J97","v":3},{"$f":"$K97","v":3},{"$f":"$L$97","v":0.10500000000000001},null,{"$f":"$B$97","v":0},{"$f":"H240-P240","v":0},{"$f":"I240-Q240","v":0},{"$f":"J240-R240","v":0},{"$f":"K240-S240","v":0},{"$f":"L240-T240","v":0},null,{"$f":"IF(OR($C240=\"Annual\",$D240=$E240),IF(AND($D240=$E240,O$111=$B240+$D240),$H240,IF(AND(O$111>$B240+$D240,O$111<=$B240+$E240), $H240/($E240-$D240),0)), IF(OR(O$111=$B240+$D240,O$111=$B240+$E240),$H240/(($E240-$D240)*2),IF(AND(O$111>$B240+$D240,O$111<$B240+$E240),$H240/($E240-$D240),0)))","v":0},{"$f":"IF(OR($C240=\"Annual\",$D240=$E240),IF(AND($D240=$E240,P$111=$B240+$D240),$H240,IF(AND(P$111>$B240+$D240,P$111<=$B240+$E240), $H240/($E240-$D240),0)), IF(OR(P$111=$B240+$D240,P$111=$B240+$E240),$H240/(($E240-$D240)*2),IF(AND(P$111>$B240+$D240,P$111<$B240+$E240),$H240/($E240-$D240),0)))","v":0},0,0,0,0,null,{"$f":"IF($C240=\"annual\",IF(V$111=$B240,0,G240*$F240),IF(V$111-$B240=0,0,IF((V$111-$B240)<$E240,AVERAGE(G240,H240)*$F240,IF((V$111-$B240)=$E240,G240*$F240/2,0))))","v":0},{"$f":"IF($C240=\"annual\",IF(W$111=$B240,0,H240*$F240),IF(W$111-$B240=0,0,IF((W$111-$B240)<$E240,AVERAGE(H240,I240)*$F240,IF((W$111-$B240)=$E240,H240*$F240/2,0))))","v":0},0,0,0,0]
[{"$f":"A240","v":"Type 12"},{"$f":"B240+1","v":2015},{"$f":"C240","v":"Annual"},{"$f":"D240","v":3},{"$f":"E240","v":3},{"$f":"$M$97","v":0.13},null,null,{"$f":"$C$97","v":0},{"$f":"I241-Q241","v":0},{"$f":"J241-R241","v":0},{"$f":"K241-S241","v":0},{"$f":"L241-T241","v":0},null,null,{"$f":"IF(OR($C241=\"Annual\",$D241=$E241),IF(AND($D241=$E241,P$111=$B241+$D241),$I241,IF(AND(P$111>$B241+$D241,P$111<=$B241+$E241), $I241/($E241-$D241),0)), IF(OR(P$111=$B241+$D241,P$111=$B241+$E241),$I241/(($E241-$D241)*2),IF(AND(P$111>$B241+$D241,P$111<$B241+$E241),$I241/($E241-$D241),0)))","v":0},{"$f":"IF(OR($C241=\"Annual\",$D241=$E241),IF(AND($D241=$E241,Q$111=$B241+$D241),$I241,IF(AND(Q$111>$B241+$D241,Q$111<=$B241+$E241), $I241/($E241-$D241),0)), IF(OR(Q$111=$B241+$D241,Q$111=$B241+$E241),$I241/(($E241-$D241)*2),IF(AND(Q$111>$B241+$D241,Q$111<$B241+$E241),$I241/($E241-$D241),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A241","v":"Type 12"},{"$f":"B241+1","v":2016},{"$f":"C241","v":"Annual"},{"$f":"D241","v":3},3,{"$f":"$N$97","v":0.13500000000000001},null,null,null,{"$f":"$D$97","v":0},{"$f":"J242-R242","v":0},{"$f":"K242-S242","v":0},{"$f":"L242-T242","v":0},null,null,null,{"$f":"IF(OR($C242=\"Annual\",$D242=$E242),IF(AND($D242=$E242,Q$111=$B242+$D242),$J242,IF(AND(Q$111>$B242+$D242,Q$111<=$B242+$E242), $J242/($E242-$D242),0)), IF(OR(Q$111=$B242+$D242,Q$111=$B242+$E242),$J242/(($E242-$D242)*2),IF(AND(Q$111>$B242+$D242,Q$111<$B242+$E242),$J242/($E242-$D242),0)))","v":0},{"$f":"IF(OR($C242=\"Annual\",$D242=$E242),IF(AND($D242=$E242,R$111=$B242+$D242),$J242,IF(AND(R$111>$B242+$D242,R$111<=$B242+$E242), $J242/($E242-$D242),0)), IF(OR(R$111=$B242+$D242,R$111=$B242+$E242),$J242/(($E242-$D242)*2),IF(AND(R$111>$B242+$D242,R$111<$B242+$E242),$J242/($E242-$D242),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A242","v":"Type 12"},{"$f":"B242+1","v":2017},{"$f":"C242","v":"Annual"},3,3,{"$f":"$O$97","v":0.13500000000000001},null,null,null,null,{"$f":"$E$97","v":0},{"$f":"K243-S243","v":0},{"$f":"L243-T243","v":0},null,null,null,null,{"$f":"IF(OR($C243=\"Annual\",$D243=$E243),IF(AND($D243=$E243,R$111=$B243+$D243),$K243,IF(AND(R$111>$B243+$D243,R$111<=$B243+$E243), $K243/($E243-$D243),0)), IF(OR(R$111=$B243+$D243,R$111=$B243+$E243),$K243/(($E243-$D243)*2),IF(AND(R$111>$B243+$D243,R$111<$B243+$E243),$K243/($E243-$D243),0)))","v":0},{"$f":"IF(OR($C243=\"Annual\",$D243=$E243),IF(AND($D243=$E243,S$111=$B243+$D243),$K243,IF(AND(S$111>$B243+$D243,S$111<=$B243+$E243), $K243/($E243-$D243),0)), IF(OR(S$111=$B243+$D243,S$111=$B243+$E243),$K243/(($E243-$D243)*2),IF(AND(S$111>$B243+$D243,S$111<$B243+$E243),$K243/($E243-$D243),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A243","v":"Type 12"},{"$f":"B243+1","v":2018},{"$f":"C243","v":"Annual"},3,3,{"$f":"$P$97","v":0.13500000000000001},null,null,null,null,null,{"$f":"$F$97","v":0},{"$f":"L244-T244","v":0},null,null,null,null,null,{"$f":"IF(OR($C244=\"Annual\",$D244=$E244),IF(AND($D244=$E244,S$111=$B244+$D244),$L244,IF(AND(S$111>$B244+$D244,S$111<=$B244+$E244), $L244/($E244-$D244),0)), IF(OR(S$111=$B244+$D244,S$111=$B244+$E244),$L244/(($E244-$D244)*2),IF(AND(S$111>$B244+$D244,S$111<$B244+$E244),$L244/($E244-$D244),0)))","v":0},{"$f":"IF(OR($C244=\"Annual\",$D244=$E244),IF(AND($D244=$E244,T$111=$B244+$D244),$L244,IF(AND(T$111>$B244+$D244,T$111<=$B244+$E244), $L244/($E244-$D244),0)), IF(OR(T$111=$B244+$D244,T$111=$B244+$E244),$L244/(($E244-$D244)*2),IF(AND(T$111>$B244+$D244,T$111<$B244+$E244),$L244/($E244-$D244),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A244","v":"Type 12"},{"$f":"B244+1","v":2019},{"$f":"C244","v":"Annual"},3,3,{"$f":"$Q$97","v":0.13500000000000001},null,null,null,null,null,null,{"$f":"$G$97","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C245=\"Annual\",$D245=$E245),IF(AND($D245=$E245,T$111=$B245+$D245),$M245,IF(AND(T$111>$B245+$D245,T$111<=$B245+$E245), $M245/($E245-$D245),0)), IF(OR(T$111=$B245+$D245,T$111=$B245+$E245),$M245/(($E245-$D245)*2),IF(AND(T$111>$B245+$D245,T$111<$B245+$E245),$M245/($E245-$D245),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A79","v":"Type 13"},{"$f":"B119","v":2014},{"$f":"$I98","v":"Annual"},{"$f":"$J98","v":5},{"$f":"$K98","v":5},{"$f":"$L$98","v":0.11000000000000001},null,{"$f":"$B$98","v":0},{"$f":"H247-P247","v":0},{"$f":"I247-Q247","v":0},{"$f":"J247-R247","v":0},{"$f":"K247-S247","v":0},{"$f":"L247-T247","v":0},null,{"$f":"IF(OR($C247=\"Annual\",$D247=$E247),IF(AND($D247=$E247,O$111=$B247+$D247),$H247,IF(AND(O$111>$B247+$D247,O$111<=$B247+$E247), $H247/($E247-$D247),0)), IF(OR(O$111=$B247+$D247,O$111=$B247+$E247),$H247/(($E247-$D247)*2),IF(AND(O$111>$B247+$D247,O$111<$B247+$E247),$H247/($E247-$D247),0)))","v":0},{"$f":"IF(OR($C247=\"Annual\",$D247=$E247),IF(AND($D247=$E247,P$111=$B247+$D247),$H247,IF(AND(P$111>$B247+$D247,P$111<=$B247+$E247), $H247/($E247-$D247),0)), IF(OR(P$111=$B247+$D247,P$111=$B247+$E247),$H247/(($E247-$D247)*2),IF(AND(P$111>$B247+$D247,P$111<$B247+$E247),$H247/($E247-$D247),0)))","v":0},0,0,0,0,null,{"$f":"IF($C247=\"annual\",IF(V$111=$B247,0,G247*$F247),IF(V$111-$B247=0,0,IF((V$111-$B247)<$E247,AVERAGE(G247,H247)*$F247,IF((V$111-$B247)=$E247,G247*$F247/2,0))))","v":0},{"$f":"IF($C247=\"annual\",IF(W$111=$B247,0,H247*$F247),IF(W$111-$B247=0,0,IF((W$111-$B247)<$E247,AVERAGE(H247,I247)*$F247,IF((W$111-$B247)=$E247,H247*$F247/2,0))))","v":0},0,0,0,0]
[{"$f":"A247","v":"Type 13"},{"$f":"B247+1","v":2015},{"$f":"C247","v":"Annual"},{"$f":"D247","v":5},5,{"$f":"$M$98","v":0.13500000000000001},null,null,{"$f":"$C$98","v":0},{"$f":"I248-Q248","v":0},{"$f":"J248-R248","v":0},{"$f":"K248-S248","v":0},{"$f":"L248-T248","v":0},null,null,{"$f":"IF(OR($C248=\"Annual\",$D248=$E248),IF(AND($D248=$E248,P$111=$B248+$D248),$I248,IF(AND(P$111>$B248+$D248,P$111<=$B248+$E248), $I248/($E248-$D248),0)), IF(OR(P$111=$B248+$D248,P$111=$B248+$E248),$I248/(($E248-$D248)*2),IF(AND(P$111>$B248+$D248,P$111<$B248+$E248),$I248/($E248-$D248),0)))","v":0},{"$f":"IF(OR($C248=\"Annual\",$D248=$E248),IF(AND($D248=$E248,Q$111=$B248+$D248),$I248,IF(AND(Q$111>$B248+$D248,Q$111<=$B248+$E248), $I248/($E248-$D248),0)), IF(OR(Q$111=$B248+$D248,Q$111=$B248+$E248),$I248/(($E248-$D248)*2),IF(AND(Q$111>$B248+$D248,Q$111<$B248+$E248),$I248/($E248-$D248),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A248","v":"Type 13"},{"$f":"B248+1","v":2016},{"$f":"C248","v":"Annual"},5,5,{"$f":"$N$98","v":0.14000000000000001},null,null,null,{"$f":"$D$98","v":0},{"$f":"J249-R249","v":0},{"$f":"K249-S249","v":0},{"$f":"L249-T249","v":0},null,null,null,{"$f":"IF(OR($C249=\"Annual\",$D249=$E249),IF(AND($D249=$E249,Q$111=$B249+$D249),$J249,IF(AND(Q$111>$B249+$D249,Q$111<=$B249+$E249), $J249/($E249-$D249),0)), IF(OR(Q$111=$B249+$D249,Q$111=$B249+$E249),$J249/(($E249-$D249)*2),IF(AND(Q$111>$B249+$D249,Q$111<$B249+$E249),$J249/($E249-$D249),0)))","v":0},{"$f":"IF(OR($C249=\"Annual\",$D249=$E249),IF(AND($D249=$E249,R$111=$B249+$D249),$J249,IF(AND(R$111>$B249+$D249,R$111<=$B249+$E249), $J249/($E249-$D249),0)), IF(OR(R$111=$B249+$D249,R$111=$B249+$E249),$J249/(($E249-$D249)*2),IF(AND(R$111>$B249+$D249,R$111<$B249+$E249),$J249/($E249-$D249),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A249","v":"Type 13"},{"$f":"B249+1","v":2017},{"$f":"C249","v":"Annual"},5,5,{"$f":"$O$98","v":0.14000000000000001},null,null,null,null,{"$f":"$E$98","v":0},{"$f":"K250-S250","v":0},{"$f":"L250-T250","v":0},null,null,null,null,{"$f":"IF(OR($C250=\"Annual\",$D250=$E250),IF(AND($D250=$E250,R$111=$B250+$D250),$K250,IF(AND(R$111>$B250+$D250,R$111<=$B250+$E250), $K250/($E250-$D250),0)), IF(OR(R$111=$B250+$D250,R$111=$B250+$E250),$K250/(($E250-$D250)*2),IF(AND(R$111>$B250+$D250,R$111<$B250+$E250),$K250/($E250-$D250),0)))","v":0},{"$f":"IF(OR($C250=\"Annual\",$D250=$E250),IF(AND($D250=$E250,S$111=$B250+$D250),$K250,IF(AND(S$111>$B250+$D250,S$111<=$B250+$E250), $K250/($E250-$D250),0)), IF(OR(S$111=$B250+$D250,S$111=$B250+$E250),$K250/(($E250-$D250)*2),IF(AND(S$111>$B250+$D250,S$111<$B250+$E250),$K250/($E250-$D250),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A250","v":"Type 13"},{"$f":"B250+1","v":2018},{"$f":"C250","v":"Annual"},5,5,{"$f":"$P$98","v":0.14000000000000001},null,null,null,null,null,{"$f":"$F$98","v":0},{"$f":"L251-T251","v":0},null,null,null,null,null,{"$f":"IF(OR($C251=\"Annual\",$D251=$E251),IF(AND($D251=$E251,S$111=$B251+$D251),$L251,IF(AND(S$111>$B251+$D251,S$111<=$B251+$E251), $L251/($E251-$D251),0)), IF(OR(S$111=$B251+$D251,S$111=$B251+$E251),$L251/(($E251-$D251)*2),IF(AND(S$111>$B251+$D251,S$111<$B251+$E251),$L251/($E251-$D251),0)))","v":0},{"$f":"IF(OR($C251=\"Annual\",$D251=$E251),IF(AND($D251=$E251,T$111=$B251+$D251),$L251,IF(AND(T$111>$B251+$D251,T$111<=$B251+$E251), $L251/($E251-$D251),0)), IF(OR(T$111=$B251+$D251,T$111=$B251+$E251),$L251/(($E251-$D251)*2),IF(AND(T$111>$B251+$D251,T$111<$B251+$E251),$L251/($E251-$D251),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A251","v":"Type 13"},{"$f":"B251+1","v":2019},{"$f":"C251","v":"Annual"},5,5,{"$f":"$Q$98","v":0.14000000000000001},null,null,null,null,null,null,{"$f":"$G$98","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C252=\"Annual\",$D252=$E252),IF(AND($D252=$E252,T$111=$B252+$D252),$M252,IF(AND(T$111>$B252+$D252,T$111<=$B252+$E252), $M252/($E252-$D252),0)), IF(OR(T$111=$B252+$D252,T$111=$B252+$E252),$M252/(($E252-$D252)*2),IF(AND(T$111>$B252+$D252,T$111<$B252+$E252),$M252/($E252-$D252),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A80","v":"Type 14"},{"$f":"B119","v":2014},{"$f":"$I99","v":"Annual"},{"$f":"$J99","v":10},{"$f":"$K99","v":10},{"$f":"$L$99","v":0.11500000000000002},null,{"$f":"$B$99","v":0},{"$f":"H254-P254","v":0},{"$f":"I254-Q254","v":0},{"$f":"J254-R254","v":0},{"$f":"K254-S254","v":0},{"$f":"L254-T254","v":0},null,{"$f":"IF(OR($C254=\"Annual\",$D254=$E254),IF(AND($D254=$E254,O$111=$B254+$D254),$H254,IF(AND(O$111>$B254+$D254,O$111<=$B254+$E254), $H254/($E254-$D254),0)), IF(OR(O$111=$B254+$D254,O$111=$B254+$E254),$H254/(($E254-$D254)*2),IF(AND(O$111>$B254+$D254,O$111<$B254+$E254),$H254/($E254-$D254),0)))","v":0},{"$f":"IF(OR($C254=\"Annual\",$D254=$E254),IF(AND($D254=$E254,P$111=$B254+$D254),$H254,IF(AND(P$111>$B254+$D254,P$111<=$B254+$E254), $H254/($E254-$D254),0)), IF(OR(P$111=$B254+$D254,P$111=$B254+$E254),$H254/(($E254-$D254)*2),IF(AND(P$111>$B254+$D254,P$111<$B254+$E254),$H254/($E254-$D254),0)))","v":0},0,0,0,0,null,{"$f":"IF($C254=\"annual\",IF(V$111=$B254,0,G254*$F254),IF(V$111-$B254=0,0,IF((V$111-$B254)<$E254,AVERAGE(G254,H254)*$F254,IF((V$111-$B254)=$E254,G254*$F254/2,0))))","v":0},{"$f":"IF($C254=\"annual\",IF(W$111=$B254,0,H254*$F254),IF(W$111-$B254=0,0,IF((W$111-$B254)<$E254,AVERAGE(H254,I254)*$F254,IF((W$111-$B254)=$E254,H254*$F254/2,0))))","v":0},0,0,0,0]
[{"$f":"A254","v":"Type 14"},{"$f":"B254+1","v":2015},{"$f":"C254","v":"Annual"},{"$f":"D254","v":10},10,{"$f":"$M$99","v":0.14000000000000001},null,null,{"$f":"$C$99","v":0},{"$f":"I255-Q255","v":0},{"$f":"J255-R255","v":0},{"$f":"K255-S255","v":0},{"$f":"L255-T255","v":0},null,null,{"$f":"IF(OR($C255=\"Annual\",$D255=$E255),IF(AND($D255=$E255,P$111=$B255+$D255),$I255,IF(AND(P$111>$B255+$D255,P$111<=$B255+$E255), $I255/($E255-$D255),0)), IF(OR(P$111=$B255+$D255,P$111=$B255+$E255),$I255/(($E255-$D255)*2),IF(AND(P$111>$B255+$D255,P$111<$B255+$E255),$I255/($E255-$D255),0)))","v":0},{"$f":"IF(OR($C255=\"Annual\",$D255=$E255),IF(AND($D255=$E255,Q$111=$B255+$D255),$I255,IF(AND(Q$111>$B255+$D255,Q$111<=$B255+$E255), $I255/($E255-$D255),0)), IF(OR(Q$111=$B255+$D255,Q$111=$B255+$E255),$I255/(($E255-$D255)*2),IF(AND(Q$111>$B255+$D255,Q$111<$B255+$E255),$I255/($E255-$D255),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A255","v":"Type 14"},{"$f":"B255+1","v":2016},{"$f":"C255","v":"Annual"},10,10,{"$f":"$N$99","v":0.14500000000000002},null,null,null,{"$f":"$D$99","v":0},{"$f":"J256-R256","v":0},{"$f":"K256-S256","v":0},{"$f":"L256-T256","v":0},null,null,null,{"$f":"IF(OR($C256=\"Annual\",$D256=$E256),IF(AND($D256=$E256,Q$111=$B256+$D256),$J256,IF(AND(Q$111>$B256+$D256,Q$111<=$B256+$E256), $J256/($E256-$D256),0)), IF(OR(Q$111=$B256+$D256,Q$111=$B256+$E256),$J256/(($E256-$D256)*2),IF(AND(Q$111>$B256+$D256,Q$111<$B256+$E256),$J256/($E256-$D256),0)))","v":0},{"$f":"IF(OR($C256=\"Annual\",$D256=$E256),IF(AND($D256=$E256,R$111=$B256+$D256),$J256,IF(AND(R$111>$B256+$D256,R$111<=$B256+$E256), $J256/($E256-$D256),0)), IF(OR(R$111=$B256+$D256,R$111=$B256+$E256),$J256/(($E256-$D256)*2),IF(AND(R$111>$B256+$D256,R$111<$B256+$E256),$J256/($E256-$D256),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A256","v":"Type 14"},{"$f":"B256+1","v":2017},{"$f":"C256","v":"Annual"},10,10,{"$f":"$O$99","v":0.14500000000000002},null,null,null,null,{"$f":"$E$99","v":0},{"$f":"K257-S257","v":0},{"$f":"L257-T257","v":0},null,null,null,null,{"$f":"IF(OR($C257=\"Annual\",$D257=$E257),IF(AND($D257=$E257,R$111=$B257+$D257),$K257,IF(AND(R$111>$B257+$D257,R$111<=$B257+$E257), $K257/($E257-$D257),0)), IF(OR(R$111=$B257+$D257,R$111=$B257+$E257),$K257/(($E257-$D257)*2),IF(AND(R$111>$B257+$D257,R$111<$B257+$E257),$K257/($E257-$D257),0)))","v":0},{"$f":"IF(OR($C257=\"Annual\",$D257=$E257),IF(AND($D257=$E257,S$111=$B257+$D257),$K257,IF(AND(S$111>$B257+$D257,S$111<=$B257+$E257), $K257/($E257-$D257),0)), IF(OR(S$111=$B257+$D257,S$111=$B257+$E257),$K257/(($E257-$D257)*2),IF(AND(S$111>$B257+$D257,S$111<$B257+$E257),$K257/($E257-$D257),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A257","v":"Type 14"},{"$f":"B257+1","v":2018},{"$f":"C257","v":"Annual"},10,10,{"$f":"$P$99","v":0.14500000000000002},null,null,null,null,null,{"$f":"$F$99","v":0},{"$f":"L258-T258","v":0},null,null,null,null,null,{"$f":"IF(OR($C258=\"Annual\",$D258=$E258),IF(AND($D258=$E258,S$111=$B258+$D258),$L258,IF(AND(S$111>$B258+$D258,S$111<=$B258+$E258), $L258/($E258-$D258),0)), IF(OR(S$111=$B258+$D258,S$111=$B258+$E258),$L258/(($E258-$D258)*2),IF(AND(S$111>$B258+$D258,S$111<$B258+$E258),$L258/($E258-$D258),0)))","v":0},{"$f":"IF(OR($C258=\"Annual\",$D258=$E258),IF(AND($D258=$E258,T$111=$B258+$D258),$L258,IF(AND(T$111>$B258+$D258,T$111<=$B258+$E258), $L258/($E258-$D258),0)), IF(OR(T$111=$B258+$D258,T$111=$B258+$E258),$L258/(($E258-$D258)*2),IF(AND(T$111>$B258+$D258,T$111<$B258+$E258),$L258/($E258-$D258),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A258","v":"Type 14"},{"$f":"B258+1","v":2019},{"$f":"C258","v":"Annual"},10,10,{"$f":"$Q$99","v":0.14500000000000002},null,null,null,null,null,null,{"$f":"$G$99","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C259=\"Annual\",$D259=$E259),IF(AND($D259=$E259,T$111=$B259+$D259),$M259,IF(AND(T$111>$B259+$D259,T$111<=$B259+$E259), $M259/($E259-$D259),0)), IF(OR(T$111=$B259+$D259,T$111=$B259+$E259),$M259/(($E259-$D259)*2),IF(AND(T$111>$B259+$D259,T$111<$B259+$E259),$M259/($E259-$D259),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A81","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J100","v":3},{"$f":"$K100","v":3},{"$f":"$L$100","v":0.12000000000000002},null,{"$f":"$B$100","v":0},{"$f":"H261-P261","v":0},{"$f":"I261-Q261","v":0},{"$f":"J261-R261","v":0},{"$f":"K261-S261","v":0},{"$f":"L261-T261","v":0},null,{"$f":"IF($D261=$E261,IF(O$111=$B261+$E261,$H261,0),0)","v":0},{"$f":"IF($D261=$E261,IF(P$111=$B261+$E261,$H261,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B261=$D261,$H261*(((1+$F261)^$D261)-1),0)","v":0},{"$f":"IF(W$111-$B261=$D261,$H261*(((1+$F261)^$D261)-1),0)","v":0},0,0,0,0]
[{"$f":"A261","v":"ZERO-COUPON BOND"},{"$f":"B261+1","v":2015},null,{"$f":"D261","v":3},3,{"$f":"$M$100","v":0.14500000000000002},null,null,{"$f":"$C$100","v":0},{"$f":"I262-Q262","v":0},{"$f":"J262-R262","v":0},{"$f":"K262-S262","v":0},{"$f":"L262-T262","v":0},null,null,{"$f":"IF($D262=$E262,IF(P$111=$B262+$E262,$I262,0),0)","v":0},{"$f":"IF($D262=$E262,IF(Q$111=$B262+$E262,$I262,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B262=$D262,$I262*(((1+$F262)^$D262)-1),0)","v":0},{"$f":"IF(X$111-$B262=$D262,$I262*(((1+$F262)^$D262)-1),0)","v":0},0,0,0]
[{"$f":"A262","v":"ZERO-COUPON BOND"},{"$f":"B262+1","v":2016},null,3,3,{"$f":"$N$100","v":0.15000000000000002},null,null,null,{"$f":"$D$100","v":0},{"$f":"J263-R263","v":0},{"$f":"K263-S263","v":0},{"$f":"L263-T263","v":0},null,null,null,{"$f":"IF($D263=$E263,IF(Q$111=$B263+$E263,$J263,0),0)","v":0},{"$f":"IF($D263=$E263,IF(R$111=$B263+$E263,$J263,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B263=$D263,$J263*(((1+$F263)^$D263)-1),0)","v":0},{"$f":"IF(Y$111-$B263=$D263,$J263*(((1+$F263)^$D263)-1),0)","v":0},0,0]
[{"$f":"A263","v":"ZERO-COUPON BOND"},{"$f":"B263+1","v":2017},null,3,3,{"$f":"$O$100","v":0.15000000000000002},null,null,null,null,{"$f":"$E$100","v":0},{"$f":"K264-S264","v":0},{"$f":"L264-T264","v":0},null,null,null,null,{"$f":"IF($D264=$E264,IF(R$111=$B264+$E264,$K264,0),0)","v":0},{"$f":"IF($D264=$E264,IF(S$111=$B264+$E264,$K264,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B264=$D264,$K264*(((1+$F264)^$D264)-1),0)","v":0},{"$f":"IF(Z$111-$B264=$D264,$K264*(((1+$F264)^$D264)-1),0)","v":0},0]
[{"$f":"A264","v":"ZERO-COUPON BOND"},{"$f":"B264+1","v":2018},null,3,3,{"$f":"$P$100","v":0.15000000000000002},null,null,null,null,null,{"$f":"$F$100","v":0},{"$f":"L265-T265","v":0},null,null,null,null,null,{"$f":"IF($D265=$E265,IF(S$111=$B265+$E265,$L265,0),0)","v":0},{"$f":"IF($D265=$E265,IF(T$111=$B265+$E265,$L265,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B265=$D265,$L265*(((1+$F265)^$D265)-1),0)","v":0},{"$f":"IF(AA$111-$B265=$D265,$L265*(((1+$F265)^$D265)-1),0)","v":0}]
[{"$f":"A265","v":"ZERO-COUPON BOND"},{"$f":"B265+1","v":2019},null,3,3,{"$f":"$Q$100","v":0.15000000000000002},null,null,null,null,null,null,{"$f":"$G$100","v":0},null,null,null,null,null,null,{"$f":"IF($D266=$E266,IF(T$111=$B266+$E266,$M266,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B266=$D266,$M266*(((1+$F266)^$D266)-1),0)","v":0}]
[]
[{"$f":"'Input 4 - Forecast'!A82","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[{"$f":"'Input 4 - Forecast'!A83","v":"Type 16"},{"$f":"B119","v":2014},{"$f":"$I102","v":"Annual"},{"$f":"$J102","v":2},{"$f":"$K102","v":2},{"$f":"$L$102","v":0.04},null,{"$f":"$B$102/$B$31","v":0},{"$f":"H270-P270","v":0},{"$f":"I270-Q270","v":0},{"$f":"J270-R270","v":0},{"$f":"K270-S270","v":0},{"$f":"L270-T270","v":0},null,{"$f":"IF(OR($C270=\"Annual\",$D270=$E270),IF(AND($D270=$E270,O$111=$B270+$D270),$H270,IF(AND(O$111>$B270+$D270,O$111<=$B270+$E270), $H270/($E270-$D270),0)), IF(OR(O$111=$B270+$D270,O$111=$B270+$E270),$H270/(($E270-$D270)*2),IF(AND(O$111>$B270+$D270,O$111<$B270+$E270),$H270/($E270-$D270),0)))","v":0},{"$f":"IF(OR($C270=\"Annual\",$D270=$E270),IF(AND($D270=$E270,P$111=$B270+$D270),$H270,IF(AND(P$111>$B270+$D270,P$111<=$B270+$E270), $H270/($E270-$D270),0)), IF(OR(P$111=$B270+$D270,P$111=$B270+$E270),$H270/(($E270-$D270)*2),IF(AND(P$111>$B270+$D270,P$111<$B270+$E270),$H270/($E270-$D270),0)))","v":0},0,0,0,0,null,{"$f":"IF($C270=\"annual\",IF(V$111=$B270,0,G270*$F270),IF(V$111-$B270=0,0,IF((V$111-$B270)<$E270,AVERAGE(G270,H270)*$F270,IF((V$111-$B270)=$E270,G270*$F270/2,0))))","v":0},{"$f":"IF($C270=\"annual\",IF(W$111=$B270,0,H270*$F270),IF(W$111-$B270=0,0,IF((W$111-$B270)<$E270,AVERAGE(H270,I270)*$F270,IF((W$111-$B270)=$E270,H270*$F270/2,0))))","v":0},0,0,0,0]
[{"$f":"A270","v":"Type 16"},{"$f":"B270+1","v":2015},{"$f":"C270","v":"Annual"},{"$f":"D270","v":2},2,{"$f":"$M$102","v":6.5000000000000002E-2},null,null,{"$f":"$C$102/$C$31","v":0},{"$f":"I271-Q271","v":0},{"$f":"J271-R271","v":0},{"$f":"K271-S271","v":0},{"$f":"L271-T271","v":0},null,null,{"$f":"IF(OR($C271=\"Annual\",$D271=$E271),IF(AND($D271=$E271,P$111=$B271+$D271),$I271,IF(AND(P$111>$B271+$D271,P$111<=$B271+$E271), $I271/($E271-$D271),0)), IF(OR(P$111=$B271+$D271,P$111=$B271+$E271),$I271/(($E271-$D271)*2),IF(AND(P$111>$B271+$D271,P$111<$B271+$E271),$I271/($E271-$D271),0)))","v":0},{"$f":"IF(OR($C271=\"Annual\",$D271=$E271),IF(AND($D271=$E271,Q$111=$B271+$D271),$I271,IF(AND(Q$111>$B271+$D271,Q$111<=$B271+$E271), $I271/($E271-$D271),0)), IF(OR(Q$111=$B271+$D271,Q$111=$B271+$E271),$I271/(($E271-$D271)*2),IF(AND(Q$111>$B271+$D271,Q$111<$B271+$E271),$I271/($E271-$D271),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A271","v":"Type 16"},{"$f":"B271+1","v":2016},{"$f":"C271","v":"Annual"},2,2,{"$f":"$N$102","v":6.9999999999999993E-2},null,null,null,{"$f":"$D$102/$D$31","v":0},{"$f":"J272-R272","v":0},{"$f":"K272-S272","v":0},{"$f":"L272-T272","v":0},null,null,null,{"$f":"IF(OR($C272=\"Annual\",$D272=$E272),IF(AND($D272=$E272,Q$111=$B272+$D272),$J272,IF(AND(Q$111>$B272+$D272,Q$111<=$B272+$E272), $J272/($E272-$D272),0)), IF(OR(Q$111=$B272+$D272,Q$111=$B272+$E272),$J272/(($E272-$D272)*2),IF(AND(Q$111>$B272+$D272,Q$111<$B272+$E272),$J272/($E272-$D272),0)))","v":0},{"$f":"IF(OR($C272=\"Annual\",$D272=$E272),IF(AND($D272=$E272,R$111=$B272+$D272),$J272,IF(AND(R$111>$B272+$D272,R$111<=$B272+$E272), $J272/($E272-$D272),0)), IF(OR(R$111=$B272+$D272,R$111=$B272+$E272),$J272/(($E272-$D272)*2),IF(AND(R$111>$B272+$D272,R$111<$B272+$E272),$J272/($E272-$D272),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A272","v":"Type 16"},{"$f":"B272+1","v":2017},{"$f":"C272","v":"Annual"},2,2,{"$f":"$O$102","v":6.9999999999999993E-2},null,null,null,null,{"$f":"$E$102/$E$31","v":0},{"$f":"K273-S273","v":0},{"$f":"L273-T273","v":0},null,null,null,null,{"$f":"IF(OR($C273=\"Annual\",$D273=$E273),IF(AND($D273=$E273,R$111=$B273+$D273),$K273,IF(AND(R$111>$B273+$D273,R$111<=$B273+$E273), $K273/($E273-$D273),0)), IF(OR(R$111=$B273+$D273,R$111=$B273+$E273),$K273/(($E273-$D273)*2),IF(AND(R$111>$B273+$D273,R$111<$B273+$E273),$K273/($E273-$D273),0)))","v":0},{"$f":"IF(OR($C273=\"Annual\",$D273=$E273),IF(AND($D273=$E273,S$111=$B273+$D273),$K273,IF(AND(S$111>$B273+$D273,S$111<=$B273+$E273), $K273/($E273-$D273),0)), IF(OR(S$111=$B273+$D273,S$111=$B273+$E273),$K273/(($E273-$D273)*2),IF(AND(S$111>$B273+$D273,S$111<$B273+$E273),$K273/($E273-$D273),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A273","v":"Type 16"},{"$f":"B273+1","v":2018},{"$f":"C273","v":"Annual"},2,2,{"$f":"$P$102","v":6.9999999999999993E-2},null,null,null,null,null,{"$f":"$F$102/$F$31","v":0},{"$f":"L274-T274","v":0},null,null,null,null,null,{"$f":"IF(OR($C274=\"Annual\",$D274=$E274),IF(AND($D274=$E274,S$111=$B274+$D274),$L274,IF(AND(S$111>$B274+$D274,S$111<=$B274+$E274), $L274/($E274-$D274),0)), IF(OR(S$111=$B274+$D274,S$111=$B274+$E274),$L274/(($E274-$D274)*2),IF(AND(S$111>$B274+$D274,S$111<$B274+$E274),$L274/($E274-$D274),0)))","v":0},{"$f":"IF(OR($C274=\"Annual\",$D274=$E274),IF(AND($D274=$E274,T$111=$B274+$D274),$L274,IF(AND(T$111>$B274+$D274,T$111<=$B274+$E274), $L274/($E274-$D274),0)), IF(OR(T$111=$B274+$D274,T$111=$B274+$E274),$L274/(($E274-$D274)*2),IF(AND(T$111>$B274+$D274,T$111<$B274+$E274),$L274/($E274-$D274),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A274","v":"Type 16"},{"$f":"B274+1","v":2019},{"$f":"C274","v":"Annual"},2,2,{"$f":"$Q$102","v":6.9999999999999993E-2},null,null,null,null,null,null,{"$f":"$G$102/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C275=\"Annual\",$D275=$E275),IF(AND($D275=$E275,T$111=$B275+$D275),$M275,IF(AND(T$111>$B275+$D275,T$111<=$B275+$E275), $M275/($E275-$D275),0)), IF(OR(T$111=$B275+$D275,T$111=$B275+$E275),$M275/(($E275-$D275)*2),IF(AND(T$111>$B275+$D275,T$111<$B275+$E275),$M275/($E275-$D275),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A84","v":"Type 17"},{"$f":"B119","v":2014},{"$f":"$I103","v":"Annual"},{"$f":"$J103","v":3},{"$f":"$K103","v":3},{"$f":"$L$103","v":4.4999999999999998E-2},null,{"$f":"$B$103/$B$31","v":0},{"$f":"H277-P277","v":0},{"$f":"I277-Q277","v":0},{"$f":"J277-R277","v":0},{"$f":"K277-S277","v":0},{"$f":"L277-T277","v":0},null,{"$f":"IF(OR($C277=\"Annual\",$D277=$E277),IF(AND($D277=$E277,O$111=$B277+$D277),$H277,IF(AND(O$111>$B277+$D277,O$111<=$B277+$E277), $H277/($E277-$D277),0)), IF(OR(O$111=$B277+$D277,O$111=$B277+$E277),$H277/(($E277-$D277)*2),IF(AND(O$111>$B277+$D277,O$111<$B277+$E277),$H277/($E277-$D277),0)))","v":0},{"$f":"IF(OR($C277=\"Annual\",$D277=$E277),IF(AND($D277=$E277,P$111=$B277+$D277),$H277,IF(AND(P$111>$B277+$D277,P$111<=$B277+$E277), $H277/($E277-$D277),0)), IF(OR(P$111=$B277+$D277,P$111=$B277+$E277),$H277/(($E277-$D277)*2),IF(AND(P$111>$B277+$D277,P$111<$B277+$E277),$H277/($E277-$D277),0)))","v":0},0,0,0,0,null,{"$f":"IF($C277=\"annual\",IF(V$111=$B277,0,G277*$F277),IF(V$111-$B277=0,0,IF((V$111-$B277)<$E277,AVERAGE(G277,H277)*$F277,IF((V$111-$B277)=$E277,G277*$F277/2,0))))","v":0},{"$f":"IF($C277=\"annual\",IF(W$111=$B277,0,H277*$F277),IF(W$111-$B277=0,0,IF((W$111-$B277)<$E277,AVERAGE(H277,I277)*$F277,IF((W$111-$B277)=$E277,H277*$F277/2,0))))","v":0},0,0,0,0]
[{"$f":"A277","v":"Type 17"},{"$f":"B277+1","v":2015},{"$f":"C277","v":"Annual"},{"$f":"D277","v":3},3,{"$f":"$M$103","v":6.9999999999999993E-2},null,null,{"$f":"$C$103/$C$31","v":0},{"$f":"I278-Q278","v":0},{"$f":"J278-R278","v":0},{"$f":"K278-S278","v":0},{"$f":"L278-T278","v":0},null,null,{"$f":"IF(OR($C278=\"Annual\",$D278=$E278),IF(AND($D278=$E278,P$111=$B278+$D278),$I278,IF(AND(P$111>$B278+$D278,P$111<=$B278+$E278), $I278/($E278-$D278),0)), IF(OR(P$111=$B278+$D278,P$111=$B278+$E278),$I278/(($E278-$D278)*2),IF(AND(P$111>$B278+$D278,P$111<$B278+$E278),$I278/($E278-$D278),0)))","v":0},{"$f":"IF(OR($C278=\"Annual\",$D278=$E278),IF(AND($D278=$E278,Q$111=$B278+$D278),$I278,IF(AND(Q$111>$B278+$D278,Q$111<=$B278+$E278), $I278/($E278-$D278),0)), IF(OR(Q$111=$B278+$D278,Q$111=$B278+$E278),$I278/(($E278-$D278)*2),IF(AND(Q$111>$B278+$D278,Q$111<$B278+$E278),$I278/($E278-$D278),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A278","v":"Type 17"},{"$f":"B278+1","v":2016},{"$f":"C278","v":"Annual"},3,3,{"$f":"$N$103","v":7.4999999999999997E-2},null,null,null,{"$f":"$D$103/$D$31","v":0},{"$f":"J279-R279","v":0},{"$f":"K279-S279","v":0},{"$f":"L279-T279","v":0},null,null,null,{"$f":"IF(OR($C279=\"Annual\",$D279=$E279),IF(AND($D279=$E279,Q$111=$B279+$D279),$J279,IF(AND(Q$111>$B279+$D279,Q$111<=$B279+$E279), $J279/($E279-$D279),0)), IF(OR(Q$111=$B279+$D279,Q$111=$B279+$E279),$J279/(($E279-$D279)*2),IF(AND(Q$111>$B279+$D279,Q$111<$B279+$E279),$J279/($E279-$D279),0)))","v":0},{"$f":"IF(OR($C279=\"Annual\",$D279=$E279),IF(AND($D279=$E279,R$111=$B279+$D279),$J279,IF(AND(R$111>$B279+$D279,R$111<=$B279+$E279), $J279/($E279-$D279),0)), IF(OR(R$111=$B279+$D279,R$111=$B279+$E279),$J279/(($E279-$D279)*2),IF(AND(R$111>$B279+$D279,R$111<$B279+$E279),$J279/($E279-$D279),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A279","v":"Type 17"},{"$f":"B279+1","v":2017},{"$f":"C279","v":"Annual"},3,3,{"$f":"$O$103","v":7.4999999999999997E-2},null,null,null,null,{"$f":"$E$103/$E$31","v":0},{"$f":"K280-S280","v":0},{"$f":"L280-T280","v":0},null,null,null,null,{"$f":"IF(OR($C280=\"Annual\",$D280=$E280),IF(AND($D280=$E280,R$111=$B280+$D280),$K280,IF(AND(R$111>$B280+$D280,R$111<=$B280+$E280), $K280/($E280-$D280),0)), IF(OR(R$111=$B280+$D280,R$111=$B280+$E280),$K280/(($E280-$D280)*2),IF(AND(R$111>$B280+$D280,R$111<$B280+$E280),$K280/($E280-$D280),0)))","v":0},{"$f":"IF(OR($C280=\"Annual\",$D280=$E280),IF(AND($D280=$E280,S$111=$B280+$D280),$K280,IF(AND(S$111>$B280+$D280,S$111<=$B280+$E280), $K280/($E280-$D280),0)), IF(OR(S$111=$B280+$D280,S$111=$B280+$E280),$K280/(($E280-$D280)*2),IF(AND(S$111>$B280+$D280,S$111<$B280+$E280),$K280/($E280-$D280),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A280","v":"Type 17"},{"$f":"B280+1","v":2018},{"$f":"C280","v":"Annual"},3,3,{"$f":"$P$103","v":7.4999999999999997E-2},null,null,null,null,null,{"$f":"$F$103/$F$31","v":0},{"$f":"L281-T281","v":0},null,null,null,null,null,{"$f":"IF(OR($C281=\"Annual\",$D281=$E281),IF(AND($D281=$E281,S$111=$B281+$D281),$L281,IF(AND(S$111>$B281+$D281,S$111<=$B281+$E281), $L281/($E281-$D281),0)), IF(OR(S$111=$B281+$D281,S$111=$B281+$E281),$L281/(($E281-$D281)*2),IF(AND(S$111>$B281+$D281,S$111<$B281+$E281),$L281/($E281-$D281),0)))","v":0},{"$f":"IF(OR($C281=\"Annual\",$D281=$E281),IF(AND($D281=$E281,T$111=$B281+$D281),$L281,IF(AND(T$111>$B281+$D281,T$111<=$B281+$E281), $L281/($E281-$D281),0)), IF(OR(T$111=$B281+$D281,T$111=$B281+$E281),$L281/(($E281-$D281)*2),IF(AND(T$111>$B281+$D281,T$111<$B281+$E281),$L281/($E281-$D281),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A281","v":"Type 17"},{"$f":"B281+1","v":2019},{"$f":"C281","v":"Annual"},3,3,{"$f":"$Q$103","v":7.4999999999999997E-2},null,null,null,null,null,null,{"$f":"$G$103/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C282=\"Annual\",$D282=$E282),IF(AND($D282=$E282,T$111=$B282+$D282),$M282,IF(AND(T$111>$B282+$D282,T$111<=$B282+$E282), $M282/($E282-$D282),0)), IF(OR(T$111=$B282+$D282,T$111=$B282+$E282),$M282/(($E282-$D282)*2),IF(AND(T$111>$B282+$D282,T$111<$B282+$E282),$M282/($E282-$D282),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A85","v":"Type 18"},{"$f":"B119","v":2014},{"$f":"$I104","v":"Annual"},{"$f":"$J104","v":5},{"$f":"$K104","v":5},{"$f":"$L$104","v":4.9999999999999996E-2},null,{"$f":"$B$104/$B$31","v":0},{"$f":"H284-P284","v":0},{"$f":"I284-Q284","v":0},{"$f":"J284-R284","v":0},{"$f":"K284-S284","v":0},{"$f":"L284-T284","v":0},null,{"$f":"IF(OR($C284=\"Annual\",$D284=$E284),IF(AND($D284=$E284,O$111=$B284+$D284),$H284,IF(AND(O$111>$B284+$D284,O$111<=$B284+$E284), $H284/($E284-$D284),0)), IF(OR(O$111=$B284+$D284,O$111=$B284+$E284),$H284/(($E284-$D284)*2),IF(AND(O$111>$B284+$D284,O$111<$B284+$E284),$H284/($E284-$D284),0)))","v":0},{"$f":"IF(OR($C284=\"Annual\",$D284=$E284),IF(AND($D284=$E284,P$111=$B284+$D284),$H284,IF(AND(P$111>$B284+$D284,P$111<=$B284+$E284), $H284/($E284-$D284),0)), IF(OR(P$111=$B284+$D284,P$111=$B284+$E284),$H284/(($E284-$D284)*2),IF(AND(P$111>$B284+$D284,P$111<$B284+$E284),$H284/($E284-$D284),0)))","v":0},0,0,0,0,null,{"$f":"IF($C284=\"annual\",IF(V$111=$B284,0,G284*$F284),IF(V$111-$B284=0,0,IF((V$111-$B284)<$E284,AVERAGE(G284,H284)*$F284,IF((V$111-$B284)=$E284,G284*$F284/2,0))))","v":0},{"$f":"IF($C284=\"annual\",IF(W$111=$B284,0,H284*$F284),IF(W$111-$B284=0,0,IF((W$111-$B284)<$E284,AVERAGE(H284,I284)*$F284,IF((W$111-$B284)=$E284,H284*$F284/2,0))))","v":0},0,0,0,0]
[{"$f":"A284","v":"Type 18"},{"$f":"B284+1","v":2015},{"$f":"C284","v":"Annual"},{"$f":"D284","v":5},5,{"$f":"$M$104","v":7.4999999999999997E-2},null,null,{"$f":"$C$104/$C$31","v":0},{"$f":"I285-Q285","v":0},{"$f":"J285-R285","v":0},{"$f":"K285-S285","v":0},{"$f":"L285-T285","v":0},null,null,{"$f":"IF(OR($C285=\"Annual\",$D285=$E285),IF(AND($D285=$E285,P$111=$B285+$D285),$I285,IF(AND(P$111>$B285+$D285,P$111<=$B285+$E285), $I285/($E285-$D285),0)), IF(OR(P$111=$B285+$D285,P$111=$B285+$E285),$I285/(($E285-$D285)*2),IF(AND(P$111>$B285+$D285,P$111<$B285+$E285),$I285/($E285-$D285),0)))","v":0},{"$f":"IF(OR($C285=\"Annual\",$D285=$E285),IF(AND($D285=$E285,Q$111=$B285+$D285),$I285,IF(AND(Q$111>$B285+$D285,Q$111<=$B285+$E285), $I285/($E285-$D285),0)), IF(OR(Q$111=$B285+$D285,Q$111=$B285+$E285),$I285/(($E285-$D285)*2),IF(AND(Q$111>$B285+$D285,Q$111<$B285+$E285),$I285/($E285-$D285),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A285","v":"Type 18"},{"$f":"B285+1","v":2016},{"$f":"C285","v":"Annual"},5,5,{"$f":"$N$104","v":7.9999999999999988E-2},null,null,null,{"$f":"$D$104/$D$31","v":0},{"$f":"J286-R286","v":0},{"$f":"K286-S286","v":0},{"$f":"L286-T286","v":0},null,null,null,{"$f":"IF(OR($C286=\"Annual\",$D286=$E286),IF(AND($D286=$E286,Q$111=$B286+$D286),$J286,IF(AND(Q$111>$B286+$D286,Q$111<=$B286+$E286), $J286/($E286-$D286),0)), IF(OR(Q$111=$B286+$D286,Q$111=$B286+$E286),$J286/(($E286-$D286)*2),IF(AND(Q$111>$B286+$D286,Q$111<$B286+$E286),$J286/($E286-$D286),0)))","v":0},{"$f":"IF(OR($C286=\"Annual\",$D286=$E286),IF(AND($D286=$E286,R$111=$B286+$D286),$J286,IF(AND(R$111>$B286+$D286,R$111<=$B286+$E286), $J286/($E286-$D286),0)), IF(OR(R$111=$B286+$D286,R$111=$B286+$E286),$J286/(($E286-$D286)*2),IF(AND(R$111>$B286+$D286,R$111<$B286+$E286),$J286/($E286-$D286),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A286","v":"Type 18"},{"$f":"B286+1","v":2017},{"$f":"C286","v":"Annual"},5,5,{"$f":"$O$104","v":7.9999999999999988E-2},null,null,null,null,{"$f":"$E$104/$E$31","v":0},{"$f":"K287-S287","v":0},{"$f":"L287-T287","v":0},null,null,null,null,{"$f":"IF(OR($C287=\"Annual\",$D287=$E287),IF(AND($D287=$E287,R$111=$B287+$D287),$K287,IF(AND(R$111>$B287+$D287,R$111<=$B287+$E287), $K287/($E287-$D287),0)), IF(OR(R$111=$B287+$D287,R$111=$B287+$E287),$K287/(($E287-$D287)*2),IF(AND(R$111>$B287+$D287,R$111<$B287+$E287),$K287/($E287-$D287),0)))","v":0},{"$f":"IF(OR($C287=\"Annual\",$D287=$E287),IF(AND($D287=$E287,S$111=$B287+$D287),$K287,IF(AND(S$111>$B287+$D287,S$111<=$B287+$E287), $K287/($E287-$D287),0)), IF(OR(S$111=$B287+$D287,S$111=$B287+$E287),$K287/(($E287-$D287)*2),IF(AND(S$111>$B287+$D287,S$111<$B287+$E287),$K287/($E287-$D287),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A287","v":"Type 18"},{"$f":"B287+1","v":2018},{"$f":"C287","v":"Annual"},5,5,{"$f":"$P$104","v":7.9999999999999988E-2},null,null,null,null,null,{"$f":"$F$104/$F$31","v":0},{"$f":"L288-T288","v":0},null,null,null,null,null,{"$f":"IF(OR($C288=\"Annual\",$D288=$E288),IF(AND($D288=$E288,S$111=$B288+$D288),$L288,IF(AND(S$111>$B288+$D288,S$111<=$B288+$E288), $L288/($E288-$D288),0)), IF(OR(S$111=$B288+$D288,S$111=$B288+$E288),$L288/(($E288-$D288)*2),IF(AND(S$111>$B288+$D288,S$111<$B288+$E288),$L288/($E288-$D288),0)))","v":0},{"$f":"IF(OR($C288=\"Annual\",$D288=$E288),IF(AND($D288=$E288,T$111=$B288+$D288),$L288,IF(AND(T$111>$B288+$D288,T$111<=$B288+$E288), $L288/($E288-$D288),0)), IF(OR(T$111=$B288+$D288,T$111=$B288+$E288),$L288/(($E288-$D288)*2),IF(AND(T$111>$B288+$D288,T$111<$B288+$E288),$L288/($E288-$D288),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A288","v":"Type 18"},{"$f":"B288+1","v":2019},{"$f":"C288","v":"Annual"},5,5,{"$f":"$Q$104","v":7.9999999999999988E-2},null,null,null,null,null,null,{"$f":"$G$104/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C289=\"Annual\",$D289=$E289),IF(AND($D289=$E289,T$111=$B289+$D289),$M289,IF(AND(T$111>$B289+$D289,T$111<=$B289+$E289), $M289/($E289-$D289),0)), IF(OR(T$111=$B289+$D289,T$111=$B289+$E289),$M289/(($E289-$D289)*2),IF(AND(T$111>$B289+$D289,T$111<$B289+$E289),$M289/($E289-$D289),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A86","v":"Type 19"},{"$f":"B119","v":2014},{"$f":"$I105","v":"Annual"},{"$f":"$J105","v":10},{"$f":"$K105","v":10},{"$f":"$L$105","v":5.4999999999999993E-2},null,{"$f":"$B$105/$B$31","v":0},{"$f":"H291-P291","v":0},{"$f":"I291-Q291","v":0},{"$f":"J291-R291","v":0},{"$f":"K291-S291","v":0},{"$f":"L291-T291","v":0},null,{"$f":"IF(OR($C291=\"Annual\",$D291=$E291),IF(AND($D291=$E291,O$111=$B291+$D291),$H291,IF(AND(O$111>$B291+$D291,O$111<=$B291+$E291), $H291/($E291-$D291),0)), IF(OR(O$111=$B291+$D291,O$111=$B291+$E291),$H291/(($E291-$D291)*2),IF(AND(O$111>$B291+$D291,O$111<$B291+$E291),$H291/($E291-$D291),0)))","v":0},{"$f":"IF(OR($C291=\"Annual\",$D291=$E291),IF(AND($D291=$E291,P$111=$B291+$D291),$H291,IF(AND(P$111>$B291+$D291,P$111<=$B291+$E291), $H291/($E291-$D291),0)), IF(OR(P$111=$B291+$D291,P$111=$B291+$E291),$H291/(($E291-$D291)*2),IF(AND(P$111>$B291+$D291,P$111<$B291+$E291),$H291/($E291-$D291),0)))","v":0},0,0,0,0,null,{"$f":"IF($C291=\"annual\",IF(V$111=$B291,0,G291*$F291),IF(V$111-$B291=0,0,IF((V$111-$B291)<$E291,AVERAGE(G291,H291)*$F291,IF((V$111-$B291)=$E291,G291*$F291/2,0))))","v":0},{"$f":"IF($C291=\"annual\",IF(W$111=$B291,0,H291*$F291),IF(W$111-$B291=0,0,IF((W$111-$B291)<$E291,AVERAGE(H291,I291)*$F291,IF((W$111-$B291)=$E291,H291*$F291/2,0))))","v":0},0,0,0,0]
[{"$f":"A291","v":"Type 19"},{"$f":"B291+1","v":2015},{"$f":"C291","v":"Annual"},{"$f":"D291","v":10},10,{"$f":"$M$105","v":7.9999999999999988E-2},null,null,{"$f":"$C$105/$C$31","v":0},{"$f":"I292-Q292","v":0},{"$f":"J292-R292","v":0},{"$f":"K292-S292","v":0},{"$f":"L292-T292","v":0},null,null,{"$f":"IF(OR($C292=\"Annual\",$D292=$E292),IF(AND($D292=$E292,P$111=$B292+$D292),$I292,IF(AND(P$111>$B292+$D292,P$111<=$B292+$E292), $I292/($E292-$D292),0)), IF(OR(P$111=$B292+$D292,P$111=$B292+$E292),$I292/(($E292-$D292)*2),IF(AND(P$111>$B292+$D292,P$111<$B292+$E292),$I292/($E292-$D292),0)))","v":0},{"$f":"IF(OR($C292=\"Annual\",$D292=$E292),IF(AND($D292=$E292,Q$111=$B292+$D292),$I292,IF(AND(Q$111>$B292+$D292,Q$111<=$B292+$E292), $I292/($E292-$D292),0)), IF(OR(Q$111=$B292+$D292,Q$111=$B292+$E292),$I292/(($E292-$D292)*2),IF(AND(Q$111>$B292+$D292,Q$111<$B292+$E292),$I292/($E292-$D292),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A292","v":"Type 19"},{"$f":"B292+1","v":2016},{"$f":"C292","v":"Annual"},10,10,{"$f":"$N$105","v":8.4999999999999992E-2},null,null,null,{"$f":"$D$105/$D$31","v":0},{"$f":"J293-R293","v":0},{"$f":"K293-S293","v":0},{"$f":"L293-T293","v":0},null,null,null,{"$f":"IF(OR($C293=\"Annual\",$D293=$E293),IF(AND($D293=$E293,Q$111=$B293+$D293),$J293,IF(AND(Q$111>$B293+$D293,Q$111<=$B293+$E293), $J293/($E293-$D293),0)), IF(OR(Q$111=$B293+$D293,Q$111=$B293+$E293),$J293/(($E293-$D293)*2),IF(AND(Q$111>$B293+$D293,Q$111<$B293+$E293),$J293/($E293-$D293),0)))","v":0},{"$f":"IF(OR($C293=\"Annual\",$D293=$E293),IF(AND($D293=$E293,R$111=$B293+$D293),$J293,IF(AND(R$111>$B293+$D293,R$111<=$B293+$E293), $J293/($E293-$D293),0)), IF(OR(R$111=$B293+$D293,R$111=$B293+$E293),$J293/(($E293-$D293)*2),IF(AND(R$111>$B293+$D293,R$111<$B293+$E293),$J293/($E293-$D293),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A293","v":"Type 19"},{"$f":"B293+1","v":2017},{"$f":"C293","v":"Annual"},10,10,{"$f":"$O$105","v":8.4999999999999992E-2},null,null,null,null,{"$f":"$E$105/$E$31","v":0},{"$f":"K294-S294","v":0},{"$f":"L294-T294","v":0},null,null,null,null,{"$f":"IF(OR($C294=\"Annual\",$D294=$E294),IF(AND($D294=$E294,R$111=$B294+$D294),$K294,IF(AND(R$111>$B294+$D294,R$111<=$B294+$E294), $K294/($E294-$D294),0)), IF(OR(R$111=$B294+$D294,R$111=$B294+$E294),$K294/(($E294-$D294)*2),IF(AND(R$111>$B294+$D294,R$111<$B294+$E294),$K294/($E294-$D294),0)))","v":0},{"$f":"IF(OR($C294=\"Annual\",$D294=$E294),IF(AND($D294=$E294,S$111=$B294+$D294),$K294,IF(AND(S$111>$B294+$D294,S$111<=$B294+$E294), $K294/($E294-$D294),0)), IF(OR(S$111=$B294+$D294,S$111=$B294+$E294),$K294/(($E294-$D294)*2),IF(AND(S$111>$B294+$D294,S$111<$B294+$E294),$K294/($E294-$D294),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A294","v":"Type 19"},{"$f":"B294+1","v":2018},{"$f":"C294","v":"Annual"},10,10,{"$f":"$P$105","v":8.4999999999999992E-2},null,null,null,null,null,{"$f":"$F$105/$F$31","v":0},{"$f":"L295-T295","v":0},null,null,null,null,null,{"$f":"IF(OR($C295=\"Annual\",$D295=$E295),IF(AND($D295=$E295,S$111=$B295+$D295),$L295,IF(AND(S$111>$B295+$D295,S$111<=$B295+$E295), $L295/($E295-$D295),0)), IF(OR(S$111=$B295+$D295,S$111=$B295+$E295),$L295/(($E295-$D295)*2),IF(AND(S$111>$B295+$D295,S$111<$B295+$E295),$L295/($E295-$D295),0)))","v":0},{"$f":"IF(OR($C295=\"Annual\",$D295=$E295),IF(AND($D295=$E295,T$111=$B295+$D295),$L295,IF(AND(T$111>$B295+$D295,T$111<=$B295+$E295), $L295/($E295-$D295),0)), IF(OR(T$111=$B295+$D295,T$111=$B295+$E295),$L295/(($E295-$D295)*2),IF(AND(T$111>$B295+$D295,T$111<$B295+$E295),$L295/($E295-$D295),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A295","v":"Type 19"},{"$f":"B295+1","v":2019},{"$f":"C295","v":"Annual"},10,10,{"$f":"$Q$105","v":8.4999999999999992E-2},null,null,null,null,null,null,{"$f":"$G$105/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C296=\"Annual\",$D296=$E296),IF(AND($D296=$E296,T$111=$B296+$D296),$M296,IF(AND(T$111>$B296+$D296,T$111<=$B296+$E296), $M296/($E296-$D296),0)), IF(OR(T$111=$B296+$D296,T$111=$B296+$E296),$M296/(($E296-$D296)*2),IF(AND(T$111>$B296+$D296,T$111<$B296+$E296),$M296/($E296-$D296),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A87","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J106","v":3},{"$f":"$K106","v":3},{"$f":"$L$106","v":5.9999999999999991E-2},null,{"$f":"$B$106/$B$31","v":0},{"$f":"H298-P298","v":0},{"$f":"I298-Q298","v":0},{"$f":"J298-R298","v":0},{"$f":"K298-S298","v":0},{"$f":"L298-T298","v":0},null,{"$f":"IF($D298=$E298,IF(O$111=$B298+$E298,$H298,0),0)","v":0},{"$f":"IF($D298=$E298,IF(P$111=$B298+$E298,$H298,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B298=$D298,$H298*(((1+$F298)^$D298)-1),0)","v":0},{"$f":"IF(W$111-$B298=$D298,$H298*(((1+$F298)^$D298)-1),0)","v":0},0,0,0,0]
[{"$f":"A298","v":"ZERO-COUPON BOND"},{"$f":"B298+1","v":2015},null,{"$f":"D298","v":3},3,{"$f":"$M$106","v":8.4999999999999992E-2},null,null,{"$f":"$C$106/$C$31","v":0},{"$f":"I299-Q299","v":0},{"$f":"J299-R299","v":0},{"$f":"K299-S299","v":0},{"$f":"L299-T299","v":0},null,null,{"$f":"IF($D299=$E299,IF(P$111=$B299+$E299,$I299,0),0)","v":0},{"$f":"IF($D299=$E299,IF(Q$111=$B299+$E299,$I299,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B299=$D299,$I299*(((1+$F299)^$D299)-1),0)","v":0},{"$f":"IF(X$111-$B299=$D299,$I299*(((1+$F299)^$D299)-1),0)","v":0},0,0,0]
[{"$f":"A299","v":"ZERO-COUPON BOND"},{"$f":"B299+1","v":2016},null,3,3,{"$f":"$N$106","v":0.09},null,null,null,{"$f":"$D$106/$D$31","v":0},{"$f":"J300-R300","v":0},{"$f":"K300-S300","v":0},{"$f":"L300-T300","v":0},null,null,null,{"$f":"IF($D300=$E300,IF(Q$111=$B300+$E300,$J300,0),0)","v":0},{"$f":"IF($D300=$E300,IF(R$111=$B300+$E300,$J300,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B300=$D300,$J300*(((1+$F300)^$D300)-1),0)","v":0},{"$f":"IF(Y$111-$B300=$D300,$J300*(((1+$F300)^$D300)-1),0)","v":0},0,0]
[{"$f":"A300","v":"ZERO-COUPON BOND"},{"$f":"B300+1","v":2017},null,3,3,{"$f":"$O$106","v":0.09},null,null,null,null,{"$f":"$E$106/$E$31","v":0},{"$f":"K301-S301","v":0},{"$f":"L301-T301","v":0},null,null,null,null,{"$f":"IF($D301=$E301,IF(R$111=$B301+$E301,$K301,0),0)","v":0},{"$f":"IF($D301=$E301,IF(S$111=$B301+$E301,$K301,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B301=$D301,$K301*(((1+$F301)^$D301)-1),0)","v":0},{"$f":"IF(Z$111-$B301=$D301,$K301*(((1+$F301)^$D301)-1),0)","v":0},0]
[{"$f":"A301","v":"ZERO-COUPON BOND"},{"$f":"B301+1","v":2018},null,3,3,{"$f":"$P$106","v":0.09},null,null,null,null,null,{"$f":"$F$106/$F$31","v":0},{"$f":"L302-T302","v":0},null,null,null,null,null,{"$f":"IF($D302=$E302,IF(S$111=$B302+$E302,$L302,0),0)","v":0},{"$f":"IF($D302=$E302,IF(T$111=$B302+$E302,$L302,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B302=$D302,$L302*(((1+$F302)^$D302)-1),0)","v":0},{"$f":"IF(AA$111-$B302=$D302,$L302*(((1+$F302)^$D302)-1),0)","v":0}]
[{"$f":"A302","v":"ZERO-COUPON BOND"},{"$f":"B302+1","v":2019},null,3,3,{"$f":"$Q$106","v":0.09},null,null,null,null,null,null,{"$f":"$G$106/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF($D303=$E303,IF(T$111=$B303+$E303,$M303,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B303=$D303,$M303*(((1+$F303)^$D303)-1),0)","v":0}]
[]
[null,"Calculations in LCU"]
[]
[{"$f":"'Input 4 - Forecast'!A89","v":"Domestic Residual Financing (annual payments, no interest or amortization in current year)"},{"$f":"B119","v":2014},null,{"$f":"$J108","v":1},{"$f":"$K108","v":1},{"$f":"$L$108","v":0.03},null,{"$f":"$B$108","v":4.8823307881662031E-2},{"$f":"H307-P307","v":0},{"$f":"I307-Q307","v":0},{"$f":"J307-R307","v":0},{"$f":"K307-S307","v":0},{"$f":"L307-T307","v":0},null,0,{"$f":"H307","v":4.8823307881662031E-2},0,0,0,0,null,0,{"$f":"H307*$F307","v":1.4646992364498609E-3},{"$f":"I307*$F307","v":0},0,0,0]
[null,{"$f":"B307+1","v":2015},null,{"$f":"D307","v":1},1,{"$f":"$M$108","v":5.2500000000000005E-2},null,null,{"$f":"$C$108","v":4.3578256313708243E-2},{"$f":"I308-Q308","v":0},{"$f":"J308-R308","v":0},{"$f":"K308-S308","v":0},{"$f":"L308-T308","v":0},null,null,0,{"$f":"I308","v":4.3578256313708243E-2},0,0,0,null,null,0,{"$f":"I308*$F308","v":2.2878584564696831E-3},0,0,0]
[null,{"$f":"B308+1","v":2016},null,1,1,{"$f":"$N$108","v":5.2500000000000005E-2},null,null,null,{"$f":"$D$108","v":9.622800679120877E-2},{"$f":"J309-R309","v":0},{"$f":"K309-S309","v":0},{"$f":"L309-T309","v":0},null,null,null,0,{"$f":"J309","v":9.622800679120877E-2},0,0,null,null,null,0,{"$f":"J309*$F309","v":5.0519703565384613E-3},0,0]
[null,{"$f":"B309+1","v":2017},null,1,1,{"$f":"$O$108","v":5.5000000000000007E-2},null,null,null,null,{"$f":"$E$108","v":0.53656564882152757},{"$f":"K310-S310","v":0},{"$f":"L310-T310","v":0},null,null,null,null,0,{"$f":"K310","v":0.53656564882152757},0,null,null,null,null,0,{"$f":"K310*$F310","v":2.9511110685184021E-2},{"$f":"L310*$F310","v":0}]
[null,{"$f":"B310+1","v":2018},null,1,1,{"$f":"$P$108","v":5.5000000000000007E-2},null,null,null,null,null,{"$f":"$F$108","v":0.23556845163596812},{"$f":"L311-T311","v":0},null,null,null,null,null,0,{"$f":"L311","v":0.23556845163596812},null,null,null,null,null,0,{"$f":"L311*$F311","v":1.2956264839978249E-2}]
[null,{"$f":"B311+1","v":2019},null,1,1,{"$f":"$Q$108","v":5.5000000000000007E-2},null,null,null,null,null,null,{"$f":"$G$108","v":1.3269491142033348E-2},null,null,null,null,null,null,0,null,null,null,null,null,null,0]

{"sheet":"exchange","index":21,"n_rows":314,"n_cols":27,"rows_kept":314,"cut":false,"hidden":true,"merged":[[232,1,232,26],[269,1,269,26],[306,1,306,26],[127,1,127,26],[137,1,137,26],[174,1,174,26],[213,1,213,26],[222,1,222,26],[118,1,118,26],[74,1,74,6],[113,7,113,12],[113,14,113,19],[113,21,113,26],[113,1,113,5]]}
[]
["Exchange Rate Shock","First Year of projection"]
[null,{"$f":"FirstYear","v":2014},{"$f":"B3+1","v":2015},{"$f":"C3+1","v":2016},{"$f":"D3+1","v":2017},{"$f":"E3+1","v":2018},{"$f":"F3+1","v":2019}]
[]
["Total Public Debt",{"$f":"B7+B15","v":2055.7125134797711},2110.5541349193413,2138.8577589581273,2155.6545467434707,2163.3623047006854,2164.3183306482701]
["o/w public guarantees",{"$f":"IFERROR(B9+B11,\"\")","v":""},{"$f":"IFERROR(C9+C11,\"\")","v":""},"","","",""]
["Old Debt",{"$f":"B8+B10","v":1677.4929001639998},{"$f":"C8+C10","v":1501.0351927249999},1321.317233405,1202.066999161,1066.9348089269999,1002.004826151]
["o/w domestic-currency debt",{"$f":"'Baseline debt'!P11","v":1677.4929001639998},{"$f":"'Baseline debt'!Q11","v":1501.0351927249999},{"$f":"'Baseline debt'!R11","v":1321.317233405},{"$f":"'Baseline debt'!S11","v":1202.066999161},{"$f":"'Baseline debt'!T11","v":1066.9348089269999},{"$f":"'Baseline debt'!U11","v":1002.004826151}]
["o/w guarantees",{"$f":"'Baseline debt'!P12","v":""},{"$f":"'Baseline debt'!Q12","v":""},{"$f":"'Baseline debt'!R12","v":""},{"$f":"'Baseline debt'!S12","v":""},{"$f":"'Baseline debt'!T12","v":""},{"$f":"'Baseline debt'!U12","v":""}]
["o/w foreign-currency debt",{"$f":"'Baseline debt'!P13/'Baseline debt'!P$73*B34","v":0},{"$f":"'Baseline debt'!Q13/'Baseline debt'!Q$73*C34","v":0},{"$f":"'Baseline debt'!R13/'Baseline debt'!R$73*D34","v":0},{"$f":"'Baseline debt'!S13/'Baseline debt'!S$73*E34","v":0},{"$f":"'Baseline debt'!T13/'Baseline debt'!T$73*F34","v":0},{"$f":"'Baseline debt'!U13/'Baseline debt'!U$73*G34","v":0}]
["o/w guarantees",{"$f":"IFERROR('Baseline debt'!P14/'Baseline debt'!P73*exchange!B34,\"\")","v":""},{"$f":"IFERROR('Baseline debt'!Q14/'Baseline debt'!Q73*exchange!C34,\"\")","v":""},{"$f":"IFERROR('Baseline debt'!R14/'Baseline debt'!R73*exchange!D34,\"\")","v":""},{"$f":"IFERROR('Baseline debt'!S14/'Baseline debt'!S73*exchange!E34,\"\")","v":""},{"$f":"IFERROR('Baseline debt'!T14/'Baseline debt'!T73*exchange!F34,\"\")","v":""},{"$f":"IFERROR('Baseline debt'!U14/'Baseline debt'!U73*exchange!G34,\"\")","v":""}]
["o/w short-term debt at original maturity",0,0,0,0,0,0]
["o/w MLT debt",{"$f":"B8+B10","v":1677.4929001639998},1501.0351927249999,1321.317233405,1202.066999161,1066.9348089269999,1002.004826151]
[]
["New Debt",{"$f":"B16+B17","v":378.21961331577143},{"$f":"C16+C17","v":609.51894219434132},817.54052555312717,953.58754758247062,1096.4274957736855,1162.3135044972701]
["o/w domestic-currency debt",{"$f":"SUM(H121:H126,H140:H173,H216:H221,H235:H268,H309:H314)","v":378.21961331577143},609.51894219434132,817.54052555312717,953.58754758247062,1096.4274957736855,1162.3135044972701]
["o/w foreign-currency debt",{"$f":"SUM(H130:H135,H177:H210,H225:H230,H272:H305)*B34","v":0},0,0,0,0,0]
["o/w short-term debt at original maturity",{"$f":"SUM(H121:H126,H216:H221,H309:H314)+SUM(H130:H135,H225:H230)*B34","v":151.04882330788175},150.96641619020068,150.97580582151457,151.33376118193354,150.98248512344904,150.70500239339466]
["o/w MLT debt",{"$f":"B16+B17-B18","v":227.17079000788968},458.55252600414065,666.56471973161263,802.25378640053714,945.44501065023644,1011.6085021038754]
[]
["Gross Financing Needs",{"$f":"B65","v":360.31961331577145},359.44815218645169,389.3879995489865,364.07573777178754,379.11923598370674,364.48831398665004]
["Primary deficit",{"$f":"B51-B49","v":-32.700645783616778},-49.112914697423889,-56.389415483981907,-73.22044975893732,-85.596353500256441,-96.024204873725012]
["Interest revenues",{"$f":"B50","v":3.0065},0,0,0,0,0]
["Debt service",{"$f":"B25+B26","v":396.02675909938824},411.56756688387549,448.55241503296827,440.07118753072473,467.49058948396316,463.28751886037514]
["Interest payments",{"$f":"SUM(B52:B53,B60:B61)","v":85.156659263388221},84.061036136993792,87.468039522767654,92.792237544280525,96.079111457471271,99.755230821309823]
["Amortization payments",{"$f":"SUM(B55:B56,B62:B63)","v":310.87009983600001},327.50653074688171,361.08437551020063,347.27894998644422,371.41147802649186,363.53228803906529]
["Effective interest rate",{"$f":"'Baseline debt'!P64","v":4.2827521565925453E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(C25/(B5-B6)),C25/(B5-B6),\"\"),IF(ISNUMBER(C25/B5),C25/B5,\"\"))","v":4.0891435736167679E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(D25/(C5-C6)),D25/(C5-C6),\"\"),IF(ISNUMBER(D25/C5),D25/C5,\"\"))","v":4.1443163231683892E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(E25/(D5-D6)),E25/(D5-D6),\"\"),IF(ISNUMBER(E25/D5),E25/D5,\"\"))","v":4.3384015208884741E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(F25/(E5-E6)),F25/(E5-E6),\"\"),IF(ISNUMBER(F25/E5),F25/E5,\"\"))","v":4.4570736810597589E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(G25/(F5-F6)),G25/(F5-F6),\"\"),IF(ISNUMBER(G25/F5),G25/F5,\"\"))","v":4.6111199499295881E-2}]
["Real GDP growth",{"$f":"'Input 5 - Scenario Design'!E83","v":-1.7760310734682316E-2},{"$f":"'Input 5 - Scenario Design'!F83","v":7.4912190224238895E-3},{"$f":"'Input 5 - Scenario Design'!G83","v":1.0600000000005494E-2},{"$f":"'Input 5 - Scenario Design'!H83","v":1.4000739999997514E-2},{"$f":"'Input 5 - Scenario Design'!I83","v":1.4007680000003075E-2},{"$f":"'Input 5 - Scenario Design'!J83","v":1.1999999999999345E-2}]
["Inflation",{"$f":"'Input 5 - Scenario Design'!E84","v":1.4156249101911822E-2},{"$f":"'Input 5 - Scenario Design'!F84","v":1.7046949553727798E-2},{"$f":"'Input 5 - Scenario Design'!G84","v":1.3000000000000345E-2},{"$f":"'Input 5 - Scenario Design'!H84","v":1.4000000000001789E-2},{"$f":"'Input 5 - Scenario Design'!I84","v":1.4500000000003288E-2},{"$f":"'Input 5 - Scenario Design'!J84","v":1.4699999999996161E-2}]
["Non-interest revenue-to-GDP ratio",{"$f":"'Input 5 - Scenario Design'!E85","v":0.47796221731901778},{"$f":"'Input 5 - Scenario Design'!F85","v":0.47920802137399648},{"$f":"'Input 5 - Scenario Design'!G85","v":0.48006713000201101},{"$f":"'Input 5 - Scenario Design'!H85","v":0.48100894299784752},{"$f":"'Input 5 - Scenario Design'!I85","v":0.48194552828964338},{"$f":"'Input 5 - Scenario Design'!J85","v":0.48281631916915968}]
["Non-interest expenditure-to-GDP ratio",{"$f":"'Input 5 - Scenario Design'!E86","v":0.45699863404227603},{"$f":"'Input 5 - Scenario Design'!F86","v":0.44848084690301204},{"$f":"'Input 5 - Scenario Design'!G86","v":0.44560550351225459},{"$f":"'Input 5 - Scenario Design'!H86","v":0.4374883961766492},{"$f":"'Input 5 - Scenario Design'!I86","v":0.43248896670282699},{"$f":"'Input 5 - Scenario Design'!J86","v":0.42878678758413863}]
["Primary balance",{"$f":"'Input 5 - Scenario Design'!E87","v":2.0963583276741748E-2},{"$f":"'Input 5 - Scenario Design'!F87","v":3.0727174470984442E-2},{"$f":"'Input 5 - Scenario Design'!G87","v":3.4461626489756425E-2},{"$f":"'Input 5 - Scenario Design'!H87","v":4.3520546821198325E-2},{"$f":"'Input 5 - Scenario Design'!I87","v":4.9456561586816383E-2},{"$f":"'Input 5 - Scenario Design'!J87","v":5.4029531585021051E-2}]
["Nominal exchange rate -- average (LCU/USD)",{"$f":"'Input 5 - Scenario Design'!E88","v":0.75766826749923399},{"$f":"'Input 5 - Scenario Design'!F88","v":0.85281074344245811},{"$f":"'Input 5 - Scenario Design'!G88","v":0.84439469533947265},{"$f":"'Input 5 - Scenario Design'!H88","v":0.83639598400320769},{"$f":"'Input 5 - Scenario Design'!I88","v":0.82965358847177828},{"$f":"'Input 5 - Scenario Design'!J88","v":0.82296592746086683}]
["Nominal exchange rate -- end of period (LCU/USD)",{"$f":"'Input 5 - Scenario Design'!E89","v":0.75579575512170705},{"$f":"'Input 5 - Scenario Design'!F89","v":0.8488477912737592},{"$f":"'Input 5 - Scenario Design'!G89","v":0.84062798388058679},{"$f":"'Input 5 - Scenario Design'!H89","v":0.83319772861754049},{"$f":"'Input 5 - Scenario Design'!I89","v":0.82653875430768342},{"$f":"'Input 5 - Scenario Design'!J89","v":0.8199377348107949}]
["Interest rate shock, basis points, compared to baseline",{"$f":"'Input 5 - Scenario Design'!E90","v":0},{"$f":"'Input 5 - Scenario Design'!F90","v":0},{"$f":"'Input 5 - Scenario Design'!G90","v":0},{"$f":"'Input 5 - Scenario Design'!H90","v":0},{"$f":"'Input 5 - Scenario Design'!I90","v":0},{"$f":"'Input 5 - Scenario Design'!J90","v":0}]
["Nominal GDP growth",{"$f":"(1+B28)*(1+B29)-1","v":-3.8554810156580244E-3},2.4665871008922924E-2,2.3737800000005915E-2,2.8196750359999356E-2,2.8710791360006427E-2,2.6876399999995471E-2]
["Nominal GDP in LCU",{"$f":"'Input 2 - Data'!P7*(1+B36)","v":1559.8786405898848},{"$f":"B37*(1+C36)","v":1598.354405928249},{"$f":"C37*(1+D36)","v":1636.2958231453019},{"$f":"D37*(1+E36)","v":1682.4340479856396},{"$f":"E37*(1+F36)","v":1730.7380609143263},{"$f":"F37*(1+G36)","v":1777.2540693346762}]
[]
["Total public debt-to-GDP",{"$f":"B5/B37","v":1.3178669545102442},1.3204544167997778,1.3071339110594296,1.2812713516612511,1.2499651758728929,1.217787804226828]
["Debt service-to-GDP",{"$f":"B24/B37","v":0.25388305781892528},0.25749456150487254,0.2741267249406999,0.26156816551449208,0.27011053841214655,0.26067602086504665]
["Gross financing needs-to-GDP",{"$f":"B21/B37","v":0.2309920810118361},0.22488638993534174,0.23796919483697118,0.2163982226867624,0.21905061461664685,0.2050850918141929]
["Total public debt-to-revenue",{"$f":"B5/(B49+B50)","v":2.7461877163327792},{"$f":"C5/C49","v":2.7554931426517864},2.7228148510270929,2.6637162786950195,2.5935818521002627,2.5222589955584405]
["Debt service-to-revenue",{"$f":"B24/(B49+B50)","v":0.52904470544709881},{"$f":"C24/C49","v":0.53733357961450245},0.57101748444962597,0.54379064947169309,0.56045864637593112,0.5399072287233857]
["Gross financing needs-to-revenue",{"$f":"B21/(B49+B50)","v":0.48134420039433473},{"$f":"C21/C49","v":0.46928761603476965},0.49569983022160741,0.44988399038504107,0.45451322142987105,0.42476835117567607]
[]
[]
[null,{"$f":"FirstYear","v":2014},{"$f":"B47+1","v":2015},{"$f":"C47+1","v":2016},{"$f":"D47+1","v":2017},{"$f":"E47+1","v":2018},{"$f":"F47+1","v":2019}]
[]
["Public sector non-interest revenues and grants",{"$f":"B30*B$37","v":745.56305380491654},765.94425231928574,785.53183965164328,809.26582308516242,834.12146909834792,858.08726798457883]
["Public sector interest revenue",{"$f":"'Input 4 - Forecast'!C21","v":3.0065},{"$f":"'Input 4 - Forecast'!D21","v":3.0065},{"$f":"'Input 4 - Forecast'!E21","v":2.7749999999999999},{"$f":"'Input 4 - Forecast'!F21","v":2.7749999999999999},{"$f":"'Input 4 - Forecast'!G21","v":2.7749999999999999},{"$f":"'Input 4 - Forecast'!H21","v":2.7749999999999999}]
["Public sector non-interest expenditures ",{"$f":"B31*B$37","v":712.86240802129976},716.83133762186185,729.14242416766137,736.0453733262251,748.52511559809147,762.06306311085382]
["Interest expenditures on OLD debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C24","v":84.006859291943002},{"$f":"'Input 4 - Forecast'!D24","v":73.311144640000009},{"$f":"'Input 4 - Forecast'!E24","v":67.484902319999989},{"$f":"'Input 4 - Forecast'!F24","v":63.309651839999987},{"$f":"'Input 4 - Forecast'!G24","v":58.924689679999986},{"$f":"'Input 4 - Forecast'!H24","v":54.568045519999998},null,"Interest payments on OLD debt denominated in LCU are assumed to be independent of market conditions"]
["Interest expenditures on OLD debt denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C25/'Input 4 - Forecast'!C$17)*B33","v":0},{"$f":"('Input 4 - Forecast'!D25/'Input 4 - Forecast'!D$17)*C33","v":0},{"$f":"('Input 4 - Forecast'!E25/'Input 4 - Forecast'!E$17)*D33","v":0},{"$f":"('Input 4 - Forecast'!F25/'Input 4 - Forecast'!F$17)*E33","v":0},{"$f":"('Input 4 - Forecast'!G25/'Input 4 - Forecast'!G$17)*F33","v":0},{"$f":"('Input 4 - Forecast'!H25/'Input 4 - Forecast'!H$17)*G33","v":0},null,"Interest payments on OLD debt denominated in foreign currency are subject to exchange rate shocks."]
[]
["Principal payments on OLD debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C27","v":310.87009983600001},{"$f":"'Input 4 - Forecast'!D27","v":176.45770743899999},{"$f":"'Input 4 - Forecast'!E27","v":179.71795931999998},{"$f":"'Input 4 - Forecast'!F27","v":119.25023424400001},{"$f":"'Input 4 - Forecast'!G27","v":135.13219023400001},{"$f":"'Input 4 - Forecast'!H27","v":64.929982776000003},null,"Amortization payments on OLD debt denominated in LCU are assumed to be independent of market conditions"]
["Principal payments on OLD debt denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C28/'Input 4 - Forecast'!C$17)*B33","v":0},{"$f":"('Input 4 - Forecast'!D28/'Input 4 - Forecast'!D$17)*C33","v":0},{"$f":"('Input 4 - Forecast'!E28/'Input 4 - Forecast'!E$17)*D33","v":0},{"$f":"('Input 4 - Forecast'!F28/'Input 4 - Forecast'!F$17)*E33","v":0},{"$f":"('Input 4 - Forecast'!G28/'Input 4 - Forecast'!G$17)*F33","v":0},{"$f":"('Input 4 - Forecast'!H28/'Input 4 - Forecast'!H$17)*G33","v":0},null,"Amortization payments on OLD debt denominated in foreign currency are subject to exchange rate shocks."]
[]
["Recognition of implicit contingent liability",{"$f":"'Input 4 - Forecast'!C30","v":0},{"$f":"'Input 4 - Forecast'!D30","v":0},{"$f":"'Input 4 - Forecast'!E30","v":0},{"$f":"'Input 4 - Forecast'!F30","v":0},{"$f":"'Input 4 - Forecast'!G30","v":0},{"$f":"'Input 4 - Forecast'!H30","v":0}]
[]
["Interest expenditures on NEW debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C32","v":1.1497999714452218},{"$f":"SUM(W121:W126,W140:W173,W216:W221,W235:W268,W309:W314)+Baseline!W282","v":10.749891496993781},{"$f":"SUM(X121:X126,X140:X173,X216:X221,X235:X268,X309:X314)+Baseline!X282","v":19.983137202767665},{"$f":"SUM(Y121:Y126,Y140:Y173,Y216:Y221,Y235:Y268,Y309:Y314)+Baseline!Y282","v":29.482585704280538},{"$f":"SUM(Z121:Z126,Z140:Z173,Z216:Z221,Z235:Z268,Z309:Z314)+Baseline!Z282","v":37.154421777471285},{"$f":"SUM(AA121:AA126,AA140:AA173,AA216:AA221,AA235:AA268,AA309:AA314)+Baseline!AA282","v":45.187185301309825}]
["Interest expenditures on NEW debt denominated in foreign currency",{"$f":"'Input 4 - Forecast'!C33","v":0},{"$f":"SUM(W130:W135,W177:W212,W225:W231,W272:W305,Baseline!W283)*C33","v":0},{"$f":"SUM(X130:X135,X177:X212,X225:X231,X272:X305,Baseline!X283)*D33","v":0},{"$f":"SUM(Y130:Y135,Y177:Y212,Y225:Y231,Y272:Y305,Baseline!Y283)*E33","v":0},{"$f":"SUM(Z130:Z135,Z177:Z212,Z225:Z231,Z272:Z305,Baseline!Z283)*F33","v":0},{"$f":"SUM(AA130:AA135,AA177:AA212,AA225:AA231,AA272:AA305,Baseline!AA283)*G33","v":0}]
["Principal payments on NEW debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C34","v":0},{"$f":"SUM(P121:P126,P140:P173,P216:P221,P235:P268,P309:P314)","v":151.04882330788175},181.36641619020068,228.02871574244423,236.27928779249183,298.60230526306526]
["Principal payments on NEW debt denominated in foreign currency",{"$f":"'Input 4 - Forecast'!C35","v":0},{"$f":"SUM(P130:P136,P177:P212,P225:P231,P272:P305)*C33","v":0},0,0,0,0]
[]
["Gross financing requirements",{"$f":"SUM(B51:B53,B55:B56,B58,B60:B63)-SUM(B49:B50)","v":360.31961331577145},{"$f":"SUM(C51:C53,C55:C56,C58,C60:C63)-SUM(C49:C50)","v":359.44815218645169},389.3879995489865,364.07573777178754,379.11923598370674,364.48831398665004]
[]
["Change in domestic arrears",{"$f":"'Input 4 - Forecast'!C39","v":-12.2},{"$f":"'Input 4 - Forecast'!D39","v":-20},{"$f":"'Input 4 - Forecast'!E39","v":0},{"$f":"'Input 4 - Forecast'!F39","v":0},{"$f":"'Input 4 - Forecast'!G39","v":0},{"$f":"'Input 4 - Forecast'!H39","v":0}]
["Change in external arrears",{"$f":"('Input 4 - Forecast'!C40/'Input 4 - Forecast'!C$17)*'Input 5 - Scenario Design'!E$48","v":0},{"$f":"('Input 4 - Forecast'!D40/'Input 4 - Forecast'!D$17)*'Input 5 - Scenario Design'!F$48","v":0},{"$f":"('Input 4 - Forecast'!E40/'Input 4 - Forecast'!E$17)*'Input 5 - Scenario Design'!G$48","v":0},{"$f":"('Input 4 - Forecast'!F40/'Input 4 - Forecast'!F$17)*'Input 5 - Scenario Design'!H$48","v":0},{"$f":"('Input 4 - Forecast'!G40/'Input 4 - Forecast'!G$17)*'Input 5 - Scenario Design'!I$48","v":0},{"$f":"('Input 4 - Forecast'!H40/'Input 4 - Forecast'!H$17)*'Input 5 - Scenario Design'!J$48","v":0},null,"Change in external arrears are subject to exchange rate shocks."]
["Debt relief",{"$f":"('Input 4 - Forecast'!C41/'Input 4 - Forecast'!C$17)*'Input 5 - Scenario Design'!E$48","v":0},{"$f":"('Input 4 - Forecast'!D41/'Input 4 - Forecast'!D$17)*'Input 5 - Scenario Design'!F$48","v":0},{"$f":"('Input 4 - Forecast'!E41/'Input 4 - Forecast'!E$17)*'Input 5 - Scenario Design'!G$48","v":0},{"$f":"('Input 4 - Forecast'!F41/'Input 4 - Forecast'!F$17)*'Input 5 - Scenario Design'!H$48","v":0},{"$f":"('Input 4 - Forecast'!G41/'Input 4 - Forecast'!G$17)*'Input 5 - Scenario Design'!I$48","v":0},{"$f":"('Input 4 - Forecast'!H41/'Input 4 - Forecast'!H$17)*'Input 5 - Scenario Design'!J$48","v":0},null,"Debt relief is assumed to be from external creditors and is thus subject to exchange rate shocks."]
[{"$f":"'Input 2 - Data'!D31","v":"Please specify (1) (e.g., privatization receipts) (+ reduces financing needs)"},{"$f":"'Input 4 - Forecast'!C42","v":0},{"$f":"'Input 4 - Forecast'!D42","v":0},{"$f":"'Input 4 - Forecast'!E42","v":0},{"$f":"'Input 4 - Forecast'!F42","v":0},{"$f":"'Input 4 - Forecast'!G42","v":0},{"$f":"'Input 4 - Forecast'!H42","v":0}]
[{"$f":"'Input 2 - Data'!D32","v":"Please specify (2) (e.g., other debt flows) (+ increases financing needs)"},{"$f":"'Input 4 - Forecast'!C43","v":5.7},{"$f":"'Input 4 - Forecast'!D43","v":2.9},{"$f":"'Input 4 - Forecast'!E43","v":0},{"$f":"'Input 4 - Forecast'!F43","v":0},{"$f":"'Input 4 - Forecast'!G43","v":0},{"$f":"'Input 4 - Forecast'!H43","v":0}]
[]
["Financing needs to be financed with new issuance",{"$f":"B65-B67-B68-B69-B70+B71","v":378.21961331577143},{"$f":"C65-C67-C68-C69-C70+C71","v":382.34815218645167},389.3879995489865,364.07573777178754,379.11923598370674,364.48831398665004]
[]
["New Issuance of domestic debt (new debt) 1/","Fiscal needs in LCU automatically filled by issuing debt\n (same profile as in the baseline scenario)",null,null,null,null,null,null,"Semi-annual or annual payments","Grace period","Maturity",{"$f":"CONCATENATE(\"Interest Rate on debt issued in \",B47)","v":"Interest Rate on debt issued in 2014"},"Interest Rate on debt issued in 2015","Interest Rate on debt issued in 2016","Interest Rate on debt issued in 2017","Interest Rate on debt issued in 2018","Interest Rate on debt issued in 2019"]
["Short-term debt 2/"]
["Denominated in local currency",{"$f":"('Input 4 - Forecast'!C56/'Input 4 - Forecast'!C$45)*MAX(B$73,0)","v":151.00000000000009},{"$f":"('Input 4 - Forecast'!D56/'Input 4 - Forecast'!D$45)*MAX(C$73,0)","v":150.92286019625874},{"$f":"('Input 4 - Forecast'!E56/'Input 4 - Forecast'!E$45)*MAX(D$73,0)","v":150.88114523406648},{"$f":"('Input 4 - Forecast'!F56/'Input 4 - Forecast'!F$45)*MAX(E$73,0)","v":150.81708199562419},{"$f":"('Input 4 - Forecast'!G56/'Input 4 - Forecast'!G$45)*MAX(F$73,0)","v":150.75995352253355},{"$f":"('Input 4 - Forecast'!H56/'Input 4 - Forecast'!H$45)*MAX(G$73,0)","v":150.69275708064862},null,{"$f":"'Input 4 - Forecast'!J56","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K56","v":1},{"$f":"'Input 4 - Forecast'!L56","v":1},{"$f":"'Input 4 - Forecast'!M56+B$35/10000","v":1.52291386946387E-2},{"$f":"'Input 4 - Forecast'!N56+C$35/10000","v":1.6862499999999999E-2},{"$f":"'Input 4 - Forecast'!O56+D$35/10000","v":1.9824999999999898E-2},{"$f":"'Input 4 - Forecast'!P56+E$35/10000","v":2.3799999999999901E-2},{"$f":"'Input 4 - Forecast'!Q56+F$35/10000","v":2.7012499999999998E-2},{"$f":"'Input 4 - Forecast'!R56+G$35/10000","v":2.9937499999999999E-2}]
["Denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C57/'Input 4 - Forecast'!C$45)*MAX(B$73,0)","v":0},{"$f":"('Input 4 - Forecast'!D57/'Input 4 - Forecast'!D$45)*MAX(C$73,0)","v":0},{"$f":"('Input 4 - Forecast'!E57/'Input 4 - Forecast'!E$45)*MAX(D$73,0)","v":0},{"$f":"('Input 4 - Forecast'!F57/'Input 4 - Forecast'!F$45)*MAX(E$73,0)","v":0},{"$f":"('Input 4 - Forecast'!G57/'Input 4 - Forecast'!G$45)*MAX(F$73,0)","v":0},{"$f":"('Input 4 - Forecast'!H57/'Input 4 - Forecast'!H$45)*MAX(G$73,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J57","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K57","v":1},{"$f":"'Input 4 - Forecast'!L57","v":1},{"$f":"'Input 4 - Forecast'!M57+B$35/10000","v":0.03},{"$f":"'Input 4 - Forecast'!N57+C$35/10000","v":0.03},{"$f":"'Input 4 - Forecast'!O57+D$35/10000","v":0.03},{"$f":"'Input 4 - Forecast'!P57+E$35/10000","v":0.03},{"$f":"'Input 4 - Forecast'!Q57+F$35/10000","v":0.03},{"$f":"'Input 4 - Forecast'!R57+G$35/10000","v":0.03}]
["Long-term debt 3/"]
["Denominated in local currency"]
["Type 1",{"$f":"('Input 4 - Forecast'!C60/'Input 4 - Forecast'!C$45)*MAX(B$73,0)","v":30.400000000000016},{"$f":"('Input 4 - Forecast'!D60/'Input 4 - Forecast'!D$45)*MAX(C$73,0)","v":34.982119913040108},{"$f":"('Input 4 - Forecast'!E60/'Input 4 - Forecast'!E$45)*MAX(D$73,0)","v":39.968515293792443},{"$f":"('Input 4 - Forecast'!F60/'Input 4 - Forecast'!F$45)*MAX(E$73,0)","v":34.957601787065208},{"$f":"('Input 4 - Forecast'!G60/'Input 4 - Forecast'!G$45)*MAX(F$73,0)","v":39.936411529147961},{"$f":"('Input 4 - Forecast'!H60/'Input 4 - Forecast'!H$45)*MAX(G$73,0)","v":30.437940999733666},null,{"$f":"'Input 4 - Forecast'!J60","v":"Annual"},{"$f":"'Input 4 - Forecast'!K60","v":2},{"$f":"'Input 4 - Forecast'!L60","v":2},{"$f":"'Input 4 - Forecast'!M60+B$35/10000","v":2.5614569347319347E-2},{"$f":"'Input 4 - Forecast'!N60+C$35/10000","v":2.7431250000000001E-2},{"$f":"'Input 4 - Forecast'!O60+D$35/10000","v":3.041249999999995E-2},{"$f":"'Input 4 - Forecast'!P60+E$35/10000","v":3.289999999999995E-2},{"$f":"'Input 4 - Forecast'!Q60+F$35/10000","v":3.5006249999999996E-2},{"$f":"'Input 4 - Forecast'!R60+G$35/10000","v":3.6468749999999994E-2}]
["Type 2",{"$f":"('Input 4 - Forecast'!C61/'Input 4 - Forecast'!C$45)*MAX(B$73,0)","v":42.070790007889578},{"$f":"('Input 4 - Forecast'!D61/'Input 4 - Forecast'!D$45)*MAX(C$73,0)","v":44.977011316765854},{"$f":"('Input 4 - Forecast'!E61/'Input 4 - Forecast'!E$45)*MAX(D$73,0)","v":47.962218352550934},{"$f":"('Input 4 - Forecast'!F61/'Input 4 - Forecast'!F$45)*MAX(E$73,0)","v":39.951544899503098},{"$f":"('Input 4 - Forecast'!G61/'Input 4 - Forecast'!G$45)*MAX(F$73,0)","v":44.928462970291456},{"$f":"('Input 4 - Forecast'!H61/'Input 4 - Forecast'!H$45)*MAX(G$73,0)","v":38.241219073479868},null,{"$f":"'Input 4 - Forecast'!J61","v":"Annual"},{"$f":"'Input 4 - Forecast'!K61","v":3},{"$f":"'Input 4 - Forecast'!L61","v":3},{"$f":"'Input 4 - Forecast'!M61+B$35/10000","v":2.5614569347319347E-2},{"$f":"'Input 4 - Forecast'!N61+C$35/10000","v":2.7431250000000001E-2},{"$f":"'Input 4 - Forecast'!O61+D$35/10000","v":3.041249999999995E-2},{"$f":"'Input 4 - Forecast'!P61+E$35/10000","v":3.289999999999995E-2},{"$f":"'Input 4 - Forecast'!Q61+F$35/10000","v":3.5006249999999996E-2},{"$f":"'Input 4 - Forecast'!R61+G$35/10000","v":3.6468749999999994E-2}]
["Type 3",{"$f":"('Input 4 - Forecast'!C62/'Input 4 - Forecast'!C$45)*MAX(B$73,0)","v":64.700000000000045},{"$f":"('Input 4 - Forecast'!D62/'Input 4 - Forecast'!D$45)*MAX(C$73,0)","v":57.470625571423028},{"$f":"('Input 4 - Forecast'!E62/'Input 4 - Forecast'!E$45)*MAX(D$73,0)","v":59.553087787750734},{"$f":"('Input 4 - Forecast'!F62/'Input 4 - Forecast'!F$45)*MAX(E$73,0)","v":47.941853879403723},{"$f":"('Input 4 - Forecast'!G62/'Input 4 - Forecast'!G$45)*MAX(F$73,0)","v":53.4149504202354},{"$f":"('Input 4 - Forecast'!H62/'Input 4 - Forecast'!H$45)*MAX(G$73,0)","v":55.287276438860488},null,{"$f":"'Input 4 - Forecast'!J62","v":"Annual"},{"$f":"'Input 4 - Forecast'!K62","v":5},{"$f":"'Input 4 - Forecast'!L62","v":5},{"$f":"'Input 4 - Forecast'!M62+B$35/10000","v":3.5999999999999997E-2},{"$f":"'Input 4 - Forecast'!N62+C$35/10000","v":3.7999999999999999E-2},{"$f":"'Input 4 - Forecast'!O62+D$35/10000","v":4.0999999999999995E-2},{"$f":"'Input 4 - Forecast'!P62+E$35/10000","v":4.2000000000000003E-2},{"$f":"'Input 4 - Forecast'!Q62+F$35/10000","v":4.2999999999999997E-2},{"$f":"'Input 4 - Forecast'!R62+G$35/10000","v":4.2999999999999997E-2}]
["Type 4",{"$f":"('Input 4 - Forecast'!C63/'Input 4 - Forecast'!C$45)*MAX(B$73,0)","v":90.000000000000043},{"$f":"('Input 4 - Forecast'!D63/'Input 4 - Forecast'!D$45)*MAX(C$73,0)","v":93.951979195022005},{"$f":"('Input 4 - Forecast'!E63/'Input 4 - Forecast'!E$45)*MAX(D$73,0)","v":90.928372293377805},{"$f":"('Input 4 - Forecast'!F63/'Input 4 - Forecast'!F$45)*MAX(E$73,0)","v":89.890976023881976},{"$f":"('Input 4 - Forecast'!G63/'Input 4 - Forecast'!G$45)*MAX(F$73,0)","v":89.856925940582911},{"$f":"('Input 4 - Forecast'!H63/'Input 4 - Forecast'!H$45)*MAX(G$73,0)","v":89.816875081181308},null,{"$f":"'Input 4 - Forecast'!J63","v":"Annual"},{"$f":"'Input 4 - Forecast'!K63","v":10},{"$f":"'Input 4 - Forecast'!L63","v":10},{"$f":"'Input 4 - Forecast'!M63+B$35/10000","v":4.5999999999999999E-2},{"$f":"'Input 4 - Forecast'!N63+C$35/10000","v":4.8000000000000001E-2},{"$f":"'Input 4 - Forecast'!O63+D$35/10000","v":5.0999999999999997E-2},{"$f":"'Input 4 - Forecast'!P63+E$35/10000","v":5.2000000000000005E-2},{"$f":"'Input 4 - Forecast'!Q63+F$35/10000","v":5.2999999999999999E-2},{"$f":"'Input 4 - Forecast'!R63+G$35/10000","v":5.2999999999999999E-2}]
["Type 5",{"$f":"('Input 4 - Forecast'!C64/'Input 4 - Forecast'!C$45)*MAX(B$73,0)","v":0},{"$f":"('Input 4 - Forecast'!D64/'Input 4 - Forecast'!D$45)*MAX(C$73,0)","v":0},{"$f":"('Input 4 - Forecast'!E64/'Input 4 - Forecast'!E$45)*MAX(D$73,0)","v":0},{"$f":"('Input 4 - Forecast'!F64/'Input 4 - Forecast'!F$45)*MAX(E$73,0)","v":0},{"$f":"('Input 4 - Forecast'!G64/'Input 4 - Forecast'!G$45)*MAX(F$73,0)","v":0},{"$f":"('Input 4 - Forecast'!H64/'Input 4 - Forecast'!H$45)*MAX(G$73,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K64","v":3},{"$f":"'Input 4 - Forecast'!L64","v":3},{"$f":"'Input 4 - Forecast'!M64+B$35/10000","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!N64+C$35/10000","v":0.12500000000000003},{"$f":"'Input 4 - Forecast'!O64+D$35/10000","v":0.13000000000000003},{"$f":"'Input 4 - Forecast'!P64+E$35/10000","v":0.13000000000000003},{"$f":"'Input 4 - Forecast'!Q64+F$35/10000","v":0.13000000000000003},{"$f":"'Input 4 - Forecast'!R64+G$35/10000","v":0.13000000000000003}]
["Denominated in foreign currency"]
["Type 6",{"$f":"('Input 4 - Forecast'!C66/'Input 4 - Forecast'!C$45)*MAX(B$73,0)","v":0},{"$f":"('Input 4 - Forecast'!D66/'Input 4 - Forecast'!D$45)*MAX(C$73,0)","v":0},{"$f":"('Input 4 - Forecast'!E66/'Input 4 - Forecast'!E$45)*MAX(D$73,0)","v":0},{"$f":"('Input 4 - Forecast'!F66/'Input 4 - Forecast'!F$45)*MAX(E$73,0)","v":0},{"$f":"('Input 4 - Forecast'!G66/'Input 4 - Forecast'!G$45)*MAX(F$73,0)","v":0},{"$f":"('Input 4 - Forecast'!H66/'Input 4 - Forecast'!H$45)*MAX(G$73,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J66","v":"Annual"},{"$f":"'Input 4 - Forecast'!K66","v":2},{"$f":"'Input 4 - Forecast'!L66","v":2},{"$f":"'Input 4 - Forecast'!M66+B$35/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N66+C$35/10000","v":4.4999999999999998E-2},{"$f":"'Input 4 - Forecast'!O66+D$35/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!P66+E$35/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!Q66+F$35/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!R66+G$35/10000","v":4.9999999999999996E-2}]
["Type 7",{"$f":"('Input 4 - Forecast'!C67/'Input 4 - Forecast'!C$45)*MAX(B$73,0)","v":0},{"$f":"('Input 4 - Forecast'!D67/'Input 4 - Forecast'!D$45)*MAX(C$73,0)","v":0},{"$f":"('Input 4 - Forecast'!E67/'Input 4 - Forecast'!E$45)*MAX(D$73,0)","v":0},{"$f":"('Input 4 - Forecast'!F67/'Input 4 - Forecast'!F$45)*MAX(E$73,0)","v":0},{"$f":"('Input 4 - Forecast'!G67/'Input 4 - Forecast'!G$45)*MAX(F$73,0)","v":0},{"$f":"('Input 4 - Forecast'!H67/'Input 4 - Forecast'!H$45)*MAX(G$73,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J67","v":"Annual"},{"$f":"'Input 4 - Forecast'!K67","v":3},{"$f":"'Input 4 - Forecast'!L67","v":3},{"$f":"'Input 4 - Forecast'!M67+B$35/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N67+C$35/10000","v":4.4999999999999998E-2},{"$f":"'Input 4 - Forecast'!O67+D$35/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!P67+E$35/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!Q67+F$35/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!R67+G$35/10000","v":4.9999999999999996E-2}]
["Type 8",{"$f":"('Input 4 - Forecast'!C68/'Input 4 - Forecast'!C$45)*MAX(B$73,0)","v":0},{"$f":"('Input 4 - Forecast'!D68/'Input 4 - Forecast'!D$45)*MAX(C$73,0)","v":0},{"$f":"('Input 4 - Forecast'!E68/'Input 4 - Forecast'!E$45)*MAX(D$73,0)","v":0},{"$f":"('Input 4 - Forecast'!F68/'Input 4 - Forecast'!F$45)*MAX(E$73,0)","v":0},{"$f":"('Input 4 - Forecast'!G68/'Input 4 - Forecast'!G$45)*MAX(F$73,0)","v":0},{"$f":"('Input 4 - Forecast'!H68/'Input 4 - Forecast'!H$45)*MAX(G$73,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J68","v":"Annual"},{"$f":"'Input 4 - Forecast'!K68","v":5},{"$f":"'Input 4 - Forecast'!L68","v":5},{"$f":"'Input 4 - Forecast'!M68+B$35/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N68+C$35/10000","v":4.4999999999999998E-2},{"$f":"'Input 4 - Forecast'!O68+D$35/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!P68+E$35/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!Q68+F$35/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!R68+G$35/10000","v":4.9999999999999996E-2}]
["Type 9",{"$f":"('Input 4 - Forecast'!C69/'Input 4 - Forecast'!C$45)*MAX(B$73,0)","v":0},{"$f":"('Input 4 - Forecast'!D69/'Input 4 - Forecast'!D$45)*MAX(C$73,0)","v":0},{"$f":"('Input 4 - Forecast'!E69/'Input 4 - Forecast'!E$45)*MAX(D$73,0)","v":0},{"$f":"('Input 4 - Forecast'!F69/'Input 4 - Forecast'!F$45)*MAX(E$73,0)","v":0},{"$f":"('Input 4 - Forecast'!G69/'Input 4 - Forecast'!G$45)*MAX(F$73,0)","v":0},{"$f":"('Input 4 - Forecast'!H69/'Input 4 - Forecast'!H$45)*MAX(G$73,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J69","v":"Annual"},{"$f":"'Input 4 - Forecast'!K69","v":10},{"$f":"'Input 4 - Forecast'!L69","v":10},{"$f":"'Input 4 - Forecast'!M69+B$35/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N69+C$35/10000","v":4.4999999999999998E-2},{"$f":"'Input 4 - Forecast'!O69+D$35/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!P69+E$35/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!Q69+F$35/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!R69+G$35/10000","v":4.9999999999999996E-2}]
["Type 10",{"$f":"('Input 4 - Forecast'!C70/'Input 4 - Forecast'!C$45)*MAX(B$73,0)","v":0},{"$f":"('Input 4 - Forecast'!D70/'Input 4 - Forecast'!D$45)*MAX(C$73,0)","v":0},{"$f":"('Input 4 - Forecast'!E70/'Input 4 - Forecast'!E$45)*MAX(D$73,0)","v":0},{"$f":"('Input 4 - Forecast'!F70/'Input 4 - Forecast'!F$45)*MAX(E$73,0)","v":0},{"$f":"('Input 4 - Forecast'!G70/'Input 4 - Forecast'!G$45)*MAX(F$73,0)","v":0},{"$f":"('Input 4 - Forecast'!H70/'Input 4 - Forecast'!H$45)*MAX(G$73,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K70","v":3},{"$f":"'Input 4 - Forecast'!L70","v":3},{"$f":"'Input 4 - Forecast'!M70+B$35/10000","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!N70+C$35/10000","v":6.4999999999999988E-2},{"$f":"'Input 4 - Forecast'!O70+D$35/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!P70+E$35/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!Q70+F$35/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!R70+G$35/10000","v":6.9999999999999993E-2}]
["New Issuance of foreign debt (new debt) 1/"]
["Short-term debt 2/"]
["Denominated in local currency",{"$f":"('Input 4 - Forecast'!C73/'Input 4 - Forecast'!C$45)*MAX(B$73,0)","v":0},{"$f":"('Input 4 - Forecast'!D73/'Input 4 - Forecast'!D$45)*MAX(C$73,0)","v":0},{"$f":"('Input 4 - Forecast'!E73/'Input 4 - Forecast'!E$45)*MAX(D$73,0)","v":0},{"$f":"('Input 4 - Forecast'!F73/'Input 4 - Forecast'!F$45)*MAX(E$73,0)","v":0},{"$f":"('Input 4 - Forecast'!G73/'Input 4 - Forecast'!G$45)*MAX(F$73,0)","v":0},{"$f":"('Input 4 - Forecast'!H73/'Input 4 - Forecast'!H$45)*MAX(G$73,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J73","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K73","v":1},{"$f":"'Input 4 - Forecast'!L73","v":1},{"$f":"'Input 4 - Forecast'!M73+B$35/10000","v":7.0000000000000007E-2},{"$f":"'Input 4 - Forecast'!N73+C$35/10000","v":7.5000000000000011E-2},{"$f":"'Input 4 - Forecast'!O73+D$35/10000","v":8.0000000000000016E-2},{"$f":"'Input 4 - Forecast'!P73+E$35/10000","v":8.0000000000000016E-2},{"$f":"'Input 4 - Forecast'!Q73+F$35/10000","v":8.0000000000000016E-2},{"$f":"'Input 4 - Forecast'!R73+G$35/10000","v":8.0000000000000016E-2}]
["Denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C74/'Input 4 - Forecast'!C$45)*MAX(B$73,0)","v":0},{"$f":"('Input 4 - Forecast'!D74/'Input 4 - Forecast'!D$45)*MAX(C$73,0)","v":0},{"$f":"('Input 4 - Forecast'!E74/'Input 4 - Forecast'!E$45)*MAX(D$73,0)","v":0},{"$f":"('Input 4 - Forecast'!F74/'Input 4 - Forecast'!F$45)*MAX(E$73,0)","v":0},{"$f":"('Input 4 - Forecast'!G74/'Input 4 - Forecast'!G$45)*MAX(F$73,0)","v":0},{"$f":"('Input 4 - Forecast'!H74/'Input 4 - Forecast'!H$45)*MAX(G$73,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J74","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K74","v":1},{"$f":"'Input 4 - Forecast'!L74","v":1},{"$f":"'Input 4 - Forecast'!M74+B$35/10000","v":0.01},{"$f":"'Input 4 - Forecast'!N74+C$35/10000","v":1.4999999999999999E-2},{"$f":"'Input 4 - Forecast'!O74+D$35/10000","v":0.02},{"$f":"'Input 4 - Forecast'!P74+E$35/10000","v":0.02},{"$f":"'Input 4 - Forecast'!Q74+F$35/10000","v":0.02},{"$f":"'Input 4 - Forecast'!R74+G$35/10000","v":0.02}]
["Long-term debt 3/"]
["Denominated in local currency"]
["Type 11",{"$f":"('Input 4 - Forecast'!C77/'Input 4 - Forecast'!C$45)*MAX(B$73,0)","v":0},{"$f":"('Input 4 - Forecast'!D77/'Input 4 - Forecast'!D$45)*MAX(C$73,0)","v":0},{"$f":"('Input 4 - Forecast'!E77/'Input 4 - Forecast'!E$45)*MAX(D$73,0)","v":0},{"$f":"('Input 4 - Forecast'!F77/'Input 4 - Forecast'!F$45)*MAX(E$73,0)","v":0},{"$f":"('Input 4 - Forecast'!G77/'Input 4 - Forecast'!G$45)*MAX(F$73,0)","v":0},{"$f":"('Input 4 - Forecast'!H77/'Input 4 - Forecast'!H$45)*MAX(G$73,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J77","v":"Annual"},{"$f":"'Input 4 - Forecast'!K77","v":2},{"$f":"'Input 4 - Forecast'!L77","v":2},{"$f":"'Input 4 - Forecast'!M77+B$35/10000","v":0.1},{"$f":"'Input 4 - Forecast'!N77+C$35/10000","v":0.10500000000000001},{"$f":"'Input 4 - Forecast'!O77+D$35/10000","v":0.11000000000000001},{"$f":"'Input 4 - Forecast'!P77+E$35/10000","v":0.11000000000000001},{"$f":"'Input 4 - Forecast'!Q77+F$35/10000","v":0.11000000000000001},{"$f":"'Input 4 - Forecast'!R77+G$35/10000","v":0.11000000000000001}]
["Type 12",{"$f":"('Input 4 - Forecast'!C78/'Input 4 - Forecast'!C$45)*MAX(B$73,0)","v":0},{"$f":"('Input 4 - Forecast'!D78/'Input 4 - Forecast'!D$45)*MAX(C$73,0)","v":0},{"$f":"('Input 4 - Forecast'!E78/'Input 4 - Forecast'!E$45)*MAX(D$73,0)","v":0},{"$f":"('Input 4 - Forecast'!F78/'Input 4 - Forecast'!F$45)*MAX(E$73,0)","v":0},{"$f":"('Input 4 - Forecast'!G78/'Input 4 - Forecast'!G$45)*MAX(F$73,0)","v":0},{"$f":"('Input 4 - Forecast'!H78/'Input 4 - Forecast'!H$45)*MAX(G$73,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J78","v":"Annual"},{"$f":"'Input 4 - Forecast'!K78","v":3},{"$f":"'Input 4 - Forecast'!L78","v":3},{"$f":"'Input 4 - Forecast'!M78+B$35/10000","v":0.10500000000000001},{"$f":"'Input 4 - Forecast'!N78+C$35/10000","v":0.11000000000000001},{"$f":"'Input 4 - Forecast'!O78+D$35/10000","v":0.11500000000000002},{"$f":"'Input 4 - Forecast'!P78+E$35/10000","v":0.11500000000000002},{"$f":"'Input 4 - Forecast'!Q78+F$35/10000","v":0.11500000000000002},{"$f":"'Input 4 - Forecast'!R78+G$35/10000","v":0.11500000000000002}]
["Type 13",{"$f":"('Input 4 - Forecast'!C79/'Input 4 - Forecast'!C$45)*MAX(B$73,0)","v":0},{"$f":"('Input 4 - Forecast'!D79/'Input 4 - Forecast'!D$45)*MAX(C$73,0)","v":0},{"$f":"('Input 4 - Forecast'!E79/'Input 4 - Forecast'!E$45)*MAX(D$73,0)","v":0},{"$f":"('Input 4 - Forecast'!F79/'Input 4 - Forecast'!F$45)*MAX(E$73,0)","v":0},{"$f":"('Input 4 - Forecast'!G79/'Input 4 - Forecast'!G$45)*MAX(F$73,0)","v":0},{"$f":"('Input 4 - Forecast'!H79/'Input 4 - Forecast'!H$45)*MAX(G$73,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J79","v":"Annual"},{"$f":"'Input 4 - Forecast'!K79","v":5},{"$f":"'Input 4 - Forecast'!L79","v":5},{"$f":"'Input 4 - Forecast'!M79+B$35/10000","v":0.11000000000000001},{"$f":"'Input 4 - Forecast'!N79+C$35/10000","v":0.11500000000000002},{"$f":"'Input 4 - Forecast'!O79+D$35/10000","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!P79+E$35/10000","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!Q79+F$35/10000","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!R79+G$35/10000","v":0.12000000000000002}]
["Type 14",{"$f":"('Input 4 - Forecast'!C80/'Input 4 - Forecast'!C$45)*MAX(B$73,0)","v":0},{"$f":"('Input 4 - Forecast'!D80/'Input 4 - Forecast'!D$45)*MAX(C$73,0)","v":0},{"$f":"('Input 4 - Forecast'!E80/'Input 4 - Forecast'!E$45)*MAX(D$73,0)","v":0},{"$f":"('Input 4 - Forecast'!F80/'Input 4 - Forecast'!F$45)*MAX(E$73,0)","v":0},{"$f":"('Input 4 - Forecast'!G80/'Input 4 - Forecast'!G$45)*MAX(F$73,0)","v":0},{"$f":"('Input 4 - Forecast'!H80/'Input 4 - Forecast'!H$45)*MAX(G$73,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J80","v":"Annual"},{"$f":"'Input 4 - Forecast'!K80","v":10},{"$f":"'Input 4 - Forecast'!L80","v":10},{"$f":"'Input 4 - Forecast'!M80+B$35/10000","v":0.11500000000000002},{"$f":"'Input 4 - Forecast'!N80+C$35/10000","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!O80+D$35/10000","v":0.12500000000000003},{"$f":"'Input 4 - Forecast'!P80+E$35/10000","v":0.12500000000000003},{"$f":"'Input 4 - Forecast'!Q80+F$35/10000","v":0.12500000000000003},{"$f":"'Input 4 - Forecast'!R80+G$35/10000","v":0.12500000000000003}]
["Type 15",{"$f":"('Input 4 - Forecast'!C81/'Input 4 - Forecast'!C$45)*MAX(B$73,0)","v":0},{"$f":"('Input 4 - Forecast'!D81/'Input 4 - Forecast'!D$45)*MAX(C$73,0)","v":0},{"$f":"('Input 4 - Forecast'!E81/'Input 4 - Forecast'!E$45)*MAX(D$73,0)","v":0},{"$f":"('Input 4 - Forecast'!F81/'Input 4 - Forecast'!F$45)*MAX(E$73,0)","v":0},{"$f":"('Input 4 - Forecast'!G81/'Input 4 - Forecast'!G$45)*MAX(F$73,0)","v":0},{"$f":"('Input 4 - Forecast'!H81/'Input 4 - Forecast'!H$45)*MAX(G$73,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K81","v":3},{"$f":"'Input 4 - Forecast'!L81","v":3},{"$f":"'Input 4 - Forecast'!M81+B$35/10000","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!N81+C$35/10000","v":0.12500000000000003},{"$f":"'Input 4 - Forecast'!O81+D$35/10000","v":0.13000000000000003},{"$f":"'Input 4 - Forecast'!P81+E$35/10000","v":0.13000000000000003},{"$f":"'Input 4 - Forecast'!Q81+F$35/10000","v":0.13000000000000003},{"$f":"'Input 4 - Forecast'!R81+G$35/10000","v":0.13000000000000003}]
["Denominated in foreign currency"]
["Type 16",{"$f":"('Input 4 - Forecast'!C83/'Input 4 - Forecast'!C$45)*MAX(B$73,0)","v":0},{"$f":"('Input 4 - Forecast'!D83/'Input 4 - Forecast'!D$45)*MAX(C$73,0)","v":0},{"$f":"('Input 4 - Forecast'!E83/'Input 4 - Forecast'!E$45)*MAX(D$73,0)","v":0},{"$f":"('Input 4 - Forecast'!F83/'Input 4 - Forecast'!F$45)*MAX(E$73,0)","v":0},{"$f":"('Input 4 - Forecast'!G83/'Input 4 - Forecast'!G$45)*MAX(F$73,0)","v":0},{"$f":"('Input 4 - Forecast'!H83/'Input 4 - Forecast'!H$45)*MAX(G$73,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J83","v":"Annual"},{"$f":"'Input 4 - Forecast'!K83","v":2},{"$f":"'Input 4 - Forecast'!L83","v":2},{"$f":"'Input 4 - Forecast'!M83+B$35/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N83+C$35/10000","v":4.4999999999999998E-2},{"$f":"'Input 4 - Forecast'!O83+D$35/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!P83+E$35/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!Q83+F$35/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!R83+G$35/10000","v":4.9999999999999996E-2}]
["Type 17",{"$f":"('Input 4 - Forecast'!C84/'Input 4 - Forecast'!C$45)*MAX(B$73,0)","v":0},{"$f":"('Input 4 - Forecast'!D84/'Input 4 - Forecast'!D$45)*MAX(C$73,0)","v":0},{"$f":"('Input 4 - Forecast'!E84/'Input 4 - Forecast'!E$45)*MAX(D$73,0)","v":0},{"$f":"('Input 4 - Forecast'!F84/'Input 4 - Forecast'!F$45)*MAX(E$73,0)","v":0},{"$f":"('Input 4 - Forecast'!G84/'Input 4 - Forecast'!G$45)*MAX(F$73,0)","v":0},{"$f":"('Input 4 - Forecast'!H84/'Input 4 - Forecast'!H$45)*MAX(G$73,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J84","v":"Annual"},{"$f":"'Input 4 - Forecast'!K84","v":3},{"$f":"'Input 4 - Forecast'!L84","v":3},{"$f":"'Input 4 - Forecast'!M84+B$35/10000","v":4.4999999999999998E-2},{"$f":"'Input 4 - Forecast'!N84+C$35/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!O84+D$35/10000","v":5.4999999999999993E-2},{"$f":"'Input 4 - Forecast'!P84+E$35/10000","v":5.4999999999999993E-2},{"$f":"'Input 4 - Forecast'!Q84+F$35/10000","v":5.4999999999999993E-2},{"$f":"'Input 4 - Forecast'!R84+G$35/10000","v":5.4999999999999993E-2}]
["Type 18",{"$f":"('Input 4 - Forecast'!C85/'Input 4 - Forecast'!C$45)*MAX(B$73,0)","v":0},{"$f":"('Input 4 - Forecast'!D85/'Input 4 - Forecast'!D$45)*MAX(C$73,0)","v":0},{"$f":"('Input 4 - Forecast'!E85/'Input 4 - Forecast'!E$45)*MAX(D$73,0)","v":0},{"$f":"('Input 4 - Forecast'!F85/'Input 4 - Forecast'!F$45)*MAX(E$73,0)","v":0},{"$f":"('Input 4 - Forecast'!G85/'Input 4 - Forecast'!G$45)*MAX(F$73,0)","v":0},{"$f":"('Input 4 - Forecast'!H85/'Input 4 - Forecast'!H$45)*MAX(G$73,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J85","v":"Annual"},{"$f":"'Input 4 - Forecast'!K85","v":5},{"$f":"'Input 4 - Forecast'!L85","v":5},{"$f":"'Input 4 - Forecast'!M85+B$35/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!N85+C$35/10000","v":5.4999999999999993E-2},{"$f":"'Input 4 - Forecast'!O85+D$35/10000","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!P85+E$35/10000","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!Q85+F$35/10000","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!R85+G$35/10000","v":5.9999999999999991E-2}]
["Type 19",{"$f":"('Input 4 - Forecast'!C86/'Input 4 - Forecast'!C$45)*MAX(B$73,0)","v":0},{"$f":"('Input 4 - Forecast'!D86/'Input 4 - Forecast'!D$45)*MAX(C$73,0)","v":0},{"$f":"('Input 4 - Forecast'!E86/'Input 4 - Forecast'!E$45)*MAX(D$73,0)","v":0},{"$f":"('Input 4 - Forecast'!F86/'Input 4 - Forecast'!F$45)*MAX(E$73,0)","v":0},{"$f":"('Input 4 - Forecast'!G86/'Input 4 - Forecast'!G$45)*MAX(F$73,0)","v":0},{"$f":"('Input 4 - Forecast'!H86/'Input 4 - Forecast'!H$45)*MAX(G$73,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J86","v":"Annual"},{"$f":"'Input 4 - Forecast'!K86","v":10},{"$f":"'Input 4 - Forecast'!L86","v":10},{"$f":"'Input 4 - Forecast'!M86+B$35/10000","v":5.4999999999999993E-2},{"$f":"'Input 4 - Forecast'!N86+C$35/10000","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!O86+D$35/10000","v":6.4999999999999988E-2},{"$f":"'Input 4 - Forecast'!P86+E$35/10000","v":6.4999999999999988E-2},{"$f":"'Input 4 - Forecast'!Q86+F$35/10000","v":6.4999999999999988E-2},{"$f":"'Input 4 - Forecast'!R86+G$35/10000","v":6.4999999999999988E-2}]
["Type 20",{"$f":"('Input 4 - Forecast'!C87/'Input 4 - Forecast'!C$45)*MAX(B$73,0)","v":0},{"$f":"('Input 4 - Forecast'!D87/'Input 4 - Forecast'!D$45)*MAX(C$73,0)","v":0},{"$f":"('Input 4 - Forecast'!E87/'Input 4 - Forecast'!E$45)*MAX(D$73,0)","v":0},{"$f":"('Input 4 - Forecast'!F87/'Input 4 - Forecast'!F$45)*MAX(E$73,0)","v":0},{"$f":"('Input 4 - Forecast'!G87/'Input 4 - Forecast'!G$45)*MAX(F$73,0)","v":0},{"$f":"('Input 4 - Forecast'!H87/'Input 4 - Forecast'!H$45)*MAX(G$73,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K87","v":3},{"$f":"'Input 4 - Forecast'!L87","v":3},{"$f":"'Input 4 - Forecast'!M87+B$35/10000","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!N87+C$35/10000","v":6.4999999999999988E-2},{"$f":"'Input 4 - Forecast'!O87+D$35/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!P87+E$35/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!Q87+F$35/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!R87+G$35/10000","v":6.9999999999999993E-2}]
[]
["Domestic residual financing (annual payments, no interest or amortization in current year)",{"$f":"('Input 4 - Forecast'!C89/'Input 4 - Forecast'!C$45)*MAX(B$73,0)","v":4.8823307881662031E-2},{"$f":"('Input 4 - Forecast'!D89/'Input 4 - Forecast'!D$45)*MAX(C$73,0)","v":4.355599394192388E-2},{"$f":"('Input 4 - Forecast'!E89/'Input 4 - Forecast'!E$45)*MAX(D$73,0)","v":9.4660587448093761E-2},{"$f":"('Input 4 - Forecast'!F89/'Input 4 - Forecast'!F$45)*MAX(E$73,0)","v":0.51667918630934617},{"$f":"('Input 4 - Forecast'!G89/'Input 4 - Forecast'!G$45)*MAX(F$73,0)","v":0.22253160091547866},{"$f":"('Input 4 - Forecast'!H89/'Input 4 - Forecast'!H$45)*MAX(G$73,0)","v":1.2245312746057497E-2},null,null,{"$f":"'Input 4 - Forecast'!K89","v":1},{"$f":"'Input 4 - Forecast'!L89","v":1},{"$f":"'Input 4 - Forecast'!M89+B$35/10000","v":0.03},{"$f":"'Input 4 - Forecast'!N89+C$35/10000","v":3.2500000000000001E-2},{"$f":"'Input 4 - Forecast'!O89+D$35/10000","v":3.2500000000000001E-2},{"$f":"'Input 4 - Forecast'!P89+E$35/10000","v":3.5000000000000003E-2},{"$f":"'Input 4 - Forecast'!Q89+F$35/10000","v":3.5000000000000003E-2},{"$f":"'Input 4 - Forecast'!R89+G$35/10000","v":3.5000000000000003E-2}]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'Input 4 - Forecast'!C9","v":2014},{"$f":"H113+1","v":2015},{"$f":"I113+1","v":2016},{"$f":"J113+1","v":2017},{"$f":"K113+1","v":2018},{"$f":"L113+1","v":2019},null,{"$f":"H113","v":2014},2015,2016,2017,2018,2019,null,{"$f":"O113","v":2014},2015,2016,2017,2018,2019]
[null,"Terms and Conditions",null,null,null,null,null,"Stock of debt",null,null,null,null,null,null,"Principal Payments",null,null,null,null,null,null,"Interest Payments"]
[null,"Year of Issuance","Annual/semi-aanual","Grace","Maturity","Interest"]
[]
[{"$f":"'Input 4 - Forecast'!A50","v":"Issuance of New Debt to Fill Fiscal Needs"}]
[{"$f":"'Input 4 - Forecast'!A55","v":"Short-term debt 2/"}]
[{"$f":"'Input 4 - Forecast'!A56","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[null,{"$f":"'Input 4 - Forecast'!C9","v":2014},{"$f":"$I77","v":"Semi-annual"},{"$f":"$J77","v":1},{"$f":"$K77","v":1},{"$f":"$L$77","v":1.52291386946387E-2},null,{"$f":"$B$77","v":151.00000000000009},{"$f":"H121-P121","v":0},{"$f":"I121-Q121","v":0},{"$f":"J121-R121","v":0},{"$f":"K121-S121","v":0},{"$f":"L121-T121","v":0},null,0,{"$f":"H121","v":151.00000000000009},0,0,0,0,null,{"$f":"IF($C121=\"annual\",IF(V$113=$B121,0,G121*$F121),IF(V$113-$B121=0,0,IF((V$113-$B121)<$E121,AVERAGE(G121,H121)*$F121,IF((V$113-$B121)=$E121,G121*$F121/2,0))))","v":0},{"$f":"IF($C121=\"annual\",IF(W$113=$B121,0,H121*$F121),IF(W$113-$B121=0,0,IF((W$113-$B121)<$E121,AVERAGE(H121,I121)*$F121,IF((W$113-$B121)=$E121,H121*$F121/2,0))))","v":1.1497999714452225},0,0,0,0]
[null,{"$f":"B121+1","v":2015},{"$f":"C121","v":"Semi-annual"},{"$f":"D121","v":1},{"$f":"E121","v":1},{"$f":"$M$77","v":1.6862499999999999E-2},null,null,{"$f":"$C$77","v":150.92286019625874},{"$f":"I122-Q122","v":0},{"$f":"J122-R122","v":0},{"$f":"K122-S122","v":0},{"$f":"L122-T122","v":0},null,null,0,{"$f":"I122","v":150.92286019625874},0,0,0,null,null,0,1.2724683650297064,0,0,0]
[null,{"$f":"B122+1","v":2016},{"$f":"C122","v":"Semi-annual"},{"$f":"D122","v":1},1,{"$f":"$N$77","v":1.9824999999999898E-2},null,null,null,{"$f":"$D$77","v":150.88114523406648},{"$f":"J123-R123","v":0},{"$f":"K123-S123","v":0},{"$f":"L123-T123","v":0},null,null,null,0,{"$f":"J123","v":150.88114523406648},0,0,null,null,null,0,1.4956093521326763,0,0]
[null,{"$f":"B123+1","v":2017},{"$f":"C123","v":"Semi-annual"},1,1,{"$f":"$O$77","v":2.3799999999999901E-2},null,null,null,null,{"$f":"$E$77","v":150.81708199562419},{"$f":"K124-S124","v":0},{"$f":"L124-T124","v":0},null,null,null,null,0,{"$f":"K124","v":150.81708199562419},0,null,null,null,null,0,1.7947232757479203,0]
[null,{"$f":"B124+1","v":2018},{"$f":"C124","v":"Semi-annual"},1,1,{"$f":"$P$77","v":2.7012499999999998E-2},null,null,null,null,null,{"$f":"$F$77","v":150.75995352253355},{"$f":"L125-T125","v":0},null,null,null,null,null,0,{"$f":"L125","v":150.75995352253355},null,null,null,null,null,0,2.0362016222637185]
[null,{"$f":"B125+1","v":2019},{"$f":"C125","v":"Semi-annual"},1,1,{"$f":"$Q$77","v":2.9937499999999999E-2},null,null,null,null,null,null,{"$f":"$G$77","v":150.69275708064862},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A65","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[null,{"$f":"B121","v":2014},{"$f":"$I78","v":"Semi-annual"},{"$f":"$J78","v":1},{"$f":"$K78","v":1},{"$f":"$L$78","v":0.03},null,{"$f":"$B$78/$B$33","v":0},{"$f":"H130-P130","v":0},{"$f":"I130-Q130","v":0},{"$f":"J130-R130","v":0},{"$f":"K130-S130","v":0},{"$f":"L130-T130","v":0},null,0,{"$f":"H130","v":0},0,0,0,0,null,{"$f":"IF($C130=\"annual\",IF(V$113=$B130,0,G130*$F130),IF(V$113-$B130=0,0,IF((V$113-$B130)<$E130,AVERAGE(G130,H130)*$F130,IF((V$113-$B130)=$E130,G130*$F130/2,0))))","v":0},{"$f":"IF($C130=\"annual\",IF(W$113=$B130,0,H130*$F130),IF(W$113-$B130=0,0,IF((W$113-$B130)<$E130,AVERAGE(H130,I130)*$F130,IF((W$113-$B130)=$E130,H130*$F130/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B130+1","v":2015},{"$f":"C130","v":"Semi-annual"},{"$f":"D130","v":1},{"$f":"E130","v":1},{"$f":"$M$78","v":0.03},null,null,{"$f":"$C$78/$C$33","v":0},{"$f":"I131-Q131","v":0},{"$f":"J131-R131","v":0},{"$f":"K131-S131","v":0},{"$f":"L131-T131","v":0},null,null,0,{"$f":"I131","v":0},0,0,0,null,null,0,0,0,0,0]
[null,{"$f":"B131+1","v":2016},{"$f":"C131","v":"Semi-annual"},{"$f":"D131","v":1},1,{"$f":"$N$78","v":0.03},null,null,null,{"$f":"$D$78/$D$33","v":0},{"$f":"J132-R132","v":0},{"$f":"K132-S132","v":0},{"$f":"L132-T132","v":0},null,null,null,0,{"$f":"J132","v":0},0,0,null,null,null,0,0,0,0]
[null,{"$f":"B132+1","v":2017},{"$f":"C132","v":"Semi-annual"},1,1,{"$f":"$O$78","v":0.03},null,null,null,null,{"$f":"$E$78/$E$33","v":0},{"$f":"K133-S133","v":0},{"$f":"L133-T133","v":0},null,null,null,null,0,{"$f":"K133","v":0},0,null,null,null,null,0,0,0]
[null,{"$f":"B133+1","v":2018},{"$f":"C133","v":"Semi-annual"},1,1,{"$f":"$P$78","v":0.03},null,null,null,null,null,{"$f":"$F$78/$F$33","v":0},{"$f":"L134-T134","v":0},null,null,null,null,null,0,{"$f":"L134","v":0},null,null,null,null,null,0,0]
[null,{"$f":"B134+1","v":2019},{"$f":"C134","v":"Semi-annual"},1,1,{"$f":"$Q$78","v":0.03},null,null,null,null,null,null,{"$f":"$G$78/$G$33","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A58","v":"Long-term debt 3/"}]
[{"$f":"'Input 4 - Forecast'!A59","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[{"$f":"'Input 4 - Forecast'!A60","v":"Type 1"},{"$f":"B121","v":2014},{"$f":"$I81","v":"Annual"},{"$f":"$J81","v":2},{"$f":"$K81","v":2},{"$f":"$L$81","v":2.5614569347319347E-2},null,{"$f":"$B$81","v":30.400000000000016},{"$f":"H140-P140","v":30.400000000000016},{"$f":"I140-Q140","v":0},{"$f":"J140-R140","v":0},{"$f":"K140-S140","v":0},{"$f":"L140-T140","v":0},null,{"$f":"IF(OR($C140=\"Annual\",$D140=$E140),IF(AND($D140=$E140,O$113=$B140+$D140),$H140,IF(AND(O$113>$B140+$D140,O$113<=$B140+$E140), $H140/($E140-$D140),0)), IF(OR(O$113=$B140+$D140,O$113=$B140+$E140),$H140/(($E140-$D140)*2),IF(AND(O$113>$B140+$D140,O$113<$B140+$E140),$H140/($E140-$D140),0)))","v":0},{"$f":"IF(OR($C140=\"Annual\",$D140=$E140),IF(AND($D140=$E140,P$113=$B140+$D140),$H140,IF(AND(P$113>$B140+$D140,P$113<=$B140+$E140), $H140/($E140-$D140),0)), IF(OR(P$113=$B140+$D140,P$113=$B140+$E140),$H140/(($E140-$D140)*2),IF(AND(P$113>$B140+$D140,P$113<$B140+$E140),$H140/($E140-$D140),0)))","v":0},30.400000000000016,0,0,0,null,{"$f":"IF($C140=\"annual\",IF(V$113=$B140,0,G140*$F140),IF(V$113-$B140=0,0,IF((V$113-$B140)<$E140,AVERAGE(G140,H140)*$F140,IF((V$113-$B140)=$E140,G140*$F140/2,0))))","v":0},{"$f":"IF($C140=\"annual\",IF(W$113=$B140,0,H140*$F140),IF(W$113-$B140=0,0,IF((W$113-$B140)<$E140,AVERAGE(H140,I140)*$F140,IF((W$113-$B140)=$E140,H140*$F140/2,0))))","v":0.7786829081585086},0.7786829081585086,0,0,0]
[{"$f":"A140","v":"Type 1"},{"$f":"B140+1","v":2015},{"$f":"C140","v":"Annual"},{"$f":"D140","v":2},{"$f":"E140","v":2},{"$f":"$M$81","v":2.7431250000000001E-2},null,null,{"$f":"$C$81","v":34.982119913040108},{"$f":"I141-Q141","v":34.982119913040108},{"$f":"J141-R141","v":0},{"$f":"K141-S141","v":0},{"$f":"L141-T141","v":0},null,null,{"$f":"IF(OR($C141=\"Annual\",$D141=$E141),IF(AND($D141=$E141,P$113=$B141+$D141),$I141,IF(AND(P$113>$B141+$D141,P$113<=$B141+$E141), $I141/($E141-$D141),0)), IF(OR(P$113=$B141+$D141,P$113=$B141+$E141),$I141/(($E141-$D141)*2),IF(AND(P$113>$B141+$D141,P$113<$B141+$E141),$I141/($E141-$D141),0)))","v":0},{"$f":"IF(OR($C141=\"Annual\",$D141=$E141),IF(AND($D141=$E141,Q$113=$B141+$D141),$I141,IF(AND(Q$113>$B141+$D141,Q$113<=$B141+$E141), $I141/($E141-$D141),0)), IF(OR(Q$113=$B141+$D141,Q$113=$B141+$E141),$I141/(($E141-$D141)*2),IF(AND(Q$113>$B141+$D141,Q$113<$B141+$E141),$I141/($E141-$D141),0)))","v":0},34.982119913040108,0,0,null,null,0,0.95960327686458147,0.95960327686458147,0,0]
[{"$f":"A141","v":"Type 1"},{"$f":"B141+1","v":2016},{"$f":"C141","v":"Annual"},{"$f":"D141","v":2},2,{"$f":"$N$81","v":3.041249999999995E-2},null,null,null,{"$f":"$D$81","v":39.968515293792443},{"$f":"J142-R142","v":39.968515293792443},{"$f":"K142-S142","v":0},{"$f":"L142-T142","v":0},null,null,null,{"$f":"IF(OR($C142=\"Annual\",$D142=$E142),IF(AND($D142=$E142,Q$113=$B142+$D142),$J142,IF(AND(Q$113>$B142+$D142,Q$113<=$B142+$E142), $J142/($E142-$D142),0)), IF(OR(Q$113=$B142+$D142,Q$113=$B142+$E142),$J142/(($E142-$D142)*2),IF(AND(Q$113>$B142+$D142,Q$113<$B142+$E142),$J142/($E142-$D142),0)))","v":0},{"$f":"IF(OR($C142=\"Annual\",$D142=$E142),IF(AND($D142=$E142,R$113=$B142+$D142),$J142,IF(AND(R$113>$B142+$D142,R$113<=$B142+$E142), $J142/($E142-$D142),0)), IF(OR(R$113=$B142+$D142,R$113=$B142+$E142),$J142/(($E142-$D142)*2),IF(AND(R$113>$B142+$D142,R$113<$B142+$E142),$J142/($E142-$D142),0)))","v":0},39.968515293792443,0,null,null,null,0,1.2155424713724607,1.2155424713724607,0]
[{"$f":"A142","v":"Type 1"},{"$f":"B142+1","v":2017},{"$f":"C142","v":"Annual"},2,2,{"$f":"$O$81","v":3.289999999999995E-2},null,null,null,null,{"$f":"$E$81","v":34.957601787065208},{"$f":"K143-S143","v":34.957601787065208},{"$f":"L143-T143","v":0},null,null,null,null,{"$f":"IF(OR($C143=\"Annual\",$D143=$E143),IF(AND($D143=$E143,R$113=$B143+$D143),$K143,IF(AND(R$113>$B143+$D143,R$113<=$B143+$E143), $K143/($E143-$D143),0)), IF(OR(R$113=$B143+$D143,R$113=$B143+$E143),$K143/(($E143-$D143)*2),IF(AND(R$113>$B143+$D143,R$113<$B143+$E143),$K143/($E143-$D143),0)))","v":0},{"$f":"IF(OR($C143=\"Annual\",$D143=$E143),IF(AND($D143=$E143,S$113=$B143+$D143),$K143,IF(AND(S$113>$B143+$D143,S$113<=$B143+$E143), $K143/($E143-$D143),0)), IF(OR(S$113=$B143+$D143,S$113=$B143+$E143),$K143/(($E143-$D143)*2),IF(AND(S$113>$B143+$D143,S$113<$B143+$E143),$K143/($E143-$D143),0)))","v":0},34.957601787065208,null,null,null,null,0,1.1501050987944437,1.1501050987944437]
[{"$f":"A143","v":"Type 1"},{"$f":"B143+1","v":2018},{"$f":"C143","v":"Annual"},2,2,{"$f":"$P$81","v":3.5006249999999996E-2},null,null,null,null,null,{"$f":"$F$81","v":39.936411529147961},{"$f":"L144-T144","v":39.936411529147961},null,null,null,null,null,{"$f":"IF(OR($C144=\"Annual\",$D144=$E144),IF(AND($D144=$E144,S$113=$B144+$D144),$L144,IF(AND(S$113>$B144+$D144,S$113<=$B144+$E144), $L144/($E144-$D144),0)), IF(OR(S$113=$B144+$D144,S$113=$B144+$E144),$L144/(($E144-$D144)*2),IF(AND(S$113>$B144+$D144,S$113<$B144+$E144),$L144/($E144-$D144),0)))","v":0},{"$f":"IF(OR($C144=\"Annual\",$D144=$E144),IF(AND($D144=$E144,T$113=$B144+$D144),$L144,IF(AND(T$113>$B144+$D144,T$113<=$B144+$E144), $L144/($E144-$D144),0)), IF(OR(T$113=$B144+$D144,T$113=$B144+$E144),$L144/(($E144-$D144)*2),IF(AND(T$113>$B144+$D144,T$113<$B144+$E144),$L144/($E144-$D144),0)))","v":0},null,null,null,null,null,0,1.3980240060922355]
[{"$f":"A144","v":"Type 1"},{"$f":"B144+1","v":2019},{"$f":"C144","v":"Annual"},2,2,{"$f":"$Q$81","v":3.6468749999999994E-2},null,null,null,null,null,null,{"$f":"$G$81","v":30.437940999733666},null,null,null,null,null,null,{"$f":"IF(OR($C145=\"Annual\",$D145=$E145),IF(AND($D145=$E145,T$113=$B145+$D145),$M145,IF(AND(T$113>$B145+$D145,T$113<=$B145+$E145), $M145/($E145-$D145),0)), IF(OR(T$113=$B145+$D145,T$113=$B145+$E145),$M145/(($E145-$D145)*2),IF(AND(T$113>$B145+$D145,T$113<$B145+$E145),$M145/($E145-$D145),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A61","v":"Type 2"},{"$f":"B121","v":2014},{"$f":"$I82","v":"Annual"},{"$f":"$J82","v":3},{"$f":"$K82","v":3},{"$f":"$L$82","v":2.5614569347319347E-2},null,{"$f":"$B$82","v":42.070790007889578},{"$f":"H147-P147","v":42.070790007889578},{"$f":"I147-Q147","v":42.070790007889578},{"$f":"J147-R147","v":0},{"$f":"K147-S147","v":0},{"$f":"L147-T147","v":0},null,{"$f":"IF(OR($C147=\"Annual\",$D147=$E147),IF(AND($D147=$E147,O$113=$B147+$D147),$H147,IF(AND(O$113>$B147+$D147,O$113<=$B147+$E147), $H147/($E147-$D147),0)), IF(OR(O$113=$B147+$D147,O$113=$B147+$E147),$H147/(($E147-$D147)*2),IF(AND(O$113>$B147+$D147,O$113<$B147+$E147),$H147/($E147-$D147),0)))","v":0},{"$f":"IF(OR($C147=\"Annual\",$D147=$E147),IF(AND($D147=$E147,P$113=$B147+$D147),$H147,IF(AND(P$113>$B147+$D147,P$113<=$B147+$E147), $H147/($E147-$D147),0)), IF(OR(P$113=$B147+$D147,P$113=$B147+$E147),$H147/(($E147-$D147)*2),IF(AND(P$113>$B147+$D147,P$113<$B147+$E147),$H147/($E147-$D147),0)))","v":0},0,42.070790007889578,0,0,null,{"$f":"IF($C147=\"annual\",IF(V$113=$B147,0,G147*$F147),IF(V$113-$B147=0,0,IF((V$113-$B147)<$E147,AVERAGE(G147,H147)*$F147,IF((V$113-$B147)=$E147,G147*$F147/2,0))))","v":0},{"$f":"IF($C147=\"annual\",IF(W$113=$B147,0,H147*$F147),IF(W$113-$B147=0,0,IF((W$113-$B147)<$E147,AVERAGE(H147,I147)*$F147,IF((W$113-$B147)=$E147,H147*$F147/2,0))))","v":1.0776251681535975},1.0776251681535975,1.0776251681535975,0,0]
[{"$f":"A147","v":"Type 2"},{"$f":"B147+1","v":2015},{"$f":"C147","v":"Annual"},{"$f":"D147","v":3},3,{"$f":"$M$82","v":2.7431250000000001E-2},null,null,{"$f":"$C$82","v":44.977011316765854},{"$f":"I148-Q148","v":44.977011316765854},{"$f":"J148-R148","v":44.977011316765854},{"$f":"K148-S148","v":0},{"$f":"L148-T148","v":0},null,null,{"$f":"IF(OR($C148=\"Annual\",$D148=$E148),IF(AND($D148=$E148,P$113=$B148+$D148),$I148,IF(AND(P$113>$B148+$D148,P$113<=$B148+$E148), $I148/($E148-$D148),0)), IF(OR(P$113=$B148+$D148,P$113=$B148+$E148),$I148/(($E148-$D148)*2),IF(AND(P$113>$B148+$D148,P$113<$B148+$E148),$I148/($E148-$D148),0)))","v":0},{"$f":"IF(OR($C148=\"Annual\",$D148=$E148),IF(AND($D148=$E148,Q$113=$B148+$D148),$I148,IF(AND(Q$113>$B148+$D148,Q$113<=$B148+$E148), $I148/($E148-$D148),0)), IF(OR(Q$113=$B148+$D148,Q$113=$B148+$E148),$I148/(($E148-$D148)*2),IF(AND(Q$113>$B148+$D148,Q$113<$B148+$E148),$I148/($E148-$D148),0)))","v":0},0,44.977011316765854,0,null,null,0,1.2337756416830334,1.2337756416830334,1.2337756416830334,0]
[{"$f":"A148","v":"Type 2"},{"$f":"B148+1","v":2016},{"$f":"C148","v":"Annual"},3,3,{"$f":"$N$82","v":3.041249999999995E-2},null,null,null,{"$f":"$D$82","v":47.962218352550934},{"$f":"J149-R149","v":47.962218352550934},{"$f":"K149-S149","v":47.962218352550934},{"$f":"L149-T149","v":0},null,null,null,{"$f":"IF(OR($C149=\"Annual\",$D149=$E149),IF(AND($D149=$E149,Q$113=$B149+$D149),$J149,IF(AND(Q$113>$B149+$D149,Q$113<=$B149+$E149), $J149/($E149-$D149),0)), IF(OR(Q$113=$B149+$D149,Q$113=$B149+$E149),$J149/(($E149-$D149)*2),IF(AND(Q$113>$B149+$D149,Q$113<$B149+$E149),$J149/($E149-$D149),0)))","v":0},{"$f":"IF(OR($C149=\"Annual\",$D149=$E149),IF(AND($D149=$E149,R$113=$B149+$D149),$J149,IF(AND(R$113>$B149+$D149,R$113<=$B149+$E149), $J149/($E149-$D149),0)), IF(OR(R$113=$B149+$D149,R$113=$B149+$E149),$J149/(($E149-$D149)*2),IF(AND(R$113>$B149+$D149,R$113<$B149+$E149),$J149/($E149-$D149),0)))","v":0},0,47.962218352550934,null,null,null,0,1.4586509656469528,1.4586509656469528,1.4586509656469528]
[{"$f":"A149","v":"Type 2"},{"$f":"B149+1","v":2017},{"$f":"C149","v":"Annual"},3,3,{"$f":"$O$82","v":3.289999999999995E-2},null,null,null,null,{"$f":"$E$82","v":39.951544899503098},{"$f":"K150-S150","v":39.951544899503098},{"$f":"L150-T150","v":39.951544899503098},null,null,null,null,{"$f":"IF(OR($C150=\"Annual\",$D150=$E150),IF(AND($D150=$E150,R$113=$B150+$D150),$K150,IF(AND(R$113>$B150+$D150,R$113<=$B150+$E150), $K150/($E150-$D150),0)), IF(OR(R$113=$B150+$D150,R$113=$B150+$E150),$K150/(($E150-$D150)*2),IF(AND(R$113>$B150+$D150,R$113<$B150+$E150),$K150/($E150-$D150),0)))","v":0},{"$f":"IF(OR($C150=\"Annual\",$D150=$E150),IF(AND($D150=$E150,S$113=$B150+$D150),$K150,IF(AND(S$113>$B150+$D150,S$113<=$B150+$E150), $K150/($E150-$D150),0)), IF(OR(S$113=$B150+$D150,S$113=$B150+$E150),$K150/(($E150-$D150)*2),IF(AND(S$113>$B150+$D150,S$113<$B150+$E150),$K150/($E150-$D150),0)))","v":0},0,null,null,null,null,0,1.3144058271936498,1.3144058271936498]
[{"$f":"A150","v":"Type 2"},{"$f":"B150+1","v":2018},{"$f":"C150","v":"Annual"},3,3,{"$f":"$P$82","v":3.5006249999999996E-2},null,null,null,null,null,{"$f":"$F$82","v":44.928462970291456},{"$f":"L151-T151","v":44.928462970291456},null,null,null,null,null,{"$f":"IF(OR($C151=\"Annual\",$D151=$E151),IF(AND($D151=$E151,S$113=$B151+$D151),$L151,IF(AND(S$113>$B151+$D151,S$113<=$B151+$E151), $L151/($E151-$D151),0)), IF(OR(S$113=$B151+$D151,S$113=$B151+$E151),$L151/(($E151-$D151)*2),IF(AND(S$113>$B151+$D151,S$113<$B151+$E151),$L151/($E151-$D151),0)))","v":0},{"$f":"IF(OR($C151=\"Annual\",$D151=$E151),IF(AND($D151=$E151,T$113=$B151+$D151),$L151,IF(AND(T$113>$B151+$D151,T$113<=$B151+$E151), $L151/($E151-$D151),0)), IF(OR(T$113=$B151+$D151,T$113=$B151+$E151),$L151/(($E151-$D151)*2),IF(AND(T$113>$B151+$D151,T$113<$B151+$E151),$L151/($E151-$D151),0)))","v":0},null,null,null,null,null,0,1.572777006853765]
[{"$f":"A151","v":"Type 2"},{"$f":"B151+1","v":2019},{"$f":"C151","v":"Annual"},3,3,{"$f":"$Q$82","v":3.6468749999999994E-2},null,null,null,null,null,null,{"$f":"$G$82","v":38.241219073479868},null,null,null,null,null,null,{"$f":"IF(OR($C152=\"Annual\",$D152=$E152),IF(AND($D152=$E152,T$113=$B152+$D152),$M152,IF(AND(T$113>$B152+$D152,T$113<=$B152+$E152), $M152/($E152-$D152),0)), IF(OR(T$113=$B152+$D152,T$113=$B152+$E152),$M152/(($E152-$D152)*2),IF(AND(T$113>$B152+$D152,T$113<$B152+$E152),$M152/($E152-$D152),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A62","v":"Type 3"},{"$f":"B121","v":2014},{"$f":"$I83","v":"Annual"},{"$f":"$J83","v":5},{"$f":"$K83","v":5},{"$f":"$L$83","v":3.5999999999999997E-2},null,{"$f":"$B$83","v":64.700000000000045},{"$f":"H154-P154","v":64.700000000000045},{"$f":"I154-Q154","v":64.700000000000045},{"$f":"J154-R154","v":64.700000000000045},{"$f":"K154-S154","v":64.700000000000045},{"$f":"L154-T154","v":0},null,{"$f":"IF(OR($C154=\"Annual\",$D154=$E154),IF(AND($D154=$E154,O$113=$B154+$D154),$H154,IF(AND(O$113>$B154+$D154,O$113<=$B154+$E154), $H154/($E154-$D154),0)), IF(OR(O$113=$B154+$D154,O$113=$B154+$E154),$H154/(($E154-$D154)*2),IF(AND(O$113>$B154+$D154,O$113<$B154+$E154),$H154/($E154-$D154),0)))","v":0},{"$f":"IF(OR($C154=\"Annual\",$D154=$E154),IF(AND($D154=$E154,P$113=$B154+$D154),$H154,IF(AND(P$113>$B154+$D154,P$113<=$B154+$E154), $H154/($E154-$D154),0)), IF(OR(P$113=$B154+$D154,P$113=$B154+$E154),$H154/(($E154-$D154)*2),IF(AND(P$113>$B154+$D154,P$113<$B154+$E154),$H154/($E154-$D154),0)))","v":0},0,0,0,64.700000000000045,null,{"$f":"IF($C154=\"annual\",IF(V$113=$B154,0,G154*$F154),IF(V$113-$B154=0,0,IF((V$113-$B154)<$E154,AVERAGE(G154,H154)*$F154,IF((V$113-$B154)=$E154,G154*$F154/2,0))))","v":0},{"$f":"IF($C154=\"annual\",IF(W$113=$B154,0,H154*$F154),IF(W$113-$B154=0,0,IF((W$113-$B154)<$E154,AVERAGE(H154,I154)*$F154,IF((W$113-$B154)=$E154,H154*$F154/2,0))))","v":2.3292000000000015},2.3292000000000015,2.3292000000000015,2.3292000000000015,2.3292000000000015]
[{"$f":"A154","v":"Type 3"},{"$f":"B154+1","v":2015},{"$f":"C154","v":"Annual"},{"$f":"D154","v":5},5,{"$f":"$M$83","v":3.7999999999999999E-2},null,null,{"$f":"$C$83","v":57.470625571423028},{"$f":"I155-Q155","v":57.470625571423028},{"$f":"J155-R155","v":57.470625571423028},{"$f":"K155-S155","v":57.470625571423028},{"$f":"L155-T155","v":57.470625571423028},null,null,{"$f":"IF(OR($C155=\"Annual\",$D155=$E155),IF(AND($D155=$E155,P$113=$B155+$D155),$I155,IF(AND(P$113>$B155+$D155,P$113<=$B155+$E155), $I155/($E155-$D155),0)), IF(OR(P$113=$B155+$D155,P$113=$B155+$E155),$I155/(($E155-$D155)*2),IF(AND(P$113>$B155+$D155,P$113<$B155+$E155),$I155/($E155-$D155),0)))","v":0},{"$f":"IF(OR($C155=\"Annual\",$D155=$E155),IF(AND($D155=$E155,Q$113=$B155+$D155),$I155,IF(AND(Q$113>$B155+$D155,Q$113<=$B155+$E155), $I155/($E155-$D155),0)), IF(OR(Q$113=$B155+$D155,Q$113=$B155+$E155),$I155/(($E155-$D155)*2),IF(AND(Q$113>$B155+$D155,Q$113<$B155+$E155),$I155/($E155-$D155),0)))","v":0},0,0,0,null,null,0,2.1838837717140751,2.1838837717140751,2.1838837717140751,2.1838837717140751]
[{"$f":"A155","v":"Type 3"},{"$f":"B155+1","v":2016},{"$f":"C155","v":"Annual"},5,5,{"$f":"$N$83","v":4.0999999999999995E-2},null,null,null,{"$f":"$D$83","v":59.553087787750734},{"$f":"J156-R156","v":59.553087787750734},{"$f":"K156-S156","v":59.553087787750734},{"$f":"L156-T156","v":59.553087787750734},null,null,null,{"$f":"IF(OR($C156=\"Annual\",$D156=$E156),IF(AND($D156=$E156,Q$113=$B156+$D156),$J156,IF(AND(Q$113>$B156+$D156,Q$113<=$B156+$E156), $J156/($E156-$D156),0)), IF(OR(Q$113=$B156+$D156,Q$113=$B156+$E156),$J156/(($E156-$D156)*2),IF(AND(Q$113>$B156+$D156,Q$113<$B156+$E156),$J156/($E156-$D156),0)))","v":0},{"$f":"IF(OR($C156=\"Annual\",$D156=$E156),IF(AND($D156=$E156,R$113=$B156+$D156),$J156,IF(AND(R$113>$B156+$D156,R$113<=$B156+$E156), $J156/($E156-$D156),0)), IF(OR(R$113=$B156+$D156,R$113=$B156+$E156),$J156/(($E156-$D156)*2),IF(AND(R$113>$B156+$D156,R$113<$B156+$E156),$J156/($E156-$D156),0)))","v":0},0,0,null,null,null,0,2.4416765992977796,2.4416765992977796,2.4416765992977796]
[{"$f":"A156","v":"Type 3"},{"$f":"B156+1","v":2017},{"$f":"C156","v":"Annual"},5,5,{"$f":"$O$83","v":4.2000000000000003E-2},null,null,null,null,{"$f":"$E$83","v":47.941853879403723},{"$f":"K157-S157","v":47.941853879403723},{"$f":"L157-T157","v":47.941853879403723},null,null,null,null,{"$f":"IF(OR($C157=\"Annual\",$D157=$E157),IF(AND($D157=$E157,R$113=$B157+$D157),$K157,IF(AND(R$113>$B157+$D157,R$113<=$B157+$E157), $K157/($E157-$D157),0)), IF(OR(R$113=$B157+$D157,R$113=$B157+$E157),$K157/(($E157-$D157)*2),IF(AND(R$113>$B157+$D157,R$113<$B157+$E157),$K157/($E157-$D157),0)))","v":0},{"$f":"IF(OR($C157=\"Annual\",$D157=$E157),IF(AND($D157=$E157,S$113=$B157+$D157),$K157,IF(AND(S$113>$B157+$D157,S$113<=$B157+$E157), $K157/($E157-$D157),0)), IF(OR(S$113=$B157+$D157,S$113=$B157+$E157),$K157/(($E157-$D157)*2),IF(AND(S$113>$B157+$D157,S$113<$B157+$E157),$K157/($E157-$D157),0)))","v":0},0,null,null,null,null,0,2.0135578629349564,2.0135578629349564]
[{"$f":"A157","v":"Type 3"},{"$f":"B157+1","v":2018},{"$f":"C157","v":"Annual"},5,5,{"$f":"$P$83","v":4.2999999999999997E-2},null,null,null,null,null,{"$f":"$F$83","v":53.4149504202354},{"$f":"L158-T158","v":53.4149504202354},null,null,null,null,null,{"$f":"IF(OR($C158=\"Annual\",$D158=$E158),IF(AND($D158=$E158,S$113=$B158+$D158),$L158,IF(AND(S$113>$B158+$D158,S$113<=$B158+$E158), $L158/($E158-$D158),0)), IF(OR(S$113=$B158+$D158,S$113=$B158+$E158),$L158/(($E158-$D158)*2),IF(AND(S$113>$B158+$D158,S$113<$B158+$E158),$L158/($E158-$D158),0)))","v":0},{"$f":"IF(OR($C158=\"Annual\",$D158=$E158),IF(AND($D158=$E158,T$113=$B158+$D158),$L158,IF(AND(T$113>$B158+$D158,T$113<=$B158+$E158), $L158/($E158-$D158),0)), IF(OR(T$113=$B158+$D158,T$113=$B158+$E158),$L158/(($E158-$D158)*2),IF(AND(T$113>$B158+$D158,T$113<$B158+$E158),$L158/($E158-$D158),0)))","v":0},null,null,null,null,null,0,2.2968428680701218]
[{"$f":"A158","v":"Type 3"},{"$f":"B158+1","v":2019},{"$f":"C158","v":"Annual"},5,5,{"$f":"$Q$83","v":4.2999999999999997E-2},null,null,null,null,null,null,{"$f":"$G$83","v":55.287276438860488},null,null,null,null,null,null,{"$f":"IF(OR($C159=\"Annual\",$D159=$E159),IF(AND($D159=$E159,T$113=$B159+$D159),$M159,IF(AND(T$113>$B159+$D159,T$113<=$B159+$E159), $M159/($E159-$D159),0)), IF(OR(T$113=$B159+$D159,T$113=$B159+$E159),$M159/(($E159-$D159)*2),IF(AND(T$113>$B159+$D159,T$113<$B159+$E159),$M159/($E159-$D159),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A63","v":"Type 4"},{"$f":"B121","v":2014},{"$f":"$I84","v":"Annual"},{"$f":"$J84","v":10},{"$f":"$K84","v":10},{"$f":"$L$84","v":4.5999999999999999E-2},null,{"$f":"$B$84","v":90.000000000000043},{"$f":"H161-P161","v":90.000000000000043},{"$f":"I161-Q161","v":90.000000000000043},{"$f":"J161-R161","v":90.000000000000043},{"$f":"K161-S161","v":90.000000000000043},{"$f":"L161-T161","v":90.000000000000043},null,{"$f":"IF(OR($C161=\"Annual\",$D161=$E161),IF(AND($D161=$E161,O$113=$B161+$D161),$H161,IF(AND(O$113>$B161+$D161,O$113<=$B161+$E161), $H161/($E161-$D161),0)), IF(OR(O$113=$B161+$D161,O$113=$B161+$E161),$H161/(($E161-$D161)*2),IF(AND(O$113>$B161+$D161,O$113<$B161+$E161),$H161/($E161-$D161),0)))","v":0},{"$f":"IF(OR($C161=\"Annual\",$D161=$E161),IF(AND($D161=$E161,P$113=$B161+$D161),$H161,IF(AND(P$113>$B161+$D161,P$113<=$B161+$E161), $H161/($E161-$D161),0)), IF(OR(P$113=$B161+$D161,P$113=$B161+$E161),$H161/(($E161-$D161)*2),IF(AND(P$113>$B161+$D161,P$113<$B161+$E161),$H161/($E161-$D161),0)))","v":0},0,0,0,0,null,{"$f":"IF($C161=\"annual\",IF(V$113=$B161,0,G161*$F161),IF(V$113-$B161=0,0,IF((V$113-$B161)<$E161,AVERAGE(G161,H161)*$F161,IF((V$113-$B161)=$E161,G161*$F161/2,0))))","v":0},{"$f":"IF($C161=\"annual\",IF(W$113=$B161,0,H161*$F161),IF(W$113-$B161=0,0,IF((W$113-$B161)<$E161,AVERAGE(H161,I161)*$F161,IF((W$113-$B161)=$E161,H161*$F161/2,0))))","v":4.1400000000000015},4.1400000000000015,4.1400000000000015,4.1400000000000015,4.1400000000000015]
[{"$f":"A161","v":"Type 4"},{"$f":"B161+1","v":2015},{"$f":"C161","v":"Annual"},{"$f":"D161","v":10},10,{"$f":"$M$84","v":4.8000000000000001E-2},null,null,{"$f":"$C$84","v":93.951979195022005},{"$f":"I162-Q162","v":93.951979195022005},{"$f":"J162-R162","v":93.951979195022005},{"$f":"K162-S162","v":93.951979195022005},{"$f":"L162-T162","v":93.951979195022005},null,null,{"$f":"IF(OR($C162=\"Annual\",$D162=$E162),IF(AND($D162=$E162,P$113=$B162+$D162),$I162,IF(AND(P$113>$B162+$D162,P$113<=$B162+$E162), $I162/($E162-$D162),0)), IF(OR(P$113=$B162+$D162,P$113=$B162+$E162),$I162/(($E162-$D162)*2),IF(AND(P$113>$B162+$D162,P$113<$B162+$E162),$I162/($E162-$D162),0)))","v":0},{"$f":"IF(OR($C162=\"Annual\",$D162=$E162),IF(AND($D162=$E162,Q$113=$B162+$D162),$I162,IF(AND(Q$113>$B162+$D162,Q$113<=$B162+$E162), $I162/($E162-$D162),0)), IF(OR(Q$113=$B162+$D162,Q$113=$B162+$E162),$I162/(($E162-$D162)*2),IF(AND(Q$113>$B162+$D162,Q$113<$B162+$E162),$I162/($E162-$D162),0)))","v":0},0,0,0,null,null,0,4.5096950013610559,4.5096950013610559,4.5096950013610559,4.5096950013610559]
[{"$f":"A162","v":"Type 4"},{"$f":"B162+1","v":2016},{"$f":"C162","v":"Annual"},10,10,{"$f":"$N$84","v":5.0999999999999997E-2},null,null,null,{"$f":"$D$84","v":90.928372293377805},{"$f":"J163-R163","v":90.928372293377805},{"$f":"K163-S163","v":90.928372293377805},{"$f":"L163-T163","v":90.928372293377805},null,null,null,{"$f":"IF(OR($C163=\"Annual\",$D163=$E163),IF(AND($D163=$E163,Q$113=$B163+$D163),$J163,IF(AND(Q$113>$B163+$D163,Q$113<=$B163+$E163), $J163/($E163-$D163),0)), IF(OR(Q$113=$B163+$D163,Q$113=$B163+$E163),$J163/(($E163-$D163)*2),IF(AND(Q$113>$B163+$D163,Q$113<$B163+$E163),$J163/($E163-$D163),0)))","v":0},{"$f":"IF(OR($C163=\"Annual\",$D163=$E163),IF(AND($D163=$E163,R$113=$B163+$D163),$J163,IF(AND(R$113>$B163+$D163,R$113<=$B163+$E163), $J163/($E163-$D163),0)), IF(OR(R$113=$B163+$D163,R$113=$B163+$E163),$J163/(($E163-$D163)*2),IF(AND(R$113>$B163+$D163,R$113<$B163+$E163),$J163/($E163-$D163),0)))","v":0},0,0,null,null,null,0,4.6373469869622674,4.6373469869622674,4.6373469869622674]
[{"$f":"A163","v":"Type 4"},{"$f":"B163+1","v":2017},{"$f":"C163","v":"Annual"},10,10,{"$f":"$O$84","v":5.2000000000000005E-2},null,null,null,null,{"$f":"$E$84","v":89.890976023881976},{"$f":"K164-S164","v":89.890976023881976},{"$f":"L164-T164","v":89.890976023881976},null,null,null,null,{"$f":"IF(OR($C164=\"Annual\",$D164=$E164),IF(AND($D164=$E164,R$113=$B164+$D164),$K164,IF(AND(R$113>$B164+$D164,R$113<=$B164+$E164), $K164/($E164-$D164),0)), IF(OR(R$113=$B164+$D164,R$113=$B164+$E164),$K164/(($E164-$D164)*2),IF(AND(R$113>$B164+$D164,R$113<$B164+$E164),$K164/($E164-$D164),0)))","v":0},{"$f":"IF(OR($C164=\"Annual\",$D164=$E164),IF(AND($D164=$E164,S$113=$B164+$D164),$K164,IF(AND(S$113>$B164+$D164,S$113<=$B164+$E164), $K164/($E164-$D164),0)), IF(OR(S$113=$B164+$D164,S$113=$B164+$E164),$K164/(($E164-$D164)*2),IF(AND(S$113>$B164+$D164,S$113<$B164+$E164),$K164/($E164-$D164),0)))","v":0},0,null,null,null,null,0,4.674330753241863,4.674330753241863]
[{"$f":"A164","v":"Type 4"},{"$f":"B164+1","v":2018},{"$f":"C164","v":"Annual"},10,10,{"$f":"$P$84","v":5.2999999999999999E-2},null,null,null,null,null,{"$f":"$F$84","v":89.856925940582911},{"$f":"L165-T165","v":89.856925940582911},null,null,null,null,null,{"$f":"IF(OR($C165=\"Annual\",$D165=$E165),IF(AND($D165=$E165,S$113=$B165+$D165),$L165,IF(AND(S$113>$B165+$D165,S$113<=$B165+$E165), $L165/($E165-$D165),0)), IF(OR(S$113=$B165+$D165,S$113=$B165+$E165),$L165/(($E165-$D165)*2),IF(AND(S$113>$B165+$D165,S$113<$B165+$E165),$L165/($E165-$D165),0)))","v":0},{"$f":"IF(OR($C165=\"Annual\",$D165=$E165),IF(AND($D165=$E165,T$113=$B165+$D165),$L165,IF(AND(T$113>$B165+$D165,T$113<=$B165+$E165), $L165/($E165-$D165),0)), IF(OR(T$113=$B165+$D165,T$113=$B165+$E165),$L165/(($E165-$D165)*2),IF(AND(T$113>$B165+$D165,T$113<$B165+$E165),$L165/($E165-$D165),0)))","v":0},null,null,null,null,null,0,4.7624170748508945]
[{"$f":"A165","v":"Type 4"},{"$f":"B165+1","v":2019},{"$f":"C165","v":"Annual"},10,10,{"$f":"$Q$84","v":5.2999999999999999E-2},null,null,null,null,null,null,{"$f":"$G$84","v":89.816875081181308},null,null,null,null,null,null,{"$f":"IF(OR($C166=\"Annual\",$D166=$E166),IF(AND($D166=$E166,T$113=$B166+$D166),$M166,IF(AND(T$113>$B166+$D166,T$113<=$B166+$E166), $M166/($E166-$D166),0)), IF(OR(T$113=$B166+$D166,T$113=$B166+$E166),$M166/(($E166-$D166)*2),IF(AND(T$113>$B166+$D166,T$113<$B166+$E166),$M166/($E166-$D166),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A64","v":"ZERO-COUPON BOND"},{"$f":"B121","v":2014},null,{"$f":"$J85","v":3},{"$f":"$K85","v":3},{"$f":"$L$85","v":0.12000000000000002},null,{"$f":"$B$85","v":0},{"$f":"H168-P168","v":0},{"$f":"I168-Q168","v":0},{"$f":"J168-R168","v":0},{"$f":"K168-S168","v":0},{"$f":"L168-T168","v":0},null,{"$f":"IF($D168=$E168,IF(O$113=$B168+$E168,$H168,0),0)","v":0},{"$f":"IF($D168=$E168,IF(P$113=$B168+$E168,$H168,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$113-$B168=$D168,$H168*(((1+$F168)^$D168)-1),0)","v":0},{"$f":"IF(W$113-$B168=$D168,$H168*(((1+$F168)^$D168)-1),0)","v":0},0,0,0,0]
[{"$f":"A168","v":"ZERO-COUPON BOND"},{"$f":"B168+1","v":2015},null,{"$f":"D168","v":3},3,{"$f":"$M$85","v":0.12500000000000003},null,null,{"$f":"$C$85","v":0},{"$f":"I169-Q169","v":0},{"$f":"J169-R169","v":0},{"$f":"K169-S169","v":0},{"$f":"L169-T169","v":0},null,null,{"$f":"IF($D169=$E169,IF(P$113=$B169+$E169,$I169,0),0)","v":0},{"$f":"IF($D169=$E169,IF(Q$113=$B169+$E169,$I169,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$113-$B169=$D169,$I169*(((1+$F169)^$D169)-1),0)","v":0},{"$f":"IF(X$113-$B169=$D169,$I169*(((1+$F169)^$D169)-1),0)","v":0},0,0,0]
[{"$f":"A169","v":"ZERO-COUPON BOND"},{"$f":"B169+1","v":2016},null,3,3,{"$f":"$N$85","v":0.13000000000000003},null,null,null,{"$f":"$D$85","v":0},{"$f":"J170-R170","v":0},{"$f":"K170-S170","v":0},{"$f":"L170-T170","v":0},null,null,null,{"$f":"IF($D170=$E170,IF(Q$113=$B170+$E170,$J170,0),0)","v":0},{"$f":"IF($D170=$E170,IF(R$113=$B170+$E170,$J170,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$113-$B170=$D170,$J170*(((1+$F170)^$D170)-1),0)","v":0},{"$f":"IF(Y$113-$B170=$D170,$J170*(((1+$F170)^$D170)-1),0)","v":0},0,0]
[{"$f":"A170","v":"ZERO-COUPON BOND"},{"$f":"B170+1","v":2017},null,3,3,{"$f":"$O$85","v":0.13000000000000003},null,null,null,null,{"$f":"$E$85","v":0},{"$f":"K171-S171","v":0},{"$f":"L171-T171","v":0},null,null,null,null,{"$f":"IF($D171=$E171,IF(R$113=$B171+$E171,$K171,0),0)","v":0},{"$f":"IF($D171=$E171,IF(S$113=$B171+$E171,$K171,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$113-$B171=$D171,$K171*(((1+$F171)^$D171)-1),0)","v":0},{"$f":"IF(Z$113-$B171=$D171,$K171*(((1+$F171)^$D171)-1),0)","v":0},0]
[{"$f":"A171","v":"ZERO-COUPON BOND"},{"$f":"B171+1","v":2018},null,3,3,{"$f":"$P$85","v":0.13000000000000003},null,null,null,null,null,{"$f":"$F$85","v":0},{"$f":"L172-T172","v":0},null,null,null,null,null,{"$f":"IF($D172=$E172,IF(S$113=$B172+$E172,$L172,0),0)","v":0},{"$f":"IF($D172=$E172,IF(T$113=$B172+$E172,$L172,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$113-$B172=$D172,$L172*(((1+$F172)^$D172)-1),0)","v":0},{"$f":"IF(AA$113-$B172=$D172,$L172*(((1+$F172)^$D172)-1),0)","v":0}]
[{"$f":"A172","v":"ZERO-COUPON BOND"},{"$f":"B172+1","v":2019},null,3,3,{"$f":"$Q$85","v":0.13000000000000003},null,null,null,null,null,null,{"$f":"$G$85","v":0},null,null,null,null,null,null,{"$f":"IF($D173=$E173,IF(T$113=$B173+$E173,$M173,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$113-$B173=$D173,$M173*(((1+$F173)^$D173)-1),0)","v":0}]
[]
[{"$f":"'Input 4 - Forecast'!A65","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[{"$f":"'Input 4 - Forecast'!A66","v":"Type 6"},{"$f":"B121","v":2014},{"$f":"$I87","v":"Annual"},{"$f":"$J87","v":2},{"$f":"$K87","v":2},{"$f":"$L$87","v":0.04},null,{"$f":"$B$87/$B$33","v":0},{"$f":"H177-P177","v":0},{"$f":"I177-Q177","v":0},{"$f":"J177-R177","v":0},{"$f":"K177-S177","v":0},{"$f":"L177-T177","v":0},null,{"$f":"IF(OR($C177=\"Annual\",$D177=$E177),IF(AND($D177=$E177,O$113=$B177+$D177),$H177,IF(AND(O$113>$B177+$D177,O$113<=$B177+$E177), $H177/($E177-$D177),0)), IF(OR(O$113=$B177+$D177,O$113=$B177+$E177),$H177/(($E177-$D177)*2),IF(AND(O$113>$B177+$D177,O$113<$B177+$E177),$H177/($E177-$D177),0)))","v":0},{"$f":"IF(OR($C177=\"Annual\",$D177=$E177),IF(AND($D177=$E177,P$113=$B177+$D177),$H177,IF(AND(P$113>$B177+$D177,P$113<=$B177+$E177), $H177/($E177-$D177),0)), IF(OR(P$113=$B177+$D177,P$113=$B177+$E177),$H177/(($E177-$D177)*2),IF(AND(P$113>$B177+$D177,P$113<$B177+$E177),$H177/($E177-$D177),0)))","v":0},0,0,0,0,null,{"$f":"IF($C177=\"annual\",IF(V$113=$B177,0,G177*$F177),IF(V$113-$B177=0,0,IF((V$113-$B177)<$E177,AVERAGE(G177,H177)*$F177,IF((V$113-$B177)=$E177,G177*$F177/2,0))))","v":0},{"$f":"IF($C177=\"annual\",IF(W$113=$B177,0,H177*$F177),IF(W$113-$B177=0,0,IF((W$113-$B177)<$E177,AVERAGE(H177,I177)*$F177,IF((W$113-$B177)=$E177,H177*$F177/2,0))))","v":0},0,0,0,0]
[{"$f":"A177","v":"Type 6"},{"$f":"B177+1","v":2015},{"$f":"C177","v":"Annual"},2,{"$f":"E177","v":2},{"$f":"$M$87","v":4.4999999999999998E-2},null,null,{"$f":"$C$87/$C$33","v":0},{"$f":"I178-Q178","v":0},{"$f":"J178-R178","v":0},{"$f":"K178-S178","v":0},{"$f":"L178-T178","v":0},null,null,{"$f":"IF(OR($C178=\"Annual\",$D178=$E178),IF(AND($D178=$E178,P$113=$B178+$D178),$I178,IF(AND(P$113>$B178+$D178,P$113<=$B178+$E178), $I178/($E178-$D178),0)), IF(OR(P$113=$B178+$D178,P$113=$B178+$E178),$I178/(($E178-$D178)*2),IF(AND(P$113>$B178+$D178,P$113<$B178+$E178),$I178/($E178-$D178),0)))","v":0},{"$f":"IF(OR($C178=\"Annual\",$D178=$E178),IF(AND($D178=$E178,Q$113=$B178+$D178),$I178,IF(AND(Q$113>$B178+$D178,Q$113<=$B178+$E178), $I178/($E178-$D178),0)), IF(OR(Q$113=$B178+$D178,Q$113=$B178+$E178),$I178/(($E178-$D178)*2),IF(AND(Q$113>$B178+$D178,Q$113<$B178+$E178),$I178/($E178-$D178),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A178","v":"Type 6"},{"$f":"B178+1","v":2016},"Annual",2,2,{"$f":"$N$87","v":4.9999999999999996E-2},null,null,null,{"$f":"$D$87/$D$33","v":0},{"$f":"J179-R179","v":0},{"$f":"K179-S179","v":0},{"$f":"L179-T179","v":0},null,null,null,{"$f":"IF(OR($C179=\"Annual\",$D179=$E179),IF(AND($D179=$E179,Q$113=$B179+$D179),$J179,IF(AND(Q$113>$B179+$D179,Q$113<=$B179+$E179), $J179/($E179-$D179),0)), IF(OR(Q$113=$B179+$D179,Q$113=$B179+$E179),$J179/(($E179-$D179)*2),IF(AND(Q$113>$B179+$D179,Q$113<$B179+$E179),$J179/($E179-$D179),0)))","v":0},{"$f":"IF(OR($C179=\"Annual\",$D179=$E179),IF(AND($D179=$E179,R$113=$B179+$D179),$J179,IF(AND(R$113>$B179+$D179,R$113<=$B179+$E179), $J179/($E179-$D179),0)), IF(OR(R$113=$B179+$D179,R$113=$B179+$E179),$J179/(($E179-$D179)*2),IF(AND(R$113>$B179+$D179,R$113<$B179+$E179),$J179/($E179-$D179),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A179","v":"Type 6"},{"$f":"B179+1","v":2017},"Annual",2,2,{"$f":"$O$87","v":4.9999999999999996E-2},null,null,null,null,{"$f":"$E$87/$E$33","v":0},{"$f":"K180-S180","v":0},{"$f":"L180-T180","v":0},null,null,null,null,{"$f":"IF(OR($C180=\"Annual\",$D180=$E180),IF(AND($D180=$E180,R$113=$B180+$D180),$K180,IF(AND(R$113>$B180+$D180,R$113<=$B180+$E180), $K180/($E180-$D180),0)), IF(OR(R$113=$B180+$D180,R$113=$B180+$E180),$K180/(($E180-$D180)*2),IF(AND(R$113>$B180+$D180,R$113<$B180+$E180),$K180/($E180-$D180),0)))","v":0},{"$f":"IF(OR($C180=\"Annual\",$D180=$E180),IF(AND($D180=$E180,S$113=$B180+$D180),$K180,IF(AND(S$113>$B180+$D180,S$113<=$B180+$E180), $K180/($E180-$D180),0)), IF(OR(S$113=$B180+$D180,S$113=$B180+$E180),$K180/(($E180-$D180)*2),IF(AND(S$113>$B180+$D180,S$113<$B180+$E180),$K180/($E180-$D180),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A180","v":"Type 6"},{"$f":"B180+1","v":2018},"Annual",2,2,{"$f":"$P$87","v":4.9999999999999996E-2},null,null,null,null,null,{"$f":"$F$87/$F$33","v":0},{"$f":"L181-T181","v":0},null,null,null,null,null,{"$f":"IF(OR($C181=\"Annual\",$D181=$E181),IF(AND($D181=$E181,S$113=$B181+$D181),$L181,IF(AND(S$113>$B181+$D181,S$113<=$B181+$E181), $L181/($E181-$D181),0)), IF(OR(S$113=$B181+$D181,S$113=$B181+$E181),$L181/(($E181-$D181)*2),IF(AND(S$113>$B181+$D181,S$113<$B181+$E181),$L181/($E181-$D181),0)))","v":0},{"$f":"IF(OR($C181=\"Annual\",$D181=$E181),IF(AND($D181=$E181,T$113=$B181+$D181),$L181,IF(AND(T$113>$B181+$D181,T$113<=$B181+$E181), $L181/($E181-$D181),0)), IF(OR(T$113=$B181+$D181,T$113=$B181+$E181),$L181/(($E181-$D181)*2),IF(AND(T$113>$B181+$D181,T$113<$B181+$E181),$L181/($E181-$D181),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A181","v":"Type 6"},{"$f":"B181+1","v":2019},"Annual",2,2,{"$f":"$Q$87","v":4.9999999999999996E-2},null,null,null,null,null,null,{"$f":"$G$87/$G$33","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C182=\"Annual\",$D182=$E182),IF(AND($D182=$E182,T$113=$B182+$D182),$M182,IF(AND(T$113>$B182+$D182,T$113<=$B182+$E182), $M182/($E182-$D182),0)), IF(OR(T$113=$B182+$D182,T$113=$B182+$E182),$M182/(($E182-$D182)*2),IF(AND(T$113>$B182+$D182,T$113<$B182+$E182),$M182/($E182-$D182),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A67","v":"Type 7"},{"$f":"B121","v":2014},{"$f":"$I88","v":"Annual"},{"$f":"$J88","v":3},{"$f":"$K88","v":3},{"$f":"$L$88","v":0.04},null,{"$f":"$B$88/$B$33","v":0},{"$f":"H184-P184","v":0},{"$f":"I184-Q184","v":0},{"$f":"J184-R184","v":0},{"$f":"K184-S184","v":0},{"$f":"L184-T184","v":0},null,{"$f":"IF(OR($C184=\"Annual\",$D184=$E184),IF(AND($D184=$E184,O$113=$B184+$D184),$H184,IF(AND(O$113>$B184+$D184,O$113<=$B184+$E184), $H184/($E184-$D184),0)), IF(OR(O$113=$B184+$D184,O$113=$B184+$E184),$H184/(($E184-$D184)*2),IF(AND(O$113>$B184+$D184,O$113<$B184+$E184),$H184/($E184-$D184),0)))","v":0},{"$f":"IF(OR($C184=\"Annual\",$D184=$E184),IF(AND($D184=$E184,P$113=$B184+$D184),$H184,IF(AND(P$113>$B184+$D184,P$113<=$B184+$E184), $H184/($E184-$D184),0)), IF(OR(P$113=$B184+$D184,P$113=$B184+$E184),$H184/(($E184-$D184)*2),IF(AND(P$113>$B184+$D184,P$113<$B184+$E184),$H184/($E184-$D184),0)))","v":0},0,0,0,0,null,{"$f":"IF($C184=\"annual\",IF(V$113=$B184,0,G184*$F184),IF(V$113-$B184=0,0,IF((V$113-$B184)<$E184,AVERAGE(G184,H184)*$F184,IF((V$113-$B184)=$E184,G184*$F184/2,0))))","v":0},{"$f":"IF($C184=\"annual\",IF(W$113=$B184,0,H184*$F184),IF(W$113-$B184=0,0,IF((W$113-$B184)<$E184,AVERAGE(H184,I184)*$F184,IF((W$113-$B184)=$E184,H184*$F184/2,0))))","v":0},0,0,0,0]
[{"$f":"A184","v":"Type 7"},{"$f":"B184+1","v":2015},{"$f":"C184","v":"Annual"},{"$f":"D184","v":3},{"$f":"E184","v":3},{"$f":"$M$88","v":4.4999999999999998E-2},null,null,{"$f":"$C$88/$C$33","v":0},{"$f":"I185-Q185","v":0},{"$f":"J185-R185","v":0},{"$f":"K185-S185","v":0},{"$f":"L185-T185","v":0},null,null,{"$f":"IF(OR($C185=\"Annual\",$D185=$E185),IF(AND($D185=$E185,P$113=$B185+$D185),$I185,IF(AND(P$113>$B185+$D185,P$113<=$B185+$E185), $I185/($E185-$D185),0)), IF(OR(P$113=$B185+$D185,P$113=$B185+$E185),$I185/(($E185-$D185)*2),IF(AND(P$113>$B185+$D185,P$113<$B185+$E185),$I185/($E185-$D185),0)))","v":0},{"$f":"IF(OR($C185=\"Annual\",$D185=$E185),IF(AND($D185=$E185,Q$113=$B185+$D185),$I185,IF(AND(Q$113>$B185+$D185,Q$113<=$B185+$E185), $I185/($E185-$D185),0)), IF(OR(Q$113=$B185+$D185,Q$113=$B185+$E185),$I185/(($E185-$D185)*2),IF(AND(Q$113>$B185+$D185,Q$113<$B185+$E185),$I185/($E185-$D185),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A185","v":"Type 7"},{"$f":"B185+1","v":2016},{"$f":"C185","v":"Annual"},3,{"$f":"E185","v":3},{"$f":"$N$88","v":4.9999999999999996E-2},null,null,null,{"$f":"$D$88/$D$33","v":0},{"$f":"J186-R186","v":0},{"$f":"K186-S186","v":0},{"$f":"L186-T186","v":0},null,null,null,{"$f":"IF(OR($C186=\"Annual\",$D186=$E186),IF(AND($D186=$E186,Q$113=$B186+$D186),$J186,IF(AND(Q$113>$B186+$D186,Q$113<=$B186+$E186), $J186/($E186-$D186),0)), IF(OR(Q$113=$B186+$D186,Q$113=$B186+$E186),$J186/(($E186-$D186)*2),IF(AND(Q$113>$B186+$D186,Q$113<$B186+$E186),$J186/($E186-$D186),0)))","v":0},{"$f":"IF(OR($C186=\"Annual\",$D186=$E186),IF(AND($D186=$E186,R$113=$B186+$D186),$J186,IF(AND(R$113>$B186+$D186,R$113<=$B186+$E186), $J186/($E186-$D186),0)), IF(OR(R$113=$B186+$D186,R$113=$B186+$E186),$J186/(($E186-$D186)*2),IF(AND(R$113>$B186+$D186,R$113<$B186+$E186),$J186/($E186-$D186),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A186","v":"Type 7"},{"$f":"B186+1","v":2017},"Annual",3,3,{"$f":"$O$88","v":4.9999999999999996E-2},null,null,null,null,{"$f":"$E$88/$E$33","v":0},{"$f":"K187-S187","v":0},{"$f":"L187-T187","v":0},null,null,null,null,{"$f":"IF(OR($C187=\"Annual\",$D187=$E187),IF(AND($D187=$E187,R$113=$B187+$D187),$K187,IF(AND(R$113>$B187+$D187,R$113<=$B187+$E187), $K187/($E187-$D187),0)), IF(OR(R$113=$B187+$D187,R$113=$B187+$E187),$K187/(($E187-$D187)*2),IF(AND(R$113>$B187+$D187,R$113<$B187+$E187),$K187/($E187-$D187),0)))","v":0},{"$f":"IF(OR($C187=\"Annual\",$D187=$E187),IF(AND($D187=$E187,S$113=$B187+$D187),$K187,IF(AND(S$113>$B187+$D187,S$113<=$B187+$E187), $K187/($E187-$D187),0)), IF(OR(S$113=$B187+$D187,S$113=$B187+$E187),$K187/(($E187-$D187)*2),IF(AND(S$113>$B187+$D187,S$113<$B187+$E187),$K187/($E187-$D187),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A187","v":"Type 7"},{"$f":"B187+1","v":2018},"Annual",3,3,{"$f":"$P$88","v":4.9999999999999996E-2},null,null,null,null,null,{"$f":"$F$88/$F$33","v":0},{"$f":"L188-T188","v":0},null,null,null,null,null,{"$f":"IF(OR($C188=\"Annual\",$D188=$E188),IF(AND($D188=$E188,S$113=$B188+$D188),$L188,IF(AND(S$113>$B188+$D188,S$113<=$B188+$E188), $L188/($E188-$D188),0)), IF(OR(S$113=$B188+$D188,S$113=$B188+$E188),$L188/(($E188-$D188)*2),IF(AND(S$113>$B188+$D188,S$113<$B188+$E188),$L188/($E188-$D188),0)))","v":0},{"$f":"IF(OR($C188=\"Annual\",$D188=$E188),IF(AND($D188=$E188,T$113=$B188+$D188),$L188,IF(AND(T$113>$B188+$D188,T$113<=$B188+$E188), $L188/($E188-$D188),0)), IF(OR(T$113=$B188+$D188,T$113=$B188+$E188),$L188/(($E188-$D188)*2),IF(AND(T$113>$B188+$D188,T$113<$B188+$E188),$L188/($E188-$D188),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A188","v":"Type 7"},{"$f":"B188+1","v":2019},"Annual",3,3,{"$f":"$Q$88","v":4.9999999999999996E-2},null,null,null,null,null,null,{"$f":"$G$88/$G$33","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C189=\"Annual\",$D189=$E189),IF(AND($D189=$E189,T$113=$B189+$D189),$M189,IF(AND(T$113>$B189+$D189,T$113<=$B189+$E189), $M189/($E189-$D189),0)), IF(OR(T$113=$B189+$D189,T$113=$B189+$E189),$M189/(($E189-$D189)*2),IF(AND(T$113>$B189+$D189,T$113<$B189+$E189),$M189/($E189-$D189),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A68","v":"Type 8"},{"$f":"B121","v":2014},{"$f":"$I89","v":"Annual"},{"$f":"$J89","v":5},{"$f":"$K89","v":5},{"$f":"$L$89","v":0.04},null,{"$f":"$B$89/$B$33","v":0},{"$f":"H191-P191","v":0},{"$f":"I191-Q191","v":0},{"$f":"J191-R191","v":0},{"$f":"K191-S191","v":0},{"$f":"L191-T191","v":0},null,{"$f":"IF(OR($C191=\"Annual\",$D191=$E191),IF(AND($D191=$E191,O$113=$B191+$D191),$H191,IF(AND(O$113>$B191+$D191,O$113<=$B191+$E191), $H191/($E191-$D191),0)), IF(OR(O$113=$B191+$D191,O$113=$B191+$E191),$H191/(($E191-$D191)*2),IF(AND(O$113>$B191+$D191,O$113<$B191+$E191),$H191/($E191-$D191),0)))","v":0},{"$f":"IF(OR($C191=\"Annual\",$D191=$E191),IF(AND($D191=$E191,P$113=$B191+$D191),$H191,IF(AND(P$113>$B191+$D191,P$113<=$B191+$E191), $H191/($E191-$D191),0)), IF(OR(P$113=$B191+$D191,P$113=$B191+$E191),$H191/(($E191-$D191)*2),IF(AND(P$113>$B191+$D191,P$113<$B191+$E191),$H191/($E191-$D191),0)))","v":0},0,0,0,0,null,{"$f":"IF($C191=\"annual\",IF(V$113=$B191,0,G191*$F191),IF(V$113-$B191=0,0,IF((V$113-$B191)<$E191,AVERAGE(G191,H191)*$F191,IF((V$113-$B191)=$E191,G191*$F191/2,0))))","v":0},{"$f":"IF($C191=\"annual\",IF(W$113=$B191,0,H191*$F191),IF(W$113-$B191=0,0,IF((W$113-$B191)<$E191,AVERAGE(H191,I191)*$F191,IF((W$113-$B191)=$E191,H191*$F191/2,0))))","v":0},0,0,0,0]
[{"$f":"A191","v":"Type 8"},{"$f":"B191+1","v":2015},{"$f":"C191","v":"Annual"},5,{"$f":"E191","v":5},{"$f":"$M$89","v":4.4999999999999998E-2},null,null,{"$f":"$C$89/$C$33","v":0},{"$f":"I192-Q192","v":0},{"$f":"J192-R192","v":0},{"$f":"K192-S192","v":0},{"$f":"L192-T192","v":0},null,null,{"$f":"IF(OR($C192=\"Annual\",$D192=$E192),IF(AND($D192=$E192,P$113=$B192+$D192),$I192,IF(AND(P$113>$B192+$D192,P$113<=$B192+$E192), $I192/($E192-$D192),0)), IF(OR(P$113=$B192+$D192,P$113=$B192+$E192),$I192/(($E192-$D192)*2),IF(AND(P$113>$B192+$D192,P$113<$B192+$E192),$I192/($E192-$D192),0)))","v":0},{"$f":"IF(OR($C192=\"Annual\",$D192=$E192),IF(AND($D192=$E192,Q$113=$B192+$D192),$I192,IF(AND(Q$113>$B192+$D192,Q$113<=$B192+$E192), $I192/($E192-$D192),0)), IF(OR(Q$113=$B192+$D192,Q$113=$B192+$E192),$I192/(($E192-$D192)*2),IF(AND(Q$113>$B192+$D192,Q$113<$B192+$E192),$I192/($E192-$D192),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A192","v":"Type 8"},{"$f":"B192+1","v":2016},"Annual",5,5,{"$f":"$N$89","v":4.9999999999999996E-2},null,null,null,{"$f":"$D$89/$D$33","v":0},{"$f":"J193-R193","v":0},{"$f":"K193-S193","v":0},{"$f":"L193-T193","v":0},null,null,null,{"$f":"IF(OR($C193=\"Annual\",$D193=$E193),IF(AND($D193=$E193,Q$113=$B193+$D193),$J193,IF(AND(Q$113>$B193+$D193,Q$113<=$B193+$E193), $J193/($E193-$D193),0)), IF(OR(Q$113=$B193+$D193,Q$113=$B193+$E193),$J193/(($E193-$D193)*2),IF(AND(Q$113>$B193+$D193,Q$113<$B193+$E193),$J193/($E193-$D193),0)))","v":0},{"$f":"IF(OR($C193=\"Annual\",$D193=$E193),IF(AND($D193=$E193,R$113=$B193+$D193),$J193,IF(AND(R$113>$B193+$D193,R$113<=$B193+$E193), $J193/($E193-$D193),0)), IF(OR(R$113=$B193+$D193,R$113=$B193+$E193),$J193/(($E193-$D193)*2),IF(AND(R$113>$B193+$D193,R$113<$B193+$E193),$J193/($E193-$D193),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A193","v":"Type 8"},{"$f":"B193+1","v":2017},"Annual",5,5,{"$f":"$O$89","v":4.9999999999999996E-2},null,null,null,null,{"$f":"$E$89/$E$33","v":0},{"$f":"K194-S194","v":0},{"$f":"L194-T194","v":0},null,null,null,null,{"$f":"IF(OR($C194=\"Annual\",$D194=$E194),IF(AND($D194=$E194,R$113=$B194+$D194),$K194,IF(AND(R$113>$B194+$D194,R$113<=$B194+$E194), $K194/($E194-$D194),0)), IF(OR(R$113=$B194+$D194,R$113=$B194+$E194),$K194/(($E194-$D194)*2),IF(AND(R$113>$B194+$D194,R$113<$B194+$E194),$K194/($E194-$D194),0)))","v":0},{"$f":"IF(OR($C194=\"Annual\",$D194=$E194),IF(AND($D194=$E194,S$113=$B194+$D194),$K194,IF(AND(S$113>$B194+$D194,S$113<=$B194+$E194), $K194/($E194-$D194),0)), IF(OR(S$113=$B194+$D194,S$113=$B194+$E194),$K194/(($E194-$D194)*2),IF(AND(S$113>$B194+$D194,S$113<$B194+$E194),$K194/($E194-$D194),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A194","v":"Type 8"},{"$f":"B194+1","v":2018},"Annual",5,5,{"$f":"$P$89","v":4.9999999999999996E-2},null,null,null,null,null,{"$f":"$F$89/$F$33","v":0},{"$f":"L195-T195","v":0},null,null,null,null,null,{"$f":"IF(OR($C195=\"Annual\",$D195=$E195),IF(AND($D195=$E195,S$113=$B195+$D195),$L195,IF(AND(S$113>$B195+$D195,S$113<=$B195+$E195), $L195/($E195-$D195),0)), IF(OR(S$113=$B195+$D195,S$113=$B195+$E195),$L195/(($E195-$D195)*2),IF(AND(S$113>$B195+$D195,S$113<$B195+$E195),$L195/($E195-$D195),0)))","v":0},{"$f":"IF(OR($C195=\"Annual\",$D195=$E195),IF(AND($D195=$E195,T$113=$B195+$D195),$L195,IF(AND(T$113>$B195+$D195,T$113<=$B195+$E195), $L195/($E195-$D195),0)), IF(OR(T$113=$B195+$D195,T$113=$B195+$E195),$L195/(($E195-$D195)*2),IF(AND(T$113>$B195+$D195,T$113<$B195+$E195),$L195/($E195-$D195),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A195","v":"Type 8"},{"$f":"B195+1","v":2019},"Annual",5,5,{"$f":"$Q$89","v":4.9999999999999996E-2},null,null,null,null,null,null,{"$f":"$G$89/$G$33","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C196=\"Annual\",$D196=$E196),IF(AND($D196=$E196,T$113=$B196+$D196),$M196,IF(AND(T$113>$B196+$D196,T$113<=$B196+$E196), $M196/($E196-$D196),0)), IF(OR(T$113=$B196+$D196,T$113=$B196+$E196),$M196/(($E196-$D196)*2),IF(AND(T$113>$B196+$D196,T$113<$B196+$E196),$M196/($E196-$D196),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A69","v":"Type 9"},{"$f":"B121","v":2014},{"$f":"$I90","v":"Annual"},{"$f":"$J90","v":10},{"$f":"$K90","v":10},{"$f":"$L$90","v":0.04},null,{"$f":"$B$90/$B$33","v":0},{"$f":"H198-P198","v":0},{"$f":"I198-Q198","v":0},{"$f":"J198-R198","v":0},{"$f":"K198-S198","v":0},{"$f":"L198-T198","v":0},null,{"$f":"IF(OR($C198=\"Annual\",$D198=$E198),IF(AND($D198=$E198,O$113=$B198+$D198),$H198,IF(AND(O$113>$B198+$D198,O$113<=$B198+$E198), $H198/($E198-$D198),0)), IF(OR(O$113=$B198+$D198,O$113=$B198+$E198),$H198/(($E198-$D198)*2),IF(AND(O$113>$B198+$D198,O$113<$B198+$E198),$H198/($E198-$D198),0)))","v":0},{"$f":"IF(OR($C198=\"Annual\",$D198=$E198),IF(AND($D198=$E198,P$113=$B198+$D198),$H198,IF(AND(P$113>$B198+$D198,P$113<=$B198+$E198), $H198/($E198-$D198),0)), IF(OR(P$113=$B198+$D198,P$113=$B198+$E198),$H198/(($E198-$D198)*2),IF(AND(P$113>$B198+$D198,P$113<$B198+$E198),$H198/($E198-$D198),0)))","v":0},0,0,0,0,null,{"$f":"IF($C198=\"annual\",IF(V$113=$B198,0,G198*$F198),IF(V$113-$B198=0,0,IF((V$113-$B198)<$E198,AVERAGE(G198,H198)*$F198,IF((V$113-$B198)=$E198,G198*$F198/2,0))))","v":0},{"$f":"IF($C198=\"annual\",IF(W$113=$B198,0,H198*$F198),IF(W$113-$B198=0,0,IF((W$113-$B198)<$E198,AVERAGE(H198,I198)*$F198,IF((W$113-$B198)=$E198,H198*$F198/2,0))))","v":0},0,0,0,0]
[{"$f":"A198","v":"Type 9"},{"$f":"B198+1","v":2015},{"$f":"C198","v":"Annual"},10,{"$f":"E198","v":10},{"$f":"$M$90","v":4.4999999999999998E-2},null,null,{"$f":"$C$90/$C$33","v":0},{"$f":"I199-Q199","v":0},{"$f":"J199-R199","v":0},{"$f":"K199-S199","v":0},{"$f":"L199-T199","v":0},null,null,{"$f":"IF(OR($C199=\"Annual\",$D199=$E199),IF(AND($D199=$E199,P$113=$B199+$D199),$I199,IF(AND(P$113>$B199+$D199,P$113<=$B199+$E199), $I199/($E199-$D199),0)), IF(OR(P$113=$B199+$D199,P$113=$B199+$E199),$I199/(($E199-$D199)*2),IF(AND(P$113>$B199+$D199,P$113<$B199+$E199),$I199/($E199-$D199),0)))","v":0},{"$f":"IF(OR($C199=\"Annual\",$D199=$E199),IF(AND($D199=$E199,Q$113=$B199+$D199),$I199,IF(AND(Q$113>$B199+$D199,Q$113<=$B199+$E199), $I199/($E199-$D199),0)), IF(OR(Q$113=$B199+$D199,Q$113=$B199+$E199),$I199/(($E199-$D199)*2),IF(AND(Q$113>$B199+$D199,Q$113<$B199+$E199),$I199/($E199-$D199),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A199","v":"Type 9"},{"$f":"B199+1","v":2016},"Annual",10,10,{"$f":"$N$90","v":4.9999999999999996E-2},null,null,null,{"$f":"$D$90/$D$33","v":0},{"$f":"J200-R200","v":0},{"$f":"K200-S200","v":0},{"$f":"L200-T200","v":0},null,null,null,{"$f":"IF(OR($C200=\"Annual\",$D200=$E200),IF(AND($D200=$E200,Q$113=$B200+$D200),$J200,IF(AND(Q$113>$B200+$D200,Q$113<=$B200+$E200), $J200/($E200-$D200),0)), IF(OR(Q$113=$B200+$D200,Q$113=$B200+$E200),$J200/(($E200-$D200)*2),IF(AND(Q$113>$B200+$D200,Q$113<$B200+$E200),$J200/($E200-$D200),0)))","v":0},{"$f":"IF(OR($C200=\"Annual\",$D200=$E200),IF(AND($D200=$E200,R$113=$B200+$D200),$J200,IF(AND(R$113>$B200+$D200,R$113<=$B200+$E200), $J200/($E200-$D200),0)), IF(OR(R$113=$B200+$D200,R$113=$B200+$E200),$J200/(($E200-$D200)*2),IF(AND(R$113>$B200+$D200,R$113<$B200+$E200),$J200/($E200-$D200),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A200","v":"Type 9"},{"$f":"B200+1","v":2017},"Annual",10,10,{"$f":"$O$90","v":4.9999999999999996E-2},null,null,null,null,{"$f":"$E$90/$E$33","v":0},{"$f":"K201-S201","v":0},{"$f":"L201-T201","v":0},null,null,null,null,{"$f":"IF(OR($C201=\"Annual\",$D201=$E201),IF(AND($D201=$E201,R$113=$B201+$D201),$K201,IF(AND(R$113>$B201+$D201,R$113<=$B201+$E201), $K201/($E201-$D201),0)), IF(OR(R$113=$B201+$D201,R$113=$B201+$E201),$K201/(($E201-$D201)*2),IF(AND(R$113>$B201+$D201,R$113<$B201+$E201),$K201/($E201-$D201),0)))","v":0},{"$f":"IF(OR($C201=\"Annual\",$D201=$E201),IF(AND($D201=$E201,S$113=$B201+$D201),$K201,IF(AND(S$113>$B201+$D201,S$113<=$B201+$E201), $K201/($E201-$D201),0)), IF(OR(S$113=$B201+$D201,S$113=$B201+$E201),$K201/(($E201-$D201)*2),IF(AND(S$113>$B201+$D201,S$113<$B201+$E201),$K201/($E201-$D201),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A201","v":"Type 9"},{"$f":"B201+1","v":2018},"Annual",10,10,{"$f":"$P$90","v":4.9999999999999996E-2},null,null,null,null,null,{"$f":"$F$90/$F$33","v":0},{"$f":"L202-T202","v":0},null,null,null,null,null,{"$f":"IF(OR($C202=\"Annual\",$D202=$E202),IF(AND($D202=$E202,S$113=$B202+$D202),$L202,IF(AND(S$113>$B202+$D202,S$113<=$B202+$E202), $L202/($E202-$D202),0)), IF(OR(S$113=$B202+$D202,S$113=$B202+$E202),$L202/(($E202-$D202)*2),IF(AND(S$113>$B202+$D202,S$113<$B202+$E202),$L202/($E202-$D202),0)))","v":0},{"$f":"IF(OR($C202=\"Annual\",$D202=$E202),IF(AND($D202=$E202,T$113=$B202+$D202),$L202,IF(AND(T$113>$B202+$D202,T$113<=$B202+$E202), $L202/($E202-$D202),0)), IF(OR(T$113=$B202+$D202,T$113=$B202+$E202),$L202/(($E202-$D202)*2),IF(AND(T$113>$B202+$D202,T$113<$B202+$E202),$L202/($E202-$D202),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A202","v":"Type 9"},{"$f":"B202+1","v":2019},"Annual",10,10,{"$f":"$Q$90","v":4.9999999999999996E-2},null,null,null,null,null,null,{"$f":"$G$90/$G$33","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C203=\"Annual\",$D203=$E203),IF(AND($D203=$E203,T$113=$B203+$D203),$M203,IF(AND(T$113>$B203+$D203,T$113<=$B203+$E203), $M203/($E203-$D203),0)), IF(OR(T$113=$B203+$D203,T$113=$B203+$E203),$M203/(($E203-$D203)*2),IF(AND(T$113>$B203+$D203,T$113<$B203+$E203),$M203/($E203-$D203),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A70","v":"ZERO-COUPON BOND"},{"$f":"B121","v":2014},null,{"$f":"$J91","v":3},{"$f":"$K91","v":3},{"$f":"$L$91","v":5.9999999999999991E-2},null,{"$f":"$B$91/$B$33","v":0},{"$f":"H205-P205","v":0},{"$f":"I205-Q205","v":0},{"$f":"J205-R205","v":0},{"$f":"K205-S205","v":0},{"$f":"L205-T205","v":0},null,{"$f":"IF($D205=$E205,IF(O$113=$B205+$E205,$H205,0),0)","v":0},{"$f":"IF($D205=$E205,IF(P$113=$B205+$E205,$H205,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$113-$B205=$D205,$H205*(((1+$F205)^$D205)-1),0)","v":0},{"$f":"IF(W$113-$B205=$D205,$H205*(((1+$F205)^$D205)-1),0)","v":0},0,0,0,0]
[{"$f":"A205","v":"ZERO-COUPON BOND"},{"$f":"B205+1","v":2015},null,{"$f":"D205","v":3},{"$f":"E205","v":3},{"$f":"$M$91","v":6.4999999999999988E-2},null,null,{"$f":"$C$91/$C$33","v":0},{"$f":"I206-Q206","v":0},{"$f":"J206-R206","v":0},{"$f":"K206-S206","v":0},{"$f":"L206-T206","v":0},null,null,{"$f":"IF($D206=$E206,IF(P$113=$B206+$E206,$I206,0),0)","v":0},{"$f":"IF($D206=$E206,IF(Q$113=$B206+$E206,$I206,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$113-$B206=$D206,$I206*(((1+$F206)^$D206)-1),0)","v":0},{"$f":"IF(X$113-$B206=$D206,$I206*(((1+$F206)^$D206)-1),0)","v":0},0,0,0]
[{"$f":"A206","v":"ZERO-COUPON BOND"},{"$f":"B206+1","v":2016},null,{"$f":"D206","v":3},3,{"$f":"$N$91","v":6.9999999999999993E-2},null,null,null,{"$f":"$D$91/$D$33","v":0},{"$f":"J207-R207","v":0},{"$f":"K207-S207","v":0},{"$f":"L207-T207","v":0},null,null,null,{"$f":"IF($D207=$E207,IF(Q$113=$B207+$E207,$J207,0),0)","v":0},{"$f":"IF($D207=$E207,IF(R$113=$B207+$E207,$J207,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$113-$B207=$D207,$J207*(((1+$F207)^$D207)-1),0)","v":0},{"$f":"IF(Y$113-$B207=$D207,$J207*(((1+$F207)^$D207)-1),0)","v":0},0,0]
[{"$f":"A207","v":"ZERO-COUPON BOND"},{"$f":"B207+1","v":2017},null,{"$f":"D207","v":3},3,{"$f":"$O$91","v":6.9999999999999993E-2},null,null,null,null,{"$f":"$E$91/$E$33","v":0},{"$f":"K208-S208","v":0},{"$f":"L208-T208","v":0},null,null,null,null,{"$f":"IF($D208=$E208,IF(R$113=$B208+$E208,$K208,0),0)","v":0},{"$f":"IF($D208=$E208,IF(S$113=$B208+$E208,$K208,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$113-$B208=$D208,$K208*(((1+$F208)^$D208)-1),0)","v":0},{"$f":"IF(Z$113-$B208=$D208,$K208*(((1+$F208)^$D208)-1),0)","v":0},0]
[{"$f":"A208","v":"ZERO-COUPON BOND"},{"$f":"B208+1","v":2018},null,{"$f":"D208","v":3},3,{"$f":"$P$91","v":6.9999999999999993E-2},null,null,null,null,null,{"$f":"$F$91/$F$33","v":0},{"$f":"L209-T209","v":0},null,null,null,null,null,{"$f":"IF($D209=$E209,IF(S$113=$B209+$E209,$L209,0),0)","v":0},{"$f":"IF($D209=$E209,IF(T$113=$B209+$E209,$L209,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$113-$B209=$D209,$L209*(((1+$F209)^$D209)-1),0)","v":0},{"$f":"IF(AA$113-$B209=$D209,$L209*(((1+$F209)^$D209)-1),0)","v":0}]
[{"$f":"A209","v":"ZERO-COUPON BOND"},{"$f":"B209+1","v":2019},null,{"$f":"D209","v":3},3,{"$f":"$Q$91","v":6.9999999999999993E-2},null,null,null,null,null,null,{"$f":"$G$91/$G$33","v":0},null,null,null,null,null,null,{"$f":"IF($D210=$E210,IF(T$113=$B210+$E210,$M210,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$113-$B210=$D210,$M210*(((1+$F210)^$D210)-1),0)","v":0}]
[]
[{"$f":"'Input 4 - Forecast'!A71","v":"New Issuance of External Debt (new debt) 1/"}]
[{"$f":"'Input 4 - Forecast'!A72","v":"Short-term debt 2/"}]
[{"$f":"'Input 4 - Forecast'!A73","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[null,{"$f":"B121","v":2014},{"$f":"$I94","v":"Semi-annual"},{"$f":"$J94","v":1},{"$f":"$K94","v":1},{"$f":"$L$94","v":7.0000000000000007E-2},null,{"$f":"$B$94","v":0},{"$f":"H216-P216","v":0},{"$f":"I216-Q216","v":0},{"$f":"J216-R216","v":0},{"$f":"K216-S216","v":0},{"$f":"L216-T216","v":0},null,0,{"$f":"H216","v":0},0,0,0,0,null,{"$f":"IF($C216=\"annual\",IF(V$113=$B216,0,G216*$F216),IF(V$113-$B216=0,0,IF((V$113-$B216)<$E216,AVERAGE(G216,H216)*$F216,IF((V$113-$B216)=$E216,G216*$F216/2,0))))","v":0},{"$f":"IF($C216=\"annual\",IF(W$113=$B216,0,H216*$F216),IF(W$113-$B216=0,0,IF((W$113-$B216)<$E216,AVERAGE(H216,I216)*$F216,IF((W$113-$B216)=$E216,H216*$F216/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B216+1","v":2015},{"$f":"C216","v":"Semi-annual"},{"$f":"D216","v":1},{"$f":"E216","v":1},{"$f":"$M$94","v":7.5000000000000011E-2},null,null,{"$f":"$C$94","v":0},{"$f":"I217-Q217","v":0},{"$f":"J217-R217","v":0},{"$f":"K217-S217","v":0},{"$f":"L217-T217","v":0},null,null,0,{"$f":"I217","v":0},0,0,0,null,null,0,0,0,0,0]
[null,{"$f":"B217+1","v":2016},{"$f":"C217","v":"Semi-annual"},{"$f":"D217","v":1},1,{"$f":"$N$94","v":8.0000000000000016E-2},null,null,null,{"$f":"$D$94","v":0},{"$f":"J218-R218","v":0},{"$f":"K218-S218","v":0},{"$f":"L218-T218","v":0},null,null,null,0,{"$f":"J218","v":0},0,0,null,null,null,0,0,0,0]
[null,{"$f":"B218+1","v":2017},{"$f":"C218","v":"Semi-annual"},1,1,{"$f":"$O$94","v":8.0000000000000016E-2},null,null,null,null,{"$f":"$E$94","v":0},{"$f":"K219-S219","v":0},{"$f":"L219-T219","v":0},null,null,null,null,0,{"$f":"K219","v":0},0,null,null,null,null,0,0,0]
[null,{"$f":"B219+1","v":2018},{"$f":"C219","v":"Semi-annual"},1,1,{"$f":"$P$94","v":8.0000000000000016E-2},null,null,null,null,null,{"$f":"$F$94","v":0},{"$f":"L220-T220","v":0},null,null,null,null,null,0,{"$f":"L220","v":0},null,null,null,null,null,0,0]
[null,{"$f":"B220+1","v":2019},{"$f":"C220","v":"Semi-annual"},1,1,{"$f":"$Q$94","v":8.0000000000000016E-2},null,null,null,null,null,null,{"$f":"$G$94","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A82","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[null,{"$f":"B121","v":2014},{"$f":"$I95","v":"Semi-annual"},{"$f":"$J95","v":1},{"$f":"$K95","v":1},{"$f":"$L$95","v":0.01},null,{"$f":"$B$95/$B$33","v":0},{"$f":"H225-P225","v":0},{"$f":"I225-Q225","v":0},{"$f":"J225-R225","v":0},{"$f":"K225-S225","v":0},{"$f":"L225-T225","v":0},null,0,{"$f":"H225","v":0},0,0,0,0,null,{"$f":"IF($C225=\"annual\",IF(V$113=$B225,0,G225*$F225),IF(V$113-$B225=0,0,IF((V$113-$B225)<$E225,AVERAGE(G225,H225)*$F225,IF((V$113-$B225)=$E225,G225*$F225/2,0))))","v":0},{"$f":"IF($C225=\"annual\",IF(W$113=$B225,0,H225*$F225),IF(W$113-$B225=0,0,IF((W$113-$B225)<$E225,AVERAGE(H225,I225)*$F225,IF((W$113-$B225)=$E225,H225*$F225/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B225+1","v":2015},{"$f":"C225","v":"Semi-annual"},{"$f":"D225","v":1},{"$f":"E225","v":1},{"$f":"$M$95","v":1.4999999999999999E-2},null,null,{"$f":"$C$95/$C$33","v":0},{"$f":"I226-Q226","v":0},{"$f":"J226-R226","v":0},{"$f":"K226-S226","v":0},{"$f":"L226-T226","v":0},null,null,0,{"$f":"I226","v":0},0,0,0,null,null,0,0,0,0,0]
[null,{"$f":"B226+1","v":2016},{"$f":"C226","v":"Semi-annual"},{"$f":"D226","v":1},1,{"$f":"$N$95","v":0.02},null,null,null,{"$f":"$D$95/$D$33","v":0},{"$f":"J227-R227","v":0},{"$f":"K227-S227","v":0},{"$f":"L227-T227","v":0},null,null,null,0,{"$f":"J227","v":0},0,0,null,null,null,0,0,0,0]
[null,{"$f":"B227+1","v":2017},{"$f":"C227","v":"Semi-annual"},1,1,{"$f":"$O$95","v":0.02},null,null,null,null,{"$f":"$E$95/$E$33","v":0},{"$f":"K228-S228","v":0},{"$f":"L228-T228","v":0},null,null,null,null,0,{"$f":"K228","v":0},0,null,null,null,null,0,0,0]
[null,{"$f":"B228+1","v":2018},{"$f":"C228","v":"Semi-annual"},1,1,{"$f":"$P$95","v":0.02},null,null,null,null,null,{"$f":"$F$95/$F$33","v":0},{"$f":"L229-T229","v":0},null,null,null,null,null,0,{"$f":"L229","v":0},null,null,null,null,null,0,0]
[null,{"$f":"B229+1","v":2019},{"$f":"C229","v":"Semi-annual"},1,1,{"$f":"$Q$95","v":0.02},null,null,null,null,null,null,{"$f":"$G$95/$G$33","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A75","v":"Long-term debt 3/"}]
[{"$f":"'Input 4 - Forecast'!A76","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[{"$f":"'Input 4 - Forecast'!A77","v":"Type 11"},{"$f":"B121","v":2014},{"$f":"$I98","v":"Annual"},{"$f":"$J98","v":2},{"$f":"$K98","v":2},{"$f":"$L$98","v":0.1},null,{"$f":"$B$98","v":0},{"$f":"H235-P235","v":0},{"$f":"I235-Q235","v":0},{"$f":"J235-R235","v":0},{"$f":"K235-S235","v":0},{"$f":"L235-T235","v":0},null,{"$f":"IF(OR($C235=\"Annual\",$D235=$E235),IF(AND($D235=$E235,O$113=$B235+$D235),$H235,IF(AND(O$113>$B235+$D235,O$113<=$B235+$E235), $H235/($E235-$D235),0)), IF(OR(O$113=$B235+$D235,O$113=$B235+$E235),$H235/(($E235-$D235)*2),IF(AND(O$113>$B235+$D235,O$113<$B235+$E235),$H235/($E235-$D235),0)))","v":0},{"$f":"IF(OR($C235=\"Annual\",$D235=$E235),IF(AND($D235=$E235,P$113=$B235+$D235),$H235,IF(AND(P$113>$B235+$D235,P$113<=$B235+$E235), $H235/($E235-$D235),0)), IF(OR(P$113=$B235+$D235,P$113=$B235+$E235),$H235/(($E235-$D235)*2),IF(AND(P$113>$B235+$D235,P$113<$B235+$E235),$H235/($E235-$D235),0)))","v":0},0,0,0,0,null,{"$f":"IF($C235=\"annual\",IF(V$113=$B235,0,G235*$F235),IF(V$113-$B235=0,0,IF((V$113-$B235)<$E235,AVERAGE(G235,H235)*$F235,IF((V$113-$B235)=$E235,G235*$F235/2,0))))","v":0},{"$f":"IF($C235=\"annual\",IF(W$113=$B235,0,H235*$F235),IF(W$113-$B235=0,0,IF((W$113-$B235)<$E235,AVERAGE(H235,I235)*$F235,IF((W$113-$B235)=$E235,H235*$F235/2,0))))","v":0},0,0,0,0]
[{"$f":"A235","v":"Type 11"},{"$f":"B235+1","v":2015},{"$f":"C235","v":"Annual"},{"$f":"D235","v":2},2,{"$f":"$M$98","v":0.10500000000000001},null,null,{"$f":"$C$98","v":0},{"$f":"I236-Q236","v":0},{"$f":"J236-R236","v":0},{"$f":"K236-S236","v":0},{"$f":"L236-T236","v":0},null,null,{"$f":"IF(OR($C236=\"Annual\",$D236=$E236),IF(AND($D236=$E236,P$113=$B236+$D236),$I236,IF(AND(P$113>$B236+$D236,P$113<=$B236+$E236), $I236/($E236-$D236),0)), IF(OR(P$113=$B236+$D236,P$113=$B236+$E236),$I236/(($E236-$D236)*2),IF(AND(P$113>$B236+$D236,P$113<$B236+$E236),$I236/($E236-$D236),0)))","v":0},{"$f":"IF(OR($C236=\"Annual\",$D236=$E236),IF(AND($D236=$E236,Q$113=$B236+$D236),$I236,IF(AND(Q$113>$B236+$D236,Q$113<=$B236+$E236), $I236/($E236-$D236),0)), IF(OR(Q$113=$B236+$D236,Q$113=$B236+$E236),$I236/(($E236-$D236)*2),IF(AND(Q$113>$B236+$D236,Q$113<$B236+$E236),$I236/($E236-$D236),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A236","v":"Type 11"},{"$f":"B236+1","v":2016},{"$f":"C236","v":"Annual"},2,2,{"$f":"$N$98","v":0.11000000000000001},null,null,null,{"$f":"$D$98","v":0},{"$f":"J237-R237","v":0},{"$f":"K237-S237","v":0},{"$f":"L237-T237","v":0},null,null,null,{"$f":"IF(OR($C237=\"Annual\",$D237=$E237),IF(AND($D237=$E237,Q$113=$B237+$D237),$J237,IF(AND(Q$113>$B237+$D237,Q$113<=$B237+$E237), $J237/($E237-$D237),0)), IF(OR(Q$113=$B237+$D237,Q$113=$B237+$E237),$J237/(($E237-$D237)*2),IF(AND(Q$113>$B237+$D237,Q$113<$B237+$E237),$J237/($E237-$D237),0)))","v":0},{"$f":"IF(OR($C237=\"Annual\",$D237=$E237),IF(AND($D237=$E237,R$113=$B237+$D237),$J237,IF(AND(R$113>$B237+$D237,R$113<=$B237+$E237), $J237/($E237-$D237),0)), IF(OR(R$113=$B237+$D237,R$113=$B237+$E237),$J237/(($E237-$D237)*2),IF(AND(R$113>$B237+$D237,R$113<$B237+$E237),$J237/($E237-$D237),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A237","v":"Type 11"},{"$f":"B237+1","v":2017},{"$f":"C237","v":"Annual"},2,2,{"$f":"$O$98","v":0.11000000000000001},null,null,null,null,{"$f":"$E$98","v":0},{"$f":"K238-S238","v":0},{"$f":"L238-T238","v":0},null,null,null,null,{"$f":"IF(OR($C238=\"Annual\",$D238=$E238),IF(AND($D238=$E238,R$113=$B238+$D238),$K238,IF(AND(R$113>$B238+$D238,R$113<=$B238+$E238), $K238/($E238-$D238),0)), IF(OR(R$113=$B238+$D238,R$113=$B238+$E238),$K238/(($E238-$D238)*2),IF(AND(R$113>$B238+$D238,R$113<$B238+$E238),$K238/($E238-$D238),0)))","v":0},{"$f":"IF(OR($C238=\"Annual\",$D238=$E238),IF(AND($D238=$E238,S$113=$B238+$D238),$K238,IF(AND(S$113>$B238+$D238,S$113<=$B238+$E238), $K238/($E238-$D238),0)), IF(OR(S$113=$B238+$D238,S$113=$B238+$E238),$K238/(($E238-$D238)*2),IF(AND(S$113>$B238+$D238,S$113<$B238+$E238),$K238/($E238-$D238),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A238","v":"Type 11"},{"$f":"B238+1","v":2018},{"$f":"C238","v":"Annual"},2,2,{"$f":"$P$98","v":0.11000000000000001},null,null,null,null,null,{"$f":"$F$98","v":0},{"$f":"L239-T239","v":0},null,null,null,null,null,{"$f":"IF(OR($C239=\"Annual\",$D239=$E239),IF(AND($D239=$E239,S$113=$B239+$D239),$L239,IF(AND(S$113>$B239+$D239,S$113<=$B239+$E239), $L239/($E239-$D239),0)), IF(OR(S$113=$B239+$D239,S$113=$B239+$E239),$L239/(($E239-$D239)*2),IF(AND(S$113>$B239+$D239,S$113<$B239+$E239),$L239/($E239-$D239),0)))","v":0},{"$f":"IF(OR($C239=\"Annual\",$D239=$E239),IF(AND($D239=$E239,T$113=$B239+$D239),$L239,IF(AND(T$113>$B239+$D239,T$113<=$B239+$E239), $L239/($E239-$D239),0)), IF(OR(T$113=$B239+$D239,T$113=$B239+$E239),$L239/(($E239-$D239)*2),IF(AND(T$113>$B239+$D239,T$113<$B239+$E239),$L239/($E239-$D239),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A239","v":"Type 11"},{"$f":"B239+1","v":2019},{"$f":"C239","v":"Annual"},2,2,{"$f":"$Q$98","v":0.11000000000000001},null,null,null,null,null,null,{"$f":"$G$98","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C240=\"Annual\",$D240=$E240),IF(AND($D240=$E240,T$113=$B240+$D240),$M240,IF(AND(T$113>$B240+$D240,T$113<=$B240+$E240), $M240/($E240-$D240),0)), IF(OR(T$113=$B240+$D240,T$113=$B240+$E240),$M240/(($E240-$D240)*2),IF(AND(T$113>$B240+$D240,T$113<$B240+$E240),$M240/($E240-$D240),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A78","v":"Type 12"},{"$f":"B121","v":2014},{"$f":"$I99","v":"Annual"},{"$f":"$J99","v":3},{"$f":"$K99","v":3},{"$f":"$L$99","v":0.10500000000000001},null,{"$f":"$B$99","v":0},{"$f":"H242-P242","v":0},{"$f":"I242-Q242","v":0},{"$f":"J242-R242","v":0},{"$f":"K242-S242","v":0},{"$f":"L242-T242","v":0},null,{"$f":"IF(OR($C242=\"Annual\",$D242=$E242),IF(AND($D242=$E242,O$113=$B242+$D242),$H242,IF(AND(O$113>$B242+$D242,O$113<=$B242+$E242), $H242/($E242-$D242),0)), IF(OR(O$113=$B242+$D242,O$113=$B242+$E242),$H242/(($E242-$D242)*2),IF(AND(O$113>$B242+$D242,O$113<$B242+$E242),$H242/($E242-$D242),0)))","v":0},{"$f":"IF(OR($C242=\"Annual\",$D242=$E242),IF(AND($D242=$E242,P$113=$B242+$D242),$H242,IF(AND(P$113>$B242+$D242,P$113<=$B242+$E242), $H242/($E242-$D242),0)), IF(OR(P$113=$B242+$D242,P$113=$B242+$E242),$H242/(($E242-$D242)*2),IF(AND(P$113>$B242+$D242,P$113<$B242+$E242),$H242/($E242-$D242),0)))","v":0},0,0,0,0,null,{"$f":"IF($C242=\"annual\",IF(V$113=$B242,0,G242*$F242),IF(V$113-$B242=0,0,IF((V$113-$B242)<$E242,AVERAGE(G242,H242)*$F242,IF((V$113-$B242)=$E242,G242*$F242/2,0))))","v":0},{"$f":"IF($C242=\"annual\",IF(W$113=$B242,0,H242*$F242),IF(W$113-$B242=0,0,IF((W$113-$B242)<$E242,AVERAGE(H242,I242)*$F242,IF((W$113-$B242)=$E242,H242*$F242/2,0))))","v":0},0,0,0,0]
[{"$f":"A242","v":"Type 12"},{"$f":"B242+1","v":2015},{"$f":"C242","v":"Annual"},{"$f":"D242","v":3},{"$f":"E242","v":3},{"$f":"$M$99","v":0.11000000000000001},null,null,{"$f":"$C$99","v":0},{"$f":"I243-Q243","v":0},{"$f":"J243-R243","v":0},{"$f":"K243-S243","v":0},{"$f":"L243-T243","v":0},null,null,{"$f":"IF(OR($C243=\"Annual\",$D243=$E243),IF(AND($D243=$E243,P$113=$B243+$D243),$I243,IF(AND(P$113>$B243+$D243,P$113<=$B243+$E243), $I243/($E243-$D243),0)), IF(OR(P$113=$B243+$D243,P$113=$B243+$E243),$I243/(($E243-$D243)*2),IF(AND(P$113>$B243+$D243,P$113<$B243+$E243),$I243/($E243-$D243),0)))","v":0},{"$f":"IF(OR($C243=\"Annual\",$D243=$E243),IF(AND($D243=$E243,Q$113=$B243+$D243),$I243,IF(AND(Q$113>$B243+$D243,Q$113<=$B243+$E243), $I243/($E243-$D243),0)), IF(OR(Q$113=$B243+$D243,Q$113=$B243+$E243),$I243/(($E243-$D243)*2),IF(AND(Q$113>$B243+$D243,Q$113<$B243+$E243),$I243/($E243-$D243),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A243","v":"Type 12"},{"$f":"B243+1","v":2016},{"$f":"C243","v":"Annual"},{"$f":"D243","v":3},3,{"$f":"$N$99","v":0.11500000000000002},null,null,null,{"$f":"$D$99","v":0},{"$f":"J244-R244","v":0},{"$f":"K244-S244","v":0},{"$f":"L244-T244","v":0},null,null,null,{"$f":"IF(OR($C244=\"Annual\",$D244=$E244),IF(AND($D244=$E244,Q$113=$B244+$D244),$J244,IF(AND(Q$113>$B244+$D244,Q$113<=$B244+$E244), $J244/($E244-$D244),0)), IF(OR(Q$113=$B244+$D244,Q$113=$B244+$E244),$J244/(($E244-$D244)*2),IF(AND(Q$113>$B244+$D244,Q$113<$B244+$E244),$J244/($E244-$D244),0)))","v":0},{"$f":"IF(OR($C244=\"Annual\",$D244=$E244),IF(AND($D244=$E244,R$113=$B244+$D244),$J244,IF(AND(R$113>$B244+$D244,R$113<=$B244+$E244), $J244/($E244-$D244),0)), IF(OR(R$113=$B244+$D244,R$113=$B244+$E244),$J244/(($E244-$D244)*2),IF(AND(R$113>$B244+$D244,R$113<$B244+$E244),$J244/($E244-$D244),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A244","v":"Type 12"},{"$f":"B244+1","v":2017},{"$f":"C244","v":"Annual"},3,3,{"$f":"$O$99","v":0.11500000000000002},null,null,null,null,{"$f":"$E$99","v":0},{"$f":"K245-S245","v":0},{"$f":"L245-T245","v":0},null,null,null,null,{"$f":"IF(OR($C245=\"Annual\",$D245=$E245),IF(AND($D245=$E245,R$113=$B245+$D245),$K245,IF(AND(R$113>$B245+$D245,R$113<=$B245+$E245), $K245/($E245-$D245),0)), IF(OR(R$113=$B245+$D245,R$113=$B245+$E245),$K245/(($E245-$D245)*2),IF(AND(R$113>$B245+$D245,R$113<$B245+$E245),$K245/($E245-$D245),0)))","v":0},{"$f":"IF(OR($C245=\"Annual\",$D245=$E245),IF(AND($D245=$E245,S$113=$B245+$D245),$K245,IF(AND(S$113>$B245+$D245,S$113<=$B245+$E245), $K245/($E245-$D245),0)), IF(OR(S$113=$B245+$D245,S$113=$B245+$E245),$K245/(($E245-$D245)*2),IF(AND(S$113>$B245+$D245,S$113<$B245+$E245),$K245/($E245-$D245),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A245","v":"Type 12"},{"$f":"B245+1","v":2018},{"$f":"C245","v":"Annual"},3,3,{"$f":"$P$99","v":0.11500000000000002},null,null,null,null,null,{"$f":"$F$99","v":0},{"$f":"L246-T246","v":0},null,null,null,null,null,{"$f":"IF(OR($C246=\"Annual\",$D246=$E246),IF(AND($D246=$E246,S$113=$B246+$D246),$L246,IF(AND(S$113>$B246+$D246,S$113<=$B246+$E246), $L246/($E246-$D246),0)), IF(OR(S$113=$B246+$D246,S$113=$B246+$E246),$L246/(($E246-$D246)*2),IF(AND(S$113>$B246+$D246,S$113<$B246+$E246),$L246/($E246-$D246),0)))","v":0},{"$f":"IF(OR($C246=\"Annual\",$D246=$E246),IF(AND($D246=$E246,T$113=$B246+$D246),$L246,IF(AND(T$113>$B246+$D246,T$113<=$B246+$E246), $L246/($E246-$D246),0)), IF(OR(T$113=$B246+$D246,T$113=$B246+$E246),$L246/(($E246-$D246)*2),IF(AND(T$113>$B246+$D246,T$113<$B246+$E246),$L246/($E246-$D246),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A246","v":"Type 12"},{"$f":"B246+1","v":2019},{"$f":"C246","v":"Annual"},3,3,{"$f":"$Q$99","v":0.11500000000000002},null,null,null,null,null,null,{"$f":"$G$99","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C247=\"Annual\",$D247=$E247),IF(AND($D247=$E247,T$113=$B247+$D247),$M247,IF(AND(T$113>$B247+$D247,T$113<=$B247+$E247), $M247/($E247-$D247),0)), IF(OR(T$113=$B247+$D247,T$113=$B247+$E247),$M247/(($E247-$D247)*2),IF(AND(T$113>$B247+$D247,T$113<$B247+$E247),$M247/($E247-$D247),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A79","v":"Type 13"},{"$f":"B121","v":2014},{"$f":"$I100","v":"Annual"},{"$f":"$J100","v":5},{"$f":"$K100","v":5},{"$f":"$L$100","v":0.11000000000000001},null,{"$f":"$B$100","v":0},{"$f":"H249-P249","v":0},{"$f":"I249-Q249","v":0},{"$f":"J249-R249","v":0},{"$f":"K249-S249","v":0},{"$f":"L249-T249","v":0},null,{"$f":"IF(OR($C249=\"Annual\",$D249=$E249),IF(AND($D249=$E249,O$113=$B249+$D249),$H249,IF(AND(O$113>$B249+$D249,O$113<=$B249+$E249), $H249/($E249-$D249),0)), IF(OR(O$113=$B249+$D249,O$113=$B249+$E249),$H249/(($E249-$D249)*2),IF(AND(O$113>$B249+$D249,O$113<$B249+$E249),$H249/($E249-$D249),0)))","v":0},{"$f":"IF(OR($C249=\"Annual\",$D249=$E249),IF(AND($D249=$E249,P$113=$B249+$D249),$H249,IF(AND(P$113>$B249+$D249,P$113<=$B249+$E249), $H249/($E249-$D249),0)), IF(OR(P$113=$B249+$D249,P$113=$B249+$E249),$H249/(($E249-$D249)*2),IF(AND(P$113>$B249+$D249,P$113<$B249+$E249),$H249/($E249-$D249),0)))","v":0},0,0,0,0,null,{"$f":"IF($C249=\"annual\",IF(V$113=$B249,0,G249*$F249),IF(V$113-$B249=0,0,IF((V$113-$B249)<$E249,AVERAGE(G249,H249)*$F249,IF((V$113-$B249)=$E249,G249*$F249/2,0))))","v":0},{"$f":"IF($C249=\"annual\",IF(W$113=$B249,0,H249*$F249),IF(W$113-$B249=0,0,IF((W$113-$B249)<$E249,AVERAGE(H249,I249)*$F249,IF((W$113-$B249)=$E249,H249*$F249/2,0))))","v":0},0,0,0,0]
[{"$f":"A249","v":"Type 13"},{"$f":"B249+1","v":2015},{"$f":"C249","v":"Annual"},{"$f":"D249","v":5},5,{"$f":"$M$100","v":0.11500000000000002},null,null,{"$f":"$C$100","v":0},{"$f":"I250-Q250","v":0},{"$f":"J250-R250","v":0},{"$f":"K250-S250","v":0},{"$f":"L250-T250","v":0},null,null,{"$f":"IF(OR($C250=\"Annual\",$D250=$E250),IF(AND($D250=$E250,P$113=$B250+$D250),$I250,IF(AND(P$113>$B250+$D250,P$113<=$B250+$E250), $I250/($E250-$D250),0)), IF(OR(P$113=$B250+$D250,P$113=$B250+$E250),$I250/(($E250-$D250)*2),IF(AND(P$113>$B250+$D250,P$113<$B250+$E250),$I250/($E250-$D250),0)))","v":0},{"$f":"IF(OR($C250=\"Annual\",$D250=$E250),IF(AND($D250=$E250,Q$113=$B250+$D250),$I250,IF(AND(Q$113>$B250+$D250,Q$113<=$B250+$E250), $I250/($E250-$D250),0)), IF(OR(Q$113=$B250+$D250,Q$113=$B250+$E250),$I250/(($E250-$D250)*2),IF(AND(Q$113>$B250+$D250,Q$113<$B250+$E250),$I250/($E250-$D250),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A250","v":"Type 13"},{"$f":"B250+1","v":2016},{"$f":"C250","v":"Annual"},5,5,{"$f":"$N$100","v":0.12000000000000002},null,null,null,{"$f":"$D$100","v":0},{"$f":"J251-R251","v":0},{"$f":"K251-S251","v":0},{"$f":"L251-T251","v":0},null,null,null,{"$f":"IF(OR($C251=\"Annual\",$D251=$E251),IF(AND($D251=$E251,Q$113=$B251+$D251),$J251,IF(AND(Q$113>$B251+$D251,Q$113<=$B251+$E251), $J251/($E251-$D251),0)), IF(OR(Q$113=$B251+$D251,Q$113=$B251+$E251),$J251/(($E251-$D251)*2),IF(AND(Q$113>$B251+$D251,Q$113<$B251+$E251),$J251/($E251-$D251),0)))","v":0},{"$f":"IF(OR($C251=\"Annual\",$D251=$E251),IF(AND($D251=$E251,R$113=$B251+$D251),$J251,IF(AND(R$113>$B251+$D251,R$113<=$B251+$E251), $J251/($E251-$D251),0)), IF(OR(R$113=$B251+$D251,R$113=$B251+$E251),$J251/(($E251-$D251)*2),IF(AND(R$113>$B251+$D251,R$113<$B251+$E251),$J251/($E251-$D251),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A251","v":"Type 13"},{"$f":"B251+1","v":2017},{"$f":"C251","v":"Annual"},5,5,{"$f":"$O$100","v":0.12000000000000002},null,null,null,null,{"$f":"$E$100","v":0},{"$f":"K252-S252","v":0},{"$f":"L252-T252","v":0},null,null,null,null,{"$f":"IF(OR($C252=\"Annual\",$D252=$E252),IF(AND($D252=$E252,R$113=$B252+$D252),$K252,IF(AND(R$113>$B252+$D252,R$113<=$B252+$E252), $K252/($E252-$D252),0)), IF(OR(R$113=$B252+$D252,R$113=$B252+$E252),$K252/(($E252-$D252)*2),IF(AND(R$113>$B252+$D252,R$113<$B252+$E252),$K252/($E252-$D252),0)))","v":0},{"$f":"IF(OR($C252=\"Annual\",$D252=$E252),IF(AND($D252=$E252,S$113=$B252+$D252),$K252,IF(AND(S$113>$B252+$D252,S$113<=$B252+$E252), $K252/($E252-$D252),0)), IF(OR(S$113=$B252+$D252,S$113=$B252+$E252),$K252/(($E252-$D252)*2),IF(AND(S$113>$B252+$D252,S$113<$B252+$E252),$K252/($E252-$D252),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A252","v":"Type 13"},{"$f":"B252+1","v":2018},{"$f":"C252","v":"Annual"},5,5,{"$f":"$P$100","v":0.12000000000000002},null,null,null,null,null,{"$f":"$F$100","v":0},{"$f":"L253-T253","v":0},null,null,null,null,null,{"$f":"IF(OR($C253=\"Annual\",$D253=$E253),IF(AND($D253=$E253,S$113=$B253+$D253),$L253,IF(AND(S$113>$B253+$D253,S$113<=$B253+$E253), $L253/($E253-$D253),0)), IF(OR(S$113=$B253+$D253,S$113=$B253+$E253),$L253/(($E253-$D253)*2),IF(AND(S$113>$B253+$D253,S$113<$B253+$E253),$L253/($E253-$D253),0)))","v":0},{"$f":"IF(OR($C253=\"Annual\",$D253=$E253),IF(AND($D253=$E253,T$113=$B253+$D253),$L253,IF(AND(T$113>$B253+$D253,T$113<=$B253+$E253), $L253/($E253-$D253),0)), IF(OR(T$113=$B253+$D253,T$113=$B253+$E253),$L253/(($E253-$D253)*2),IF(AND(T$113>$B253+$D253,T$113<$B253+$E253),$L253/($E253-$D253),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A253","v":"Type 13"},{"$f":"B253+1","v":2019},{"$f":"C253","v":"Annual"},5,5,{"$f":"$Q$100","v":0.12000000000000002},null,null,null,null,null,null,{"$f":"$G$100","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C254=\"Annual\",$D254=$E254),IF(AND($D254=$E254,T$113=$B254+$D254),$M254,IF(AND(T$113>$B254+$D254,T$113<=$B254+$E254), $M254/($E254-$D254),0)), IF(OR(T$113=$B254+$D254,T$113=$B254+$E254),$M254/(($E254-$D254)*2),IF(AND(T$113>$B254+$D254,T$113<$B254+$E254),$M254/($E254-$D254),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A80","v":"Type 14"},{"$f":"B121","v":2014},{"$f":"$I101","v":"Annual"},{"$f":"$J101","v":10},{"$f":"$K101","v":10},{"$f":"$L$101","v":0.11500000000000002},null,{"$f":"$B$101","v":0},{"$f":"H256-P256","v":0},{"$f":"I256-Q256","v":0},{"$f":"J256-R256","v":0},{"$f":"K256-S256","v":0},{"$f":"L256-T256","v":0},null,{"$f":"IF(OR($C256=\"Annual\",$D256=$E256),IF(AND($D256=$E256,O$113=$B256+$D256),$H256,IF(AND(O$113>$B256+$D256,O$113<=$B256+$E256), $H256/($E256-$D256),0)), IF(OR(O$113=$B256+$D256,O$113=$B256+$E256),$H256/(($E256-$D256)*2),IF(AND(O$113>$B256+$D256,O$113<$B256+$E256),$H256/($E256-$D256),0)))","v":0},{"$f":"IF(OR($C256=\"Annual\",$D256=$E256),IF(AND($D256=$E256,P$113=$B256+$D256),$H256,IF(AND(P$113>$B256+$D256,P$113<=$B256+$E256), $H256/($E256-$D256),0)), IF(OR(P$113=$B256+$D256,P$113=$B256+$E256),$H256/(($E256-$D256)*2),IF(AND(P$113>$B256+$D256,P$113<$B256+$E256),$H256/($E256-$D256),0)))","v":0},0,0,0,0,null,{"$f":"IF($C256=\"annual\",IF(V$113=$B256,0,G256*$F256),IF(V$113-$B256=0,0,IF((V$113-$B256)<$E256,AVERAGE(G256,H256)*$F256,IF((V$113-$B256)=$E256,G256*$F256/2,0))))","v":0},{"$f":"IF($C256=\"annual\",IF(W$113=$B256,0,H256*$F256),IF(W$113-$B256=0,0,IF((W$113-$B256)<$E256,AVERAGE(H256,I256)*$F256,IF((W$113-$B256)=$E256,H256*$F256/2,0))))","v":0},0,0,0,0]
[{"$f":"A256","v":"Type 14"},{"$f":"B256+1","v":2015},{"$f":"C256","v":"Annual"},{"$f":"D256","v":10},10,{"$f":"$M$101","v":0.12000000000000002},null,null,{"$f":"$C$101","v":0},{"$f":"I257-Q257","v":0},{"$f":"J257-R257","v":0},{"$f":"K257-S257","v":0},{"$f":"L257-T257","v":0},null,null,{"$f":"IF(OR($C257=\"Annual\",$D257=$E257),IF(AND($D257=$E257,P$113=$B257+$D257),$I257,IF(AND(P$113>$B257+$D257,P$113<=$B257+$E257), $I257/($E257-$D257),0)), IF(OR(P$113=$B257+$D257,P$113=$B257+$E257),$I257/(($E257-$D257)*2),IF(AND(P$113>$B257+$D257,P$113<$B257+$E257),$I257/($E257-$D257),0)))","v":0},{"$f":"IF(OR($C257=\"Annual\",$D257=$E257),IF(AND($D257=$E257,Q$113=$B257+$D257),$I257,IF(AND(Q$113>$B257+$D257,Q$113<=$B257+$E257), $I257/($E257-$D257),0)), IF(OR(Q$113=$B257+$D257,Q$113=$B257+$E257),$I257/(($E257-$D257)*2),IF(AND(Q$113>$B257+$D257,Q$113<$B257+$E257),$I257/($E257-$D257),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A257","v":"Type 14"},{"$f":"B257+1","v":2016},{"$f":"C257","v":"Annual"},10,10,{"$f":"$N$101","v":0.12500000000000003},null,null,null,{"$f":"$D$101","v":0},{"$f":"J258-R258","v":0},{"$f":"K258-S258","v":0},{"$f":"L258-T258","v":0},null,null,null,{"$f":"IF(OR($C258=\"Annual\",$D258=$E258),IF(AND($D258=$E258,Q$113=$B258+$D258),$J258,IF(AND(Q$113>$B258+$D258,Q$113<=$B258+$E258), $J258/($E258-$D258),0)), IF(OR(Q$113=$B258+$D258,Q$113=$B258+$E258),$J258/(($E258-$D258)*2),IF(AND(Q$113>$B258+$D258,Q$113<$B258+$E258),$J258/($E258-$D258),0)))","v":0},{"$f":"IF(OR($C258=\"Annual\",$D258=$E258),IF(AND($D258=$E258,R$113=$B258+$D258),$J258,IF(AND(R$113>$B258+$D258,R$113<=$B258+$E258), $J258/($E258-$D258),0)), IF(OR(R$113=$B258+$D258,R$113=$B258+$E258),$J258/(($E258-$D258)*2),IF(AND(R$113>$B258+$D258,R$113<$B258+$E258),$J258/($E258-$D258),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A258","v":"Type 14"},{"$f":"B258+1","v":2017},{"$f":"C258","v":"Annual"},10,10,{"$f":"$O$101","v":0.12500000000000003},null,null,null,null,{"$f":"$E$101","v":0},{"$f":"K259-S259","v":0},{"$f":"L259-T259","v":0},null,null,null,null,{"$f":"IF(OR($C259=\"Annual\",$D259=$E259),IF(AND($D259=$E259,R$113=$B259+$D259),$K259,IF(AND(R$113>$B259+$D259,R$113<=$B259+$E259), $K259/($E259-$D259),0)), IF(OR(R$113=$B259+$D259,R$113=$B259+$E259),$K259/(($E259-$D259)*2),IF(AND(R$113>$B259+$D259,R$113<$B259+$E259),$K259/($E259-$D259),0)))","v":0},{"$f":"IF(OR($C259=\"Annual\",$D259=$E259),IF(AND($D259=$E259,S$113=$B259+$D259),$K259,IF(AND(S$113>$B259+$D259,S$113<=$B259+$E259), $K259/($E259-$D259),0)), IF(OR(S$113=$B259+$D259,S$113=$B259+$E259),$K259/(($E259-$D259)*2),IF(AND(S$113>$B259+$D259,S$113<$B259+$E259),$K259/($E259-$D259),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A259","v":"Type 14"},{"$f":"B259+1","v":2018},{"$f":"C259","v":"Annual"},10,10,{"$f":"$P$101","v":0.12500000000000003},null,null,null,null,null,{"$f":"$F$101","v":0},{"$f":"L260-T260","v":0},null,null,null,null,null,{"$f":"IF(OR($C260=\"Annual\",$D260=$E260),IF(AND($D260=$E260,S$113=$B260+$D260),$L260,IF(AND(S$113>$B260+$D260,S$113<=$B260+$E260), $L260/($E260-$D260),0)), IF(OR(S$113=$B260+$D260,S$113=$B260+$E260),$L260/(($E260-$D260)*2),IF(AND(S$113>$B260+$D260,S$113<$B260+$E260),$L260/($E260-$D260),0)))","v":0},{"$f":"IF(OR($C260=\"Annual\",$D260=$E260),IF(AND($D260=$E260,T$113=$B260+$D260),$L260,IF(AND(T$113>$B260+$D260,T$113<=$B260+$E260), $L260/($E260-$D260),0)), IF(OR(T$113=$B260+$D260,T$113=$B260+$E260),$L260/(($E260-$D260)*2),IF(AND(T$113>$B260+$D260,T$113<$B260+$E260),$L260/($E260-$D260),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A260","v":"Type 14"},{"$f":"B260+1","v":2019},{"$f":"C260","v":"Annual"},10,10,{"$f":"$Q$101","v":0.12500000000000003},null,null,null,null,null,null,{"$f":"$G$101","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C261=\"Annual\",$D261=$E261),IF(AND($D261=$E261,T$113=$B261+$D261),$M261,IF(AND(T$113>$B261+$D261,T$113<=$B261+$E261), $M261/($E261-$D261),0)), IF(OR(T$113=$B261+$D261,T$113=$B261+$E261),$M261/(($E261-$D261)*2),IF(AND(T$113>$B261+$D261,T$113<$B261+$E261),$M261/($E261-$D261),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A81","v":"ZERO-COUPON BOND"},{"$f":"B121","v":2014},null,{"$f":"$J102","v":3},{"$f":"$K102","v":3},{"$f":"$L$102","v":0.12000000000000002},null,{"$f":"$B$102","v":0},{"$f":"H263-P263","v":0},{"$f":"I263-Q263","v":0},{"$f":"J263-R263","v":0},{"$f":"K263-S263","v":0},{"$f":"L263-T263","v":0},null,{"$f":"IF($D263=$E263,IF(O$113=$B263+$E263,$H263,0),0)","v":0},{"$f":"IF($D263=$E263,IF(P$113=$B263+$E263,$H263,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$113-$B263=$D263,$H263*(((1+$F263)^$D263)-1),0)","v":0},{"$f":"IF(W$113-$B263=$D263,$H263*(((1+$F263)^$D263)-1),0)","v":0},0,0,0,0]
[{"$f":"A263","v":"ZERO-COUPON BOND"},{"$f":"B263+1","v":2015},null,{"$f":"D263","v":3},3,{"$f":"$M$102","v":0.12500000000000003},null,null,{"$f":"$C$102","v":0},{"$f":"I264-Q264","v":0},{"$f":"J264-R264","v":0},{"$f":"K264-S264","v":0},{"$f":"L264-T264","v":0},null,null,{"$f":"IF($D264=$E264,IF(P$113=$B264+$E264,$I264,0),0)","v":0},{"$f":"IF($D264=$E264,IF(Q$113=$B264+$E264,$I264,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$113-$B264=$D264,$I264*(((1+$F264)^$D264)-1),0)","v":0},{"$f":"IF(X$113-$B264=$D264,$I264*(((1+$F264)^$D264)-1),0)","v":0},0,0,0]
[{"$f":"A264","v":"ZERO-COUPON BOND"},{"$f":"B264+1","v":2016},null,3,3,{"$f":"$N$102","v":0.13000000000000003},null,null,null,{"$f":"$D$102","v":0},{"$f":"J265-R265","v":0},{"$f":"K265-S265","v":0},{"$f":"L265-T265","v":0},null,null,null,{"$f":"IF($D265=$E265,IF(Q$113=$B265+$E265,$J265,0),0)","v":0},{"$f":"IF($D265=$E265,IF(R$113=$B265+$E265,$J265,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$113-$B265=$D265,$J265*(((1+$F265)^$D265)-1),0)","v":0},{"$f":"IF(Y$113-$B265=$D265,$J265*(((1+$F265)^$D265)-1),0)","v":0},0,0]
[{"$f":"A265","v":"ZERO-COUPON BOND"},{"$f":"B265+1","v":2017},null,3,3,{"$f":"$O$102","v":0.13000000000000003},null,null,null,null,{"$f":"$E$102","v":0},{"$f":"K266-S266","v":0},{"$f":"L266-T266","v":0},null,null,null,null,{"$f":"IF($D266=$E266,IF(R$113=$B266+$E266,$K266,0),0)","v":0},{"$f":"IF($D266=$E266,IF(S$113=$B266+$E266,$K266,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$113-$B266=$D266,$K266*(((1+$F266)^$D266)-1),0)","v":0},{"$f":"IF(Z$113-$B266=$D266,$K266*(((1+$F266)^$D266)-1),0)","v":0},0]
[{"$f":"A266","v":"ZERO-COUPON BOND"},{"$f":"B266+1","v":2018},null,3,3,{"$f":"$P$102","v":0.13000000000000003},null,null,null,null,null,{"$f":"$F$102","v":0},{"$f":"L267-T267","v":0},null,null,null,null,null,{"$f":"IF($D267=$E267,IF(S$113=$B267+$E267,$L267,0),0)","v":0},{"$f":"IF($D267=$E267,IF(T$113=$B267+$E267,$L267,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$113-$B267=$D267,$L267*(((1+$F267)^$D267)-1),0)","v":0},{"$f":"IF(AA$113-$B267=$D267,$L267*(((1+$F267)^$D267)-1),0)","v":0}]
[{"$f":"A267","v":"ZERO-COUPON BOND"},{"$f":"B267+1","v":2019},null,3,3,{"$f":"$Q$102","v":0.13000000000000003},null,null,null,null,null,null,{"$f":"$G$102","v":0},null,null,null,null,null,null,{"$f":"IF($D268=$E268,IF(T$113=$B268+$E268,$M268,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$113-$B268=$D268,$M268*(((1+$F268)^$D268)-1),0)","v":0}]
[]
[{"$f":"'Input 4 - Forecast'!A82","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[{"$f":"'Input 4 - Forecast'!A83","v":"Type 16"},{"$f":"B121","v":2014},{"$f":"$I104","v":"Annual"},{"$f":"$J104","v":2},{"$f":"$K104","v":2},{"$f":"$L$104","v":0.04},null,{"$f":"$B$104/$B$33","v":0},{"$f":"H272-P272","v":0},{"$f":"I272-Q272","v":0},{"$f":"J272-R272","v":0},{"$f":"K272-S272","v":0},{"$f":"L272-T272","v":0},null,{"$f":"IF(OR($C272=\"Annual\",$D272=$E272),IF(AND($D272=$E272,O$113=$B272+$D272),$H272,IF(AND(O$113>$B272+$D272,O$113<=$B272+$E272), $H272/($E272-$D272),0)), IF(OR(O$113=$B272+$D272,O$113=$B272+$E272),$H272/(($E272-$D272)*2),IF(AND(O$113>$B272+$D272,O$113<$B272+$E272),$H272/($E272-$D272),0)))","v":0},{"$f":"IF(OR($C272=\"Annual\",$D272=$E272),IF(AND($D272=$E272,P$113=$B272+$D272),$H272,IF(AND(P$113>$B272+$D272,P$113<=$B272+$E272), $H272/($E272-$D272),0)), IF(OR(P$113=$B272+$D272,P$113=$B272+$E272),$H272/(($E272-$D272)*2),IF(AND(P$113>$B272+$D272,P$113<$B272+$E272),$H272/($E272-$D272),0)))","v":0},0,0,0,0,null,{"$f":"IF($C272=\"annual\",IF(V$113=$B272,0,G272*$F272),IF(V$113-$B272=0,0,IF((V$113-$B272)<$E272,AVERAGE(G272,H272)*$F272,IF((V$113-$B272)=$E272,G272*$F272/2,0))))","v":0},{"$f":"IF($C272=\"annual\",IF(W$113=$B272,0,H272*$F272),IF(W$113-$B272=0,0,IF((W$113-$B272)<$E272,AVERAGE(H272,I272)*$F272,IF((W$113-$B272)=$E272,H272*$F272/2,0))))","v":0},0,0,0,0]
[{"$f":"A272","v":"Type 16"},{"$f":"B272+1","v":2015},{"$f":"C272","v":"Annual"},{"$f":"D272","v":2},2,{"$f":"$M$104","v":4.4999999999999998E-2},null,null,{"$f":"$C$104/$C$33","v":0},{"$f":"I273-Q273","v":0},{"$f":"J273-R273","v":0},{"$f":"K273-S273","v":0},{"$f":"L273-T273","v":0},null,null,{"$f":"IF(OR($C273=\"Annual\",$D273=$E273),IF(AND($D273=$E273,P$113=$B273+$D273),$I273,IF(AND(P$113>$B273+$D273,P$113<=$B273+$E273), $I273/($E273-$D273),0)), IF(OR(P$113=$B273+$D273,P$113=$B273+$E273),$I273/(($E273-$D273)*2),IF(AND(P$113>$B273+$D273,P$113<$B273+$E273),$I273/($E273-$D273),0)))","v":0},{"$f":"IF(OR($C273=\"Annual\",$D273=$E273),IF(AND($D273=$E273,Q$113=$B273+$D273),$I273,IF(AND(Q$113>$B273+$D273,Q$113<=$B273+$E273), $I273/($E273-$D273),0)), IF(OR(Q$113=$B273+$D273,Q$113=$B273+$E273),$I273/(($E273-$D273)*2),IF(AND(Q$113>$B273+$D273,Q$113<$B273+$E273),$I273/($E273-$D273),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A273","v":"Type 16"},{"$f":"B273+1","v":2016},{"$f":"C273","v":"Annual"},2,2,{"$f":"$N$104","v":4.9999999999999996E-2},null,null,null,{"$f":"$D$104/$D$33","v":0},{"$f":"J274-R274","v":0},{"$f":"K274-S274","v":0},{"$f":"L274-T274","v":0},null,null,null,{"$f":"IF(OR($C274=\"Annual\",$D274=$E274),IF(AND($D274=$E274,Q$113=$B274+$D274),$J274,IF(AND(Q$113>$B274+$D274,Q$113<=$B274+$E274), $J274/($E274-$D274),0)), IF(OR(Q$113=$B274+$D274,Q$113=$B274+$E274),$J274/(($E274-$D274)*2),IF(AND(Q$113>$B274+$D274,Q$113<$B274+$E274),$J274/($E274-$D274),0)))","v":0},{"$f":"IF(OR($C274=\"Annual\",$D274=$E274),IF(AND($D274=$E274,R$113=$B274+$D274),$J274,IF(AND(R$113>$B274+$D274,R$113<=$B274+$E274), $J274/($E274-$D274),0)), IF(OR(R$113=$B274+$D274,R$113=$B274+$E274),$J274/(($E274-$D274)*2),IF(AND(R$113>$B274+$D274,R$113<$B274+$E274),$J274/($E274-$D274),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A274","v":"Type 16"},{"$f":"B274+1","v":2017},{"$f":"C274","v":"Annual"},2,2,{"$f":"$O$104","v":4.9999999999999996E-2},null,null,null,null,{"$f":"$E$104/$E$33","v":0},{"$f":"K275-S275","v":0},{"$f":"L275-T275","v":0},null,null,null,null,{"$f":"IF(OR($C275=\"Annual\",$D275=$E275),IF(AND($D275=$E275,R$113=$B275+$D275),$K275,IF(AND(R$113>$B275+$D275,R$113<=$B275+$E275), $K275/($E275-$D275),0)), IF(OR(R$113=$B275+$D275,R$113=$B275+$E275),$K275/(($E275-$D275)*2),IF(AND(R$113>$B275+$D275,R$113<$B275+$E275),$K275/($E275-$D275),0)))","v":0},{"$f":"IF(OR($C275=\"Annual\",$D275=$E275),IF(AND($D275=$E275,S$113=$B275+$D275),$K275,IF(AND(S$113>$B275+$D275,S$113<=$B275+$E275), $K275/($E275-$D275),0)), IF(OR(S$113=$B275+$D275,S$113=$B275+$E275),$K275/(($E275-$D275)*2),IF(AND(S$113>$B275+$D275,S$113<$B275+$E275),$K275/($E275-$D275),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A275","v":"Type 16"},{"$f":"B275+1","v":2018},{"$f":"C275","v":"Annual"},2,2,{"$f":"$P$104","v":4.9999999999999996E-2},null,null,null,null,null,{"$f":"$F$104/$F$33","v":0},{"$f":"L276-T276","v":0},null,null,null,null,null,{"$f":"IF(OR($C276=\"Annual\",$D276=$E276),IF(AND($D276=$E276,S$113=$B276+$D276),$L276,IF(AND(S$113>$B276+$D276,S$113<=$B276+$E276), $L276/($E276-$D276),0)), IF(OR(S$113=$B276+$D276,S$113=$B276+$E276),$L276/(($E276-$D276)*2),IF(AND(S$113>$B276+$D276,S$113<$B276+$E276),$L276/($E276-$D276),0)))","v":0},{"$f":"IF(OR($C276=\"Annual\",$D276=$E276),IF(AND($D276=$E276,T$113=$B276+$D276),$L276,IF(AND(T$113>$B276+$D276,T$113<=$B276+$E276), $L276/($E276-$D276),0)), IF(OR(T$113=$B276+$D276,T$113=$B276+$E276),$L276/(($E276-$D276)*2),IF(AND(T$113>$B276+$D276,T$113<$B276+$E276),$L276/($E276-$D276),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A276","v":"Type 16"},{"$f":"B276+1","v":2019},{"$f":"C276","v":"Annual"},2,2,{"$f":"$Q$104","v":4.9999999999999996E-2},null,null,null,null,null,null,{"$f":"$G$104/$G$33","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C277=\"Annual\",$D277=$E277),IF(AND($D277=$E277,T$113=$B277+$D277),$M277,IF(AND(T$113>$B277+$D277,T$113<=$B277+$E277), $M277/($E277-$D277),0)), IF(OR(T$113=$B277+$D277,T$113=$B277+$E277),$M277/(($E277-$D277)*2),IF(AND(T$113>$B277+$D277,T$113<$B277+$E277),$M277/($E277-$D277),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A84","v":"Type 17"},{"$f":"B121","v":2014},{"$f":"$I105","v":"Annual"},{"$f":"$J105","v":3},{"$f":"$K105","v":3},{"$f":"$L$105","v":4.4999999999999998E-2},null,{"$f":"$B$105/$B$33","v":0},{"$f":"H279-P279","v":0},{"$f":"I279-Q279","v":0},{"$f":"J279-R279","v":0},{"$f":"K279-S279","v":0},{"$f":"L279-T279","v":0},null,{"$f":"IF(OR($C279=\"Annual\",$D279=$E279),IF(AND($D279=$E279,O$113=$B279+$D279),$H279,IF(AND(O$113>$B279+$D279,O$113<=$B279+$E279), $H279/($E279-$D279),0)), IF(OR(O$113=$B279+$D279,O$113=$B279+$E279),$H279/(($E279-$D279)*2),IF(AND(O$113>$B279+$D279,O$113<$B279+$E279),$H279/($E279-$D279),0)))","v":0},{"$f":"IF(OR($C279=\"Annual\",$D279=$E279),IF(AND($D279=$E279,P$113=$B279+$D279),$H279,IF(AND(P$113>$B279+$D279,P$113<=$B279+$E279), $H279/($E279-$D279),0)), IF(OR(P$113=$B279+$D279,P$113=$B279+$E279),$H279/(($E279-$D279)*2),IF(AND(P$113>$B279+$D279,P$113<$B279+$E279),$H279/($E279-$D279),0)))","v":0},0,0,0,0,null,{"$f":"IF($C279=\"annual\",IF(V$113=$B279,0,G279*$F279),IF(V$113-$B279=0,0,IF((V$113-$B279)<$E279,AVERAGE(G279,H279)*$F279,IF((V$113-$B279)=$E279,G279*$F279/2,0))))","v":0},{"$f":"IF($C279=\"annual\",IF(W$113=$B279,0,H279*$F279),IF(W$113-$B279=0,0,IF((W$113-$B279)<$E279,AVERAGE(H279,I279)*$F279,IF((W$113-$B279)=$E279,H279*$F279/2,0))))","v":0},0,0,0,0]
[{"$f":"A279","v":"Type 17"},{"$f":"B279+1","v":2015},{"$f":"C279","v":"Annual"},{"$f":"D279","v":3},3,{"$f":"$M$105","v":4.9999999999999996E-2},null,null,{"$f":"$C$105/$C$33","v":0},{"$f":"I280-Q280","v":0},{"$f":"J280-R280","v":0},{"$f":"K280-S280","v":0},{"$f":"L280-T280","v":0},null,null,{"$f":"IF(OR($C280=\"Annual\",$D280=$E280),IF(AND($D280=$E280,P$113=$B280+$D280),$I280,IF(AND(P$113>$B280+$D280,P$113<=$B280+$E280), $I280/($E280-$D280),0)), IF(OR(P$113=$B280+$D280,P$113=$B280+$E280),$I280/(($E280-$D280)*2),IF(AND(P$113>$B280+$D280,P$113<$B280+$E280),$I280/($E280-$D280),0)))","v":0},{"$f":"IF(OR($C280=\"Annual\",$D280=$E280),IF(AND($D280=$E280,Q$113=$B280+$D280),$I280,IF(AND(Q$113>$B280+$D280,Q$113<=$B280+$E280), $I280/($E280-$D280),0)), IF(OR(Q$113=$B280+$D280,Q$113=$B280+$E280),$I280/(($E280-$D280)*2),IF(AND(Q$113>$B280+$D280,Q$113<$B280+$E280),$I280/($E280-$D280),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A280","v":"Type 17"},{"$f":"B280+1","v":2016},{"$f":"C280","v":"Annual"},3,3,{"$f":"$N$105","v":5.4999999999999993E-2},null,null,null,{"$f":"$D$105/$D$33","v":0},{"$f":"J281-R281","v":0},{"$f":"K281-S281","v":0},{"$f":"L281-T281","v":0},null,null,null,{"$f":"IF(OR($C281=\"Annual\",$D281=$E281),IF(AND($D281=$E281,Q$113=$B281+$D281),$J281,IF(AND(Q$113>$B281+$D281,Q$113<=$B281+$E281), $J281/($E281-$D281),0)), IF(OR(Q$113=$B281+$D281,Q$113=$B281+$E281),$J281/(($E281-$D281)*2),IF(AND(Q$113>$B281+$D281,Q$113<$B281+$E281),$J281/($E281-$D281),0)))","v":0},{"$f":"IF(OR($C281=\"Annual\",$D281=$E281),IF(AND($D281=$E281,R$113=$B281+$D281),$J281,IF(AND(R$113>$B281+$D281,R$113<=$B281+$E281), $J281/($E281-$D281),0)), IF(OR(R$113=$B281+$D281,R$113=$B281+$E281),$J281/(($E281-$D281)*2),IF(AND(R$113>$B281+$D281,R$113<$B281+$E281),$J281/($E281-$D281),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A281","v":"Type 17"},{"$f":"B281+1","v":2017},{"$f":"C281","v":"Annual"},3,3,{"$f":"$O$105","v":5.4999999999999993E-2},null,null,null,null,{"$f":"$E$105/$E$33","v":0},{"$f":"K282-S282","v":0},{"$f":"L282-T282","v":0},null,null,null,null,{"$f":"IF(OR($C282=\"Annual\",$D282=$E282),IF(AND($D282=$E282,R$113=$B282+$D282),$K282,IF(AND(R$113>$B282+$D282,R$113<=$B282+$E282), $K282/($E282-$D282),0)), IF(OR(R$113=$B282+$D282,R$113=$B282+$E282),$K282/(($E282-$D282)*2),IF(AND(R$113>$B282+$D282,R$113<$B282+$E282),$K282/($E282-$D282),0)))","v":0},{"$f":"IF(OR($C282=\"Annual\",$D282=$E282),IF(AND($D282=$E282,S$113=$B282+$D282),$K282,IF(AND(S$113>$B282+$D282,S$113<=$B282+$E282), $K282/($E282-$D282),0)), IF(OR(S$113=$B282+$D282,S$113=$B282+$E282),$K282/(($E282-$D282)*2),IF(AND(S$113>$B282+$D282,S$113<$B282+$E282),$K282/($E282-$D282),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A282","v":"Type 17"},{"$f":"B282+1","v":2018},{"$f":"C282","v":"Annual"},3,3,{"$f":"$P$105","v":5.4999999999999993E-2},null,null,null,null,null,{"$f":"$F$105/$F$33","v":0},{"$f":"L283-T283","v":0},null,null,null,null,null,{"$f":"IF(OR($C283=\"Annual\",$D283=$E283),IF(AND($D283=$E283,S$113=$B283+$D283),$L283,IF(AND(S$113>$B283+$D283,S$113<=$B283+$E283), $L283/($E283-$D283),0)), IF(OR(S$113=$B283+$D283,S$113=$B283+$E283),$L283/(($E283-$D283)*2),IF(AND(S$113>$B283+$D283,S$113<$B283+$E283),$L283/($E283-$D283),0)))","v":0},{"$f":"IF(OR($C283=\"Annual\",$D283=$E283),IF(AND($D283=$E283,T$113=$B283+$D283),$L283,IF(AND(T$113>$B283+$D283,T$113<=$B283+$E283), $L283/($E283-$D283),0)), IF(OR(T$113=$B283+$D283,T$113=$B283+$E283),$L283/(($E283-$D283)*2),IF(AND(T$113>$B283+$D283,T$113<$B283+$E283),$L283/($E283-$D283),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A283","v":"Type 17"},{"$f":"B283+1","v":2019},{"$f":"C283","v":"Annual"},3,3,{"$f":"$Q$105","v":5.4999999999999993E-2},null,null,null,null,null,null,{"$f":"$G$105/$G$33","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C284=\"Annual\",$D284=$E284),IF(AND($D284=$E284,T$113=$B284+$D284),$M284,IF(AND(T$113>$B284+$D284,T$113<=$B284+$E284), $M284/($E284-$D284),0)), IF(OR(T$113=$B284+$D284,T$113=$B284+$E284),$M284/(($E284-$D284)*2),IF(AND(T$113>$B284+$D284,T$113<$B284+$E284),$M284/($E284-$D284),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A85","v":"Type 18"},{"$f":"B121","v":2014},{"$f":"$I106","v":"Annual"},{"$f":"$J106","v":5},{"$f":"$K106","v":5},{"$f":"$L$106","v":4.9999999999999996E-2},null,{"$f":"$B$106/$B$33","v":0},{"$f":"H286-P286","v":0},{"$f":"I286-Q286","v":0},{"$f":"J286-R286","v":0},{"$f":"K286-S286","v":0},{"$f":"L286-T286","v":0},null,{"$f":"IF(OR($C286=\"Annual\",$D286=$E286),IF(AND($D286=$E286,O$113=$B286+$D286),$H286,IF(AND(O$113>$B286+$D286,O$113<=$B286+$E286), $H286/($E286-$D286),0)), IF(OR(O$113=$B286+$D286,O$113=$B286+$E286),$H286/(($E286-$D286)*2),IF(AND(O$113>$B286+$D286,O$113<$B286+$E286),$H286/($E286-$D286),0)))","v":0},{"$f":"IF(OR($C286=\"Annual\",$D286=$E286),IF(AND($D286=$E286,P$113=$B286+$D286),$H286,IF(AND(P$113>$B286+$D286,P$113<=$B286+$E286), $H286/($E286-$D286),0)), IF(OR(P$113=$B286+$D286,P$113=$B286+$E286),$H286/(($E286-$D286)*2),IF(AND(P$113>$B286+$D286,P$113<$B286+$E286),$H286/($E286-$D286),0)))","v":0},0,0,0,0,null,{"$f":"IF($C286=\"annual\",IF(V$113=$B286,0,G286*$F286),IF(V$113-$B286=0,0,IF((V$113-$B286)<$E286,AVERAGE(G286,H286)*$F286,IF((V$113-$B286)=$E286,G286*$F286/2,0))))","v":0},{"$f":"IF($C286=\"annual\",IF(W$113=$B286,0,H286*$F286),IF(W$113-$B286=0,0,IF((W$113-$B286)<$E286,AVERAGE(H286,I286)*$F286,IF((W$113-$B286)=$E286,H286*$F286/2,0))))","v":0},0,0,0,0]
[{"$f":"A286","v":"Type 18"},{"$f":"B286+1","v":2015},{"$f":"C286","v":"Annual"},{"$f":"D286","v":5},5,{"$f":"$M$106","v":5.4999999999999993E-2},null,null,{"$f":"$C$106/$C$33","v":0},{"$f":"I287-Q287","v":0},{"$f":"J287-R287","v":0},{"$f":"K287-S287","v":0},{"$f":"L287-T287","v":0},null,null,{"$f":"IF(OR($C287=\"Annual\",$D287=$E287),IF(AND($D287=$E287,P$113=$B287+$D287),$I287,IF(AND(P$113>$B287+$D287,P$113<=$B287+$E287), $I287/($E287-$D287),0)), IF(OR(P$113=$B287+$D287,P$113=$B287+$E287),$I287/(($E287-$D287)*2),IF(AND(P$113>$B287+$D287,P$113<$B287+$E287),$I287/($E287-$D287),0)))","v":0},{"$f":"IF(OR($C287=\"Annual\",$D287=$E287),IF(AND($D287=$E287,Q$113=$B287+$D287),$I287,IF(AND(Q$113>$B287+$D287,Q$113<=$B287+$E287), $I287/($E287-$D287),0)), IF(OR(Q$113=$B287+$D287,Q$113=$B287+$E287),$I287/(($E287-$D287)*2),IF(AND(Q$113>$B287+$D287,Q$113<$B287+$E287),$I287/($E287-$D287),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A287","v":"Type 18"},{"$f":"B287+1","v":2016},{"$f":"C287","v":"Annual"},5,5,{"$f":"$N$106","v":5.9999999999999991E-2},null,null,null,{"$f":"$D$106/$D$33","v":0},{"$f":"J288-R288","v":0},{"$f":"K288-S288","v":0},{"$f":"L288-T288","v":0},null,null,null,{"$f":"IF(OR($C288=\"Annual\",$D288=$E288),IF(AND($D288=$E288,Q$113=$B288+$D288),$J288,IF(AND(Q$113>$B288+$D288,Q$113<=$B288+$E288), $J288/($E288-$D288),0)), IF(OR(Q$113=$B288+$D288,Q$113=$B288+$E288),$J288/(($E288-$D288)*2),IF(AND(Q$113>$B288+$D288,Q$113<$B288+$E288),$J288/($E288-$D288),0)))","v":0},{"$f":"IF(OR($C288=\"Annual\",$D288=$E288),IF(AND($D288=$E288,R$113=$B288+$D288),$J288,IF(AND(R$113>$B288+$D288,R$113<=$B288+$E288), $J288/($E288-$D288),0)), IF(OR(R$113=$B288+$D288,R$113=$B288+$E288),$J288/(($E288-$D288)*2),IF(AND(R$113>$B288+$D288,R$113<$B288+$E288),$J288/($E288-$D288),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A288","v":"Type 18"},{"$f":"B288+1","v":2017},{"$f":"C288","v":"Annual"},5,5,{"$f":"$O$106","v":5.9999999999999991E-2},null,null,null,null,{"$f":"$E$106/$E$33","v":0},{"$f":"K289-S289","v":0},{"$f":"L289-T289","v":0},null,null,null,null,{"$f":"IF(OR($C289=\"Annual\",$D289=$E289),IF(AND($D289=$E289,R$113=$B289+$D289),$K289,IF(AND(R$113>$B289+$D289,R$113<=$B289+$E289), $K289/($E289-$D289),0)), IF(OR(R$113=$B289+$D289,R$113=$B289+$E289),$K289/(($E289-$D289)*2),IF(AND(R$113>$B289+$D289,R$113<$B289+$E289),$K289/($E289-$D289),0)))","v":0},{"$f":"IF(OR($C289=\"Annual\",$D289=$E289),IF(AND($D289=$E289,S$113=$B289+$D289),$K289,IF(AND(S$113>$B289+$D289,S$113<=$B289+$E289), $K289/($E289-$D289),0)), IF(OR(S$113=$B289+$D289,S$113=$B289+$E289),$K289/(($E289-$D289)*2),IF(AND(S$113>$B289+$D289,S$113<$B289+$E289),$K289/($E289-$D289),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A289","v":"Type 18"},{"$f":"B289+1","v":2018},{"$f":"C289","v":"Annual"},5,5,{"$f":"$P$106","v":5.9999999999999991E-2},null,null,null,null,null,{"$f":"$F$106/$F$33","v":0},{"$f":"L290-T290","v":0},null,null,null,null,null,{"$f":"IF(OR($C290=\"Annual\",$D290=$E290),IF(AND($D290=$E290,S$113=$B290+$D290),$L290,IF(AND(S$113>$B290+$D290,S$113<=$B290+$E290), $L290/($E290-$D290),0)), IF(OR(S$113=$B290+$D290,S$113=$B290+$E290),$L290/(($E290-$D290)*2),IF(AND(S$113>$B290+$D290,S$113<$B290+$E290),$L290/($E290-$D290),0)))","v":0},{"$f":"IF(OR($C290=\"Annual\",$D290=$E290),IF(AND($D290=$E290,T$113=$B290+$D290),$L290,IF(AND(T$113>$B290+$D290,T$113<=$B290+$E290), $L290/($E290-$D290),0)), IF(OR(T$113=$B290+$D290,T$113=$B290+$E290),$L290/(($E290-$D290)*2),IF(AND(T$113>$B290+$D290,T$113<$B290+$E290),$L290/($E290-$D290),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A290","v":"Type 18"},{"$f":"B290+1","v":2019},{"$f":"C290","v":"Annual"},5,5,{"$f":"$Q$106","v":5.9999999999999991E-2},null,null,null,null,null,null,{"$f":"$G$106/$G$33","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C291=\"Annual\",$D291=$E291),IF(AND($D291=$E291,T$113=$B291+$D291),$M291,IF(AND(T$113>$B291+$D291,T$113<=$B291+$E291), $M291/($E291-$D291),0)), IF(OR(T$113=$B291+$D291,T$113=$B291+$E291),$M291/(($E291-$D291)*2),IF(AND(T$113>$B291+$D291,T$113<$B291+$E291),$M291/($E291-$D291),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A86","v":"Type 19"},{"$f":"B121","v":2014},{"$f":"$I107","v":"Annual"},{"$f":"$J107","v":10},{"$f":"$K107","v":10},{"$f":"$L$107","v":5.4999999999999993E-2},null,{"$f":"$B$107/$B$33","v":0},{"$f":"H293-P293","v":0},{"$f":"I293-Q293","v":0},{"$f":"J293-R293","v":0},{"$f":"K293-S293","v":0},{"$f":"L293-T293","v":0},null,{"$f":"IF(OR($C293=\"Annual\",$D293=$E293),IF(AND($D293=$E293,O$113=$B293+$D293),$H293,IF(AND(O$113>$B293+$D293,O$113<=$B293+$E293), $H293/($E293-$D293),0)), IF(OR(O$113=$B293+$D293,O$113=$B293+$E293),$H293/(($E293-$D293)*2),IF(AND(O$113>$B293+$D293,O$113<$B293+$E293),$H293/($E293-$D293),0)))","v":0},{"$f":"IF(OR($C293=\"Annual\",$D293=$E293),IF(AND($D293=$E293,P$113=$B293+$D293),$H293,IF(AND(P$113>$B293+$D293,P$113<=$B293+$E293), $H293/($E293-$D293),0)), IF(OR(P$113=$B293+$D293,P$113=$B293+$E293),$H293/(($E293-$D293)*2),IF(AND(P$113>$B293+$D293,P$113<$B293+$E293),$H293/($E293-$D293),0)))","v":0},0,0,0,0,null,{"$f":"IF($C293=\"annual\",IF(V$113=$B293,0,G293*$F293),IF(V$113-$B293=0,0,IF((V$113-$B293)<$E293,AVERAGE(G293,H293)*$F293,IF((V$113-$B293)=$E293,G293*$F293/2,0))))","v":0},{"$f":"IF($C293=\"annual\",IF(W$113=$B293,0,H293*$F293),IF(W$113-$B293=0,0,IF((W$113-$B293)<$E293,AVERAGE(H293,I293)*$F293,IF((W$113-$B293)=$E293,H293*$F293/2,0))))","v":0},0,0,0,0]
[{"$f":"A293","v":"Type 19"},{"$f":"B293+1","v":2015},{"$f":"C293","v":"Annual"},{"$f":"D293","v":10},10,{"$f":"$M$107","v":5.9999999999999991E-2},null,null,{"$f":"$C$107/$C$33","v":0},{"$f":"I294-Q294","v":0},{"$f":"J294-R294","v":0},{"$f":"K294-S294","v":0},{"$f":"L294-T294","v":0},null,null,{"$f":"IF(OR($C294=\"Annual\",$D294=$E294),IF(AND($D294=$E294,P$113=$B294+$D294),$I294,IF(AND(P$113>$B294+$D294,P$113<=$B294+$E294), $I294/($E294-$D294),0)), IF(OR(P$113=$B294+$D294,P$113=$B294+$E294),$I294/(($E294-$D294)*2),IF(AND(P$113>$B294+$D294,P$113<$B294+$E294),$I294/($E294-$D294),0)))","v":0},{"$f":"IF(OR($C294=\"Annual\",$D294=$E294),IF(AND($D294=$E294,Q$113=$B294+$D294),$I294,IF(AND(Q$113>$B294+$D294,Q$113<=$B294+$E294), $I294/($E294-$D294),0)), IF(OR(Q$113=$B294+$D294,Q$113=$B294+$E294),$I294/(($E294-$D294)*2),IF(AND(Q$113>$B294+$D294,Q$113<$B294+$E294),$I294/($E294-$D294),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A294","v":"Type 19"},{"$f":"B294+1","v":2016},{"$f":"C294","v":"Annual"},10,10,{"$f":"$N$107","v":6.4999999999999988E-2},null,null,null,{"$f":"$D$107/$D$33","v":0},{"$f":"J295-R295","v":0},{"$f":"K295-S295","v":0},{"$f":"L295-T295","v":0},null,null,null,{"$f":"IF(OR($C295=\"Annual\",$D295=$E295),IF(AND($D295=$E295,Q$113=$B295+$D295),$J295,IF(AND(Q$113>$B295+$D295,Q$113<=$B295+$E295), $J295/($E295-$D295),0)), IF(OR(Q$113=$B295+$D295,Q$113=$B295+$E295),$J295/(($E295-$D295)*2),IF(AND(Q$113>$B295+$D295,Q$113<$B295+$E295),$J295/($E295-$D295),0)))","v":0},{"$f":"IF(OR($C295=\"Annual\",$D295=$E295),IF(AND($D295=$E295,R$113=$B295+$D295),$J295,IF(AND(R$113>$B295+$D295,R$113<=$B295+$E295), $J295/($E295-$D295),0)), IF(OR(R$113=$B295+$D295,R$113=$B295+$E295),$J295/(($E295-$D295)*2),IF(AND(R$113>$B295+$D295,R$113<$B295+$E295),$J295/($E295-$D295),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A295","v":"Type 19"},{"$f":"B295+1","v":2017},{"$f":"C295","v":"Annual"},10,10,{"$f":"$O$107","v":6.4999999999999988E-2},null,null,null,null,{"$f":"$E$107/$E$33","v":0},{"$f":"K296-S296","v":0},{"$f":"L296-T296","v":0},null,null,null,null,{"$f":"IF(OR($C296=\"Annual\",$D296=$E296),IF(AND($D296=$E296,R$113=$B296+$D296),$K296,IF(AND(R$113>$B296+$D296,R$113<=$B296+$E296), $K296/($E296-$D296),0)), IF(OR(R$113=$B296+$D296,R$113=$B296+$E296),$K296/(($E296-$D296)*2),IF(AND(R$113>$B296+$D296,R$113<$B296+$E296),$K296/($E296-$D296),0)))","v":0},{"$f":"IF(OR($C296=\"Annual\",$D296=$E296),IF(AND($D296=$E296,S$113=$B296+$D296),$K296,IF(AND(S$113>$B296+$D296,S$113<=$B296+$E296), $K296/($E296-$D296),0)), IF(OR(S$113=$B296+$D296,S$113=$B296+$E296),$K296/(($E296-$D296)*2),IF(AND(S$113>$B296+$D296,S$113<$B296+$E296),$K296/($E296-$D296),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A296","v":"Type 19"},{"$f":"B296+1","v":2018},{"$f":"C296","v":"Annual"},10,10,{"$f":"$P$107","v":6.4999999999999988E-2},null,null,null,null,null,{"$f":"$F$107/$F$33","v":0},{"$f":"L297-T297","v":0},null,null,null,null,null,{"$f":"IF(OR($C297=\"Annual\",$D297=$E297),IF(AND($D297=$E297,S$113=$B297+$D297),$L297,IF(AND(S$113>$B297+$D297,S$113<=$B297+$E297), $L297/($E297-$D297),0)), IF(OR(S$113=$B297+$D297,S$113=$B297+$E297),$L297/(($E297-$D297)*2),IF(AND(S$113>$B297+$D297,S$113<$B297+$E297),$L297/($E297-$D297),0)))","v":0},{"$f":"IF(OR($C297=\"Annual\",$D297=$E297),IF(AND($D297=$E297,T$113=$B297+$D297),$L297,IF(AND(T$113>$B297+$D297,T$113<=$B297+$E297), $L297/($E297-$D297),0)), IF(OR(T$113=$B297+$D297,T$113=$B297+$E297),$L297/(($E297-$D297)*2),IF(AND(T$113>$B297+$D297,T$113<$B297+$E297),$L297/($E297-$D297),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A297","v":"Type 19"},{"$f":"B297+1","v":2019},{"$f":"C297","v":"Annual"},10,10,{"$f":"$Q$107","v":6.4999999999999988E-2},null,null,null,null,null,null,{"$f":"$G$107/$G$33","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C298=\"Annual\",$D298=$E298),IF(AND($D298=$E298,T$113=$B298+$D298),$M298,IF(AND(T$113>$B298+$D298,T$113<=$B298+$E298), $M298/($E298-$D298),0)), IF(OR(T$113=$B298+$D298,T$113=$B298+$E298),$M298/(($E298-$D298)*2),IF(AND(T$113>$B298+$D298,T$113<$B298+$E298),$M298/($E298-$D298),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A87","v":"ZERO-COUPON BOND"},{"$f":"B121","v":2014},null,{"$f":"$J108","v":3},{"$f":"$K108","v":3},{"$f":"$L$108","v":5.9999999999999991E-2},null,{"$f":"$B$108/$B$33","v":0},{"$f":"H300-P300","v":0},{"$f":"I300-Q300","v":0},{"$f":"J300-R300","v":0},{"$f":"K300-S300","v":0},{"$f":"L300-T300","v":0},null,{"$f":"IF($D300=$E300,IF(O$113=$B300+$E300,$H300,0),0)","v":0},{"$f":"IF($D300=$E300,IF(P$113=$B300+$E300,$H300,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$113-$B300=$D300,$H300*(((1+$F300)^$D300)-1),0)","v":0},{"$f":"IF(W$113-$B300=$D300,$H300*(((1+$F300)^$D300)-1),0)","v":0},0,0,0,0]
[{"$f":"A300","v":"ZERO-COUPON BOND"},{"$f":"B300+1","v":2015},null,{"$f":"D300","v":3},3,{"$f":"$M$108","v":6.4999999999999988E-2},null,null,{"$f":"$C$108/$C$33","v":0},{"$f":"I301-Q301","v":0},{"$f":"J301-R301","v":0},{"$f":"K301-S301","v":0},{"$f":"L301-T301","v":0},null,null,{"$f":"IF($D301=$E301,IF(P$113=$B301+$E301,$I301,0),0)","v":0},{"$f":"IF($D301=$E301,IF(Q$113=$B301+$E301,$I301,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$113-$B301=$D301,$I301*(((1+$F301)^$D301)-1),0)","v":0},{"$f":"IF(X$113-$B301=$D301,$I301*(((1+$F301)^$D301)-1),0)","v":0},0,0,0]
[{"$f":"A301","v":"ZERO-COUPON BOND"},{"$f":"B301+1","v":2016},null,3,3,{"$f":"$N$108","v":6.9999999999999993E-2},null,null,null,{"$f":"$D$108/$D$33","v":0},{"$f":"J302-R302","v":0},{"$f":"K302-S302","v":0},{"$f":"L302-T302","v":0},null,null,null,{"$f":"IF($D302=$E302,IF(Q$113=$B302+$E302,$J302,0),0)","v":0},{"$f":"IF($D302=$E302,IF(R$113=$B302+$E302,$J302,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$113-$B302=$D302,$J302*(((1+$F302)^$D302)-1),0)","v":0},{"$f":"IF(Y$113-$B302=$D302,$J302*(((1+$F302)^$D302)-1),0)","v":0},0,0]
[{"$f":"A302","v":"ZERO-COUPON BOND"},{"$f":"B302+1","v":2017},null,3,3,{"$f":"$O$108","v":6.9999999999999993E-2},null,null,null,null,{"$f":"$E$108/$E$33","v":0},{"$f":"K303-S303","v":0},{"$f":"L303-T303","v":0},null,null,null,null,{"$f":"IF($D303=$E303,IF(R$113=$B303+$E303,$K303,0),0)","v":0},{"$f":"IF($D303=$E303,IF(S$113=$B303+$E303,$K303,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$113-$B303=$D303,$K303*(((1+$F303)^$D303)-1),0)","v":0},{"$f":"IF(Z$113-$B303=$D303,$K303*(((1+$F303)^$D303)-1),0)","v":0},0]
[{"$f":"A303","v":"ZERO-COUPON BOND"},{"$f":"B303+1","v":2018},null,3,3,{"$f":"$P$108","v":6.9999999999999993E-2},null,null,null,null,null,{"$f":"$F$108/$F$33","v":0},{"$f":"L304-T304","v":0},null,null,null,null,null,{"$f":"IF($D304=$E304,IF(S$113=$B304+$E304,$L304,0),0)","v":0},{"$f":"IF($D304=$E304,IF(T$113=$B304+$E304,$L304,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$113-$B304=$D304,$L304*(((1+$F304)^$D304)-1),0)","v":0},{"$f":"IF(AA$113-$B304=$D304,$L304*(((1+$F304)^$D304)-1),0)","v":0}]
[{"$f":"A304","v":"ZERO-COUPON BOND"},{"$f":"B304+1","v":2019},null,3,3,{"$f":"$Q$108","v":6.9999999999999993E-2},null,null,null,null,null,null,{"$f":"$G$108/$G$33","v":0},null,null,null,null,null,null,{"$f":"IF($D305=$E305,IF(T$113=$B305+$E305,$M305,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$113-$B305=$D305,$M305*(((1+$F305)^$D305)-1),0)","v":0}]
[]
[null,"Calculations in LCU"]
[]
[{"$f":"'Input 4 - Forecast'!A89","v":"Domestic Residual Financing (annual payments, no interest or amortization in current year)"},{"$f":"B121","v":2014},null,{"$f":"$J110","v":1},{"$f":"$K110","v":1},{"$f":"$L$110","v":0.03},null,{"$f":"$B$110","v":4.8823307881662031E-2},{"$f":"H309-P309","v":0},{"$f":"I309-Q309","v":0},{"$f":"J309-R309","v":0},{"$f":"K309-S309","v":0},{"$f":"L309-T309","v":0},null,0,{"$f":"H309","v":4.8823307881662031E-2},0,0,0,0,null,0,{"$f":"H309*$F309","v":1.4646992364498609E-3},{"$f":"I309*$F309","v":0},0,0,0]
[null,{"$f":"B309+1","v":2015},null,{"$f":"D309","v":1},1,{"$f":"$M$110","v":3.2500000000000001E-2},null,null,{"$f":"$C$110","v":4.355599394192388E-2},{"$f":"I310-Q310","v":0},{"$f":"J310-R310","v":0},{"$f":"K310-S310","v":0},{"$f":"L310-T310","v":0},null,null,0,{"$f":"I310","v":4.355599394192388E-2},0,0,0,null,null,0,{"$f":"I310*$F310","v":1.4155698031125261E-3},0,0,0]
[null,{"$f":"B310+1","v":2016},null,1,1,{"$f":"$N$110","v":3.2500000000000001E-2},null,null,null,{"$f":"$D$110","v":9.4660587448093761E-2},{"$f":"J311-R311","v":0},{"$f":"K311-S311","v":0},{"$f":"L311-T311","v":0},null,null,null,0,{"$f":"J311","v":9.4660587448093761E-2},0,0,null,null,null,0,{"$f":"J311*$F311","v":3.0764690920630474E-3},0,0]
[null,{"$f":"B311+1","v":2017},null,1,1,{"$f":"$O$110","v":3.5000000000000003E-2},null,null,null,null,{"$f":"$E$110","v":0.51667918630934617},{"$f":"K312-S312","v":0},{"$f":"L312-T312","v":0},null,null,null,null,0,{"$f":"K312","v":0.51667918630934617},0,null,null,null,null,0,{"$f":"K312*$F312","v":1.8083771520827116E-2},{"$f":"L312*$F312","v":0}]
[null,{"$f":"B312+1","v":2018},null,1,1,{"$f":"$P$110","v":3.5000000000000003E-2},null,null,null,null,null,{"$f":"$F$110","v":0.22253160091547866},{"$f":"L313-T313","v":0},null,null,null,null,null,0,{"$f":"L313","v":0.22253160091547866},null,null,null,null,null,0,{"$f":"L313*$F313","v":7.7886060320417538E-3}]
[null,{"$f":"B313+1","v":2019},null,1,1,{"$f":"$Q$110","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$G$110","v":1.2245312746057497E-2},null,null,null,null,null,null,0,null,null,null,null,null,null,0]

{"sheet":"combo","index":22,"n_rows":312,"n_cols":27,"rows_kept":312,"cut":false,"hidden":true,"merged":[[230,1,230,26],[267,1,267,26],[304,1,304,26],[125,1,125,26],[135,1,135,26],[172,1,172,26],[211,1,211,26],[220,1,220,26],[116,1,116,26],[72,1,72,6],[111,7,111,12],[111,14,111,19],[111,21,111,26],[111,1,111,5]]}
[]
["Combination Shock","First Year of projection"]
[null,{"$f":"FirstYear","v":2014},{"$f":"B3+1","v":2015},{"$f":"C3+1","v":2016},{"$f":"D3+1","v":2017},{"$f":"E3+1","v":2018},{"$f":"F3+1","v":2019}]
[]
["Total Public Debt",{"$f":"B7+B13","v":2055.7125134797711},2133.3165782858041,2214.5009918340043,2257.4796402842139,2295.1947268102467,2330.6380591503339]
["o/w public guarantees",{"$f":"'Baseline debt'!P8","v":""},{"$f":"'Baseline debt'!Q8","v":""},{"$f":"'Baseline debt'!R8","v":""},{"$f":"'Baseline debt'!S8","v":""},{"$f":"'Baseline debt'!T8","v":""},{"$f":"'Baseline debt'!U8","v":""}]
["Old Debt",{"$f":"B8+B9","v":1677.4929001639998},{"$f":"C8+C9","v":1501.0351927249999},1321.317233405,1202.066999161,1066.9348089269999,1002.004826151]
["o/w domestic-currency debt",{"$f":"'Baseline debt'!P11","v":1677.4929001639998},{"$f":"'Baseline debt'!Q11","v":1501.0351927249999},{"$f":"'Baseline debt'!R11","v":1321.317233405},{"$f":"'Baseline debt'!S11","v":1202.066999161},{"$f":"'Baseline debt'!T11","v":1066.9348089269999},{"$f":"'Baseline debt'!U11","v":1002.004826151}]
["o/w foreign-currency debt",{"$f":"'Baseline debt'!P13/'Baseline debt'!P$73*B32","v":0},{"$f":"'Baseline debt'!Q13/'Baseline debt'!Q$73*C32","v":0},{"$f":"'Baseline debt'!R13/'Baseline debt'!R$73*D32","v":0},{"$f":"'Baseline debt'!S13/'Baseline debt'!S$73*E32","v":0},{"$f":"'Baseline debt'!T13/'Baseline debt'!T$73*F32","v":0},{"$f":"'Baseline debt'!U13/'Baseline debt'!U$73*G32","v":0}]
["o/w short-term debt at original maturity",0,0,0,0,0,0]
["o/w MLT debt",{"$f":"B8+B9","v":1677.4929001639998},1501.0351927249999,1321.317233405,1202.066999161,1066.9348089269999,1002.004826151]
[]
["New Debt",{"$f":"B14+B15","v":378.21961331577143},{"$f":"C14+C15","v":632.28138556080421},893.18375842900434,1055.4126411232137,1228.259917883247,1328.6332329993338]
["o/w domestic-currency debt",{"$f":"SUM(H119:H124,H138:H171,H214:H219,H233:H266,H307:H312)","v":378.21961331577143},632.28138556080421,893.18375842900434,1055.4126411232137,1228.259917883247,1328.6332329993338]
["o/w foreign-currency debt",{"$f":"SUM(H128:H133,H175:H208,H223:H228,H270:H303)*B32","v":0},0,0,0,0,0]
["o/w short-term debt at original maturity",{"$f":"SUM(H119:H124,H214:H219,H307:H312)+SUM(H128:H133,H223:H228)*B32","v":151.04882330788175},159.9539436023681,174.96375360849203,173.05329034851752,175.17785397088636,180.19382797604771]
["o/w MLT debt",{"$f":"B14+B15-B16","v":227.17079000788968},472.32744195843611,718.22000482051226,882.35935077469617,1053.0820639123606,1148.4394050232861]
[]
["Gross Financing Needs",{"$f":"B63","v":360.31961331577145},382.21059555291447,451.25631647056855,416.32814690786563,439.87416225402399,435.80865602818722]
["Primary deficit",{"$f":"B49-B47","v":-32.700645783616778},-26.350471330961,-10.616668269491356,-61.535148038158241,-75.473978951155004,-86.262367923729585]
["Interest revenues",{"$f":"B48","v":3.0065},0,0,0,0,0]
["Debt service",{"$f":"B23+B24","v":396.02675909938824},411.56756688387549,464.64798474005994,480.63829494602368,518.12314120517908,524.84602395191689]
["Interest payments",{"$f":"SUM(B50:B51,B58:B59)","v":85.156659263388221},84.061036136993792,94.5760818176919,107.28879648836727,115.96406547718834,124.48070026381652]
["Amortization payments",{"$f":"SUM(B53:B54,B60:B61)","v":310.87009983600001},327.50653074688171,370.07190292236805,373.34949845765641,402.15907572799074,400.36532368810037]
["Effective interest rate",{"$f":"'Baseline debt'!P64","v":4.2827521565925453E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(C23/(B5-B6)),C23/(B5-B6),\"\"),IF(ISNUMBER(C23/B5),C23/B5,\"\"))","v":4.0891435736167679E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(D23/(C5-C6)),D23/(C5-C6),\"\"),IF(ISNUMBER(D23/C5),D23/C5,\"\"))","v":4.4332886539365457E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(E23/(D5-D6)),E23/(D5-D6),\"\"),IF(ISNUMBER(E23/D5),E23/D5,\"\"))","v":4.8448294619869596E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(F23/(E5-E6)),F23/(E5-E6),\"\"),IF(ISNUMBER(F23/E5),F23/E5,\"\"))","v":5.1368820080516256E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(G23/(F5-F6)),G23/(F5-F6),\"\"),IF(ISNUMBER(G23/F5),G23/F5,\"\"))","v":5.4235354765220255E-2}]
["Real GDP growth",{"$f":"'Input 5 - Scenario Design'!E93","v":-1.7760310734682316E-2},{"$f":"'Input 5 - Scenario Design'!F93","v":-1.6490252140996225E-2},{"$f":"'Input 5 - Scenario Design'!G93","v":-1.3381471163414621E-2},{"$f":"'Input 5 - Scenario Design'!H93","v":1.4000739999997514E-2},{"$f":"'Input 5 - Scenario Design'!I93","v":1.4007680000003075E-2},{"$f":"'Input 5 - Scenario Design'!J93","v":1.1999999999999345E-2}]
["Inflation",{"$f":"'Input 5 - Scenario Design'!E94","v":1.4156249101911822E-2},{"$f":"'Input 5 - Scenario Design'!F94","v":7.0046322091397648E-3},{"$f":"'Input 5 - Scenario Design'!G94","v":7.0046322091453159E-3},{"$f":"'Input 5 - Scenario Design'!H94","v":1.4000000000001789E-2},{"$f":"'Input 5 - Scenario Design'!I94","v":1.4500000000003288E-2},{"$f":"'Input 5 - Scenario Design'!J94","v":1.4699999999996161E-2}]
["Non-interest revenue-to-GDP ratio",{"$f":"'Input 5 - Scenario Design'!E95","v":0.47796221731901778},{"$f":"'Input 5 - Scenario Design'!F95","v":0.47920802137399648},{"$f":"'Input 5 - Scenario Design'!G95","v":0.48006713000201101},{"$f":"'Input 5 - Scenario Design'!H95","v":0.48100894299784752},{"$f":"'Input 5 - Scenario Design'!I95","v":0.48194552828964338},{"$f":"'Input 5 - Scenario Design'!J95","v":0.48281631916915968}]
["Non-interest expenditure-to-GDP ratio",{"$f":"'Input 5 - Scenario Design'!E96","v":0.45699863404227603},{"$f":"'Input 5 - Scenario Design'!F96","v":0.46215161873685701},{"$f":"'Input 5 - Scenario Design'!G96","v":0.47315030857477897},{"$f":"'Input 5 - Scenario Design'!H96","v":0.44201785634237012},{"$f":"'Input 5 - Scenario Design'!I96","v":0.43545697408563599},{"$f":"'Input 5 - Scenario Design'!J96","v":0.43107327258324096}]
["Primary balance",{"$f":"'Input 5 - Scenario Design'!E97","v":2.0963583276741748E-2},{"$f":"'Input 5 - Scenario Design'!F97","v":1.7056402637139478E-2},{"$f":"'Input 5 - Scenario Design'!G97","v":6.916821427232045E-3},{"$f":"'Input 5 - Scenario Design'!H97","v":3.8991086655477403E-2},{"$f":"'Input 5 - Scenario Design'!I97","v":4.6488554204007382E-2},{"$f":"'Input 5 - Scenario Design'!J97","v":5.1743046585918717E-2}]
["Nominal exchange rate -- average (LCU/USD)",{"$f":"'Input 5 - Scenario Design'!E98","v":0.75766826749923399},{"$f":"'Input 5 - Scenario Design'!F98","v":0.85281074344245811},{"$f":"'Input 5 - Scenario Design'!G98","v":0.84439469533947265},{"$f":"'Input 5 - Scenario Design'!H98","v":0.83639598400320769},{"$f":"'Input 5 - Scenario Design'!I98","v":0.82965358847177828},{"$f":"'Input 5 - Scenario Design'!J98","v":0.82296592746086683}]
["Nominal exchange rate -- end of period (LCU/USD)",{"$f":"'Input 5 - Scenario Design'!E99","v":0.75579575512170705},{"$f":"'Input 5 - Scenario Design'!F99","v":0.8488477912737592},{"$f":"'Input 5 - Scenario Design'!G99","v":0.84062798388058679},{"$f":"'Input 5 - Scenario Design'!H99","v":0.83319772861754049},{"$f":"'Input 5 - Scenario Design'!I99","v":0.82653875430768342},{"$f":"'Input 5 - Scenario Design'!J99","v":0.8199377348107949}]
["Interest rate shock, basis points, compared to baseline",{"$f":"'Input 5 - Scenario Design'!E100","v":0},{"$f":"'Input 5 - Scenario Design'!F100","v":200},{"$f":"'Input 5 - Scenario Design'!G100","v":200},{"$f":"'Input 5 - Scenario Design'!H100","v":200},{"$f":"'Input 5 - Scenario Design'!I100","v":200},{"$f":"'Input 5 - Scenario Design'!J100","v":200}]
["Nominal GDP growth",{"$f":"(1+B26)*(1+B27)-1","v":-3.8554810156580244E-3},-9.6011280831401757E-3,-6.4705712381862845E-3,2.8196750359999356E-2,2.8710791360006427E-2,2.6876399999995471E-2]
["Nominal GDP in LCU",{"$f":"'Input 2 - Data'!P7*(1+B34)","v":1559.8786405898848},{"$f":"B35*(1+C34)","v":1544.9020459674266},{"$f":"C35*(1+D34)","v":1534.9056472229747},{"$f":"D35*(1+E34)","v":1578.1849985838742},{"$f":"E35*(1+F34)","v":1623.4959388057077},{"$f":"F35*(1+G34)","v":1667.1296650554182}]
[]
["Total public debt-to-GDP",{"$f":"B5/B35","v":1.3178669545102442},1.3808749777076701,1.4427603389436909,1.4304277650021255,1.41373604451309,1.3979944739768395]
["Debt service-to-GDP",{"$f":"B22/B35","v":0.25388305781892528},0.26640366485251787,0.3027208777169616,0.30455130125891872,0.31914039870424682,0.31482015763571103]
["Gross financing needs-to-GDP",{"$f":"B19/B35","v":0.2309920810118361},0.24740118414017115,0.29399612757110072,0.26380186561235991,0.2709425701290073,0.26141257345672642]
["Total public debt-to-revenue",{"$f":"B5/(B47+B48)","v":2.7461877163327792},{"$f":"C5/C47","v":2.881577344528568},3.0053303981417079,2.973807006761882,2.9333938412713141,2.8954996309622203]
["Debt service-to-revenue",{"$f":"B22/(B47+B48)","v":0.52904470544709881},{"$f":"C22/C47","v":0.55592488641713267},0.630580305957822,0.63315101661276507,0.66219184528349295,0.65204953754972506]
["Gross financing needs-to-revenue",{"$f":"B19/(B47+B48)","v":0.48134420039433473},{"$f":"C19/C47","v":0.51627095771647702},0.61240628486659587,0.54843443027948124,0.56218504836126226,0.54143276247698213]
[]
[]
[null,{"$f":"FirstYear","v":2014},{"$f":"B45+1","v":2015},{"$f":"C45+1","v":2016},{"$f":"D45+1","v":2017},{"$f":"E45+1","v":2018},{"$f":"F45+1","v":2019}]
[]
["Public sector non-interest revenues and grants",{"$f":"B28*B$35","v":745.56305380491654},740.32945266468948,736.85774888621268,759.12109802388875,782.43660790380738,804.91740845977108]
["Public sector interest revenue",{"$f":"'Input 4 - Forecast'!C21","v":3.0065},{"$f":"'Input 4 - Forecast'!D21","v":3.0065},{"$f":"'Input 4 - Forecast'!E21","v":2.7749999999999999},{"$f":"'Input 4 - Forecast'!F21","v":2.7749999999999999},{"$f":"'Input 4 - Forecast'!G21","v":2.7749999999999999},{"$f":"'Input 4 - Forecast'!H21","v":2.7749999999999999}]
["Public sector non-interest expenditures ",{"$f":"B29*B$35","v":712.86240802129976},713.97898133372848,726.24108061672132,697.58594998573051,706.96262895265238,718.6550405360415]
["Interest expenditures on OLD debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C24","v":84.006859291943002},{"$f":"'Input 4 - Forecast'!D24","v":73.311144640000009},{"$f":"'Input 4 - Forecast'!E24","v":67.484902319999989},{"$f":"'Input 4 - Forecast'!F24","v":63.309651839999987},{"$f":"'Input 4 - Forecast'!G24","v":58.924689679999986},{"$f":"'Input 4 - Forecast'!H24","v":54.568045519999998},null,"Interest payments on OLD debt denominated in LCU are assumed to be independent of market conditions"]
["Interest expenditures on OLD debt denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C25/'Input 4 - Forecast'!C$17)*B31","v":0},{"$f":"('Input 4 - Forecast'!D25/'Input 4 - Forecast'!D$17)*C31","v":0},{"$f":"('Input 4 - Forecast'!E25/'Input 4 - Forecast'!E$17)*D31","v":0},{"$f":"('Input 4 - Forecast'!F25/'Input 4 - Forecast'!F$17)*E31","v":0},{"$f":"('Input 4 - Forecast'!G25/'Input 4 - Forecast'!G$17)*F31","v":0},{"$f":"('Input 4 - Forecast'!H25/'Input 4 - Forecast'!H$17)*G31","v":0},null,"Interest payments on OLD debt denominated in foreign currency are subject to exchange rate shocks."]
[]
["Principal payments on OLD debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C27","v":310.87009983600001},{"$f":"'Input 4 - Forecast'!D27","v":176.45770743899999},{"$f":"'Input 4 - Forecast'!E27","v":179.71795931999998},{"$f":"'Input 4 - Forecast'!F27","v":119.25023424400001},{"$f":"'Input 4 - Forecast'!G27","v":135.13219023400001},{"$f":"'Input 4 - Forecast'!H27","v":64.929982776000003},null,"Amortization payments on OLD debt denominated in LCU are assumed to be independent of market conditions"]
["Principal payments on OLD debt denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C28/'Input 4 - Forecast'!C$17)*B31","v":0},{"$f":"('Input 4 - Forecast'!D28/'Input 4 - Forecast'!D$17)*C31","v":0},{"$f":"('Input 4 - Forecast'!E28/'Input 4 - Forecast'!E$17)*D31","v":0},{"$f":"('Input 4 - Forecast'!F28/'Input 4 - Forecast'!F$17)*E31","v":0},{"$f":"('Input 4 - Forecast'!G28/'Input 4 - Forecast'!G$17)*F31","v":0},{"$f":"('Input 4 - Forecast'!H28/'Input 4 - Forecast'!H$17)*G31","v":0},null,"Amortization payments on OLD debt denominated in foreign currency are subject to exchange rate shocks."]
[]
["Recognition of implicit contingent liability",{"$f":"'Input 4 - Forecast'!C30","v":0},{"$f":"'Input 4 - Forecast'!D30","v":0},{"$f":"'Input 4 - Forecast'!E30","v":0},{"$f":"'Input 4 - Forecast'!F30","v":0},{"$f":"'Input 4 - Forecast'!G30","v":0},{"$f":"'Input 4 - Forecast'!H30","v":0}]
[]
["Interest expenditures on NEW debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C32","v":1.1497999714452218},{"$f":"SUM(W119:W124,W138:W171,W214:W219,W233:W266,W307:W312)+Baseline!W282","v":10.749891496993781},{"$f":"SUM(X119:X124,X138:X171,X214:X219,X233:X266,X307:X312)+Baseline!X282","v":27.091179497691915},{"$f":"SUM(Y119:Y124,Y138:Y171,Y214:Y219,Y233:Y266,Y307:Y312)+Baseline!Y282","v":43.979144648367274},{"$f":"SUM(Z119:Z124,Z138:Z171,Z214:Z219,Z233:Z266,Z307:Z312)+Baseline!Z282","v":57.039375797188349},{"$f":"SUM(AA119:AA124,AA138:AA171,AA214:AA219,AA233:AA266,AA307:AA312)+Baseline!AA282","v":69.912654743816518}]
["Interest expenditures on NEW debt denominated in foreign currency",{"$f":"'Input 4 - Forecast'!C33","v":0},{"$f":"SUM(W128:W133,W175:W210,W223:W229,W270:W303,Baseline!W283)*C31","v":0},{"$f":"SUM(X128:X133,X175:X210,X223:X229,X270:X303,Baseline!X283)*D31","v":0},{"$f":"SUM(Y128:Y133,Y175:Y210,Y223:Y229,Y270:Y303,Baseline!Y283)*E31","v":0},{"$f":"SUM(Z128:Z133,Z175:Z210,Z223:Z229,Z270:Z303,Baseline!Z283)*F31","v":0},{"$f":"SUM(AA128:AA133,AA175:AA210,AA223:AA229,AA270:AA303,Baseline!AA283)*G31","v":0}]
["Principal payments on NEW debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C34","v":0},{"$f":"SUM(P119:P124,P138:P171,P214:P219,P233:P266,P307:P312)","v":151.04882330788175},190.3539436023681,254.09926421365643,267.02688549399073,335.43534091210034]
["Principal payments on NEW debt denominated in foreign currency",{"$f":"'Input 4 - Forecast'!C35","v":0},{"$f":"SUM(P128:P134,P175:P210,P223:P229,P270:P303)*C31","v":0},0,0,0,0]
[]
["Gross financing requirements",{"$f":"SUM(B49:B51,B53:B54,B56,B58:B61)-SUM(B47:B48)","v":360.31961331577145},{"$f":"SUM(C49:C51,C53:C54,C56,C58:C61)-SUM(C47:C48)","v":382.21059555291447},451.25631647056855,416.32814690786563,439.87416225402399,435.80865602818722]
[]
["Change in domestic arrears",{"$f":"'Input 4 - Forecast'!C39","v":-12.2},{"$f":"'Input 4 - Forecast'!D39","v":-20},{"$f":"'Input 4 - Forecast'!E39","v":0},{"$f":"'Input 4 - Forecast'!F39","v":0},{"$f":"'Input 4 - Forecast'!G39","v":0},{"$f":"'Input 4 - Forecast'!H39","v":0}]
["Change in external arrears",{"$f":"('Input 4 - Forecast'!C40/'Input 4 - Forecast'!C$17)*'Input 5 - Scenario Design'!E$48","v":0},{"$f":"('Input 4 - Forecast'!D40/'Input 4 - Forecast'!D$17)*'Input 5 - Scenario Design'!F$48","v":0},{"$f":"('Input 4 - Forecast'!E40/'Input 4 - Forecast'!E$17)*'Input 5 - Scenario Design'!G$48","v":0},{"$f":"('Input 4 - Forecast'!F40/'Input 4 - Forecast'!F$17)*'Input 5 - Scenario Design'!H$48","v":0},{"$f":"('Input 4 - Forecast'!G40/'Input 4 - Forecast'!G$17)*'Input 5 - Scenario Design'!I$48","v":0},{"$f":"('Input 4 - Forecast'!H40/'Input 4 - Forecast'!H$17)*'Input 5 - Scenario Design'!J$48","v":0},null,"Change in external arrears are subject to exchange rate shocks."]
["Debt relief",{"$f":"('Input 4 - Forecast'!C41/'Input 4 - Forecast'!C$17)*'Input 5 - Scenario Design'!E$48","v":0},{"$f":"('Input 4 - Forecast'!D41/'Input 4 - Forecast'!D$17)*'Input 5 - Scenario Design'!F$48","v":0},{"$f":"('Input 4 - Forecast'!E41/'Input 4 - Forecast'!E$17)*'Input 5 - Scenario Design'!G$48","v":0},{"$f":"('Input 4 - Forecast'!F41/'Input 4 - Forecast'!F$17)*'Input 5 - Scenario Design'!H$48","v":0},{"$f":"('Input 4 - Forecast'!G41/'Input 4 - Forecast'!G$17)*'Input 5 - Scenario Design'!I$48","v":0},{"$f":"('Input 4 - Forecast'!H41/'Input 4 - Forecast'!H$17)*'Input 5 - Scenario Design'!J$48","v":0},null,"Debt relief is assumed to be from external creditors and is thus subject to exchange rate shocks."]
[{"$f":"'Input 2 - Data'!D31","v":"Please specify (1) (e.g., privatization receipts) (+ reduces financing needs)"},{"$f":"'Input 4 - Forecast'!C42","v":0},{"$f":"'Input 4 - Forecast'!D42","v":0},{"$f":"'Input 4 - Forecast'!E42","v":0},{"$f":"'Input 4 - Forecast'!F42","v":0},{"$f":"'Input 4 - Forecast'!G42","v":0},{"$f":"'Input 4 - Forecast'!H42","v":0}]
[{"$f":"'Input 2 - Data'!D32","v":"Please specify (2) (e.g., other debt flows) (+ increases financing needs)"},{"$f":"'Input 4 - Forecast'!C43","v":5.7},{"$f":"'Input 4 - Forecast'!D43","v":2.9},{"$f":"'Input 4 - Forecast'!E43","v":0},{"$f":"'Input 4 - Forecast'!F43","v":0},{"$f":"'Input 4 - Forecast'!G43","v":0},{"$f":"'Input 4 - Forecast'!H43","v":0}]
[]
["Financing needs to be financed with new issuance",{"$f":"B63-B65-B66-B67-B68+B69","v":378.21961331577143},{"$f":"C63-C65-C66-C67-C68+C69","v":405.11059555291445},451.25631647056855,416.32814690786563,439.87416225402399,435.80865602818722]
[]
["New Issuance of domestic debt (new debt) 1/","Fiscal needs in LCU automatically filled by issuing debt\n (same profile as in the baseline scenario)",null,null,null,null,null,null,"Semi-annual or annual payments","Grace period","Maturity",{"$f":"CONCATENATE(\"Interest Rate on debt issued in \",B45)","v":"Interest Rate on debt issued in 2014"},"Interest Rate on debt issued in 2015","Interest Rate on debt issued in 2016","Interest Rate on debt issued in 2017","Interest Rate on debt issued in 2018","Interest Rate on debt issued in 2019"]
["Short-term debt 2/"]
["Denominated in local currency",{"$f":"('Input 4 - Forecast'!C56/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":151.00000000000009},{"$f":"('Input 4 - Forecast'!D56/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":159.90779457681427},{"$f":"('Input 4 - Forecast'!E56/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":174.85405277524538},{"$f":"('Input 4 - Forecast'!F56/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":172.46245699747212},{"$f":"('Input 4 - Forecast'!G56/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":174.91966105362707},{"$f":"('Input 4 - Forecast'!H56/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":180.17918659226194},null,{"$f":"'Input 4 - Forecast'!J56","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K56","v":1},{"$f":"'Input 4 - Forecast'!L56","v":1},{"$f":"'Input 4 - Forecast'!M56+B$33/10000","v":1.52291386946387E-2},{"$f":"'Input 4 - Forecast'!N56+C$33/10000","v":3.6862499999999999E-2},{"$f":"'Input 4 - Forecast'!O56+D$33/10000","v":3.9824999999999902E-2},{"$f":"'Input 4 - Forecast'!P56+E$33/10000","v":4.3799999999999902E-2},{"$f":"'Input 4 - Forecast'!Q56+F$33/10000","v":4.7012499999999999E-2},{"$f":"'Input 4 - Forecast'!R56+G$33/10000","v":4.9937499999999996E-2}]
["Denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C57/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D57/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E57/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F57/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G57/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H57/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J57","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K57","v":1},{"$f":"'Input 4 - Forecast'!L57","v":1},{"$f":"'Input 4 - Forecast'!M57+B$33/10000","v":0.03},{"$f":"'Input 4 - Forecast'!N57+C$33/10000","v":0.05},{"$f":"'Input 4 - Forecast'!O57+D$33/10000","v":0.05},{"$f":"'Input 4 - Forecast'!P57+E$33/10000","v":0.05},{"$f":"'Input 4 - Forecast'!Q57+F$33/10000","v":0.05},{"$f":"'Input 4 - Forecast'!R57+G$33/10000","v":0.05}]
["Long-term debt 3/"]
["Denominated in local currency"]
["Type 1",{"$f":"('Input 4 - Forecast'!C60/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":30.400000000000016},{"$f":"('Input 4 - Forecast'!D60/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":37.064720597274828},{"$f":"('Input 4 - Forecast'!E60/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":46.318954377548444},{"$f":"('Input 4 - Forecast'!F60/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":39.974741688155788},{"$f":"('Input 4 - Forecast'!G60/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":46.336334053940945},{"$f":"('Input 4 - Forecast'!H60/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":36.393809212344301},null,{"$f":"'Input 4 - Forecast'!J60","v":"Annual"},{"$f":"'Input 4 - Forecast'!K60","v":2},{"$f":"'Input 4 - Forecast'!L60","v":2},{"$f":"'Input 4 - Forecast'!M60+B$33/10000","v":2.5614569347319347E-2},{"$f":"'Input 4 - Forecast'!N60+C$33/10000","v":4.7431250000000001E-2},{"$f":"'Input 4 - Forecast'!O60+D$33/10000","v":5.041249999999995E-2},{"$f":"'Input 4 - Forecast'!P60+E$33/10000","v":5.2899999999999947E-2},{"$f":"'Input 4 - Forecast'!Q60+F$33/10000","v":5.5006249999999993E-2},{"$f":"'Input 4 - Forecast'!R60+G$33/10000","v":5.6468749999999998E-2}]
["Type 2",{"$f":"('Input 4 - Forecast'!C61/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":42.070790007889578},{"$f":"('Input 4 - Forecast'!D61/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":47.654640767924775},{"$f":"('Input 4 - Forecast'!E61/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":55.582745253058135},{"$f":"('Input 4 - Forecast'!F61/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":45.68541907217805},{"$f":"('Input 4 - Forecast'!G61/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":52.128375810683565},{"$f":"('Input 4 - Forecast'!H61/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":45.723974266848934},null,{"$f":"'Input 4 - Forecast'!J61","v":"Annual"},{"$f":"'Input 4 - Forecast'!K61","v":3},{"$f":"'Input 4 - Forecast'!L61","v":3},{"$f":"'Input 4 - Forecast'!M61+B$33/10000","v":2.5614569347319347E-2},{"$f":"'Input 4 - Forecast'!N61+C$33/10000","v":4.7431250000000001E-2},{"$f":"'Input 4 - Forecast'!O61+D$33/10000","v":5.041249999999995E-2},{"$f":"'Input 4 - Forecast'!P61+E$33/10000","v":5.2899999999999947E-2},{"$f":"'Input 4 - Forecast'!Q61+F$33/10000","v":5.5006249999999993E-2},{"$f":"'Input 4 - Forecast'!R61+G$33/10000","v":5.6468749999999998E-2}]
["Type 3",{"$f":"('Input 4 - Forecast'!C62/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":64.700000000000045},{"$f":"('Input 4 - Forecast'!D62/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":60.892040981237216},{"$f":"('Input 4 - Forecast'!E62/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":69.015242022547184},{"$f":"('Input 4 - Forecast'!F62/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":54.822502886613655},{"$f":"('Input 4 - Forecast'!G62/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":61.974846797146014},{"$f":"('Input 4 - Forecast'!H62/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":66.105476405372926},null,{"$f":"'Input 4 - Forecast'!J62","v":"Annual"},{"$f":"'Input 4 - Forecast'!K62","v":5},{"$f":"'Input 4 - Forecast'!L62","v":5},{"$f":"'Input 4 - Forecast'!M62+B$33/10000","v":3.5999999999999997E-2},{"$f":"'Input 4 - Forecast'!N62+C$33/10000","v":5.7999999999999996E-2},{"$f":"'Input 4 - Forecast'!O62+D$33/10000","v":6.0999999999999999E-2},{"$f":"'Input 4 - Forecast'!P62+E$33/10000","v":6.2E-2},{"$f":"'Input 4 - Forecast'!Q62+F$33/10000","v":6.3E-2},{"$f":"'Input 4 - Forecast'!R62+G$33/10000","v":6.3E-2}]
["Type 4",{"$f":"('Input 4 - Forecast'!C63/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":90.000000000000043},{"$f":"('Input 4 - Forecast'!D63/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":99.545249604109529},{"$f":"('Input 4 - Forecast'!E63/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":105.37562120892271},{"$f":"('Input 4 - Forecast'!F63/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":102.79219291240061},{"$f":"('Input 4 - Forecast'!G63/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":104.25675162136713},{"$f":"('Input 4 - Forecast'!H63/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":107.39156816757334},null,{"$f":"'Input 4 - Forecast'!J63","v":"Annual"},{"$f":"'Input 4 - Forecast'!K63","v":10},{"$f":"'Input 4 - Forecast'!L63","v":10},{"$f":"'Input 4 - Forecast'!M63+B$33/10000","v":4.5999999999999999E-2},{"$f":"'Input 4 - Forecast'!N63+C$33/10000","v":6.8000000000000005E-2},{"$f":"'Input 4 - Forecast'!O63+D$33/10000","v":7.0999999999999994E-2},{"$f":"'Input 4 - Forecast'!P63+E$33/10000","v":7.2000000000000008E-2},{"$f":"'Input 4 - Forecast'!Q63+F$33/10000","v":7.2999999999999995E-2},{"$f":"'Input 4 - Forecast'!R63+G$33/10000","v":7.2999999999999995E-2}]
["Type 5",{"$f":"('Input 4 - Forecast'!C64/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D64/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E64/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F64/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G64/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H64/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K64","v":3},{"$f":"'Input 4 - Forecast'!L64","v":3},{"$f":"'Input 4 - Forecast'!M64+B$33/10000","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!N64+C$33/10000","v":0.14500000000000002},{"$f":"'Input 4 - Forecast'!O64+D$33/10000","v":0.15000000000000002},{"$f":"'Input 4 - Forecast'!P64+E$33/10000","v":0.15000000000000002},{"$f":"'Input 4 - Forecast'!Q64+F$33/10000","v":0.15000000000000002},{"$f":"'Input 4 - Forecast'!R64+G$33/10000","v":0.15000000000000002}]
["Denominated in foreign currency"]
["Type 6",{"$f":"('Input 4 - Forecast'!C66/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D66/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E66/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F66/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G66/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H66/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J66","v":"Annual"},{"$f":"'Input 4 - Forecast'!K66","v":2},{"$f":"'Input 4 - Forecast'!L66","v":2},{"$f":"'Input 4 - Forecast'!M66+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N66+C$33/10000","v":6.5000000000000002E-2},{"$f":"'Input 4 - Forecast'!O66+D$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!P66+E$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!Q66+F$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!R66+G$33/10000","v":6.9999999999999993E-2}]
["Type 7",{"$f":"('Input 4 - Forecast'!C67/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D67/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E67/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F67/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G67/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H67/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J67","v":"Annual"},{"$f":"'Input 4 - Forecast'!K67","v":3},{"$f":"'Input 4 - Forecast'!L67","v":3},{"$f":"'Input 4 - Forecast'!M67+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N67+C$33/10000","v":6.5000000000000002E-2},{"$f":"'Input 4 - Forecast'!O67+D$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!P67+E$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!Q67+F$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!R67+G$33/10000","v":6.9999999999999993E-2}]
["Type 8",{"$f":"('Input 4 - Forecast'!C68/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D68/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E68/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F68/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G68/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H68/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J68","v":"Annual"},{"$f":"'Input 4 - Forecast'!K68","v":5},{"$f":"'Input 4 - Forecast'!L68","v":5},{"$f":"'Input 4 - Forecast'!M68+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N68+C$33/10000","v":6.5000000000000002E-2},{"$f":"'Input 4 - Forecast'!O68+D$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!P68+E$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!Q68+F$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!R68+G$33/10000","v":6.9999999999999993E-2}]
["Type 9",{"$f":"('Input 4 - Forecast'!C69/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D69/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E69/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F69/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G69/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H69/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J69","v":"Annual"},{"$f":"'Input 4 - Forecast'!K69","v":10},{"$f":"'Input 4 - Forecast'!L69","v":10},{"$f":"'Input 4 - Forecast'!M69+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N69+C$33/10000","v":6.5000000000000002E-2},{"$f":"'Input 4 - Forecast'!O69+D$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!P69+E$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!Q69+F$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!R69+G$33/10000","v":6.9999999999999993E-2}]
["Type 10",{"$f":"('Input 4 - Forecast'!C70/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D70/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E70/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F70/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G70/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H70/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K70","v":3},{"$f":"'Input 4 - Forecast'!L70","v":3},{"$f":"'Input 4 - Forecast'!M70+B$33/10000","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!N70+C$33/10000","v":8.4999999999999992E-2},{"$f":"'Input 4 - Forecast'!O70+D$33/10000","v":0.09},{"$f":"'Input 4 - Forecast'!P70+E$33/10000","v":0.09},{"$f":"'Input 4 - Forecast'!Q70+F$33/10000","v":0.09},{"$f":"'Input 4 - Forecast'!R70+G$33/10000","v":0.09}]
["New Issuance of foreign debt (new debt) 1/"]
["Short-term debt 2/"]
["Denominated in local currency",{"$f":"('Input 4 - Forecast'!C73/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D73/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E73/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F73/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G73/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H73/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J73","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K73","v":1},{"$f":"'Input 4 - Forecast'!L73","v":1},{"$f":"'Input 4 - Forecast'!M73+B$33/10000","v":7.0000000000000007E-2},{"$f":"'Input 4 - Forecast'!N73+C$33/10000","v":9.5000000000000015E-2},{"$f":"'Input 4 - Forecast'!O73+D$33/10000","v":0.10000000000000002},{"$f":"'Input 4 - Forecast'!P73+E$33/10000","v":0.10000000000000002},{"$f":"'Input 4 - Forecast'!Q73+F$33/10000","v":0.10000000000000002},{"$f":"'Input 4 - Forecast'!R73+G$33/10000","v":0.10000000000000002}]
["Denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C74/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D74/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E74/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F74/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G74/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H74/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J74","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K74","v":1},{"$f":"'Input 4 - Forecast'!L74","v":1},{"$f":"'Input 4 - Forecast'!M74+B$33/10000","v":0.01},{"$f":"'Input 4 - Forecast'!N74+C$33/10000","v":3.5000000000000003E-2},{"$f":"'Input 4 - Forecast'!O74+D$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!P74+E$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!Q74+F$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!R74+G$33/10000","v":0.04}]
["Long-term debt 3/"]
["Denominated in local currency"]
["Type 11",{"$f":"('Input 4 - Forecast'!C77/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D77/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E77/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F77/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G77/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H77/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J77","v":"Annual"},{"$f":"'Input 4 - Forecast'!K77","v":2},{"$f":"'Input 4 - Forecast'!L77","v":2},{"$f":"'Input 4 - Forecast'!M77+B$33/10000","v":0.1},{"$f":"'Input 4 - Forecast'!N77+C$33/10000","v":0.125},{"$f":"'Input 4 - Forecast'!O77+D$33/10000","v":0.13},{"$f":"'Input 4 - Forecast'!P77+E$33/10000","v":0.13},{"$f":"'Input 4 - Forecast'!Q77+F$33/10000","v":0.13},{"$f":"'Input 4 - Forecast'!R77+G$33/10000","v":0.13}]
["Type 12",{"$f":"('Input 4 - Forecast'!C78/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D78/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E78/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F78/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G78/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H78/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J78","v":"Annual"},{"$f":"'Input 4 - Forecast'!K78","v":3},{"$f":"'Input 4 - Forecast'!L78","v":3},{"$f":"'Input 4 - Forecast'!M78+B$33/10000","v":0.10500000000000001},{"$f":"'Input 4 - Forecast'!N78+C$33/10000","v":0.13},{"$f":"'Input 4 - Forecast'!O78+D$33/10000","v":0.13500000000000001},{"$f":"'Input 4 - Forecast'!P78+E$33/10000","v":0.13500000000000001},{"$f":"'Input 4 - Forecast'!Q78+F$33/10000","v":0.13500000000000001},{"$f":"'Input 4 - Forecast'!R78+G$33/10000","v":0.13500000000000001}]
["Type 13",{"$f":"('Input 4 - Forecast'!C79/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D79/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E79/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F79/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G79/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H79/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J79","v":"Annual"},{"$f":"'Input 4 - Forecast'!K79","v":5},{"$f":"'Input 4 - Forecast'!L79","v":5},{"$f":"'Input 4 - Forecast'!M79+B$33/10000","v":0.11000000000000001},{"$f":"'Input 4 - Forecast'!N79+C$33/10000","v":0.13500000000000001},{"$f":"'Input 4 - Forecast'!O79+D$33/10000","v":0.14000000000000001},{"$f":"'Input 4 - Forecast'!P79+E$33/10000","v":0.14000000000000001},{"$f":"'Input 4 - Forecast'!Q79+F$33/10000","v":0.14000000000000001},{"$f":"'Input 4 - Forecast'!R79+G$33/10000","v":0.14000000000000001}]
["Type 14",{"$f":"('Input 4 - Forecast'!C80/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D80/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E80/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F80/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G80/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H80/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J80","v":"Annual"},{"$f":"'Input 4 - Forecast'!K80","v":10},{"$f":"'Input 4 - Forecast'!L80","v":10},{"$f":"'Input 4 - Forecast'!M80+B$33/10000","v":0.11500000000000002},{"$f":"'Input 4 - Forecast'!N80+C$33/10000","v":0.14000000000000001},{"$f":"'Input 4 - Forecast'!O80+D$33/10000","v":0.14500000000000002},{"$f":"'Input 4 - Forecast'!P80+E$33/10000","v":0.14500000000000002},{"$f":"'Input 4 - Forecast'!Q80+F$33/10000","v":0.14500000000000002},{"$f":"'Input 4 - Forecast'!R80+G$33/10000","v":0.14500000000000002}]
["Type 15",{"$f":"('Input 4 - Forecast'!C81/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D81/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E81/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F81/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G81/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H81/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K81","v":3},{"$f":"'Input 4 - Forecast'!L81","v":3},{"$f":"'Input 4 - Forecast'!M81+B$33/10000","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!N81+C$33/10000","v":0.14500000000000002},{"$f":"'Input 4 - Forecast'!O81+D$33/10000","v":0.15000000000000002},{"$f":"'Input 4 - Forecast'!P81+E$33/10000","v":0.15000000000000002},{"$f":"'Input 4 - Forecast'!Q81+F$33/10000","v":0.15000000000000002},{"$f":"'Input 4 - Forecast'!R81+G$33/10000","v":0.15000000000000002}]
["Denominated in foreign currency"]
["Type 16",{"$f":"('Input 4 - Forecast'!C83/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D83/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E83/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F83/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G83/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H83/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J83","v":"Annual"},{"$f":"'Input 4 - Forecast'!K83","v":2},{"$f":"'Input 4 - Forecast'!L83","v":2},{"$f":"'Input 4 - Forecast'!M83+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N83+C$33/10000","v":6.5000000000000002E-2},{"$f":"'Input 4 - Forecast'!O83+D$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!P83+E$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!Q83+F$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!R83+G$33/10000","v":6.9999999999999993E-2}]
["Type 17",{"$f":"('Input 4 - Forecast'!C84/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D84/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E84/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F84/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G84/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H84/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J84","v":"Annual"},{"$f":"'Input 4 - Forecast'!K84","v":3},{"$f":"'Input 4 - Forecast'!L84","v":3},{"$f":"'Input 4 - Forecast'!M84+B$33/10000","v":4.4999999999999998E-2},{"$f":"'Input 4 - Forecast'!N84+C$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!O84+D$33/10000","v":7.4999999999999997E-2},{"$f":"'Input 4 - Forecast'!P84+E$33/10000","v":7.4999999999999997E-2},{"$f":"'Input 4 - Forecast'!Q84+F$33/10000","v":7.4999999999999997E-2},{"$f":"'Input 4 - Forecast'!R84+G$33/10000","v":7.4999999999999997E-2}]
["Type 18",{"$f":"('Input 4 - Forecast'!C85/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D85/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E85/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F85/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G85/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H85/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J85","v":"Annual"},{"$f":"'Input 4 - Forecast'!K85","v":5},{"$f":"'Input 4 - Forecast'!L85","v":5},{"$f":"'Input 4 - Forecast'!M85+B$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!N85+C$33/10000","v":7.4999999999999997E-2},{"$f":"'Input 4 - Forecast'!O85+D$33/10000","v":7.9999999999999988E-2},{"$f":"'Input 4 - Forecast'!P85+E$33/10000","v":7.9999999999999988E-2},{"$f":"'Input 4 - Forecast'!Q85+F$33/10000","v":7.9999999999999988E-2},{"$f":"'Input 4 - Forecast'!R85+G$33/10000","v":7.9999999999999988E-2}]
["Type 19",{"$f":"('Input 4 - Forecast'!C86/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D86/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E86/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F86/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G86/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H86/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J86","v":"Annual"},{"$f":"'Input 4 - Forecast'!K86","v":10},{"$f":"'Input 4 - Forecast'!L86","v":10},{"$f":"'Input 4 - Forecast'!M86+B$33/10000","v":5.4999999999999993E-2},{"$f":"'Input 4 - Forecast'!N86+C$33/10000","v":7.9999999999999988E-2},{"$f":"'Input 4 - Forecast'!O86+D$33/10000","v":8.4999999999999992E-2},{"$f":"'Input 4 - Forecast'!P86+E$33/10000","v":8.4999999999999992E-2},{"$f":"'Input 4 - Forecast'!Q86+F$33/10000","v":8.4999999999999992E-2},{"$f":"'Input 4 - Forecast'!R86+G$33/10000","v":8.4999999999999992E-2}]
["Type 20",{"$f":"('Input 4 - Forecast'!C87/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D87/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E87/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F87/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G87/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H87/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K87","v":3},{"$f":"'Input 4 - Forecast'!L87","v":3},{"$f":"'Input 4 - Forecast'!M87+B$33/10000","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!N87+C$33/10000","v":8.4999999999999992E-2},{"$f":"'Input 4 - Forecast'!O87+D$33/10000","v":0.09},{"$f":"'Input 4 - Forecast'!P87+E$33/10000","v":0.09},{"$f":"'Input 4 - Forecast'!Q87+F$33/10000","v":0.09},{"$f":"'Input 4 - Forecast'!R87+G$33/10000","v":0.09}]
[]
["Domestic residual financing (annual payments, no interest or amortization in current year)",{"$f":"('Input 4 - Forecast'!C89/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":4.8823307881662031E-2},{"$f":"('Input 4 - Forecast'!D89/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":4.6149025553829152E-2},{"$f":"('Input 4 - Forecast'!E89/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0.10970083324664212},{"$f":"('Input 4 - Forecast'!F89/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0.59083335104540657},{"$f":"('Input 4 - Forecast'!G89/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0.25819291725928084},{"$f":"('Input 4 - Forecast'!H89/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":1.4641383785762773E-2},null,null,{"$f":"'Input 4 - Forecast'!K89","v":1},{"$f":"'Input 4 - Forecast'!L89","v":1},{"$f":"'Input 4 - Forecast'!M89+B$33/10000","v":0.03},{"$f":"'Input 4 - Forecast'!N89+C$33/10000","v":5.2500000000000005E-2},{"$f":"'Input 4 - Forecast'!O89+D$33/10000","v":5.2500000000000005E-2},{"$f":"'Input 4 - Forecast'!P89+E$33/10000","v":5.5000000000000007E-2},{"$f":"'Input 4 - Forecast'!Q89+F$33/10000","v":5.5000000000000007E-2},{"$f":"'Input 4 - Forecast'!R89+G$33/10000","v":5.5000000000000007E-2}]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'Input 4 - Forecast'!C9","v":2014},{"$f":"H111+1","v":2015},{"$f":"I111+1","v":2016},{"$f":"J111+1","v":2017},{"$f":"K111+1","v":2018},{"$f":"L111+1","v":2019},null,{"$f":"H111","v":2014},2015,2016,2017,2018,2019,null,{"$f":"O111","v":2014},2015,2016,2017,2018,2019]
[null,"Terms and Conditions",null,null,null,null,null,"Stock of debt",null,null,null,null,null,null,"Principal Payments",null,null,null,null,null,null,"Interest Payments"]
[null,"Year of Issuance","Annual/semi-aanual","Grace","Maturity","Interest"]
[]
[{"$f":"'Input 4 - Forecast'!A50","v":"Issuance of New Debt to Fill Fiscal Needs"}]
[{"$f":"'Input 4 - Forecast'!A55","v":"Short-term debt 2/"}]
[{"$f":"'Input 4 - Forecast'!A56","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[null,{"$f":"'Input 4 - Forecast'!C9","v":2014},{"$f":"$I75","v":"Semi-annual"},{"$f":"$J75","v":1},{"$f":"$K75","v":1},{"$f":"$L$75","v":1.52291386946387E-2},null,{"$f":"$B$75","v":151.00000000000009},{"$f":"H119-P119","v":0},{"$f":"I119-Q119","v":0},{"$f":"J119-R119","v":0},{"$f":"K119-S119","v":0},{"$f":"L119-T119","v":0},null,0,{"$f":"H119","v":151.00000000000009},0,0,0,0,null,{"$f":"IF($C119=\"annual\",IF(V$111=$B119,0,G119*$F119),IF(V$111-$B119=0,0,IF((V$111-$B119)<$E119,AVERAGE(G119,H119)*$F119,IF((V$111-$B119)=$E119,G119*$F119/2,0))))","v":0},{"$f":"IF($C119=\"annual\",IF(W$111=$B119,0,H119*$F119),IF(W$111-$B119=0,0,IF((W$111-$B119)<$E119,AVERAGE(H119,I119)*$F119,IF((W$111-$B119)=$E119,H119*$F119/2,0))))","v":1.1497999714452225},0,0,0,0]
[null,{"$f":"B119+1","v":2015},{"$f":"C119","v":"Semi-annual"},{"$f":"D119","v":1},{"$f":"E119","v":1},{"$f":"$M$75","v":3.6862499999999999E-2},null,null,{"$f":"$C$75","v":159.90779457681427},{"$f":"I120-Q120","v":0},{"$f":"J120-R120","v":0},{"$f":"K120-S120","v":0},{"$f":"L120-T120","v":0},null,null,0,{"$f":"I120","v":159.90779457681427},0,0,0,null,null,0,2.947300538793908,0,0,0]
[null,{"$f":"B120+1","v":2016},{"$f":"C120","v":"Semi-annual"},{"$f":"D120","v":1},1,{"$f":"$N$75","v":3.9824999999999902E-2},null,null,null,{"$f":"$D$75","v":174.85405277524538},{"$f":"J121-R121","v":0},{"$f":"K121-S121","v":0},{"$f":"L121-T121","v":0},null,null,null,0,{"$f":"J121","v":174.85405277524538},0,0,null,null,null,0,3.4817813258870651,0,0]
[null,{"$f":"B121+1","v":2017},{"$f":"C121","v":"Semi-annual"},1,1,{"$f":"$O$75","v":4.3799999999999902E-2},null,null,null,null,{"$f":"$E$75","v":172.46245699747212},{"$f":"K122-S122","v":0},{"$f":"L122-T122","v":0},null,null,null,null,0,{"$f":"K122","v":172.46245699747212},0,null,null,null,null,0,3.7769278082446309,0]
[null,{"$f":"B122+1","v":2018},{"$f":"C122","v":"Semi-annual"},1,1,{"$f":"$P$75","v":4.7012499999999999E-2},null,null,null,null,null,{"$f":"$F$75","v":174.91966105362707},{"$f":"L123-T123","v":0},null,null,null,null,null,0,{"$f":"L123","v":174.91966105362707},null,null,null,null,null,0,4.1117052826418208]
[null,{"$f":"B123+1","v":2019},{"$f":"C123","v":"Semi-annual"},1,1,{"$f":"$Q$75","v":4.9937499999999996E-2},null,null,null,null,null,null,{"$f":"$G$75","v":180.17918659226194},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A65","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[null,{"$f":"B119","v":2014},{"$f":"$I76","v":"Semi-annual"},{"$f":"$J76","v":1},{"$f":"$K76","v":1},{"$f":"$L$76","v":0.03},null,{"$f":"$B$76/$B$31","v":0},{"$f":"H128-P128","v":0},{"$f":"I128-Q128","v":0},{"$f":"J128-R128","v":0},{"$f":"K128-S128","v":0},{"$f":"L128-T128","v":0},null,0,{"$f":"H128","v":0},0,0,0,0,null,{"$f":"IF($C128=\"annual\",IF(V$111=$B128,0,G128*$F128),IF(V$111-$B128=0,0,IF((V$111-$B128)<$E128,AVERAGE(G128,H128)*$F128,IF((V$111-$B128)=$E128,G128*$F128/2,0))))","v":0},{"$f":"IF($C128=\"annual\",IF(W$111=$B128,0,H128*$F128),IF(W$111-$B128=0,0,IF((W$111-$B128)<$E128,AVERAGE(H128,I128)*$F128,IF((W$111-$B128)=$E128,H128*$F128/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B128+1","v":2015},{"$f":"C128","v":"Semi-annual"},{"$f":"D128","v":1},{"$f":"E128","v":1},{"$f":"$M$76","v":0.05},null,null,{"$f":"$C$76/$C$31","v":0},{"$f":"I129-Q129","v":0},{"$f":"J129-R129","v":0},{"$f":"K129-S129","v":0},{"$f":"L129-T129","v":0},null,null,0,{"$f":"I129","v":0},0,0,0,null,null,0,0,0,0,0]
[null,{"$f":"B129+1","v":2016},{"$f":"C129","v":"Semi-annual"},{"$f":"D129","v":1},1,{"$f":"$N$76","v":0.05},null,null,null,{"$f":"$D$76/$D$31","v":0},{"$f":"J130-R130","v":0},{"$f":"K130-S130","v":0},{"$f":"L130-T130","v":0},null,null,null,0,{"$f":"J130","v":0},0,0,null,null,null,0,0,0,0]
[null,{"$f":"B130+1","v":2017},{"$f":"C130","v":"Semi-annual"},1,1,{"$f":"$O$76","v":0.05},null,null,null,null,{"$f":"$E$76/$E$31","v":0},{"$f":"K131-S131","v":0},{"$f":"L131-T131","v":0},null,null,null,null,0,{"$f":"K131","v":0},0,null,null,null,null,0,0,0]
[null,{"$f":"B131+1","v":2018},{"$f":"C131","v":"Semi-annual"},1,1,{"$f":"$P$76","v":0.05},null,null,null,null,null,{"$f":"$F$76/$F$31","v":0},{"$f":"L132-T132","v":0},null,null,null,null,null,0,{"$f":"L132","v":0},null,null,null,null,null,0,0]
[null,{"$f":"B132+1","v":2019},{"$f":"C132","v":"Semi-annual"},1,1,{"$f":"$Q$76","v":0.05},null,null,null,null,null,null,{"$f":"$G$76/$G$31","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A58","v":"Long-term debt 3/"}]
[{"$f":"'Input 4 - Forecast'!A59","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[{"$f":"'Input 4 - Forecast'!A60","v":"Type 1"},{"$f":"B119","v":2014},{"$f":"$I79","v":"Annual"},{"$f":"$J79","v":2},{"$f":"$K79","v":2},{"$f":"$L$79","v":2.5614569347319347E-2},null,{"$f":"$B$79","v":30.400000000000016},{"$f":"H138-P138","v":30.400000000000016},{"$f":"I138-Q138","v":0},{"$f":"J138-R138","v":0},{"$f":"K138-S138","v":0},{"$f":"L138-T138","v":0},null,{"$f":"IF(OR($C138=\"Annual\",$D138=$E138),IF(AND($D138=$E138,O$111=$B138+$D138),$H138,IF(AND(O$111>$B138+$D138,O$111<=$B138+$E138), $H138/($E138-$D138),0)), IF(OR(O$111=$B138+$D138,O$111=$B138+$E138),$H138/(($E138-$D138)*2),IF(AND(O$111>$B138+$D138,O$111<$B138+$E138),$H138/($E138-$D138),0)))","v":0},{"$f":"IF(OR($C138=\"Annual\",$D138=$E138),IF(AND($D138=$E138,P$111=$B138+$D138),$H138,IF(AND(P$111>$B138+$D138,P$111<=$B138+$E138), $H138/($E138-$D138),0)), IF(OR(P$111=$B138+$D138,P$111=$B138+$E138),$H138/(($E138-$D138)*2),IF(AND(P$111>$B138+$D138,P$111<$B138+$E138),$H138/($E138-$D138),0)))","v":0},30.400000000000016,0,0,0,null,{"$f":"IF($C138=\"annual\",IF(V$111=$B138,0,G138*$F138),IF(V$111-$B138=0,0,IF((V$111-$B138)<$E138,AVERAGE(G138,H138)*$F138,IF((V$111-$B138)=$E138,G138*$F138/2,0))))","v":0},{"$f":"IF($C138=\"annual\",IF(W$111=$B138,0,H138*$F138),IF(W$111-$B138=0,0,IF((W$111-$B138)<$E138,AVERAGE(H138,I138)*$F138,IF((W$111-$B138)=$E138,H138*$F138/2,0))))","v":0.7786829081585086},0.7786829081585086,0,0,0]
[{"$f":"A138","v":"Type 1"},{"$f":"B138+1","v":2015},{"$f":"C138","v":"Annual"},{"$f":"D138","v":2},{"$f":"E138","v":2},{"$f":"$M$79","v":4.7431250000000001E-2},null,null,{"$f":"$C$79","v":37.064720597274828},{"$f":"I139-Q139","v":37.064720597274828},{"$f":"J139-R139","v":0},{"$f":"K139-S139","v":0},{"$f":"L139-T139","v":0},null,null,{"$f":"IF(OR($C139=\"Annual\",$D139=$E139),IF(AND($D139=$E139,P$111=$B139+$D139),$I139,IF(AND(P$111>$B139+$D139,P$111<=$B139+$E139), $I139/($E139-$D139),0)), IF(OR(P$111=$B139+$D139,P$111=$B139+$E139),$I139/(($E139-$D139)*2),IF(AND(P$111>$B139+$D139,P$111<$B139+$E139),$I139/($E139-$D139),0)))","v":0},{"$f":"IF(OR($C139=\"Annual\",$D139=$E139),IF(AND($D139=$E139,Q$111=$B139+$D139),$I139,IF(AND(Q$111>$B139+$D139,Q$111<=$B139+$E139), $I139/($E139-$D139),0)), IF(OR(Q$111=$B139+$D139,Q$111=$B139+$E139),$I139/(($E139-$D139)*2),IF(AND(Q$111>$B139+$D139,Q$111<$B139+$E139),$I139/($E139-$D139),0)))","v":0},37.064720597274828,0,0,null,null,0,1.7580260288294918,1.7580260288294918,0,0]
[{"$f":"A139","v":"Type 1"},{"$f":"B139+1","v":2016},{"$f":"C139","v":"Annual"},{"$f":"D139","v":2},2,{"$f":"$N$79","v":5.041249999999995E-2},null,null,null,{"$f":"$D$79","v":46.318954377548444},{"$f":"J140-R140","v":46.318954377548444},{"$f":"K140-S140","v":0},{"$f":"L140-T140","v":0},null,null,null,{"$f":"IF(OR($C140=\"Annual\",$D140=$E140),IF(AND($D140=$E140,Q$111=$B140+$D140),$J140,IF(AND(Q$111>$B140+$D140,Q$111<=$B140+$E140), $J140/($E140-$D140),0)), IF(OR(Q$111=$B140+$D140,Q$111=$B140+$E140),$J140/(($E140-$D140)*2),IF(AND(Q$111>$B140+$D140,Q$111<$B140+$E140),$J140/($E140-$D140),0)))","v":0},{"$f":"IF(OR($C140=\"Annual\",$D140=$E140),IF(AND($D140=$E140,R$111=$B140+$D140),$J140,IF(AND(R$111>$B140+$D140,R$111<=$B140+$E140), $J140/($E140-$D140),0)), IF(OR(R$111=$B140+$D140,R$111=$B140+$E140),$J140/(($E140-$D140)*2),IF(AND(R$111>$B140+$D140,R$111<$B140+$E140),$J140/($E140-$D140),0)))","v":0},46.318954377548444,0,null,null,null,0,2.3350542875581586,2.3350542875581586,0]
[{"$f":"A140","v":"Type 1"},{"$f":"B140+1","v":2017},{"$f":"C140","v":"Annual"},2,2,{"$f":"$O$79","v":5.2899999999999947E-2},null,null,null,null,{"$f":"$E$79","v":39.974741688155788},{"$f":"K141-S141","v":39.974741688155788},{"$f":"L141-T141","v":0},null,null,null,null,{"$f":"IF(OR($C141=\"Annual\",$D141=$E141),IF(AND($D141=$E141,R$111=$B141+$D141),$K141,IF(AND(R$111>$B141+$D141,R$111<=$B141+$E141), $K141/($E141-$D141),0)), IF(OR(R$111=$B141+$D141,R$111=$B141+$E141),$K141/(($E141-$D141)*2),IF(AND(R$111>$B141+$D141,R$111<$B141+$E141),$K141/($E141-$D141),0)))","v":0},{"$f":"IF(OR($C141=\"Annual\",$D141=$E141),IF(AND($D141=$E141,S$111=$B141+$D141),$K141,IF(AND(S$111>$B141+$D141,S$111<=$B141+$E141), $K141/($E141-$D141),0)), IF(OR(S$111=$B141+$D141,S$111=$B141+$E141),$K141/(($E141-$D141)*2),IF(AND(S$111>$B141+$D141,S$111<$B141+$E141),$K141/($E141-$D141),0)))","v":0},39.974741688155788,null,null,null,null,0,2.114663835303439,2.114663835303439]
[{"$f":"A141","v":"Type 1"},{"$f":"B141+1","v":2018},{"$f":"C141","v":"Annual"},2,2,{"$f":"$P$79","v":5.5006249999999993E-2},null,null,null,null,null,{"$f":"$F$79","v":46.336334053940945},{"$f":"L142-T142","v":46.336334053940945},null,null,null,null,null,{"$f":"IF(OR($C142=\"Annual\",$D142=$E142),IF(AND($D142=$E142,S$111=$B142+$D142),$L142,IF(AND(S$111>$B142+$D142,S$111<=$B142+$E142), $L142/($E142-$D142),0)), IF(OR(S$111=$B142+$D142,S$111=$B142+$E142),$L142/(($E142-$D142)*2),IF(AND(S$111>$B142+$D142,S$111<$B142+$E142),$L142/($E142-$D142),0)))","v":0},{"$f":"IF(OR($C142=\"Annual\",$D142=$E142),IF(AND($D142=$E142,T$111=$B142+$D142),$L142,IF(AND(T$111>$B142+$D142,T$111<=$B142+$E142), $L142/($E142-$D142),0)), IF(OR(T$111=$B142+$D142,T$111=$B142+$E142),$L142/(($E142-$D142)*2),IF(AND(T$111>$B142+$D142,T$111<$B142+$E142),$L142/($E142-$D142),0)))","v":0},null,null,null,null,null,0,2.548787975054589]
[{"$f":"A142","v":"Type 1"},{"$f":"B142+1","v":2019},{"$f":"C142","v":"Annual"},2,2,{"$f":"$Q$79","v":5.6468749999999998E-2},null,null,null,null,null,null,{"$f":"$G$79","v":36.393809212344301},null,null,null,null,null,null,{"$f":"IF(OR($C143=\"Annual\",$D143=$E143),IF(AND($D143=$E143,T$111=$B143+$D143),$M143,IF(AND(T$111>$B143+$D143,T$111<=$B143+$E143), $M143/($E143-$D143),0)), IF(OR(T$111=$B143+$D143,T$111=$B143+$E143),$M143/(($E143-$D143)*2),IF(AND(T$111>$B143+$D143,T$111<$B143+$E143),$M143/($E143-$D143),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A61","v":"Type 2"},{"$f":"B119","v":2014},{"$f":"$I80","v":"Annual"},{"$f":"$J80","v":3},{"$f":"$K80","v":3},{"$f":"$L$80","v":2.5614569347319347E-2},null,{"$f":"$B$80","v":42.070790007889578},{"$f":"H145-P145","v":42.070790007889578},{"$f":"I145-Q145","v":42.070790007889578},{"$f":"J145-R145","v":0},{"$f":"K145-S145","v":0},{"$f":"L145-T145","v":0},null,{"$f":"IF(OR($C145=\"Annual\",$D145=$E145),IF(AND($D145=$E145,O$111=$B145+$D145),$H145,IF(AND(O$111>$B145+$D145,O$111<=$B145+$E145), $H145/($E145-$D145),0)), IF(OR(O$111=$B145+$D145,O$111=$B145+$E145),$H145/(($E145-$D145)*2),IF(AND(O$111>$B145+$D145,O$111<$B145+$E145),$H145/($E145-$D145),0)))","v":0},{"$f":"IF(OR($C145=\"Annual\",$D145=$E145),IF(AND($D145=$E145,P$111=$B145+$D145),$H145,IF(AND(P$111>$B145+$D145,P$111<=$B145+$E145), $H145/($E145-$D145),0)), IF(OR(P$111=$B145+$D145,P$111=$B145+$E145),$H145/(($E145-$D145)*2),IF(AND(P$111>$B145+$D145,P$111<$B145+$E145),$H145/($E145-$D145),0)))","v":0},0,42.070790007889578,0,0,null,{"$f":"IF($C145=\"annual\",IF(V$111=$B145,0,G145*$F145),IF(V$111-$B145=0,0,IF((V$111-$B145)<$E145,AVERAGE(G145,H145)*$F145,IF((V$111-$B145)=$E145,G145*$F145/2,0))))","v":0},{"$f":"IF($C145=\"annual\",IF(W$111=$B145,0,H145*$F145),IF(W$111-$B145=0,0,IF((W$111-$B145)<$E145,AVERAGE(H145,I145)*$F145,IF((W$111-$B145)=$E145,H145*$F145/2,0))))","v":1.0776251681535975},1.0776251681535975,1.0776251681535975,0,0]
[{"$f":"A145","v":"Type 2"},{"$f":"B145+1","v":2015},{"$f":"C145","v":"Annual"},{"$f":"D145","v":3},3,{"$f":"$M$80","v":4.7431250000000001E-2},null,null,{"$f":"$C$80","v":47.654640767924775},{"$f":"I146-Q146","v":47.654640767924775},{"$f":"J146-R146","v":47.654640767924775},{"$f":"K146-S146","v":0},{"$f":"L146-T146","v":0},null,null,{"$f":"IF(OR($C146=\"Annual\",$D146=$E146),IF(AND($D146=$E146,P$111=$B146+$D146),$I146,IF(AND(P$111>$B146+$D146,P$111<=$B146+$E146), $I146/($E146-$D146),0)), IF(OR(P$111=$B146+$D146,P$111=$B146+$E146),$I146/(($E146-$D146)*2),IF(AND(P$111>$B146+$D146,P$111<$B146+$E146),$I146/($E146-$D146),0)))","v":0},{"$f":"IF(OR($C146=\"Annual\",$D146=$E146),IF(AND($D146=$E146,Q$111=$B146+$D146),$I146,IF(AND(Q$111>$B146+$D146,Q$111<=$B146+$E146), $I146/($E146-$D146),0)), IF(OR(Q$111=$B146+$D146,Q$111=$B146+$E146),$I146/(($E146-$D146)*2),IF(AND(Q$111>$B146+$D146,Q$111<$B146+$E146),$I146/($E146-$D146),0)))","v":0},0,47.654640767924775,0,null,null,0,2.260319179923632,2.260319179923632,2.260319179923632,0]
[{"$f":"A146","v":"Type 2"},{"$f":"B146+1","v":2016},{"$f":"C146","v":"Annual"},3,3,{"$f":"$N$80","v":5.041249999999995E-2},null,null,null,{"$f":"$D$80","v":55.582745253058135},{"$f":"J147-R147","v":55.582745253058135},{"$f":"K147-S147","v":55.582745253058135},{"$f":"L147-T147","v":0},null,null,null,{"$f":"IF(OR($C147=\"Annual\",$D147=$E147),IF(AND($D147=$E147,Q$111=$B147+$D147),$J147,IF(AND(Q$111>$B147+$D147,Q$111<=$B147+$E147), $J147/($E147-$D147),0)), IF(OR(Q$111=$B147+$D147,Q$111=$B147+$E147),$J147/(($E147-$D147)*2),IF(AND(Q$111>$B147+$D147,Q$111<$B147+$E147),$J147/($E147-$D147),0)))","v":0},{"$f":"IF(OR($C147=\"Annual\",$D147=$E147),IF(AND($D147=$E147,R$111=$B147+$D147),$J147,IF(AND(R$111>$B147+$D147,R$111<=$B147+$E147), $J147/($E147-$D147),0)), IF(OR(R$111=$B147+$D147,R$111=$B147+$E147),$J147/(($E147-$D147)*2),IF(AND(R$111>$B147+$D147,R$111<$B147+$E147),$J147/($E147-$D147),0)))","v":0},0,55.582745253058135,null,null,null,0,2.8020651450697907,2.8020651450697907,2.8020651450697907]
[{"$f":"A147","v":"Type 2"},{"$f":"B147+1","v":2017},{"$f":"C147","v":"Annual"},3,3,{"$f":"$O$80","v":5.2899999999999947E-2},null,null,null,null,{"$f":"$E$80","v":45.68541907217805},{"$f":"K148-S148","v":45.68541907217805},{"$f":"L148-T148","v":45.68541907217805},null,null,null,null,{"$f":"IF(OR($C148=\"Annual\",$D148=$E148),IF(AND($D148=$E148,R$111=$B148+$D148),$K148,IF(AND(R$111>$B148+$D148,R$111<=$B148+$E148), $K148/($E148-$D148),0)), IF(OR(R$111=$B148+$D148,R$111=$B148+$E148),$K148/(($E148-$D148)*2),IF(AND(R$111>$B148+$D148,R$111<$B148+$E148),$K148/($E148-$D148),0)))","v":0},{"$f":"IF(OR($C148=\"Annual\",$D148=$E148),IF(AND($D148=$E148,S$111=$B148+$D148),$K148,IF(AND(S$111>$B148+$D148,S$111<=$B148+$E148), $K148/($E148-$D148),0)), IF(OR(S$111=$B148+$D148,S$111=$B148+$E148),$K148/(($E148-$D148)*2),IF(AND(S$111>$B148+$D148,S$111<$B148+$E148),$K148/($E148-$D148),0)))","v":0},0,null,null,null,null,0,2.4167586689182166,2.4167586689182166]
[{"$f":"A148","v":"Type 2"},{"$f":"B148+1","v":2018},{"$f":"C148","v":"Annual"},3,3,{"$f":"$P$80","v":5.5006249999999993E-2},null,null,null,null,null,{"$f":"$F$80","v":52.128375810683565},{"$f":"L149-T149","v":52.128375810683565},null,null,null,null,null,{"$f":"IF(OR($C149=\"Annual\",$D149=$E149),IF(AND($D149=$E149,S$111=$B149+$D149),$L149,IF(AND(S$111>$B149+$D149,S$111<=$B149+$E149), $L149/($E149-$D149),0)), IF(OR(S$111=$B149+$D149,S$111=$B149+$E149),$L149/(($E149-$D149)*2),IF(AND(S$111>$B149+$D149,S$111<$B149+$E149),$L149/($E149-$D149),0)))","v":0},{"$f":"IF(OR($C149=\"Annual\",$D149=$E149),IF(AND($D149=$E149,T$111=$B149+$D149),$L149,IF(AND(T$111>$B149+$D149,T$111<=$B149+$E149), $L149/($E149-$D149),0)), IF(OR(T$111=$B149+$D149,T$111=$B149+$E149),$L149/(($E149-$D149)*2),IF(AND(T$111>$B149+$D149,T$111<$B149+$E149),$L149/($E149-$D149),0)))","v":0},null,null,null,null,null,0,2.8673864719364124]
[{"$f":"A149","v":"Type 2"},{"$f":"B149+1","v":2019},{"$f":"C149","v":"Annual"},3,3,{"$f":"$Q$80","v":5.6468749999999998E-2},null,null,null,null,null,null,{"$f":"$G$80","v":45.723974266848934},null,null,null,null,null,null,{"$f":"IF(OR($C150=\"Annual\",$D150=$E150),IF(AND($D150=$E150,T$111=$B150+$D150),$M150,IF(AND(T$111>$B150+$D150,T$111<=$B150+$E150), $M150/($E150-$D150),0)), IF(OR(T$111=$B150+$D150,T$111=$B150+$E150),$M150/(($E150-$D150)*2),IF(AND(T$111>$B150+$D150,T$111<$B150+$E150),$M150/($E150-$D150),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A62","v":"Type 3"},{"$f":"B119","v":2014},{"$f":"$I81","v":"Annual"},{"$f":"$J81","v":5},{"$f":"$K81","v":5},{"$f":"$L$81","v":3.5999999999999997E-2},null,{"$f":"$B$81","v":64.700000000000045},{"$f":"H152-P152","v":64.700000000000045},{"$f":"I152-Q152","v":64.700000000000045},{"$f":"J152-R152","v":64.700000000000045},{"$f":"K152-S152","v":64.700000000000045},{"$f":"L152-T152","v":0},null,{"$f":"IF(OR($C152=\"Annual\",$D152=$E152),IF(AND($D152=$E152,O$111=$B152+$D152),$H152,IF(AND(O$111>$B152+$D152,O$111<=$B152+$E152), $H152/($E152-$D152),0)), IF(OR(O$111=$B152+$D152,O$111=$B152+$E152),$H152/(($E152-$D152)*2),IF(AND(O$111>$B152+$D152,O$111<$B152+$E152),$H152/($E152-$D152),0)))","v":0},{"$f":"IF(OR($C152=\"Annual\",$D152=$E152),IF(AND($D152=$E152,P$111=$B152+$D152),$H152,IF(AND(P$111>$B152+$D152,P$111<=$B152+$E152), $H152/($E152-$D152),0)), IF(OR(P$111=$B152+$D152,P$111=$B152+$E152),$H152/(($E152-$D152)*2),IF(AND(P$111>$B152+$D152,P$111<$B152+$E152),$H152/($E152-$D152),0)))","v":0},0,0,0,64.700000000000045,null,{"$f":"IF($C152=\"annual\",IF(V$111=$B152,0,G152*$F152),IF(V$111-$B152=0,0,IF((V$111-$B152)<$E152,AVERAGE(G152,H152)*$F152,IF((V$111-$B152)=$E152,G152*$F152/2,0))))","v":0},{"$f":"IF($C152=\"annual\",IF(W$111=$B152,0,H152*$F152),IF(W$111-$B152=0,0,IF((W$111-$B152)<$E152,AVERAGE(H152,I152)*$F152,IF((W$111-$B152)=$E152,H152*$F152/2,0))))","v":2.3292000000000015},2.3292000000000015,2.3292000000000015,2.3292000000000015,2.3292000000000015]
[{"$f":"A152","v":"Type 3"},{"$f":"B152+1","v":2015},{"$f":"C152","v":"Annual"},{"$f":"D152","v":5},5,{"$f":"$M$81","v":5.7999999999999996E-2},null,null,{"$f":"$C$81","v":60.892040981237216},{"$f":"I153-Q153","v":60.892040981237216},{"$f":"J153-R153","v":60.892040981237216},{"$f":"K153-S153","v":60.892040981237216},{"$f":"L153-T153","v":60.892040981237216},null,null,{"$f":"IF(OR($C153=\"Annual\",$D153=$E153),IF(AND($D153=$E153,P$111=$B153+$D153),$I153,IF(AND(P$111>$B153+$D153,P$111<=$B153+$E153), $I153/($E153-$D153),0)), IF(OR(P$111=$B153+$D153,P$111=$B153+$E153),$I153/(($E153-$D153)*2),IF(AND(P$111>$B153+$D153,P$111<$B153+$E153),$I153/($E153-$D153),0)))","v":0},{"$f":"IF(OR($C153=\"Annual\",$D153=$E153),IF(AND($D153=$E153,Q$111=$B153+$D153),$I153,IF(AND(Q$111>$B153+$D153,Q$111<=$B153+$E153), $I153/($E153-$D153),0)), IF(OR(Q$111=$B153+$D153,Q$111=$B153+$E153),$I153/(($E153-$D153)*2),IF(AND(Q$111>$B153+$D153,Q$111<$B153+$E153),$I153/($E153-$D153),0)))","v":0},0,0,0,null,null,0,3.5317383769117581,3.5317383769117581,3.5317383769117581,3.5317383769117581]
[{"$f":"A153","v":"Type 3"},{"$f":"B153+1","v":2016},{"$f":"C153","v":"Annual"},5,5,{"$f":"$N$81","v":6.0999999999999999E-2},null,null,null,{"$f":"$D$81","v":69.015242022547184},{"$f":"J154-R154","v":69.015242022547184},{"$f":"K154-S154","v":69.015242022547184},{"$f":"L154-T154","v":69.015242022547184},null,null,null,{"$f":"IF(OR($C154=\"Annual\",$D154=$E154),IF(AND($D154=$E154,Q$111=$B154+$D154),$J154,IF(AND(Q$111>$B154+$D154,Q$111<=$B154+$E154), $J154/($E154-$D154),0)), IF(OR(Q$111=$B154+$D154,Q$111=$B154+$E154),$J154/(($E154-$D154)*2),IF(AND(Q$111>$B154+$D154,Q$111<$B154+$E154),$J154/($E154-$D154),0)))","v":0},{"$f":"IF(OR($C154=\"Annual\",$D154=$E154),IF(AND($D154=$E154,R$111=$B154+$D154),$J154,IF(AND(R$111>$B154+$D154,R$111<=$B154+$E154), $J154/($E154-$D154),0)), IF(OR(R$111=$B154+$D154,R$111=$B154+$E154),$J154/(($E154-$D154)*2),IF(AND(R$111>$B154+$D154,R$111<$B154+$E154),$J154/($E154-$D154),0)))","v":0},0,0,null,null,null,0,4.2099297633753778,4.2099297633753778,4.2099297633753778]
[{"$f":"A154","v":"Type 3"},{"$f":"B154+1","v":2017},{"$f":"C154","v":"Annual"},5,5,{"$f":"$O$81","v":6.2E-2},null,null,null,null,{"$f":"$E$81","v":54.822502886613655},{"$f":"K155-S155","v":54.822502886613655},{"$f":"L155-T155","v":54.822502886613655},null,null,null,null,{"$f":"IF(OR($C155=\"Annual\",$D155=$E155),IF(AND($D155=$E155,R$111=$B155+$D155),$K155,IF(AND(R$111>$B155+$D155,R$111<=$B155+$E155), $K155/($E155-$D155),0)), IF(OR(R$111=$B155+$D155,R$111=$B155+$E155),$K155/(($E155-$D155)*2),IF(AND(R$111>$B155+$D155,R$111<$B155+$E155),$K155/($E155-$D155),0)))","v":0},{"$f":"IF(OR($C155=\"Annual\",$D155=$E155),IF(AND($D155=$E155,S$111=$B155+$D155),$K155,IF(AND(S$111>$B155+$D155,S$111<=$B155+$E155), $K155/($E155-$D155),0)), IF(OR(S$111=$B155+$D155,S$111=$B155+$E155),$K155/(($E155-$D155)*2),IF(AND(S$111>$B155+$D155,S$111<$B155+$E155),$K155/($E155-$D155),0)))","v":0},0,null,null,null,null,0,3.3989951789700465,3.3989951789700465]
[{"$f":"A155","v":"Type 3"},{"$f":"B155+1","v":2018},{"$f":"C155","v":"Annual"},5,5,{"$f":"$P$81","v":6.3E-2},null,null,null,null,null,{"$f":"$F$81","v":61.974846797146014},{"$f":"L156-T156","v":61.974846797146014},null,null,null,null,null,{"$f":"IF(OR($C156=\"Annual\",$D156=$E156),IF(AND($D156=$E156,S$111=$B156+$D156),$L156,IF(AND(S$111>$B156+$D156,S$111<=$B156+$E156), $L156/($E156-$D156),0)), IF(OR(S$111=$B156+$D156,S$111=$B156+$E156),$L156/(($E156-$D156)*2),IF(AND(S$111>$B156+$D156,S$111<$B156+$E156),$L156/($E156-$D156),0)))","v":0},{"$f":"IF(OR($C156=\"Annual\",$D156=$E156),IF(AND($D156=$E156,T$111=$B156+$D156),$L156,IF(AND(T$111>$B156+$D156,T$111<=$B156+$E156), $L156/($E156-$D156),0)), IF(OR(T$111=$B156+$D156,T$111=$B156+$E156),$L156/(($E156-$D156)*2),IF(AND(T$111>$B156+$D156,T$111<$B156+$E156),$L156/($E156-$D156),0)))","v":0},null,null,null,null,null,0,3.9044153482201991]
[{"$f":"A156","v":"Type 3"},{"$f":"B156+1","v":2019},{"$f":"C156","v":"Annual"},5,5,{"$f":"$Q$81","v":6.3E-2},null,null,null,null,null,null,{"$f":"$G$81","v":66.105476405372926},null,null,null,null,null,null,{"$f":"IF(OR($C157=\"Annual\",$D157=$E157),IF(AND($D157=$E157,T$111=$B157+$D157),$M157,IF(AND(T$111>$B157+$D157,T$111<=$B157+$E157), $M157/($E157-$D157),0)), IF(OR(T$111=$B157+$D157,T$111=$B157+$E157),$M157/(($E157-$D157)*2),IF(AND(T$111>$B157+$D157,T$111<$B157+$E157),$M157/($E157-$D157),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A63","v":"Type 4"},{"$f":"B119","v":2014},{"$f":"$I82","v":"Annual"},{"$f":"$J82","v":10},{"$f":"$K82","v":10},{"$f":"$L$82","v":4.5999999999999999E-2},null,{"$f":"$B$82","v":90.000000000000043},{"$f":"H159-P159","v":90.000000000000043},{"$f":"I159-Q159","v":90.000000000000043},{"$f":"J159-R159","v":90.000000000000043},{"$f":"K159-S159","v":90.000000000000043},{"$f":"L159-T159","v":90.000000000000043},null,{"$f":"IF(OR($C159=\"Annual\",$D159=$E159),IF(AND($D159=$E159,O$111=$B159+$D159),$H159,IF(AND(O$111>$B159+$D159,O$111<=$B159+$E159), $H159/($E159-$D159),0)), IF(OR(O$111=$B159+$D159,O$111=$B159+$E159),$H159/(($E159-$D159)*2),IF(AND(O$111>$B159+$D159,O$111<$B159+$E159),$H159/($E159-$D159),0)))","v":0},{"$f":"IF(OR($C159=\"Annual\",$D159=$E159),IF(AND($D159=$E159,P$111=$B159+$D159),$H159,IF(AND(P$111>$B159+$D159,P$111<=$B159+$E159), $H159/($E159-$D159),0)), IF(OR(P$111=$B159+$D159,P$111=$B159+$E159),$H159/(($E159-$D159)*2),IF(AND(P$111>$B159+$D159,P$111<$B159+$E159),$H159/($E159-$D159),0)))","v":0},0,0,0,0,null,{"$f":"IF($C159=\"annual\",IF(V$111=$B159,0,G159*$F159),IF(V$111-$B159=0,0,IF((V$111-$B159)<$E159,AVERAGE(G159,H159)*$F159,IF((V$111-$B159)=$E159,G159*$F159/2,0))))","v":0},{"$f":"IF($C159=\"annual\",IF(W$111=$B159,0,H159*$F159),IF(W$111-$B159=0,0,IF((W$111-$B159)<$E159,AVERAGE(H159,I159)*$F159,IF((W$111-$B159)=$E159,H159*$F159/2,0))))","v":4.1400000000000015},4.1400000000000015,4.1400000000000015,4.1400000000000015,4.1400000000000015]
[{"$f":"A159","v":"Type 4"},{"$f":"B159+1","v":2015},{"$f":"C159","v":"Annual"},{"$f":"D159","v":10},10,{"$f":"$M$82","v":6.8000000000000005E-2},null,null,{"$f":"$C$82","v":99.545249604109529},{"$f":"I160-Q160","v":99.545249604109529},{"$f":"J160-R160","v":99.545249604109529},{"$f":"K160-S160","v":99.545249604109529},{"$f":"L160-T160","v":99.545249604109529},null,null,{"$f":"IF(OR($C160=\"Annual\",$D160=$E160),IF(AND($D160=$E160,P$111=$B160+$D160),$I160,IF(AND(P$111>$B160+$D160,P$111<=$B160+$E160), $I160/($E160-$D160),0)), IF(OR(P$111=$B160+$D160,P$111=$B160+$E160),$I160/(($E160-$D160)*2),IF(AND(P$111>$B160+$D160,P$111<$B160+$E160),$I160/($E160-$D160),0)))","v":0},{"$f":"IF(OR($C160=\"Annual\",$D160=$E160),IF(AND($D160=$E160,Q$111=$B160+$D160),$I160,IF(AND(Q$111>$B160+$D160,Q$111<=$B160+$E160), $I160/($E160-$D160),0)), IF(OR(Q$111=$B160+$D160,Q$111=$B160+$E160),$I160/(($E160-$D160)*2),IF(AND(Q$111>$B160+$D160,Q$111<$B160+$E160),$I160/($E160-$D160),0)))","v":0},0,0,0,null,null,0,6.7690769730794482,6.7690769730794482,6.7690769730794482,6.7690769730794482]
[{"$f":"A160","v":"Type 4"},{"$f":"B160+1","v":2016},{"$f":"C160","v":"Annual"},10,10,{"$f":"$N$82","v":7.0999999999999994E-2},null,null,null,{"$f":"$D$82","v":105.37562120892271},{"$f":"J161-R161","v":105.37562120892271},{"$f":"K161-S161","v":105.37562120892271},{"$f":"L161-T161","v":105.37562120892271},null,null,null,{"$f":"IF(OR($C161=\"Annual\",$D161=$E161),IF(AND($D161=$E161,Q$111=$B161+$D161),$J161,IF(AND(Q$111>$B161+$D161,Q$111<=$B161+$E161), $J161/($E161-$D161),0)), IF(OR(Q$111=$B161+$D161,Q$111=$B161+$E161),$J161/(($E161-$D161)*2),IF(AND(Q$111>$B161+$D161,Q$111<$B161+$E161),$J161/($E161-$D161),0)))","v":0},{"$f":"IF(OR($C161=\"Annual\",$D161=$E161),IF(AND($D161=$E161,R$111=$B161+$D161),$J161,IF(AND(R$111>$B161+$D161,R$111<=$B161+$E161), $J161/($E161-$D161),0)), IF(OR(R$111=$B161+$D161,R$111=$B161+$E161),$J161/(($E161-$D161)*2),IF(AND(R$111>$B161+$D161,R$111<$B161+$E161),$J161/($E161-$D161),0)))","v":0},0,0,null,null,null,0,7.4816691058335119,7.4816691058335119,7.4816691058335119]
[{"$f":"A161","v":"Type 4"},{"$f":"B161+1","v":2017},{"$f":"C161","v":"Annual"},10,10,{"$f":"$O$82","v":7.2000000000000008E-2},null,null,null,null,{"$f":"$E$82","v":102.79219291240061},{"$f":"K162-S162","v":102.79219291240061},{"$f":"L162-T162","v":102.79219291240061},null,null,null,null,{"$f":"IF(OR($C162=\"Annual\",$D162=$E162),IF(AND($D162=$E162,R$111=$B162+$D162),$K162,IF(AND(R$111>$B162+$D162,R$111<=$B162+$E162), $K162/($E162-$D162),0)), IF(OR(R$111=$B162+$D162,R$111=$B162+$E162),$K162/(($E162-$D162)*2),IF(AND(R$111>$B162+$D162,R$111<$B162+$E162),$K162/($E162-$D162),0)))","v":0},{"$f":"IF(OR($C162=\"Annual\",$D162=$E162),IF(AND($D162=$E162,S$111=$B162+$D162),$K162,IF(AND(S$111>$B162+$D162,S$111<=$B162+$E162), $K162/($E162-$D162),0)), IF(OR(S$111=$B162+$D162,S$111=$B162+$E162),$K162/(($E162-$D162)*2),IF(AND(S$111>$B162+$D162,S$111<$B162+$E162),$K162/($E162-$D162),0)))","v":0},0,null,null,null,null,0,7.4010378896928444,7.4010378896928444]
[{"$f":"A162","v":"Type 4"},{"$f":"B162+1","v":2018},{"$f":"C162","v":"Annual"},10,10,{"$f":"$P$82","v":7.2999999999999995E-2},null,null,null,null,null,{"$f":"$F$82","v":104.25675162136713},{"$f":"L163-T163","v":104.25675162136713},null,null,null,null,null,{"$f":"IF(OR($C163=\"Annual\",$D163=$E163),IF(AND($D163=$E163,S$111=$B163+$D163),$L163,IF(AND(S$111>$B163+$D163,S$111<=$B163+$E163), $L163/($E163-$D163),0)), IF(OR(S$111=$B163+$D163,S$111=$B163+$E163),$L163/(($E163-$D163)*2),IF(AND(S$111>$B163+$D163,S$111<$B163+$E163),$L163/($E163-$D163),0)))","v":0},{"$f":"IF(OR($C163=\"Annual\",$D163=$E163),IF(AND($D163=$E163,T$111=$B163+$D163),$L163,IF(AND(T$111>$B163+$D163,T$111<=$B163+$E163), $L163/($E163-$D163),0)), IF(OR(T$111=$B163+$D163,T$111=$B163+$E163),$L163/(($E163-$D163)*2),IF(AND(T$111>$B163+$D163,T$111<$B163+$E163),$L163/($E163-$D163),0)))","v":0},null,null,null,null,null,0,7.6107428683598002]
[{"$f":"A163","v":"Type 4"},{"$f":"B163+1","v":2019},{"$f":"C163","v":"Annual"},10,10,{"$f":"$Q$82","v":7.2999999999999995E-2},null,null,null,null,null,null,{"$f":"$G$82","v":107.39156816757334},null,null,null,null,null,null,{"$f":"IF(OR($C164=\"Annual\",$D164=$E164),IF(AND($D164=$E164,T$111=$B164+$D164),$M164,IF(AND(T$111>$B164+$D164,T$111<=$B164+$E164), $M164/($E164-$D164),0)), IF(OR(T$111=$B164+$D164,T$111=$B164+$E164),$M164/(($E164-$D164)*2),IF(AND(T$111>$B164+$D164,T$111<$B164+$E164),$M164/($E164-$D164),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A64","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J83","v":3},{"$f":"$K83","v":3},{"$f":"$L$83","v":0.12000000000000002},null,{"$f":"$B$83","v":0},{"$f":"H166-P166","v":0},{"$f":"I166-Q166","v":0},{"$f":"J166-R166","v":0},{"$f":"K166-S166","v":0},{"$f":"L166-T166","v":0},null,{"$f":"IF($D166=$E166,IF(O$111=$B166+$E166,$H166,0),0)","v":0},{"$f":"IF($D166=$E166,IF(P$111=$B166+$E166,$H166,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B166=$D166,$H166*(((1+$F166)^$D166)-1),0)","v":0},{"$f":"IF(W$111-$B166=$D166,$H166*(((1+$F166)^$D166)-1),0)","v":0},0,0,0,0]
[{"$f":"A166","v":"ZERO-COUPON BOND"},{"$f":"B166+1","v":2015},null,{"$f":"D166","v":3},3,{"$f":"$M$83","v":0.14500000000000002},null,null,{"$f":"$C$83","v":0},{"$f":"I167-Q167","v":0},{"$f":"J167-R167","v":0},{"$f":"K167-S167","v":0},{"$f":"L167-T167","v":0},null,null,{"$f":"IF($D167=$E167,IF(P$111=$B167+$E167,$I167,0),0)","v":0},{"$f":"IF($D167=$E167,IF(Q$111=$B167+$E167,$I167,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B167=$D167,$I167*(((1+$F167)^$D167)-1),0)","v":0},{"$f":"IF(X$111-$B167=$D167,$I167*(((1+$F167)^$D167)-1),0)","v":0},0,0,0]
[{"$f":"A167","v":"ZERO-COUPON BOND"},{"$f":"B167+1","v":2016},null,3,3,{"$f":"$N$83","v":0.15000000000000002},null,null,null,{"$f":"$D$83","v":0},{"$f":"J168-R168","v":0},{"$f":"K168-S168","v":0},{"$f":"L168-T168","v":0},null,null,null,{"$f":"IF($D168=$E168,IF(Q$111=$B168+$E168,$J168,0),0)","v":0},{"$f":"IF($D168=$E168,IF(R$111=$B168+$E168,$J168,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B168=$D168,$J168*(((1+$F168)^$D168)-1),0)","v":0},{"$f":"IF(Y$111-$B168=$D168,$J168*(((1+$F168)^$D168)-1),0)","v":0},0,0]
[{"$f":"A168","v":"ZERO-COUPON BOND"},{"$f":"B168+1","v":2017},null,3,3,{"$f":"$O$83","v":0.15000000000000002},null,null,null,null,{"$f":"$E$83","v":0},{"$f":"K169-S169","v":0},{"$f":"L169-T169","v":0},null,null,null,null,{"$f":"IF($D169=$E169,IF(R$111=$B169+$E169,$K169,0),0)","v":0},{"$f":"IF($D169=$E169,IF(S$111=$B169+$E169,$K169,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B169=$D169,$K169*(((1+$F169)^$D169)-1),0)","v":0},{"$f":"IF(Z$111-$B169=$D169,$K169*(((1+$F169)^$D169)-1),0)","v":0},0]
[{"$f":"A169","v":"ZERO-COUPON BOND"},{"$f":"B169+1","v":2018},null,3,3,{"$f":"$P$83","v":0.15000000000000002},null,null,null,null,null,{"$f":"$F$83","v":0},{"$f":"L170-T170","v":0},null,null,null,null,null,{"$f":"IF($D170=$E170,IF(S$111=$B170+$E170,$L170,0),0)","v":0},{"$f":"IF($D170=$E170,IF(T$111=$B170+$E170,$L170,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B170=$D170,$L170*(((1+$F170)^$D170)-1),0)","v":0},{"$f":"IF(AA$111-$B170=$D170,$L170*(((1+$F170)^$D170)-1),0)","v":0}]
[{"$f":"A170","v":"ZERO-COUPON BOND"},{"$f":"B170+1","v":2019},null,3,3,{"$f":"$Q$83","v":0.15000000000000002},null,null,null,null,null,null,{"$f":"$G$83","v":0},null,null,null,null,null,null,{"$f":"IF($D171=$E171,IF(T$111=$B171+$E171,$M171,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B171=$D171,$M171*(((1+$F171)^$D171)-1),0)","v":0}]
[]
[{"$f":"'Input 4 - Forecast'!A65","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[{"$f":"'Input 4 - Forecast'!A66","v":"Type 6"},{"$f":"B119","v":2014},{"$f":"$I85","v":"Annual"},{"$f":"$J85","v":2},{"$f":"$K85","v":2},{"$f":"$L$85","v":0.04},null,{"$f":"$B$85/$B$31","v":0},{"$f":"H175-P175","v":0},{"$f":"I175-Q175","v":0},{"$f":"J175-R175","v":0},{"$f":"K175-S175","v":0},{"$f":"L175-T175","v":0},null,{"$f":"IF(OR($C175=\"Annual\",$D175=$E175),IF(AND($D175=$E175,O$111=$B175+$D175),$H175,IF(AND(O$111>$B175+$D175,O$111<=$B175+$E175), $H175/($E175-$D175),0)), IF(OR(O$111=$B175+$D175,O$111=$B175+$E175),$H175/(($E175-$D175)*2),IF(AND(O$111>$B175+$D175,O$111<$B175+$E175),$H175/($E175-$D175),0)))","v":0},{"$f":"IF(OR($C175=\"Annual\",$D175=$E175),IF(AND($D175=$E175,P$111=$B175+$D175),$H175,IF(AND(P$111>$B175+$D175,P$111<=$B175+$E175), $H175/($E175-$D175),0)), IF(OR(P$111=$B175+$D175,P$111=$B175+$E175),$H175/(($E175-$D175)*2),IF(AND(P$111>$B175+$D175,P$111<$B175+$E175),$H175/($E175-$D175),0)))","v":0},0,0,0,0,null,{"$f":"IF($C175=\"annual\",IF(V$111=$B175,0,G175*$F175),IF(V$111-$B175=0,0,IF((V$111-$B175)<$E175,AVERAGE(G175,H175)*$F175,IF((V$111-$B175)=$E175,G175*$F175/2,0))))","v":0},{"$f":"IF($C175=\"annual\",IF(W$111=$B175,0,H175*$F175),IF(W$111-$B175=0,0,IF((W$111-$B175)<$E175,AVERAGE(H175,I175)*$F175,IF((W$111-$B175)=$E175,H175*$F175/2,0))))","v":0},0,0,0,0]
[{"$f":"A175","v":"Type 6"},{"$f":"B175+1","v":2015},{"$f":"C175","v":"Annual"},2,{"$f":"E175","v":2},{"$f":"$M$85","v":6.5000000000000002E-2},null,null,{"$f":"$C$85/$C$31","v":0},{"$f":"I176-Q176","v":0},{"$f":"J176-R176","v":0},{"$f":"K176-S176","v":0},{"$f":"L176-T176","v":0},null,null,{"$f":"IF(OR($C176=\"Annual\",$D176=$E176),IF(AND($D176=$E176,P$111=$B176+$D176),$I176,IF(AND(P$111>$B176+$D176,P$111<=$B176+$E176), $I176/($E176-$D176),0)), IF(OR(P$111=$B176+$D176,P$111=$B176+$E176),$I176/(($E176-$D176)*2),IF(AND(P$111>$B176+$D176,P$111<$B176+$E176),$I176/($E176-$D176),0)))","v":0},{"$f":"IF(OR($C176=\"Annual\",$D176=$E176),IF(AND($D176=$E176,Q$111=$B176+$D176),$I176,IF(AND(Q$111>$B176+$D176,Q$111<=$B176+$E176), $I176/($E176-$D176),0)), IF(OR(Q$111=$B176+$D176,Q$111=$B176+$E176),$I176/(($E176-$D176)*2),IF(AND(Q$111>$B176+$D176,Q$111<$B176+$E176),$I176/($E176-$D176),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A176","v":"Type 6"},{"$f":"B176+1","v":2016},"Annual",2,2,{"$f":"$N$85","v":6.9999999999999993E-2},null,null,null,{"$f":"$D$85/$D$31","v":0},{"$f":"J177-R177","v":0},{"$f":"K177-S177","v":0},{"$f":"L177-T177","v":0},null,null,null,{"$f":"IF(OR($C177=\"Annual\",$D177=$E177),IF(AND($D177=$E177,Q$111=$B177+$D177),$J177,IF(AND(Q$111>$B177+$D177,Q$111<=$B177+$E177), $J177/($E177-$D177),0)), IF(OR(Q$111=$B177+$D177,Q$111=$B177+$E177),$J177/(($E177-$D177)*2),IF(AND(Q$111>$B177+$D177,Q$111<$B177+$E177),$J177/($E177-$D177),0)))","v":0},{"$f":"IF(OR($C177=\"Annual\",$D177=$E177),IF(AND($D177=$E177,R$111=$B177+$D177),$J177,IF(AND(R$111>$B177+$D177,R$111<=$B177+$E177), $J177/($E177-$D177),0)), IF(OR(R$111=$B177+$D177,R$111=$B177+$E177),$J177/(($E177-$D177)*2),IF(AND(R$111>$B177+$D177,R$111<$B177+$E177),$J177/($E177-$D177),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A177","v":"Type 6"},{"$f":"B177+1","v":2017},"Annual",2,2,{"$f":"$O$85","v":6.9999999999999993E-2},null,null,null,null,{"$f":"$E$85/$E$31","v":0},{"$f":"K178-S178","v":0},{"$f":"L178-T178","v":0},null,null,null,null,{"$f":"IF(OR($C178=\"Annual\",$D178=$E178),IF(AND($D178=$E178,R$111=$B178+$D178),$K178,IF(AND(R$111>$B178+$D178,R$111<=$B178+$E178), $K178/($E178-$D178),0)), IF(OR(R$111=$B178+$D178,R$111=$B178+$E178),$K178/(($E178-$D178)*2),IF(AND(R$111>$B178+$D178,R$111<$B178+$E178),$K178/($E178-$D178),0)))","v":0},{"$f":"IF(OR($C178=\"Annual\",$D178=$E178),IF(AND($D178=$E178,S$111=$B178+$D178),$K178,IF(AND(S$111>$B178+$D178,S$111<=$B178+$E178), $K178/($E178-$D178),0)), IF(OR(S$111=$B178+$D178,S$111=$B178+$E178),$K178/(($E178-$D178)*2),IF(AND(S$111>$B178+$D178,S$111<$B178+$E178),$K178/($E178-$D178),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A178","v":"Type 6"},{"$f":"B178+1","v":2018},"Annual",2,2,{"$f":"$P$85","v":6.9999999999999993E-2},null,null,null,null,null,{"$f":"$F$85/$F$31","v":0},{"$f":"L179-T179","v":0},null,null,null,null,null,{"$f":"IF(OR($C179=\"Annual\",$D179=$E179),IF(AND($D179=$E179,S$111=$B179+$D179),$L179,IF(AND(S$111>$B179+$D179,S$111<=$B179+$E179), $L179/($E179-$D179),0)), IF(OR(S$111=$B179+$D179,S$111=$B179+$E179),$L179/(($E179-$D179)*2),IF(AND(S$111>$B179+$D179,S$111<$B179+$E179),$L179/($E179-$D179),0)))","v":0},{"$f":"IF(OR($C179=\"Annual\",$D179=$E179),IF(AND($D179=$E179,T$111=$B179+$D179),$L179,IF(AND(T$111>$B179+$D179,T$111<=$B179+$E179), $L179/($E179-$D179),0)), IF(OR(T$111=$B179+$D179,T$111=$B179+$E179),$L179/(($E179-$D179)*2),IF(AND(T$111>$B179+$D179,T$111<$B179+$E179),$L179/($E179-$D179),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A179","v":"Type 6"},{"$f":"B179+1","v":2019},"Annual",2,2,{"$f":"$Q$85","v":6.9999999999999993E-2},null,null,null,null,null,null,{"$f":"$G$85/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C180=\"Annual\",$D180=$E180),IF(AND($D180=$E180,T$111=$B180+$D180),$M180,IF(AND(T$111>$B180+$D180,T$111<=$B180+$E180), $M180/($E180-$D180),0)), IF(OR(T$111=$B180+$D180,T$111=$B180+$E180),$M180/(($E180-$D180)*2),IF(AND(T$111>$B180+$D180,T$111<$B180+$E180),$M180/($E180-$D180),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A67","v":"Type 7"},{"$f":"B119","v":2014},{"$f":"$I86","v":"Annual"},{"$f":"$J86","v":3},{"$f":"$K86","v":3},{"$f":"$L$86","v":0.04},null,{"$f":"$B$86/$B$31","v":0},{"$f":"H182-P182","v":0},{"$f":"I182-Q182","v":0},{"$f":"J182-R182","v":0},{"$f":"K182-S182","v":0},{"$f":"L182-T182","v":0},null,{"$f":"IF(OR($C182=\"Annual\",$D182=$E182),IF(AND($D182=$E182,O$111=$B182+$D182),$H182,IF(AND(O$111>$B182+$D182,O$111<=$B182+$E182), $H182/($E182-$D182),0)), IF(OR(O$111=$B182+$D182,O$111=$B182+$E182),$H182/(($E182-$D182)*2),IF(AND(O$111>$B182+$D182,O$111<$B182+$E182),$H182/($E182-$D182),0)))","v":0},{"$f":"IF(OR($C182=\"Annual\",$D182=$E182),IF(AND($D182=$E182,P$111=$B182+$D182),$H182,IF(AND(P$111>$B182+$D182,P$111<=$B182+$E182), $H182/($E182-$D182),0)), IF(OR(P$111=$B182+$D182,P$111=$B182+$E182),$H182/(($E182-$D182)*2),IF(AND(P$111>$B182+$D182,P$111<$B182+$E182),$H182/($E182-$D182),0)))","v":0},0,0,0,0,null,{"$f":"IF($C182=\"annual\",IF(V$111=$B182,0,G182*$F182),IF(V$111-$B182=0,0,IF((V$111-$B182)<$E182,AVERAGE(G182,H182)*$F182,IF((V$111-$B182)=$E182,G182*$F182/2,0))))","v":0},{"$f":"IF($C182=\"annual\",IF(W$111=$B182,0,H182*$F182),IF(W$111-$B182=0,0,IF((W$111-$B182)<$E182,AVERAGE(H182,I182)*$F182,IF((W$111-$B182)=$E182,H182*$F182/2,0))))","v":0},0,0,0,0]
[{"$f":"A182","v":"Type 7"},{"$f":"B182+1","v":2015},{"$f":"C182","v":"Annual"},{"$f":"D182","v":3},{"$f":"E182","v":3},{"$f":"$M$86","v":6.5000000000000002E-2},null,null,{"$f":"$C$86/$C$31","v":0},{"$f":"I183-Q183","v":0},{"$f":"J183-R183","v":0},{"$f":"K183-S183","v":0},{"$f":"L183-T183","v":0},null,null,{"$f":"IF(OR($C183=\"Annual\",$D183=$E183),IF(AND($D183=$E183,P$111=$B183+$D183),$I183,IF(AND(P$111>$B183+$D183,P$111<=$B183+$E183), $I183/($E183-$D183),0)), IF(OR(P$111=$B183+$D183,P$111=$B183+$E183),$I183/(($E183-$D183)*2),IF(AND(P$111>$B183+$D183,P$111<$B183+$E183),$I183/($E183-$D183),0)))","v":0},{"$f":"IF(OR($C183=\"Annual\",$D183=$E183),IF(AND($D183=$E183,Q$111=$B183+$D183),$I183,IF(AND(Q$111>$B183+$D183,Q$111<=$B183+$E183), $I183/($E183-$D183),0)), IF(OR(Q$111=$B183+$D183,Q$111=$B183+$E183),$I183/(($E183-$D183)*2),IF(AND(Q$111>$B183+$D183,Q$111<$B183+$E183),$I183/($E183-$D183),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A183","v":"Type 7"},{"$f":"B183+1","v":2016},{"$f":"C183","v":"Annual"},3,{"$f":"E183","v":3},{"$f":"$N$86","v":6.9999999999999993E-2},null,null,null,{"$f":"$D$86/$D$31","v":0},{"$f":"J184-R184","v":0},{"$f":"K184-S184","v":0},{"$f":"L184-T184","v":0},null,null,null,{"$f":"IF(OR($C184=\"Annual\",$D184=$E184),IF(AND($D184=$E184,Q$111=$B184+$D184),$J184,IF(AND(Q$111>$B184+$D184,Q$111<=$B184+$E184), $J184/($E184-$D184),0)), IF(OR(Q$111=$B184+$D184,Q$111=$B184+$E184),$J184/(($E184-$D184)*2),IF(AND(Q$111>$B184+$D184,Q$111<$B184+$E184),$J184/($E184-$D184),0)))","v":0},{"$f":"IF(OR($C184=\"Annual\",$D184=$E184),IF(AND($D184=$E184,R$111=$B184+$D184),$J184,IF(AND(R$111>$B184+$D184,R$111<=$B184+$E184), $J184/($E184-$D184),0)), IF(OR(R$111=$B184+$D184,R$111=$B184+$E184),$J184/(($E184-$D184)*2),IF(AND(R$111>$B184+$D184,R$111<$B184+$E184),$J184/($E184-$D184),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A184","v":"Type 7"},{"$f":"B184+1","v":2017},"Annual",3,3,{"$f":"$O$86","v":6.9999999999999993E-2},null,null,null,null,{"$f":"$E$86/$E$31","v":0},{"$f":"K185-S185","v":0},{"$f":"L185-T185","v":0},null,null,null,null,{"$f":"IF(OR($C185=\"Annual\",$D185=$E185),IF(AND($D185=$E185,R$111=$B185+$D185),$K185,IF(AND(R$111>$B185+$D185,R$111<=$B185+$E185), $K185/($E185-$D185),0)), IF(OR(R$111=$B185+$D185,R$111=$B185+$E185),$K185/(($E185-$D185)*2),IF(AND(R$111>$B185+$D185,R$111<$B185+$E185),$K185/($E185-$D185),0)))","v":0},{"$f":"IF(OR($C185=\"Annual\",$D185=$E185),IF(AND($D185=$E185,S$111=$B185+$D185),$K185,IF(AND(S$111>$B185+$D185,S$111<=$B185+$E185), $K185/($E185-$D185),0)), IF(OR(S$111=$B185+$D185,S$111=$B185+$E185),$K185/(($E185-$D185)*2),IF(AND(S$111>$B185+$D185,S$111<$B185+$E185),$K185/($E185-$D185),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A185","v":"Type 7"},{"$f":"B185+1","v":2018},"Annual",3,3,{"$f":"$P$86","v":6.9999999999999993E-2},null,null,null,null,null,{"$f":"$F$86/$F$31","v":0},{"$f":"L186-T186","v":0},null,null,null,null,null,{"$f":"IF(OR($C186=\"Annual\",$D186=$E186),IF(AND($D186=$E186,S$111=$B186+$D186),$L186,IF(AND(S$111>$B186+$D186,S$111<=$B186+$E186), $L186/($E186-$D186),0)), IF(OR(S$111=$B186+$D186,S$111=$B186+$E186),$L186/(($E186-$D186)*2),IF(AND(S$111>$B186+$D186,S$111<$B186+$E186),$L186/($E186-$D186),0)))","v":0},{"$f":"IF(OR($C186=\"Annual\",$D186=$E186),IF(AND($D186=$E186,T$111=$B186+$D186),$L186,IF(AND(T$111>$B186+$D186,T$111<=$B186+$E186), $L186/($E186-$D186),0)), IF(OR(T$111=$B186+$D186,T$111=$B186+$E186),$L186/(($E186-$D186)*2),IF(AND(T$111>$B186+$D186,T$111<$B186+$E186),$L186/($E186-$D186),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A186","v":"Type 7"},{"$f":"B186+1","v":2019},"Annual",3,3,{"$f":"$Q$86","v":6.9999999999999993E-2},null,null,null,null,null,null,{"$f":"$G$86/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C187=\"Annual\",$D187=$E187),IF(AND($D187=$E187,T$111=$B187+$D187),$M187,IF(AND(T$111>$B187+$D187,T$111<=$B187+$E187), $M187/($E187-$D187),0)), IF(OR(T$111=$B187+$D187,T$111=$B187+$E187),$M187/(($E187-$D187)*2),IF(AND(T$111>$B187+$D187,T$111<$B187+$E187),$M187/($E187-$D187),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A68","v":"Type 8"},{"$f":"B119","v":2014},{"$f":"$I87","v":"Annual"},{"$f":"$J87","v":5},{"$f":"$K87","v":5},{"$f":"$L$87","v":0.04},null,{"$f":"$B$87/$B$31","v":0},{"$f":"H189-P189","v":0},{"$f":"I189-Q189","v":0},{"$f":"J189-R189","v":0},{"$f":"K189-S189","v":0},{"$f":"L189-T189","v":0},null,{"$f":"IF(OR($C189=\"Annual\",$D189=$E189),IF(AND($D189=$E189,O$111=$B189+$D189),$H189,IF(AND(O$111>$B189+$D189,O$111<=$B189+$E189), $H189/($E189-$D189),0)), IF(OR(O$111=$B189+$D189,O$111=$B189+$E189),$H189/(($E189-$D189)*2),IF(AND(O$111>$B189+$D189,O$111<$B189+$E189),$H189/($E189-$D189),0)))","v":0},{"$f":"IF(OR($C189=\"Annual\",$D189=$E189),IF(AND($D189=$E189,P$111=$B189+$D189),$H189,IF(AND(P$111>$B189+$D189,P$111<=$B189+$E189), $H189/($E189-$D189),0)), IF(OR(P$111=$B189+$D189,P$111=$B189+$E189),$H189/(($E189-$D189)*2),IF(AND(P$111>$B189+$D189,P$111<$B189+$E189),$H189/($E189-$D189),0)))","v":0},0,0,0,0,null,{"$f":"IF($C189=\"annual\",IF(V$111=$B189,0,G189*$F189),IF(V$111-$B189=0,0,IF((V$111-$B189)<$E189,AVERAGE(G189,H189)*$F189,IF((V$111-$B189)=$E189,G189*$F189/2,0))))","v":0},{"$f":"IF($C189=\"annual\",IF(W$111=$B189,0,H189*$F189),IF(W$111-$B189=0,0,IF((W$111-$B189)<$E189,AVERAGE(H189,I189)*$F189,IF((W$111-$B189)=$E189,H189*$F189/2,0))))","v":0},0,0,0,0]
[{"$f":"A189","v":"Type 8"},{"$f":"B189+1","v":2015},{"$f":"C189","v":"Annual"},5,{"$f":"E189","v":5},{"$f":"$M$87","v":6.5000000000000002E-2},null,null,{"$f":"$C$87/$C$31","v":0},{"$f":"I190-Q190","v":0},{"$f":"J190-R190","v":0},{"$f":"K190-S190","v":0},{"$f":"L190-T190","v":0},null,null,{"$f":"IF(OR($C190=\"Annual\",$D190=$E190),IF(AND($D190=$E190,P$111=$B190+$D190),$I190,IF(AND(P$111>$B190+$D190,P$111<=$B190+$E190), $I190/($E190-$D190),0)), IF(OR(P$111=$B190+$D190,P$111=$B190+$E190),$I190/(($E190-$D190)*2),IF(AND(P$111>$B190+$D190,P$111<$B190+$E190),$I190/($E190-$D190),0)))","v":0},{"$f":"IF(OR($C190=\"Annual\",$D190=$E190),IF(AND($D190=$E190,Q$111=$B190+$D190),$I190,IF(AND(Q$111>$B190+$D190,Q$111<=$B190+$E190), $I190/($E190-$D190),0)), IF(OR(Q$111=$B190+$D190,Q$111=$B190+$E190),$I190/(($E190-$D190)*2),IF(AND(Q$111>$B190+$D190,Q$111<$B190+$E190),$I190/($E190-$D190),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A190","v":"Type 8"},{"$f":"B190+1","v":2016},"Annual",5,5,{"$f":"$N$87","v":6.9999999999999993E-2},null,null,null,{"$f":"$D$87/$D$31","v":0},{"$f":"J191-R191","v":0},{"$f":"K191-S191","v":0},{"$f":"L191-T191","v":0},null,null,null,{"$f":"IF(OR($C191=\"Annual\",$D191=$E191),IF(AND($D191=$E191,Q$111=$B191+$D191),$J191,IF(AND(Q$111>$B191+$D191,Q$111<=$B191+$E191), $J191/($E191-$D191),0)), IF(OR(Q$111=$B191+$D191,Q$111=$B191+$E191),$J191/(($E191-$D191)*2),IF(AND(Q$111>$B191+$D191,Q$111<$B191+$E191),$J191/($E191-$D191),0)))","v":0},{"$f":"IF(OR($C191=\"Annual\",$D191=$E191),IF(AND($D191=$E191,R$111=$B191+$D191),$J191,IF(AND(R$111>$B191+$D191,R$111<=$B191+$E191), $J191/($E191-$D191),0)), IF(OR(R$111=$B191+$D191,R$111=$B191+$E191),$J191/(($E191-$D191)*2),IF(AND(R$111>$B191+$D191,R$111<$B191+$E191),$J191/($E191-$D191),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A191","v":"Type 8"},{"$f":"B191+1","v":2017},"Annual",5,5,{"$f":"$O$87","v":6.9999999999999993E-2},null,null,null,null,{"$f":"$E$87/$E$31","v":0},{"$f":"K192-S192","v":0},{"$f":"L192-T192","v":0},null,null,null,null,{"$f":"IF(OR($C192=\"Annual\",$D192=$E192),IF(AND($D192=$E192,R$111=$B192+$D192),$K192,IF(AND(R$111>$B192+$D192,R$111<=$B192+$E192), $K192/($E192-$D192),0)), IF(OR(R$111=$B192+$D192,R$111=$B192+$E192),$K192/(($E192-$D192)*2),IF(AND(R$111>$B192+$D192,R$111<$B192+$E192),$K192/($E192-$D192),0)))","v":0},{"$f":"IF(OR($C192=\"Annual\",$D192=$E192),IF(AND($D192=$E192,S$111=$B192+$D192),$K192,IF(AND(S$111>$B192+$D192,S$111<=$B192+$E192), $K192/($E192-$D192),0)), IF(OR(S$111=$B192+$D192,S$111=$B192+$E192),$K192/(($E192-$D192)*2),IF(AND(S$111>$B192+$D192,S$111<$B192+$E192),$K192/($E192-$D192),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A192","v":"Type 8"},{"$f":"B192+1","v":2018},"Annual",5,5,{"$f":"$P$87","v":6.9999999999999993E-2},null,null,null,null,null,{"$f":"$F$87/$F$31","v":0},{"$f":"L193-T193","v":0},null,null,null,null,null,{"$f":"IF(OR($C193=\"Annual\",$D193=$E193),IF(AND($D193=$E193,S$111=$B193+$D193),$L193,IF(AND(S$111>$B193+$D193,S$111<=$B193+$E193), $L193/($E193-$D193),0)), IF(OR(S$111=$B193+$D193,S$111=$B193+$E193),$L193/(($E193-$D193)*2),IF(AND(S$111>$B193+$D193,S$111<$B193+$E193),$L193/($E193-$D193),0)))","v":0},{"$f":"IF(OR($C193=\"Annual\",$D193=$E193),IF(AND($D193=$E193,T$111=$B193+$D193),$L193,IF(AND(T$111>$B193+$D193,T$111<=$B193+$E193), $L193/($E193-$D193),0)), IF(OR(T$111=$B193+$D193,T$111=$B193+$E193),$L193/(($E193-$D193)*2),IF(AND(T$111>$B193+$D193,T$111<$B193+$E193),$L193/($E193-$D193),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A193","v":"Type 8"},{"$f":"B193+1","v":2019},"Annual",5,5,{"$f":"$Q$87","v":6.9999999999999993E-2},null,null,null,null,null,null,{"$f":"$G$87/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C194=\"Annual\",$D194=$E194),IF(AND($D194=$E194,T$111=$B194+$D194),$M194,IF(AND(T$111>$B194+$D194,T$111<=$B194+$E194), $M194/($E194-$D194),0)), IF(OR(T$111=$B194+$D194,T$111=$B194+$E194),$M194/(($E194-$D194)*2),IF(AND(T$111>$B194+$D194,T$111<$B194+$E194),$M194/($E194-$D194),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A69","v":"Type 9"},{"$f":"B119","v":2014},{"$f":"$I88","v":"Annual"},{"$f":"$J88","v":10},{"$f":"$K88","v":10},{"$f":"$L$88","v":0.04},null,{"$f":"$B$88/$B$31","v":0},{"$f":"H196-P196","v":0},{"$f":"I196-Q196","v":0},{"$f":"J196-R196","v":0},{"$f":"K196-S196","v":0},{"$f":"L196-T196","v":0},null,{"$f":"IF(OR($C196=\"Annual\",$D196=$E196),IF(AND($D196=$E196,O$111=$B196+$D196),$H196,IF(AND(O$111>$B196+$D196,O$111<=$B196+$E196), $H196/($E196-$D196),0)), IF(OR(O$111=$B196+$D196,O$111=$B196+$E196),$H196/(($E196-$D196)*2),IF(AND(O$111>$B196+$D196,O$111<$B196+$E196),$H196/($E196-$D196),0)))","v":0},{"$f":"IF(OR($C196=\"Annual\",$D196=$E196),IF(AND($D196=$E196,P$111=$B196+$D196),$H196,IF(AND(P$111>$B196+$D196,P$111<=$B196+$E196), $H196/($E196-$D196),0)), IF(OR(P$111=$B196+$D196,P$111=$B196+$E196),$H196/(($E196-$D196)*2),IF(AND(P$111>$B196+$D196,P$111<$B196+$E196),$H196/($E196-$D196),0)))","v":0},0,0,0,0,null,{"$f":"IF($C196=\"annual\",IF(V$111=$B196,0,G196*$F196),IF(V$111-$B196=0,0,IF((V$111-$B196)<$E196,AVERAGE(G196,H196)*$F196,IF((V$111-$B196)=$E196,G196*$F196/2,0))))","v":0},{"$f":"IF($C196=\"annual\",IF(W$111=$B196,0,H196*$F196),IF(W$111-$B196=0,0,IF((W$111-$B196)<$E196,AVERAGE(H196,I196)*$F196,IF((W$111-$B196)=$E196,H196*$F196/2,0))))","v":0},0,0,0,0]
[{"$f":"A196","v":"Type 9"},{"$f":"B196+1","v":2015},{"$f":"C196","v":"Annual"},10,{"$f":"E196","v":10},{"$f":"$M$88","v":6.5000000000000002E-2},null,null,{"$f":"$C$88/$C$31","v":0},{"$f":"I197-Q197","v":0},{"$f":"J197-R197","v":0},{"$f":"K197-S197","v":0},{"$f":"L197-T197","v":0},null,null,{"$f":"IF(OR($C197=\"Annual\",$D197=$E197),IF(AND($D197=$E197,P$111=$B197+$D197),$I197,IF(AND(P$111>$B197+$D197,P$111<=$B197+$E197), $I197/($E197-$D197),0)), IF(OR(P$111=$B197+$D197,P$111=$B197+$E197),$I197/(($E197-$D197)*2),IF(AND(P$111>$B197+$D197,P$111<$B197+$E197),$I197/($E197-$D197),0)))","v":0},{"$f":"IF(OR($C197=\"Annual\",$D197=$E197),IF(AND($D197=$E197,Q$111=$B197+$D197),$I197,IF(AND(Q$111>$B197+$D197,Q$111<=$B197+$E197), $I197/($E197-$D197),0)), IF(OR(Q$111=$B197+$D197,Q$111=$B197+$E197),$I197/(($E197-$D197)*2),IF(AND(Q$111>$B197+$D197,Q$111<$B197+$E197),$I197/($E197-$D197),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A197","v":"Type 9"},{"$f":"B197+1","v":2016},"Annual",10,10,{"$f":"$N$88","v":6.9999999999999993E-2},null,null,null,{"$f":"$D$88/$D$31","v":0},{"$f":"J198-R198","v":0},{"$f":"K198-S198","v":0},{"$f":"L198-T198","v":0},null,null,null,{"$f":"IF(OR($C198=\"Annual\",$D198=$E198),IF(AND($D198=$E198,Q$111=$B198+$D198),$J198,IF(AND(Q$111>$B198+$D198,Q$111<=$B198+$E198), $J198/($E198-$D198),0)), IF(OR(Q$111=$B198+$D198,Q$111=$B198+$E198),$J198/(($E198-$D198)*2),IF(AND(Q$111>$B198+$D198,Q$111<$B198+$E198),$J198/($E198-$D198),0)))","v":0},{"$f":"IF(OR($C198=\"Annual\",$D198=$E198),IF(AND($D198=$E198,R$111=$B198+$D198),$J198,IF(AND(R$111>$B198+$D198,R$111<=$B198+$E198), $J198/($E198-$D198),0)), IF(OR(R$111=$B198+$D198,R$111=$B198+$E198),$J198/(($E198-$D198)*2),IF(AND(R$111>$B198+$D198,R$111<$B198+$E198),$J198/($E198-$D198),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A198","v":"Type 9"},{"$f":"B198+1","v":2017},"Annual",10,10,{"$f":"$O$88","v":6.9999999999999993E-2},null,null,null,null,{"$f":"$E$88/$E$31","v":0},{"$f":"K199-S199","v":0},{"$f":"L199-T199","v":0},null,null,null,null,{"$f":"IF(OR($C199=\"Annual\",$D199=$E199),IF(AND($D199=$E199,R$111=$B199+$D199),$K199,IF(AND(R$111>$B199+$D199,R$111<=$B199+$E199), $K199/($E199-$D199),0)), IF(OR(R$111=$B199+$D199,R$111=$B199+$E199),$K199/(($E199-$D199)*2),IF(AND(R$111>$B199+$D199,R$111<$B199+$E199),$K199/($E199-$D199),0)))","v":0},{"$f":"IF(OR($C199=\"Annual\",$D199=$E199),IF(AND($D199=$E199,S$111=$B199+$D199),$K199,IF(AND(S$111>$B199+$D199,S$111<=$B199+$E199), $K199/($E199-$D199),0)), IF(OR(S$111=$B199+$D199,S$111=$B199+$E199),$K199/(($E199-$D199)*2),IF(AND(S$111>$B199+$D199,S$111<$B199+$E199),$K199/($E199-$D199),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A199","v":"Type 9"},{"$f":"B199+1","v":2018},"Annual",10,10,{"$f":"$P$88","v":6.9999999999999993E-2},null,null,null,null,null,{"$f":"$F$88/$F$31","v":0},{"$f":"L200-T200","v":0},null,null,null,null,null,{"$f":"IF(OR($C200=\"Annual\",$D200=$E200),IF(AND($D200=$E200,S$111=$B200+$D200),$L200,IF(AND(S$111>$B200+$D200,S$111<=$B200+$E200), $L200/($E200-$D200),0)), IF(OR(S$111=$B200+$D200,S$111=$B200+$E200),$L200/(($E200-$D200)*2),IF(AND(S$111>$B200+$D200,S$111<$B200+$E200),$L200/($E200-$D200),0)))","v":0},{"$f":"IF(OR($C200=\"Annual\",$D200=$E200),IF(AND($D200=$E200,T$111=$B200+$D200),$L200,IF(AND(T$111>$B200+$D200,T$111<=$B200+$E200), $L200/($E200-$D200),0)), IF(OR(T$111=$B200+$D200,T$111=$B200+$E200),$L200/(($E200-$D200)*2),IF(AND(T$111>$B200+$D200,T$111<$B200+$E200),$L200/($E200-$D200),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A200","v":"Type 9"},{"$f":"B200+1","v":2019},"Annual",10,10,{"$f":"$Q$88","v":6.9999999999999993E-2},null,null,null,null,null,null,{"$f":"$G$88/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C201=\"Annual\",$D201=$E201),IF(AND($D201=$E201,T$111=$B201+$D201),$M201,IF(AND(T$111>$B201+$D201,T$111<=$B201+$E201), $M201/($E201-$D201),0)), IF(OR(T$111=$B201+$D201,T$111=$B201+$E201),$M201/(($E201-$D201)*2),IF(AND(T$111>$B201+$D201,T$111<$B201+$E201),$M201/($E201-$D201),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A70","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J89","v":3},{"$f":"$K89","v":3},{"$f":"$L$89","v":5.9999999999999991E-2},null,{"$f":"$B$89/$B$31","v":0},{"$f":"H203-P203","v":0},{"$f":"I203-Q203","v":0},{"$f":"J203-R203","v":0},{"$f":"K203-S203","v":0},{"$f":"L203-T203","v":0},null,{"$f":"IF($D203=$E203,IF(O$111=$B203+$E203,$H203,0),0)","v":0},{"$f":"IF($D203=$E203,IF(P$111=$B203+$E203,$H203,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B203=$D203,$H203*(((1+$F203)^$D203)-1),0)","v":0},{"$f":"IF(W$111-$B203=$D203,$H203*(((1+$F203)^$D203)-1),0)","v":0},0,0,0,0]
[{"$f":"A203","v":"ZERO-COUPON BOND"},{"$f":"B203+1","v":2015},null,{"$f":"D203","v":3},{"$f":"E203","v":3},{"$f":"$M$89","v":8.4999999999999992E-2},null,null,{"$f":"$C$89/$C$31","v":0},{"$f":"I204-Q204","v":0},{"$f":"J204-R204","v":0},{"$f":"K204-S204","v":0},{"$f":"L204-T204","v":0},null,null,{"$f":"IF($D204=$E204,IF(P$111=$B204+$E204,$I204,0),0)","v":0},{"$f":"IF($D204=$E204,IF(Q$111=$B204+$E204,$I204,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B204=$D204,$I204*(((1+$F204)^$D204)-1),0)","v":0},{"$f":"IF(X$111-$B204=$D204,$I204*(((1+$F204)^$D204)-1),0)","v":0},0,0,0]
[{"$f":"A204","v":"ZERO-COUPON BOND"},{"$f":"B204+1","v":2016},null,{"$f":"D204","v":3},3,{"$f":"$N$89","v":0.09},null,null,null,{"$f":"$D$89/$D$31","v":0},{"$f":"J205-R205","v":0},{"$f":"K205-S205","v":0},{"$f":"L205-T205","v":0},null,null,null,{"$f":"IF($D205=$E205,IF(Q$111=$B205+$E205,$J205,0),0)","v":0},{"$f":"IF($D205=$E205,IF(R$111=$B205+$E205,$J205,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B205=$D205,$J205*(((1+$F205)^$D205)-1),0)","v":0},{"$f":"IF(Y$111-$B205=$D205,$J205*(((1+$F205)^$D205)-1),0)","v":0},0,0]
[{"$f":"A205","v":"ZERO-COUPON BOND"},{"$f":"B205+1","v":2017},null,{"$f":"D205","v":3},3,{"$f":"$O$89","v":0.09},null,null,null,null,{"$f":"$E$89/$E$31","v":0},{"$f":"K206-S206","v":0},{"$f":"L206-T206","v":0},null,null,null,null,{"$f":"IF($D206=$E206,IF(R$111=$B206+$E206,$K206,0),0)","v":0},{"$f":"IF($D206=$E206,IF(S$111=$B206+$E206,$K206,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B206=$D206,$K206*(((1+$F206)^$D206)-1),0)","v":0},{"$f":"IF(Z$111-$B206=$D206,$K206*(((1+$F206)^$D206)-1),0)","v":0},0]
[{"$f":"A206","v":"ZERO-COUPON BOND"},{"$f":"B206+1","v":2018},null,{"$f":"D206","v":3},3,{"$f":"$P$89","v":0.09},null,null,null,null,null,{"$f":"$F$89/$F$31","v":0},{"$f":"L207-T207","v":0},null,null,null,null,null,{"$f":"IF($D207=$E207,IF(S$111=$B207+$E207,$L207,0),0)","v":0},{"$f":"IF($D207=$E207,IF(T$111=$B207+$E207,$L207,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B207=$D207,$L207*(((1+$F207)^$D207)-1),0)","v":0},{"$f":"IF(AA$111-$B207=$D207,$L207*(((1+$F207)^$D207)-1),0)","v":0}]
[{"$f":"A207","v":"ZERO-COUPON BOND"},{"$f":"B207+1","v":2019},null,{"$f":"D207","v":3},3,{"$f":"$Q$89","v":0.09},null,null,null,null,null,null,{"$f":"$G$89/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF($D208=$E208,IF(T$111=$B208+$E208,$M208,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B208=$D208,$M208*(((1+$F208)^$D208)-1),0)","v":0}]
[]
[{"$f":"'Input 4 - Forecast'!A71","v":"New Issuance of External Debt (new debt) 1/"}]
[{"$f":"'Input 4 - Forecast'!A72","v":"Short-term debt 2/"}]
[{"$f":"'Input 4 - Forecast'!A73","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[null,{"$f":"B119","v":2014},{"$f":"$I92","v":"Semi-annual"},{"$f":"$J92","v":1},{"$f":"$K92","v":1},{"$f":"$L$92","v":7.0000000000000007E-2},null,{"$f":"$B$92","v":0},{"$f":"H214-P214","v":0},{"$f":"I214-Q214","v":0},{"$f":"J214-R214","v":0},{"$f":"K214-S214","v":0},{"$f":"L214-T214","v":0},null,0,{"$f":"H214","v":0},0,0,0,0,null,{"$f":"IF($C214=\"annual\",IF(V$111=$B214,0,G214*$F214),IF(V$111-$B214=0,0,IF((V$111-$B214)<$E214,AVERAGE(G214,H214)*$F214,IF((V$111-$B214)=$E214,G214*$F214/2,0))))","v":0},{"$f":"IF($C214=\"annual\",IF(W$111=$B214,0,H214*$F214),IF(W$111-$B214=0,0,IF((W$111-$B214)<$E214,AVERAGE(H214,I214)*$F214,IF((W$111-$B214)=$E214,H214*$F214/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B214+1","v":2015},{"$f":"C214","v":"Semi-annual"},{"$f":"D214","v":1},{"$f":"E214","v":1},{"$f":"$M$92","v":9.5000000000000015E-2},null,null,{"$f":"$C$92","v":0},{"$f":"I215-Q215","v":0},{"$f":"J215-R215","v":0},{"$f":"K215-S215","v":0},{"$f":"L215-T215","v":0},null,null,0,{"$f":"I215","v":0},0,0,0,null,null,0,0,0,0,0]
[null,{"$f":"B215+1","v":2016},{"$f":"C215","v":"Semi-annual"},{"$f":"D215","v":1},1,{"$f":"$N$92","v":0.10000000000000002},null,null,null,{"$f":"$D$92","v":0},{"$f":"J216-R216","v":0},{"$f":"K216-S216","v":0},{"$f":"L216-T216","v":0},null,null,null,0,{"$f":"J216","v":0},0,0,null,null,null,0,0,0,0]
[null,{"$f":"B216+1","v":2017},{"$f":"C216","v":"Semi-annual"},1,1,{"$f":"$O$92","v":0.10000000000000002},null,null,null,null,{"$f":"$E$92","v":0},{"$f":"K217-S217","v":0},{"$f":"L217-T217","v":0},null,null,null,null,0,{"$f":"K217","v":0},0,null,null,null,null,0,0,0]
[null,{"$f":"B217+1","v":2018},{"$f":"C217","v":"Semi-annual"},1,1,{"$f":"$P$92","v":0.10000000000000002},null,null,null,null,null,{"$f":"$F$92","v":0},{"$f":"L218-T218","v":0},null,null,null,null,null,0,{"$f":"L218","v":0},null,null,null,null,null,0,0]
[null,{"$f":"B218+1","v":2019},{"$f":"C218","v":"Semi-annual"},1,1,{"$f":"$Q$92","v":0.10000000000000002},null,null,null,null,null,null,{"$f":"$G$92","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A82","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[null,{"$f":"B119","v":2014},{"$f":"$I93","v":"Semi-annual"},{"$f":"$J93","v":1},{"$f":"$K93","v":1},{"$f":"$L$93","v":0.01},null,{"$f":"$B$93/$B$31","v":0},{"$f":"H223-P223","v":0},{"$f":"I223-Q223","v":0},{"$f":"J223-R223","v":0},{"$f":"K223-S223","v":0},{"$f":"L223-T223","v":0},null,0,{"$f":"H223","v":0},0,0,0,0,null,{"$f":"IF($C223=\"annual\",IF(V$111=$B223,0,G223*$F223),IF(V$111-$B223=0,0,IF((V$111-$B223)<$E223,AVERAGE(G223,H223)*$F223,IF((V$111-$B223)=$E223,G223*$F223/2,0))))","v":0},{"$f":"IF($C223=\"annual\",IF(W$111=$B223,0,H223*$F223),IF(W$111-$B223=0,0,IF((W$111-$B223)<$E223,AVERAGE(H223,I223)*$F223,IF((W$111-$B223)=$E223,H223*$F223/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B223+1","v":2015},{"$f":"C223","v":"Semi-annual"},{"$f":"D223","v":1},{"$f":"E223","v":1},{"$f":"$M$93","v":3.5000000000000003E-2},null,null,{"$f":"$C$93/$C$31","v":0},{"$f":"I224-Q224","v":0},{"$f":"J224-R224","v":0},{"$f":"K224-S224","v":0},{"$f":"L224-T224","v":0},null,null,0,{"$f":"I224","v":0},0,0,0,null,null,0,0,0,0,0]
[null,{"$f":"B224+1","v":2016},{"$f":"C224","v":"Semi-annual"},{"$f":"D224","v":1},1,{"$f":"$N$93","v":0.04},null,null,null,{"$f":"$D$93/$D$31","v":0},{"$f":"J225-R225","v":0},{"$f":"K225-S225","v":0},{"$f":"L225-T225","v":0},null,null,null,0,{"$f":"J225","v":0},0,0,null,null,null,0,0,0,0]
[null,{"$f":"B225+1","v":2017},{"$f":"C225","v":"Semi-annual"},1,1,{"$f":"$O$93","v":0.04},null,null,null,null,{"$f":"$E$93/$E$31","v":0},{"$f":"K226-S226","v":0},{"$f":"L226-T226","v":0},null,null,null,null,0,{"$f":"K226","v":0},0,null,null,null,null,0,0,0]
[null,{"$f":"B226+1","v":2018},{"$f":"C226","v":"Semi-annual"},1,1,{"$f":"$P$93","v":0.04},null,null,null,null,null,{"$f":"$F$93/$F$31","v":0},{"$f":"L227-T227","v":0},null,null,null,null,null,0,{"$f":"L227","v":0},null,null,null,null,null,0,0]
[null,{"$f":"B227+1","v":2019},{"$f":"C227","v":"Semi-annual"},1,1,{"$f":"$Q$93","v":0.04},null,null,null,null,null,null,{"$f":"$G$93/$G$31","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A75","v":"Long-term debt 3/"}]
[{"$f":"'Input 4 - Forecast'!A76","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[{"$f":"'Input 4 - Forecast'!A77","v":"Type 11"},{"$f":"B119","v":2014},{"$f":"$I96","v":"Annual"},{"$f":"$J96","v":2},{"$f":"$K96","v":2},{"$f":"$L$96","v":0.1},null,{"$f":"$B$96","v":0},{"$f":"H233-P233","v":0},{"$f":"I233-Q233","v":0},{"$f":"J233-R233","v":0},{"$f":"K233-S233","v":0},{"$f":"L233-T233","v":0},null,{"$f":"IF(OR($C233=\"Annual\",$D233=$E233),IF(AND($D233=$E233,O$111=$B233+$D233),$H233,IF(AND(O$111>$B233+$D233,O$111<=$B233+$E233), $H233/($E233-$D233),0)), IF(OR(O$111=$B233+$D233,O$111=$B233+$E233),$H233/(($E233-$D233)*2),IF(AND(O$111>$B233+$D233,O$111<$B233+$E233),$H233/($E233-$D233),0)))","v":0},{"$f":"IF(OR($C233=\"Annual\",$D233=$E233),IF(AND($D233=$E233,P$111=$B233+$D233),$H233,IF(AND(P$111>$B233+$D233,P$111<=$B233+$E233), $H233/($E233-$D233),0)), IF(OR(P$111=$B233+$D233,P$111=$B233+$E233),$H233/(($E233-$D233)*2),IF(AND(P$111>$B233+$D233,P$111<$B233+$E233),$H233/($E233-$D233),0)))","v":0},0,0,0,0,null,{"$f":"IF($C233=\"annual\",IF(V$111=$B233,0,G233*$F233),IF(V$111-$B233=0,0,IF((V$111-$B233)<$E233,AVERAGE(G233,H233)*$F233,IF((V$111-$B233)=$E233,G233*$F233/2,0))))","v":0},{"$f":"IF($C233=\"annual\",IF(W$111=$B233,0,H233*$F233),IF(W$111-$B233=0,0,IF((W$111-$B233)<$E233,AVERAGE(H233,I233)*$F233,IF((W$111-$B233)=$E233,H233*$F233/2,0))))","v":0},0,0,0,0]
[{"$f":"A233","v":"Type 11"},{"$f":"B233+1","v":2015},{"$f":"C233","v":"Annual"},{"$f":"D233","v":2},2,{"$f":"$M$96","v":0.125},null,null,{"$f":"$C$96","v":0},{"$f":"I234-Q234","v":0},{"$f":"J234-R234","v":0},{"$f":"K234-S234","v":0},{"$f":"L234-T234","v":0},null,null,{"$f":"IF(OR($C234=\"Annual\",$D234=$E234),IF(AND($D234=$E234,P$111=$B234+$D234),$I234,IF(AND(P$111>$B234+$D234,P$111<=$B234+$E234), $I234/($E234-$D234),0)), IF(OR(P$111=$B234+$D234,P$111=$B234+$E234),$I234/(($E234-$D234)*2),IF(AND(P$111>$B234+$D234,P$111<$B234+$E234),$I234/($E234-$D234),0)))","v":0},{"$f":"IF(OR($C234=\"Annual\",$D234=$E234),IF(AND($D234=$E234,Q$111=$B234+$D234),$I234,IF(AND(Q$111>$B234+$D234,Q$111<=$B234+$E234), $I234/($E234-$D234),0)), IF(OR(Q$111=$B234+$D234,Q$111=$B234+$E234),$I234/(($E234-$D234)*2),IF(AND(Q$111>$B234+$D234,Q$111<$B234+$E234),$I234/($E234-$D234),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A234","v":"Type 11"},{"$f":"B234+1","v":2016},{"$f":"C234","v":"Annual"},2,2,{"$f":"$N$96","v":0.13},null,null,null,{"$f":"$D$96","v":0},{"$f":"J235-R235","v":0},{"$f":"K235-S235","v":0},{"$f":"L235-T235","v":0},null,null,null,{"$f":"IF(OR($C235=\"Annual\",$D235=$E235),IF(AND($D235=$E235,Q$111=$B235+$D235),$J235,IF(AND(Q$111>$B235+$D235,Q$111<=$B235+$E235), $J235/($E235-$D235),0)), IF(OR(Q$111=$B235+$D235,Q$111=$B235+$E235),$J235/(($E235-$D235)*2),IF(AND(Q$111>$B235+$D235,Q$111<$B235+$E235),$J235/($E235-$D235),0)))","v":0},{"$f":"IF(OR($C235=\"Annual\",$D235=$E235),IF(AND($D235=$E235,R$111=$B235+$D235),$J235,IF(AND(R$111>$B235+$D235,R$111<=$B235+$E235), $J235/($E235-$D235),0)), IF(OR(R$111=$B235+$D235,R$111=$B235+$E235),$J235/(($E235-$D235)*2),IF(AND(R$111>$B235+$D235,R$111<$B235+$E235),$J235/($E235-$D235),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A235","v":"Type 11"},{"$f":"B235+1","v":2017},{"$f":"C235","v":"Annual"},2,2,{"$f":"$O$96","v":0.13},null,null,null,null,{"$f":"$E$96","v":0},{"$f":"K236-S236","v":0},{"$f":"L236-T236","v":0},null,null,null,null,{"$f":"IF(OR($C236=\"Annual\",$D236=$E236),IF(AND($D236=$E236,R$111=$B236+$D236),$K236,IF(AND(R$111>$B236+$D236,R$111<=$B236+$E236), $K236/($E236-$D236),0)), IF(OR(R$111=$B236+$D236,R$111=$B236+$E236),$K236/(($E236-$D236)*2),IF(AND(R$111>$B236+$D236,R$111<$B236+$E236),$K236/($E236-$D236),0)))","v":0},{"$f":"IF(OR($C236=\"Annual\",$D236=$E236),IF(AND($D236=$E236,S$111=$B236+$D236),$K236,IF(AND(S$111>$B236+$D236,S$111<=$B236+$E236), $K236/($E236-$D236),0)), IF(OR(S$111=$B236+$D236,S$111=$B236+$E236),$K236/(($E236-$D236)*2),IF(AND(S$111>$B236+$D236,S$111<$B236+$E236),$K236/($E236-$D236),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A236","v":"Type 11"},{"$f":"B236+1","v":2018},{"$f":"C236","v":"Annual"},2,2,{"$f":"$P$96","v":0.13},null,null,null,null,null,{"$f":"$F$96","v":0},{"$f":"L237-T237","v":0},null,null,null,null,null,{"$f":"IF(OR($C237=\"Annual\",$D237=$E237),IF(AND($D237=$E237,S$111=$B237+$D237),$L237,IF(AND(S$111>$B237+$D237,S$111<=$B237+$E237), $L237/($E237-$D237),0)), IF(OR(S$111=$B237+$D237,S$111=$B237+$E237),$L237/(($E237-$D237)*2),IF(AND(S$111>$B237+$D237,S$111<$B237+$E237),$L237/($E237-$D237),0)))","v":0},{"$f":"IF(OR($C237=\"Annual\",$D237=$E237),IF(AND($D237=$E237,T$111=$B237+$D237),$L237,IF(AND(T$111>$B237+$D237,T$111<=$B237+$E237), $L237/($E237-$D237),0)), IF(OR(T$111=$B237+$D237,T$111=$B237+$E237),$L237/(($E237-$D237)*2),IF(AND(T$111>$B237+$D237,T$111<$B237+$E237),$L237/($E237-$D237),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A237","v":"Type 11"},{"$f":"B237+1","v":2019},{"$f":"C237","v":"Annual"},2,2,{"$f":"$Q$96","v":0.13},null,null,null,null,null,null,{"$f":"$G$96","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C238=\"Annual\",$D238=$E238),IF(AND($D238=$E238,T$111=$B238+$D238),$M238,IF(AND(T$111>$B238+$D238,T$111<=$B238+$E238), $M238/($E238-$D238),0)), IF(OR(T$111=$B238+$D238,T$111=$B238+$E238),$M238/(($E238-$D238)*2),IF(AND(T$111>$B238+$D238,T$111<$B238+$E238),$M238/($E238-$D238),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A78","v":"Type 12"},{"$f":"B119","v":2014},{"$f":"$I97","v":"Annual"},{"$f":"$J97","v":3},{"$f":"$K97","v":3},{"$f":"$L$97","v":0.10500000000000001},null,{"$f":"$B$97","v":0},{"$f":"H240-P240","v":0},{"$f":"I240-Q240","v":0},{"$f":"J240-R240","v":0},{"$f":"K240-S240","v":0},{"$f":"L240-T240","v":0},null,{"$f":"IF(OR($C240=\"Annual\",$D240=$E240),IF(AND($D240=$E240,O$111=$B240+$D240),$H240,IF(AND(O$111>$B240+$D240,O$111<=$B240+$E240), $H240/($E240-$D240),0)), IF(OR(O$111=$B240+$D240,O$111=$B240+$E240),$H240/(($E240-$D240)*2),IF(AND(O$111>$B240+$D240,O$111<$B240+$E240),$H240/($E240-$D240),0)))","v":0},{"$f":"IF(OR($C240=\"Annual\",$D240=$E240),IF(AND($D240=$E240,P$111=$B240+$D240),$H240,IF(AND(P$111>$B240+$D240,P$111<=$B240+$E240), $H240/($E240-$D240),0)), IF(OR(P$111=$B240+$D240,P$111=$B240+$E240),$H240/(($E240-$D240)*2),IF(AND(P$111>$B240+$D240,P$111<$B240+$E240),$H240/($E240-$D240),0)))","v":0},0,0,0,0,null,{"$f":"IF($C240=\"annual\",IF(V$111=$B240,0,G240*$F240),IF(V$111-$B240=0,0,IF((V$111-$B240)<$E240,AVERAGE(G240,H240)*$F240,IF((V$111-$B240)=$E240,G240*$F240/2,0))))","v":0},{"$f":"IF($C240=\"annual\",IF(W$111=$B240,0,H240*$F240),IF(W$111-$B240=0,0,IF((W$111-$B240)<$E240,AVERAGE(H240,I240)*$F240,IF((W$111-$B240)=$E240,H240*$F240/2,0))))","v":0},0,0,0,0]
[{"$f":"A240","v":"Type 12"},{"$f":"B240+1","v":2015},{"$f":"C240","v":"Annual"},{"$f":"D240","v":3},{"$f":"E240","v":3},{"$f":"$M$97","v":0.13},null,null,{"$f":"$C$97","v":0},{"$f":"I241-Q241","v":0},{"$f":"J241-R241","v":0},{"$f":"K241-S241","v":0},{"$f":"L241-T241","v":0},null,null,{"$f":"IF(OR($C241=\"Annual\",$D241=$E241),IF(AND($D241=$E241,P$111=$B241+$D241),$I241,IF(AND(P$111>$B241+$D241,P$111<=$B241+$E241), $I241/($E241-$D241),0)), IF(OR(P$111=$B241+$D241,P$111=$B241+$E241),$I241/(($E241-$D241)*2),IF(AND(P$111>$B241+$D241,P$111<$B241+$E241),$I241/($E241-$D241),0)))","v":0},{"$f":"IF(OR($C241=\"Annual\",$D241=$E241),IF(AND($D241=$E241,Q$111=$B241+$D241),$I241,IF(AND(Q$111>$B241+$D241,Q$111<=$B241+$E241), $I241/($E241-$D241),0)), IF(OR(Q$111=$B241+$D241,Q$111=$B241+$E241),$I241/(($E241-$D241)*2),IF(AND(Q$111>$B241+$D241,Q$111<$B241+$E241),$I241/($E241-$D241),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A241","v":"Type 12"},{"$f":"B241+1","v":2016},{"$f":"C241","v":"Annual"},{"$f":"D241","v":3},3,{"$f":"$N$97","v":0.13500000000000001},null,null,null,{"$f":"$D$97","v":0},{"$f":"J242-R242","v":0},{"$f":"K242-S242","v":0},{"$f":"L242-T242","v":0},null,null,null,{"$f":"IF(OR($C242=\"Annual\",$D242=$E242),IF(AND($D242=$E242,Q$111=$B242+$D242),$J242,IF(AND(Q$111>$B242+$D242,Q$111<=$B242+$E242), $J242/($E242-$D242),0)), IF(OR(Q$111=$B242+$D242,Q$111=$B242+$E242),$J242/(($E242-$D242)*2),IF(AND(Q$111>$B242+$D242,Q$111<$B242+$E242),$J242/($E242-$D242),0)))","v":0},{"$f":"IF(OR($C242=\"Annual\",$D242=$E242),IF(AND($D242=$E242,R$111=$B242+$D242),$J242,IF(AND(R$111>$B242+$D242,R$111<=$B242+$E242), $J242/($E242-$D242),0)), IF(OR(R$111=$B242+$D242,R$111=$B242+$E242),$J242/(($E242-$D242)*2),IF(AND(R$111>$B242+$D242,R$111<$B242+$E242),$J242/($E242-$D242),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A242","v":"Type 12"},{"$f":"B242+1","v":2017},{"$f":"C242","v":"Annual"},3,3,{"$f":"$O$97","v":0.13500000000000001},null,null,null,null,{"$f":"$E$97","v":0},{"$f":"K243-S243","v":0},{"$f":"L243-T243","v":0},null,null,null,null,{"$f":"IF(OR($C243=\"Annual\",$D243=$E243),IF(AND($D243=$E243,R$111=$B243+$D243),$K243,IF(AND(R$111>$B243+$D243,R$111<=$B243+$E243), $K243/($E243-$D243),0)), IF(OR(R$111=$B243+$D243,R$111=$B243+$E243),$K243/(($E243-$D243)*2),IF(AND(R$111>$B243+$D243,R$111<$B243+$E243),$K243/($E243-$D243),0)))","v":0},{"$f":"IF(OR($C243=\"Annual\",$D243=$E243),IF(AND($D243=$E243,S$111=$B243+$D243),$K243,IF(AND(S$111>$B243+$D243,S$111<=$B243+$E243), $K243/($E243-$D243),0)), IF(OR(S$111=$B243+$D243,S$111=$B243+$E243),$K243/(($E243-$D243)*2),IF(AND(S$111>$B243+$D243,S$111<$B243+$E243),$K243/($E243-$D243),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A243","v":"Type 12"},{"$f":"B243+1","v":2018},{"$f":"C243","v":"Annual"},3,3,{"$f":"$P$97","v":0.13500000000000001},null,null,null,null,null,{"$f":"$F$97","v":0},{"$f":"L244-T244","v":0},null,null,null,null,null,{"$f":"IF(OR($C244=\"Annual\",$D244=$E244),IF(AND($D244=$E244,S$111=$B244+$D244),$L244,IF(AND(S$111>$B244+$D244,S$111<=$B244+$E244), $L244/($E244-$D244),0)), IF(OR(S$111=$B244+$D244,S$111=$B244+$E244),$L244/(($E244-$D244)*2),IF(AND(S$111>$B244+$D244,S$111<$B244+$E244),$L244/($E244-$D244),0)))","v":0},{"$f":"IF(OR($C244=\"Annual\",$D244=$E244),IF(AND($D244=$E244,T$111=$B244+$D244),$L244,IF(AND(T$111>$B244+$D244,T$111<=$B244+$E244), $L244/($E244-$D244),0)), IF(OR(T$111=$B244+$D244,T$111=$B244+$E244),$L244/(($E244-$D244)*2),IF(AND(T$111>$B244+$D244,T$111<$B244+$E244),$L244/($E244-$D244),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A244","v":"Type 12"},{"$f":"B244+1","v":2019},{"$f":"C244","v":"Annual"},3,3,{"$f":"$Q$97","v":0.13500000000000001},null,null,null,null,null,null,{"$f":"$G$97","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C245=\"Annual\",$D245=$E245),IF(AND($D245=$E245,T$111=$B245+$D245),$M245,IF(AND(T$111>$B245+$D245,T$111<=$B245+$E245), $M245/($E245-$D245),0)), IF(OR(T$111=$B245+$D245,T$111=$B245+$E245),$M245/(($E245-$D245)*2),IF(AND(T$111>$B245+$D245,T$111<$B245+$E245),$M245/($E245-$D245),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A79","v":"Type 13"},{"$f":"B119","v":2014},{"$f":"$I98","v":"Annual"},{"$f":"$J98","v":5},{"$f":"$K98","v":5},{"$f":"$L$98","v":0.11000000000000001},null,{"$f":"$B$98","v":0},{"$f":"H247-P247","v":0},{"$f":"I247-Q247","v":0},{"$f":"J247-R247","v":0},{"$f":"K247-S247","v":0},{"$f":"L247-T247","v":0},null,{"$f":"IF(OR($C247=\"Annual\",$D247=$E247),IF(AND($D247=$E247,O$111=$B247+$D247),$H247,IF(AND(O$111>$B247+$D247,O$111<=$B247+$E247), $H247/($E247-$D247),0)), IF(OR(O$111=$B247+$D247,O$111=$B247+$E247),$H247/(($E247-$D247)*2),IF(AND(O$111>$B247+$D247,O$111<$B247+$E247),$H247/($E247-$D247),0)))","v":0},{"$f":"IF(OR($C247=\"Annual\",$D247=$E247),IF(AND($D247=$E247,P$111=$B247+$D247),$H247,IF(AND(P$111>$B247+$D247,P$111<=$B247+$E247), $H247/($E247-$D247),0)), IF(OR(P$111=$B247+$D247,P$111=$B247+$E247),$H247/(($E247-$D247)*2),IF(AND(P$111>$B247+$D247,P$111<$B247+$E247),$H247/($E247-$D247),0)))","v":0},0,0,0,0,null,{"$f":"IF($C247=\"annual\",IF(V$111=$B247,0,G247*$F247),IF(V$111-$B247=0,0,IF((V$111-$B247)<$E247,AVERAGE(G247,H247)*$F247,IF((V$111-$B247)=$E247,G247*$F247/2,0))))","v":0},{"$f":"IF($C247=\"annual\",IF(W$111=$B247,0,H247*$F247),IF(W$111-$B247=0,0,IF((W$111-$B247)<$E247,AVERAGE(H247,I247)*$F247,IF((W$111-$B247)=$E247,H247*$F247/2,0))))","v":0},0,0,0,0]
[{"$f":"A247","v":"Type 13"},{"$f":"B247+1","v":2015},{"$f":"C247","v":"Annual"},{"$f":"D247","v":5},5,{"$f":"$M$98","v":0.13500000000000001},null,null,{"$f":"$C$98","v":0},{"$f":"I248-Q248","v":0},{"$f":"J248-R248","v":0},{"$f":"K248-S248","v":0},{"$f":"L248-T248","v":0},null,null,{"$f":"IF(OR($C248=\"Annual\",$D248=$E248),IF(AND($D248=$E248,P$111=$B248+$D248),$I248,IF(AND(P$111>$B248+$D248,P$111<=$B248+$E248), $I248/($E248-$D248),0)), IF(OR(P$111=$B248+$D248,P$111=$B248+$E248),$I248/(($E248-$D248)*2),IF(AND(P$111>$B248+$D248,P$111<$B248+$E248),$I248/($E248-$D248),0)))","v":0},{"$f":"IF(OR($C248=\"Annual\",$D248=$E248),IF(AND($D248=$E248,Q$111=$B248+$D248),$I248,IF(AND(Q$111>$B248+$D248,Q$111<=$B248+$E248), $I248/($E248-$D248),0)), IF(OR(Q$111=$B248+$D248,Q$111=$B248+$E248),$I248/(($E248-$D248)*2),IF(AND(Q$111>$B248+$D248,Q$111<$B248+$E248),$I248/($E248-$D248),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A248","v":"Type 13"},{"$f":"B248+1","v":2016},{"$f":"C248","v":"Annual"},5,5,{"$f":"$N$98","v":0.14000000000000001},null,null,null,{"$f":"$D$98","v":0},{"$f":"J249-R249","v":0},{"$f":"K249-S249","v":0},{"$f":"L249-T249","v":0},null,null,null,{"$f":"IF(OR($C249=\"Annual\",$D249=$E249),IF(AND($D249=$E249,Q$111=$B249+$D249),$J249,IF(AND(Q$111>$B249+$D249,Q$111<=$B249+$E249), $J249/($E249-$D249),0)), IF(OR(Q$111=$B249+$D249,Q$111=$B249+$E249),$J249/(($E249-$D249)*2),IF(AND(Q$111>$B249+$D249,Q$111<$B249+$E249),$J249/($E249-$D249),0)))","v":0},{"$f":"IF(OR($C249=\"Annual\",$D249=$E249),IF(AND($D249=$E249,R$111=$B249+$D249),$J249,IF(AND(R$111>$B249+$D249,R$111<=$B249+$E249), $J249/($E249-$D249),0)), IF(OR(R$111=$B249+$D249,R$111=$B249+$E249),$J249/(($E249-$D249)*2),IF(AND(R$111>$B249+$D249,R$111<$B249+$E249),$J249/($E249-$D249),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A249","v":"Type 13"},{"$f":"B249+1","v":2017},{"$f":"C249","v":"Annual"},5,5,{"$f":"$O$98","v":0.14000000000000001},null,null,null,null,{"$f":"$E$98","v":0},{"$f":"K250-S250","v":0},{"$f":"L250-T250","v":0},null,null,null,null,{"$f":"IF(OR($C250=\"Annual\",$D250=$E250),IF(AND($D250=$E250,R$111=$B250+$D250),$K250,IF(AND(R$111>$B250+$D250,R$111<=$B250+$E250), $K250/($E250-$D250),0)), IF(OR(R$111=$B250+$D250,R$111=$B250+$E250),$K250/(($E250-$D250)*2),IF(AND(R$111>$B250+$D250,R$111<$B250+$E250),$K250/($E250-$D250),0)))","v":0},{"$f":"IF(OR($C250=\"Annual\",$D250=$E250),IF(AND($D250=$E250,S$111=$B250+$D250),$K250,IF(AND(S$111>$B250+$D250,S$111<=$B250+$E250), $K250/($E250-$D250),0)), IF(OR(S$111=$B250+$D250,S$111=$B250+$E250),$K250/(($E250-$D250)*2),IF(AND(S$111>$B250+$D250,S$111<$B250+$E250),$K250/($E250-$D250),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A250","v":"Type 13"},{"$f":"B250+1","v":2018},{"$f":"C250","v":"Annual"},5,5,{"$f":"$P$98","v":0.14000000000000001},null,null,null,null,null,{"$f":"$F$98","v":0},{"$f":"L251-T251","v":0},null,null,null,null,null,{"$f":"IF(OR($C251=\"Annual\",$D251=$E251),IF(AND($D251=$E251,S$111=$B251+$D251),$L251,IF(AND(S$111>$B251+$D251,S$111<=$B251+$E251), $L251/($E251-$D251),0)), IF(OR(S$111=$B251+$D251,S$111=$B251+$E251),$L251/(($E251-$D251)*2),IF(AND(S$111>$B251+$D251,S$111<$B251+$E251),$L251/($E251-$D251),0)))","v":0},{"$f":"IF(OR($C251=\"Annual\",$D251=$E251),IF(AND($D251=$E251,T$111=$B251+$D251),$L251,IF(AND(T$111>$B251+$D251,T$111<=$B251+$E251), $L251/($E251-$D251),0)), IF(OR(T$111=$B251+$D251,T$111=$B251+$E251),$L251/(($E251-$D251)*2),IF(AND(T$111>$B251+$D251,T$111<$B251+$E251),$L251/($E251-$D251),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A251","v":"Type 13"},{"$f":"B251+1","v":2019},{"$f":"C251","v":"Annual"},5,5,{"$f":"$Q$98","v":0.14000000000000001},null,null,null,null,null,null,{"$f":"$G$98","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C252=\"Annual\",$D252=$E252),IF(AND($D252=$E252,T$111=$B252+$D252),$M252,IF(AND(T$111>$B252+$D252,T$111<=$B252+$E252), $M252/($E252-$D252),0)), IF(OR(T$111=$B252+$D252,T$111=$B252+$E252),$M252/(($E252-$D252)*2),IF(AND(T$111>$B252+$D252,T$111<$B252+$E252),$M252/($E252-$D252),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A80","v":"Type 14"},{"$f":"B119","v":2014},{"$f":"$I99","v":"Annual"},{"$f":"$J99","v":10},{"$f":"$K99","v":10},{"$f":"$L$99","v":0.11500000000000002},null,{"$f":"$B$99","v":0},{"$f":"H254-P254","v":0},{"$f":"I254-Q254","v":0},{"$f":"J254-R254","v":0},{"$f":"K254-S254","v":0},{"$f":"L254-T254","v":0},null,{"$f":"IF(OR($C254=\"Annual\",$D254=$E254),IF(AND($D254=$E254,O$111=$B254+$D254),$H254,IF(AND(O$111>$B254+$D254,O$111<=$B254+$E254), $H254/($E254-$D254),0)), IF(OR(O$111=$B254+$D254,O$111=$B254+$E254),$H254/(($E254-$D254)*2),IF(AND(O$111>$B254+$D254,O$111<$B254+$E254),$H254/($E254-$D254),0)))","v":0},{"$f":"IF(OR($C254=\"Annual\",$D254=$E254),IF(AND($D254=$E254,P$111=$B254+$D254),$H254,IF(AND(P$111>$B254+$D254,P$111<=$B254+$E254), $H254/($E254-$D254),0)), IF(OR(P$111=$B254+$D254,P$111=$B254+$E254),$H254/(($E254-$D254)*2),IF(AND(P$111>$B254+$D254,P$111<$B254+$E254),$H254/($E254-$D254),0)))","v":0},0,0,0,0,null,{"$f":"IF($C254=\"annual\",IF(V$111=$B254,0,G254*$F254),IF(V$111-$B254=0,0,IF((V$111-$B254)<$E254,AVERAGE(G254,H254)*$F254,IF((V$111-$B254)=$E254,G254*$F254/2,0))))","v":0},{"$f":"IF($C254=\"annual\",IF(W$111=$B254,0,H254*$F254),IF(W$111-$B254=0,0,IF((W$111-$B254)<$E254,AVERAGE(H254,I254)*$F254,IF((W$111-$B254)=$E254,H254*$F254/2,0))))","v":0},0,0,0,0]
[{"$f":"A254","v":"Type 14"},{"$f":"B254+1","v":2015},{"$f":"C254","v":"Annual"},{"$f":"D254","v":10},10,{"$f":"$M$99","v":0.14000000000000001},null,null,{"$f":"$C$99","v":0},{"$f":"I255-Q255","v":0},{"$f":"J255-R255","v":0},{"$f":"K255-S255","v":0},{"$f":"L255-T255","v":0},null,null,{"$f":"IF(OR($C255=\"Annual\",$D255=$E255),IF(AND($D255=$E255,P$111=$B255+$D255),$I255,IF(AND(P$111>$B255+$D255,P$111<=$B255+$E255), $I255/($E255-$D255),0)), IF(OR(P$111=$B255+$D255,P$111=$B255+$E255),$I255/(($E255-$D255)*2),IF(AND(P$111>$B255+$D255,P$111<$B255+$E255),$I255/($E255-$D255),0)))","v":0},{"$f":"IF(OR($C255=\"Annual\",$D255=$E255),IF(AND($D255=$E255,Q$111=$B255+$D255),$I255,IF(AND(Q$111>$B255+$D255,Q$111<=$B255+$E255), $I255/($E255-$D255),0)), IF(OR(Q$111=$B255+$D255,Q$111=$B255+$E255),$I255/(($E255-$D255)*2),IF(AND(Q$111>$B255+$D255,Q$111<$B255+$E255),$I255/($E255-$D255),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A255","v":"Type 14"},{"$f":"B255+1","v":2016},{"$f":"C255","v":"Annual"},10,10,{"$f":"$N$99","v":0.14500000000000002},null,null,null,{"$f":"$D$99","v":0},{"$f":"J256-R256","v":0},{"$f":"K256-S256","v":0},{"$f":"L256-T256","v":0},null,null,null,{"$f":"IF(OR($C256=\"Annual\",$D256=$E256),IF(AND($D256=$E256,Q$111=$B256+$D256),$J256,IF(AND(Q$111>$B256+$D256,Q$111<=$B256+$E256), $J256/($E256-$D256),0)), IF(OR(Q$111=$B256+$D256,Q$111=$B256+$E256),$J256/(($E256-$D256)*2),IF(AND(Q$111>$B256+$D256,Q$111<$B256+$E256),$J256/($E256-$D256),0)))","v":0},{"$f":"IF(OR($C256=\"Annual\",$D256=$E256),IF(AND($D256=$E256,R$111=$B256+$D256),$J256,IF(AND(R$111>$B256+$D256,R$111<=$B256+$E256), $J256/($E256-$D256),0)), IF(OR(R$111=$B256+$D256,R$111=$B256+$E256),$J256/(($E256-$D256)*2),IF(AND(R$111>$B256+$D256,R$111<$B256+$E256),$J256/($E256-$D256),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A256","v":"Type 14"},{"$f":"B256+1","v":2017},{"$f":"C256","v":"Annual"},10,10,{"$f":"$O$99","v":0.14500000000000002},null,null,null,null,{"$f":"$E$99","v":0},{"$f":"K257-S257","v":0},{"$f":"L257-T257","v":0},null,null,null,null,{"$f":"IF(OR($C257=\"Annual\",$D257=$E257),IF(AND($D257=$E257,R$111=$B257+$D257),$K257,IF(AND(R$111>$B257+$D257,R$111<=$B257+$E257), $K257/($E257-$D257),0)), IF(OR(R$111=$B257+$D257,R$111=$B257+$E257),$K257/(($E257-$D257)*2),IF(AND(R$111>$B257+$D257,R$111<$B257+$E257),$K257/($E257-$D257),0)))","v":0},{"$f":"IF(OR($C257=\"Annual\",$D257=$E257),IF(AND($D257=$E257,S$111=$B257+$D257),$K257,IF(AND(S$111>$B257+$D257,S$111<=$B257+$E257), $K257/($E257-$D257),0)), IF(OR(S$111=$B257+$D257,S$111=$B257+$E257),$K257/(($E257-$D257)*2),IF(AND(S$111>$B257+$D257,S$111<$B257+$E257),$K257/($E257-$D257),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A257","v":"Type 14"},{"$f":"B257+1","v":2018},{"$f":"C257","v":"Annual"},10,10,{"$f":"$P$99","v":0.14500000000000002},null,null,null,null,null,{"$f":"$F$99","v":0},{"$f":"L258-T258","v":0},null,null,null,null,null,{"$f":"IF(OR($C258=\"Annual\",$D258=$E258),IF(AND($D258=$E258,S$111=$B258+$D258),$L258,IF(AND(S$111>$B258+$D258,S$111<=$B258+$E258), $L258/($E258-$D258),0)), IF(OR(S$111=$B258+$D258,S$111=$B258+$E258),$L258/(($E258-$D258)*2),IF(AND(S$111>$B258+$D258,S$111<$B258+$E258),$L258/($E258-$D258),0)))","v":0},{"$f":"IF(OR($C258=\"Annual\",$D258=$E258),IF(AND($D258=$E258,T$111=$B258+$D258),$L258,IF(AND(T$111>$B258+$D258,T$111<=$B258+$E258), $L258/($E258-$D258),0)), IF(OR(T$111=$B258+$D258,T$111=$B258+$E258),$L258/(($E258-$D258)*2),IF(AND(T$111>$B258+$D258,T$111<$B258+$E258),$L258/($E258-$D258),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A258","v":"Type 14"},{"$f":"B258+1","v":2019},{"$f":"C258","v":"Annual"},10,10,{"$f":"$Q$99","v":0.14500000000000002},null,null,null,null,null,null,{"$f":"$G$99","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C259=\"Annual\",$D259=$E259),IF(AND($D259=$E259,T$111=$B259+$D259),$M259,IF(AND(T$111>$B259+$D259,T$111<=$B259+$E259), $M259/($E259-$D259),0)), IF(OR(T$111=$B259+$D259,T$111=$B259+$E259),$M259/(($E259-$D259)*2),IF(AND(T$111>$B259+$D259,T$111<$B259+$E259),$M259/($E259-$D259),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A81","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J100","v":3},{"$f":"$K100","v":3},{"$f":"$L$100","v":0.12000000000000002},null,{"$f":"$B$100","v":0},{"$f":"H261-P261","v":0},{"$f":"I261-Q261","v":0},{"$f":"J261-R261","v":0},{"$f":"K261-S261","v":0},{"$f":"L261-T261","v":0},null,{"$f":"IF($D261=$E261,IF(O$111=$B261+$E261,$H261,0),0)","v":0},{"$f":"IF($D261=$E261,IF(P$111=$B261+$E261,$H261,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B261=$D261,$H261*(((1+$F261)^$D261)-1),0)","v":0},{"$f":"IF(W$111-$B261=$D261,$H261*(((1+$F261)^$D261)-1),0)","v":0},0,0,0,0]
[{"$f":"A261","v":"ZERO-COUPON BOND"},{"$f":"B261+1","v":2015},null,{"$f":"D261","v":3},3,{"$f":"$M$100","v":0.14500000000000002},null,null,{"$f":"$C$100","v":0},{"$f":"I262-Q262","v":0},{"$f":"J262-R262","v":0},{"$f":"K262-S262","v":0},{"$f":"L262-T262","v":0},null,null,{"$f":"IF($D262=$E262,IF(P$111=$B262+$E262,$I262,0),0)","v":0},{"$f":"IF($D262=$E262,IF(Q$111=$B262+$E262,$I262,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B262=$D262,$I262*(((1+$F262)^$D262)-1),0)","v":0},{"$f":"IF(X$111-$B262=$D262,$I262*(((1+$F262)^$D262)-1),0)","v":0},0,0,0]
[{"$f":"A262","v":"ZERO-COUPON BOND"},{"$f":"B262+1","v":2016},null,3,3,{"$f":"$N$100","v":0.15000000000000002},null,null,null,{"$f":"$D$100","v":0},{"$f":"J263-R263","v":0},{"$f":"K263-S263","v":0},{"$f":"L263-T263","v":0},null,null,null,{"$f":"IF($D263=$E263,IF(Q$111=$B263+$E263,$J263,0),0)","v":0},{"$f":"IF($D263=$E263,IF(R$111=$B263+$E263,$J263,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B263=$D263,$J263*(((1+$F263)^$D263)-1),0)","v":0},{"$f":"IF(Y$111-$B263=$D263,$J263*(((1+$F263)^$D263)-1),0)","v":0},0,0]
[{"$f":"A263","v":"ZERO-COUPON BOND"},{"$f":"B263+1","v":2017},null,3,3,{"$f":"$O$100","v":0.15000000000000002},null,null,null,null,{"$f":"$E$100","v":0},{"$f":"K264-S264","v":0},{"$f":"L264-T264","v":0},null,null,null,null,{"$f":"IF($D264=$E264,IF(R$111=$B264+$E264,$K264,0),0)","v":0},{"$f":"IF($D264=$E264,IF(S$111=$B264+$E264,$K264,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B264=$D264,$K264*(((1+$F264)^$D264)-1),0)","v":0},{"$f":"IF(Z$111-$B264=$D264,$K264*(((1+$F264)^$D264)-1),0)","v":0},0]
[{"$f":"A264","v":"ZERO-COUPON BOND"},{"$f":"B264+1","v":2018},null,3,3,{"$f":"$P$100","v":0.15000000000000002},null,null,null,null,null,{"$f":"$F$100","v":0},{"$f":"L265-T265","v":0},null,null,null,null,null,{"$f":"IF($D265=$E265,IF(S$111=$B265+$E265,$L265,0),0)","v":0},{"$f":"IF($D265=$E265,IF(T$111=$B265+$E265,$L265,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B265=$D265,$L265*(((1+$F265)^$D265)-1),0)","v":0},{"$f":"IF(AA$111-$B265=$D265,$L265*(((1+$F265)^$D265)-1),0)","v":0}]
[{"$f":"A265","v":"ZERO-COUPON BOND"},{"$f":"B265+1","v":2019},null,3,3,{"$f":"$Q$100","v":0.15000000000000002},null,null,null,null,null,null,{"$f":"$G$100","v":0},null,null,null,null,null,null,{"$f":"IF($D266=$E266,IF(T$111=$B266+$E266,$M266,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B266=$D266,$M266*(((1+$F266)^$D266)-1),0)","v":0}]
[]
[{"$f":"'Input 4 - Forecast'!A82","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[{"$f":"'Input 4 - Forecast'!A83","v":"Type 16"},{"$f":"B119","v":2014},{"$f":"$I102","v":"Annual"},{"$f":"$J102","v":2},{"$f":"$K102","v":2},{"$f":"$L$102","v":0.04},null,{"$f":"$B$102/$B$31","v":0},{"$f":"H270-P270","v":0},{"$f":"I270-Q270","v":0},{"$f":"J270-R270","v":0},{"$f":"K270-S270","v":0},{"$f":"L270-T270","v":0},null,{"$f":"IF(OR($C270=\"Annual\",$D270=$E270),IF(AND($D270=$E270,O$111=$B270+$D270),$H270,IF(AND(O$111>$B270+$D270,O$111<=$B270+$E270), $H270/($E270-$D270),0)), IF(OR(O$111=$B270+$D270,O$111=$B270+$E270),$H270/(($E270-$D270)*2),IF(AND(O$111>$B270+$D270,O$111<$B270+$E270),$H270/($E270-$D270),0)))","v":0},{"$f":"IF(OR($C270=\"Annual\",$D270=$E270),IF(AND($D270=$E270,P$111=$B270+$D270),$H270,IF(AND(P$111>$B270+$D270,P$111<=$B270+$E270), $H270/($E270-$D270),0)), IF(OR(P$111=$B270+$D270,P$111=$B270+$E270),$H270/(($E270-$D270)*2),IF(AND(P$111>$B270+$D270,P$111<$B270+$E270),$H270/($E270-$D270),0)))","v":0},0,0,0,0,null,{"$f":"IF($C270=\"annual\",IF(V$111=$B270,0,G270*$F270),IF(V$111-$B270=0,0,IF((V$111-$B270)<$E270,AVERAGE(G270,H270)*$F270,IF((V$111-$B270)=$E270,G270*$F270/2,0))))","v":0},{"$f":"IF($C270=\"annual\",IF(W$111=$B270,0,H270*$F270),IF(W$111-$B270=0,0,IF((W$111-$B270)<$E270,AVERAGE(H270,I270)*$F270,IF((W$111-$B270)=$E270,H270*$F270/2,0))))","v":0},0,0,0,0]
[{"$f":"A270","v":"Type 16"},{"$f":"B270+1","v":2015},{"$f":"C270","v":"Annual"},{"$f":"D270","v":2},2,{"$f":"$M$102","v":6.5000000000000002E-2},null,null,{"$f":"$C$102/$C$31","v":0},{"$f":"I271-Q271","v":0},{"$f":"J271-R271","v":0},{"$f":"K271-S271","v":0},{"$f":"L271-T271","v":0},null,null,{"$f":"IF(OR($C271=\"Annual\",$D271=$E271),IF(AND($D271=$E271,P$111=$B271+$D271),$I271,IF(AND(P$111>$B271+$D271,P$111<=$B271+$E271), $I271/($E271-$D271),0)), IF(OR(P$111=$B271+$D271,P$111=$B271+$E271),$I271/(($E271-$D271)*2),IF(AND(P$111>$B271+$D271,P$111<$B271+$E271),$I271/($E271-$D271),0)))","v":0},{"$f":"IF(OR($C271=\"Annual\",$D271=$E271),IF(AND($D271=$E271,Q$111=$B271+$D271),$I271,IF(AND(Q$111>$B271+$D271,Q$111<=$B271+$E271), $I271/($E271-$D271),0)), IF(OR(Q$111=$B271+$D271,Q$111=$B271+$E271),$I271/(($E271-$D271)*2),IF(AND(Q$111>$B271+$D271,Q$111<$B271+$E271),$I271/($E271-$D271),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A271","v":"Type 16"},{"$f":"B271+1","v":2016},{"$f":"C271","v":"Annual"},2,2,{"$f":"$N$102","v":6.9999999999999993E-2},null,null,null,{"$f":"$D$102/$D$31","v":0},{"$f":"J272-R272","v":0},{"$f":"K272-S272","v":0},{"$f":"L272-T272","v":0},null,null,null,{"$f":"IF(OR($C272=\"Annual\",$D272=$E272),IF(AND($D272=$E272,Q$111=$B272+$D272),$J272,IF(AND(Q$111>$B272+$D272,Q$111<=$B272+$E272), $J272/($E272-$D272),0)), IF(OR(Q$111=$B272+$D272,Q$111=$B272+$E272),$J272/(($E272-$D272)*2),IF(AND(Q$111>$B272+$D272,Q$111<$B272+$E272),$J272/($E272-$D272),0)))","v":0},{"$f":"IF(OR($C272=\"Annual\",$D272=$E272),IF(AND($D272=$E272,R$111=$B272+$D272),$J272,IF(AND(R$111>$B272+$D272,R$111<=$B272+$E272), $J272/($E272-$D272),0)), IF(OR(R$111=$B272+$D272,R$111=$B272+$E272),$J272/(($E272-$D272)*2),IF(AND(R$111>$B272+$D272,R$111<$B272+$E272),$J272/($E272-$D272),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A272","v":"Type 16"},{"$f":"B272+1","v":2017},{"$f":"C272","v":"Annual"},2,2,{"$f":"$O$102","v":6.9999999999999993E-2},null,null,null,null,{"$f":"$E$102/$E$31","v":0},{"$f":"K273-S273","v":0},{"$f":"L273-T273","v":0},null,null,null,null,{"$f":"IF(OR($C273=\"Annual\",$D273=$E273),IF(AND($D273=$E273,R$111=$B273+$D273),$K273,IF(AND(R$111>$B273+$D273,R$111<=$B273+$E273), $K273/($E273-$D273),0)), IF(OR(R$111=$B273+$D273,R$111=$B273+$E273),$K273/(($E273-$D273)*2),IF(AND(R$111>$B273+$D273,R$111<$B273+$E273),$K273/($E273-$D273),0)))","v":0},{"$f":"IF(OR($C273=\"Annual\",$D273=$E273),IF(AND($D273=$E273,S$111=$B273+$D273),$K273,IF(AND(S$111>$B273+$D273,S$111<=$B273+$E273), $K273/($E273-$D273),0)), IF(OR(S$111=$B273+$D273,S$111=$B273+$E273),$K273/(($E273-$D273)*2),IF(AND(S$111>$B273+$D273,S$111<$B273+$E273),$K273/($E273-$D273),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A273","v":"Type 16"},{"$f":"B273+1","v":2018},{"$f":"C273","v":"Annual"},2,2,{"$f":"$P$102","v":6.9999999999999993E-2},null,null,null,null,null,{"$f":"$F$102/$F$31","v":0},{"$f":"L274-T274","v":0},null,null,null,null,null,{"$f":"IF(OR($C274=\"Annual\",$D274=$E274),IF(AND($D274=$E274,S$111=$B274+$D274),$L274,IF(AND(S$111>$B274+$D274,S$111<=$B274+$E274), $L274/($E274-$D274),0)), IF(OR(S$111=$B274+$D274,S$111=$B274+$E274),$L274/(($E274-$D274)*2),IF(AND(S$111>$B274+$D274,S$111<$B274+$E274),$L274/($E274-$D274),0)))","v":0},{"$f":"IF(OR($C274=\"Annual\",$D274=$E274),IF(AND($D274=$E274,T$111=$B274+$D274),$L274,IF(AND(T$111>$B274+$D274,T$111<=$B274+$E274), $L274/($E274-$D274),0)), IF(OR(T$111=$B274+$D274,T$111=$B274+$E274),$L274/(($E274-$D274)*2),IF(AND(T$111>$B274+$D274,T$111<$B274+$E274),$L274/($E274-$D274),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A274","v":"Type 16"},{"$f":"B274+1","v":2019},{"$f":"C274","v":"Annual"},2,2,{"$f":"$Q$102","v":6.9999999999999993E-2},null,null,null,null,null,null,{"$f":"$G$102/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C275=\"Annual\",$D275=$E275),IF(AND($D275=$E275,T$111=$B275+$D275),$M275,IF(AND(T$111>$B275+$D275,T$111<=$B275+$E275), $M275/($E275-$D275),0)), IF(OR(T$111=$B275+$D275,T$111=$B275+$E275),$M275/(($E275-$D275)*2),IF(AND(T$111>$B275+$D275,T$111<$B275+$E275),$M275/($E275-$D275),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A84","v":"Type 17"},{"$f":"B119","v":2014},{"$f":"$I103","v":"Annual"},{"$f":"$J103","v":3},{"$f":"$K103","v":3},{"$f":"$L$103","v":4.4999999999999998E-2},null,{"$f":"$B$103/$B$31","v":0},{"$f":"H277-P277","v":0},{"$f":"I277-Q277","v":0},{"$f":"J277-R277","v":0},{"$f":"K277-S277","v":0},{"$f":"L277-T277","v":0},null,{"$f":"IF(OR($C277=\"Annual\",$D277=$E277),IF(AND($D277=$E277,O$111=$B277+$D277),$H277,IF(AND(O$111>$B277+$D277,O$111<=$B277+$E277), $H277/($E277-$D277),0)), IF(OR(O$111=$B277+$D277,O$111=$B277+$E277),$H277/(($E277-$D277)*2),IF(AND(O$111>$B277+$D277,O$111<$B277+$E277),$H277/($E277-$D277),0)))","v":0},{"$f":"IF(OR($C277=\"Annual\",$D277=$E277),IF(AND($D277=$E277,P$111=$B277+$D277),$H277,IF(AND(P$111>$B277+$D277,P$111<=$B277+$E277), $H277/($E277-$D277),0)), IF(OR(P$111=$B277+$D277,P$111=$B277+$E277),$H277/(($E277-$D277)*2),IF(AND(P$111>$B277+$D277,P$111<$B277+$E277),$H277/($E277-$D277),0)))","v":0},0,0,0,0,null,{"$f":"IF($C277=\"annual\",IF(V$111=$B277,0,G277*$F277),IF(V$111-$B277=0,0,IF((V$111-$B277)<$E277,AVERAGE(G277,H277)*$F277,IF((V$111-$B277)=$E277,G277*$F277/2,0))))","v":0},{"$f":"IF($C277=\"annual\",IF(W$111=$B277,0,H277*$F277),IF(W$111-$B277=0,0,IF((W$111-$B277)<$E277,AVERAGE(H277,I277)*$F277,IF((W$111-$B277)=$E277,H277*$F277/2,0))))","v":0},0,0,0,0]
[{"$f":"A277","v":"Type 17"},{"$f":"B277+1","v":2015},{"$f":"C277","v":"Annual"},{"$f":"D277","v":3},3,{"$f":"$M$103","v":6.9999999999999993E-2},null,null,{"$f":"$C$103/$C$31","v":0},{"$f":"I278-Q278","v":0},{"$f":"J278-R278","v":0},{"$f":"K278-S278","v":0},{"$f":"L278-T278","v":0},null,null,{"$f":"IF(OR($C278=\"Annual\",$D278=$E278),IF(AND($D278=$E278,P$111=$B278+$D278),$I278,IF(AND(P$111>$B278+$D278,P$111<=$B278+$E278), $I278/($E278-$D278),0)), IF(OR(P$111=$B278+$D278,P$111=$B278+$E278),$I278/(($E278-$D278)*2),IF(AND(P$111>$B278+$D278,P$111<$B278+$E278),$I278/($E278-$D278),0)))","v":0},{"$f":"IF(OR($C278=\"Annual\",$D278=$E278),IF(AND($D278=$E278,Q$111=$B278+$D278),$I278,IF(AND(Q$111>$B278+$D278,Q$111<=$B278+$E278), $I278/($E278-$D278),0)), IF(OR(Q$111=$B278+$D278,Q$111=$B278+$E278),$I278/(($E278-$D278)*2),IF(AND(Q$111>$B278+$D278,Q$111<$B278+$E278),$I278/($E278-$D278),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A278","v":"Type 17"},{"$f":"B278+1","v":2016},{"$f":"C278","v":"Annual"},3,3,{"$f":"$N$103","v":7.4999999999999997E-2},null,null,null,{"$f":"$D$103/$D$31","v":0},{"$f":"J279-R279","v":0},{"$f":"K279-S279","v":0},{"$f":"L279-T279","v":0},null,null,null,{"$f":"IF(OR($C279=\"Annual\",$D279=$E279),IF(AND($D279=$E279,Q$111=$B279+$D279),$J279,IF(AND(Q$111>$B279+$D279,Q$111<=$B279+$E279), $J279/($E279-$D279),0)), IF(OR(Q$111=$B279+$D279,Q$111=$B279+$E279),$J279/(($E279-$D279)*2),IF(AND(Q$111>$B279+$D279,Q$111<$B279+$E279),$J279/($E279-$D279),0)))","v":0},{"$f":"IF(OR($C279=\"Annual\",$D279=$E279),IF(AND($D279=$E279,R$111=$B279+$D279),$J279,IF(AND(R$111>$B279+$D279,R$111<=$B279+$E279), $J279/($E279-$D279),0)), IF(OR(R$111=$B279+$D279,R$111=$B279+$E279),$J279/(($E279-$D279)*2),IF(AND(R$111>$B279+$D279,R$111<$B279+$E279),$J279/($E279-$D279),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A279","v":"Type 17"},{"$f":"B279+1","v":2017},{"$f":"C279","v":"Annual"},3,3,{"$f":"$O$103","v":7.4999999999999997E-2},null,null,null,null,{"$f":"$E$103/$E$31","v":0},{"$f":"K280-S280","v":0},{"$f":"L280-T280","v":0},null,null,null,null,{"$f":"IF(OR($C280=\"Annual\",$D280=$E280),IF(AND($D280=$E280,R$111=$B280+$D280),$K280,IF(AND(R$111>$B280+$D280,R$111<=$B280+$E280), $K280/($E280-$D280),0)), IF(OR(R$111=$B280+$D280,R$111=$B280+$E280),$K280/(($E280-$D280)*2),IF(AND(R$111>$B280+$D280,R$111<$B280+$E280),$K280/($E280-$D280),0)))","v":0},{"$f":"IF(OR($C280=\"Annual\",$D280=$E280),IF(AND($D280=$E280,S$111=$B280+$D280),$K280,IF(AND(S$111>$B280+$D280,S$111<=$B280+$E280), $K280/($E280-$D280),0)), IF(OR(S$111=$B280+$D280,S$111=$B280+$E280),$K280/(($E280-$D280)*2),IF(AND(S$111>$B280+$D280,S$111<$B280+$E280),$K280/($E280-$D280),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A280","v":"Type 17"},{"$f":"B280+1","v":2018},{"$f":"C280","v":"Annual"},3,3,{"$f":"$P$103","v":7.4999999999999997E-2},null,null,null,null,null,{"$f":"$F$103/$F$31","v":0},{"$f":"L281-T281","v":0},null,null,null,null,null,{"$f":"IF(OR($C281=\"Annual\",$D281=$E281),IF(AND($D281=$E281,S$111=$B281+$D281),$L281,IF(AND(S$111>$B281+$D281,S$111<=$B281+$E281), $L281/($E281-$D281),0)), IF(OR(S$111=$B281+$D281,S$111=$B281+$E281),$L281/(($E281-$D281)*2),IF(AND(S$111>$B281+$D281,S$111<$B281+$E281),$L281/($E281-$D281),0)))","v":0},{"$f":"IF(OR($C281=\"Annual\",$D281=$E281),IF(AND($D281=$E281,T$111=$B281+$D281),$L281,IF(AND(T$111>$B281+$D281,T$111<=$B281+$E281), $L281/($E281-$D281),0)), IF(OR(T$111=$B281+$D281,T$111=$B281+$E281),$L281/(($E281-$D281)*2),IF(AND(T$111>$B281+$D281,T$111<$B281+$E281),$L281/($E281-$D281),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A281","v":"Type 17"},{"$f":"B281+1","v":2019},{"$f":"C281","v":"Annual"},3,3,{"$f":"$Q$103","v":7.4999999999999997E-2},null,null,null,null,null,null,{"$f":"$G$103/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C282=\"Annual\",$D282=$E282),IF(AND($D282=$E282,T$111=$B282+$D282),$M282,IF(AND(T$111>$B282+$D282,T$111<=$B282+$E282), $M282/($E282-$D282),0)), IF(OR(T$111=$B282+$D282,T$111=$B282+$E282),$M282/(($E282-$D282)*2),IF(AND(T$111>$B282+$D282,T$111<$B282+$E282),$M282/($E282-$D282),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A85","v":"Type 18"},{"$f":"B119","v":2014},{"$f":"$I104","v":"Annual"},{"$f":"$J104","v":5},{"$f":"$K104","v":5},{"$f":"$L$104","v":4.9999999999999996E-2},null,{"$f":"$B$104/$B$31","v":0},{"$f":"H284-P284","v":0},{"$f":"I284-Q284","v":0},{"$f":"J284-R284","v":0},{"$f":"K284-S284","v":0},{"$f":"L284-T284","v":0},null,{"$f":"IF(OR($C284=\"Annual\",$D284=$E284),IF(AND($D284=$E284,O$111=$B284+$D284),$H284,IF(AND(O$111>$B284+$D284,O$111<=$B284+$E284), $H284/($E284-$D284),0)), IF(OR(O$111=$B284+$D284,O$111=$B284+$E284),$H284/(($E284-$D284)*2),IF(AND(O$111>$B284+$D284,O$111<$B284+$E284),$H284/($E284-$D284),0)))","v":0},{"$f":"IF(OR($C284=\"Annual\",$D284=$E284),IF(AND($D284=$E284,P$111=$B284+$D284),$H284,IF(AND(P$111>$B284+$D284,P$111<=$B284+$E284), $H284/($E284-$D284),0)), IF(OR(P$111=$B284+$D284,P$111=$B284+$E284),$H284/(($E284-$D284)*2),IF(AND(P$111>$B284+$D284,P$111<$B284+$E284),$H284/($E284-$D284),0)))","v":0},0,0,0,0,null,{"$f":"IF($C284=\"annual\",IF(V$111=$B284,0,G284*$F284),IF(V$111-$B284=0,0,IF((V$111-$B284)<$E284,AVERAGE(G284,H284)*$F284,IF((V$111-$B284)=$E284,G284*$F284/2,0))))","v":0},{"$f":"IF($C284=\"annual\",IF(W$111=$B284,0,H284*$F284),IF(W$111-$B284=0,0,IF((W$111-$B284)<$E284,AVERAGE(H284,I284)*$F284,IF((W$111-$B284)=$E284,H284*$F284/2,0))))","v":0},0,0,0,0]
[{"$f":"A284","v":"Type 18"},{"$f":"B284+1","v":2015},{"$f":"C284","v":"Annual"},{"$f":"D284","v":5},5,{"$f":"$M$104","v":7.4999999999999997E-2},null,null,{"$f":"$C$104/$C$31","v":0},{"$f":"I285-Q285","v":0},{"$f":"J285-R285","v":0},{"$f":"K285-S285","v":0},{"$f":"L285-T285","v":0},null,null,{"$f":"IF(OR($C285=\"Annual\",$D285=$E285),IF(AND($D285=$E285,P$111=$B285+$D285),$I285,IF(AND(P$111>$B285+$D285,P$111<=$B285+$E285), $I285/($E285-$D285),0)), IF(OR(P$111=$B285+$D285,P$111=$B285+$E285),$I285/(($E285-$D285)*2),IF(AND(P$111>$B285+$D285,P$111<$B285+$E285),$I285/($E285-$D285),0)))","v":0},{"$f":"IF(OR($C285=\"Annual\",$D285=$E285),IF(AND($D285=$E285,Q$111=$B285+$D285),$I285,IF(AND(Q$111>$B285+$D285,Q$111<=$B285+$E285), $I285/($E285-$D285),0)), IF(OR(Q$111=$B285+$D285,Q$111=$B285+$E285),$I285/(($E285-$D285)*2),IF(AND(Q$111>$B285+$D285,Q$111<$B285+$E285),$I285/($E285-$D285),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A285","v":"Type 18"},{"$f":"B285+1","v":2016},{"$f":"C285","v":"Annual"},5,5,{"$f":"$N$104","v":7.9999999999999988E-2},null,null,null,{"$f":"$D$104/$D$31","v":0},{"$f":"J286-R286","v":0},{"$f":"K286-S286","v":0},{"$f":"L286-T286","v":0},null,null,null,{"$f":"IF(OR($C286=\"Annual\",$D286=$E286),IF(AND($D286=$E286,Q$111=$B286+$D286),$J286,IF(AND(Q$111>$B286+$D286,Q$111<=$B286+$E286), $J286/($E286-$D286),0)), IF(OR(Q$111=$B286+$D286,Q$111=$B286+$E286),$J286/(($E286-$D286)*2),IF(AND(Q$111>$B286+$D286,Q$111<$B286+$E286),$J286/($E286-$D286),0)))","v":0},{"$f":"IF(OR($C286=\"Annual\",$D286=$E286),IF(AND($D286=$E286,R$111=$B286+$D286),$J286,IF(AND(R$111>$B286+$D286,R$111<=$B286+$E286), $J286/($E286-$D286),0)), IF(OR(R$111=$B286+$D286,R$111=$B286+$E286),$J286/(($E286-$D286)*2),IF(AND(R$111>$B286+$D286,R$111<$B286+$E286),$J286/($E286-$D286),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A286","v":"Type 18"},{"$f":"B286+1","v":2017},{"$f":"C286","v":"Annual"},5,5,{"$f":"$O$104","v":7.9999999999999988E-2},null,null,null,null,{"$f":"$E$104/$E$31","v":0},{"$f":"K287-S287","v":0},{"$f":"L287-T287","v":0},null,null,null,null,{"$f":"IF(OR($C287=\"Annual\",$D287=$E287),IF(AND($D287=$E287,R$111=$B287+$D287),$K287,IF(AND(R$111>$B287+$D287,R$111<=$B287+$E287), $K287/($E287-$D287),0)), IF(OR(R$111=$B287+$D287,R$111=$B287+$E287),$K287/(($E287-$D287)*2),IF(AND(R$111>$B287+$D287,R$111<$B287+$E287),$K287/($E287-$D287),0)))","v":0},{"$f":"IF(OR($C287=\"Annual\",$D287=$E287),IF(AND($D287=$E287,S$111=$B287+$D287),$K287,IF(AND(S$111>$B287+$D287,S$111<=$B287+$E287), $K287/($E287-$D287),0)), IF(OR(S$111=$B287+$D287,S$111=$B287+$E287),$K287/(($E287-$D287)*2),IF(AND(S$111>$B287+$D287,S$111<$B287+$E287),$K287/($E287-$D287),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A287","v":"Type 18"},{"$f":"B287+1","v":2018},{"$f":"C287","v":"Annual"},5,5,{"$f":"$P$104","v":7.9999999999999988E-2},null,null,null,null,null,{"$f":"$F$104/$F$31","v":0},{"$f":"L288-T288","v":0},null,null,null,null,null,{"$f":"IF(OR($C288=\"Annual\",$D288=$E288),IF(AND($D288=$E288,S$111=$B288+$D288),$L288,IF(AND(S$111>$B288+$D288,S$111<=$B288+$E288), $L288/($E288-$D288),0)), IF(OR(S$111=$B288+$D288,S$111=$B288+$E288),$L288/(($E288-$D288)*2),IF(AND(S$111>$B288+$D288,S$111<$B288+$E288),$L288/($E288-$D288),0)))","v":0},{"$f":"IF(OR($C288=\"Annual\",$D288=$E288),IF(AND($D288=$E288,T$111=$B288+$D288),$L288,IF(AND(T$111>$B288+$D288,T$111<=$B288+$E288), $L288/($E288-$D288),0)), IF(OR(T$111=$B288+$D288,T$111=$B288+$E288),$L288/(($E288-$D288)*2),IF(AND(T$111>$B288+$D288,T$111<$B288+$E288),$L288/($E288-$D288),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A288","v":"Type 18"},{"$f":"B288+1","v":2019},{"$f":"C288","v":"Annual"},5,5,{"$f":"$Q$104","v":7.9999999999999988E-2},null,null,null,null,null,null,{"$f":"$G$104/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C289=\"Annual\",$D289=$E289),IF(AND($D289=$E289,T$111=$B289+$D289),$M289,IF(AND(T$111>$B289+$D289,T$111<=$B289+$E289), $M289/($E289-$D289),0)), IF(OR(T$111=$B289+$D289,T$111=$B289+$E289),$M289/(($E289-$D289)*2),IF(AND(T$111>$B289+$D289,T$111<$B289+$E289),$M289/($E289-$D289),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A86","v":"Type 19"},{"$f":"B119","v":2014},{"$f":"$I105","v":"Annual"},{"$f":"$J105","v":10},{"$f":"$K105","v":10},{"$f":"$L$105","v":5.4999999999999993E-2},null,{"$f":"$B$105/$B$31","v":0},{"$f":"H291-P291","v":0},{"$f":"I291-Q291","v":0},{"$f":"J291-R291","v":0},{"$f":"K291-S291","v":0},{"$f":"L291-T291","v":0},null,{"$f":"IF(OR($C291=\"Annual\",$D291=$E291),IF(AND($D291=$E291,O$111=$B291+$D291),$H291,IF(AND(O$111>$B291+$D291,O$111<=$B291+$E291), $H291/($E291-$D291),0)), IF(OR(O$111=$B291+$D291,O$111=$B291+$E291),$H291/(($E291-$D291)*2),IF(AND(O$111>$B291+$D291,O$111<$B291+$E291),$H291/($E291-$D291),0)))","v":0},{"$f":"IF(OR($C291=\"Annual\",$D291=$E291),IF(AND($D291=$E291,P$111=$B291+$D291),$H291,IF(AND(P$111>$B291+$D291,P$111<=$B291+$E291), $H291/($E291-$D291),0)), IF(OR(P$111=$B291+$D291,P$111=$B291+$E291),$H291/(($E291-$D291)*2),IF(AND(P$111>$B291+$D291,P$111<$B291+$E291),$H291/($E291-$D291),0)))","v":0},0,0,0,0,null,{"$f":"IF($C291=\"annual\",IF(V$111=$B291,0,G291*$F291),IF(V$111-$B291=0,0,IF((V$111-$B291)<$E291,AVERAGE(G291,H291)*$F291,IF((V$111-$B291)=$E291,G291*$F291/2,0))))","v":0},{"$f":"IF($C291=\"annual\",IF(W$111=$B291,0,H291*$F291),IF(W$111-$B291=0,0,IF((W$111-$B291)<$E291,AVERAGE(H291,I291)*$F291,IF((W$111-$B291)=$E291,H291*$F291/2,0))))","v":0},0,0,0,0]
[{"$f":"A291","v":"Type 19"},{"$f":"B291+1","v":2015},{"$f":"C291","v":"Annual"},{"$f":"D291","v":10},10,{"$f":"$M$105","v":7.9999999999999988E-2},null,null,{"$f":"$C$105/$C$31","v":0},{"$f":"I292-Q292","v":0},{"$f":"J292-R292","v":0},{"$f":"K292-S292","v":0},{"$f":"L292-T292","v":0},null,null,{"$f":"IF(OR($C292=\"Annual\",$D292=$E292),IF(AND($D292=$E292,P$111=$B292+$D292),$I292,IF(AND(P$111>$B292+$D292,P$111<=$B292+$E292), $I292/($E292-$D292),0)), IF(OR(P$111=$B292+$D292,P$111=$B292+$E292),$I292/(($E292-$D292)*2),IF(AND(P$111>$B292+$D292,P$111<$B292+$E292),$I292/($E292-$D292),0)))","v":0},{"$f":"IF(OR($C292=\"Annual\",$D292=$E292),IF(AND($D292=$E292,Q$111=$B292+$D292),$I292,IF(AND(Q$111>$B292+$D292,Q$111<=$B292+$E292), $I292/($E292-$D292),0)), IF(OR(Q$111=$B292+$D292,Q$111=$B292+$E292),$I292/(($E292-$D292)*2),IF(AND(Q$111>$B292+$D292,Q$111<$B292+$E292),$I292/($E292-$D292),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A292","v":"Type 19"},{"$f":"B292+1","v":2016},{"$f":"C292","v":"Annual"},10,10,{"$f":"$N$105","v":8.4999999999999992E-2},null,null,null,{"$f":"$D$105/$D$31","v":0},{"$f":"J293-R293","v":0},{"$f":"K293-S293","v":0},{"$f":"L293-T293","v":0},null,null,null,{"$f":"IF(OR($C293=\"Annual\",$D293=$E293),IF(AND($D293=$E293,Q$111=$B293+$D293),$J293,IF(AND(Q$111>$B293+$D293,Q$111<=$B293+$E293), $J293/($E293-$D293),0)), IF(OR(Q$111=$B293+$D293,Q$111=$B293+$E293),$J293/(($E293-$D293)*2),IF(AND(Q$111>$B293+$D293,Q$111<$B293+$E293),$J293/($E293-$D293),0)))","v":0},{"$f":"IF(OR($C293=\"Annual\",$D293=$E293),IF(AND($D293=$E293,R$111=$B293+$D293),$J293,IF(AND(R$111>$B293+$D293,R$111<=$B293+$E293), $J293/($E293-$D293),0)), IF(OR(R$111=$B293+$D293,R$111=$B293+$E293),$J293/(($E293-$D293)*2),IF(AND(R$111>$B293+$D293,R$111<$B293+$E293),$J293/($E293-$D293),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A293","v":"Type 19"},{"$f":"B293+1","v":2017},{"$f":"C293","v":"Annual"},10,10,{"$f":"$O$105","v":8.4999999999999992E-2},null,null,null,null,{"$f":"$E$105/$E$31","v":0},{"$f":"K294-S294","v":0},{"$f":"L294-T294","v":0},null,null,null,null,{"$f":"IF(OR($C294=\"Annual\",$D294=$E294),IF(AND($D294=$E294,R$111=$B294+$D294),$K294,IF(AND(R$111>$B294+$D294,R$111<=$B294+$E294), $K294/($E294-$D294),0)), IF(OR(R$111=$B294+$D294,R$111=$B294+$E294),$K294/(($E294-$D294)*2),IF(AND(R$111>$B294+$D294,R$111<$B294+$E294),$K294/($E294-$D294),0)))","v":0},{"$f":"IF(OR($C294=\"Annual\",$D294=$E294),IF(AND($D294=$E294,S$111=$B294+$D294),$K294,IF(AND(S$111>$B294+$D294,S$111<=$B294+$E294), $K294/($E294-$D294),0)), IF(OR(S$111=$B294+$D294,S$111=$B294+$E294),$K294/(($E294-$D294)*2),IF(AND(S$111>$B294+$D294,S$111<$B294+$E294),$K294/($E294-$D294),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A294","v":"Type 19"},{"$f":"B294+1","v":2018},{"$f":"C294","v":"Annual"},10,10,{"$f":"$P$105","v":8.4999999999999992E-2},null,null,null,null,null,{"$f":"$F$105/$F$31","v":0},{"$f":"L295-T295","v":0},null,null,null,null,null,{"$f":"IF(OR($C295=\"Annual\",$D295=$E295),IF(AND($D295=$E295,S$111=$B295+$D295),$L295,IF(AND(S$111>$B295+$D295,S$111<=$B295+$E295), $L295/($E295-$D295),0)), IF(OR(S$111=$B295+$D295,S$111=$B295+$E295),$L295/(($E295-$D295)*2),IF(AND(S$111>$B295+$D295,S$111<$B295+$E295),$L295/($E295-$D295),0)))","v":0},{"$f":"IF(OR($C295=\"Annual\",$D295=$E295),IF(AND($D295=$E295,T$111=$B295+$D295),$L295,IF(AND(T$111>$B295+$D295,T$111<=$B295+$E295), $L295/($E295-$D295),0)), IF(OR(T$111=$B295+$D295,T$111=$B295+$E295),$L295/(($E295-$D295)*2),IF(AND(T$111>$B295+$D295,T$111<$B295+$E295),$L295/($E295-$D295),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A295","v":"Type 19"},{"$f":"B295+1","v":2019},{"$f":"C295","v":"Annual"},10,10,{"$f":"$Q$105","v":8.4999999999999992E-2},null,null,null,null,null,null,{"$f":"$G$105/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C296=\"Annual\",$D296=$E296),IF(AND($D296=$E296,T$111=$B296+$D296),$M296,IF(AND(T$111>$B296+$D296,T$111<=$B296+$E296), $M296/($E296-$D296),0)), IF(OR(T$111=$B296+$D296,T$111=$B296+$E296),$M296/(($E296-$D296)*2),IF(AND(T$111>$B296+$D296,T$111<$B296+$E296),$M296/($E296-$D296),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A87","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J106","v":3},{"$f":"$K106","v":3},{"$f":"$L$106","v":5.9999999999999991E-2},null,{"$f":"$B$106/$B$31","v":0},{"$f":"H298-P298","v":0},{"$f":"I298-Q298","v":0},{"$f":"J298-R298","v":0},{"$f":"K298-S298","v":0},{"$f":"L298-T298","v":0},null,{"$f":"IF($D298=$E298,IF(O$111=$B298+$E298,$H298,0),0)","v":0},{"$f":"IF($D298=$E298,IF(P$111=$B298+$E298,$H298,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B298=$D298,$H298*(((1+$F298)^$D298)-1),0)","v":0},{"$f":"IF(W$111-$B298=$D298,$H298*(((1+$F298)^$D298)-1),0)","v":0},0,0,0,0]
[{"$f":"A298","v":"ZERO-COUPON BOND"},{"$f":"B298+1","v":2015},null,{"$f":"D298","v":3},3,{"$f":"$M$106","v":8.4999999999999992E-2},null,null,{"$f":"$C$106/$C$31","v":0},{"$f":"I299-Q299","v":0},{"$f":"J299-R299","v":0},{"$f":"K299-S299","v":0},{"$f":"L299-T299","v":0},null,null,{"$f":"IF($D299=$E299,IF(P$111=$B299+$E299,$I299,0),0)","v":0},{"$f":"IF($D299=$E299,IF(Q$111=$B299+$E299,$I299,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B299=$D299,$I299*(((1+$F299)^$D299)-1),0)","v":0},{"$f":"IF(X$111-$B299=$D299,$I299*(((1+$F299)^$D299)-1),0)","v":0},0,0,0]
[{"$f":"A299","v":"ZERO-COUPON BOND"},{"$f":"B299+1","v":2016},null,3,3,{"$f":"$N$106","v":0.09},null,null,null,{"$f":"$D$106/$D$31","v":0},{"$f":"J300-R300","v":0},{"$f":"K300-S300","v":0},{"$f":"L300-T300","v":0},null,null,null,{"$f":"IF($D300=$E300,IF(Q$111=$B300+$E300,$J300,0),0)","v":0},{"$f":"IF($D300=$E300,IF(R$111=$B300+$E300,$J300,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B300=$D300,$J300*(((1+$F300)^$D300)-1),0)","v":0},{"$f":"IF(Y$111-$B300=$D300,$J300*(((1+$F300)^$D300)-1),0)","v":0},0,0]
[{"$f":"A300","v":"ZERO-COUPON BOND"},{"$f":"B300+1","v":2017},null,3,3,{"$f":"$O$106","v":0.09},null,null,null,null,{"$f":"$E$106/$E$31","v":0},{"$f":"K301-S301","v":0},{"$f":"L301-T301","v":0},null,null,null,null,{"$f":"IF($D301=$E301,IF(R$111=$B301+$E301,$K301,0),0)","v":0},{"$f":"IF($D301=$E301,IF(S$111=$B301+$E301,$K301,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B301=$D301,$K301*(((1+$F301)^$D301)-1),0)","v":0},{"$f":"IF(Z$111-$B301=$D301,$K301*(((1+$F301)^$D301)-1),0)","v":0},0]
[{"$f":"A301","v":"ZERO-COUPON BOND"},{"$f":"B301+1","v":2018},null,3,3,{"$f":"$P$106","v":0.09},null,null,null,null,null,{"$f":"$F$106/$F$31","v":0},{"$f":"L302-T302","v":0},null,null,null,null,null,{"$f":"IF($D302=$E302,IF(S$111=$B302+$E302,$L302,0),0)","v":0},{"$f":"IF($D302=$E302,IF(T$111=$B302+$E302,$L302,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B302=$D302,$L302*(((1+$F302)^$D302)-1),0)","v":0},{"$f":"IF(AA$111-$B302=$D302,$L302*(((1+$F302)^$D302)-1),0)","v":0}]
[{"$f":"A302","v":"ZERO-COUPON BOND"},{"$f":"B302+1","v":2019},null,3,3,{"$f":"$Q$106","v":0.09},null,null,null,null,null,null,{"$f":"$G$106/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF($D303=$E303,IF(T$111=$B303+$E303,$M303,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B303=$D303,$M303*(((1+$F303)^$D303)-1),0)","v":0}]
[]
[null,"Calculations in LCU"]
[]
[{"$f":"'Input 4 - Forecast'!A89","v":"Domestic Residual Financing (annual payments, no interest or amortization in current year)"},{"$f":"B119","v":2014},null,{"$f":"$J108","v":1},{"$f":"$K108","v":1},{"$f":"$L$108","v":0.03},null,{"$f":"$B$108","v":4.8823307881662031E-2},{"$f":"H307-P307","v":0},{"$f":"I307-Q307","v":0},{"$f":"J307-R307","v":0},{"$f":"K307-S307","v":0},{"$f":"L307-T307","v":0},null,0,{"$f":"H307","v":4.8823307881662031E-2},0,0,0,0,null,0,{"$f":"H307*$F307","v":1.4646992364498609E-3},{"$f":"I307*$F307","v":0},0,0,0]
[null,{"$f":"B307+1","v":2015},null,{"$f":"D307","v":1},1,{"$f":"$M$108","v":5.2500000000000005E-2},null,null,{"$f":"$C$108","v":4.6149025553829152E-2},{"$f":"I308-Q308","v":0},{"$f":"J308-R308","v":0},{"$f":"K308-S308","v":0},{"$f":"L308-T308","v":0},null,null,0,{"$f":"I308","v":4.6149025553829152E-2},0,0,0,null,null,0,{"$f":"I308*$F308","v":2.4228238415760308E-3},0,0,0]
[null,{"$f":"B308+1","v":2016},null,1,1,{"$f":"$N$108","v":5.2500000000000005E-2},null,null,null,{"$f":"$D$108","v":0.10970083324664212},{"$f":"J309-R309","v":0},{"$f":"K309-S309","v":0},{"$f":"L309-T309","v":0},null,null,null,0,{"$f":"J309","v":0.10970083324664212},0,0,null,null,null,0,{"$f":"J309*$F309","v":5.7592937454487118E-3},0,0]
[null,{"$f":"B309+1","v":2017},null,1,1,{"$f":"$O$108","v":5.5000000000000007E-2},null,null,null,null,{"$f":"$E$108","v":0.59083335104540657},{"$f":"K310-S310","v":0},{"$f":"L310-T310","v":0},null,null,null,null,0,{"$f":"K310","v":0.59083335104540657},0,null,null,null,null,0,{"$f":"K310*$F310","v":3.2495834307497369E-2},{"$f":"L310*$F310","v":0}]
[null,{"$f":"B310+1","v":2018},null,1,1,{"$f":"$P$108","v":5.5000000000000007E-2},null,null,null,null,null,{"$f":"$F$108","v":0.25819291725928084},{"$f":"L311-T311","v":0},null,null,null,null,null,0,{"$f":"L311","v":0.25819291725928084},null,null,null,null,null,0,{"$f":"L311*$F311","v":1.4200610449260449E-2}]
[null,{"$f":"B311+1","v":2019},null,1,1,{"$f":"$Q$108","v":5.5000000000000007E-2},null,null,null,null,null,null,{"$f":"$G$108","v":1.4641383785762773E-2},null,null,null,null,null,null,0,null,null,null,null,null,null,0]

{"sheet":"contingent","index":23,"n_rows":312,"n_cols":27,"rows_kept":312,"cut":false,"hidden":true,"merged":[[230,1,230,26],[267,1,267,26],[304,1,304,26],[125,1,125,26],[135,1,135,26],[172,1,172,26],[211,1,211,26],[220,1,220,26],[116,1,116,26],[72,1,72,6],[111,7,111,12],[111,14,111,19],[111,21,111,26],[111,1,111,5]]}
[]
["Contingent Liability Shock","First Year of projection"]
[null,{"$f":"FirstYear","v":2014},{"$f":"B3+1","v":2015},{"$f":"C3+1","v":2016},{"$f":"D3+1","v":2017},{"$f":"E3+1","v":2018},{"$f":"F3+1","v":2019}]
[]
["Total Public Debt",{"$f":"B7+B13","v":2055.7125134797711},2298.0790867511905,2348.3850490614204,2387.0500565497414,2417.3078105480608,2440.9373758505344]
["o/w public guarantees",{"$f":"'Baseline debt'!P8","v":""},{"$f":"'Baseline debt'!Q8","v":""},{"$f":"'Baseline debt'!R8","v":""},{"$f":"'Baseline debt'!S8","v":""},{"$f":"'Baseline debt'!T8","v":""},{"$f":"'Baseline debt'!U8","v":""}]
["Old Debt",{"$f":"B8+B9","v":1677.4929001639998},{"$f":"C8+C9","v":1501.0351927249999},1321.317233405,1202.066999161,1066.9348089269999,1002.004826151]
["o/w domestic-currency debt",{"$f":"'Baseline debt'!P11","v":1677.4929001639998},{"$f":"'Baseline debt'!Q11","v":1501.0351927249999},{"$f":"'Baseline debt'!R11","v":1321.317233405},{"$f":"'Baseline debt'!S11","v":1202.066999161},{"$f":"'Baseline debt'!T11","v":1066.9348089269999},{"$f":"'Baseline debt'!U11","v":1002.004826151}]
["o/w foreign-currency debt",{"$f":"'Baseline debt'!P13/'Baseline debt'!P$73*B32","v":0},{"$f":"'Baseline debt'!Q13/'Baseline debt'!Q$73*C32","v":0},{"$f":"'Baseline debt'!R13/'Baseline debt'!R$73*D32","v":0},{"$f":"'Baseline debt'!S13/'Baseline debt'!S$73*E32","v":0},{"$f":"'Baseline debt'!T13/'Baseline debt'!T$73*F32","v":0},{"$f":"'Baseline debt'!U13/'Baseline debt'!U$73*G32","v":0}]
["o/w short-term debt at original maturity",0,0,0,0,0,0]
["o/w MLT debt",{"$f":"B8+B9","v":1677.4929001639998},1501.0351927249999,1321.317233405,1202.066999161,1066.9348089269999,1002.004826151]
[]
["New Debt",{"$f":"B14+B15","v":378.21961331577143},{"$f":"C14+C15","v":797.04389402619074},1027.0678156564204,1184.9830573887414,1350.3730016210607,1438.9325496995343]
["o/w domestic-currency debt",{"$f":"SUM(H119:H124,H138:H171,H214:H219,H233:H266,H307:H312)","v":378.21961331577143},797.04389402619074,1027.0678156564204,1184.9830573887414,1350.3730016210607,1438.9325496995343]
["o/w foreign-currency debt",{"$f":"SUM(H128:H133,H175:H208,H223:H228,H270:H303)*B32","v":0},0,0,0,0,0]
["o/w short-term debt at original maturity",{"$f":"SUM(H119:H124,H214:H219,H307:H312)+SUM(H128:H133,H223:H228)*B32","v":151.04882330788175},225.00880337686345,188.21483177439214,183.03426433633578,185.2985739256176,182.18764148675609]
["o/w MLT debt",{"$f":"B14+B15-B16","v":227.17079000788968},572.03509064932723,838.8529838820283,1001.9487930524056,1165.0744276954431,1256.7449082127782]
[]
["Gross Financing Needs",{"$f":"B63","v":360.31961331577145},546.97310401830111,485.43272500709315,440.34017462669931,465.28743859336578,440.63080335827317]
["Primary deficit",{"$f":"B49-B47","v":-32.700645783616778},135.25337399785803,-52.895345111616052,-68.683474123382211,-80.292526883490837,-90.074234894437268]
["Interest revenues",{"$f":"B48","v":3.0065},0,0,0,0,0]
["Debt service",{"$f":"B23+B24","v":396.02675909938824},414.72623002044304,541.1030701187093,511.79864875008138,548.35496547685648,533.48003825271041]
["Interest payments",{"$f":"SUM(B50:B51,B58:B59)","v":85.156659263388221},87.219699273561332,105.97630742184579,110.12348161170326,113.32528088180987,116.47880019691081]
["Amortization payments",{"$f":"SUM(B53:B54,B60:B61)","v":310.87009983600001},327.50653074688171,435.12676269686347,401.67516713837813,435.02968459504666,417.0012380557996]
["Effective interest rate",{"$f":"'Baseline debt'!P64","v":4.2827521565925453E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(C23/(B5-B6)),C23/(B5-B6),\"\"),IF(ISNUMBER(C23/B5),C23/B5,\"\"))","v":4.2427965341282924E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(D23/(C5-C6)),D23/(C5-C6),\"\"),IF(ISNUMBER(D23/C5),D23/C5,\"\"))","v":4.6115169853299172E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(E23/(D5-D6)),E23/(D5-D6),\"\"),IF(ISNUMBER(E23/D5),E23/D5,\"\"))","v":4.6893281685521003E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(F23/(E5-E6)),F23/(E5-E6),\"\"),IF(ISNUMBER(F23/E5),F23/E5,\"\"))","v":4.7475033282549178E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(G23/(F5-F6)),G23/(F5-F6),\"\"),IF(ISNUMBER(G23/F5),G23/F5,\"\"))","v":4.8185340604390101E-2}]
["Real GDP growth",{"$f":"'Input 5 - Scenario Design'!E103","v":-1.7760310734682316E-2},{"$f":"'Input 5 - Scenario Design'!F103","v":-1.6490252140996225E-2},{"$f":"'Input 5 - Scenario Design'!G103","v":-1.3381471163414621E-2},{"$f":"'Input 5 - Scenario Design'!H103","v":1.4000739999997514E-2},{"$f":"'Input 5 - Scenario Design'!I103","v":1.4007680000003075E-2},{"$f":"'Input 5 - Scenario Design'!J103","v":1.1999999999999345E-2}]
["Inflation",{"$f":"'Input 5 - Scenario Design'!E104","v":1.4156249101911822E-2},{"$f":"'Input 5 - Scenario Design'!F104","v":7.0046322091397648E-3},{"$f":"'Input 5 - Scenario Design'!G104","v":7.0046322091453159E-3},{"$f":"'Input 5 - Scenario Design'!H104","v":1.4000000000001789E-2},{"$f":"'Input 5 - Scenario Design'!I104","v":1.4500000000003288E-2},{"$f":"'Input 5 - Scenario Design'!J104","v":1.4699999999996161E-2}]
["Non-interest revenue-to-GDP ratio",{"$f":"'Input 5 - Scenario Design'!E105","v":0.47796221731901778},{"$f":"'Input 5 - Scenario Design'!F105","v":0.47920802137399648},{"$f":"'Input 5 - Scenario Design'!G105","v":0.48006713000201101},{"$f":"'Input 5 - Scenario Design'!H105","v":0.48100894299784752},{"$f":"'Input 5 - Scenario Design'!I105","v":0.48194552828964338},{"$f":"'Input 5 - Scenario Design'!J105","v":0.48281631916915968}]
["Non-interest expenditure-to-GDP ratio",{"$f":"'Input 5 - Scenario Design'!E106","v":0.45699863404227603},{"$f":"'Input 5 - Scenario Design'!F106","v":0.56675620887941314},{"$f":"'Input 5 - Scenario Design'!G106","v":0.44560550351225459},{"$f":"'Input 5 - Scenario Design'!H106","v":0.4374883961766492},{"$f":"'Input 5 - Scenario Design'!I106","v":0.43248896670282699},{"$f":"'Input 5 - Scenario Design'!J106","v":0.42878678758413863}]
["Primary balance",{"$f":"'Input 5 - Scenario Design'!E107","v":2.0963583276741748E-2},{"$f":"'Input 5 - Scenario Design'!F107","v":-8.7548187505416653E-2},{"$f":"'Input 5 - Scenario Design'!G107","v":3.4461626489756425E-2},{"$f":"'Input 5 - Scenario Design'!H107","v":4.3520546821198325E-2},{"$f":"'Input 5 - Scenario Design'!I107","v":4.9456561586816383E-2},{"$f":"'Input 5 - Scenario Design'!J107","v":5.4029531585021051E-2}]
["Nominal exchange rate -- average (LCU/USD)",{"$f":"'Input 5 - Scenario Design'!E108","v":0.75766826749923399},{"$f":"'Input 5 - Scenario Design'!F108","v":0.751442424023817},{"$f":"'Input 5 - Scenario Design'!G108","v":0.744026739317876},{"$f":"'Input 5 - Scenario Design'!H108","v":0.73697878514773096},{"$f":"'Input 5 - Scenario Design'!I108","v":0.73103781632103304},{"$f":"'Input 5 - Scenario Design'!J108","v":0.72514507606215295}]
["Nominal exchange rate -- end of period (LCU/USD)",{"$f":"'Input 5 - Scenario Design'!E109","v":0.75579575512170705},{"$f":"'Input 5 - Scenario Design'!F109","v":0.74795052338016799},{"$f":"'Input 5 - Scenario Design'!G109","v":0.74070775346898998},{"$f":"'Input 5 - Scenario Design'!H109","v":0.734160686527219},{"$f":"'Input 5 - Scenario Design'!I109","v":0.728293223159306},{"$f":"'Input 5 - Scenario Design'!J109","v":0.72247682587548701}]
["Interest rate shock, basis points, compared to baseline",{"$f":"'Input 5 - Scenario Design'!E110","v":0},{"$f":"'Input 5 - Scenario Design'!F110","v":295.68840494100272},{"$f":"'Input 5 - Scenario Design'!G110","v":0},{"$f":"'Input 5 - Scenario Design'!H110","v":0},{"$f":"'Input 5 - Scenario Design'!I110","v":0},{"$f":"'Input 5 - Scenario Design'!J110","v":0}]
["Nominal GDP growth",{"$f":"(1+B26)*(1+B27)-1","v":-3.8554810156580244E-3},-9.6011280831401757E-3,-6.4705712381862845E-3,2.8196750359999356E-2,2.8710791360006427E-2,2.6876399999995471E-2]
["Nominal GDP in LCU",{"$f":"'Input 2 - Data'!P7*(1+B34)","v":1559.8786405898848},{"$f":"B35*(1+C34)","v":1544.9020459674266},{"$f":"C35*(1+D34)","v":1534.9056472229747},{"$f":"D35*(1+E34)","v":1578.1849985838742},{"$f":"E35*(1+F34)","v":1623.4959388057077},{"$f":"F35*(1+G34)","v":1667.1296650554182}]
[]
["Total public debt-to-GDP",{"$f":"B5/B35","v":1.3178669545102442},1.4875241396370344,1.529986584719544,1.5125286697641103,1.4889521758374737,1.4641556844766441]
["Debt service-to-GDP",{"$f":"B22/B35","v":0.25388305781892528},0.26844823663932627,0.35253181268679223,0.32429572528526435,0.33776183381169578,0.31999912750336468]
["Gross financing needs-to-GDP",{"$f":"B19/B35","v":0.2309920810118361},0.35405034606953567,0.31626225747840686,0.27901682947298462,0.28659599785364731,0.26430505832527784]
["Total public debt-to-revenue",{"$f":"B5/(B47+B48)","v":2.7461877163327792},{"$f":"C5/C47","v":3.1041303010161858},3.1870263325738106,3.1444917849913629,3.0894615437590112,3.0325314749016634]
["Debt service-to-revenue",{"$f":"B22/(B47+B48)","v":0.52904470544709881},{"$f":"C22/C47","v":0.56019145061392162},0.73433857611812636,0.6741989520280407,0.70082989463636025,0.66277612168127575]
["Gross financing needs-to-revenue",{"$f":"B19/(B47+B48)","v":0.48134420039433473},{"$f":"C19/C47","v":0.73882391420409499},0.65878756889079659,0.58006578367137185,0.59466471007778832,0.54742362225887353]
[]
[]
[null,{"$f":"FirstYear","v":2014},{"$f":"B45+1","v":2015},{"$f":"C45+1","v":2016},{"$f":"D45+1","v":2017},{"$f":"E45+1","v":2018},{"$f":"F45+1","v":2019}]
[]
["Public sector non-interest revenues and grants",{"$f":"B28*B$35","v":745.56305380491654},740.32945266468948,736.85774888621268,759.12109802388875,782.43660790380738,804.91740845977108]
["Public sector interest revenue",{"$f":"'Input 4 - Forecast'!C21","v":3.0065},{"$f":"'Input 4 - Forecast'!D21","v":3.0065},{"$f":"'Input 4 - Forecast'!E21","v":2.7749999999999999},{"$f":"'Input 4 - Forecast'!F21","v":2.7749999999999999},{"$f":"'Input 4 - Forecast'!G21","v":2.7749999999999999},{"$f":"'Input 4 - Forecast'!H21","v":2.7749999999999999}]
["Public sector non-interest expenditures ",{"$f":"B29*B$35","v":712.86240802129976},875.58282666254752,683.96240377459662,690.43762390050654,702.14408102031655,714.84317356533381]
["Interest expenditures on OLD debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C24","v":84.006859291943002},{"$f":"'Input 4 - Forecast'!D24","v":73.311144640000009},{"$f":"'Input 4 - Forecast'!E24","v":67.484902319999989},{"$f":"'Input 4 - Forecast'!F24","v":63.309651839999987},{"$f":"'Input 4 - Forecast'!G24","v":58.924689679999986},{"$f":"'Input 4 - Forecast'!H24","v":54.568045519999998},null,"Interest payments on OLD debt denominated in LCU are assumed to be independent of market conditions"]
["Interest expenditures on OLD debt denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C25/'Input 4 - Forecast'!C$17)*B31","v":0},{"$f":"('Input 4 - Forecast'!D25/'Input 4 - Forecast'!D$17)*C31","v":0},{"$f":"('Input 4 - Forecast'!E25/'Input 4 - Forecast'!E$17)*D31","v":0},{"$f":"('Input 4 - Forecast'!F25/'Input 4 - Forecast'!F$17)*E31","v":0},{"$f":"('Input 4 - Forecast'!G25/'Input 4 - Forecast'!G$17)*F31","v":0},{"$f":"('Input 4 - Forecast'!H25/'Input 4 - Forecast'!H$17)*G31","v":0},null,"Interest payments on OLD debt denominated in foreign currency are subject to exchange rate shocks."]
[]
["Principal payments on OLD debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C27","v":310.87009983600001},{"$f":"'Input 4 - Forecast'!D27","v":176.45770743899999},{"$f":"'Input 4 - Forecast'!E27","v":179.71795931999998},{"$f":"'Input 4 - Forecast'!F27","v":119.25023424400001},{"$f":"'Input 4 - Forecast'!G27","v":135.13219023400001},{"$f":"'Input 4 - Forecast'!H27","v":64.929982776000003},null,"Amortization payments on OLD debt denominated in LCU are assumed to be independent of market conditions"]
["Principal payments on OLD debt denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C28/'Input 4 - Forecast'!C$17)*B31","v":0},{"$f":"('Input 4 - Forecast'!D28/'Input 4 - Forecast'!D$17)*C31","v":0},{"$f":"('Input 4 - Forecast'!E28/'Input 4 - Forecast'!E$17)*D31","v":0},{"$f":"('Input 4 - Forecast'!F28/'Input 4 - Forecast'!F$17)*E31","v":0},{"$f":"('Input 4 - Forecast'!G28/'Input 4 - Forecast'!G$17)*F31","v":0},{"$f":"('Input 4 - Forecast'!H28/'Input 4 - Forecast'!H$17)*G31","v":0},null,"Amortization payments on OLD debt denominated in foreign currency are subject to exchange rate shocks."]
[]
["Recognition of implicit contingent liability",{"$f":"'Input 4 - Forecast'!C30","v":0},{"$f":"'Input 4 - Forecast'!D30","v":0},{"$f":"'Input 4 - Forecast'!E30","v":0},{"$f":"'Input 4 - Forecast'!F30","v":0},{"$f":"'Input 4 - Forecast'!G30","v":0},{"$f":"'Input 4 - Forecast'!H30","v":0}]
[]
["Interest expenditures on NEW debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C32","v":1.1497999714452218},{"$f":"SUM(W119:W124,W138:W171,W214:W219,W233:W266,W307:W312)+Baseline!W282+'Input 5 - Scenario Design'!B106*C35*'Baseline debt'!Q64/2","v":13.90855463356133},{"$f":"SUM(X119:X124,X138:X171,X214:X219,X233:X266,X307:X312)+Baseline!X282","v":38.4914051018458},{"$f":"SUM(Y119:Y124,Y138:Y171,Y214:Y219,Y233:Y266,Y307:Y312)+Baseline!Y282","v":46.813829771703276},{"$f":"SUM(Z119:Z124,Z138:Z171,Z214:Z219,Z233:Z266,Z307:Z312)+Baseline!Z282","v":54.400591201809888},{"$f":"SUM(AA119:AA124,AA138:AA171,AA214:AA219,AA233:AA266,AA307:AA312)+Baseline!AA282","v":61.910754676910813}]
["Interest expenditures on NEW debt denominated in foreign currency",{"$f":"'Input 4 - Forecast'!C33","v":0},{"$f":"SUM(W128:W133,W175:W210,W223:W229,W270:W303,Baseline!W283)*C31","v":0},{"$f":"SUM(X128:X133,X175:X210,X223:X229,X270:X303,Baseline!X283)*D31","v":0},{"$f":"SUM(Y128:Y133,Y175:Y210,Y223:Y229,Y270:Y303,Baseline!Y283)*E31","v":0},{"$f":"SUM(Z128:Z133,Z175:Z210,Z223:Z229,Z270:Z303,Baseline!Z283)*F31","v":0},{"$f":"SUM(AA128:AA133,AA175:AA210,AA223:AA229,AA270:AA303,Baseline!AA283)*G31","v":0}]
["Principal payments on NEW debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C34","v":0},{"$f":"SUM(P119:P124,P138:P171,P214:P219,P233:P266,P307:P312)","v":151.04882330788175},255.40880337686346,282.42493289437812,299.89749436104665,{"$f":"SUM(T119:T124,T138:T171,T214:T219,T233:T266,T307:T312)","v":352.07125527979957}]
["Principal payments on NEW debt denominated in foreign currency",{"$f":"'Input 4 - Forecast'!C35","v":0},{"$f":"SUM(P128:P134,P175:P210,P223:P229,P270:P303)*C31","v":0},0,0,0,0]
[]
["Gross financing requirements",{"$f":"SUM(B49:B51,B53:B54,B56,B58:B61)-SUM(B47:B48)","v":360.31961331577145},{"$f":"SUM(C49:C51,C53:C54,C56,C58:C61)-SUM(C47:C48)","v":546.97310401830111},485.43272500709315,440.34017462669931,465.28743859336578,440.63080335827317]
[]
["Change in domestic arrears",{"$f":"'Input 4 - Forecast'!C39","v":-12.2},{"$f":"'Input 4 - Forecast'!D39","v":-20},{"$f":"'Input 4 - Forecast'!E39","v":0},{"$f":"'Input 4 - Forecast'!F39","v":0},{"$f":"'Input 4 - Forecast'!G39","v":0},{"$f":"'Input 4 - Forecast'!H39","v":0}]
["Change in external arrears",{"$f":"('Input 4 - Forecast'!C40/'Input 4 - Forecast'!C$17)*'Input 5 - Scenario Design'!E$48","v":0},{"$f":"('Input 4 - Forecast'!D40/'Input 4 - Forecast'!D$17)*'Input 5 - Scenario Design'!F$48","v":0},{"$f":"('Input 4 - Forecast'!E40/'Input 4 - Forecast'!E$17)*'Input 5 - Scenario Design'!G$48","v":0},{"$f":"('Input 4 - Forecast'!F40/'Input 4 - Forecast'!F$17)*'Input 5 - Scenario Design'!H$48","v":0},{"$f":"('Input 4 - Forecast'!G40/'Input 4 - Forecast'!G$17)*'Input 5 - Scenario Design'!I$48","v":0},{"$f":"('Input 4 - Forecast'!H40/'Input 4 - Forecast'!H$17)*'Input 5 - Scenario Design'!J$48","v":0},null,"Change in external arrears are subject to exchange rate shocks."]
["Debt relief",{"$f":"('Input 4 - Forecast'!C41/'Input 4 - Forecast'!C$17)*'Input 5 - Scenario Design'!E$48","v":0},{"$f":"('Input 4 - Forecast'!D41/'Input 4 - Forecast'!D$17)*'Input 5 - Scenario Design'!F$48","v":0},{"$f":"('Input 4 - Forecast'!E41/'Input 4 - Forecast'!E$17)*'Input 5 - Scenario Design'!G$48","v":0},{"$f":"('Input 4 - Forecast'!F41/'Input 4 - Forecast'!F$17)*'Input 5 - Scenario Design'!H$48","v":0},{"$f":"('Input 4 - Forecast'!G41/'Input 4 - Forecast'!G$17)*'Input 5 - Scenario Design'!I$48","v":0},{"$f":"('Input 4 - Forecast'!H41/'Input 4 - Forecast'!H$17)*'Input 5 - Scenario Design'!J$48","v":0},null,"Debt relief is assumed to be from external creditors and is thus subject to exchange rate shocks."]
[{"$f":"'Input 2 - Data'!D31","v":"Please specify (1) (e.g., privatization receipts) (+ reduces financing needs)"},{"$f":"'Input 4 - Forecast'!C42","v":0},{"$f":"'Input 4 - Forecast'!D42","v":0},{"$f":"'Input 4 - Forecast'!E42","v":0},{"$f":"'Input 4 - Forecast'!F42","v":0},{"$f":"'Input 4 - Forecast'!G42","v":0},{"$f":"'Input 4 - Forecast'!H42","v":0}]
[{"$f":"'Input 2 - Data'!D32","v":"Please specify (2) (e.g., other debt flows) (+ increases financing needs)"},{"$f":"'Input 4 - Forecast'!C43","v":5.7},{"$f":"'Input 4 - Forecast'!D43","v":2.9},{"$f":"'Input 4 - Forecast'!E43","v":0},{"$f":"'Input 4 - Forecast'!F43","v":0},{"$f":"'Input 4 - Forecast'!G43","v":0},{"$f":"'Input 4 - Forecast'!H43","v":0}]
[]
["Financing needs to be financed with new issuance",{"$f":"B63-B65-B66-B67-B68+B69","v":378.21961331577143},{"$f":"C63-C65-C66-C67-C68+C69","v":569.87310401830109},485.43272500709315,440.34017462669931,465.28743859336578,440.63080335827317]
[]
["New Issuance of domestic debt (new debt) 1/","Fiscal needs in LCU automatically filled by issuing debt\n (same profile as in the baseline scenario)",null,null,null,null,null,null,"Semi-annual or annual payments","Grace period","Maturity",{"$f":"CONCATENATE(\"Interest Rate on debt issued in \",B45)","v":"Interest Rate on debt issued in 2014"},"Interest Rate on debt issued in 2015","Interest Rate on debt issued in 2016","Interest Rate on debt issued in 2017","Interest Rate on debt issued in 2018","Interest Rate on debt issued in 2019"]
["Short-term debt 2/"]
["Denominated in local currency",{"$f":"('Input 4 - Forecast'!C56/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":151.00000000000009},{"$f":"('Input 4 - Forecast'!D56/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":224.94388508361592},{"$f":"('Input 4 - Forecast'!E56/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":188.09682262421563},{"$f":"('Input 4 - Forecast'!F56/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":182.40935424340327},{"$f":"('Input 4 - Forecast'!G56/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":185.02546417868697},{"$f":"('Input 4 - Forecast'!H56/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":182.1728380985935},null,{"$f":"'Input 4 - Forecast'!J56","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K56","v":1},{"$f":"'Input 4 - Forecast'!L56","v":1},{"$f":"'Input 4 - Forecast'!M56+B$33/10000","v":1.52291386946387E-2},{"$f":"'Input 4 - Forecast'!N56+C$33/10000","v":4.6431340494100269E-2},{"$f":"'Input 4 - Forecast'!O56+D$33/10000","v":1.9824999999999898E-2},{"$f":"'Input 4 - Forecast'!P56+E$33/10000","v":2.3799999999999901E-2},{"$f":"'Input 4 - Forecast'!Q56+F$33/10000","v":2.7012499999999998E-2},{"$f":"'Input 4 - Forecast'!R56+G$33/10000","v":2.9937499999999999E-2}]
["Denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C57/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D57/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E57/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F57/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G57/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H57/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J57","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K57","v":1},{"$f":"'Input 4 - Forecast'!L57","v":1},{"$f":"'Input 4 - Forecast'!M57+B$33/10000","v":0.03},{"$f":"'Input 4 - Forecast'!N57+C$33/10000","v":5.9568840494100272E-2},{"$f":"'Input 4 - Forecast'!O57+D$33/10000","v":0.03},{"$f":"'Input 4 - Forecast'!P57+E$33/10000","v":0.03},{"$f":"'Input 4 - Forecast'!Q57+F$33/10000","v":0.03},{"$f":"'Input 4 - Forecast'!R57+G$33/10000","v":0.03}]
["Long-term debt 3/"]
["Denominated in local currency"]
["Type 1",{"$f":"('Input 4 - Forecast'!C60/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":30.400000000000016},{"$f":"('Input 4 - Forecast'!D60/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":52.139311112096408},{"$f":"('Input 4 - Forecast'!E60/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":49.826972880586922},{"$f":"('Input 4 - Forecast'!F60/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":42.280313897477576},{"$f":"('Input 4 - Forecast'!G60/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":49.013367994354169},{"$f":"('Input 4 - Forecast'!H60/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":36.796500410643063},null,{"$f":"'Input 4 - Forecast'!J60","v":"Annual"},{"$f":"'Input 4 - Forecast'!K60","v":2},{"$f":"'Input 4 - Forecast'!L60","v":2},{"$f":"'Input 4 - Forecast'!M60+B$33/10000","v":2.5614569347319347E-2},{"$f":"'Input 4 - Forecast'!N60+C$33/10000","v":5.7000090494100271E-2},{"$f":"'Input 4 - Forecast'!O60+D$33/10000","v":3.041249999999995E-2},{"$f":"'Input 4 - Forecast'!P60+E$33/10000","v":3.289999999999995E-2},{"$f":"'Input 4 - Forecast'!Q60+F$33/10000","v":3.5006249999999996E-2},{"$f":"'Input 4 - Forecast'!R60+G$33/10000","v":3.6468749999999994E-2}]
["Type 2",{"$f":"('Input 4 - Forecast'!C61/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":42.070790007889578},{"$f":"('Input 4 - Forecast'!D61/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":67.036257144123951},{"$f":"('Input 4 - Forecast'!E61/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":59.792367456704312},{"$f":"('Input 4 - Forecast'!F61/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":48.320358739974374},{"$f":"('Input 4 - Forecast'!G61/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":55.140038993648439},{"$f":"('Input 4 - Forecast'!H61/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":46.229902126201829},null,{"$f":"'Input 4 - Forecast'!J61","v":"Annual"},{"$f":"'Input 4 - Forecast'!K61","v":3},{"$f":"'Input 4 - Forecast'!L61","v":3},{"$f":"'Input 4 - Forecast'!M61+B$33/10000","v":2.5614569347319347E-2},{"$f":"'Input 4 - Forecast'!N61+C$33/10000","v":5.7000090494100271E-2},{"$f":"'Input 4 - Forecast'!O61+D$33/10000","v":3.041249999999995E-2},{"$f":"'Input 4 - Forecast'!P61+E$33/10000","v":3.289999999999995E-2},{"$f":"'Input 4 - Forecast'!Q61+F$33/10000","v":3.5006249999999996E-2},{"$f":"'Input 4 - Forecast'!R61+G$33/10000","v":3.6468749999999994E-2}]
["Type 3",{"$f":"('Input 4 - Forecast'!C62/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":64.700000000000045},{"$f":"('Input 4 - Forecast'!D62/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":85.657439684158376},{"$f":"('Input 4 - Forecast'!E62/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":74.24218959207451},{"$f":"('Input 4 - Forecast'!F62/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":57.984430487969249},{"$f":"('Input 4 - Forecast'!G62/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":65.555379692448696},{"$f":"('Input 4 - Forecast'!H62/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":66.836922057364774},null,{"$f":"'Input 4 - Forecast'!J62","v":"Annual"},{"$f":"'Input 4 - Forecast'!K62","v":5},{"$f":"'Input 4 - Forecast'!L62","v":5},{"$f":"'Input 4 - Forecast'!M62+B$33/10000","v":3.5999999999999997E-2},{"$f":"'Input 4 - Forecast'!N62+C$33/10000","v":6.7568840494100266E-2},{"$f":"'Input 4 - Forecast'!O62+D$33/10000","v":4.0999999999999995E-2},{"$f":"'Input 4 - Forecast'!P62+E$33/10000","v":4.2000000000000003E-2},{"$f":"'Input 4 - Forecast'!Q62+F$33/10000","v":4.2999999999999997E-2},{"$f":"'Input 4 - Forecast'!R62+G$33/10000","v":4.2999999999999997E-2}]
["Type 4",{"$f":"('Input 4 - Forecast'!C63/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":90.000000000000043},{"$f":"('Input 4 - Forecast'!D63/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":140.0312927010589},{"$f":"('Input 4 - Forecast'!E63/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":113.35636330333524},{"$f":"('Input 4 - Forecast'!F63/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":108.72080716494234},{"$f":"('Input 4 - Forecast'!G63/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":110.28007798729688},{"$f":"('Input 4 - Forecast'!H63/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":108.57983727730739},null,{"$f":"'Input 4 - Forecast'!J63","v":"Annual"},{"$f":"'Input 4 - Forecast'!K63","v":10},{"$f":"'Input 4 - Forecast'!L63","v":10},{"$f":"'Input 4 - Forecast'!M63+B$33/10000","v":4.5999999999999999E-2},{"$f":"'Input 4 - Forecast'!N63+C$33/10000","v":7.7568840494100275E-2},{"$f":"'Input 4 - Forecast'!O63+D$33/10000","v":5.0999999999999997E-2},{"$f":"'Input 4 - Forecast'!P63+E$33/10000","v":5.2000000000000005E-2},{"$f":"'Input 4 - Forecast'!Q63+F$33/10000","v":5.2999999999999999E-2},{"$f":"'Input 4 - Forecast'!R63+G$33/10000","v":5.2999999999999999E-2}]
["Type 5",{"$f":"('Input 4 - Forecast'!C64/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D64/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E64/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F64/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G64/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H64/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K64","v":3},{"$f":"'Input 4 - Forecast'!L64","v":3},{"$f":"'Input 4 - Forecast'!M64+B$33/10000","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!N64+C$33/10000","v":0.1545688404941003},{"$f":"'Input 4 - Forecast'!O64+D$33/10000","v":0.13000000000000003},{"$f":"'Input 4 - Forecast'!P64+E$33/10000","v":0.13000000000000003},{"$f":"'Input 4 - Forecast'!Q64+F$33/10000","v":0.13000000000000003},{"$f":"'Input 4 - Forecast'!R64+G$33/10000","v":0.13000000000000003}]
["Denominated in foreign currency"]
["Type 6",{"$f":"('Input 4 - Forecast'!C66/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D66/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E66/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F66/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G66/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H66/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J66","v":"Annual"},{"$f":"'Input 4 - Forecast'!K66","v":2},{"$f":"'Input 4 - Forecast'!L66","v":2},{"$f":"'Input 4 - Forecast'!M66+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N66+C$33/10000","v":7.4568840494100272E-2},{"$f":"'Input 4 - Forecast'!O66+D$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!P66+E$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!Q66+F$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!R66+G$33/10000","v":4.9999999999999996E-2}]
["Type 7",{"$f":"('Input 4 - Forecast'!C67/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D67/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E67/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F67/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G67/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H67/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J67","v":"Annual"},{"$f":"'Input 4 - Forecast'!K67","v":3},{"$f":"'Input 4 - Forecast'!L67","v":3},{"$f":"'Input 4 - Forecast'!M67+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N67+C$33/10000","v":7.4568840494100272E-2},{"$f":"'Input 4 - Forecast'!O67+D$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!P67+E$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!Q67+F$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!R67+G$33/10000","v":4.9999999999999996E-2}]
["Type 8",{"$f":"('Input 4 - Forecast'!C68/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D68/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E68/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F68/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G68/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H68/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J68","v":"Annual"},{"$f":"'Input 4 - Forecast'!K68","v":5},{"$f":"'Input 4 - Forecast'!L68","v":5},{"$f":"'Input 4 - Forecast'!M68+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N68+C$33/10000","v":7.4568840494100272E-2},{"$f":"'Input 4 - Forecast'!O68+D$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!P68+E$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!Q68+F$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!R68+G$33/10000","v":4.9999999999999996E-2}]
["Type 9",{"$f":"('Input 4 - Forecast'!C69/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D69/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E69/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F69/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G69/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H69/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J69","v":"Annual"},{"$f":"'Input 4 - Forecast'!K69","v":10},{"$f":"'Input 4 - Forecast'!L69","v":10},{"$f":"'Input 4 - Forecast'!M69+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N69+C$33/10000","v":7.4568840494100272E-2},{"$f":"'Input 4 - Forecast'!O69+D$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!P69+E$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!Q69+F$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!R69+G$33/10000","v":4.9999999999999996E-2}]
["Type 10",{"$f":"('Input 4 - Forecast'!C70/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D70/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E70/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F70/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G70/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H70/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K70","v":3},{"$f":"'Input 4 - Forecast'!L70","v":3},{"$f":"'Input 4 - Forecast'!M70+B$33/10000","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!N70+C$33/10000","v":9.4568840494100262E-2},{"$f":"'Input 4 - Forecast'!O70+D$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!P70+E$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!Q70+F$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!R70+G$33/10000","v":6.9999999999999993E-2}]
["New Issuance of foreign debt (new debt) 1/"]
["Short-term debt 2/"]
["Denominated in local currency",{"$f":"('Input 4 - Forecast'!C73/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D73/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E73/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F73/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G73/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H73/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J73","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K73","v":1},{"$f":"'Input 4 - Forecast'!L73","v":1},{"$f":"'Input 4 - Forecast'!M73+B$33/10000","v":7.0000000000000007E-2},{"$f":"'Input 4 - Forecast'!N73+C$33/10000","v":0.10456884049410028},{"$f":"'Input 4 - Forecast'!O73+D$33/10000","v":8.0000000000000016E-2},{"$f":"'Input 4 - Forecast'!P73+E$33/10000","v":8.0000000000000016E-2},{"$f":"'Input 4 - Forecast'!Q73+F$33/10000","v":8.0000000000000016E-2},{"$f":"'Input 4 - Forecast'!R73+G$33/10000","v":8.0000000000000016E-2}]
["Denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C74/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D74/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E74/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F74/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G74/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H74/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J74","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K74","v":1},{"$f":"'Input 4 - Forecast'!L74","v":1},{"$f":"'Input 4 - Forecast'!M74+B$33/10000","v":0.01},{"$f":"'Input 4 - Forecast'!N74+C$33/10000","v":4.4568840494100273E-2},{"$f":"'Input 4 - Forecast'!O74+D$33/10000","v":0.02},{"$f":"'Input 4 - Forecast'!P74+E$33/10000","v":0.02},{"$f":"'Input 4 - Forecast'!Q74+F$33/10000","v":0.02},{"$f":"'Input 4 - Forecast'!R74+G$33/10000","v":0.02}]
["Long-term debt 3/"]
["Denominated in local currency"]
["Type 11",{"$f":"('Input 4 - Forecast'!C77/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D77/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E77/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F77/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G77/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H77/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J77","v":"Annual"},{"$f":"'Input 4 - Forecast'!K77","v":2},{"$f":"'Input 4 - Forecast'!L77","v":2},{"$f":"'Input 4 - Forecast'!M77+B$33/10000","v":0.1},{"$f":"'Input 4 - Forecast'!N77+C$33/10000","v":0.13456884049410028},{"$f":"'Input 4 - Forecast'!O77+D$33/10000","v":0.11000000000000001},{"$f":"'Input 4 - Forecast'!P77+E$33/10000","v":0.11000000000000001},{"$f":"'Input 4 - Forecast'!Q77+F$33/10000","v":0.11000000000000001},{"$f":"'Input 4 - Forecast'!R77+G$33/10000","v":0.11000000000000001}]
["Type 12",{"$f":"('Input 4 - Forecast'!C78/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D78/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E78/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F78/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G78/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H78/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J78","v":"Annual"},{"$f":"'Input 4 - Forecast'!K78","v":3},{"$f":"'Input 4 - Forecast'!L78","v":3},{"$f":"'Input 4 - Forecast'!M78+B$33/10000","v":0.10500000000000001},{"$f":"'Input 4 - Forecast'!N78+C$33/10000","v":0.13956884049410029},{"$f":"'Input 4 - Forecast'!O78+D$33/10000","v":0.11500000000000002},{"$f":"'Input 4 - Forecast'!P78+E$33/10000","v":0.11500000000000002},{"$f":"'Input 4 - Forecast'!Q78+F$33/10000","v":0.11500000000000002},{"$f":"'Input 4 - Forecast'!R78+G$33/10000","v":0.11500000000000002}]
["Type 13",{"$f":"('Input 4 - Forecast'!C79/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D79/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E79/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F79/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G79/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H79/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J79","v":"Annual"},{"$f":"'Input 4 - Forecast'!K79","v":5},{"$f":"'Input 4 - Forecast'!L79","v":5},{"$f":"'Input 4 - Forecast'!M79+B$33/10000","v":0.11000000000000001},{"$f":"'Input 4 - Forecast'!N79+C$33/10000","v":0.14456884049410029},{"$f":"'Input 4 - Forecast'!O79+D$33/10000","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!P79+E$33/10000","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!Q79+F$33/10000","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!R79+G$33/10000","v":0.12000000000000002}]
["Type 14",{"$f":"('Input 4 - Forecast'!C80/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D80/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E80/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F80/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G80/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H80/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J80","v":"Annual"},{"$f":"'Input 4 - Forecast'!K80","v":10},{"$f":"'Input 4 - Forecast'!L80","v":10},{"$f":"'Input 4 - Forecast'!M80+B$33/10000","v":0.11500000000000002},{"$f":"'Input 4 - Forecast'!N80+C$33/10000","v":0.1495688404941003},{"$f":"'Input 4 - Forecast'!O80+D$33/10000","v":0.12500000000000003},{"$f":"'Input 4 - Forecast'!P80+E$33/10000","v":0.12500000000000003},{"$f":"'Input 4 - Forecast'!Q80+F$33/10000","v":0.12500000000000003},{"$f":"'Input 4 - Forecast'!R80+G$33/10000","v":0.12500000000000003}]
["Type 15",{"$f":"('Input 4 - Forecast'!C81/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D81/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E81/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F81/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G81/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H81/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K81","v":3},{"$f":"'Input 4 - Forecast'!L81","v":3},{"$f":"'Input 4 - Forecast'!M81+B$33/10000","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!N81+C$33/10000","v":0.1545688404941003},{"$f":"'Input 4 - Forecast'!O81+D$33/10000","v":0.13000000000000003},{"$f":"'Input 4 - Forecast'!P81+E$33/10000","v":0.13000000000000003},{"$f":"'Input 4 - Forecast'!Q81+F$33/10000","v":0.13000000000000003},{"$f":"'Input 4 - Forecast'!R81+G$33/10000","v":0.13000000000000003}]
["Denominated in foreign currency"]
["Type 16",{"$f":"('Input 4 - Forecast'!C83/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D83/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E83/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F83/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G83/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H83/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J83","v":"Annual"},{"$f":"'Input 4 - Forecast'!K83","v":2},{"$f":"'Input 4 - Forecast'!L83","v":2},{"$f":"'Input 4 - Forecast'!M83+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N83+C$33/10000","v":7.4568840494100272E-2},{"$f":"'Input 4 - Forecast'!O83+D$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!P83+E$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!Q83+F$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!R83+G$33/10000","v":4.9999999999999996E-2}]
["Type 17",{"$f":"('Input 4 - Forecast'!C84/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D84/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E84/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F84/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G84/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H84/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J84","v":"Annual"},{"$f":"'Input 4 - Forecast'!K84","v":3},{"$f":"'Input 4 - Forecast'!L84","v":3},{"$f":"'Input 4 - Forecast'!M84+B$33/10000","v":4.4999999999999998E-2},{"$f":"'Input 4 - Forecast'!N84+C$33/10000","v":7.9568840494100262E-2},{"$f":"'Input 4 - Forecast'!O84+D$33/10000","v":5.4999999999999993E-2},{"$f":"'Input 4 - Forecast'!P84+E$33/10000","v":5.4999999999999993E-2},{"$f":"'Input 4 - Forecast'!Q84+F$33/10000","v":5.4999999999999993E-2},{"$f":"'Input 4 - Forecast'!R84+G$33/10000","v":5.4999999999999993E-2}]
["Type 18",{"$f":"('Input 4 - Forecast'!C85/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D85/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E85/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F85/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G85/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H85/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J85","v":"Annual"},{"$f":"'Input 4 - Forecast'!K85","v":5},{"$f":"'Input 4 - Forecast'!L85","v":5},{"$f":"'Input 4 - Forecast'!M85+B$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!N85+C$33/10000","v":8.4568840494100267E-2},{"$f":"'Input 4 - Forecast'!O85+D$33/10000","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!P85+E$33/10000","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!Q85+F$33/10000","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!R85+G$33/10000","v":5.9999999999999991E-2}]
["Type 19",{"$f":"('Input 4 - Forecast'!C86/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D86/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E86/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F86/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G86/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H86/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J86","v":"Annual"},{"$f":"'Input 4 - Forecast'!K86","v":10},{"$f":"'Input 4 - Forecast'!L86","v":10},{"$f":"'Input 4 - Forecast'!M86+B$33/10000","v":5.4999999999999993E-2},{"$f":"'Input 4 - Forecast'!N86+C$33/10000","v":8.9568840494100257E-2},{"$f":"'Input 4 - Forecast'!O86+D$33/10000","v":6.4999999999999988E-2},{"$f":"'Input 4 - Forecast'!P86+E$33/10000","v":6.4999999999999988E-2},{"$f":"'Input 4 - Forecast'!Q86+F$33/10000","v":6.4999999999999988E-2},{"$f":"'Input 4 - Forecast'!R86+G$33/10000","v":6.4999999999999988E-2}]
["Type 20",{"$f":"('Input 4 - Forecast'!C87/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D87/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E87/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F87/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G87/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H87/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K87","v":3},{"$f":"'Input 4 - Forecast'!L87","v":3},{"$f":"'Input 4 - Forecast'!M87+B$33/10000","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!N87+C$33/10000","v":9.4568840494100262E-2},{"$f":"'Input 4 - Forecast'!O87+D$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!P87+E$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!Q87+F$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!R87+G$33/10000","v":6.9999999999999993E-2}]
[]
["Domestic residual financing (annual payments, no interest or amortization in current year)",{"$f":"('Input 4 - Forecast'!C89/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":4.8823307881662031E-2},{"$f":"('Input 4 - Forecast'!D89/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":6.4918293247517397E-2},{"$f":"('Input 4 - Forecast'!E89/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0.11800915017649263},{"$f":"('Input 4 - Forecast'!F89/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0.62491009293250588},{"$f":"('Input 4 - Forecast'!G89/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0.27310974693063056},{"$f":"('Input 4 - Forecast'!H89/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":1.4803388162579725E-2},null,null,{"$f":"'Input 4 - Forecast'!K89","v":1},{"$f":"'Input 4 - Forecast'!L89","v":1},{"$f":"'Input 4 - Forecast'!M89+B$33/10000","v":0.03},{"$f":"'Input 4 - Forecast'!N89+C$33/10000","v":6.2068840494100275E-2},{"$f":"'Input 4 - Forecast'!O89+D$33/10000","v":3.2500000000000001E-2},{"$f":"'Input 4 - Forecast'!P89+E$33/10000","v":3.5000000000000003E-2},{"$f":"'Input 4 - Forecast'!Q89+F$33/10000","v":3.5000000000000003E-2},{"$f":"'Input 4 - Forecast'!R89+G$33/10000","v":3.5000000000000003E-2}]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'Input 4 - Forecast'!C9","v":2014},{"$f":"H111+1","v":2015},{"$f":"I111+1","v":2016},{"$f":"J111+1","v":2017},{"$f":"K111+1","v":2018},{"$f":"L111+1","v":2019},null,{"$f":"H111","v":2014},2015,2016,2017,2018,2019,null,{"$f":"O111","v":2014},2015,2016,2017,2018,2019]
[null,"Terms and Conditions",null,null,null,null,null,"Stock of debt",null,null,null,null,null,null,"Principal Payments",null,null,null,null,null,null,"Interest Payments"]
[null,"Year of Issuance","Annual/semi-aanual","Grace","Maturity","Interest"]
[]
[{"$f":"'Input 4 - Forecast'!A50","v":"Issuance of New Debt to Fill Fiscal Needs"}]
[{"$f":"'Input 4 - Forecast'!A55","v":"Short-term debt 2/"}]
[{"$f":"'Input 4 - Forecast'!A56","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[null,{"$f":"'Input 4 - Forecast'!C9","v":2014},{"$f":"$I75","v":"Semi-annual"},{"$f":"$J75","v":1},{"$f":"$K75","v":1},{"$f":"$L$75","v":1.52291386946387E-2},null,{"$f":"$B$75","v":151.00000000000009},{"$f":"H119-P119","v":0},{"$f":"I119-Q119","v":0},{"$f":"J119-R119","v":0},{"$f":"K119-S119","v":0},{"$f":"L119-T119","v":0},null,0,{"$f":"H119","v":151.00000000000009},0,0,0,0,null,{"$f":"IF($C119=\"annual\",IF(V$111=$B119,0,G119*$F119),IF(V$111-$B119=0,0,IF((V$111-$B119)<$E119,AVERAGE(G119,H119)*$F119,IF((V$111-$B119)=$E119,G119*$F119/2,0))))","v":0},{"$f":"IF($C119=\"annual\",IF(W$111=$B119,0,H119*$F119),IF(W$111-$B119=0,0,IF((W$111-$B119)<$E119,AVERAGE(H119,I119)*$F119,IF((W$111-$B119)=$E119,H119*$F119/2,0))))","v":1.1497999714452225},0,0,0,0]
[null,{"$f":"B119+1","v":2015},{"$f":"C119","v":"Semi-annual"},{"$f":"D119","v":1},{"$f":"E119","v":1},{"$f":"$M$75","v":4.6431340494100269E-2},null,null,{"$f":"$C$75","v":224.94388508361592},{"$f":"I120-Q120","v":0},{"$f":"J120-R120","v":0},{"$f":"K120-S120","v":0},{"$f":"L120-T120","v":0},null,null,0,{"$f":"I120","v":224.94388508361592},0,0,0,null,null,0,5.2222230601915669,0,0,0]
[null,{"$f":"B120+1","v":2016},{"$f":"C120","v":"Semi-annual"},{"$f":"D120","v":1},1,{"$f":"$N$75","v":1.9824999999999898E-2},null,null,null,{"$f":"$D$75","v":188.09682262421563},{"$f":"J121-R121","v":0},{"$f":"K121-S121","v":0},{"$f":"L121-T121","v":0},null,null,null,0,{"$f":"J121","v":188.09682262421563},0,0,null,null,null,0,1.864509754262528,0,0]
[null,{"$f":"B121+1","v":2017},{"$f":"C121","v":"Semi-annual"},1,1,{"$f":"$O$75","v":2.3799999999999901E-2},null,null,null,null,{"$f":"$E$75","v":182.40935424340327},{"$f":"K122-S122","v":0},{"$f":"L122-T122","v":0},null,null,null,null,0,{"$f":"K122","v":182.40935424340327},0,null,null,null,null,0,2.1706713154964898,0]
[null,{"$f":"B122+1","v":2018},{"$f":"C122","v":"Semi-annual"},1,1,{"$f":"$P$75","v":2.7012499999999998E-2},null,null,null,null,null,{"$f":"$F$75","v":185.02546417868697},{"$f":"L123-T123","v":0},null,null,null,null,null,0,{"$f":"L123","v":185.02546417868697},null,null,null,null,null,0,2.4990001755633906]
[null,{"$f":"B123+1","v":2019},{"$f":"C123","v":"Semi-annual"},1,1,{"$f":"$Q$75","v":2.9937499999999999E-2},null,null,null,null,null,null,{"$f":"$G$75","v":182.1728380985935},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A65","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[null,{"$f":"B119","v":2014},{"$f":"$I76","v":"Semi-annual"},{"$f":"$J76","v":1},{"$f":"$K76","v":1},{"$f":"$L$76","v":0.03},null,{"$f":"$B$76/$B$31","v":0},{"$f":"H128-P128","v":0},{"$f":"I128-Q128","v":0},{"$f":"J128-R128","v":0},{"$f":"K128-S128","v":0},{"$f":"L128-T128","v":0},null,0,{"$f":"H128","v":0},0,0,0,0,null,{"$f":"IF($C128=\"annual\",IF(V$111=$B128,0,G128*$F128),IF(V$111-$B128=0,0,IF((V$111-$B128)<$E128,AVERAGE(G128,H128)*$F128,IF((V$111-$B128)=$E128,G128*$F128/2,0))))","v":0},{"$f":"IF($C128=\"annual\",IF(W$111=$B128,0,H128*$F128),IF(W$111-$B128=0,0,IF((W$111-$B128)<$E128,AVERAGE(H128,I128)*$F128,IF((W$111-$B128)=$E128,H128*$F128/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B128+1","v":2015},{"$f":"C128","v":"Semi-annual"},{"$f":"D128","v":1},{"$f":"E128","v":1},{"$f":"$M$76","v":5.9568840494100272E-2},null,null,{"$f":"$C$76/$C$31","v":0},{"$f":"I129-Q129","v":0},{"$f":"J129-R129","v":0},{"$f":"K129-S129","v":0},{"$f":"L129-T129","v":0},null,null,0,{"$f":"I129","v":0},0,0,0,null,null,0,0,0,0,0]
[null,{"$f":"B129+1","v":2016},{"$f":"C129","v":"Semi-annual"},{"$f":"D129","v":1},1,{"$f":"$N$76","v":0.03},null,null,null,{"$f":"$D$76/$D$31","v":0},{"$f":"J130-R130","v":0},{"$f":"K130-S130","v":0},{"$f":"L130-T130","v":0},null,null,null,0,{"$f":"J130","v":0},0,0,null,null,null,0,0,0,0]
[null,{"$f":"B130+1","v":2017},{"$f":"C130","v":"Semi-annual"},1,1,{"$f":"$O$76","v":0.03},null,null,null,null,{"$f":"$E$76/$E$31","v":0},{"$f":"K131-S131","v":0},{"$f":"L131-T131","v":0},null,null,null,null,0,{"$f":"K131","v":0},0,null,null,null,null,0,0,0]
[null,{"$f":"B131+1","v":2018},{"$f":"C131","v":"Semi-annual"},1,1,{"$f":"$P$76","v":0.03},null,null,null,null,null,{"$f":"$F$76/$F$31","v":0},{"$f":"L132-T132","v":0},null,null,null,null,null,0,{"$f":"L132","v":0},null,null,null,null,null,0,0]
[null,{"$f":"B132+1","v":2019},{"$f":"C132","v":"Semi-annual"},1,1,{"$f":"$Q$76","v":0.03},null,null,null,null,null,null,{"$f":"$G$76/$G$31","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A58","v":"Long-term debt 3/"}]
[{"$f":"'Input 4 - Forecast'!A59","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[{"$f":"'Input 4 - Forecast'!A60","v":"Type 1"},{"$f":"B119","v":2014},{"$f":"$I79","v":"Annual"},{"$f":"$J79","v":2},{"$f":"$K79","v":2},{"$f":"$L$79","v":2.5614569347319347E-2},null,{"$f":"$B$79","v":30.400000000000016},{"$f":"H138-P138","v":30.400000000000016},{"$f":"I138-Q138","v":0},{"$f":"J138-R138","v":0},{"$f":"K138-S138","v":0},{"$f":"L138-T138","v":0},null,{"$f":"IF(OR($C138=\"Annual\",$D138=$E138),IF(AND($D138=$E138,O$111=$B138+$D138),$H138,IF(AND(O$111>$B138+$D138,O$111<=$B138+$E138), $H138/($E138-$D138),0)), IF(OR(O$111=$B138+$D138,O$111=$B138+$E138),$H138/(($E138-$D138)*2),IF(AND(O$111>$B138+$D138,O$111<$B138+$E138),$H138/($E138-$D138),0)))","v":0},{"$f":"IF(OR($C138=\"Annual\",$D138=$E138),IF(AND($D138=$E138,P$111=$B138+$D138),$H138,IF(AND(P$111>$B138+$D138,P$111<=$B138+$E138), $H138/($E138-$D138),0)), IF(OR(P$111=$B138+$D138,P$111=$B138+$E138),$H138/(($E138-$D138)*2),IF(AND(P$111>$B138+$D138,P$111<$B138+$E138),$H138/($E138-$D138),0)))","v":0},30.400000000000016,0,0,0,null,{"$f":"IF($C138=\"annual\",IF(V$111=$B138,0,G138*$F138),IF(V$111-$B138=0,0,IF((V$111-$B138)<$E138,AVERAGE(G138,H138)*$F138,IF((V$111-$B138)=$E138,G138*$F138/2,0))))","v":0},{"$f":"IF($C138=\"annual\",IF(W$111=$B138,0,H138*$F138),IF(W$111-$B138=0,0,IF((W$111-$B138)<$E138,AVERAGE(H138,I138)*$F138,IF((W$111-$B138)=$E138,H138*$F138/2,0))))","v":0.7786829081585086},0.7786829081585086,0,0,0]
[{"$f":"A138","v":"Type 1"},{"$f":"B138+1","v":2015},{"$f":"C138","v":"Annual"},{"$f":"D138","v":2},{"$f":"E138","v":2},{"$f":"$M$79","v":5.7000090494100271E-2},null,null,{"$f":"$C$79","v":52.139311112096408},{"$f":"I139-Q139","v":52.139311112096408},{"$f":"J139-R139","v":0},{"$f":"K139-S139","v":0},{"$f":"L139-T139","v":0},null,null,{"$f":"IF(OR($C139=\"Annual\",$D139=$E139),IF(AND($D139=$E139,P$111=$B139+$D139),$I139,IF(AND(P$111>$B139+$D139,P$111<=$B139+$E139), $I139/($E139-$D139),0)), IF(OR(P$111=$B139+$D139,P$111=$B139+$E139),$I139/(($E139-$D139)*2),IF(AND(P$111>$B139+$D139,P$111<$B139+$E139),$I139/($E139-$D139),0)))","v":0},{"$f":"IF(OR($C139=\"Annual\",$D139=$E139),IF(AND($D139=$E139,Q$111=$B139+$D139),$I139,IF(AND(Q$111>$B139+$D139,Q$111<=$B139+$E139), $I139/($E139-$D139),0)), IF(OR(Q$111=$B139+$D139,Q$111=$B139+$E139),$I139/(($E139-$D139)*2),IF(AND(Q$111>$B139+$D139,Q$111<$B139+$E139),$I139/($E139-$D139),0)))","v":0},52.139311112096408,0,0,null,null,0,2.9719454516895429,2.9719454516895429,0,0]
[{"$f":"A139","v":"Type 1"},{"$f":"B139+1","v":2016},{"$f":"C139","v":"Annual"},{"$f":"D139","v":2},2,{"$f":"$N$79","v":3.041249999999995E-2},null,null,null,{"$f":"$D$79","v":49.826972880586922},{"$f":"J140-R140","v":49.826972880586922},{"$f":"K140-S140","v":0},{"$f":"L140-T140","v":0},null,null,null,{"$f":"IF(OR($C140=\"Annual\",$D140=$E140),IF(AND($D140=$E140,Q$111=$B140+$D140),$J140,IF(AND(Q$111>$B140+$D140,Q$111<=$B140+$E140), $J140/($E140-$D140),0)), IF(OR(Q$111=$B140+$D140,Q$111=$B140+$E140),$J140/(($E140-$D140)*2),IF(AND(Q$111>$B140+$D140,Q$111<$B140+$E140),$J140/($E140-$D140),0)))","v":0},{"$f":"IF(OR($C140=\"Annual\",$D140=$E140),IF(AND($D140=$E140,R$111=$B140+$D140),$J140,IF(AND(R$111>$B140+$D140,R$111<=$B140+$E140), $J140/($E140-$D140),0)), IF(OR(R$111=$B140+$D140,R$111=$B140+$E140),$J140/(($E140-$D140)*2),IF(AND(R$111>$B140+$D140,R$111<$B140+$E140),$J140/($E140-$D140),0)))","v":0},49.826972880586922,0,null,null,null,0,1.5153628127308474,1.5153628127308474,0]
[{"$f":"A140","v":"Type 1"},{"$f":"B140+1","v":2017},{"$f":"C140","v":"Annual"},2,2,{"$f":"$O$79","v":3.289999999999995E-2},null,null,null,null,{"$f":"$E$79","v":42.280313897477576},{"$f":"K141-S141","v":42.280313897477576},{"$f":"L141-T141","v":0},null,null,null,null,{"$f":"IF(OR($C141=\"Annual\",$D141=$E141),IF(AND($D141=$E141,R$111=$B141+$D141),$K141,IF(AND(R$111>$B141+$D141,R$111<=$B141+$E141), $K141/($E141-$D141),0)), IF(OR(R$111=$B141+$D141,R$111=$B141+$E141),$K141/(($E141-$D141)*2),IF(AND(R$111>$B141+$D141,R$111<$B141+$E141),$K141/($E141-$D141),0)))","v":0},{"$f":"IF(OR($C141=\"Annual\",$D141=$E141),IF(AND($D141=$E141,S$111=$B141+$D141),$K141,IF(AND(S$111>$B141+$D141,S$111<=$B141+$E141), $K141/($E141-$D141),0)), IF(OR(S$111=$B141+$D141,S$111=$B141+$E141),$K141/(($E141-$D141)*2),IF(AND(S$111>$B141+$D141,S$111<$B141+$E141),$K141/($E141-$D141),0)))","v":0},42.280313897477576,null,null,null,null,0,1.3910223272270101,1.3910223272270101]
[{"$f":"A141","v":"Type 1"},{"$f":"B141+1","v":2018},{"$f":"C141","v":"Annual"},2,2,{"$f":"$P$79","v":3.5006249999999996E-2},null,null,null,null,null,{"$f":"$F$79","v":49.013367994354169},{"$f":"L142-T142","v":49.013367994354169},null,null,null,null,null,{"$f":"IF(OR($C142=\"Annual\",$D142=$E142),IF(AND($D142=$E142,S$111=$B142+$D142),$L142,IF(AND(S$111>$B142+$D142,S$111<=$B142+$E142), $L142/($E142-$D142),0)), IF(OR(S$111=$B142+$D142,S$111=$B142+$E142),$L142/(($E142-$D142)*2),IF(AND(S$111>$B142+$D142,S$111<$B142+$E142),$L142/($E142-$D142),0)))","v":0},{"$f":"IF(OR($C142=\"Annual\",$D142=$E142),IF(AND($D142=$E142,T$111=$B142+$D142),$L142,IF(AND(T$111>$B142+$D142,T$111<=$B142+$E142), $L142/($E142-$D142),0)), IF(OR(T$111=$B142+$D142,T$111=$B142+$E142),$L142/(($E142-$D142)*2),IF(AND(T$111>$B142+$D142,T$111<$B142+$E142),$L142/($E142-$D142),0)))","v":0},null,null,null,null,null,0,1.7157742133523604]
[{"$f":"A142","v":"Type 1"},{"$f":"B142+1","v":2019},{"$f":"C142","v":"Annual"},2,2,{"$f":"$Q$79","v":3.6468749999999994E-2},null,null,null,null,null,null,{"$f":"$G$79","v":36.796500410643063},null,null,null,null,null,null,{"$f":"IF(OR($C143=\"Annual\",$D143=$E143),IF(AND($D143=$E143,T$111=$B143+$D143),$M143,IF(AND(T$111>$B143+$D143,T$111<=$B143+$E143), $M143/($E143-$D143),0)), IF(OR(T$111=$B143+$D143,T$111=$B143+$E143),$M143/(($E143-$D143)*2),IF(AND(T$111>$B143+$D143,T$111<$B143+$E143),$M143/($E143-$D143),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A61","v":"Type 2"},{"$f":"B119","v":2014},{"$f":"$I80","v":"Annual"},{"$f":"$J80","v":3},{"$f":"$K80","v":3},{"$f":"$L$80","v":2.5614569347319347E-2},null,{"$f":"$B$80","v":42.070790007889578},{"$f":"H145-P145","v":42.070790007889578},{"$f":"I145-Q145","v":42.070790007889578},{"$f":"J145-R145","v":0},{"$f":"K145-S145","v":0},{"$f":"L145-T145","v":0},null,{"$f":"IF(OR($C145=\"Annual\",$D145=$E145),IF(AND($D145=$E145,O$111=$B145+$D145),$H145,IF(AND(O$111>$B145+$D145,O$111<=$B145+$E145), $H145/($E145-$D145),0)), IF(OR(O$111=$B145+$D145,O$111=$B145+$E145),$H145/(($E145-$D145)*2),IF(AND(O$111>$B145+$D145,O$111<$B145+$E145),$H145/($E145-$D145),0)))","v":0},{"$f":"IF(OR($C145=\"Annual\",$D145=$E145),IF(AND($D145=$E145,P$111=$B145+$D145),$H145,IF(AND(P$111>$B145+$D145,P$111<=$B145+$E145), $H145/($E145-$D145),0)), IF(OR(P$111=$B145+$D145,P$111=$B145+$E145),$H145/(($E145-$D145)*2),IF(AND(P$111>$B145+$D145,P$111<$B145+$E145),$H145/($E145-$D145),0)))","v":0},0,42.070790007889578,0,0,null,{"$f":"IF($C145=\"annual\",IF(V$111=$B145,0,G145*$F145),IF(V$111-$B145=0,0,IF((V$111-$B145)<$E145,AVERAGE(G145,H145)*$F145,IF((V$111-$B145)=$E145,G145*$F145/2,0))))","v":0},{"$f":"IF($C145=\"annual\",IF(W$111=$B145,0,H145*$F145),IF(W$111-$B145=0,0,IF((W$111-$B145)<$E145,AVERAGE(H145,I145)*$F145,IF((W$111-$B145)=$E145,H145*$F145/2,0))))","v":1.0776251681535975},1.0776251681535975,1.0776251681535975,0,0]
[{"$f":"A145","v":"Type 2"},{"$f":"B145+1","v":2015},{"$f":"C145","v":"Annual"},{"$f":"D145","v":3},3,{"$f":"$M$80","v":5.7000090494100271E-2},null,null,{"$f":"$C$80","v":67.036257144123951},{"$f":"I146-Q146","v":67.036257144123951},{"$f":"J146-R146","v":67.036257144123951},{"$f":"K146-S146","v":0},{"$f":"L146-T146","v":0},null,null,{"$f":"IF(OR($C146=\"Annual\",$D146=$E146),IF(AND($D146=$E146,P$111=$B146+$D146),$I146,IF(AND(P$111>$B146+$D146,P$111<=$B146+$E146), $I146/($E146-$D146),0)), IF(OR(P$111=$B146+$D146,P$111=$B146+$E146),$I146/(($E146-$D146)*2),IF(AND(P$111>$B146+$D146,P$111<$B146+$E146),$I146/($E146-$D146),0)))","v":0},{"$f":"IF(OR($C146=\"Annual\",$D146=$E146),IF(AND($D146=$E146,Q$111=$B146+$D146),$I146,IF(AND(Q$111>$B146+$D146,Q$111<=$B146+$E146), $I146/($E146-$D146),0)), IF(OR(Q$111=$B146+$D146,Q$111=$B146+$E146),$I146/(($E146-$D146)*2),IF(AND(Q$111>$B146+$D146,Q$111<$B146+$E146),$I146/($E146-$D146),0)))","v":0},0,67.036257144123951,0,null,null,0,3.821072723600841,3.821072723600841,3.821072723600841,0]
[{"$f":"A146","v":"Type 2"},{"$f":"B146+1","v":2016},{"$f":"C146","v":"Annual"},3,3,{"$f":"$N$80","v":3.041249999999995E-2},null,null,null,{"$f":"$D$80","v":59.792367456704312},{"$f":"J147-R147","v":59.792367456704312},{"$f":"K147-S147","v":59.792367456704312},{"$f":"L147-T147","v":0},null,null,null,{"$f":"IF(OR($C147=\"Annual\",$D147=$E147),IF(AND($D147=$E147,Q$111=$B147+$D147),$J147,IF(AND(Q$111>$B147+$D147,Q$111<=$B147+$E147), $J147/($E147-$D147),0)), IF(OR(Q$111=$B147+$D147,Q$111=$B147+$E147),$J147/(($E147-$D147)*2),IF(AND(Q$111>$B147+$D147,Q$111<$B147+$E147),$J147/($E147-$D147),0)))","v":0},{"$f":"IF(OR($C147=\"Annual\",$D147=$E147),IF(AND($D147=$E147,R$111=$B147+$D147),$J147,IF(AND(R$111>$B147+$D147,R$111<=$B147+$E147), $J147/($E147-$D147),0)), IF(OR(R$111=$B147+$D147,R$111=$B147+$E147),$J147/(($E147-$D147)*2),IF(AND(R$111>$B147+$D147,R$111<$B147+$E147),$J147/($E147-$D147),0)))","v":0},0,59.792367456704312,null,null,null,0,1.8184353752770168,1.8184353752770168,1.8184353752770168]
[{"$f":"A147","v":"Type 2"},{"$f":"B147+1","v":2017},{"$f":"C147","v":"Annual"},3,3,{"$f":"$O$80","v":3.289999999999995E-2},null,null,null,null,{"$f":"$E$80","v":48.320358739974374},{"$f":"K148-S148","v":48.320358739974374},{"$f":"L148-T148","v":48.320358739974374},null,null,null,null,{"$f":"IF(OR($C148=\"Annual\",$D148=$E148),IF(AND($D148=$E148,R$111=$B148+$D148),$K148,IF(AND(R$111>$B148+$D148,R$111<=$B148+$E148), $K148/($E148-$D148),0)), IF(OR(R$111=$B148+$D148,R$111=$B148+$E148),$K148/(($E148-$D148)*2),IF(AND(R$111>$B148+$D148,R$111<$B148+$E148),$K148/($E148-$D148),0)))","v":0},{"$f":"IF(OR($C148=\"Annual\",$D148=$E148),IF(AND($D148=$E148,S$111=$B148+$D148),$K148,IF(AND(S$111>$B148+$D148,S$111<=$B148+$E148), $K148/($E148-$D148),0)), IF(OR(S$111=$B148+$D148,S$111=$B148+$E148),$K148/(($E148-$D148)*2),IF(AND(S$111>$B148+$D148,S$111<$B148+$E148),$K148/($E148-$D148),0)))","v":0},0,null,null,null,null,0,1.5897398025451546,1.5897398025451546]
[{"$f":"A148","v":"Type 2"},{"$f":"B148+1","v":2018},{"$f":"C148","v":"Annual"},3,3,{"$f":"$P$80","v":3.5006249999999996E-2},null,null,null,null,null,{"$f":"$F$80","v":55.140038993648439},{"$f":"L149-T149","v":55.140038993648439},null,null,null,null,null,{"$f":"IF(OR($C149=\"Annual\",$D149=$E149),IF(AND($D149=$E149,S$111=$B149+$D149),$L149,IF(AND(S$111>$B149+$D149,S$111<=$B149+$E149), $L149/($E149-$D149),0)), IF(OR(S$111=$B149+$D149,S$111=$B149+$E149),$L149/(($E149-$D149)*2),IF(AND(S$111>$B149+$D149,S$111<$B149+$E149),$L149/($E149-$D149),0)))","v":0},{"$f":"IF(OR($C149=\"Annual\",$D149=$E149),IF(AND($D149=$E149,T$111=$B149+$D149),$L149,IF(AND(T$111>$B149+$D149,T$111<=$B149+$E149), $L149/($E149-$D149),0)), IF(OR(T$111=$B149+$D149,T$111=$B149+$E149),$L149/(($E149-$D149)*2),IF(AND(T$111>$B149+$D149,T$111<$B149+$E149),$L149/($E149-$D149),0)))","v":0},null,null,null,null,null,0,1.9302459900214055]
[{"$f":"A149","v":"Type 2"},{"$f":"B149+1","v":2019},{"$f":"C149","v":"Annual"},3,3,{"$f":"$Q$80","v":3.6468749999999994E-2},null,null,null,null,null,null,{"$f":"$G$80","v":46.229902126201829},null,null,null,null,null,null,{"$f":"IF(OR($C150=\"Annual\",$D150=$E150),IF(AND($D150=$E150,T$111=$B150+$D150),$M150,IF(AND(T$111>$B150+$D150,T$111<=$B150+$E150), $M150/($E150-$D150),0)), IF(OR(T$111=$B150+$D150,T$111=$B150+$E150),$M150/(($E150-$D150)*2),IF(AND(T$111>$B150+$D150,T$111<$B150+$E150),$M150/($E150-$D150),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A62","v":"Type 3"},{"$f":"B119","v":2014},{"$f":"$I81","v":"Annual"},{"$f":"$J81","v":5},{"$f":"$K81","v":5},{"$f":"$L$81","v":3.5999999999999997E-2},null,{"$f":"$B$81","v":64.700000000000045},{"$f":"H152-P152","v":64.700000000000045},{"$f":"I152-Q152","v":64.700000000000045},{"$f":"J152-R152","v":64.700000000000045},{"$f":"K152-S152","v":64.700000000000045},{"$f":"L152-T152","v":0},null,{"$f":"IF(OR($C152=\"Annual\",$D152=$E152),IF(AND($D152=$E152,O$111=$B152+$D152),$H152,IF(AND(O$111>$B152+$D152,O$111<=$B152+$E152), $H152/($E152-$D152),0)), IF(OR(O$111=$B152+$D152,O$111=$B152+$E152),$H152/(($E152-$D152)*2),IF(AND(O$111>$B152+$D152,O$111<$B152+$E152),$H152/($E152-$D152),0)))","v":0},{"$f":"IF(OR($C152=\"Annual\",$D152=$E152),IF(AND($D152=$E152,P$111=$B152+$D152),$H152,IF(AND(P$111>$B152+$D152,P$111<=$B152+$E152), $H152/($E152-$D152),0)), IF(OR(P$111=$B152+$D152,P$111=$B152+$E152),$H152/(($E152-$D152)*2),IF(AND(P$111>$B152+$D152,P$111<$B152+$E152),$H152/($E152-$D152),0)))","v":0},0,0,0,64.700000000000045,null,{"$f":"IF($C152=\"annual\",IF(V$111=$B152,0,G152*$F152),IF(V$111-$B152=0,0,IF((V$111-$B152)<$E152,AVERAGE(G152,H152)*$F152,IF((V$111-$B152)=$E152,G152*$F152/2,0))))","v":0},{"$f":"IF($C152=\"annual\",IF(W$111=$B152,0,H152*$F152),IF(W$111-$B152=0,0,IF((W$111-$B152)<$E152,AVERAGE(H152,I152)*$F152,IF((W$111-$B152)=$E152,H152*$F152/2,0))))","v":2.3292000000000015},2.3292000000000015,2.3292000000000015,2.3292000000000015,2.3292000000000015]
[{"$f":"A152","v":"Type 3"},{"$f":"B152+1","v":2015},{"$f":"C152","v":"Annual"},{"$f":"D152","v":5},5,{"$f":"$M$81","v":6.7568840494100266E-2},null,null,{"$f":"$C$81","v":85.657439684158376},{"$f":"I153-Q153","v":85.657439684158376},{"$f":"J153-R153","v":85.657439684158376},{"$f":"K153-S153","v":85.657439684158376},{"$f":"L153-T153","v":85.657439684158376},null,null,{"$f":"IF(OR($C153=\"Annual\",$D153=$E153),IF(AND($D153=$E153,P$111=$B153+$D153),$I153,IF(AND(P$111>$B153+$D153,P$111<=$B153+$E153), $I153/($E153-$D153),0)), IF(OR(P$111=$B153+$D153,P$111=$B153+$E153),$I153/(($E153-$D153)*2),IF(AND(P$111>$B153+$D153,P$111<$B153+$E153),$I153/($E153-$D153),0)))","v":0},{"$f":"IF(OR($C153=\"Annual\",$D153=$E153),IF(AND($D153=$E153,Q$111=$B153+$D153),$I153,IF(AND(Q$111>$B153+$D153,Q$111<=$B153+$E153), $I153/($E153-$D153),0)), IF(OR(Q$111=$B153+$D153,Q$111=$B153+$E153),$I153/(($E153-$D153)*2),IF(AND(Q$111>$B153+$D153,Q$111<$B153+$E153),$I153/($E153-$D153),0)))","v":0},0,0,0,null,null,0,5.7877738791519118,5.7877738791519118,5.7877738791519118,5.7877738791519118]
[{"$f":"A153","v":"Type 3"},{"$f":"B153+1","v":2016},{"$f":"C153","v":"Annual"},5,5,{"$f":"$N$81","v":4.0999999999999995E-2},null,null,null,{"$f":"$D$81","v":74.24218959207451},{"$f":"J154-R154","v":74.24218959207451},{"$f":"K154-S154","v":74.24218959207451},{"$f":"L154-T154","v":74.24218959207451},null,null,null,{"$f":"IF(OR($C154=\"Annual\",$D154=$E154),IF(AND($D154=$E154,Q$111=$B154+$D154),$J154,IF(AND(Q$111>$B154+$D154,Q$111<=$B154+$E154), $J154/($E154-$D154),0)), IF(OR(Q$111=$B154+$D154,Q$111=$B154+$E154),$J154/(($E154-$D154)*2),IF(AND(Q$111>$B154+$D154,Q$111<$B154+$E154),$J154/($E154-$D154),0)))","v":0},{"$f":"IF(OR($C154=\"Annual\",$D154=$E154),IF(AND($D154=$E154,R$111=$B154+$D154),$J154,IF(AND(R$111>$B154+$D154,R$111<=$B154+$E154), $J154/($E154-$D154),0)), IF(OR(R$111=$B154+$D154,R$111=$B154+$E154),$J154/(($E154-$D154)*2),IF(AND(R$111>$B154+$D154,R$111<$B154+$E154),$J154/($E154-$D154),0)))","v":0},0,0,null,null,null,0,3.0439297732750545,3.0439297732750545,3.0439297732750545]
[{"$f":"A154","v":"Type 3"},{"$f":"B154+1","v":2017},{"$f":"C154","v":"Annual"},5,5,{"$f":"$O$81","v":4.2000000000000003E-2},null,null,null,null,{"$f":"$E$81","v":57.984430487969249},{"$f":"K155-S155","v":57.984430487969249},{"$f":"L155-T155","v":57.984430487969249},null,null,null,null,{"$f":"IF(OR($C155=\"Annual\",$D155=$E155),IF(AND($D155=$E155,R$111=$B155+$D155),$K155,IF(AND(R$111>$B155+$D155,R$111<=$B155+$E155), $K155/($E155-$D155),0)), IF(OR(R$111=$B155+$D155,R$111=$B155+$E155),$K155/(($E155-$D155)*2),IF(AND(R$111>$B155+$D155,R$111<$B155+$E155),$K155/($E155-$D155),0)))","v":0},{"$f":"IF(OR($C155=\"Annual\",$D155=$E155),IF(AND($D155=$E155,S$111=$B155+$D155),$K155,IF(AND(S$111>$B155+$D155,S$111<=$B155+$E155), $K155/($E155-$D155),0)), IF(OR(S$111=$B155+$D155,S$111=$B155+$E155),$K155/(($E155-$D155)*2),IF(AND(S$111>$B155+$D155,S$111<$B155+$E155),$K155/($E155-$D155),0)))","v":0},0,null,null,null,null,0,2.4353460804947087,2.4353460804947087]
[{"$f":"A155","v":"Type 3"},{"$f":"B155+1","v":2018},{"$f":"C155","v":"Annual"},5,5,{"$f":"$P$81","v":4.2999999999999997E-2},null,null,null,null,null,{"$f":"$F$81","v":65.555379692448696},{"$f":"L156-T156","v":65.555379692448696},null,null,null,null,null,{"$f":"IF(OR($C156=\"Annual\",$D156=$E156),IF(AND($D156=$E156,S$111=$B156+$D156),$L156,IF(AND(S$111>$B156+$D156,S$111<=$B156+$E156), $L156/($E156-$D156),0)), IF(OR(S$111=$B156+$D156,S$111=$B156+$E156),$L156/(($E156-$D156)*2),IF(AND(S$111>$B156+$D156,S$111<$B156+$E156),$L156/($E156-$D156),0)))","v":0},{"$f":"IF(OR($C156=\"Annual\",$D156=$E156),IF(AND($D156=$E156,T$111=$B156+$D156),$L156,IF(AND(T$111>$B156+$D156,T$111<=$B156+$E156), $L156/($E156-$D156),0)), IF(OR(T$111=$B156+$D156,T$111=$B156+$E156),$L156/(($E156-$D156)*2),IF(AND(T$111>$B156+$D156,T$111<$B156+$E156),$L156/($E156-$D156),0)))","v":0},null,null,null,null,null,0,2.8188813267752937]
[{"$f":"A156","v":"Type 3"},{"$f":"B156+1","v":2019},{"$f":"C156","v":"Annual"},5,5,{"$f":"$Q$81","v":4.2999999999999997E-2},null,null,null,null,null,null,{"$f":"$G$81","v":66.836922057364774},null,null,null,null,null,null,{"$f":"IF(OR($C157=\"Annual\",$D157=$E157),IF(AND($D157=$E157,T$111=$B157+$D157),$M157,IF(AND(T$111>$B157+$D157,T$111<=$B157+$E157), $M157/($E157-$D157),0)), IF(OR(T$111=$B157+$D157,T$111=$B157+$E157),$M157/(($E157-$D157)*2),IF(AND(T$111>$B157+$D157,T$111<$B157+$E157),$M157/($E157-$D157),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A63","v":"Type 4"},{"$f":"B119","v":2014},{"$f":"$I82","v":"Annual"},{"$f":"$J82","v":10},{"$f":"$K82","v":10},{"$f":"$L$82","v":4.5999999999999999E-2},null,{"$f":"$B$82","v":90.000000000000043},{"$f":"H159-P159","v":90.000000000000043},{"$f":"I159-Q159","v":90.000000000000043},{"$f":"J159-R159","v":90.000000000000043},{"$f":"K159-S159","v":90.000000000000043},{"$f":"L159-T159","v":90.000000000000043},null,{"$f":"IF(OR($C159=\"Annual\",$D159=$E159),IF(AND($D159=$E159,O$111=$B159+$D159),$H159,IF(AND(O$111>$B159+$D159,O$111<=$B159+$E159), $H159/($E159-$D159),0)), IF(OR(O$111=$B159+$D159,O$111=$B159+$E159),$H159/(($E159-$D159)*2),IF(AND(O$111>$B159+$D159,O$111<$B159+$E159),$H159/($E159-$D159),0)))","v":0},{"$f":"IF(OR($C159=\"Annual\",$D159=$E159),IF(AND($D159=$E159,P$111=$B159+$D159),$H159,IF(AND(P$111>$B159+$D159,P$111<=$B159+$E159), $H159/($E159-$D159),0)), IF(OR(P$111=$B159+$D159,P$111=$B159+$E159),$H159/(($E159-$D159)*2),IF(AND(P$111>$B159+$D159,P$111<$B159+$E159),$H159/($E159-$D159),0)))","v":0},0,0,0,0,null,{"$f":"IF($C159=\"annual\",IF(V$111=$B159,0,G159*$F159),IF(V$111-$B159=0,0,IF((V$111-$B159)<$E159,AVERAGE(G159,H159)*$F159,IF((V$111-$B159)=$E159,G159*$F159/2,0))))","v":0},{"$f":"IF($C159=\"annual\",IF(W$111=$B159,0,H159*$F159),IF(W$111-$B159=0,0,IF((W$111-$B159)<$E159,AVERAGE(H159,I159)*$F159,IF((W$111-$B159)=$E159,H159*$F159/2,0))))","v":4.1400000000000015},4.1400000000000015,4.1400000000000015,4.1400000000000015,4.1400000000000015]
[{"$f":"A159","v":"Type 4"},{"$f":"B159+1","v":2015},{"$f":"C159","v":"Annual"},{"$f":"D159","v":10},10,{"$f":"$M$82","v":7.7568840494100275E-2},null,null,{"$f":"$C$82","v":140.0312927010589},{"$f":"I160-Q160","v":140.0312927010589},{"$f":"J160-R160","v":140.0312927010589},{"$f":"K160-S160","v":140.0312927010589},{"$f":"L160-T160","v":140.0312927010589},null,null,{"$f":"IF(OR($C160=\"Annual\",$D160=$E160),IF(AND($D160=$E160,P$111=$B160+$D160),$I160,IF(AND(P$111>$B160+$D160,P$111<=$B160+$E160), $I160/($E160-$D160),0)), IF(OR(P$111=$B160+$D160,P$111=$B160+$E160),$I160/(($E160-$D160)*2),IF(AND(P$111>$B160+$D160,P$111<$B160+$E160),$I160/($E160-$D160),0)))","v":0},{"$f":"IF(OR($C160=\"Annual\",$D160=$E160),IF(AND($D160=$E160,Q$111=$B160+$D160),$I160,IF(AND(Q$111>$B160+$D160,Q$111<=$B160+$E160), $I160/($E160-$D160),0)), IF(OR(Q$111=$B160+$D160,Q$111=$B160+$E160),$I160/(($E160-$D160)*2),IF(AND(Q$111>$B160+$D160,Q$111<$B160+$E160),$I160/($E160-$D160),0)))","v":0},0,0,0,null,null,0,10.862065007711106,10.862065007711106,10.862065007711106,10.862065007711106]
[{"$f":"A160","v":"Type 4"},{"$f":"B160+1","v":2016},{"$f":"C160","v":"Annual"},10,10,{"$f":"$N$82","v":5.0999999999999997E-2},null,null,null,{"$f":"$D$82","v":113.35636330333524},{"$f":"J161-R161","v":113.35636330333524},{"$f":"K161-S161","v":113.35636330333524},{"$f":"L161-T161","v":113.35636330333524},null,null,null,{"$f":"IF(OR($C161=\"Annual\",$D161=$E161),IF(AND($D161=$E161,Q$111=$B161+$D161),$J161,IF(AND(Q$111>$B161+$D161,Q$111<=$B161+$E161), $J161/($E161-$D161),0)), IF(OR(Q$111=$B161+$D161,Q$111=$B161+$E161),$J161/(($E161-$D161)*2),IF(AND(Q$111>$B161+$D161,Q$111<$B161+$E161),$J161/($E161-$D161),0)))","v":0},{"$f":"IF(OR($C161=\"Annual\",$D161=$E161),IF(AND($D161=$E161,R$111=$B161+$D161),$J161,IF(AND(R$111>$B161+$D161,R$111<=$B161+$E161), $J161/($E161-$D161),0)), IF(OR(R$111=$B161+$D161,R$111=$B161+$E161),$J161/(($E161-$D161)*2),IF(AND(R$111>$B161+$D161,R$111<$B161+$E161),$J161/($E161-$D161),0)))","v":0},0,0,null,null,null,0,5.7811745284700971,5.7811745284700971,5.7811745284700971]
[{"$f":"A161","v":"Type 4"},{"$f":"B161+1","v":2017},{"$f":"C161","v":"Annual"},10,10,{"$f":"$O$82","v":5.2000000000000005E-2},null,null,null,null,{"$f":"$E$82","v":108.72080716494234},{"$f":"K162-S162","v":108.72080716494234},{"$f":"L162-T162","v":108.72080716494234},null,null,null,null,{"$f":"IF(OR($C162=\"Annual\",$D162=$E162),IF(AND($D162=$E162,R$111=$B162+$D162),$K162,IF(AND(R$111>$B162+$D162,R$111<=$B162+$E162), $K162/($E162-$D162),0)), IF(OR(R$111=$B162+$D162,R$111=$B162+$E162),$K162/(($E162-$D162)*2),IF(AND(R$111>$B162+$D162,R$111<$B162+$E162),$K162/($E162-$D162),0)))","v":0},{"$f":"IF(OR($C162=\"Annual\",$D162=$E162),IF(AND($D162=$E162,S$111=$B162+$D162),$K162,IF(AND(S$111>$B162+$D162,S$111<=$B162+$E162), $K162/($E162-$D162),0)), IF(OR(S$111=$B162+$D162,S$111=$B162+$E162),$K162/(($E162-$D162)*2),IF(AND(S$111>$B162+$D162,S$111<$B162+$E162),$K162/($E162-$D162),0)))","v":0},0,null,null,null,null,0,5.6534819725770022,5.6534819725770022]
[{"$f":"A162","v":"Type 4"},{"$f":"B162+1","v":2018},{"$f":"C162","v":"Annual"},10,10,{"$f":"$P$82","v":5.2999999999999999E-2},null,null,null,null,null,{"$f":"$F$82","v":110.28007798729688},{"$f":"L163-T163","v":110.28007798729688},null,null,null,null,null,{"$f":"IF(OR($C163=\"Annual\",$D163=$E163),IF(AND($D163=$E163,S$111=$B163+$D163),$L163,IF(AND(S$111>$B163+$D163,S$111<=$B163+$E163), $L163/($E163-$D163),0)), IF(OR(S$111=$B163+$D163,S$111=$B163+$E163),$L163/(($E163-$D163)*2),IF(AND(S$111>$B163+$D163,S$111<$B163+$E163),$L163/($E163-$D163),0)))","v":0},{"$f":"IF(OR($C163=\"Annual\",$D163=$E163),IF(AND($D163=$E163,T$111=$B163+$D163),$L163,IF(AND(T$111>$B163+$D163,T$111<=$B163+$E163), $L163/($E163-$D163),0)), IF(OR(T$111=$B163+$D163,T$111=$B163+$E163),$L163/(($E163-$D163)*2),IF(AND(T$111>$B163+$D163,T$111<$B163+$E163),$L163/($E163-$D163),0)))","v":0},null,null,null,null,null,0,5.8448441333267347]
[{"$f":"A163","v":"Type 4"},{"$f":"B163+1","v":2019},{"$f":"C163","v":"Annual"},10,10,{"$f":"$Q$82","v":5.2999999999999999E-2},null,null,null,null,null,null,{"$f":"$G$82","v":108.57983727730739},null,null,null,null,null,null,{"$f":"IF(OR($C164=\"Annual\",$D164=$E164),IF(AND($D164=$E164,T$111=$B164+$D164),$M164,IF(AND(T$111>$B164+$D164,T$111<=$B164+$E164), $M164/($E164-$D164),0)), IF(OR(T$111=$B164+$D164,T$111=$B164+$E164),$M164/(($E164-$D164)*2),IF(AND(T$111>$B164+$D164,T$111<$B164+$E164),$M164/($E164-$D164),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A64","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J83","v":3},{"$f":"$K83","v":3},{"$f":"$L$83","v":0.12000000000000002},null,{"$f":"$B$83","v":0},{"$f":"H166-P166","v":0},{"$f":"I166-Q166","v":0},{"$f":"J166-R166","v":0},{"$f":"K166-S166","v":0},{"$f":"L166-T166","v":0},null,{"$f":"IF($D166=$E166,IF(O$111=$B166+$E166,$H166,0),0)","v":0},{"$f":"IF($D166=$E166,IF(P$111=$B166+$E166,$H166,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B166=$D166,$H166*(((1+$F166)^$D166)-1),0)","v":0},{"$f":"IF(W$111-$B166=$D166,$H166*(((1+$F166)^$D166)-1),0)","v":0},0,0,0,0]
[{"$f":"A166","v":"ZERO-COUPON BOND"},{"$f":"B166+1","v":2015},null,{"$f":"D166","v":3},3,{"$f":"$M$83","v":0.1545688404941003},null,null,{"$f":"$C$83","v":0},{"$f":"I167-Q167","v":0},{"$f":"J167-R167","v":0},{"$f":"K167-S167","v":0},{"$f":"L167-T167","v":0},null,null,{"$f":"IF($D167=$E167,IF(P$111=$B167+$E167,$I167,0),0)","v":0},{"$f":"IF($D167=$E167,IF(Q$111=$B167+$E167,$I167,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B167=$D167,$I167*(((1+$F167)^$D167)-1),0)","v":0},{"$f":"IF(X$111-$B167=$D167,$I167*(((1+$F167)^$D167)-1),0)","v":0},0,0,0]
[{"$f":"A167","v":"ZERO-COUPON BOND"},{"$f":"B167+1","v":2016},null,3,3,{"$f":"$N$83","v":0.13000000000000003},null,null,null,{"$f":"$D$83","v":0},{"$f":"J168-R168","v":0},{"$f":"K168-S168","v":0},{"$f":"L168-T168","v":0},null,null,null,{"$f":"IF($D168=$E168,IF(Q$111=$B168+$E168,$J168,0),0)","v":0},{"$f":"IF($D168=$E168,IF(R$111=$B168+$E168,$J168,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B168=$D168,$J168*(((1+$F168)^$D168)-1),0)","v":0},{"$f":"IF(Y$111-$B168=$D168,$J168*(((1+$F168)^$D168)-1),0)","v":0},0,0]
[{"$f":"A168","v":"ZERO-COUPON BOND"},{"$f":"B168+1","v":2017},null,3,3,{"$f":"$O$83","v":0.13000000000000003},null,null,null,null,{"$f":"$E$83","v":0},{"$f":"K169-S169","v":0},{"$f":"L169-T169","v":0},null,null,null,null,{"$f":"IF($D169=$E169,IF(R$111=$B169+$E169,$K169,0),0)","v":0},{"$f":"IF($D169=$E169,IF(S$111=$B169+$E169,$K169,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B169=$D169,$K169*(((1+$F169)^$D169)-1),0)","v":0},{"$f":"IF(Z$111-$B169=$D169,$K169*(((1+$F169)^$D169)-1),0)","v":0},0]
[{"$f":"A169","v":"ZERO-COUPON BOND"},{"$f":"B169+1","v":2018},null,3,3,{"$f":"$P$83","v":0.13000000000000003},null,null,null,null,null,{"$f":"$F$83","v":0},{"$f":"L170-T170","v":0},null,null,null,null,null,{"$f":"IF($D170=$E170,IF(S$111=$B170+$E170,$L170,0),0)","v":0},{"$f":"IF($D170=$E170,IF(T$111=$B170+$E170,$L170,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B170=$D170,$L170*(((1+$F170)^$D170)-1),0)","v":0},{"$f":"IF(AA$111-$B170=$D170,$L170*(((1+$F170)^$D170)-1),0)","v":0}]
[{"$f":"A170","v":"ZERO-COUPON BOND"},{"$f":"B170+1","v":2019},null,3,3,{"$f":"$Q$83","v":0.13000000000000003},null,null,null,null,null,null,{"$f":"$G$83","v":0},null,null,null,null,null,null,{"$f":"IF($D171=$E171,IF(T$111=$B171+$E171,$M171,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B171=$D171,$M171*(((1+$F171)^$D171)-1),0)","v":0}]
[]
[{"$f":"'Input 4 - Forecast'!A65","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[{"$f":"'Input 4 - Forecast'!A66","v":"Type 6"},{"$f":"B119","v":2014},{"$f":"$I85","v":"Annual"},{"$f":"$J85","v":2},{"$f":"$K85","v":2},{"$f":"$L$85","v":0.04},null,{"$f":"$B$85/$B$31","v":0},{"$f":"H175-P175","v":0},{"$f":"I175-Q175","v":0},{"$f":"J175-R175","v":0},{"$f":"K175-S175","v":0},{"$f":"L175-T175","v":0},null,{"$f":"IF(OR($C175=\"Annual\",$D175=$E175),IF(AND($D175=$E175,O$111=$B175+$D175),$H175,IF(AND(O$111>$B175+$D175,O$111<=$B175+$E175), $H175/($E175-$D175),0)), IF(OR(O$111=$B175+$D175,O$111=$B175+$E175),$H175/(($E175-$D175)*2),IF(AND(O$111>$B175+$D175,O$111<$B175+$E175),$H175/($E175-$D175),0)))","v":0},{"$f":"IF(OR($C175=\"Annual\",$D175=$E175),IF(AND($D175=$E175,P$111=$B175+$D175),$H175,IF(AND(P$111>$B175+$D175,P$111<=$B175+$E175), $H175/($E175-$D175),0)), IF(OR(P$111=$B175+$D175,P$111=$B175+$E175),$H175/(($E175-$D175)*2),IF(AND(P$111>$B175+$D175,P$111<$B175+$E175),$H175/($E175-$D175),0)))","v":0},0,0,0,0,null,{"$f":"IF($C175=\"annual\",IF(V$111=$B175,0,G175*$F175),IF(V$111-$B175=0,0,IF((V$111-$B175)<$E175,AVERAGE(G175,H175)*$F175,IF((V$111-$B175)=$E175,G175*$F175/2,0))))","v":0},{"$f":"IF($C175=\"annual\",IF(W$111=$B175,0,H175*$F175),IF(W$111-$B175=0,0,IF((W$111-$B175)<$E175,AVERAGE(H175,I175)*$F175,IF((W$111-$B175)=$E175,H175*$F175/2,0))))","v":0},0,0,0,0]
[{"$f":"A175","v":"Type 6"},{"$f":"B175+1","v":2015},{"$f":"C175","v":"Annual"},2,{"$f":"E175","v":2},{"$f":"$M$85","v":7.4568840494100272E-2},null,null,{"$f":"$C$85/$C$31","v":0},{"$f":"I176-Q176","v":0},{"$f":"J176-R176","v":0},{"$f":"K176-S176","v":0},{"$f":"L176-T176","v":0},null,null,{"$f":"IF(OR($C176=\"Annual\",$D176=$E176),IF(AND($D176=$E176,P$111=$B176+$D176),$I176,IF(AND(P$111>$B176+$D176,P$111<=$B176+$E176), $I176/($E176-$D176),0)), IF(OR(P$111=$B176+$D176,P$111=$B176+$E176),$I176/(($E176-$D176)*2),IF(AND(P$111>$B176+$D176,P$111<$B176+$E176),$I176/($E176-$D176),0)))","v":0},{"$f":"IF(OR($C176=\"Annual\",$D176=$E176),IF(AND($D176=$E176,Q$111=$B176+$D176),$I176,IF(AND(Q$111>$B176+$D176,Q$111<=$B176+$E176), $I176/($E176-$D176),0)), IF(OR(Q$111=$B176+$D176,Q$111=$B176+$E176),$I176/(($E176-$D176)*2),IF(AND(Q$111>$B176+$D176,Q$111<$B176+$E176),$I176/($E176-$D176),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A176","v":"Type 6"},{"$f":"B176+1","v":2016},"Annual",2,2,{"$f":"$N$85","v":4.9999999999999996E-2},null,null,null,{"$f":"$D$85/$D$31","v":0},{"$f":"J177-R177","v":0},{"$f":"K177-S177","v":0},{"$f":"L177-T177","v":0},null,null,null,{"$f":"IF(OR($C177=\"Annual\",$D177=$E177),IF(AND($D177=$E177,Q$111=$B177+$D177),$J177,IF(AND(Q$111>$B177+$D177,Q$111<=$B177+$E177), $J177/($E177-$D177),0)), IF(OR(Q$111=$B177+$D177,Q$111=$B177+$E177),$J177/(($E177-$D177)*2),IF(AND(Q$111>$B177+$D177,Q$111<$B177+$E177),$J177/($E177-$D177),0)))","v":0},{"$f":"IF(OR($C177=\"Annual\",$D177=$E177),IF(AND($D177=$E177,R$111=$B177+$D177),$J177,IF(AND(R$111>$B177+$D177,R$111<=$B177+$E177), $J177/($E177-$D177),0)), IF(OR(R$111=$B177+$D177,R$111=$B177+$E177),$J177/(($E177-$D177)*2),IF(AND(R$111>$B177+$D177,R$111<$B177+$E177),$J177/($E177-$D177),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A177","v":"Type 6"},{"$f":"B177+1","v":2017},"Annual",2,2,{"$f":"$O$85","v":4.9999999999999996E-2},null,null,null,null,{"$f":"$E$85/$E$31","v":0},{"$f":"K178-S178","v":0},{"$f":"L178-T178","v":0},null,null,null,null,{"$f":"IF(OR($C178=\"Annual\",$D178=$E178),IF(AND($D178=$E178,R$111=$B178+$D178),$K178,IF(AND(R$111>$B178+$D178,R$111<=$B178+$E178), $K178/($E178-$D178),0)), IF(OR(R$111=$B178+$D178,R$111=$B178+$E178),$K178/(($E178-$D178)*2),IF(AND(R$111>$B178+$D178,R$111<$B178+$E178),$K178/($E178-$D178),0)))","v":0},{"$f":"IF(OR($C178=\"Annual\",$D178=$E178),IF(AND($D178=$E178,S$111=$B178+$D178),$K178,IF(AND(S$111>$B178+$D178,S$111<=$B178+$E178), $K178/($E178-$D178),0)), IF(OR(S$111=$B178+$D178,S$111=$B178+$E178),$K178/(($E178-$D178)*2),IF(AND(S$111>$B178+$D178,S$111<$B178+$E178),$K178/($E178-$D178),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A178","v":"Type 6"},{"$f":"B178+1","v":2018},"Annual",2,2,{"$f":"$P$85","v":4.9999999999999996E-2},null,null,null,null,null,{"$f":"$F$85/$F$31","v":0},{"$f":"L179-T179","v":0},null,null,null,null,null,{"$f":"IF(OR($C179=\"Annual\",$D179=$E179),IF(AND($D179=$E179,S$111=$B179+$D179),$L179,IF(AND(S$111>$B179+$D179,S$111<=$B179+$E179), $L179/($E179-$D179),0)), IF(OR(S$111=$B179+$D179,S$111=$B179+$E179),$L179/(($E179-$D179)*2),IF(AND(S$111>$B179+$D179,S$111<$B179+$E179),$L179/($E179-$D179),0)))","v":0},{"$f":"IF(OR($C179=\"Annual\",$D179=$E179),IF(AND($D179=$E179,T$111=$B179+$D179),$L179,IF(AND(T$111>$B179+$D179,T$111<=$B179+$E179), $L179/($E179-$D179),0)), IF(OR(T$111=$B179+$D179,T$111=$B179+$E179),$L179/(($E179-$D179)*2),IF(AND(T$111>$B179+$D179,T$111<$B179+$E179),$L179/($E179-$D179),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A179","v":"Type 6"},{"$f":"B179+1","v":2019},"Annual",2,2,{"$f":"$Q$85","v":4.9999999999999996E-2},null,null,null,null,null,null,{"$f":"$G$85/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C180=\"Annual\",$D180=$E180),IF(AND($D180=$E180,T$111=$B180+$D180),$M180,IF(AND(T$111>$B180+$D180,T$111<=$B180+$E180), $M180/($E180-$D180),0)), IF(OR(T$111=$B180+$D180,T$111=$B180+$E180),$M180/(($E180-$D180)*2),IF(AND(T$111>$B180+$D180,T$111<$B180+$E180),$M180/($E180-$D180),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A67","v":"Type 7"},{"$f":"B119","v":2014},{"$f":"$I86","v":"Annual"},{"$f":"$J86","v":3},{"$f":"$K86","v":3},{"$f":"$L$86","v":0.04},null,{"$f":"$B$86/$B$31","v":0},{"$f":"H182-P182","v":0},{"$f":"I182-Q182","v":0},{"$f":"J182-R182","v":0},{"$f":"K182-S182","v":0},{"$f":"L182-T182","v":0},null,{"$f":"IF(OR($C182=\"Annual\",$D182=$E182),IF(AND($D182=$E182,O$111=$B182+$D182),$H182,IF(AND(O$111>$B182+$D182,O$111<=$B182+$E182), $H182/($E182-$D182),0)), IF(OR(O$111=$B182+$D182,O$111=$B182+$E182),$H182/(($E182-$D182)*2),IF(AND(O$111>$B182+$D182,O$111<$B182+$E182),$H182/($E182-$D182),0)))","v":0},{"$f":"IF(OR($C182=\"Annual\",$D182=$E182),IF(AND($D182=$E182,P$111=$B182+$D182),$H182,IF(AND(P$111>$B182+$D182,P$111<=$B182+$E182), $H182/($E182-$D182),0)), IF(OR(P$111=$B182+$D182,P$111=$B182+$E182),$H182/(($E182-$D182)*2),IF(AND(P$111>$B182+$D182,P$111<$B182+$E182),$H182/($E182-$D182),0)))","v":0},0,0,0,0,null,{"$f":"IF($C182=\"annual\",IF(V$111=$B182,0,G182*$F182),IF(V$111-$B182=0,0,IF((V$111-$B182)<$E182,AVERAGE(G182,H182)*$F182,IF((V$111-$B182)=$E182,G182*$F182/2,0))))","v":0},{"$f":"IF($C182=\"annual\",IF(W$111=$B182,0,H182*$F182),IF(W$111-$B182=0,0,IF((W$111-$B182)<$E182,AVERAGE(H182,I182)*$F182,IF((W$111-$B182)=$E182,H182*$F182/2,0))))","v":0},0,0,0,0]
[{"$f":"A182","v":"Type 7"},{"$f":"B182+1","v":2015},{"$f":"C182","v":"Annual"},{"$f":"D182","v":3},{"$f":"E182","v":3},{"$f":"$M$86","v":7.4568840494100272E-2},null,null,{"$f":"$C$86/$C$31","v":0},{"$f":"I183-Q183","v":0},{"$f":"J183-R183","v":0},{"$f":"K183-S183","v":0},{"$f":"L183-T183","v":0},null,null,{"$f":"IF(OR($C183=\"Annual\",$D183=$E183),IF(AND($D183=$E183,P$111=$B183+$D183),$I183,IF(AND(P$111>$B183+$D183,P$111<=$B183+$E183), $I183/($E183-$D183),0)), IF(OR(P$111=$B183+$D183,P$111=$B183+$E183),$I183/(($E183-$D183)*2),IF(AND(P$111>$B183+$D183,P$111<$B183+$E183),$I183/($E183-$D183),0)))","v":0},{"$f":"IF(OR($C183=\"Annual\",$D183=$E183),IF(AND($D183=$E183,Q$111=$B183+$D183),$I183,IF(AND(Q$111>$B183+$D183,Q$111<=$B183+$E183), $I183/($E183-$D183),0)), IF(OR(Q$111=$B183+$D183,Q$111=$B183+$E183),$I183/(($E183-$D183)*2),IF(AND(Q$111>$B183+$D183,Q$111<$B183+$E183),$I183/($E183-$D183),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A183","v":"Type 7"},{"$f":"B183+1","v":2016},{"$f":"C183","v":"Annual"},3,{"$f":"E183","v":3},{"$f":"$N$86","v":4.9999999999999996E-2},null,null,null,{"$f":"$D$86/$D$31","v":0},{"$f":"J184-R184","v":0},{"$f":"K184-S184","v":0},{"$f":"L184-T184","v":0},null,null,null,{"$f":"IF(OR($C184=\"Annual\",$D184=$E184),IF(AND($D184=$E184,Q$111=$B184+$D184),$J184,IF(AND(Q$111>$B184+$D184,Q$111<=$B184+$E184), $J184/($E184-$D184),0)), IF(OR(Q$111=$B184+$D184,Q$111=$B184+$E184),$J184/(($E184-$D184)*2),IF(AND(Q$111>$B184+$D184,Q$111<$B184+$E184),$J184/($E184-$D184),0)))","v":0},{"$f":"IF(OR($C184=\"Annual\",$D184=$E184),IF(AND($D184=$E184,R$111=$B184+$D184),$J184,IF(AND(R$111>$B184+$D184,R$111<=$B184+$E184), $J184/($E184-$D184),0)), IF(OR(R$111=$B184+$D184,R$111=$B184+$E184),$J184/(($E184-$D184)*2),IF(AND(R$111>$B184+$D184,R$111<$B184+$E184),$J184/($E184-$D184),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A184","v":"Type 7"},{"$f":"B184+1","v":2017},"Annual",3,3,{"$f":"$O$86","v":4.9999999999999996E-2},null,null,null,null,{"$f":"$E$86/$E$31","v":0},{"$f":"K185-S185","v":0},{"$f":"L185-T185","v":0},null,null,null,null,{"$f":"IF(OR($C185=\"Annual\",$D185=$E185),IF(AND($D185=$E185,R$111=$B185+$D185),$K185,IF(AND(R$111>$B185+$D185,R$111<=$B185+$E185), $K185/($E185-$D185),0)), IF(OR(R$111=$B185+$D185,R$111=$B185+$E185),$K185/(($E185-$D185)*2),IF(AND(R$111>$B185+$D185,R$111<$B185+$E185),$K185/($E185-$D185),0)))","v":0},{"$f":"IF(OR($C185=\"Annual\",$D185=$E185),IF(AND($D185=$E185,S$111=$B185+$D185),$K185,IF(AND(S$111>$B185+$D185,S$111<=$B185+$E185), $K185/($E185-$D185),0)), IF(OR(S$111=$B185+$D185,S$111=$B185+$E185),$K185/(($E185-$D185)*2),IF(AND(S$111>$B185+$D185,S$111<$B185+$E185),$K185/($E185-$D185),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A185","v":"Type 7"},{"$f":"B185+1","v":2018},"Annual",3,3,{"$f":"$P$86","v":4.9999999999999996E-2},null,null,null,null,null,{"$f":"$F$86/$F$31","v":0},{"$f":"L186-T186","v":0},null,null,null,null,null,{"$f":"IF(OR($C186=\"Annual\",$D186=$E186),IF(AND($D186=$E186,S$111=$B186+$D186),$L186,IF(AND(S$111>$B186+$D186,S$111<=$B186+$E186), $L186/($E186-$D186),0)), IF(OR(S$111=$B186+$D186,S$111=$B186+$E186),$L186/(($E186-$D186)*2),IF(AND(S$111>$B186+$D186,S$111<$B186+$E186),$L186/($E186-$D186),0)))","v":0},{"$f":"IF(OR($C186=\"Annual\",$D186=$E186),IF(AND($D186=$E186,T$111=$B186+$D186),$L186,IF(AND(T$111>$B186+$D186,T$111<=$B186+$E186), $L186/($E186-$D186),0)), IF(OR(T$111=$B186+$D186,T$111=$B186+$E186),$L186/(($E186-$D186)*2),IF(AND(T$111>$B186+$D186,T$111<$B186+$E186),$L186/($E186-$D186),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A186","v":"Type 7"},{"$f":"B186+1","v":2019},"Annual",3,3,{"$f":"$Q$86","v":4.9999999999999996E-2},null,null,null,null,null,null,{"$f":"$G$86/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C187=\"Annual\",$D187=$E187),IF(AND($D187=$E187,T$111=$B187+$D187),$M187,IF(AND(T$111>$B187+$D187,T$111<=$B187+$E187), $M187/($E187-$D187),0)), IF(OR(T$111=$B187+$D187,T$111=$B187+$E187),$M187/(($E187-$D187)*2),IF(AND(T$111>$B187+$D187,T$111<$B187+$E187),$M187/($E187-$D187),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A68","v":"Type 8"},{"$f":"B119","v":2014},{"$f":"$I87","v":"Annual"},{"$f":"$J87","v":5},{"$f":"$K87","v":5},{"$f":"$L$87","v":0.04},null,{"$f":"$B$87/$B$31","v":0},{"$f":"H189-P189","v":0},{"$f":"I189-Q189","v":0},{"$f":"J189-R189","v":0},{"$f":"K189-S189","v":0},{"$f":"L189-T189","v":0},null,{"$f":"IF(OR($C189=\"Annual\",$D189=$E189),IF(AND($D189=$E189,O$111=$B189+$D189),$H189,IF(AND(O$111>$B189+$D189,O$111<=$B189+$E189), $H189/($E189-$D189),0)), IF(OR(O$111=$B189+$D189,O$111=$B189+$E189),$H189/(($E189-$D189)*2),IF(AND(O$111>$B189+$D189,O$111<$B189+$E189),$H189/($E189-$D189),0)))","v":0},{"$f":"IF(OR($C189=\"Annual\",$D189=$E189),IF(AND($D189=$E189,P$111=$B189+$D189),$H189,IF(AND(P$111>$B189+$D189,P$111<=$B189+$E189), $H189/($E189-$D189),0)), IF(OR(P$111=$B189+$D189,P$111=$B189+$E189),$H189/(($E189-$D189)*2),IF(AND(P$111>$B189+$D189,P$111<$B189+$E189),$H189/($E189-$D189),0)))","v":0},0,0,0,0,null,{"$f":"IF($C189=\"annual\",IF(V$111=$B189,0,G189*$F189),IF(V$111-$B189=0,0,IF((V$111-$B189)<$E189,AVERAGE(G189,H189)*$F189,IF((V$111-$B189)=$E189,G189*$F189/2,0))))","v":0},{"$f":"IF($C189=\"annual\",IF(W$111=$B189,0,H189*$F189),IF(W$111-$B189=0,0,IF((W$111-$B189)<$E189,AVERAGE(H189,I189)*$F189,IF((W$111-$B189)=$E189,H189*$F189/2,0))))","v":0},0,0,0,0]
[{"$f":"A189","v":"Type 8"},{"$f":"B189+1","v":2015},{"$f":"C189","v":"Annual"},5,{"$f":"E189","v":5},{"$f":"$M$87","v":7.4568840494100272E-2},null,null,{"$f":"$C$87/$C$31","v":0},{"$f":"I190-Q190","v":0},{"$f":"J190-R190","v":0},{"$f":"K190-S190","v":0},{"$f":"L190-T190","v":0},null,null,{"$f":"IF(OR($C190=\"Annual\",$D190=$E190),IF(AND($D190=$E190,P$111=$B190+$D190),$I190,IF(AND(P$111>$B190+$D190,P$111<=$B190+$E190), $I190/($E190-$D190),0)), IF(OR(P$111=$B190+$D190,P$111=$B190+$E190),$I190/(($E190-$D190)*2),IF(AND(P$111>$B190+$D190,P$111<$B190+$E190),$I190/($E190-$D190),0)))","v":0},{"$f":"IF(OR($C190=\"Annual\",$D190=$E190),IF(AND($D190=$E190,Q$111=$B190+$D190),$I190,IF(AND(Q$111>$B190+$D190,Q$111<=$B190+$E190), $I190/($E190-$D190),0)), IF(OR(Q$111=$B190+$D190,Q$111=$B190+$E190),$I190/(($E190-$D190)*2),IF(AND(Q$111>$B190+$D190,Q$111<$B190+$E190),$I190/($E190-$D190),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A190","v":"Type 8"},{"$f":"B190+1","v":2016},"Annual",5,5,{"$f":"$N$87","v":4.9999999999999996E-2},null,null,null,{"$f":"$D$87/$D$31","v":0},{"$f":"J191-R191","v":0},{"$f":"K191-S191","v":0},{"$f":"L191-T191","v":0},null,null,null,{"$f":"IF(OR($C191=\"Annual\",$D191=$E191),IF(AND($D191=$E191,Q$111=$B191+$D191),$J191,IF(AND(Q$111>$B191+$D191,Q$111<=$B191+$E191), $J191/($E191-$D191),0)), IF(OR(Q$111=$B191+$D191,Q$111=$B191+$E191),$J191/(($E191-$D191)*2),IF(AND(Q$111>$B191+$D191,Q$111<$B191+$E191),$J191/($E191-$D191),0)))","v":0},{"$f":"IF(OR($C191=\"Annual\",$D191=$E191),IF(AND($D191=$E191,R$111=$B191+$D191),$J191,IF(AND(R$111>$B191+$D191,R$111<=$B191+$E191), $J191/($E191-$D191),0)), IF(OR(R$111=$B191+$D191,R$111=$B191+$E191),$J191/(($E191-$D191)*2),IF(AND(R$111>$B191+$D191,R$111<$B191+$E191),$J191/($E191-$D191),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A191","v":"Type 8"},{"$f":"B191+1","v":2017},"Annual",5,5,{"$f":"$O$87","v":4.9999999999999996E-2},null,null,null,null,{"$f":"$E$87/$E$31","v":0},{"$f":"K192-S192","v":0},{"$f":"L192-T192","v":0},null,null,null,null,{"$f":"IF(OR($C192=\"Annual\",$D192=$E192),IF(AND($D192=$E192,R$111=$B192+$D192),$K192,IF(AND(R$111>$B192+$D192,R$111<=$B192+$E192), $K192/($E192-$D192),0)), IF(OR(R$111=$B192+$D192,R$111=$B192+$E192),$K192/(($E192-$D192)*2),IF(AND(R$111>$B192+$D192,R$111<$B192+$E192),$K192/($E192-$D192),0)))","v":0},{"$f":"IF(OR($C192=\"Annual\",$D192=$E192),IF(AND($D192=$E192,S$111=$B192+$D192),$K192,IF(AND(S$111>$B192+$D192,S$111<=$B192+$E192), $K192/($E192-$D192),0)), IF(OR(S$111=$B192+$D192,S$111=$B192+$E192),$K192/(($E192-$D192)*2),IF(AND(S$111>$B192+$D192,S$111<$B192+$E192),$K192/($E192-$D192),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A192","v":"Type 8"},{"$f":"B192+1","v":2018},"Annual",5,5,{"$f":"$P$87","v":4.9999999999999996E-2},null,null,null,null,null,{"$f":"$F$87/$F$31","v":0},{"$f":"L193-T193","v":0},null,null,null,null,null,{"$f":"IF(OR($C193=\"Annual\",$D193=$E193),IF(AND($D193=$E193,S$111=$B193+$D193),$L193,IF(AND(S$111>$B193+$D193,S$111<=$B193+$E193), $L193/($E193-$D193),0)), IF(OR(S$111=$B193+$D193,S$111=$B193+$E193),$L193/(($E193-$D193)*2),IF(AND(S$111>$B193+$D193,S$111<$B193+$E193),$L193/($E193-$D193),0)))","v":0},{"$f":"IF(OR($C193=\"Annual\",$D193=$E193),IF(AND($D193=$E193,T$111=$B193+$D193),$L193,IF(AND(T$111>$B193+$D193,T$111<=$B193+$E193), $L193/($E193-$D193),0)), IF(OR(T$111=$B193+$D193,T$111=$B193+$E193),$L193/(($E193-$D193)*2),IF(AND(T$111>$B193+$D193,T$111<$B193+$E193),$L193/($E193-$D193),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A193","v":"Type 8"},{"$f":"B193+1","v":2019},"Annual",5,5,{"$f":"$Q$87","v":4.9999999999999996E-2},null,null,null,null,null,null,{"$f":"$G$87/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C194=\"Annual\",$D194=$E194),IF(AND($D194=$E194,T$111=$B194+$D194),$M194,IF(AND(T$111>$B194+$D194,T$111<=$B194+$E194), $M194/($E194-$D194),0)), IF(OR(T$111=$B194+$D194,T$111=$B194+$E194),$M194/(($E194-$D194)*2),IF(AND(T$111>$B194+$D194,T$111<$B194+$E194),$M194/($E194-$D194),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A69","v":"Type 9"},{"$f":"B119","v":2014},{"$f":"$I88","v":"Annual"},{"$f":"$J88","v":10},{"$f":"$K88","v":10},{"$f":"$L$88","v":0.04},null,{"$f":"$B$88/$B$31","v":0},{"$f":"H196-P196","v":0},{"$f":"I196-Q196","v":0},{"$f":"J196-R196","v":0},{"$f":"K196-S196","v":0},{"$f":"L196-T196","v":0},null,{"$f":"IF(OR($C196=\"Annual\",$D196=$E196),IF(AND($D196=$E196,O$111=$B196+$D196),$H196,IF(AND(O$111>$B196+$D196,O$111<=$B196+$E196), $H196/($E196-$D196),0)), IF(OR(O$111=$B196+$D196,O$111=$B196+$E196),$H196/(($E196-$D196)*2),IF(AND(O$111>$B196+$D196,O$111<$B196+$E196),$H196/($E196-$D196),0)))","v":0},{"$f":"IF(OR($C196=\"Annual\",$D196=$E196),IF(AND($D196=$E196,P$111=$B196+$D196),$H196,IF(AND(P$111>$B196+$D196,P$111<=$B196+$E196), $H196/($E196-$D196),0)), IF(OR(P$111=$B196+$D196,P$111=$B196+$E196),$H196/(($E196-$D196)*2),IF(AND(P$111>$B196+$D196,P$111<$B196+$E196),$H196/($E196-$D196),0)))","v":0},0,0,0,0,null,{"$f":"IF($C196=\"annual\",IF(V$111=$B196,0,G196*$F196),IF(V$111-$B196=0,0,IF((V$111-$B196)<$E196,AVERAGE(G196,H196)*$F196,IF((V$111-$B196)=$E196,G196*$F196/2,0))))","v":0},{"$f":"IF($C196=\"annual\",IF(W$111=$B196,0,H196*$F196),IF(W$111-$B196=0,0,IF((W$111-$B196)<$E196,AVERAGE(H196,I196)*$F196,IF((W$111-$B196)=$E196,H196*$F196/2,0))))","v":0},0,0,0,0]
[{"$f":"A196","v":"Type 9"},{"$f":"B196+1","v":2015},{"$f":"C196","v":"Annual"},10,{"$f":"E196","v":10},{"$f":"$M$88","v":7.4568840494100272E-2},null,null,{"$f":"$C$88/$C$31","v":0},{"$f":"I197-Q197","v":0},{"$f":"J197-R197","v":0},{"$f":"K197-S197","v":0},{"$f":"L197-T197","v":0},null,null,{"$f":"IF(OR($C197=\"Annual\",$D197=$E197),IF(AND($D197=$E197,P$111=$B197+$D197),$I197,IF(AND(P$111>$B197+$D197,P$111<=$B197+$E197), $I197/($E197-$D197),0)), IF(OR(P$111=$B197+$D197,P$111=$B197+$E197),$I197/(($E197-$D197)*2),IF(AND(P$111>$B197+$D197,P$111<$B197+$E197),$I197/($E197-$D197),0)))","v":0},{"$f":"IF(OR($C197=\"Annual\",$D197=$E197),IF(AND($D197=$E197,Q$111=$B197+$D197),$I197,IF(AND(Q$111>$B197+$D197,Q$111<=$B197+$E197), $I197/($E197-$D197),0)), IF(OR(Q$111=$B197+$D197,Q$111=$B197+$E197),$I197/(($E197-$D197)*2),IF(AND(Q$111>$B197+$D197,Q$111<$B197+$E197),$I197/($E197-$D197),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A197","v":"Type 9"},{"$f":"B197+1","v":2016},"Annual",10,10,{"$f":"$N$88","v":4.9999999999999996E-2},null,null,null,{"$f":"$D$88/$D$31","v":0},{"$f":"J198-R198","v":0},{"$f":"K198-S198","v":0},{"$f":"L198-T198","v":0},null,null,null,{"$f":"IF(OR($C198=\"Annual\",$D198=$E198),IF(AND($D198=$E198,Q$111=$B198+$D198),$J198,IF(AND(Q$111>$B198+$D198,Q$111<=$B198+$E198), $J198/($E198-$D198),0)), IF(OR(Q$111=$B198+$D198,Q$111=$B198+$E198),$J198/(($E198-$D198)*2),IF(AND(Q$111>$B198+$D198,Q$111<$B198+$E198),$J198/($E198-$D198),0)))","v":0},{"$f":"IF(OR($C198=\"Annual\",$D198=$E198),IF(AND($D198=$E198,R$111=$B198+$D198),$J198,IF(AND(R$111>$B198+$D198,R$111<=$B198+$E198), $J198/($E198-$D198),0)), IF(OR(R$111=$B198+$D198,R$111=$B198+$E198),$J198/(($E198-$D198)*2),IF(AND(R$111>$B198+$D198,R$111<$B198+$E198),$J198/($E198-$D198),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A198","v":"Type 9"},{"$f":"B198+1","v":2017},"Annual",10,10,{"$f":"$O$88","v":4.9999999999999996E-2},null,null,null,null,{"$f":"$E$88/$E$31","v":0},{"$f":"K199-S199","v":0},{"$f":"L199-T199","v":0},null,null,null,null,{"$f":"IF(OR($C199=\"Annual\",$D199=$E199),IF(AND($D199=$E199,R$111=$B199+$D199),$K199,IF(AND(R$111>$B199+$D199,R$111<=$B199+$E199), $K199/($E199-$D199),0)), IF(OR(R$111=$B199+$D199,R$111=$B199+$E199),$K199/(($E199-$D199)*2),IF(AND(R$111>$B199+$D199,R$111<$B199+$E199),$K199/($E199-$D199),0)))","v":0},{"$f":"IF(OR($C199=\"Annual\",$D199=$E199),IF(AND($D199=$E199,S$111=$B199+$D199),$K199,IF(AND(S$111>$B199+$D199,S$111<=$B199+$E199), $K199/($E199-$D199),0)), IF(OR(S$111=$B199+$D199,S$111=$B199+$E199),$K199/(($E199-$D199)*2),IF(AND(S$111>$B199+$D199,S$111<$B199+$E199),$K199/($E199-$D199),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A199","v":"Type 9"},{"$f":"B199+1","v":2018},"Annual",10,10,{"$f":"$P$88","v":4.9999999999999996E-2},null,null,null,null,null,{"$f":"$F$88/$F$31","v":0},{"$f":"L200-T200","v":0},null,null,null,null,null,{"$f":"IF(OR($C200=\"Annual\",$D200=$E200),IF(AND($D200=$E200,S$111=$B200+$D200),$L200,IF(AND(S$111>$B200+$D200,S$111<=$B200+$E200), $L200/($E200-$D200),0)), IF(OR(S$111=$B200+$D200,S$111=$B200+$E200),$L200/(($E200-$D200)*2),IF(AND(S$111>$B200+$D200,S$111<$B200+$E200),$L200/($E200-$D200),0)))","v":0},{"$f":"IF(OR($C200=\"Annual\",$D200=$E200),IF(AND($D200=$E200,T$111=$B200+$D200),$L200,IF(AND(T$111>$B200+$D200,T$111<=$B200+$E200), $L200/($E200-$D200),0)), IF(OR(T$111=$B200+$D200,T$111=$B200+$E200),$L200/(($E200-$D200)*2),IF(AND(T$111>$B200+$D200,T$111<$B200+$E200),$L200/($E200-$D200),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A200","v":"Type 9"},{"$f":"B200+1","v":2019},"Annual",10,10,{"$f":"$Q$88","v":4.9999999999999996E-2},null,null,null,null,null,null,{"$f":"$G$88/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C201=\"Annual\",$D201=$E201),IF(AND($D201=$E201,T$111=$B201+$D201),$M201,IF(AND(T$111>$B201+$D201,T$111<=$B201+$E201), $M201/($E201-$D201),0)), IF(OR(T$111=$B201+$D201,T$111=$B201+$E201),$M201/(($E201-$D201)*2),IF(AND(T$111>$B201+$D201,T$111<$B201+$E201),$M201/($E201-$D201),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A70","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J89","v":3},{"$f":"$K89","v":3},{"$f":"$L$89","v":5.9999999999999991E-2},null,{"$f":"$B$89/$B$31","v":0},{"$f":"H203-P203","v":0},{"$f":"I203-Q203","v":0},{"$f":"J203-R203","v":0},{"$f":"K203-S203","v":0},{"$f":"L203-T203","v":0},null,{"$f":"IF($D203=$E203,IF(O$111=$B203+$E203,$H203,0),0)","v":0},{"$f":"IF($D203=$E203,IF(P$111=$B203+$E203,$H203,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B203=$D203,$H203*(((1+$F203)^$D203)-1),0)","v":0},{"$f":"IF(W$111-$B203=$D203,$H203*(((1+$F203)^$D203)-1),0)","v":0},0,0,0,0]
[{"$f":"A203","v":"ZERO-COUPON BOND"},{"$f":"B203+1","v":2015},null,{"$f":"D203","v":3},{"$f":"E203","v":3},{"$f":"$M$89","v":9.4568840494100262E-2},null,null,{"$f":"$C$89/$C$31","v":0},{"$f":"I204-Q204","v":0},{"$f":"J204-R204","v":0},{"$f":"K204-S204","v":0},{"$f":"L204-T204","v":0},null,null,{"$f":"IF($D204=$E204,IF(P$111=$B204+$E204,$I204,0),0)","v":0},{"$f":"IF($D204=$E204,IF(Q$111=$B204+$E204,$I204,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B204=$D204,$I204*(((1+$F204)^$D204)-1),0)","v":0},{"$f":"IF(X$111-$B204=$D204,$I204*(((1+$F204)^$D204)-1),0)","v":0},0,0,0]
[{"$f":"A204","v":"ZERO-COUPON BOND"},{"$f":"B204+1","v":2016},null,{"$f":"D204","v":3},3,{"$f":"$N$89","v":6.9999999999999993E-2},null,null,null,{"$f":"$D$89/$D$31","v":0},{"$f":"J205-R205","v":0},{"$f":"K205-S205","v":0},{"$f":"L205-T205","v":0},null,null,null,{"$f":"IF($D205=$E205,IF(Q$111=$B205+$E205,$J205,0),0)","v":0},{"$f":"IF($D205=$E205,IF(R$111=$B205+$E205,$J205,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B205=$D205,$J205*(((1+$F205)^$D205)-1),0)","v":0},{"$f":"IF(Y$111-$B205=$D205,$J205*(((1+$F205)^$D205)-1),0)","v":0},0,0]
[{"$f":"A205","v":"ZERO-COUPON BOND"},{"$f":"B205+1","v":2017},null,{"$f":"D205","v":3},3,{"$f":"$O$89","v":6.9999999999999993E-2},null,null,null,null,{"$f":"$E$89/$E$31","v":0},{"$f":"K206-S206","v":0},{"$f":"L206-T206","v":0},null,null,null,null,{"$f":"IF($D206=$E206,IF(R$111=$B206+$E206,$K206,0),0)","v":0},{"$f":"IF($D206=$E206,IF(S$111=$B206+$E206,$K206,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B206=$D206,$K206*(((1+$F206)^$D206)-1),0)","v":0},{"$f":"IF(Z$111-$B206=$D206,$K206*(((1+$F206)^$D206)-1),0)","v":0},0]
[{"$f":"A206","v":"ZERO-COUPON BOND"},{"$f":"B206+1","v":2018},null,{"$f":"D206","v":3},3,{"$f":"$P$89","v":6.9999999999999993E-2},null,null,null,null,null,{"$f":"$F$89/$F$31","v":0},{"$f":"L207-T207","v":0},null,null,null,null,null,{"$f":"IF($D207=$E207,IF(S$111=$B207+$E207,$L207,0),0)","v":0},{"$f":"IF($D207=$E207,IF(T$111=$B207+$E207,$L207,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B207=$D207,$L207*(((1+$F207)^$D207)-1),0)","v":0},{"$f":"IF(AA$111-$B207=$D207,$L207*(((1+$F207)^$D207)-1),0)","v":0}]
[{"$f":"A207","v":"ZERO-COUPON BOND"},{"$f":"B207+1","v":2019},null,{"$f":"D207","v":3},3,{"$f":"$Q$89","v":6.9999999999999993E-2},null,null,null,null,null,null,{"$f":"$G$89/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF($D208=$E208,IF(T$111=$B208+$E208,$M208,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B208=$D208,$M208*(((1+$F208)^$D208)-1),0)","v":0}]
[]
[{"$f":"'Input 4 - Forecast'!A71","v":"New Issuance of External Debt (new debt) 1/"}]
[{"$f":"'Input 4 - Forecast'!A72","v":"Short-term debt 2/"}]
[{"$f":"'Input 4 - Forecast'!A73","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[null,{"$f":"B119","v":2014},{"$f":"$I92","v":"Semi-annual"},{"$f":"$J92","v":1},{"$f":"$K92","v":1},{"$f":"$L$92","v":7.0000000000000007E-2},null,{"$f":"$B$92","v":0},{"$f":"H214-P214","v":0},{"$f":"I214-Q214","v":0},{"$f":"J214-R214","v":0},{"$f":"K214-S214","v":0},{"$f":"L214-T214","v":0},null,0,{"$f":"H214","v":0},0,0,0,0,null,{"$f":"IF($C214=\"annual\",IF(V$111=$B214,0,G214*$F214),IF(V$111-$B214=0,0,IF((V$111-$B214)<$E214,AVERAGE(G214,H214)*$F214,IF((V$111-$B214)=$E214,G214*$F214/2,0))))","v":0},{"$f":"IF($C214=\"annual\",IF(W$111=$B214,0,H214*$F214),IF(W$111-$B214=0,0,IF((W$111-$B214)<$E214,AVERAGE(H214,I214)*$F214,IF((W$111-$B214)=$E214,H214*$F214/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B214+1","v":2015},{"$f":"C214","v":"Semi-annual"},{"$f":"D214","v":1},{"$f":"E214","v":1},{"$f":"$M$92","v":0.10456884049410028},null,null,{"$f":"$C$92","v":0},{"$f":"I215-Q215","v":0},{"$f":"J215-R215","v":0},{"$f":"K215-S215","v":0},{"$f":"L215-T215","v":0},null,null,0,{"$f":"I215","v":0},0,0,0,null,null,0,0,0,0,0]
[null,{"$f":"B215+1","v":2016},{"$f":"C215","v":"Semi-annual"},{"$f":"D215","v":1},1,{"$f":"$N$92","v":8.0000000000000016E-2},null,null,null,{"$f":"$D$92","v":0},{"$f":"J216-R216","v":0},{"$f":"K216-S216","v":0},{"$f":"L216-T216","v":0},null,null,null,0,{"$f":"J216","v":0},0,0,null,null,null,0,0,0,0]
[null,{"$f":"B216+1","v":2017},{"$f":"C216","v":"Semi-annual"},1,1,{"$f":"$O$92","v":8.0000000000000016E-2},null,null,null,null,{"$f":"$E$92","v":0},{"$f":"K217-S217","v":0},{"$f":"L217-T217","v":0},null,null,null,null,0,{"$f":"K217","v":0},0,null,null,null,null,0,0,0]
[null,{"$f":"B217+1","v":2018},{"$f":"C217","v":"Semi-annual"},1,1,{"$f":"$P$92","v":8.0000000000000016E-2},null,null,null,null,null,{"$f":"$F$92","v":0},{"$f":"L218-T218","v":0},null,null,null,null,null,0,{"$f":"L218","v":0},null,null,null,null,null,0,0]
[null,{"$f":"B218+1","v":2019},{"$f":"C218","v":"Semi-annual"},1,1,{"$f":"$Q$92","v":8.0000000000000016E-2},null,null,null,null,null,null,{"$f":"$G$92","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A82","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[null,{"$f":"B119","v":2014},{"$f":"$I93","v":"Semi-annual"},{"$f":"$J93","v":1},{"$f":"$K93","v":1},{"$f":"$L$93","v":0.01},null,{"$f":"$B$93/$B$31","v":0},{"$f":"H223-P223","v":0},{"$f":"I223-Q223","v":0},{"$f":"J223-R223","v":0},{"$f":"K223-S223","v":0},{"$f":"L223-T223","v":0},null,0,{"$f":"H223","v":0},0,0,0,0,null,{"$f":"IF($C223=\"annual\",IF(V$111=$B223,0,G223*$F223),IF(V$111-$B223=0,0,IF((V$111-$B223)<$E223,AVERAGE(G223,H223)*$F223,IF((V$111-$B223)=$E223,G223*$F223/2,0))))","v":0},{"$f":"IF($C223=\"annual\",IF(W$111=$B223,0,H223*$F223),IF(W$111-$B223=0,0,IF((W$111-$B223)<$E223,AVERAGE(H223,I223)*$F223,IF((W$111-$B223)=$E223,H223*$F223/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B223+1","v":2015},{"$f":"C223","v":"Semi-annual"},{"$f":"D223","v":1},{"$f":"E223","v":1},{"$f":"$M$93","v":4.4568840494100273E-2},null,null,{"$f":"$C$93/$C$31","v":0},{"$f":"I224-Q224","v":0},{"$f":"J224-R224","v":0},{"$f":"K224-S224","v":0},{"$f":"L224-T224","v":0},null,null,0,{"$f":"I224","v":0},0,0,0,null,null,0,0,0,0,0]
[null,{"$f":"B224+1","v":2016},{"$f":"C224","v":"Semi-annual"},{"$f":"D224","v":1},1,{"$f":"$N$93","v":0.02},null,null,null,{"$f":"$D$93/$D$31","v":0},{"$f":"J225-R225","v":0},{"$f":"K225-S225","v":0},{"$f":"L225-T225","v":0},null,null,null,0,{"$f":"J225","v":0},0,0,null,null,null,0,0,0,0]
[null,{"$f":"B225+1","v":2017},{"$f":"C225","v":"Semi-annual"},1,1,{"$f":"$O$93","v":0.02},null,null,null,null,{"$f":"$E$93/$E$31","v":0},{"$f":"K226-S226","v":0},{"$f":"L226-T226","v":0},null,null,null,null,0,{"$f":"K226","v":0},0,null,null,null,null,0,0,0]
[null,{"$f":"B226+1","v":2018},{"$f":"C226","v":"Semi-annual"},1,1,{"$f":"$P$93","v":0.02},null,null,null,null,null,{"$f":"$F$93/$F$31","v":0},{"$f":"L227-T227","v":0},null,null,null,null,null,0,{"$f":"L227","v":0},null,null,null,null,null,0,0]
[null,{"$f":"B227+1","v":2019},{"$f":"C227","v":"Semi-annual"},1,1,{"$f":"$Q$93","v":0.02},null,null,null,null,null,null,{"$f":"$G$93/$G$31","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A75","v":"Long-term debt 3/"}]
[{"$f":"'Input 4 - Forecast'!A76","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[{"$f":"'Input 4 - Forecast'!A77","v":"Type 11"},{"$f":"B119","v":2014},{"$f":"$I96","v":"Annual"},{"$f":"$J96","v":2},{"$f":"$K96","v":2},{"$f":"$L$96","v":0.1},null,{"$f":"$B$96","v":0},{"$f":"H233-P233","v":0},{"$f":"I233-Q233","v":0},{"$f":"J233-R233","v":0},{"$f":"K233-S233","v":0},{"$f":"L233-T233","v":0},null,{"$f":"IF(OR($C233=\"Annual\",$D233=$E233),IF(AND($D233=$E233,O$111=$B233+$D233),$H233,IF(AND(O$111>$B233+$D233,O$111<=$B233+$E233), $H233/($E233-$D233),0)), IF(OR(O$111=$B233+$D233,O$111=$B233+$E233),$H233/(($E233-$D233)*2),IF(AND(O$111>$B233+$D233,O$111<$B233+$E233),$H233/($E233-$D233),0)))","v":0},{"$f":"IF(OR($C233=\"Annual\",$D233=$E233),IF(AND($D233=$E233,P$111=$B233+$D233),$H233,IF(AND(P$111>$B233+$D233,P$111<=$B233+$E233), $H233/($E233-$D233),0)), IF(OR(P$111=$B233+$D233,P$111=$B233+$E233),$H233/(($E233-$D233)*2),IF(AND(P$111>$B233+$D233,P$111<$B233+$E233),$H233/($E233-$D233),0)))","v":0},0,0,0,0,null,{"$f":"IF($C233=\"annual\",IF(V$111=$B233,0,G233*$F233),IF(V$111-$B233=0,0,IF((V$111-$B233)<$E233,AVERAGE(G233,H233)*$F233,IF((V$111-$B233)=$E233,G233*$F233/2,0))))","v":0},{"$f":"IF($C233=\"annual\",IF(W$111=$B233,0,H233*$F233),IF(W$111-$B233=0,0,IF((W$111-$B233)<$E233,AVERAGE(H233,I233)*$F233,IF((W$111-$B233)=$E233,H233*$F233/2,0))))","v":0},0,0,0,0]
[{"$f":"A233","v":"Type 11"},{"$f":"B233+1","v":2015},{"$f":"C233","v":"Annual"},{"$f":"D233","v":2},2,{"$f":"$M$96","v":0.13456884049410028},null,null,{"$f":"$C$96","v":0},{"$f":"I234-Q234","v":0},{"$f":"J234-R234","v":0},{"$f":"K234-S234","v":0},{"$f":"L234-T234","v":0},null,null,{"$f":"IF(OR($C234=\"Annual\",$D234=$E234),IF(AND($D234=$E234,P$111=$B234+$D234),$I234,IF(AND(P$111>$B234+$D234,P$111<=$B234+$E234), $I234/($E234-$D234),0)), IF(OR(P$111=$B234+$D234,P$111=$B234+$E234),$I234/(($E234-$D234)*2),IF(AND(P$111>$B234+$D234,P$111<$B234+$E234),$I234/($E234-$D234),0)))","v":0},{"$f":"IF(OR($C234=\"Annual\",$D234=$E234),IF(AND($D234=$E234,Q$111=$B234+$D234),$I234,IF(AND(Q$111>$B234+$D234,Q$111<=$B234+$E234), $I234/($E234-$D234),0)), IF(OR(Q$111=$B234+$D234,Q$111=$B234+$E234),$I234/(($E234-$D234)*2),IF(AND(Q$111>$B234+$D234,Q$111<$B234+$E234),$I234/($E234-$D234),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A234","v":"Type 11"},{"$f":"B234+1","v":2016},{"$f":"C234","v":"Annual"},2,2,{"$f":"$N$96","v":0.11000000000000001},null,null,null,{"$f":"$D$96","v":0},{"$f":"J235-R235","v":0},{"$f":"K235-S235","v":0},{"$f":"L235-T235","v":0},null,null,null,{"$f":"IF(OR($C235=\"Annual\",$D235=$E235),IF(AND($D235=$E235,Q$111=$B235+$D235),$J235,IF(AND(Q$111>$B235+$D235,Q$111<=$B235+$E235), $J235/($E235-$D235),0)), IF(OR(Q$111=$B235+$D235,Q$111=$B235+$E235),$J235/(($E235-$D235)*2),IF(AND(Q$111>$B235+$D235,Q$111<$B235+$E235),$J235/($E235-$D235),0)))","v":0},{"$f":"IF(OR($C235=\"Annual\",$D235=$E235),IF(AND($D235=$E235,R$111=$B235+$D235),$J235,IF(AND(R$111>$B235+$D235,R$111<=$B235+$E235), $J235/($E235-$D235),0)), IF(OR(R$111=$B235+$D235,R$111=$B235+$E235),$J235/(($E235-$D235)*2),IF(AND(R$111>$B235+$D235,R$111<$B235+$E235),$J235/($E235-$D235),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A235","v":"Type 11"},{"$f":"B235+1","v":2017},{"$f":"C235","v":"Annual"},2,2,{"$f":"$O$96","v":0.11000000000000001},null,null,null,null,{"$f":"$E$96","v":0},{"$f":"K236-S236","v":0},{"$f":"L236-T236","v":0},null,null,null,null,{"$f":"IF(OR($C236=\"Annual\",$D236=$E236),IF(AND($D236=$E236,R$111=$B236+$D236),$K236,IF(AND(R$111>$B236+$D236,R$111<=$B236+$E236), $K236/($E236-$D236),0)), IF(OR(R$111=$B236+$D236,R$111=$B236+$E236),$K236/(($E236-$D236)*2),IF(AND(R$111>$B236+$D236,R$111<$B236+$E236),$K236/($E236-$D236),0)))","v":0},{"$f":"IF(OR($C236=\"Annual\",$D236=$E236),IF(AND($D236=$E236,S$111=$B236+$D236),$K236,IF(AND(S$111>$B236+$D236,S$111<=$B236+$E236), $K236/($E236-$D236),0)), IF(OR(S$111=$B236+$D236,S$111=$B236+$E236),$K236/(($E236-$D236)*2),IF(AND(S$111>$B236+$D236,S$111<$B236+$E236),$K236/($E236-$D236),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A236","v":"Type 11"},{"$f":"B236+1","v":2018},{"$f":"C236","v":"Annual"},2,2,{"$f":"$P$96","v":0.11000000000000001},null,null,null,null,null,{"$f":"$F$96","v":0},{"$f":"L237-T237","v":0},null,null,null,null,null,{"$f":"IF(OR($C237=\"Annual\",$D237=$E237),IF(AND($D237=$E237,S$111=$B237+$D237),$L237,IF(AND(S$111>$B237+$D237,S$111<=$B237+$E237), $L237/($E237-$D237),0)), IF(OR(S$111=$B237+$D237,S$111=$B237+$E237),$L237/(($E237-$D237)*2),IF(AND(S$111>$B237+$D237,S$111<$B237+$E237),$L237/($E237-$D237),0)))","v":0},{"$f":"IF(OR($C237=\"Annual\",$D237=$E237),IF(AND($D237=$E237,T$111=$B237+$D237),$L237,IF(AND(T$111>$B237+$D237,T$111<=$B237+$E237), $L237/($E237-$D237),0)), IF(OR(T$111=$B237+$D237,T$111=$B237+$E237),$L237/(($E237-$D237)*2),IF(AND(T$111>$B237+$D237,T$111<$B237+$E237),$L237/($E237-$D237),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A237","v":"Type 11"},{"$f":"B237+1","v":2019},{"$f":"C237","v":"Annual"},2,2,{"$f":"$Q$96","v":0.11000000000000001},null,null,null,null,null,null,{"$f":"$G$96","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C238=\"Annual\",$D238=$E238),IF(AND($D238=$E238,T$111=$B238+$D238),$M238,IF(AND(T$111>$B238+$D238,T$111<=$B238+$E238), $M238/($E238-$D238),0)), IF(OR(T$111=$B238+$D238,T$111=$B238+$E238),$M238/(($E238-$D238)*2),IF(AND(T$111>$B238+$D238,T$111<$B238+$E238),$M238/($E238-$D238),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A78","v":"Type 12"},{"$f":"B119","v":2014},{"$f":"$I97","v":"Annual"},{"$f":"$J97","v":3},{"$f":"$K97","v":3},{"$f":"$L$97","v":0.10500000000000001},null,{"$f":"$B$97","v":0},{"$f":"H240-P240","v":0},{"$f":"I240-Q240","v":0},{"$f":"J240-R240","v":0},{"$f":"K240-S240","v":0},{"$f":"L240-T240","v":0},null,{"$f":"IF(OR($C240=\"Annual\",$D240=$E240),IF(AND($D240=$E240,O$111=$B240+$D240),$H240,IF(AND(O$111>$B240+$D240,O$111<=$B240+$E240), $H240/($E240-$D240),0)), IF(OR(O$111=$B240+$D240,O$111=$B240+$E240),$H240/(($E240-$D240)*2),IF(AND(O$111>$B240+$D240,O$111<$B240+$E240),$H240/($E240-$D240),0)))","v":0},{"$f":"IF(OR($C240=\"Annual\",$D240=$E240),IF(AND($D240=$E240,P$111=$B240+$D240),$H240,IF(AND(P$111>$B240+$D240,P$111<=$B240+$E240), $H240/($E240-$D240),0)), IF(OR(P$111=$B240+$D240,P$111=$B240+$E240),$H240/(($E240-$D240)*2),IF(AND(P$111>$B240+$D240,P$111<$B240+$E240),$H240/($E240-$D240),0)))","v":0},0,0,0,0,null,{"$f":"IF($C240=\"annual\",IF(V$111=$B240,0,G240*$F240),IF(V$111-$B240=0,0,IF((V$111-$B240)<$E240,AVERAGE(G240,H240)*$F240,IF((V$111-$B240)=$E240,G240*$F240/2,0))))","v":0},{"$f":"IF($C240=\"annual\",IF(W$111=$B240,0,H240*$F240),IF(W$111-$B240=0,0,IF((W$111-$B240)<$E240,AVERAGE(H240,I240)*$F240,IF((W$111-$B240)=$E240,H240*$F240/2,0))))","v":0},0,0,0,0]
[{"$f":"A240","v":"Type 12"},{"$f":"B240+1","v":2015},{"$f":"C240","v":"Annual"},{"$f":"D240","v":3},{"$f":"E240","v":3},{"$f":"$M$97","v":0.13956884049410029},null,null,{"$f":"$C$97","v":0},{"$f":"I241-Q241","v":0},{"$f":"J241-R241","v":0},{"$f":"K241-S241","v":0},{"$f":"L241-T241","v":0},null,null,{"$f":"IF(OR($C241=\"Annual\",$D241=$E241),IF(AND($D241=$E241,P$111=$B241+$D241),$I241,IF(AND(P$111>$B241+$D241,P$111<=$B241+$E241), $I241/($E241-$D241),0)), IF(OR(P$111=$B241+$D241,P$111=$B241+$E241),$I241/(($E241-$D241)*2),IF(AND(P$111>$B241+$D241,P$111<$B241+$E241),$I241/($E241-$D241),0)))","v":0},{"$f":"IF(OR($C241=\"Annual\",$D241=$E241),IF(AND($D241=$E241,Q$111=$B241+$D241),$I241,IF(AND(Q$111>$B241+$D241,Q$111<=$B241+$E241), $I241/($E241-$D241),0)), IF(OR(Q$111=$B241+$D241,Q$111=$B241+$E241),$I241/(($E241-$D241)*2),IF(AND(Q$111>$B241+$D241,Q$111<$B241+$E241),$I241/($E241-$D241),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A241","v":"Type 12"},{"$f":"B241+1","v":2016},{"$f":"C241","v":"Annual"},{"$f":"D241","v":3},3,{"$f":"$N$97","v":0.11500000000000002},null,null,null,{"$f":"$D$97","v":0},{"$f":"J242-R242","v":0},{"$f":"K242-S242","v":0},{"$f":"L242-T242","v":0},null,null,null,{"$f":"IF(OR($C242=\"Annual\",$D242=$E242),IF(AND($D242=$E242,Q$111=$B242+$D242),$J242,IF(AND(Q$111>$B242+$D242,Q$111<=$B242+$E242), $J242/($E242-$D242),0)), IF(OR(Q$111=$B242+$D242,Q$111=$B242+$E242),$J242/(($E242-$D242)*2),IF(AND(Q$111>$B242+$D242,Q$111<$B242+$E242),$J242/($E242-$D242),0)))","v":0},{"$f":"IF(OR($C242=\"Annual\",$D242=$E242),IF(AND($D242=$E242,R$111=$B242+$D242),$J242,IF(AND(R$111>$B242+$D242,R$111<=$B242+$E242), $J242/($E242-$D242),0)), IF(OR(R$111=$B242+$D242,R$111=$B242+$E242),$J242/(($E242-$D242)*2),IF(AND(R$111>$B242+$D242,R$111<$B242+$E242),$J242/($E242-$D242),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A242","v":"Type 12"},{"$f":"B242+1","v":2017},{"$f":"C242","v":"Annual"},3,3,{"$f":"$O$97","v":0.11500000000000002},null,null,null,null,{"$f":"$E$97","v":0},{"$f":"K243-S243","v":0},{"$f":"L243-T243","v":0},null,null,null,null,{"$f":"IF(OR($C243=\"Annual\",$D243=$E243),IF(AND($D243=$E243,R$111=$B243+$D243),$K243,IF(AND(R$111>$B243+$D243,R$111<=$B243+$E243), $K243/($E243-$D243),0)), IF(OR(R$111=$B243+$D243,R$111=$B243+$E243),$K243/(($E243-$D243)*2),IF(AND(R$111>$B243+$D243,R$111<$B243+$E243),$K243/($E243-$D243),0)))","v":0},{"$f":"IF(OR($C243=\"Annual\",$D243=$E243),IF(AND($D243=$E243,S$111=$B243+$D243),$K243,IF(AND(S$111>$B243+$D243,S$111<=$B243+$E243), $K243/($E243-$D243),0)), IF(OR(S$111=$B243+$D243,S$111=$B243+$E243),$K243/(($E243-$D243)*2),IF(AND(S$111>$B243+$D243,S$111<$B243+$E243),$K243/($E243-$D243),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A243","v":"Type 12"},{"$f":"B243+1","v":2018},{"$f":"C243","v":"Annual"},3,3,{"$f":"$P$97","v":0.11500000000000002},null,null,null,null,null,{"$f":"$F$97","v":0},{"$f":"L244-T244","v":0},null,null,null,null,null,{"$f":"IF(OR($C244=\"Annual\",$D244=$E244),IF(AND($D244=$E244,S$111=$B244+$D244),$L244,IF(AND(S$111>$B244+$D244,S$111<=$B244+$E244), $L244/($E244-$D244),0)), IF(OR(S$111=$B244+$D244,S$111=$B244+$E244),$L244/(($E244-$D244)*2),IF(AND(S$111>$B244+$D244,S$111<$B244+$E244),$L244/($E244-$D244),0)))","v":0},{"$f":"IF(OR($C244=\"Annual\",$D244=$E244),IF(AND($D244=$E244,T$111=$B244+$D244),$L244,IF(AND(T$111>$B244+$D244,T$111<=$B244+$E244), $L244/($E244-$D244),0)), IF(OR(T$111=$B244+$D244,T$111=$B244+$E244),$L244/(($E244-$D244)*2),IF(AND(T$111>$B244+$D244,T$111<$B244+$E244),$L244/($E244-$D244),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A244","v":"Type 12"},{"$f":"B244+1","v":2019},{"$f":"C244","v":"Annual"},3,3,{"$f":"$Q$97","v":0.11500000000000002},null,null,null,null,null,null,{"$f":"$G$97","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C245=\"Annual\",$D245=$E245),IF(AND($D245=$E245,T$111=$B245+$D245),$M245,IF(AND(T$111>$B245+$D245,T$111<=$B245+$E245), $M245/($E245-$D245),0)), IF(OR(T$111=$B245+$D245,T$111=$B245+$E245),$M245/(($E245-$D245)*2),IF(AND(T$111>$B245+$D245,T$111<$B245+$E245),$M245/($E245-$D245),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A79","v":"Type 13"},{"$f":"B119","v":2014},{"$f":"$I98","v":"Annual"},{"$f":"$J98","v":5},{"$f":"$K98","v":5},{"$f":"$L$98","v":0.11000000000000001},null,{"$f":"$B$98","v":0},{"$f":"H247-P247","v":0},{"$f":"I247-Q247","v":0},{"$f":"J247-R247","v":0},{"$f":"K247-S247","v":0},{"$f":"L247-T247","v":0},null,{"$f":"IF(OR($C247=\"Annual\",$D247=$E247),IF(AND($D247=$E247,O$111=$B247+$D247),$H247,IF(AND(O$111>$B247+$D247,O$111<=$B247+$E247), $H247/($E247-$D247),0)), IF(OR(O$111=$B247+$D247,O$111=$B247+$E247),$H247/(($E247-$D247)*2),IF(AND(O$111>$B247+$D247,O$111<$B247+$E247),$H247/($E247-$D247),0)))","v":0},{"$f":"IF(OR($C247=\"Annual\",$D247=$E247),IF(AND($D247=$E247,P$111=$B247+$D247),$H247,IF(AND(P$111>$B247+$D247,P$111<=$B247+$E247), $H247/($E247-$D247),0)), IF(OR(P$111=$B247+$D247,P$111=$B247+$E247),$H247/(($E247-$D247)*2),IF(AND(P$111>$B247+$D247,P$111<$B247+$E247),$H247/($E247-$D247),0)))","v":0},0,0,0,0,null,{"$f":"IF($C247=\"annual\",IF(V$111=$B247,0,G247*$F247),IF(V$111-$B247=0,0,IF((V$111-$B247)<$E247,AVERAGE(G247,H247)*$F247,IF((V$111-$B247)=$E247,G247*$F247/2,0))))","v":0},{"$f":"IF($C247=\"annual\",IF(W$111=$B247,0,H247*$F247),IF(W$111-$B247=0,0,IF((W$111-$B247)<$E247,AVERAGE(H247,I247)*$F247,IF((W$111-$B247)=$E247,H247*$F247/2,0))))","v":0},0,0,0,0]
[{"$f":"A247","v":"Type 13"},{"$f":"B247+1","v":2015},{"$f":"C247","v":"Annual"},{"$f":"D247","v":5},5,{"$f":"$M$98","v":0.14456884049410029},null,null,{"$f":"$C$98","v":0},{"$f":"I248-Q248","v":0},{"$f":"J248-R248","v":0},{"$f":"K248-S248","v":0},{"$f":"L248-T248","v":0},null,null,{"$f":"IF(OR($C248=\"Annual\",$D248=$E248),IF(AND($D248=$E248,P$111=$B248+$D248),$I248,IF(AND(P$111>$B248+$D248,P$111<=$B248+$E248), $I248/($E248-$D248),0)), IF(OR(P$111=$B248+$D248,P$111=$B248+$E248),$I248/(($E248-$D248)*2),IF(AND(P$111>$B248+$D248,P$111<$B248+$E248),$I248/($E248-$D248),0)))","v":0},{"$f":"IF(OR($C248=\"Annual\",$D248=$E248),IF(AND($D248=$E248,Q$111=$B248+$D248),$I248,IF(AND(Q$111>$B248+$D248,Q$111<=$B248+$E248), $I248/($E248-$D248),0)), IF(OR(Q$111=$B248+$D248,Q$111=$B248+$E248),$I248/(($E248-$D248)*2),IF(AND(Q$111>$B248+$D248,Q$111<$B248+$E248),$I248/($E248-$D248),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A248","v":"Type 13"},{"$f":"B248+1","v":2016},{"$f":"C248","v":"Annual"},5,5,{"$f":"$N$98","v":0.12000000000000002},null,null,null,{"$f":"$D$98","v":0},{"$f":"J249-R249","v":0},{"$f":"K249-S249","v":0},{"$f":"L249-T249","v":0},null,null,null,{"$f":"IF(OR($C249=\"Annual\",$D249=$E249),IF(AND($D249=$E249,Q$111=$B249+$D249),$J249,IF(AND(Q$111>$B249+$D249,Q$111<=$B249+$E249), $J249/($E249-$D249),0)), IF(OR(Q$111=$B249+$D249,Q$111=$B249+$E249),$J249/(($E249-$D249)*2),IF(AND(Q$111>$B249+$D249,Q$111<$B249+$E249),$J249/($E249-$D249),0)))","v":0},{"$f":"IF(OR($C249=\"Annual\",$D249=$E249),IF(AND($D249=$E249,R$111=$B249+$D249),$J249,IF(AND(R$111>$B249+$D249,R$111<=$B249+$E249), $J249/($E249-$D249),0)), IF(OR(R$111=$B249+$D249,R$111=$B249+$E249),$J249/(($E249-$D249)*2),IF(AND(R$111>$B249+$D249,R$111<$B249+$E249),$J249/($E249-$D249),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A249","v":"Type 13"},{"$f":"B249+1","v":2017},{"$f":"C249","v":"Annual"},5,5,{"$f":"$O$98","v":0.12000000000000002},null,null,null,null,{"$f":"$E$98","v":0},{"$f":"K250-S250","v":0},{"$f":"L250-T250","v":0},null,null,null,null,{"$f":"IF(OR($C250=\"Annual\",$D250=$E250),IF(AND($D250=$E250,R$111=$B250+$D250),$K250,IF(AND(R$111>$B250+$D250,R$111<=$B250+$E250), $K250/($E250-$D250),0)), IF(OR(R$111=$B250+$D250,R$111=$B250+$E250),$K250/(($E250-$D250)*2),IF(AND(R$111>$B250+$D250,R$111<$B250+$E250),$K250/($E250-$D250),0)))","v":0},{"$f":"IF(OR($C250=\"Annual\",$D250=$E250),IF(AND($D250=$E250,S$111=$B250+$D250),$K250,IF(AND(S$111>$B250+$D250,S$111<=$B250+$E250), $K250/($E250-$D250),0)), IF(OR(S$111=$B250+$D250,S$111=$B250+$E250),$K250/(($E250-$D250)*2),IF(AND(S$111>$B250+$D250,S$111<$B250+$E250),$K250/($E250-$D250),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A250","v":"Type 13"},{"$f":"B250+1","v":2018},{"$f":"C250","v":"Annual"},5,5,{"$f":"$P$98","v":0.12000000000000002},null,null,null,null,null,{"$f":"$F$98","v":0},{"$f":"L251-T251","v":0},null,null,null,null,null,{"$f":"IF(OR($C251=\"Annual\",$D251=$E251),IF(AND($D251=$E251,S$111=$B251+$D251),$L251,IF(AND(S$111>$B251+$D251,S$111<=$B251+$E251), $L251/($E251-$D251),0)), IF(OR(S$111=$B251+$D251,S$111=$B251+$E251),$L251/(($E251-$D251)*2),IF(AND(S$111>$B251+$D251,S$111<$B251+$E251),$L251/($E251-$D251),0)))","v":0},{"$f":"IF(OR($C251=\"Annual\",$D251=$E251),IF(AND($D251=$E251,T$111=$B251+$D251),$L251,IF(AND(T$111>$B251+$D251,T$111<=$B251+$E251), $L251/($E251-$D251),0)), IF(OR(T$111=$B251+$D251,T$111=$B251+$E251),$L251/(($E251-$D251)*2),IF(AND(T$111>$B251+$D251,T$111<$B251+$E251),$L251/($E251-$D251),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A251","v":"Type 13"},{"$f":"B251+1","v":2019},{"$f":"C251","v":"Annual"},5,5,{"$f":"$Q$98","v":0.12000000000000002},null,null,null,null,null,null,{"$f":"$G$98","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C252=\"Annual\",$D252=$E252),IF(AND($D252=$E252,T$111=$B252+$D252),$M252,IF(AND(T$111>$B252+$D252,T$111<=$B252+$E252), $M252/($E252-$D252),0)), IF(OR(T$111=$B252+$D252,T$111=$B252+$E252),$M252/(($E252-$D252)*2),IF(AND(T$111>$B252+$D252,T$111<$B252+$E252),$M252/($E252-$D252),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A80","v":"Type 14"},{"$f":"B119","v":2014},{"$f":"$I99","v":"Annual"},{"$f":"$J99","v":10},{"$f":"$K99","v":10},{"$f":"$L$99","v":0.11500000000000002},null,{"$f":"$B$99","v":0},{"$f":"H254-P254","v":0},{"$f":"I254-Q254","v":0},{"$f":"J254-R254","v":0},{"$f":"K254-S254","v":0},{"$f":"L254-T254","v":0},null,{"$f":"IF(OR($C254=\"Annual\",$D254=$E254),IF(AND($D254=$E254,O$111=$B254+$D254),$H254,IF(AND(O$111>$B254+$D254,O$111<=$B254+$E254), $H254/($E254-$D254),0)), IF(OR(O$111=$B254+$D254,O$111=$B254+$E254),$H254/(($E254-$D254)*2),IF(AND(O$111>$B254+$D254,O$111<$B254+$E254),$H254/($E254-$D254),0)))","v":0},{"$f":"IF(OR($C254=\"Annual\",$D254=$E254),IF(AND($D254=$E254,P$111=$B254+$D254),$H254,IF(AND(P$111>$B254+$D254,P$111<=$B254+$E254), $H254/($E254-$D254),0)), IF(OR(P$111=$B254+$D254,P$111=$B254+$E254),$H254/(($E254-$D254)*2),IF(AND(P$111>$B254+$D254,P$111<$B254+$E254),$H254/($E254-$D254),0)))","v":0},0,0,0,0,null,{"$f":"IF($C254=\"annual\",IF(V$111=$B254,0,G254*$F254),IF(V$111-$B254=0,0,IF((V$111-$B254)<$E254,AVERAGE(G254,H254)*$F254,IF((V$111-$B254)=$E254,G254*$F254/2,0))))","v":0},{"$f":"IF($C254=\"annual\",IF(W$111=$B254,0,H254*$F254),IF(W$111-$B254=0,0,IF((W$111-$B254)<$E254,AVERAGE(H254,I254)*$F254,IF((W$111-$B254)=$E254,H254*$F254/2,0))))","v":0},0,0,0,0]
[{"$f":"A254","v":"Type 14"},{"$f":"B254+1","v":2015},{"$f":"C254","v":"Annual"},{"$f":"D254","v":10},10,{"$f":"$M$99","v":0.1495688404941003},null,null,{"$f":"$C$99","v":0},{"$f":"I255-Q255","v":0},{"$f":"J255-R255","v":0},{"$f":"K255-S255","v":0},{"$f":"L255-T255","v":0},null,null,{"$f":"IF(OR($C255=\"Annual\",$D255=$E255),IF(AND($D255=$E255,P$111=$B255+$D255),$I255,IF(AND(P$111>$B255+$D255,P$111<=$B255+$E255), $I255/($E255-$D255),0)), IF(OR(P$111=$B255+$D255,P$111=$B255+$E255),$I255/(($E255-$D255)*2),IF(AND(P$111>$B255+$D255,P$111<$B255+$E255),$I255/($E255-$D255),0)))","v":0},{"$f":"IF(OR($C255=\"Annual\",$D255=$E255),IF(AND($D255=$E255,Q$111=$B255+$D255),$I255,IF(AND(Q$111>$B255+$D255,Q$111<=$B255+$E255), $I255/($E255-$D255),0)), IF(OR(Q$111=$B255+$D255,Q$111=$B255+$E255),$I255/(($E255-$D255)*2),IF(AND(Q$111>$B255+$D255,Q$111<$B255+$E255),$I255/($E255-$D255),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A255","v":"Type 14"},{"$f":"B255+1","v":2016},{"$f":"C255","v":"Annual"},10,10,{"$f":"$N$99","v":0.12500000000000003},null,null,null,{"$f":"$D$99","v":0},{"$f":"J256-R256","v":0},{"$f":"K256-S256","v":0},{"$f":"L256-T256","v":0},null,null,null,{"$f":"IF(OR($C256=\"Annual\",$D256=$E256),IF(AND($D256=$E256,Q$111=$B256+$D256),$J256,IF(AND(Q$111>$B256+$D256,Q$111<=$B256+$E256), $J256/($E256-$D256),0)), IF(OR(Q$111=$B256+$D256,Q$111=$B256+$E256),$J256/(($E256-$D256)*2),IF(AND(Q$111>$B256+$D256,Q$111<$B256+$E256),$J256/($E256-$D256),0)))","v":0},{"$f":"IF(OR($C256=\"Annual\",$D256=$E256),IF(AND($D256=$E256,R$111=$B256+$D256),$J256,IF(AND(R$111>$B256+$D256,R$111<=$B256+$E256), $J256/($E256-$D256),0)), IF(OR(R$111=$B256+$D256,R$111=$B256+$E256),$J256/(($E256-$D256)*2),IF(AND(R$111>$B256+$D256,R$111<$B256+$E256),$J256/($E256-$D256),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A256","v":"Type 14"},{"$f":"B256+1","v":2017},{"$f":"C256","v":"Annual"},10,10,{"$f":"$O$99","v":0.12500000000000003},null,null,null,null,{"$f":"$E$99","v":0},{"$f":"K257-S257","v":0},{"$f":"L257-T257","v":0},null,null,null,null,{"$f":"IF(OR($C257=\"Annual\",$D257=$E257),IF(AND($D257=$E257,R$111=$B257+$D257),$K257,IF(AND(R$111>$B257+$D257,R$111<=$B257+$E257), $K257/($E257-$D257),0)), IF(OR(R$111=$B257+$D257,R$111=$B257+$E257),$K257/(($E257-$D257)*2),IF(AND(R$111>$B257+$D257,R$111<$B257+$E257),$K257/($E257-$D257),0)))","v":0},{"$f":"IF(OR($C257=\"Annual\",$D257=$E257),IF(AND($D257=$E257,S$111=$B257+$D257),$K257,IF(AND(S$111>$B257+$D257,S$111<=$B257+$E257), $K257/($E257-$D257),0)), IF(OR(S$111=$B257+$D257,S$111=$B257+$E257),$K257/(($E257-$D257)*2),IF(AND(S$111>$B257+$D257,S$111<$B257+$E257),$K257/($E257-$D257),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A257","v":"Type 14"},{"$f":"B257+1","v":2018},{"$f":"C257","v":"Annual"},10,10,{"$f":"$P$99","v":0.12500000000000003},null,null,null,null,null,{"$f":"$F$99","v":0},{"$f":"L258-T258","v":0},null,null,null,null,null,{"$f":"IF(OR($C258=\"Annual\",$D258=$E258),IF(AND($D258=$E258,S$111=$B258+$D258),$L258,IF(AND(S$111>$B258+$D258,S$111<=$B258+$E258), $L258/($E258-$D258),0)), IF(OR(S$111=$B258+$D258,S$111=$B258+$E258),$L258/(($E258-$D258)*2),IF(AND(S$111>$B258+$D258,S$111<$B258+$E258),$L258/($E258-$D258),0)))","v":0},{"$f":"IF(OR($C258=\"Annual\",$D258=$E258),IF(AND($D258=$E258,T$111=$B258+$D258),$L258,IF(AND(T$111>$B258+$D258,T$111<=$B258+$E258), $L258/($E258-$D258),0)), IF(OR(T$111=$B258+$D258,T$111=$B258+$E258),$L258/(($E258-$D258)*2),IF(AND(T$111>$B258+$D258,T$111<$B258+$E258),$L258/($E258-$D258),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A258","v":"Type 14"},{"$f":"B258+1","v":2019},{"$f":"C258","v":"Annual"},10,10,{"$f":"$Q$99","v":0.12500000000000003},null,null,null,null,null,null,{"$f":"$G$99","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C259=\"Annual\",$D259=$E259),IF(AND($D259=$E259,T$111=$B259+$D259),$M259,IF(AND(T$111>$B259+$D259,T$111<=$B259+$E259), $M259/($E259-$D259),0)), IF(OR(T$111=$B259+$D259,T$111=$B259+$E259),$M259/(($E259-$D259)*2),IF(AND(T$111>$B259+$D259,T$111<$B259+$E259),$M259/($E259-$D259),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A81","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J100","v":3},{"$f":"$K100","v":3},{"$f":"$L$100","v":0.12000000000000002},null,{"$f":"$B$100","v":0},{"$f":"H261-P261","v":0},{"$f":"I261-Q261","v":0},{"$f":"J261-R261","v":0},{"$f":"K261-S261","v":0},{"$f":"L261-T261","v":0},null,{"$f":"IF($D261=$E261,IF(O$111=$B261+$E261,$H261,0),0)","v":0},{"$f":"IF($D261=$E261,IF(P$111=$B261+$E261,$H261,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B261=$D261,$H261*(((1+$F261)^$D261)-1),0)","v":0},{"$f":"IF(W$111-$B261=$D261,$H261*(((1+$F261)^$D261)-1),0)","v":0},0,0,0,0]
[{"$f":"A261","v":"ZERO-COUPON BOND"},{"$f":"B261+1","v":2015},null,{"$f":"D261","v":3},3,{"$f":"$M$100","v":0.1545688404941003},null,null,{"$f":"$C$100","v":0},{"$f":"I262-Q262","v":0},{"$f":"J262-R262","v":0},{"$f":"K262-S262","v":0},{"$f":"L262-T262","v":0},null,null,{"$f":"IF($D262=$E262,IF(P$111=$B262+$E262,$I262,0),0)","v":0},{"$f":"IF($D262=$E262,IF(Q$111=$B262+$E262,$I262,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B262=$D262,$I262*(((1+$F262)^$D262)-1),0)","v":0},{"$f":"IF(X$111-$B262=$D262,$I262*(((1+$F262)^$D262)-1),0)","v":0},0,0,0]
[{"$f":"A262","v":"ZERO-COUPON BOND"},{"$f":"B262+1","v":2016},null,3,3,{"$f":"$N$100","v":0.13000000000000003},null,null,null,{"$f":"$D$100","v":0},{"$f":"J263-R263","v":0},{"$f":"K263-S263","v":0},{"$f":"L263-T263","v":0},null,null,null,{"$f":"IF($D263=$E263,IF(Q$111=$B263+$E263,$J263,0),0)","v":0},{"$f":"IF($D263=$E263,IF(R$111=$B263+$E263,$J263,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B263=$D263,$J263*(((1+$F263)^$D263)-1),0)","v":0},{"$f":"IF(Y$111-$B263=$D263,$J263*(((1+$F263)^$D263)-1),0)","v":0},0,0]
[{"$f":"A263","v":"ZERO-COUPON BOND"},{"$f":"B263+1","v":2017},null,3,3,{"$f":"$O$100","v":0.13000000000000003},null,null,null,null,{"$f":"$E$100","v":0},{"$f":"K264-S264","v":0},{"$f":"L264-T264","v":0},null,null,null,null,{"$f":"IF($D264=$E264,IF(R$111=$B264+$E264,$K264,0),0)","v":0},{"$f":"IF($D264=$E264,IF(S$111=$B264+$E264,$K264,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B264=$D264,$K264*(((1+$F264)^$D264)-1),0)","v":0},{"$f":"IF(Z$111-$B264=$D264,$K264*(((1+$F264)^$D264)-1),0)","v":0},0]
[{"$f":"A264","v":"ZERO-COUPON BOND"},{"$f":"B264+1","v":2018},null,3,3,{"$f":"$P$100","v":0.13000000000000003},null,null,null,null,null,{"$f":"$F$100","v":0},{"$f":"L265-T265","v":0},null,null,null,null,null,{"$f":"IF($D265=$E265,IF(S$111=$B265+$E265,$L265,0),0)","v":0},{"$f":"IF($D265=$E265,IF(T$111=$B265+$E265,$L265,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B265=$D265,$L265*(((1+$F265)^$D265)-1),0)","v":0},{"$f":"IF(AA$111-$B265=$D265,$L265*(((1+$F265)^$D265)-1),0)","v":0}]
[{"$f":"A265","v":"ZERO-COUPON BOND"},{"$f":"B265+1","v":2019},null,3,3,{"$f":"$Q$100","v":0.13000000000000003},null,null,null,null,null,null,{"$f":"$G$100","v":0},null,null,null,null,null,null,{"$f":"IF($D266=$E266,IF(T$111=$B266+$E266,$M266,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B266=$D266,$M266*(((1+$F266)^$D266)-1),0)","v":0}]
[]
[{"$f":"'Input 4 - Forecast'!A82","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[{"$f":"'Input 4 - Forecast'!A83","v":"Type 16"},{"$f":"B119","v":2014},{"$f":"$I102","v":"Annual"},{"$f":"$J102","v":2},{"$f":"$K102","v":2},{"$f":"$L$102","v":0.04},null,{"$f":"$B$102/$B$31","v":0},{"$f":"H270-P270","v":0},{"$f":"I270-Q270","v":0},{"$f":"J270-R270","v":0},{"$f":"K270-S270","v":0},{"$f":"L270-T270","v":0},null,{"$f":"IF(OR($C270=\"Annual\",$D270=$E270),IF(AND($D270=$E270,O$111=$B270+$D270),$H270,IF(AND(O$111>$B270+$D270,O$111<=$B270+$E270), $H270/($E270-$D270),0)), IF(OR(O$111=$B270+$D270,O$111=$B270+$E270),$H270/(($E270-$D270)*2),IF(AND(O$111>$B270+$D270,O$111<$B270+$E270),$H270/($E270-$D270),0)))","v":0},{"$f":"IF(OR($C270=\"Annual\",$D270=$E270),IF(AND($D270=$E270,P$111=$B270+$D270),$H270,IF(AND(P$111>$B270+$D270,P$111<=$B270+$E270), $H270/($E270-$D270),0)), IF(OR(P$111=$B270+$D270,P$111=$B270+$E270),$H270/(($E270-$D270)*2),IF(AND(P$111>$B270+$D270,P$111<$B270+$E270),$H270/($E270-$D270),0)))","v":0},0,0,0,0,null,{"$f":"IF($C270=\"annual\",IF(V$111=$B270,0,G270*$F270),IF(V$111-$B270=0,0,IF((V$111-$B270)<$E270,AVERAGE(G270,H270)*$F270,IF((V$111-$B270)=$E270,G270*$F270/2,0))))","v":0},{"$f":"IF($C270=\"annual\",IF(W$111=$B270,0,H270*$F270),IF(W$111-$B270=0,0,IF((W$111-$B270)<$E270,AVERAGE(H270,I270)*$F270,IF((W$111-$B270)=$E270,H270*$F270/2,0))))","v":0},0,0,0,0]
[{"$f":"A270","v":"Type 16"},{"$f":"B270+1","v":2015},{"$f":"C270","v":"Annual"},{"$f":"D270","v":2},2,{"$f":"$M$102","v":7.4568840494100272E-2},null,null,{"$f":"$C$102/$C$31","v":0},{"$f":"I271-Q271","v":0},{"$f":"J271-R271","v":0},{"$f":"K271-S271","v":0},{"$f":"L271-T271","v":0},null,null,{"$f":"IF(OR($C271=\"Annual\",$D271=$E271),IF(AND($D271=$E271,P$111=$B271+$D271),$I271,IF(AND(P$111>$B271+$D271,P$111<=$B271+$E271), $I271/($E271-$D271),0)), IF(OR(P$111=$B271+$D271,P$111=$B271+$E271),$I271/(($E271-$D271)*2),IF(AND(P$111>$B271+$D271,P$111<$B271+$E271),$I271/($E271-$D271),0)))","v":0},{"$f":"IF(OR($C271=\"Annual\",$D271=$E271),IF(AND($D271=$E271,Q$111=$B271+$D271),$I271,IF(AND(Q$111>$B271+$D271,Q$111<=$B271+$E271), $I271/($E271-$D271),0)), IF(OR(Q$111=$B271+$D271,Q$111=$B271+$E271),$I271/(($E271-$D271)*2),IF(AND(Q$111>$B271+$D271,Q$111<$B271+$E271),$I271/($E271-$D271),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A271","v":"Type 16"},{"$f":"B271+1","v":2016},{"$f":"C271","v":"Annual"},2,2,{"$f":"$N$102","v":4.9999999999999996E-2},null,null,null,{"$f":"$D$102/$D$31","v":0},{"$f":"J272-R272","v":0},{"$f":"K272-S272","v":0},{"$f":"L272-T272","v":0},null,null,null,{"$f":"IF(OR($C272=\"Annual\",$D272=$E272),IF(AND($D272=$E272,Q$111=$B272+$D272),$J272,IF(AND(Q$111>$B272+$D272,Q$111<=$B272+$E272), $J272/($E272-$D272),0)), IF(OR(Q$111=$B272+$D272,Q$111=$B272+$E272),$J272/(($E272-$D272)*2),IF(AND(Q$111>$B272+$D272,Q$111<$B272+$E272),$J272/($E272-$D272),0)))","v":0},{"$f":"IF(OR($C272=\"Annual\",$D272=$E272),IF(AND($D272=$E272,R$111=$B272+$D272),$J272,IF(AND(R$111>$B272+$D272,R$111<=$B272+$E272), $J272/($E272-$D272),0)), IF(OR(R$111=$B272+$D272,R$111=$B272+$E272),$J272/(($E272-$D272)*2),IF(AND(R$111>$B272+$D272,R$111<$B272+$E272),$J272/($E272-$D272),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A272","v":"Type 16"},{"$f":"B272+1","v":2017},{"$f":"C272","v":"Annual"},2,2,{"$f":"$O$102","v":4.9999999999999996E-2},null,null,null,null,{"$f":"$E$102/$E$31","v":0},{"$f":"K273-S273","v":0},{"$f":"L273-T273","v":0},null,null,null,null,{"$f":"IF(OR($C273=\"Annual\",$D273=$E273),IF(AND($D273=$E273,R$111=$B273+$D273),$K273,IF(AND(R$111>$B273+$D273,R$111<=$B273+$E273), $K273/($E273-$D273),0)), IF(OR(R$111=$B273+$D273,R$111=$B273+$E273),$K273/(($E273-$D273)*2),IF(AND(R$111>$B273+$D273,R$111<$B273+$E273),$K273/($E273-$D273),0)))","v":0},{"$f":"IF(OR($C273=\"Annual\",$D273=$E273),IF(AND($D273=$E273,S$111=$B273+$D273),$K273,IF(AND(S$111>$B273+$D273,S$111<=$B273+$E273), $K273/($E273-$D273),0)), IF(OR(S$111=$B273+$D273,S$111=$B273+$E273),$K273/(($E273-$D273)*2),IF(AND(S$111>$B273+$D273,S$111<$B273+$E273),$K273/($E273-$D273),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A273","v":"Type 16"},{"$f":"B273+1","v":2018},{"$f":"C273","v":"Annual"},2,2,{"$f":"$P$102","v":4.9999999999999996E-2},null,null,null,null,null,{"$f":"$F$102/$F$31","v":0},{"$f":"L274-T274","v":0},null,null,null,null,null,{"$f":"IF(OR($C274=\"Annual\",$D274=$E274),IF(AND($D274=$E274,S$111=$B274+$D274),$L274,IF(AND(S$111>$B274+$D274,S$111<=$B274+$E274), $L274/($E274-$D274),0)), IF(OR(S$111=$B274+$D274,S$111=$B274+$E274),$L274/(($E274-$D274)*2),IF(AND(S$111>$B274+$D274,S$111<$B274+$E274),$L274/($E274-$D274),0)))","v":0},{"$f":"IF(OR($C274=\"Annual\",$D274=$E274),IF(AND($D274=$E274,T$111=$B274+$D274),$L274,IF(AND(T$111>$B274+$D274,T$111<=$B274+$E274), $L274/($E274-$D274),0)), IF(OR(T$111=$B274+$D274,T$111=$B274+$E274),$L274/(($E274-$D274)*2),IF(AND(T$111>$B274+$D274,T$111<$B274+$E274),$L274/($E274-$D274),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A274","v":"Type 16"},{"$f":"B274+1","v":2019},{"$f":"C274","v":"Annual"},2,2,{"$f":"$Q$102","v":4.9999999999999996E-2},null,null,null,null,null,null,{"$f":"$G$102/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C275=\"Annual\",$D275=$E275),IF(AND($D275=$E275,T$111=$B275+$D275),$M275,IF(AND(T$111>$B275+$D275,T$111<=$B275+$E275), $M275/($E275-$D275),0)), IF(OR(T$111=$B275+$D275,T$111=$B275+$E275),$M275/(($E275-$D275)*2),IF(AND(T$111>$B275+$D275,T$111<$B275+$E275),$M275/($E275-$D275),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A84","v":"Type 17"},{"$f":"B119","v":2014},{"$f":"$I103","v":"Annual"},{"$f":"$J103","v":3},{"$f":"$K103","v":3},{"$f":"$L$103","v":4.4999999999999998E-2},null,{"$f":"$B$103/$B$31","v":0},{"$f":"H277-P277","v":0},{"$f":"I277-Q277","v":0},{"$f":"J277-R277","v":0},{"$f":"K277-S277","v":0},{"$f":"L277-T277","v":0},null,{"$f":"IF(OR($C277=\"Annual\",$D277=$E277),IF(AND($D277=$E277,O$111=$B277+$D277),$H277,IF(AND(O$111>$B277+$D277,O$111<=$B277+$E277), $H277/($E277-$D277),0)), IF(OR(O$111=$B277+$D277,O$111=$B277+$E277),$H277/(($E277-$D277)*2),IF(AND(O$111>$B277+$D277,O$111<$B277+$E277),$H277/($E277-$D277),0)))","v":0},{"$f":"IF(OR($C277=\"Annual\",$D277=$E277),IF(AND($D277=$E277,P$111=$B277+$D277),$H277,IF(AND(P$111>$B277+$D277,P$111<=$B277+$E277), $H277/($E277-$D277),0)), IF(OR(P$111=$B277+$D277,P$111=$B277+$E277),$H277/(($E277-$D277)*2),IF(AND(P$111>$B277+$D277,P$111<$B277+$E277),$H277/($E277-$D277),0)))","v":0},0,0,0,0,null,{"$f":"IF($C277=\"annual\",IF(V$111=$B277,0,G277*$F277),IF(V$111-$B277=0,0,IF((V$111-$B277)<$E277,AVERAGE(G277,H277)*$F277,IF((V$111-$B277)=$E277,G277*$F277/2,0))))","v":0},{"$f":"IF($C277=\"annual\",IF(W$111=$B277,0,H277*$F277),IF(W$111-$B277=0,0,IF((W$111-$B277)<$E277,AVERAGE(H277,I277)*$F277,IF((W$111-$B277)=$E277,H277*$F277/2,0))))","v":0},0,0,0,0]
[{"$f":"A277","v":"Type 17"},{"$f":"B277+1","v":2015},{"$f":"C277","v":"Annual"},{"$f":"D277","v":3},3,{"$f":"$M$103","v":7.9568840494100262E-2},null,null,{"$f":"$C$103/$C$31","v":0},{"$f":"I278-Q278","v":0},{"$f":"J278-R278","v":0},{"$f":"K278-S278","v":0},{"$f":"L278-T278","v":0},null,null,{"$f":"IF(OR($C278=\"Annual\",$D278=$E278),IF(AND($D278=$E278,P$111=$B278+$D278),$I278,IF(AND(P$111>$B278+$D278,P$111<=$B278+$E278), $I278/($E278-$D278),0)), IF(OR(P$111=$B278+$D278,P$111=$B278+$E278),$I278/(($E278-$D278)*2),IF(AND(P$111>$B278+$D278,P$111<$B278+$E278),$I278/($E278-$D278),0)))","v":0},{"$f":"IF(OR($C278=\"Annual\",$D278=$E278),IF(AND($D278=$E278,Q$111=$B278+$D278),$I278,IF(AND(Q$111>$B278+$D278,Q$111<=$B278+$E278), $I278/($E278-$D278),0)), IF(OR(Q$111=$B278+$D278,Q$111=$B278+$E278),$I278/(($E278-$D278)*2),IF(AND(Q$111>$B278+$D278,Q$111<$B278+$E278),$I278/($E278-$D278),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A278","v":"Type 17"},{"$f":"B278+1","v":2016},{"$f":"C278","v":"Annual"},3,3,{"$f":"$N$103","v":5.4999999999999993E-2},null,null,null,{"$f":"$D$103/$D$31","v":0},{"$f":"J279-R279","v":0},{"$f":"K279-S279","v":0},{"$f":"L279-T279","v":0},null,null,null,{"$f":"IF(OR($C279=\"Annual\",$D279=$E279),IF(AND($D279=$E279,Q$111=$B279+$D279),$J279,IF(AND(Q$111>$B279+$D279,Q$111<=$B279+$E279), $J279/($E279-$D279),0)), IF(OR(Q$111=$B279+$D279,Q$111=$B279+$E279),$J279/(($E279-$D279)*2),IF(AND(Q$111>$B279+$D279,Q$111<$B279+$E279),$J279/($E279-$D279),0)))","v":0},{"$f":"IF(OR($C279=\"Annual\",$D279=$E279),IF(AND($D279=$E279,R$111=$B279+$D279),$J279,IF(AND(R$111>$B279+$D279,R$111<=$B279+$E279), $J279/($E279-$D279),0)), IF(OR(R$111=$B279+$D279,R$111=$B279+$E279),$J279/(($E279-$D279)*2),IF(AND(R$111>$B279+$D279,R$111<$B279+$E279),$J279/($E279-$D279),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A279","v":"Type 17"},{"$f":"B279+1","v":2017},{"$f":"C279","v":"Annual"},3,3,{"$f":"$O$103","v":5.4999999999999993E-2},null,null,null,null,{"$f":"$E$103/$E$31","v":0},{"$f":"K280-S280","v":0},{"$f":"L280-T280","v":0},null,null,null,null,{"$f":"IF(OR($C280=\"Annual\",$D280=$E280),IF(AND($D280=$E280,R$111=$B280+$D280),$K280,IF(AND(R$111>$B280+$D280,R$111<=$B280+$E280), $K280/($E280-$D280),0)), IF(OR(R$111=$B280+$D280,R$111=$B280+$E280),$K280/(($E280-$D280)*2),IF(AND(R$111>$B280+$D280,R$111<$B280+$E280),$K280/($E280-$D280),0)))","v":0},{"$f":"IF(OR($C280=\"Annual\",$D280=$E280),IF(AND($D280=$E280,S$111=$B280+$D280),$K280,IF(AND(S$111>$B280+$D280,S$111<=$B280+$E280), $K280/($E280-$D280),0)), IF(OR(S$111=$B280+$D280,S$111=$B280+$E280),$K280/(($E280-$D280)*2),IF(AND(S$111>$B280+$D280,S$111<$B280+$E280),$K280/($E280-$D280),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A280","v":"Type 17"},{"$f":"B280+1","v":2018},{"$f":"C280","v":"Annual"},3,3,{"$f":"$P$103","v":5.4999999999999993E-2},null,null,null,null,null,{"$f":"$F$103/$F$31","v":0},{"$f":"L281-T281","v":0},null,null,null,null,null,{"$f":"IF(OR($C281=\"Annual\",$D281=$E281),IF(AND($D281=$E281,S$111=$B281+$D281),$L281,IF(AND(S$111>$B281+$D281,S$111<=$B281+$E281), $L281/($E281-$D281),0)), IF(OR(S$111=$B281+$D281,S$111=$B281+$E281),$L281/(($E281-$D281)*2),IF(AND(S$111>$B281+$D281,S$111<$B281+$E281),$L281/($E281-$D281),0)))","v":0},{"$f":"IF(OR($C281=\"Annual\",$D281=$E281),IF(AND($D281=$E281,T$111=$B281+$D281),$L281,IF(AND(T$111>$B281+$D281,T$111<=$B281+$E281), $L281/($E281-$D281),0)), IF(OR(T$111=$B281+$D281,T$111=$B281+$E281),$L281/(($E281-$D281)*2),IF(AND(T$111>$B281+$D281,T$111<$B281+$E281),$L281/($E281-$D281),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A281","v":"Type 17"},{"$f":"B281+1","v":2019},{"$f":"C281","v":"Annual"},3,3,{"$f":"$Q$103","v":5.4999999999999993E-2},null,null,null,null,null,null,{"$f":"$G$103/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C282=\"Annual\",$D282=$E282),IF(AND($D282=$E282,T$111=$B282+$D282),$M282,IF(AND(T$111>$B282+$D282,T$111<=$B282+$E282), $M282/($E282-$D282),0)), IF(OR(T$111=$B282+$D282,T$111=$B282+$E282),$M282/(($E282-$D282)*2),IF(AND(T$111>$B282+$D282,T$111<$B282+$E282),$M282/($E282-$D282),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A85","v":"Type 18"},{"$f":"B119","v":2014},{"$f":"$I104","v":"Annual"},{"$f":"$J104","v":5},{"$f":"$K104","v":5},{"$f":"$L$104","v":4.9999999999999996E-2},null,{"$f":"$B$104/$B$31","v":0},{"$f":"H284-P284","v":0},{"$f":"I284-Q284","v":0},{"$f":"J284-R284","v":0},{"$f":"K284-S284","v":0},{"$f":"L284-T284","v":0},null,{"$f":"IF(OR($C284=\"Annual\",$D284=$E284),IF(AND($D284=$E284,O$111=$B284+$D284),$H284,IF(AND(O$111>$B284+$D284,O$111<=$B284+$E284), $H284/($E284-$D284),0)), IF(OR(O$111=$B284+$D284,O$111=$B284+$E284),$H284/(($E284-$D284)*2),IF(AND(O$111>$B284+$D284,O$111<$B284+$E284),$H284/($E284-$D284),0)))","v":0},{"$f":"IF(OR($C284=\"Annual\",$D284=$E284),IF(AND($D284=$E284,P$111=$B284+$D284),$H284,IF(AND(P$111>$B284+$D284,P$111<=$B284+$E284), $H284/($E284-$D284),0)), IF(OR(P$111=$B284+$D284,P$111=$B284+$E284),$H284/(($E284-$D284)*2),IF(AND(P$111>$B284+$D284,P$111<$B284+$E284),$H284/($E284-$D284),0)))","v":0},0,0,0,0,null,{"$f":"IF($C284=\"annual\",IF(V$111=$B284,0,G284*$F284),IF(V$111-$B284=0,0,IF((V$111-$B284)<$E284,AVERAGE(G284,H284)*$F284,IF((V$111-$B284)=$E284,G284*$F284/2,0))))","v":0},{"$f":"IF($C284=\"annual\",IF(W$111=$B284,0,H284*$F284),IF(W$111-$B284=0,0,IF((W$111-$B284)<$E284,AVERAGE(H284,I284)*$F284,IF((W$111-$B284)=$E284,H284*$F284/2,0))))","v":0},0,0,0,0]
[{"$f":"A284","v":"Type 18"},{"$f":"B284+1","v":2015},{"$f":"C284","v":"Annual"},{"$f":"D284","v":5},5,{"$f":"$M$104","v":8.4568840494100267E-2},null,null,{"$f":"$C$104/$C$31","v":0},{"$f":"I285-Q285","v":0},{"$f":"J285-R285","v":0},{"$f":"K285-S285","v":0},{"$f":"L285-T285","v":0},null,null,{"$f":"IF(OR($C285=\"Annual\",$D285=$E285),IF(AND($D285=$E285,P$111=$B285+$D285),$I285,IF(AND(P$111>$B285+$D285,P$111<=$B285+$E285), $I285/($E285-$D285),0)), IF(OR(P$111=$B285+$D285,P$111=$B285+$E285),$I285/(($E285-$D285)*2),IF(AND(P$111>$B285+$D285,P$111<$B285+$E285),$I285/($E285-$D285),0)))","v":0},{"$f":"IF(OR($C285=\"Annual\",$D285=$E285),IF(AND($D285=$E285,Q$111=$B285+$D285),$I285,IF(AND(Q$111>$B285+$D285,Q$111<=$B285+$E285), $I285/($E285-$D285),0)), IF(OR(Q$111=$B285+$D285,Q$111=$B285+$E285),$I285/(($E285-$D285)*2),IF(AND(Q$111>$B285+$D285,Q$111<$B285+$E285),$I285/($E285-$D285),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A285","v":"Type 18"},{"$f":"B285+1","v":2016},{"$f":"C285","v":"Annual"},5,5,{"$f":"$N$104","v":5.9999999999999991E-2},null,null,null,{"$f":"$D$104/$D$31","v":0},{"$f":"J286-R286","v":0},{"$f":"K286-S286","v":0},{"$f":"L286-T286","v":0},null,null,null,{"$f":"IF(OR($C286=\"Annual\",$D286=$E286),IF(AND($D286=$E286,Q$111=$B286+$D286),$J286,IF(AND(Q$111>$B286+$D286,Q$111<=$B286+$E286), $J286/($E286-$D286),0)), IF(OR(Q$111=$B286+$D286,Q$111=$B286+$E286),$J286/(($E286-$D286)*2),IF(AND(Q$111>$B286+$D286,Q$111<$B286+$E286),$J286/($E286-$D286),0)))","v":0},{"$f":"IF(OR($C286=\"Annual\",$D286=$E286),IF(AND($D286=$E286,R$111=$B286+$D286),$J286,IF(AND(R$111>$B286+$D286,R$111<=$B286+$E286), $J286/($E286-$D286),0)), IF(OR(R$111=$B286+$D286,R$111=$B286+$E286),$J286/(($E286-$D286)*2),IF(AND(R$111>$B286+$D286,R$111<$B286+$E286),$J286/($E286-$D286),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A286","v":"Type 18"},{"$f":"B286+1","v":2017},{"$f":"C286","v":"Annual"},5,5,{"$f":"$O$104","v":5.9999999999999991E-2},null,null,null,null,{"$f":"$E$104/$E$31","v":0},{"$f":"K287-S287","v":0},{"$f":"L287-T287","v":0},null,null,null,null,{"$f":"IF(OR($C287=\"Annual\",$D287=$E287),IF(AND($D287=$E287,R$111=$B287+$D287),$K287,IF(AND(R$111>$B287+$D287,R$111<=$B287+$E287), $K287/($E287-$D287),0)), IF(OR(R$111=$B287+$D287,R$111=$B287+$E287),$K287/(($E287-$D287)*2),IF(AND(R$111>$B287+$D287,R$111<$B287+$E287),$K287/($E287-$D287),0)))","v":0},{"$f":"IF(OR($C287=\"Annual\",$D287=$E287),IF(AND($D287=$E287,S$111=$B287+$D287),$K287,IF(AND(S$111>$B287+$D287,S$111<=$B287+$E287), $K287/($E287-$D287),0)), IF(OR(S$111=$B287+$D287,S$111=$B287+$E287),$K287/(($E287-$D287)*2),IF(AND(S$111>$B287+$D287,S$111<$B287+$E287),$K287/($E287-$D287),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A287","v":"Type 18"},{"$f":"B287+1","v":2018},{"$f":"C287","v":"Annual"},5,5,{"$f":"$P$104","v":5.9999999999999991E-2},null,null,null,null,null,{"$f":"$F$104/$F$31","v":0},{"$f":"L288-T288","v":0},null,null,null,null,null,{"$f":"IF(OR($C288=\"Annual\",$D288=$E288),IF(AND($D288=$E288,S$111=$B288+$D288),$L288,IF(AND(S$111>$B288+$D288,S$111<=$B288+$E288), $L288/($E288-$D288),0)), IF(OR(S$111=$B288+$D288,S$111=$B288+$E288),$L288/(($E288-$D288)*2),IF(AND(S$111>$B288+$D288,S$111<$B288+$E288),$L288/($E288-$D288),0)))","v":0},{"$f":"IF(OR($C288=\"Annual\",$D288=$E288),IF(AND($D288=$E288,T$111=$B288+$D288),$L288,IF(AND(T$111>$B288+$D288,T$111<=$B288+$E288), $L288/($E288-$D288),0)), IF(OR(T$111=$B288+$D288,T$111=$B288+$E288),$L288/(($E288-$D288)*2),IF(AND(T$111>$B288+$D288,T$111<$B288+$E288),$L288/($E288-$D288),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A288","v":"Type 18"},{"$f":"B288+1","v":2019},{"$f":"C288","v":"Annual"},5,5,{"$f":"$Q$104","v":5.9999999999999991E-2},null,null,null,null,null,null,{"$f":"$G$104/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C289=\"Annual\",$D289=$E289),IF(AND($D289=$E289,T$111=$B289+$D289),$M289,IF(AND(T$111>$B289+$D289,T$111<=$B289+$E289), $M289/($E289-$D289),0)), IF(OR(T$111=$B289+$D289,T$111=$B289+$E289),$M289/(($E289-$D289)*2),IF(AND(T$111>$B289+$D289,T$111<$B289+$E289),$M289/($E289-$D289),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A86","v":"Type 19"},{"$f":"B119","v":2014},{"$f":"$I105","v":"Annual"},{"$f":"$J105","v":10},{"$f":"$K105","v":10},{"$f":"$L$105","v":5.4999999999999993E-2},null,{"$f":"$B$105/$B$31","v":0},{"$f":"H291-P291","v":0},{"$f":"I291-Q291","v":0},{"$f":"J291-R291","v":0},{"$f":"K291-S291","v":0},{"$f":"L291-T291","v":0},null,{"$f":"IF(OR($C291=\"Annual\",$D291=$E291),IF(AND($D291=$E291,O$111=$B291+$D291),$H291,IF(AND(O$111>$B291+$D291,O$111<=$B291+$E291), $H291/($E291-$D291),0)), IF(OR(O$111=$B291+$D291,O$111=$B291+$E291),$H291/(($E291-$D291)*2),IF(AND(O$111>$B291+$D291,O$111<$B291+$E291),$H291/($E291-$D291),0)))","v":0},{"$f":"IF(OR($C291=\"Annual\",$D291=$E291),IF(AND($D291=$E291,P$111=$B291+$D291),$H291,IF(AND(P$111>$B291+$D291,P$111<=$B291+$E291), $H291/($E291-$D291),0)), IF(OR(P$111=$B291+$D291,P$111=$B291+$E291),$H291/(($E291-$D291)*2),IF(AND(P$111>$B291+$D291,P$111<$B291+$E291),$H291/($E291-$D291),0)))","v":0},0,0,0,0,null,{"$f":"IF($C291=\"annual\",IF(V$111=$B291,0,G291*$F291),IF(V$111-$B291=0,0,IF((V$111-$B291)<$E291,AVERAGE(G291,H291)*$F291,IF((V$111-$B291)=$E291,G291*$F291/2,0))))","v":0},{"$f":"IF($C291=\"annual\",IF(W$111=$B291,0,H291*$F291),IF(W$111-$B291=0,0,IF((W$111-$B291)<$E291,AVERAGE(H291,I291)*$F291,IF((W$111-$B291)=$E291,H291*$F291/2,0))))","v":0},0,0,0,0]
[{"$f":"A291","v":"Type 19"},{"$f":"B291+1","v":2015},{"$f":"C291","v":"Annual"},{"$f":"D291","v":10},10,{"$f":"$M$105","v":8.9568840494100257E-2},null,null,{"$f":"$C$105/$C$31","v":0},{"$f":"I292-Q292","v":0},{"$f":"J292-R292","v":0},{"$f":"K292-S292","v":0},{"$f":"L292-T292","v":0},null,null,{"$f":"IF(OR($C292=\"Annual\",$D292=$E292),IF(AND($D292=$E292,P$111=$B292+$D292),$I292,IF(AND(P$111>$B292+$D292,P$111<=$B292+$E292), $I292/($E292-$D292),0)), IF(OR(P$111=$B292+$D292,P$111=$B292+$E292),$I292/(($E292-$D292)*2),IF(AND(P$111>$B292+$D292,P$111<$B292+$E292),$I292/($E292-$D292),0)))","v":0},{"$f":"IF(OR($C292=\"Annual\",$D292=$E292),IF(AND($D292=$E292,Q$111=$B292+$D292),$I292,IF(AND(Q$111>$B292+$D292,Q$111<=$B292+$E292), $I292/($E292-$D292),0)), IF(OR(Q$111=$B292+$D292,Q$111=$B292+$E292),$I292/(($E292-$D292)*2),IF(AND(Q$111>$B292+$D292,Q$111<$B292+$E292),$I292/($E292-$D292),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A292","v":"Type 19"},{"$f":"B292+1","v":2016},{"$f":"C292","v":"Annual"},10,10,{"$f":"$N$105","v":6.4999999999999988E-2},null,null,null,{"$f":"$D$105/$D$31","v":0},{"$f":"J293-R293","v":0},{"$f":"K293-S293","v":0},{"$f":"L293-T293","v":0},null,null,null,{"$f":"IF(OR($C293=\"Annual\",$D293=$E293),IF(AND($D293=$E293,Q$111=$B293+$D293),$J293,IF(AND(Q$111>$B293+$D293,Q$111<=$B293+$E293), $J293/($E293-$D293),0)), IF(OR(Q$111=$B293+$D293,Q$111=$B293+$E293),$J293/(($E293-$D293)*2),IF(AND(Q$111>$B293+$D293,Q$111<$B293+$E293),$J293/($E293-$D293),0)))","v":0},{"$f":"IF(OR($C293=\"Annual\",$D293=$E293),IF(AND($D293=$E293,R$111=$B293+$D293),$J293,IF(AND(R$111>$B293+$D293,R$111<=$B293+$E293), $J293/($E293-$D293),0)), IF(OR(R$111=$B293+$D293,R$111=$B293+$E293),$J293/(($E293-$D293)*2),IF(AND(R$111>$B293+$D293,R$111<$B293+$E293),$J293/($E293-$D293),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A293","v":"Type 19"},{"$f":"B293+1","v":2017},{"$f":"C293","v":"Annual"},10,10,{"$f":"$O$105","v":6.4999999999999988E-2},null,null,null,null,{"$f":"$E$105/$E$31","v":0},{"$f":"K294-S294","v":0},{"$f":"L294-T294","v":0},null,null,null,null,{"$f":"IF(OR($C294=\"Annual\",$D294=$E294),IF(AND($D294=$E294,R$111=$B294+$D294),$K294,IF(AND(R$111>$B294+$D294,R$111<=$B294+$E294), $K294/($E294-$D294),0)), IF(OR(R$111=$B294+$D294,R$111=$B294+$E294),$K294/(($E294-$D294)*2),IF(AND(R$111>$B294+$D294,R$111<$B294+$E294),$K294/($E294-$D294),0)))","v":0},{"$f":"IF(OR($C294=\"Annual\",$D294=$E294),IF(AND($D294=$E294,S$111=$B294+$D294),$K294,IF(AND(S$111>$B294+$D294,S$111<=$B294+$E294), $K294/($E294-$D294),0)), IF(OR(S$111=$B294+$D294,S$111=$B294+$E294),$K294/(($E294-$D294)*2),IF(AND(S$111>$B294+$D294,S$111<$B294+$E294),$K294/($E294-$D294),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A294","v":"Type 19"},{"$f":"B294+1","v":2018},{"$f":"C294","v":"Annual"},10,10,{"$f":"$P$105","v":6.4999999999999988E-2},null,null,null,null,null,{"$f":"$F$105/$F$31","v":0},{"$f":"L295-T295","v":0},null,null,null,null,null,{"$f":"IF(OR($C295=\"Annual\",$D295=$E295),IF(AND($D295=$E295,S$111=$B295+$D295),$L295,IF(AND(S$111>$B295+$D295,S$111<=$B295+$E295), $L295/($E295-$D295),0)), IF(OR(S$111=$B295+$D295,S$111=$B295+$E295),$L295/(($E295-$D295)*2),IF(AND(S$111>$B295+$D295,S$111<$B295+$E295),$L295/($E295-$D295),0)))","v":0},{"$f":"IF(OR($C295=\"Annual\",$D295=$E295),IF(AND($D295=$E295,T$111=$B295+$D295),$L295,IF(AND(T$111>$B295+$D295,T$111<=$B295+$E295), $L295/($E295-$D295),0)), IF(OR(T$111=$B295+$D295,T$111=$B295+$E295),$L295/(($E295-$D295)*2),IF(AND(T$111>$B295+$D295,T$111<$B295+$E295),$L295/($E295-$D295),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A295","v":"Type 19"},{"$f":"B295+1","v":2019},{"$f":"C295","v":"Annual"},10,10,{"$f":"$Q$105","v":6.4999999999999988E-2},null,null,null,null,null,null,{"$f":"$G$105/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C296=\"Annual\",$D296=$E296),IF(AND($D296=$E296,T$111=$B296+$D296),$M296,IF(AND(T$111>$B296+$D296,T$111<=$B296+$E296), $M296/($E296-$D296),0)), IF(OR(T$111=$B296+$D296,T$111=$B296+$E296),$M296/(($E296-$D296)*2),IF(AND(T$111>$B296+$D296,T$111<$B296+$E296),$M296/($E296-$D296),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A87","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J106","v":3},{"$f":"$K106","v":3},{"$f":"$L$106","v":5.9999999999999991E-2},null,{"$f":"$B$106/$B$31","v":0},{"$f":"H298-P298","v":0},{"$f":"I298-Q298","v":0},{"$f":"J298-R298","v":0},{"$f":"K298-S298","v":0},{"$f":"L298-T298","v":0},null,{"$f":"IF($D298=$E298,IF(O$111=$B298+$E298,$H298,0),0)","v":0},{"$f":"IF($D298=$E298,IF(P$111=$B298+$E298,$H298,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B298=$D298,$H298*(((1+$F298)^$D298)-1),0)","v":0},{"$f":"IF(W$111-$B298=$D298,$H298*(((1+$F298)^$D298)-1),0)","v":0},0,0,0,0]
[{"$f":"A298","v":"ZERO-COUPON BOND"},{"$f":"B298+1","v":2015},null,{"$f":"D298","v":3},3,{"$f":"$M$106","v":9.4568840494100262E-2},null,null,{"$f":"$C$106/$C$31","v":0},{"$f":"I299-Q299","v":0},{"$f":"J299-R299","v":0},{"$f":"K299-S299","v":0},{"$f":"L299-T299","v":0},null,null,{"$f":"IF($D299=$E299,IF(P$111=$B299+$E299,$I299,0),0)","v":0},{"$f":"IF($D299=$E299,IF(Q$111=$B299+$E299,$I299,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B299=$D299,$I299*(((1+$F299)^$D299)-1),0)","v":0},{"$f":"IF(X$111-$B299=$D299,$I299*(((1+$F299)^$D299)-1),0)","v":0},0,0,0]
[{"$f":"A299","v":"ZERO-COUPON BOND"},{"$f":"B299+1","v":2016},null,3,3,{"$f":"$N$106","v":6.9999999999999993E-2},null,null,null,{"$f":"$D$106/$D$31","v":0},{"$f":"J300-R300","v":0},{"$f":"K300-S300","v":0},{"$f":"L300-T300","v":0},null,null,null,{"$f":"IF($D300=$E300,IF(Q$111=$B300+$E300,$J300,0),0)","v":0},{"$f":"IF($D300=$E300,IF(R$111=$B300+$E300,$J300,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B300=$D300,$J300*(((1+$F300)^$D300)-1),0)","v":0},{"$f":"IF(Y$111-$B300=$D300,$J300*(((1+$F300)^$D300)-1),0)","v":0},0,0]
[{"$f":"A300","v":"ZERO-COUPON BOND"},{"$f":"B300+1","v":2017},null,3,3,{"$f":"$O$106","v":6.9999999999999993E-2},null,null,null,null,{"$f":"$E$106/$E$31","v":0},{"$f":"K301-S301","v":0},{"$f":"L301-T301","v":0},null,null,null,null,{"$f":"IF($D301=$E301,IF(R$111=$B301+$E301,$K301,0),0)","v":0},{"$f":"IF($D301=$E301,IF(S$111=$B301+$E301,$K301,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B301=$D301,$K301*(((1+$F301)^$D301)-1),0)","v":0},{"$f":"IF(Z$111-$B301=$D301,$K301*(((1+$F301)^$D301)-1),0)","v":0},0]
[{"$f":"A301","v":"ZERO-COUPON BOND"},{"$f":"B301+1","v":2018},null,3,3,{"$f":"$P$106","v":6.9999999999999993E-2},null,null,null,null,null,{"$f":"$F$106/$F$31","v":0},{"$f":"L302-T302","v":0},null,null,null,null,null,{"$f":"IF($D302=$E302,IF(S$111=$B302+$E302,$L302,0),0)","v":0},{"$f":"IF($D302=$E302,IF(T$111=$B302+$E302,$L302,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B302=$D302,$L302*(((1+$F302)^$D302)-1),0)","v":0},{"$f":"IF(AA$111-$B302=$D302,$L302*(((1+$F302)^$D302)-1),0)","v":0}]
[{"$f":"A302","v":"ZERO-COUPON BOND"},{"$f":"B302+1","v":2019},null,3,3,{"$f":"$Q$106","v":6.9999999999999993E-2},null,null,null,null,null,null,{"$f":"$G$106/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF($D303=$E303,IF(T$111=$B303+$E303,$M303,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B303=$D303,$M303*(((1+$F303)^$D303)-1),0)","v":0}]
[]
[null,"Calculations in LCU"]
[]
[{"$f":"'Input 4 - Forecast'!A89","v":"Domestic Residual Financing (annual payments, no interest or amortization in current year)"},{"$f":"B119","v":2014},null,{"$f":"$J108","v":1},{"$f":"$K108","v":1},{"$f":"$L$108","v":0.03},null,{"$f":"$B$108","v":4.8823307881662031E-2},{"$f":"H307-P307","v":0},{"$f":"I307-Q307","v":0},{"$f":"J307-R307","v":0},{"$f":"K307-S307","v":0},{"$f":"L307-T307","v":0},null,0,{"$f":"H307","v":4.8823307881662031E-2},0,0,0,0,null,0,{"$f":"H307*$F307","v":1.4646992364498609E-3},{"$f":"I307*$F307","v":0},0,0,0]
[null,{"$f":"B307+1","v":2015},null,{"$f":"D307","v":1},1,{"$f":"$M$108","v":6.2068840494100275E-2},null,null,{"$f":"$C$108","v":6.4918293247517397E-2},{"$f":"I308-Q308","v":0},{"$f":"J308-R308","v":0},{"$f":"K308-S308","v":0},{"$f":"L308-T308","v":0},null,null,0,{"$f":"I308","v":6.4918293247517397E-2},0,0,0,null,null,0,{"$f":"I308*$F308","v":4.0294031887293845E-3},0,0,0]
[null,{"$f":"B308+1","v":2016},null,1,1,{"$f":"$N$108","v":3.2500000000000001E-2},null,null,null,{"$f":"$D$108","v":0.11800915017649263},{"$f":"J309-R309","v":0},{"$f":"K309-S309","v":0},{"$f":"L309-T309","v":0},null,null,null,0,{"$f":"J309","v":0.11800915017649263},0,0,null,null,null,0,{"$f":"J309*$F309","v":3.8352973807360105E-3},0,0]
[null,{"$f":"B309+1","v":2017},null,1,1,{"$f":"$O$108","v":3.5000000000000003E-2},null,null,null,null,{"$f":"$E$108","v":0.62491009293250588},{"$f":"K310-S310","v":0},{"$f":"L310-T310","v":0},null,null,null,null,0,{"$f":"K310","v":0.62491009293250588},0,null,null,null,null,0,{"$f":"K310*$F310","v":2.1871853252637709E-2},{"$f":"L310*$F310","v":0}]
[null,{"$f":"B310+1","v":2018},null,1,1,{"$f":"$P$108","v":3.5000000000000003E-2},null,null,null,null,null,{"$f":"$F$108","v":0.27310974693063056},{"$f":"L311-T311","v":0},null,null,null,null,null,0,{"$f":"L311","v":0.27310974693063056},null,null,null,null,null,0,{"$f":"L311*$F311","v":9.5588411425720707E-3}]
[null,{"$f":"B311+1","v":2019},null,1,1,{"$f":"$Q$108","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$G$108","v":1.4803388162579725E-2},null,null,null,null,null,null,0,null,null,null,null,null,null,0]

{"sheet":"historical","index":24,"n_rows":312,"n_cols":27,"rows_kept":312,"cut":false,"hidden":true,"merged":[[230,1,230,26],[267,1,267,26],[304,1,304,26],[125,1,125,26],[135,1,135,26],[172,1,172,26],[211,1,211,26],[220,1,220,26],[116,1,116,26],[72,1,72,6],[111,7,111,12],[111,14,111,19],[111,21,111,26],[111,1,111,5]]}
[]
["Historical Scenario","First Year of projection"]
[null,{"$f":"FirstYear","v":2014},{"$f":"B3+1","v":2015},{"$f":"C3+1","v":2016},{"$f":"D3+1","v":2017},{"$f":"E3+1","v":2018},{"$f":"F3+1","v":2019}]
[]
["Total Public Debt",{"$f":"B7+B13","v":2055.7125134797711},2142.3992642206695,2209.409412488109,2282.0230606517725,2359.0495926336703,2441.7284269455349]
["o/w public guarantees",{"$f":"'Baseline debt'!P8","v":""},{"$f":"'Baseline debt'!Q8","v":""},{"$f":"'Baseline debt'!R8","v":""},{"$f":"'Baseline debt'!S8","v":""},{"$f":"'Baseline debt'!T8","v":""},{"$f":"'Baseline debt'!U8","v":""}]
["Old Debt",{"$f":"B8+B9","v":1677.4929001639998},{"$f":"C8+C9","v":1501.0351927249999},1321.317233405,1202.066999161,1066.9348089269999,1002.004826151]
["o/w domestic-currency debt",{"$f":"'Baseline debt'!P11","v":1677.4929001639998},{"$f":"'Baseline debt'!Q11","v":1501.0351927249999},{"$f":"'Baseline debt'!R11","v":1321.317233405},{"$f":"'Baseline debt'!S11","v":1202.066999161},{"$f":"'Baseline debt'!T11","v":1066.9348089269999},{"$f":"'Baseline debt'!U11","v":1002.004826151}]
["o/w foreign-currency debt",{"$f":"'Baseline debt'!P13/'Baseline debt'!P$73*B32","v":0},{"$f":"'Baseline debt'!Q13/'Baseline debt'!Q$73*C32","v":0},{"$f":"'Baseline debt'!R13/'Baseline debt'!R$73*D32","v":0},{"$f":"'Baseline debt'!S13/'Baseline debt'!S$73*E32","v":0},{"$f":"'Baseline debt'!T13/'Baseline debt'!T$73*F32","v":0},{"$f":"'Baseline debt'!U13/'Baseline debt'!U$73*G32","v":0}]
["o/w short-term debt at original maturity",0,0,0,0,0,0]
["o/w MLT debt",{"$f":"B8+B9","v":1677.4929001639998},1501.0351927249999,1321.317233405,1202.066999161,1066.9348089269999,1002.004826151]
[]
["New Debt",{"$f":"B14+B15","v":378.21961331577143},{"$f":"C14+C15","v":641.36407149566958},888.09217908310893,1079.9560614907723,1292.1147837066703,1439.7236007945348]
["o/w domestic-currency debt",{"$f":"SUM(H119:H124,H138:H171,H214:H219,H233:H266,H307:H312)","v":378.21961331577143},{"$f":"SUM(I119:I124,I138:I171,I214:I219,I233:I266,I307:I312)","v":641.36407149566958},888.09217908310893,1079.9560614907723,1292.1147837066703,1439.7236007945348]
["o/w foreign-currency debt",{"$f":"SUM(H128:H133,H175:H208,H223:H228,H270:H303)*B32","v":0},0,0,0,0,0]
["o/w short-term debt at original maturity",{"$f":"SUM(H119:H124,H214:H219,H307:H312)+SUM(H128:H133,H223:H228)*B32","v":151.04882330788175},163.54015302204678,170.85849030412297,184.01054207066849,195.1898125202336,208.5059349443344]
["o/w MLT debt",{"$f":"B14+B15-B16","v":227.17079000788968},477.82391847362283,717.23368877898599,895.94551942010378,1096.9249711864368,1231.2176658502003]
[]
["Gross Financing Needs",{"$f":"B63","v":360.31961331577145},391.29328148778006,440.66826060948608,442.68888408598548,490.12448386955964,504.2830395615423]
["Primary deficit",{"$f":"B49-B47","v":-32.700645783616778},-17.267785396095519,-17.484825935536719,-17.722071867878753,-17.971394180054403,-18.227816823891885]
["Interest revenues",{"$f":"B48","v":3.0065},0,0,0,0,0]
["Debt service",{"$f":"B23+B24","v":396.02675909938824},411.56756688387549,460.92808654502272,463.18595595386415,510.87087804961402,525.28585638543427]
["Interest payments",{"$f":"SUM(B50:B51,B58:B59)","v":85.156659263388221},84.061036136993792,87.269974202975973,93.11072003154203,97.772926161952569,103.6816511357565]
["Amortization payments",{"$f":"SUM(B53:B54,B60:B61)","v":310.87009983600001},327.50653074688171,373.65811234204676,370.07523592232212,413.09795188766145,421.60420524967776]
["Effective interest rate",{"$f":"'Baseline debt'!P64","v":4.2827521565925453E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(C23/(B5-B6)),C23/(B5-B6),\"\"),IF(ISNUMBER(C23/B5),C23/B5,\"\"))","v":4.0891435736167679E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(D23/(C5-C6)),D23/(C5-C6),\"\"),IF(ISNUMBER(D23/C5),D23/C5,\"\"))","v":4.0734692015832893E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(E23/(D5-D6)),E23/(D5-D6),\"\"),IF(ISNUMBER(E23/D5),E23/D5,\"\"))","v":4.2142809524236671E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(F23/(E5-E6)),F23/(E5-E6),\"\"),IF(ISNUMBER(F23/E5),F23/E5,\"\"))","v":4.2844845807135476E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(G23/(F5-F6)),G23/(F5-F6),\"\"),IF(ISNUMBER(G23/F5),G23/F5,\"\"))","v":4.395060258992059E-2}]
["Real GDP growth",{"$f":"'Input 5 - Scenario Design'!E133","v":-1.7760310734682316E-2},{"$f":"'Input 5 - Scenario Design'!F133","v":-4.2536915743478508E-4},{"$f":"'Input 5 - Scenario Design'!G133","v":-4.2536915743478508E-4},{"$f":"'Input 5 - Scenario Design'!H133","v":-4.2536915743478508E-4},{"$f":"'Input 5 - Scenario Design'!I133","v":-4.2536915743478508E-4},{"$f":"'Input 5 - Scenario Design'!J133","v":-4.2536915743478508E-4}]
["Inflation",{"$f":"'Input 5 - Scenario Design'!E134","v":1.4156249101911822E-2},{"$f":"'Input 5 - Scenario Design'!F134","v":1.2999999999994793E-2},{"$f":"'Input 5 - Scenario Design'!G134","v":1.3000000000000345E-2},{"$f":"'Input 5 - Scenario Design'!H134","v":1.4000000000001789E-2},{"$f":"'Input 5 - Scenario Design'!I134","v":1.4500000000003288E-2},{"$f":"'Input 5 - Scenario Design'!J134","v":1.4699999999996161E-2}]
["Non-interest revenue-to-GDP ratio",{"$f":"'Input 5 - Scenario Design'!E135","v":0.47796221731901778},{"$f":"'Input 5 - Scenario Design'!F135","v":0.47920802137399648},{"$f":"'Input 5 - Scenario Design'!G135","v":0.48006713000201101},{"$f":"'Input 5 - Scenario Design'!H135","v":0.48100894299784752},{"$f":"'Input 5 - Scenario Design'!I135","v":0.48194552828964338},{"$f":"'Input 5 - Scenario Design'!J135","v":0.48281631916915968}]
["Non-interest expenditure-to-GDP ratio",{"$f":"'Input 5 - Scenario Design'!E136","v":0.45699863404227603},{"$f":"'Input 5 - Scenario Design'!F136","v":0.46827547921690987},{"$f":"'Input 5 - Scenario Design'!G136","v":0.4691345878449244},{"$f":"'Input 5 - Scenario Design'!H136","v":0.47007640084076091},{"$f":"'Input 5 - Scenario Design'!I136","v":0.47101298613255677},{"$f":"'Input 5 - Scenario Design'!J136","v":0.47188377701207307}]
["Primary balance",{"$f":"'Input 5 - Scenario Design'!E137","v":2.0963583276741748E-2},{"$f":"'Input 5 - Scenario Design'!F137","v":1.0932542157086601E-2},{"$f":"'Input 5 - Scenario Design'!G137","v":1.0932542157086601E-2},{"$f":"'Input 5 - Scenario Design'!H137","v":1.0932542157086601E-2},{"$f":"'Input 5 - Scenario Design'!I137","v":1.0932542157086601E-2},{"$f":"'Input 5 - Scenario Design'!J137","v":1.0932542157086601E-2}]
["Nominal exchange rate -- average (LCU/USD)",{"$f":"'Input 5 - Scenario Design'!E138","v":0.75766826749923399},{"$f":"'Input 5 - Scenario Design'!F138","v":0.751442424023817},{"$f":"'Input 5 - Scenario Design'!G138","v":0.744026739317876},{"$f":"'Input 5 - Scenario Design'!H138","v":0.73697878514773096},{"$f":"'Input 5 - Scenario Design'!I138","v":0.73103781632103304},{"$f":"'Input 5 - Scenario Design'!J138","v":0.72514507606215295}]
["Nominal exchange rate -- end of period (LCU/USD)",{"$f":"'Input 5 - Scenario Design'!E139","v":0.75579575512170705},{"$f":"'Input 5 - Scenario Design'!F139","v":0.74795052338016799},{"$f":"'Input 5 - Scenario Design'!G139","v":0.74070775346898998},{"$f":"'Input 5 - Scenario Design'!H139","v":0.734160686527219},{"$f":"'Input 5 - Scenario Design'!I139","v":0.728293223159306},{"$f":"'Input 5 - Scenario Design'!J139","v":0.72247682587548701}]
["Interest rate shock, basis points, compared to baseline",{"$f":"'Input 5 - Scenario Design'!E140","v":0},{"$f":"'Input 5 - Scenario Design'!F140","v":-31.413886387581037},{"$f":"'Input 5 - Scenario Design'!G140","v":-31.413886387581037},{"$f":"'Input 5 - Scenario Design'!H140","v":-31.413886387581037},{"$f":"'Input 5 - Scenario Design'!I140","v":-31.413886387581037},{"$f":"'Input 5 - Scenario Design'!J140","v":-31.413886387581037}]
["Nominal GDP growth",{"$f":"(1+B26)*(1+B27)-1","v":-3.8554810156580244E-3},{"$f":"(1+C26)*(1+C27)-1","v":1.2569101043513387E-2},1.2569101043518938E-2,1.3568675674362929E-2,1.4068462989785813E-2,1.426837791594715E-2]
["Nominal GDP in LCU",{"$f":"'Input 2 - Data'!P7*(1+B34)","v":1559.8786405898848},{"$f":"B35*(1+C34)","v":1579.4849128390774},{"$f":"C35*(1+D34)","v":1599.3376183052656},{"$f":"D35*(1+E34)","v":1621.0385117418577},{"$f":"E35*(1+F34)","v":1643.8440320493155},{"$f":"F35*(1+G34)","v":1667.2990199334695}]
[]
["Total public debt-to-GDP",{"$f":"B5/B35","v":1.3178669545102442},1.3563910910486445,1.3814527884545758,1.4077537603962695,1.4350811552922915,1.4644814144033789]
["Debt service-to-GDP",{"$f":"B22/B35","v":0.25388305781892528},{"$f":"C22/C35","v":0.26057074907040101},0.28819936533065738,0.28573408503179609,0.31077819311892468,0.31505197934225071]
["Gross financing needs-to-GDP",{"$f":"B19/B35","v":0.2309920810118361},{"$f":"C19/C35","v":0.24773473827264483},0.27553172986479191,0.27308967731451494,0.29815753460414418,0.30245506866648597]
["Total public debt-to-revenue",{"$f":"B5/(B47+B48)","v":2.7461877163327792},{"$f":"C5/C47","v":2.8304849471416782},2.8776241948678902,2.9266685804687196,2.9776833087033547,3.033206120545985]
["Debt service-to-revenue",{"$f":"B22/(B47+B48)","v":0.52904470544709881},{"$f":"C22/C47","v":0.54375289529437854},0.60033138559069887,0.59403071230023829,0.64484091017885903,0.65252968227005803]
["Gross financing needs-to-revenue",{"$f":"B19/(B47+B48)","v":0.48134420039433473},{"$f":"C19/C47","v":0.51696701061541905},0.57394416873248066,0.56774345111445679,0.61865401192176872,0.62643919987409902]
[]
[]
[null,{"$f":"FirstYear","v":2014},{"$f":"B45+1","v":2015},{"$f":"C45+1","v":2016},{"$f":"D45+1","v":2017},{"$f":"E45+1","v":2018},{"$f":"F45+1","v":2019}]
[]
["Public sector non-interest revenues and grants",{"$f":"B28*B$35","v":745.56305380491654},756.9018398716936,767.78942032406053,779.73402109175481,792.24328045178481,804.99917575862514]
["Public sector interest revenue",{"$f":"'Input 4 - Forecast'!C21","v":3.0065},{"$f":"'Input 4 - Forecast'!D21","v":3.0065},{"$f":"'Input 4 - Forecast'!E21","v":2.7749999999999999},{"$f":"'Input 4 - Forecast'!F21","v":2.7749999999999999},{"$f":"'Input 4 - Forecast'!G21","v":2.7749999999999999},{"$f":"'Input 4 - Forecast'!H21","v":2.7749999999999999}]
["Public sector non-interest expenditures ",{"$f":"B29*B$35","v":712.86240802129976},739.63405447559808,750.30459438852381,762.01194922387606,774.27188627173041,786.77135893473326]
["Interest expenditures on OLD debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C24","v":84.006859291943002},{"$f":"'Input 4 - Forecast'!D24","v":73.311144640000009},{"$f":"'Input 4 - Forecast'!E24","v":67.484902319999989},{"$f":"'Input 4 - Forecast'!F24","v":63.309651839999987},{"$f":"'Input 4 - Forecast'!G24","v":58.924689679999986},{"$f":"'Input 4 - Forecast'!H24","v":54.568045519999998},null,"Interest payments on OLD debt denominated in LCU are assumed to be independent of market conditions"]
["Interest expenditures on OLD debt denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C25/'Input 4 - Forecast'!C$17)*B31","v":0},{"$f":"('Input 4 - Forecast'!D25/'Input 4 - Forecast'!D$17)*C31","v":0},{"$f":"('Input 4 - Forecast'!E25/'Input 4 - Forecast'!E$17)*D31","v":0},{"$f":"('Input 4 - Forecast'!F25/'Input 4 - Forecast'!F$17)*E31","v":0},{"$f":"('Input 4 - Forecast'!G25/'Input 4 - Forecast'!G$17)*F31","v":0},{"$f":"('Input 4 - Forecast'!H25/'Input 4 - Forecast'!H$17)*G31","v":0},null,"Interest payments on OLD debt denominated in foreign currency are subject to exchange rate shocks."]
[]
["Principal payments on OLD debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C27","v":310.87009983600001},{"$f":"'Input 4 - Forecast'!D27","v":176.45770743899999},{"$f":"'Input 4 - Forecast'!E27","v":179.71795931999998},{"$f":"'Input 4 - Forecast'!F27","v":119.25023424400001},{"$f":"'Input 4 - Forecast'!G27","v":135.13219023400001},{"$f":"'Input 4 - Forecast'!H27","v":64.929982776000003},null,"Amortization payments on OLD debt denominated in LCU are assumed to be independent of market conditions"]
["Principal payments on OLD debt denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C28/'Input 4 - Forecast'!C$17)*B31","v":0},{"$f":"('Input 4 - Forecast'!D28/'Input 4 - Forecast'!D$17)*C31","v":0},{"$f":"('Input 4 - Forecast'!E28/'Input 4 - Forecast'!E$17)*D31","v":0},{"$f":"('Input 4 - Forecast'!F28/'Input 4 - Forecast'!F$17)*E31","v":0},{"$f":"('Input 4 - Forecast'!G28/'Input 4 - Forecast'!G$17)*F31","v":0},{"$f":"('Input 4 - Forecast'!H28/'Input 4 - Forecast'!H$17)*G31","v":0},null,"Amortization payments on OLD debt denominated in foreign currency are subject to exchange rate shocks."]
[]
["Recognition of implicit contingent liability",{"$f":"'Input 4 - Forecast'!C30","v":0},{"$f":"'Input 4 - Forecast'!D30","v":0},{"$f":"'Input 4 - Forecast'!E30","v":0},{"$f":"'Input 4 - Forecast'!F30","v":0},{"$f":"'Input 4 - Forecast'!G30","v":0},{"$f":"'Input 4 - Forecast'!H30","v":0}]
[]
["Interest expenditures on NEW debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C32","v":1.1497999714452218},{"$f":"SUM(W119:W124,W138:W171,W214:W219,W233:W266,W307:W312)+Baseline!W282","v":10.749891496993781},{"$f":"SUM(X119:X124,X138:X171,X214:X219,X233:X266,X307:X312)+Baseline!X282","v":19.785071882975988},{"$f":"SUM(Y119:Y124,Y138:Y171,Y214:Y219,Y233:Y266,Y307:Y312)+Baseline!Y282","v":29.801068191542043},{"$f":"SUM(Z119:Z124,Z138:Z171,Z214:Z219,Z233:Z266,Z307:Z312)+Baseline!Z282","v":38.84823648195259},{"$f":"SUM(AA119:AA124,AA138:AA171,AA214:AA219,AA233:AA266,AA307:AA312)+Baseline!AA282","v":49.113605615756498}]
["Interest expenditures on NEW debt denominated in foreign currency",{"$f":"'Input 4 - Forecast'!C33","v":0},{"$f":"SUM(W128:W133,W175:W210,W223:W229,W270:W303,Baseline!W283)*C31","v":0},{"$f":"SUM(X128:X133,X175:X210,X223:X229,X270:X303,Baseline!X283)*D31","v":0},{"$f":"SUM(Y128:Y133,Y175:Y210,Y223:Y229,Y270:Y303,Baseline!Y283)*E31","v":0},{"$f":"SUM(Z128:Z133,Z175:Z210,Z223:Z229,Z270:Z303,Baseline!Z283)*F31","v":0},{"$f":"SUM(AA128:AA133,AA175:AA210,AA223:AA229,AA270:AA303,Baseline!AA283)*G31","v":0}]
["Principal payments on NEW debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C34","v":0},{"$f":"SUM(P119:P124,P138:P171,P214:P219,P233:P266,P307:P312)","v":151.04882330788175},193.94015302204679,250.82500167832211,277.96576165366145,356.67422247367773]
["Principal payments on NEW debt denominated in foreign currency",{"$f":"'Input 4 - Forecast'!C35","v":0},{"$f":"SUM(P128:P134,P175:P210,P223:P229,P270:P303)*C31","v":0},0,0,0,0]
[]
["Gross financing requirements",{"$f":"SUM(B49:B51,B53:B54,B56,B58:B61)-SUM(B47:B48)","v":360.31961331577145},{"$f":"SUM(C49:C51,C53:C54,C56,C58:C61)-SUM(C47:C48)","v":391.29328148778006},440.66826060948608,442.68888408598548,490.12448386955964,504.2830395615423]
[]
["Change in domestic arrears",{"$f":"'Input 4 - Forecast'!C39","v":-12.2},{"$f":"'Input 4 - Forecast'!D39","v":-20},{"$f":"'Input 4 - Forecast'!E39","v":0},{"$f":"'Input 4 - Forecast'!F39","v":0},{"$f":"'Input 4 - Forecast'!G39","v":0},{"$f":"'Input 4 - Forecast'!H39","v":0}]
["Change in external arrears",{"$f":"('Input 4 - Forecast'!C40/'Input 4 - Forecast'!C$17)*'Input 5 - Scenario Design'!E$48","v":0},{"$f":"('Input 4 - Forecast'!D40/'Input 4 - Forecast'!D$17)*'Input 5 - Scenario Design'!F$48","v":0},{"$f":"('Input 4 - Forecast'!E40/'Input 4 - Forecast'!E$17)*'Input 5 - Scenario Design'!G$48","v":0},{"$f":"('Input 4 - Forecast'!F40/'Input 4 - Forecast'!F$17)*'Input 5 - Scenario Design'!H$48","v":0},{"$f":"('Input 4 - Forecast'!G40/'Input 4 - Forecast'!G$17)*'Input 5 - Scenario Design'!I$48","v":0},{"$f":"('Input 4 - Forecast'!H40/'Input 4 - Forecast'!H$17)*'Input 5 - Scenario Design'!J$48","v":0},null,"Change in external arrears are subject to exchange rate shocks."]
["Debt relief",{"$f":"('Input 4 - Forecast'!C41/'Input 4 - Forecast'!C$17)*'Input 5 - Scenario Design'!E$48","v":0},{"$f":"('Input 4 - Forecast'!D41/'Input 4 - Forecast'!D$17)*'Input 5 - Scenario Design'!F$48","v":0},{"$f":"('Input 4 - Forecast'!E41/'Input 4 - Forecast'!E$17)*'Input 5 - Scenario Design'!G$48","v":0},{"$f":"('Input 4 - Forecast'!F41/'Input 4 - Forecast'!F$17)*'Input 5 - Scenario Design'!H$48","v":0},{"$f":"('Input 4 - Forecast'!G41/'Input 4 - Forecast'!G$17)*'Input 5 - Scenario Design'!I$48","v":0},{"$f":"('Input 4 - Forecast'!H41/'Input 4 - Forecast'!H$17)*'Input 5 - Scenario Design'!J$48","v":0},null,"Debt relief is assumed to be from external creditors and is thus subject to exchange rate shocks."]
[{"$f":"'Input 2 - Data'!D31","v":"Please specify (1) (e.g., privatization receipts) (+ reduces financing needs)"},{"$f":"'Input 4 - Forecast'!C42","v":0},{"$f":"'Input 4 - Forecast'!D42","v":0},{"$f":"'Input 4 - Forecast'!E42","v":0},{"$f":"'Input 4 - Forecast'!F42","v":0},{"$f":"'Input 4 - Forecast'!G42","v":0},{"$f":"'Input 4 - Forecast'!H42","v":0}]
[{"$f":"'Input 2 - Data'!D32","v":"Please specify (2) (e.g., other debt flows) (+ increases financing needs)"},{"$f":"'Input 4 - Forecast'!C43","v":5.7},{"$f":"'Input 4 - Forecast'!D43","v":2.9},{"$f":"'Input 4 - Forecast'!E43","v":0},{"$f":"'Input 4 - Forecast'!F43","v":0},{"$f":"'Input 4 - Forecast'!G43","v":0},{"$f":"'Input 4 - Forecast'!H43","v":0}]
[]
["Financing needs to be financed with new issuance",{"$f":"B63-B65-B66-B67-B68+B69","v":378.21961331577143},{"$f":"C63-C65-C66-C67-C68+C69","v":414.19328148778004},440.66826060948608,442.68888408598548,490.12448386955964,504.2830395615423]
[]
["New Issuance of domestic debt (new debt) 1/","Fiscal needs in LCU automatically filled by issuing debt\n (same profile as in the baseline scenario)",null,null,null,null,null,null,"Semi-annual or annual payments","Grace period","Maturity",{"$f":"CONCATENATE(\"Interest Rate on debt issued in \",B45)","v":"Interest Rate on debt issued in 2014"},{"$f":"CONCATENATE(\"Interest Rate on debt issued in \",C45)","v":"Interest Rate on debt issued in 2015"},"Interest Rate on debt issued in 2016","Interest Rate on debt issued in 2017","Interest Rate on debt issued in 2018","Interest Rate on debt issued in 2019"]
["Short-term debt 2/"]
["Denominated in local currency",{"$f":"('Input 4 - Forecast'!C56/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":151.00000000000009},{"$f":"('Input 4 - Forecast'!D56/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":163.49296932322125},{"$f":"('Input 4 - Forecast'!E56/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":170.75136343717446},{"$f":"('Input 4 - Forecast'!F56/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":183.3822987995909},{"$f":"('Input 4 - Forecast'!G56/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":194.90212417395287},{"$f":"('Input 4 - Forecast'!H56/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":208.48899310204479},null,{"$f":"'Input 4 - Forecast'!J56","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K56","v":1},{"$f":"'Input 4 - Forecast'!L56","v":1},{"$f":"'Input 4 - Forecast'!M56+B$33/10000","v":1.52291386946387E-2},{"$f":"'Input 4 - Forecast'!N56+C$33/10000","v":1.3721111361241895E-2},{"$f":"'Input 4 - Forecast'!O56+D$33/10000","v":1.6683611361241794E-2},{"$f":"'Input 4 - Forecast'!P56+E$33/10000","v":2.0658611361241797E-2},{"$f":"'Input 4 - Forecast'!Q56+F$33/10000","v":2.3871111361241894E-2},{"$f":"'Input 4 - Forecast'!R56+G$33/10000","v":2.6796111361241895E-2}]
["Denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C57/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D57/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E57/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F57/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G57/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H57/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J57","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K57","v":1},{"$f":"'Input 4 - Forecast'!L57","v":1},{"$f":"'Input 4 - Forecast'!M57+B$33/10000","v":0.03},{"$f":"'Input 4 - Forecast'!N57+C$33/10000","v":2.6858611361241895E-2},{"$f":"'Input 4 - Forecast'!O57+D$33/10000","v":2.6858611361241895E-2},{"$f":"'Input 4 - Forecast'!P57+E$33/10000","v":2.6858611361241895E-2},{"$f":"'Input 4 - Forecast'!Q57+F$33/10000","v":2.6858611361241895E-2},{"$f":"'Input 4 - Forecast'!R57+G$33/10000","v":2.6858611361241895E-2}]
["Long-term debt 3/"]
["Denominated in local currency"]
["Type 1",{"$f":"('Input 4 - Forecast'!C60/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":30.400000000000016},{"$f":"('Input 4 - Forecast'!D60/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":37.895721366309566},{"$f":"('Input 4 - Forecast'!E60/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":45.232149254880653},{"$f":"('Input 4 - Forecast'!F60/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":42.505830847587298},{"$f":"('Input 4 - Forecast'!G60/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":51.629701767934534},{"$f":"('Input 4 - Forecast'!H60/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":42.112015162995803},null,{"$f":"'Input 4 - Forecast'!J60","v":"Annual"},{"$f":"'Input 4 - Forecast'!K60","v":2},{"$f":"'Input 4 - Forecast'!L60","v":2},{"$f":"'Input 4 - Forecast'!M60+B$33/10000","v":2.5614569347319347E-2},{"$f":"'Input 4 - Forecast'!N60+C$33/10000","v":2.4289861361241897E-2},{"$f":"'Input 4 - Forecast'!O60+D$33/10000","v":2.7271111361241846E-2},{"$f":"'Input 4 - Forecast'!P60+E$33/10000","v":2.9758611361241846E-2},{"$f":"'Input 4 - Forecast'!Q60+F$33/10000","v":3.1864861361241892E-2},{"$f":"'Input 4 - Forecast'!R60+G$33/10000","v":3.332736136124189E-2}]
["Type 2",{"$f":"('Input 4 - Forecast'!C61/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":42.070790007889578},{"$f":"('Input 4 - Forecast'!D61/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":48.723070328112293},{"$f":"('Input 4 - Forecast'!E61/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":54.278579105856785},{"$f":"('Input 4 - Forecast'!F61/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":48.578092397242621},{"$f":"('Input 4 - Forecast'!G61/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":58.083414488926351},{"$f":"('Input 4 - Forecast'!H61/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":52.90813848045503},null,{"$f":"'Input 4 - Forecast'!J61","v":"Annual"},{"$f":"'Input 4 - Forecast'!K61","v":3},{"$f":"'Input 4 - Forecast'!L61","v":3},{"$f":"'Input 4 - Forecast'!M61+B$33/10000","v":2.5614569347319347E-2},{"$f":"'Input 4 - Forecast'!N61+C$33/10000","v":2.4289861361241897E-2},{"$f":"'Input 4 - Forecast'!O61+D$33/10000","v":2.7271111361241846E-2},{"$f":"'Input 4 - Forecast'!P61+E$33/10000","v":2.9758611361241846E-2},{"$f":"'Input 4 - Forecast'!Q61+F$33/10000","v":3.1864861361241892E-2},{"$f":"'Input 4 - Forecast'!R61+G$33/10000","v":3.332736136124189E-2}]
["Type 3",{"$f":"('Input 4 - Forecast'!C62/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":64.700000000000045},{"$f":"('Input 4 - Forecast'!D62/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":62.257256530365709},{"$f":"('Input 4 - Forecast'!E62/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":67.395902389772175},{"$f":"('Input 4 - Forecast'!F62/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":58.293710876691151},{"$f":"('Input 4 - Forecast'!G62/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":69.05472611461245},{"$f":"('Input 4 - Forecast'!H62/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":76.491988197703847},null,{"$f":"'Input 4 - Forecast'!J62","v":"Annual"},{"$f":"'Input 4 - Forecast'!K62","v":5},{"$f":"'Input 4 - Forecast'!L62","v":5},{"$f":"'Input 4 - Forecast'!M62+B$33/10000","v":3.5999999999999997E-2},{"$f":"'Input 4 - Forecast'!N62+C$33/10000","v":3.4858611361241895E-2},{"$f":"'Input 4 - Forecast'!O62+D$33/10000","v":3.7858611361241891E-2},{"$f":"'Input 4 - Forecast'!P62+E$33/10000","v":3.8858611361241899E-2},{"$f":"'Input 4 - Forecast'!Q62+F$33/10000","v":3.9858611361241893E-2},{"$f":"'Input 4 - Forecast'!R62+G$33/10000","v":3.9858611361241893E-2}]
["Type 4",{"$f":"('Input 4 - Forecast'!C63/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":90.000000000000043},{"$f":"('Input 4 - Forecast'!D63/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":101.77708024094568},{"$f":"('Input 4 - Forecast'!E63/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":102.90313955485348},{"$f":"('Input 4 - Forecast'!F63/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":109.3007078937959},{"$f":"('Input 4 - Forecast'!G63/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":116.1668289778527},{"$f":"('Input 4 - Forecast'!H63/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":124.26496277605318},null,{"$f":"'Input 4 - Forecast'!J63","v":"Annual"},{"$f":"'Input 4 - Forecast'!K63","v":10},{"$f":"'Input 4 - Forecast'!L63","v":10},{"$f":"'Input 4 - Forecast'!M63+B$33/10000","v":4.5999999999999999E-2},{"$f":"'Input 4 - Forecast'!N63+C$33/10000","v":4.4858611361241897E-2},{"$f":"'Input 4 - Forecast'!O63+D$33/10000","v":4.7858611361241893E-2},{"$f":"'Input 4 - Forecast'!P63+E$33/10000","v":4.8858611361241901E-2},{"$f":"'Input 4 - Forecast'!Q63+F$33/10000","v":4.9858611361241895E-2},{"$f":"'Input 4 - Forecast'!R63+G$33/10000","v":4.9858611361241895E-2}]
["Type 5",{"$f":"('Input 4 - Forecast'!C64/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D64/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E64/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F64/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G64/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H64/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K64","v":3},{"$f":"'Input 4 - Forecast'!L64","v":3},{"$f":"'Input 4 - Forecast'!M64+B$33/10000","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!N64+C$33/10000","v":0.12185861136124193},{"$f":"'Input 4 - Forecast'!O64+D$33/10000","v":0.12685861136124194},{"$f":"'Input 4 - Forecast'!P64+E$33/10000","v":0.12685861136124194},{"$f":"'Input 4 - Forecast'!Q64+F$33/10000","v":0.12685861136124194},{"$f":"'Input 4 - Forecast'!R64+G$33/10000","v":0.12685861136124194}]
["Denominated in foreign currency"]
["Type 6",{"$f":"('Input 4 - Forecast'!C66/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D66/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E66/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F66/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G66/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H66/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J66","v":"Annual"},{"$f":"'Input 4 - Forecast'!K66","v":2},{"$f":"'Input 4 - Forecast'!L66","v":2},{"$f":"'Input 4 - Forecast'!M66+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N66+C$33/10000","v":4.1858611361241894E-2},{"$f":"'Input 4 - Forecast'!O66+D$33/10000","v":4.6858611361241892E-2},{"$f":"'Input 4 - Forecast'!P66+E$33/10000","v":4.6858611361241892E-2},{"$f":"'Input 4 - Forecast'!Q66+F$33/10000","v":4.6858611361241892E-2},{"$f":"'Input 4 - Forecast'!R66+G$33/10000","v":4.6858611361241892E-2}]
["Type 7",{"$f":"('Input 4 - Forecast'!C67/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D67/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E67/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F67/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G67/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H67/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J67","v":"Annual"},{"$f":"'Input 4 - Forecast'!K67","v":3},{"$f":"'Input 4 - Forecast'!L67","v":3},{"$f":"'Input 4 - Forecast'!M67+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N67+C$33/10000","v":4.1858611361241894E-2},{"$f":"'Input 4 - Forecast'!O67+D$33/10000","v":4.6858611361241892E-2},{"$f":"'Input 4 - Forecast'!P67+E$33/10000","v":4.6858611361241892E-2},{"$f":"'Input 4 - Forecast'!Q67+F$33/10000","v":4.6858611361241892E-2},{"$f":"'Input 4 - Forecast'!R67+G$33/10000","v":4.6858611361241892E-2}]
["Type 8",{"$f":"('Input 4 - Forecast'!C68/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D68/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E68/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F68/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G68/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H68/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J68","v":"Annual"},{"$f":"'Input 4 - Forecast'!K68","v":5},{"$f":"'Input 4 - Forecast'!L68","v":5},{"$f":"'Input 4 - Forecast'!M68+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N68+C$33/10000","v":4.1858611361241894E-2},{"$f":"'Input 4 - Forecast'!O68+D$33/10000","v":4.6858611361241892E-2},{"$f":"'Input 4 - Forecast'!P68+E$33/10000","v":4.6858611361241892E-2},{"$f":"'Input 4 - Forecast'!Q68+F$33/10000","v":4.6858611361241892E-2},{"$f":"'Input 4 - Forecast'!R68+G$33/10000","v":4.6858611361241892E-2}]
["Type 9",{"$f":"('Input 4 - Forecast'!C69/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D69/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E69/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F69/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G69/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H69/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J69","v":"Annual"},{"$f":"'Input 4 - Forecast'!K69","v":10},{"$f":"'Input 4 - Forecast'!L69","v":10},{"$f":"'Input 4 - Forecast'!M69+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N69+C$33/10000","v":4.1858611361241894E-2},{"$f":"'Input 4 - Forecast'!O69+D$33/10000","v":4.6858611361241892E-2},{"$f":"'Input 4 - Forecast'!P69+E$33/10000","v":4.6858611361241892E-2},{"$f":"'Input 4 - Forecast'!Q69+F$33/10000","v":4.6858611361241892E-2},{"$f":"'Input 4 - Forecast'!R69+G$33/10000","v":4.6858611361241892E-2}]
["Type 10",{"$f":"('Input 4 - Forecast'!C70/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D70/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E70/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F70/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G70/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H70/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K70","v":3},{"$f":"'Input 4 - Forecast'!L70","v":3},{"$f":"'Input 4 - Forecast'!M70+B$33/10000","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!N70+C$33/10000","v":6.1858611361241884E-2},{"$f":"'Input 4 - Forecast'!O70+D$33/10000","v":6.6858611361241882E-2},{"$f":"'Input 4 - Forecast'!P70+E$33/10000","v":6.6858611361241882E-2},{"$f":"'Input 4 - Forecast'!Q70+F$33/10000","v":6.6858611361241882E-2},{"$f":"'Input 4 - Forecast'!R70+G$33/10000","v":6.6858611361241882E-2}]
["New Issuance of foreign debt (new debt) 1/"]
["Short-term debt 2/"]
["Denominated in local currency",{"$f":"('Input 4 - Forecast'!C73/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D73/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E73/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F73/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G73/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H73/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J73","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K73","v":1},{"$f":"'Input 4 - Forecast'!L73","v":1},{"$f":"'Input 4 - Forecast'!M73+B$33/10000","v":7.0000000000000007E-2},{"$f":"'Input 4 - Forecast'!N73+C$33/10000","v":7.1858611361241914E-2},{"$f":"'Input 4 - Forecast'!O73+D$33/10000","v":7.6858611361241919E-2},{"$f":"'Input 4 - Forecast'!P73+E$33/10000","v":7.6858611361241919E-2},{"$f":"'Input 4 - Forecast'!Q73+F$33/10000","v":7.6858611361241919E-2},{"$f":"'Input 4 - Forecast'!R73+G$33/10000","v":7.6858611361241919E-2}]
["Denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C74/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D74/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E74/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F74/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G74/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H74/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J74","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K74","v":1},{"$f":"'Input 4 - Forecast'!L74","v":1},{"$f":"'Input 4 - Forecast'!M74+B$33/10000","v":0.01},{"$f":"'Input 4 - Forecast'!N74+C$33/10000","v":1.1858611361241896E-2},{"$f":"'Input 4 - Forecast'!O74+D$33/10000","v":1.6858611361241897E-2},{"$f":"'Input 4 - Forecast'!P74+E$33/10000","v":1.6858611361241897E-2},{"$f":"'Input 4 - Forecast'!Q74+F$33/10000","v":1.6858611361241897E-2},{"$f":"'Input 4 - Forecast'!R74+G$33/10000","v":1.6858611361241897E-2}]
["Long-term debt 3/"]
["Denominated in local currency"]
["Type 11",{"$f":"('Input 4 - Forecast'!C77/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D77/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E77/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F77/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G77/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H77/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J77","v":"Annual"},{"$f":"'Input 4 - Forecast'!K77","v":2},{"$f":"'Input 4 - Forecast'!L77","v":2},{"$f":"'Input 4 - Forecast'!M77+B$33/10000","v":0.1},{"$f":"'Input 4 - Forecast'!N77+C$33/10000","v":0.10185861136124191},{"$f":"'Input 4 - Forecast'!O77+D$33/10000","v":0.10685861136124192},{"$f":"'Input 4 - Forecast'!P77+E$33/10000","v":0.10685861136124192},{"$f":"'Input 4 - Forecast'!Q77+F$33/10000","v":0.10685861136124192},{"$f":"'Input 4 - Forecast'!R77+G$33/10000","v":0.10685861136124192}]
["Type 12",{"$f":"('Input 4 - Forecast'!C78/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D78/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E78/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F78/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G78/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H78/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J78","v":"Annual"},{"$f":"'Input 4 - Forecast'!K78","v":3},{"$f":"'Input 4 - Forecast'!L78","v":3},{"$f":"'Input 4 - Forecast'!M78+B$33/10000","v":0.10500000000000001},{"$f":"'Input 4 - Forecast'!N78+C$33/10000","v":0.10685861136124192},{"$f":"'Input 4 - Forecast'!O78+D$33/10000","v":0.11185861136124192},{"$f":"'Input 4 - Forecast'!P78+E$33/10000","v":0.11185861136124192},{"$f":"'Input 4 - Forecast'!Q78+F$33/10000","v":0.11185861136124192},{"$f":"'Input 4 - Forecast'!R78+G$33/10000","v":0.11185861136124192}]
["Type 13",{"$f":"('Input 4 - Forecast'!C79/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D79/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E79/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F79/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G79/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H79/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J79","v":"Annual"},{"$f":"'Input 4 - Forecast'!K79","v":5},{"$f":"'Input 4 - Forecast'!L79","v":5},{"$f":"'Input 4 - Forecast'!M79+B$33/10000","v":0.11000000000000001},{"$f":"'Input 4 - Forecast'!N79+C$33/10000","v":0.11185861136124192},{"$f":"'Input 4 - Forecast'!O79+D$33/10000","v":0.11685861136124193},{"$f":"'Input 4 - Forecast'!P79+E$33/10000","v":0.11685861136124193},{"$f":"'Input 4 - Forecast'!Q79+F$33/10000","v":0.11685861136124193},{"$f":"'Input 4 - Forecast'!R79+G$33/10000","v":0.11685861136124193}]
["Type 14",{"$f":"('Input 4 - Forecast'!C80/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D80/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E80/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F80/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G80/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H80/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J80","v":"Annual"},{"$f":"'Input 4 - Forecast'!K80","v":10},{"$f":"'Input 4 - Forecast'!L80","v":10},{"$f":"'Input 4 - Forecast'!M80+B$33/10000","v":0.11500000000000002},{"$f":"'Input 4 - Forecast'!N80+C$33/10000","v":0.11685861136124193},{"$f":"'Input 4 - Forecast'!O80+D$33/10000","v":0.12185861136124193},{"$f":"'Input 4 - Forecast'!P80+E$33/10000","v":0.12185861136124193},{"$f":"'Input 4 - Forecast'!Q80+F$33/10000","v":0.12185861136124193},{"$f":"'Input 4 - Forecast'!R80+G$33/10000","v":0.12185861136124193}]
["Type 15",{"$f":"('Input 4 - Forecast'!C81/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D81/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E81/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F81/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G81/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H81/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K81","v":3},{"$f":"'Input 4 - Forecast'!L81","v":3},{"$f":"'Input 4 - Forecast'!M81+B$33/10000","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!N81+C$33/10000","v":0.12185861136124193},{"$f":"'Input 4 - Forecast'!O81+D$33/10000","v":0.12685861136124194},{"$f":"'Input 4 - Forecast'!P81+E$33/10000","v":0.12685861136124194},{"$f":"'Input 4 - Forecast'!Q81+F$33/10000","v":0.12685861136124194},{"$f":"'Input 4 - Forecast'!R81+G$33/10000","v":0.12685861136124194}]
["Denominated in foreign currency"]
["Type 16",{"$f":"('Input 4 - Forecast'!C83/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D83/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E83/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F83/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G83/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H83/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J83","v":"Annual"},{"$f":"'Input 4 - Forecast'!K83","v":2},{"$f":"'Input 4 - Forecast'!L83","v":2},{"$f":"'Input 4 - Forecast'!M83+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N83+C$33/10000","v":4.1858611361241894E-2},{"$f":"'Input 4 - Forecast'!O83+D$33/10000","v":4.6858611361241892E-2},{"$f":"'Input 4 - Forecast'!P83+E$33/10000","v":4.6858611361241892E-2},{"$f":"'Input 4 - Forecast'!Q83+F$33/10000","v":4.6858611361241892E-2},{"$f":"'Input 4 - Forecast'!R83+G$33/10000","v":4.6858611361241892E-2}]
["Type 17",{"$f":"('Input 4 - Forecast'!C84/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D84/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E84/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F84/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G84/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H84/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J84","v":"Annual"},{"$f":"'Input 4 - Forecast'!K84","v":3},{"$f":"'Input 4 - Forecast'!L84","v":3},{"$f":"'Input 4 - Forecast'!M84+B$33/10000","v":4.4999999999999998E-2},{"$f":"'Input 4 - Forecast'!N84+C$33/10000","v":4.6858611361241892E-2},{"$f":"'Input 4 - Forecast'!O84+D$33/10000","v":5.1858611361241889E-2},{"$f":"'Input 4 - Forecast'!P84+E$33/10000","v":5.1858611361241889E-2},{"$f":"'Input 4 - Forecast'!Q84+F$33/10000","v":5.1858611361241889E-2},{"$f":"'Input 4 - Forecast'!R84+G$33/10000","v":5.1858611361241889E-2}]
["Type 18",{"$f":"('Input 4 - Forecast'!C85/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D85/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E85/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F85/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G85/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H85/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J85","v":"Annual"},{"$f":"'Input 4 - Forecast'!K85","v":5},{"$f":"'Input 4 - Forecast'!L85","v":5},{"$f":"'Input 4 - Forecast'!M85+B$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!N85+C$33/10000","v":5.1858611361241889E-2},{"$f":"'Input 4 - Forecast'!O85+D$33/10000","v":5.6858611361241887E-2},{"$f":"'Input 4 - Forecast'!P85+E$33/10000","v":5.6858611361241887E-2},{"$f":"'Input 4 - Forecast'!Q85+F$33/10000","v":5.6858611361241887E-2},{"$f":"'Input 4 - Forecast'!R85+G$33/10000","v":5.6858611361241887E-2}]
["Type 19",{"$f":"('Input 4 - Forecast'!C86/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D86/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E86/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F86/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G86/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H86/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J86","v":"Annual"},{"$f":"'Input 4 - Forecast'!K86","v":10},{"$f":"'Input 4 - Forecast'!L86","v":10},{"$f":"'Input 4 - Forecast'!M86+B$33/10000","v":5.4999999999999993E-2},{"$f":"'Input 4 - Forecast'!N86+C$33/10000","v":5.6858611361241887E-2},{"$f":"'Input 4 - Forecast'!O86+D$33/10000","v":6.1858611361241884E-2},{"$f":"'Input 4 - Forecast'!P86+E$33/10000","v":6.1858611361241884E-2},{"$f":"'Input 4 - Forecast'!Q86+F$33/10000","v":6.1858611361241884E-2},{"$f":"'Input 4 - Forecast'!R86+G$33/10000","v":6.1858611361241884E-2}]
["Type 20",{"$f":"('Input 4 - Forecast'!C87/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D87/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E87/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F87/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G87/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H87/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K87","v":3},{"$f":"'Input 4 - Forecast'!L87","v":3},{"$f":"'Input 4 - Forecast'!M87+B$33/10000","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!N87+C$33/10000","v":6.1858611361241884E-2},{"$f":"'Input 4 - Forecast'!O87+D$33/10000","v":6.6858611361241882E-2},{"$f":"'Input 4 - Forecast'!P87+E$33/10000","v":6.6858611361241882E-2},{"$f":"'Input 4 - Forecast'!Q87+F$33/10000","v":6.6858611361241882E-2},{"$f":"'Input 4 - Forecast'!R87+G$33/10000","v":6.6858611361241882E-2}]
[]
["Domestic residual financing (annual payments, no interest or amortization in current year)",{"$f":"('Input 4 - Forecast'!C89/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":4.8823307881662031E-2},{"$f":"('Input 4 - Forecast'!D89/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":4.7183698825540132E-2},{"$f":"('Input 4 - Forecast'!E89/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0.10712686694849172},{"$f":"('Input 4 - Forecast'!F89/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0.62824327107760303},{"$f":"('Input 4 - Forecast'!G89/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0.28768834628072837},{"$f":"('Input 4 - Forecast'!H89/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":1.6941842289598739E-2},null,null,{"$f":"'Input 4 - Forecast'!K89","v":1},{"$f":"'Input 4 - Forecast'!L89","v":1},{"$f":"'Input 4 - Forecast'!M89+B$33/10000","v":0.03},{"$f":"'Input 4 - Forecast'!N89+C$33/10000","v":2.9358611361241897E-2},{"$f":"'Input 4 - Forecast'!O89+D$33/10000","v":2.9358611361241897E-2},{"$f":"'Input 4 - Forecast'!P89+E$33/10000","v":3.1858611361241899E-2},{"$f":"'Input 4 - Forecast'!Q89+F$33/10000","v":3.1858611361241899E-2},{"$f":"'Input 4 - Forecast'!R89+G$33/10000","v":3.1858611361241899E-2}]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'Input 4 - Forecast'!C9","v":2014},{"$f":"H111+1","v":2015},{"$f":"I111+1","v":2016},{"$f":"J111+1","v":2017},{"$f":"K111+1","v":2018},{"$f":"L111+1","v":2019},null,{"$f":"H111","v":2014},2015,2016,2017,2018,2019,null,{"$f":"O111","v":2014},2015,2016,2017,2018,2019]
[null,"Terms and Conditions",null,null,null,null,null,"Stock of debt",null,null,null,null,null,null,"Principal Payments",null,null,null,null,null,null,"Interest Payments"]
[null,"Year of Issuance","Annual/semi-aanual","Grace","Maturity","Interest"]
[]
[{"$f":"'Input 4 - Forecast'!A50","v":"Issuance of New Debt to Fill Fiscal Needs"}]
[{"$f":"'Input 4 - Forecast'!A55","v":"Short-term debt 2/"}]
[{"$f":"'Input 4 - Forecast'!A56","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[null,{"$f":"'Input 4 - Forecast'!C9","v":2014},{"$f":"$I75","v":"Semi-annual"},{"$f":"$J75","v":1},{"$f":"$K75","v":1},{"$f":"$L$75","v":1.52291386946387E-2},null,{"$f":"$B$75","v":151.00000000000009},{"$f":"H119-P119","v":0},{"$f":"I119-Q119","v":0},{"$f":"J119-R119","v":0},{"$f":"K119-S119","v":0},{"$f":"L119-T119","v":0},null,0,{"$f":"H119","v":151.00000000000009},0,0,0,0,null,{"$f":"IF($C119=\"annual\",IF(V$111=$B119,0,G119*$F119),IF(V$111-$B119=0,0,IF((V$111-$B119)<$E119,AVERAGE(G119,H119)*$F119,IF((V$111-$B119)=$E119,G119*$F119/2,0))))","v":0},{"$f":"IF($C119=\"annual\",IF(W$111=$B119,0,H119*$F119),IF(W$111-$B119=0,0,IF((W$111-$B119)<$E119,AVERAGE(H119,I119)*$F119,IF((W$111-$B119)=$E119,H119*$F119/2,0))))","v":1.1497999714452225},0,0,0,0]
[null,{"$f":"B119+1","v":2015},{"$f":"C119","v":"Semi-annual"},{"$f":"D119","v":1},{"$f":"E119","v":1},{"$f":"$M$75","v":1.3721111361241895E-2},null,null,{"$f":"$C$75","v":163.49296932322125},{"$f":"I120-Q120","v":0},{"$f":"J120-R120","v":0},{"$f":"K120-S120","v":0},{"$f":"L120-T120","v":0},null,null,0,{"$f":"I120","v":163.49296932322125},0,0,0,null,null,0,1.1216526194320118,0,0,0]
[null,{"$f":"B120+1","v":2016},{"$f":"C120","v":"Semi-annual"},{"$f":"D120","v":1},1,{"$f":"$N$75","v":1.6683611361241794E-2},null,null,null,{"$f":"$D$75","v":170.75136343717446},{"$f":"J121-R121","v":0},{"$f":"K121-S121","v":0},{"$f":"L121-T121","v":0},null,null,null,0,{"$f":"J121","v":170.75136343717446},0,0,null,null,null,0,1.4243746934939854,0,0]
[null,{"$f":"B121+1","v":2017},{"$f":"C121","v":"Semi-annual"},1,1,{"$f":"$O$75","v":2.0658611361241797E-2},null,null,null,null,{"$f":"$E$75","v":183.3822987995909},{"$f":"K122-S122","v":0},{"$f":"L122-T122","v":0},null,null,null,null,0,{"$f":"K122","v":183.3822987995909},0,null,null,null,null,0,1.8942118207159333,0]
[null,{"$f":"B122+1","v":2018},{"$f":"C122","v":"Semi-annual"},1,1,{"$f":"$P$75","v":2.3871111361241894E-2},null,null,null,null,null,{"$f":"$F$75","v":194.90212417395287},{"$f":"L123-T123","v":0},null,null,null,null,null,0,{"$f":"L123","v":194.90212417395287},null,null,null,null,null,0,2.3262651553495126]
[null,{"$f":"B123+1","v":2019},{"$f":"C123","v":"Semi-annual"},1,1,{"$f":"$Q$75","v":2.6796111361241895E-2},null,null,null,null,null,null,{"$f":"$G$75","v":208.48899310204479},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A65","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[null,{"$f":"B119","v":2014},{"$f":"$I76","v":"Semi-annual"},{"$f":"$J76","v":1},{"$f":"$K76","v":1},{"$f":"$L$76","v":0.03},null,{"$f":"$B$76/$B$31","v":0},{"$f":"H128-P128","v":0},{"$f":"I128-Q128","v":0},{"$f":"J128-R128","v":0},{"$f":"K128-S128","v":0},{"$f":"L128-T128","v":0},null,0,{"$f":"H128","v":0},0,0,0,0,null,{"$f":"IF($C128=\"annual\",IF(V$111=$B128,0,G128*$F128),IF(V$111-$B128=0,0,IF((V$111-$B128)<$E128,AVERAGE(G128,H128)*$F128,IF((V$111-$B128)=$E128,G128*$F128/2,0))))","v":0},{"$f":"IF($C128=\"annual\",IF(W$111=$B128,0,H128*$F128),IF(W$111-$B128=0,0,IF((W$111-$B128)<$E128,AVERAGE(H128,I128)*$F128,IF((W$111-$B128)=$E128,H128*$F128/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B128+1","v":2015},{"$f":"C128","v":"Semi-annual"},{"$f":"D128","v":1},{"$f":"E128","v":1},{"$f":"$M$76","v":2.6858611361241895E-2},null,null,{"$f":"$C$76/$C$31","v":0},{"$f":"I129-Q129","v":0},{"$f":"J129-R129","v":0},{"$f":"K129-S129","v":0},{"$f":"L129-T129","v":0},null,null,0,{"$f":"I129","v":0},0,0,0,null,null,0,0,0,0,0]
[null,{"$f":"B129+1","v":2016},{"$f":"C129","v":"Semi-annual"},{"$f":"D129","v":1},1,{"$f":"$N$76","v":2.6858611361241895E-2},null,null,null,{"$f":"$D$76/$D$31","v":0},{"$f":"J130-R130","v":0},{"$f":"K130-S130","v":0},{"$f":"L130-T130","v":0},null,null,null,0,{"$f":"J130","v":0},0,0,null,null,null,0,0,0,0]
[null,{"$f":"B130+1","v":2017},{"$f":"C130","v":"Semi-annual"},1,1,{"$f":"$O$76","v":2.6858611361241895E-2},null,null,null,null,{"$f":"$E$76/$E$31","v":0},{"$f":"K131-S131","v":0},{"$f":"L131-T131","v":0},null,null,null,null,0,{"$f":"K131","v":0},0,null,null,null,null,0,0,0]
[null,{"$f":"B131+1","v":2018},{"$f":"C131","v":"Semi-annual"},1,1,{"$f":"$P$76","v":2.6858611361241895E-2},null,null,null,null,null,{"$f":"$F$76/$F$31","v":0},{"$f":"L132-T132","v":0},null,null,null,null,null,0,{"$f":"L132","v":0},null,null,null,null,null,0,0]
[null,{"$f":"B132+1","v":2019},{"$f":"C132","v":"Semi-annual"},1,1,{"$f":"$Q$76","v":2.6858611361241895E-2},null,null,null,null,null,null,{"$f":"$G$76/$G$31","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A58","v":"Long-term debt 3/"}]
[{"$f":"'Input 4 - Forecast'!A59","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[{"$f":"'Input 4 - Forecast'!A60","v":"Type 1"},{"$f":"B119","v":2014},{"$f":"$I79","v":"Annual"},{"$f":"$J79","v":2},{"$f":"$K79","v":2},{"$f":"$L$79","v":2.5614569347319347E-2},null,{"$f":"$B$79","v":30.400000000000016},{"$f":"H138-P138","v":30.400000000000016},{"$f":"I138-Q138","v":0},{"$f":"J138-R138","v":0},{"$f":"K138-S138","v":0},{"$f":"L138-T138","v":0},null,{"$f":"IF(OR($C138=\"Annual\",$D138=$E138),IF(AND($D138=$E138,O$111=$B138+$D138),$H138,IF(AND(O$111>$B138+$D138,O$111<=$B138+$E138), $H138/($E138-$D138),0)), IF(OR(O$111=$B138+$D138,O$111=$B138+$E138),$H138/(($E138-$D138)*2),IF(AND(O$111>$B138+$D138,O$111<$B138+$E138),$H138/($E138-$D138),0)))","v":0},{"$f":"IF(OR($C138=\"Annual\",$D138=$E138),IF(AND($D138=$E138,P$111=$B138+$D138),$H138,IF(AND(P$111>$B138+$D138,P$111<=$B138+$E138), $H138/($E138-$D138),0)), IF(OR(P$111=$B138+$D138,P$111=$B138+$E138),$H138/(($E138-$D138)*2),IF(AND(P$111>$B138+$D138,P$111<$B138+$E138),$H138/($E138-$D138),0)))","v":0},30.400000000000016,0,0,0,null,{"$f":"IF($C138=\"annual\",IF(V$111=$B138,0,G138*$F138),IF(V$111-$B138=0,0,IF((V$111-$B138)<$E138,AVERAGE(G138,H138)*$F138,IF((V$111-$B138)=$E138,G138*$F138/2,0))))","v":0},{"$f":"IF($C138=\"annual\",IF(W$111=$B138,0,H138*$F138),IF(W$111-$B138=0,0,IF((W$111-$B138)<$E138,AVERAGE(H138,I138)*$F138,IF((W$111-$B138)=$E138,H138*$F138/2,0))))","v":0.7786829081585086},0.7786829081585086,0,0,0]
[{"$f":"A138","v":"Type 1"},{"$f":"B138+1","v":2015},{"$f":"C138","v":"Annual"},{"$f":"D138","v":2},{"$f":"E138","v":2},{"$f":"$M$79","v":2.4289861361241897E-2},null,null,{"$f":"$C$79","v":37.895721366309566},{"$f":"I139-Q139","v":37.895721366309566},{"$f":"J139-R139","v":0},{"$f":"K139-S139","v":0},{"$f":"L139-T139","v":0},null,null,{"$f":"IF(OR($C139=\"Annual\",$D139=$E139),IF(AND($D139=$E139,P$111=$B139+$D139),$I139,IF(AND(P$111>$B139+$D139,P$111<=$B139+$E139), $I139/($E139-$D139),0)), IF(OR(P$111=$B139+$D139,P$111=$B139+$E139),$I139/(($E139-$D139)*2),IF(AND(P$111>$B139+$D139,P$111<$B139+$E139),$I139/($E139-$D139),0)))","v":0},{"$f":"IF(OR($C139=\"Annual\",$D139=$E139),IF(AND($D139=$E139,Q$111=$B139+$D139),$I139,IF(AND(Q$111>$B139+$D139,Q$111<=$B139+$E139), $I139/($E139-$D139),0)), IF(OR(Q$111=$B139+$D139,Q$111=$B139+$E139),$I139/(($E139-$D139)*2),IF(AND(Q$111>$B139+$D139,Q$111<$B139+$E139),$I139/($E139-$D139),0)))","v":0},37.895721366309566,0,0,null,null,0,0.92048181817191166,0.92048181817191166,0,0]
[{"$f":"A139","v":"Type 1"},{"$f":"B139+1","v":2016},{"$f":"C139","v":"Annual"},{"$f":"D139","v":2},2,{"$f":"$N$79","v":2.7271111361241846E-2},null,null,null,{"$f":"$D$79","v":45.232149254880653},{"$f":"J140-R140","v":45.232149254880653},{"$f":"K140-S140","v":0},{"$f":"L140-T140","v":0},null,null,null,{"$f":"IF(OR($C140=\"Annual\",$D140=$E140),IF(AND($D140=$E140,Q$111=$B140+$D140),$J140,IF(AND(Q$111>$B140+$D140,Q$111<=$B140+$E140), $J140/($E140-$D140),0)), IF(OR(Q$111=$B140+$D140,Q$111=$B140+$E140),$J140/(($E140-$D140)*2),IF(AND(Q$111>$B140+$D140,Q$111<$B140+$E140),$J140/($E140-$D140),0)))","v":0},{"$f":"IF(OR($C140=\"Annual\",$D140=$E140),IF(AND($D140=$E140,R$111=$B140+$D140),$J140,IF(AND(R$111>$B140+$D140,R$111<=$B140+$E140), $J140/($E140-$D140),0)), IF(OR(R$111=$B140+$D140,R$111=$B140+$E140),$J140/(($E140-$D140)*2),IF(AND(R$111>$B140+$D140,R$111<$B140+$E140),$J140/($E140-$D140),0)))","v":0},45.232149254880653,0,null,null,null,0,1.2335309794381626,1.2335309794381626,0]
[{"$f":"A140","v":"Type 1"},{"$f":"B140+1","v":2017},{"$f":"C140","v":"Annual"},2,2,{"$f":"$O$79","v":2.9758611361241846E-2},null,null,null,null,{"$f":"$E$79","v":42.505830847587298},{"$f":"K141-S141","v":42.505830847587298},{"$f":"L141-T141","v":0},null,null,null,null,{"$f":"IF(OR($C141=\"Annual\",$D141=$E141),IF(AND($D141=$E141,R$111=$B141+$D141),$K141,IF(AND(R$111>$B141+$D141,R$111<=$B141+$E141), $K141/($E141-$D141),0)), IF(OR(R$111=$B141+$D141,R$111=$B141+$E141),$K141/(($E141-$D141)*2),IF(AND(R$111>$B141+$D141,R$111<$B141+$E141),$K141/($E141-$D141),0)))","v":0},{"$f":"IF(OR($C141=\"Annual\",$D141=$E141),IF(AND($D141=$E141,S$111=$B141+$D141),$K141,IF(AND(S$111>$B141+$D141,S$111<=$B141+$E141), $K141/($E141-$D141),0)), IF(OR(S$111=$B141+$D141,S$111=$B141+$E141),$K141/(($E141-$D141)*2),IF(AND(S$111>$B141+$D141,S$111<$B141+$E141),$K141/($E141-$D141),0)))","v":0},42.505830847587298,null,null,null,null,0,1.2649145007800355,1.2649145007800355]
[{"$f":"A141","v":"Type 1"},{"$f":"B141+1","v":2018},{"$f":"C141","v":"Annual"},2,2,{"$f":"$P$79","v":3.1864861361241892E-2},null,null,null,null,null,{"$f":"$F$79","v":51.629701767934534},{"$f":"L142-T142","v":51.629701767934534},null,null,null,null,null,{"$f":"IF(OR($C142=\"Annual\",$D142=$E142),IF(AND($D142=$E142,S$111=$B142+$D142),$L142,IF(AND(S$111>$B142+$D142,S$111<=$B142+$E142), $L142/($E142-$D142),0)), IF(OR(S$111=$B142+$D142,S$111=$B142+$E142),$L142/(($E142-$D142)*2),IF(AND(S$111>$B142+$D142,S$111<$B142+$E142),$L142/($E142-$D142),0)))","v":0},{"$f":"IF(OR($C142=\"Annual\",$D142=$E142),IF(AND($D142=$E142,T$111=$B142+$D142),$L142,IF(AND(T$111>$B142+$D142,T$111<=$B142+$E142), $L142/($E142-$D142),0)), IF(OR(T$111=$B142+$D142,T$111=$B142+$E142),$L142/(($E142-$D142)*2),IF(AND(T$111>$B142+$D142,T$111<$B142+$E142),$L142/($E142-$D142),0)))","v":0},null,null,null,null,null,0,1.6451732889574993]
[{"$f":"A142","v":"Type 1"},{"$f":"B142+1","v":2019},{"$f":"C142","v":"Annual"},2,2,{"$f":"$Q$79","v":3.332736136124189E-2},null,null,null,null,null,null,{"$f":"$G$79","v":42.112015162995803},null,null,null,null,null,null,{"$f":"IF(OR($C143=\"Annual\",$D143=$E143),IF(AND($D143=$E143,T$111=$B143+$D143),$M143,IF(AND(T$111>$B143+$D143,T$111<=$B143+$E143), $M143/($E143-$D143),0)), IF(OR(T$111=$B143+$D143,T$111=$B143+$E143),$M143/(($E143-$D143)*2),IF(AND(T$111>$B143+$D143,T$111<$B143+$E143),$M143/($E143-$D143),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A61","v":"Type 2"},{"$f":"B119","v":2014},{"$f":"$I80","v":"Annual"},{"$f":"$J80","v":3},{"$f":"$K80","v":3},{"$f":"$L$80","v":2.5614569347319347E-2},null,{"$f":"$B$80","v":42.070790007889578},{"$f":"H145-P145","v":42.070790007889578},{"$f":"I145-Q145","v":42.070790007889578},{"$f":"J145-R145","v":0},{"$f":"K145-S145","v":0},{"$f":"L145-T145","v":0},null,{"$f":"IF(OR($C145=\"Annual\",$D145=$E145),IF(AND($D145=$E145,O$111=$B145+$D145),$H145,IF(AND(O$111>$B145+$D145,O$111<=$B145+$E145), $H145/($E145-$D145),0)), IF(OR(O$111=$B145+$D145,O$111=$B145+$E145),$H145/(($E145-$D145)*2),IF(AND(O$111>$B145+$D145,O$111<$B145+$E145),$H145/($E145-$D145),0)))","v":0},{"$f":"IF(OR($C145=\"Annual\",$D145=$E145),IF(AND($D145=$E145,P$111=$B145+$D145),$H145,IF(AND(P$111>$B145+$D145,P$111<=$B145+$E145), $H145/($E145-$D145),0)), IF(OR(P$111=$B145+$D145,P$111=$B145+$E145),$H145/(($E145-$D145)*2),IF(AND(P$111>$B145+$D145,P$111<$B145+$E145),$H145/($E145-$D145),0)))","v":0},0,42.070790007889578,0,0,null,{"$f":"IF($C145=\"annual\",IF(V$111=$B145,0,G145*$F145),IF(V$111-$B145=0,0,IF((V$111-$B145)<$E145,AVERAGE(G145,H145)*$F145,IF((V$111-$B145)=$E145,G145*$F145/2,0))))","v":0},{"$f":"IF($C145=\"annual\",IF(W$111=$B145,0,H145*$F145),IF(W$111-$B145=0,0,IF((W$111-$B145)<$E145,AVERAGE(H145,I145)*$F145,IF((W$111-$B145)=$E145,H145*$F145/2,0))))","v":1.0776251681535975},1.0776251681535975,1.0776251681535975,0,0]
[{"$f":"A145","v":"Type 2"},{"$f":"B145+1","v":2015},{"$f":"C145","v":"Annual"},{"$f":"D145","v":3},3,{"$f":"$M$80","v":2.4289861361241897E-2},null,null,{"$f":"$C$80","v":48.723070328112293},{"$f":"I146-Q146","v":48.723070328112293},{"$f":"J146-R146","v":48.723070328112293},{"$f":"K146-S146","v":0},{"$f":"L146-T146","v":0},null,null,{"$f":"IF(OR($C146=\"Annual\",$D146=$E146),IF(AND($D146=$E146,P$111=$B146+$D146),$I146,IF(AND(P$111>$B146+$D146,P$111<=$B146+$E146), $I146/($E146-$D146),0)), IF(OR(P$111=$B146+$D146,P$111=$B146+$E146),$I146/(($E146-$D146)*2),IF(AND(P$111>$B146+$D146,P$111<$B146+$E146),$I146/($E146-$D146),0)))","v":0},{"$f":"IF(OR($C146=\"Annual\",$D146=$E146),IF(AND($D146=$E146,Q$111=$B146+$D146),$I146,IF(AND(Q$111>$B146+$D146,Q$111<=$B146+$E146), $I146/($E146-$D146),0)), IF(OR(Q$111=$B146+$D146,Q$111=$B146+$E146),$I146/(($E146-$D146)*2),IF(AND(Q$111>$B146+$D146,Q$111<$B146+$E146),$I146/($E146-$D146),0)))","v":0},0,48.723070328112293,0,null,null,0,1.1834766233638863,1.1834766233638863,1.1834766233638863,0]
[{"$f":"A146","v":"Type 2"},{"$f":"B146+1","v":2016},{"$f":"C146","v":"Annual"},3,3,{"$f":"$N$80","v":2.7271111361241846E-2},null,null,null,{"$f":"$D$80","v":54.278579105856785},{"$f":"J147-R147","v":54.278579105856785},{"$f":"K147-S147","v":54.278579105856785},{"$f":"L147-T147","v":0},null,null,null,{"$f":"IF(OR($C147=\"Annual\",$D147=$E147),IF(AND($D147=$E147,Q$111=$B147+$D147),$J147,IF(AND(Q$111>$B147+$D147,Q$111<=$B147+$E147), $J147/($E147-$D147),0)), IF(OR(Q$111=$B147+$D147,Q$111=$B147+$E147),$J147/(($E147-$D147)*2),IF(AND(Q$111>$B147+$D147,Q$111<$B147+$E147),$J147/($E147-$D147),0)))","v":0},{"$f":"IF(OR($C147=\"Annual\",$D147=$E147),IF(AND($D147=$E147,R$111=$B147+$D147),$J147,IF(AND(R$111>$B147+$D147,R$111<=$B147+$E147), $J147/($E147-$D147),0)), IF(OR(R$111=$B147+$D147,R$111=$B147+$E147),$J147/(($E147-$D147)*2),IF(AND(R$111>$B147+$D147,R$111<$B147+$E147),$J147/($E147-$D147),0)))","v":0},0,54.278579105856785,null,null,null,0,1.4802371753257952,1.4802371753257952,1.4802371753257952]
[{"$f":"A147","v":"Type 2"},{"$f":"B147+1","v":2017},{"$f":"C147","v":"Annual"},3,3,{"$f":"$O$80","v":2.9758611361241846E-2},null,null,null,null,{"$f":"$E$80","v":48.578092397242621},{"$f":"K148-S148","v":48.578092397242621},{"$f":"L148-T148","v":48.578092397242621},null,null,null,null,{"$f":"IF(OR($C148=\"Annual\",$D148=$E148),IF(AND($D148=$E148,R$111=$B148+$D148),$K148,IF(AND(R$111>$B148+$D148,R$111<=$B148+$E148), $K148/($E148-$D148),0)), IF(OR(R$111=$B148+$D148,R$111=$B148+$E148),$K148/(($E148-$D148)*2),IF(AND(R$111>$B148+$D148,R$111<$B148+$E148),$K148/($E148-$D148),0)))","v":0},{"$f":"IF(OR($C148=\"Annual\",$D148=$E148),IF(AND($D148=$E148,S$111=$B148+$D148),$K148,IF(AND(S$111>$B148+$D148,S$111<=$B148+$E148), $K148/($E148-$D148),0)), IF(OR(S$111=$B148+$D148,S$111=$B148+$E148),$K148/(($E148-$D148)*2),IF(AND(S$111>$B148+$D148,S$111<$B148+$E148),$K148/($E148-$D148),0)))","v":0},0,null,null,null,null,0,1.4456165723200405,1.4456165723200405]
[{"$f":"A148","v":"Type 2"},{"$f":"B148+1","v":2018},{"$f":"C148","v":"Annual"},3,3,{"$f":"$P$80","v":3.1864861361241892E-2},null,null,null,null,null,{"$f":"$F$80","v":58.083414488926351},{"$f":"L149-T149","v":58.083414488926351},null,null,null,null,null,{"$f":"IF(OR($C149=\"Annual\",$D149=$E149),IF(AND($D149=$E149,S$111=$B149+$D149),$L149,IF(AND(S$111>$B149+$D149,S$111<=$B149+$E149), $L149/($E149-$D149),0)), IF(OR(S$111=$B149+$D149,S$111=$B149+$E149),$L149/(($E149-$D149)*2),IF(AND(S$111>$B149+$D149,S$111<$B149+$E149),$L149/($E149-$D149),0)))","v":0},{"$f":"IF(OR($C149=\"Annual\",$D149=$E149),IF(AND($D149=$E149,T$111=$B149+$D149),$L149,IF(AND(T$111>$B149+$D149,T$111<=$B149+$E149), $L149/($E149-$D149),0)), IF(OR(T$111=$B149+$D149,T$111=$B149+$E149),$L149/(($E149-$D149)*2),IF(AND(T$111>$B149+$D149,T$111<$B149+$E149),$L149/($E149-$D149),0)))","v":0},null,null,null,null,null,0,1.8508199500771867]
[{"$f":"A149","v":"Type 2"},{"$f":"B149+1","v":2019},{"$f":"C149","v":"Annual"},3,3,{"$f":"$Q$80","v":3.332736136124189E-2},null,null,null,null,null,null,{"$f":"$G$80","v":52.90813848045503},null,null,null,null,null,null,{"$f":"IF(OR($C150=\"Annual\",$D150=$E150),IF(AND($D150=$E150,T$111=$B150+$D150),$M150,IF(AND(T$111>$B150+$D150,T$111<=$B150+$E150), $M150/($E150-$D150),0)), IF(OR(T$111=$B150+$D150,T$111=$B150+$E150),$M150/(($E150-$D150)*2),IF(AND(T$111>$B150+$D150,T$111<$B150+$E150),$M150/($E150-$D150),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A62","v":"Type 3"},{"$f":"B119","v":2014},{"$f":"$I81","v":"Annual"},{"$f":"$J81","v":5},{"$f":"$K81","v":5},{"$f":"$L$81","v":3.5999999999999997E-2},null,{"$f":"$B$81","v":64.700000000000045},{"$f":"H152-P152","v":64.700000000000045},{"$f":"I152-Q152","v":64.700000000000045},{"$f":"J152-R152","v":64.700000000000045},{"$f":"K152-S152","v":64.700000000000045},{"$f":"L152-T152","v":0},null,{"$f":"IF(OR($C152=\"Annual\",$D152=$E152),IF(AND($D152=$E152,O$111=$B152+$D152),$H152,IF(AND(O$111>$B152+$D152,O$111<=$B152+$E152), $H152/($E152-$D152),0)), IF(OR(O$111=$B152+$D152,O$111=$B152+$E152),$H152/(($E152-$D152)*2),IF(AND(O$111>$B152+$D152,O$111<$B152+$E152),$H152/($E152-$D152),0)))","v":0},{"$f":"IF(OR($C152=\"Annual\",$D152=$E152),IF(AND($D152=$E152,P$111=$B152+$D152),$H152,IF(AND(P$111>$B152+$D152,P$111<=$B152+$E152), $H152/($E152-$D152),0)), IF(OR(P$111=$B152+$D152,P$111=$B152+$E152),$H152/(($E152-$D152)*2),IF(AND(P$111>$B152+$D152,P$111<$B152+$E152),$H152/($E152-$D152),0)))","v":0},0,0,0,64.700000000000045,null,{"$f":"IF($C152=\"annual\",IF(V$111=$B152,0,G152*$F152),IF(V$111-$B152=0,0,IF((V$111-$B152)<$E152,AVERAGE(G152,H152)*$F152,IF((V$111-$B152)=$E152,G152*$F152/2,0))))","v":0},{"$f":"IF($C152=\"annual\",IF(W$111=$B152,0,H152*$F152),IF(W$111-$B152=0,0,IF((W$111-$B152)<$E152,AVERAGE(H152,I152)*$F152,IF((W$111-$B152)=$E152,H152*$F152/2,0))))","v":2.3292000000000015},2.3292000000000015,2.3292000000000015,2.3292000000000015,2.3292000000000015]
[{"$f":"A152","v":"Type 3"},{"$f":"B152+1","v":2015},{"$f":"C152","v":"Annual"},{"$f":"D152","v":5},5,{"$f":"$M$81","v":3.4858611361241895E-2},null,null,{"$f":"$C$81","v":62.257256530365709},{"$f":"I153-Q153","v":62.257256530365709},{"$f":"J153-R153","v":62.257256530365709},{"$f":"K153-S153","v":62.257256530365709},{"$f":"L153-T153","v":62.257256530365709},null,null,{"$f":"IF(OR($C153=\"Annual\",$D153=$E153),IF(AND($D153=$E153,P$111=$B153+$D153),$I153,IF(AND(P$111>$B153+$D153,P$111<=$B153+$E153), $I153/($E153-$D153),0)), IF(OR(P$111=$B153+$D153,P$111=$B153+$E153),$I153/(($E153-$D153)*2),IF(AND(P$111>$B153+$D153,P$111<$B153+$E153),$I153/($E153-$D153),0)))","v":0},{"$f":"IF(OR($C153=\"Annual\",$D153=$E153),IF(AND($D153=$E153,Q$111=$B153+$D153),$I153,IF(AND(Q$111>$B153+$D153,Q$111<=$B153+$E153), $I153/($E153-$D153),0)), IF(OR(Q$111=$B153+$D153,Q$111=$B153+$E153),$I153/(($E153-$D153)*2),IF(AND(Q$111>$B153+$D153,Q$111<$B153+$E153),$I153/($E153-$D153),0)))","v":0},0,0,0,null,null,0,2.1702015098091572,2.1702015098091572,2.1702015098091572,2.1702015098091572]
[{"$f":"A153","v":"Type 3"},{"$f":"B153+1","v":2016},{"$f":"C153","v":"Annual"},5,5,{"$f":"$N$81","v":3.7858611361241891E-2},null,null,null,{"$f":"$D$81","v":67.395902389772175},{"$f":"J154-R154","v":67.395902389772175},{"$f":"K154-S154","v":67.395902389772175},{"$f":"L154-T154","v":67.395902389772175},null,null,null,{"$f":"IF(OR($C154=\"Annual\",$D154=$E154),IF(AND($D154=$E154,Q$111=$B154+$D154),$J154,IF(AND(Q$111>$B154+$D154,Q$111<=$B154+$E154), $J154/($E154-$D154),0)), IF(OR(Q$111=$B154+$D154,Q$111=$B154+$E154),$J154/(($E154-$D154)*2),IF(AND(Q$111>$B154+$D154,Q$111<$B154+$E154),$J154/($E154-$D154),0)))","v":0},{"$f":"IF(OR($C154=\"Annual\",$D154=$E154),IF(AND($D154=$E154,R$111=$B154+$D154),$J154,IF(AND(R$111>$B154+$D154,R$111<=$B154+$E154), $J154/($E154-$D154),0)), IF(OR(R$111=$B154+$D154,R$111=$B154+$E154),$J154/(($E154-$D154)*2),IF(AND(R$111>$B154+$D154,R$111<$B154+$E154),$J154/($E154-$D154),0)))","v":0},0,0,null,null,null,0,2.5515152759145785,2.5515152759145785,2.5515152759145785]
[{"$f":"A154","v":"Type 3"},{"$f":"B154+1","v":2017},{"$f":"C154","v":"Annual"},5,5,{"$f":"$O$81","v":3.8858611361241899E-2},null,null,null,null,{"$f":"$E$81","v":58.293710876691151},{"$f":"K155-S155","v":58.293710876691151},{"$f":"L155-T155","v":58.293710876691151},null,null,null,null,{"$f":"IF(OR($C155=\"Annual\",$D155=$E155),IF(AND($D155=$E155,R$111=$B155+$D155),$K155,IF(AND(R$111>$B155+$D155,R$111<=$B155+$E155), $K155/($E155-$D155),0)), IF(OR(R$111=$B155+$D155,R$111=$B155+$E155),$K155/(($E155-$D155)*2),IF(AND(R$111>$B155+$D155,R$111<$B155+$E155),$K155/($E155-$D155),0)))","v":0},{"$f":"IF(OR($C155=\"Annual\",$D155=$E155),IF(AND($D155=$E155,S$111=$B155+$D155),$K155,IF(AND(S$111>$B155+$D155,S$111<=$B155+$E155), $K155/($E155-$D155),0)), IF(OR(S$111=$B155+$D155,S$111=$B155+$E155),$K155/(($E155-$D155)*2),IF(AND(S$111>$B155+$D155,S$111<$B155+$E155),$K155/($E155-$D155),0)))","v":0},0,null,null,null,null,0,2.2652126557619412,2.2652126557619412]
[{"$f":"A155","v":"Type 3"},{"$f":"B155+1","v":2018},{"$f":"C155","v":"Annual"},5,5,{"$f":"$P$81","v":3.9858611361241893E-2},null,null,null,null,null,{"$f":"$F$81","v":69.05472611461245},{"$f":"L156-T156","v":69.05472611461245},null,null,null,null,null,{"$f":"IF(OR($C156=\"Annual\",$D156=$E156),IF(AND($D156=$E156,S$111=$B156+$D156),$L156,IF(AND(S$111>$B156+$D156,S$111<=$B156+$E156), $L156/($E156-$D156),0)), IF(OR(S$111=$B156+$D156,S$111=$B156+$E156),$L156/(($E156-$D156)*2),IF(AND(S$111>$B156+$D156,S$111<$B156+$E156),$L156/($E156-$D156),0)))","v":0},{"$f":"IF(OR($C156=\"Annual\",$D156=$E156),IF(AND($D156=$E156,T$111=$B156+$D156),$L156,IF(AND(T$111>$B156+$D156,T$111<=$B156+$E156), $L156/($E156-$D156),0)), IF(OR(T$111=$B156+$D156,T$111=$B156+$E156),$L156/(($E156-$D156)*2),IF(AND(T$111>$B156+$D156,T$111<$B156+$E156),$L156/($E156-$D156),0)))","v":0},null,null,null,null,null,0,2.7524254908593391]
[{"$f":"A156","v":"Type 3"},{"$f":"B156+1","v":2019},{"$f":"C156","v":"Annual"},5,5,{"$f":"$Q$81","v":3.9858611361241893E-2},null,null,null,null,null,null,{"$f":"$G$81","v":76.491988197703847},null,null,null,null,null,null,{"$f":"IF(OR($C157=\"Annual\",$D157=$E157),IF(AND($D157=$E157,T$111=$B157+$D157),$M157,IF(AND(T$111>$B157+$D157,T$111<=$B157+$E157), $M157/($E157-$D157),0)), IF(OR(T$111=$B157+$D157,T$111=$B157+$E157),$M157/(($E157-$D157)*2),IF(AND(T$111>$B157+$D157,T$111<$B157+$E157),$M157/($E157-$D157),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A63","v":"Type 4"},{"$f":"B119","v":2014},{"$f":"$I82","v":"Annual"},{"$f":"$J82","v":10},{"$f":"$K82","v":10},{"$f":"$L$82","v":4.5999999999999999E-2},null,{"$f":"$B$82","v":90.000000000000043},{"$f":"H159-P159","v":90.000000000000043},{"$f":"I159-Q159","v":90.000000000000043},{"$f":"J159-R159","v":90.000000000000043},{"$f":"K159-S159","v":90.000000000000043},{"$f":"L159-T159","v":90.000000000000043},null,{"$f":"IF(OR($C159=\"Annual\",$D159=$E159),IF(AND($D159=$E159,O$111=$B159+$D159),$H159,IF(AND(O$111>$B159+$D159,O$111<=$B159+$E159), $H159/($E159-$D159),0)), IF(OR(O$111=$B159+$D159,O$111=$B159+$E159),$H159/(($E159-$D159)*2),IF(AND(O$111>$B159+$D159,O$111<$B159+$E159),$H159/($E159-$D159),0)))","v":0},{"$f":"IF(OR($C159=\"Annual\",$D159=$E159),IF(AND($D159=$E159,P$111=$B159+$D159),$H159,IF(AND(P$111>$B159+$D159,P$111<=$B159+$E159), $H159/($E159-$D159),0)), IF(OR(P$111=$B159+$D159,P$111=$B159+$E159),$H159/(($E159-$D159)*2),IF(AND(P$111>$B159+$D159,P$111<$B159+$E159),$H159/($E159-$D159),0)))","v":0},0,0,0,0,null,{"$f":"IF($C159=\"annual\",IF(V$111=$B159,0,G159*$F159),IF(V$111-$B159=0,0,IF((V$111-$B159)<$E159,AVERAGE(G159,H159)*$F159,IF((V$111-$B159)=$E159,G159*$F159/2,0))))","v":0},{"$f":"IF($C159=\"annual\",IF(W$111=$B159,0,H159*$F159),IF(W$111-$B159=0,0,IF((W$111-$B159)<$E159,AVERAGE(H159,I159)*$F159,IF((W$111-$B159)=$E159,H159*$F159/2,0))))","v":4.1400000000000015},4.1400000000000015,4.1400000000000015,4.1400000000000015,4.1400000000000015]
[{"$f":"A159","v":"Type 4"},{"$f":"B159+1","v":2015},{"$f":"C159","v":"Annual"},{"$f":"D159","v":10},10,{"$f":"$M$82","v":4.4858611361241897E-2},null,null,{"$f":"$C$82","v":101.77708024094568},{"$f":"I160-Q160","v":101.77708024094568},{"$f":"J160-R160","v":101.77708024094568},{"$f":"K160-S160","v":101.77708024094568},{"$f":"L160-T160","v":101.77708024094568},null,null,{"$f":"IF(OR($C160=\"Annual\",$D160=$E160),IF(AND($D160=$E160,P$111=$B160+$D160),$I160,IF(AND(P$111>$B160+$D160,P$111<=$B160+$E160), $I160/($E160-$D160),0)), IF(OR(P$111=$B160+$D160,P$111=$B160+$E160),$I160/(($E160-$D160)*2),IF(AND(P$111>$B160+$D160,P$111<$B160+$E160),$I160/($E160-$D160),0)))","v":0},{"$f":"IF(OR($C160=\"Annual\",$D160=$E160),IF(AND($D160=$E160,Q$111=$B160+$D160),$I160,IF(AND(Q$111>$B160+$D160,Q$111<=$B160+$E160), $I160/($E160-$D160),0)), IF(OR(Q$111=$B160+$D160,Q$111=$B160+$E160),$I160/(($E160-$D160)*2),IF(AND(Q$111>$B160+$D160,Q$111<$B160+$E160),$I160/($E160-$D160),0)))","v":0},0,0,0,null,null,0,4.5655784880105141,4.5655784880105141,4.5655784880105141,4.5655784880105141]
[{"$f":"A160","v":"Type 4"},{"$f":"B160+1","v":2016},{"$f":"C160","v":"Annual"},10,10,{"$f":"$N$82","v":4.7858611361241893E-2},null,null,null,{"$f":"$D$82","v":102.90313955485348},{"$f":"J161-R161","v":102.90313955485348},{"$f":"K161-S161","v":102.90313955485348},{"$f":"L161-T161","v":102.90313955485348},null,null,null,{"$f":"IF(OR($C161=\"Annual\",$D161=$E161),IF(AND($D161=$E161,Q$111=$B161+$D161),$J161,IF(AND(Q$111>$B161+$D161,Q$111<=$B161+$E161), $J161/($E161-$D161),0)), IF(OR(Q$111=$B161+$D161,Q$111=$B161+$E161),$J161/(($E161-$D161)*2),IF(AND(Q$111>$B161+$D161,Q$111<$B161+$E161),$J161/($E161-$D161),0)))","v":0},{"$f":"IF(OR($C161=\"Annual\",$D161=$E161),IF(AND($D161=$E161,R$111=$B161+$D161),$J161,IF(AND(R$111>$B161+$D161,R$111<=$B161+$E161), $J161/($E161-$D161),0)), IF(OR(R$111=$B161+$D161,R$111=$B161+$E161),$J161/(($E161-$D161)*2),IF(AND(R$111>$B161+$D161,R$111<$B161+$E161),$J161/($E161-$D161),0)))","v":0},0,0,null,null,null,0,4.9248013638073704,4.9248013638073704,4.9248013638073704]
[{"$f":"A161","v":"Type 4"},{"$f":"B161+1","v":2017},{"$f":"C161","v":"Annual"},10,10,{"$f":"$O$82","v":4.8858611361241901E-2},null,null,null,null,{"$f":"$E$82","v":109.3007078937959},{"$f":"K162-S162","v":109.3007078937959},{"$f":"L162-T162","v":109.3007078937959},null,null,null,null,{"$f":"IF(OR($C162=\"Annual\",$D162=$E162),IF(AND($D162=$E162,R$111=$B162+$D162),$K162,IF(AND(R$111>$B162+$D162,R$111<=$B162+$E162), $K162/($E162-$D162),0)), IF(OR(R$111=$B162+$D162,R$111=$B162+$E162),$K162/(($E162-$D162)*2),IF(AND(R$111>$B162+$D162,R$111<$B162+$E162),$K162/($E162-$D162),0)))","v":0},{"$f":"IF(OR($C162=\"Annual\",$D162=$E162),IF(AND($D162=$E162,S$111=$B162+$D162),$K162,IF(AND(S$111>$B162+$D162,S$111<=$B162+$E162), $K162/($E162-$D162),0)), IF(OR(S$111=$B162+$D162,S$111=$B162+$E162),$K162/(($E162-$D162)*2),IF(AND(S$111>$B162+$D162,S$111<$B162+$E162),$K162/($E162-$D162),0)))","v":0},0,null,null,null,null,0,5.3402808084915989,5.3402808084915989]
[{"$f":"A162","v":"Type 4"},{"$f":"B162+1","v":2018},{"$f":"C162","v":"Annual"},10,10,{"$f":"$P$82","v":4.9858611361241895E-2},null,null,null,null,null,{"$f":"$F$82","v":116.1668289778527},{"$f":"L163-T163","v":116.1668289778527},null,null,null,null,null,{"$f":"IF(OR($C163=\"Annual\",$D163=$E163),IF(AND($D163=$E163,S$111=$B163+$D163),$L163,IF(AND(S$111>$B163+$D163,S$111<=$B163+$E163), $L163/($E163-$D163),0)), IF(OR(S$111=$B163+$D163,S$111=$B163+$E163),$L163/(($E163-$D163)*2),IF(AND(S$111>$B163+$D163,S$111<$B163+$E163),$L163/($E163-$D163),0)))","v":0},{"$f":"IF(OR($C163=\"Annual\",$D163=$E163),IF(AND($D163=$E163,T$111=$B163+$D163),$L163,IF(AND(T$111>$B163+$D163,T$111<=$B163+$E163), $L163/($E163-$D163),0)), IF(OR(T$111=$B163+$D163,T$111=$B163+$E163),$L163/(($E163-$D163)*2),IF(AND(T$111>$B163+$D163,T$111<$B163+$E163),$L163/($E163-$D163),0)))","v":0},null,null,null,null,null,0,5.7919167790746107]
[{"$f":"A163","v":"Type 4"},{"$f":"B163+1","v":2019},{"$f":"C163","v":"Annual"},10,10,{"$f":"$Q$82","v":4.9858611361241895E-2},null,null,null,null,null,null,{"$f":"$G$82","v":124.26496277605318},null,null,null,null,null,null,{"$f":"IF(OR($C164=\"Annual\",$D164=$E164),IF(AND($D164=$E164,T$111=$B164+$D164),$M164,IF(AND(T$111>$B164+$D164,T$111<=$B164+$E164), $M164/($E164-$D164),0)), IF(OR(T$111=$B164+$D164,T$111=$B164+$E164),$M164/(($E164-$D164)*2),IF(AND(T$111>$B164+$D164,T$111<$B164+$E164),$M164/($E164-$D164),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A64","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J83","v":3},{"$f":"$K83","v":3},{"$f":"$L$83","v":0.12000000000000002},null,{"$f":"$B$83","v":0},{"$f":"H166-P166","v":0},{"$f":"I166-Q166","v":0},{"$f":"J166-R166","v":0},{"$f":"K166-S166","v":0},{"$f":"L166-T166","v":0},null,{"$f":"IF($D166=$E166,IF(O$111=$B166+$E166,$H166,0),0)","v":0},{"$f":"IF($D166=$E166,IF(P$111=$B166+$E166,$H166,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B166=$D166,$H166*(((1+$F166)^$D166)-1),0)","v":0},{"$f":"IF(W$111-$B166=$D166,$H166*(((1+$F166)^$D166)-1),0)","v":0},0,0,0,0]
[{"$f":"A166","v":"ZERO-COUPON BOND"},{"$f":"B166+1","v":2015},null,{"$f":"D166","v":3},3,{"$f":"$M$83","v":0.12185861136124193},null,null,{"$f":"$C$83","v":0},{"$f":"I167-Q167","v":0},{"$f":"J167-R167","v":0},{"$f":"K167-S167","v":0},{"$f":"L167-T167","v":0},null,null,{"$f":"IF($D167=$E167,IF(P$111=$B167+$E167,$I167,0),0)","v":0},{"$f":"IF($D167=$E167,IF(Q$111=$B167+$E167,$I167,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B167=$D167,$I167*(((1+$F167)^$D167)-1),0)","v":0},{"$f":"IF(X$111-$B167=$D167,$I167*(((1+$F167)^$D167)-1),0)","v":0},0,0,0]
[{"$f":"A167","v":"ZERO-COUPON BOND"},{"$f":"B167+1","v":2016},null,3,3,{"$f":"$N$83","v":0.12685861136124194},null,null,null,{"$f":"$D$83","v":0},{"$f":"J168-R168","v":0},{"$f":"K168-S168","v":0},{"$f":"L168-T168","v":0},null,null,null,{"$f":"IF($D168=$E168,IF(Q$111=$B168+$E168,$J168,0),0)","v":0},{"$f":"IF($D168=$E168,IF(R$111=$B168+$E168,$J168,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B168=$D168,$J168*(((1+$F168)^$D168)-1),0)","v":0},{"$f":"IF(Y$111-$B168=$D168,$J168*(((1+$F168)^$D168)-1),0)","v":0},0,0]
[{"$f":"A168","v":"ZERO-COUPON BOND"},{"$f":"B168+1","v":2017},null,3,3,{"$f":"$O$83","v":0.12685861136124194},null,null,null,null,{"$f":"$E$83","v":0},{"$f":"K169-S169","v":0},{"$f":"L169-T169","v":0},null,null,null,null,{"$f":"IF($D169=$E169,IF(R$111=$B169+$E169,$K169,0),0)","v":0},{"$f":"IF($D169=$E169,IF(S$111=$B169+$E169,$K169,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B169=$D169,$K169*(((1+$F169)^$D169)-1),0)","v":0},{"$f":"IF(Z$111-$B169=$D169,$K169*(((1+$F169)^$D169)-1),0)","v":0},0]
[{"$f":"A169","v":"ZERO-COUPON BOND"},{"$f":"B169+1","v":2018},null,3,3,{"$f":"$P$83","v":0.12685861136124194},null,null,null,null,null,{"$f":"$F$83","v":0},{"$f":"L170-T170","v":0},null,null,null,null,null,{"$f":"IF($D170=$E170,IF(S$111=$B170+$E170,$L170,0),0)","v":0},{"$f":"IF($D170=$E170,IF(T$111=$B170+$E170,$L170,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B170=$D170,$L170*(((1+$F170)^$D170)-1),0)","v":0},{"$f":"IF(AA$111-$B170=$D170,$L170*(((1+$F170)^$D170)-1),0)","v":0}]
[{"$f":"A170","v":"ZERO-COUPON BOND"},{"$f":"B170+1","v":2019},null,3,3,{"$f":"$Q$83","v":0.12685861136124194},null,null,null,null,null,null,{"$f":"$G$83","v":0},null,null,null,null,null,null,{"$f":"IF($D171=$E171,IF(T$111=$B171+$E171,$M171,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B171=$D171,$M171*(((1+$F171)^$D171)-1),0)","v":0}]
[]
[{"$f":"'Input 4 - Forecast'!A65","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[{"$f":"'Input 4 - Forecast'!A66","v":"Type 6"},{"$f":"B119","v":2014},{"$f":"$I85","v":"Annual"},{"$f":"$J85","v":2},{"$f":"$K85","v":2},{"$f":"$L$85","v":0.04},null,{"$f":"$B$85/$B$31","v":0},{"$f":"H175-P175","v":0},{"$f":"I175-Q175","v":0},{"$f":"J175-R175","v":0},{"$f":"K175-S175","v":0},{"$f":"L175-T175","v":0},null,{"$f":"IF(OR($C175=\"Annual\",$D175=$E175),IF(AND($D175=$E175,O$111=$B175+$D175),$H175,IF(AND(O$111>$B175+$D175,O$111<=$B175+$E175), $H175/($E175-$D175),0)), IF(OR(O$111=$B175+$D175,O$111=$B175+$E175),$H175/(($E175-$D175)*2),IF(AND(O$111>$B175+$D175,O$111<$B175+$E175),$H175/($E175-$D175),0)))","v":0},{"$f":"IF(OR($C175=\"Annual\",$D175=$E175),IF(AND($D175=$E175,P$111=$B175+$D175),$H175,IF(AND(P$111>$B175+$D175,P$111<=$B175+$E175), $H175/($E175-$D175),0)), IF(OR(P$111=$B175+$D175,P$111=$B175+$E175),$H175/(($E175-$D175)*2),IF(AND(P$111>$B175+$D175,P$111<$B175+$E175),$H175/($E175-$D175),0)))","v":0},0,0,0,0,null,{"$f":"IF($C175=\"annual\",IF(V$111=$B175,0,G175*$F175),IF(V$111-$B175=0,0,IF((V$111-$B175)<$E175,AVERAGE(G175,H175)*$F175,IF((V$111-$B175)=$E175,G175*$F175/2,0))))","v":0},{"$f":"IF($C175=\"annual\",IF(W$111=$B175,0,H175*$F175),IF(W$111-$B175=0,0,IF((W$111-$B175)<$E175,AVERAGE(H175,I175)*$F175,IF((W$111-$B175)=$E175,H175*$F175/2,0))))","v":0},0,0,0,0]
[{"$f":"A175","v":"Type 6"},{"$f":"B175+1","v":2015},{"$f":"C175","v":"Annual"},2,{"$f":"E175","v":2},{"$f":"$M$85","v":4.1858611361241894E-2},null,null,{"$f":"$C$85/$C$31","v":0},{"$f":"I176-Q176","v":0},{"$f":"J176-R176","v":0},{"$f":"K176-S176","v":0},{"$f":"L176-T176","v":0},null,null,{"$f":"IF(OR($C176=\"Annual\",$D176=$E176),IF(AND($D176=$E176,P$111=$B176+$D176),$I176,IF(AND(P$111>$B176+$D176,P$111<=$B176+$E176), $I176/($E176-$D176),0)), IF(OR(P$111=$B176+$D176,P$111=$B176+$E176),$I176/(($E176-$D176)*2),IF(AND(P$111>$B176+$D176,P$111<$B176+$E176),$I176/($E176-$D176),0)))","v":0},{"$f":"IF(OR($C176=\"Annual\",$D176=$E176),IF(AND($D176=$E176,Q$111=$B176+$D176),$I176,IF(AND(Q$111>$B176+$D176,Q$111<=$B176+$E176), $I176/($E176-$D176),0)), IF(OR(Q$111=$B176+$D176,Q$111=$B176+$E176),$I176/(($E176-$D176)*2),IF(AND(Q$111>$B176+$D176,Q$111<$B176+$E176),$I176/($E176-$D176),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A176","v":"Type 6"},{"$f":"B176+1","v":2016},"Annual",2,2,{"$f":"$N$85","v":4.6858611361241892E-2},null,null,null,{"$f":"$D$85/$D$31","v":0},{"$f":"J177-R177","v":0},{"$f":"K177-S177","v":0},{"$f":"L177-T177","v":0},null,null,null,{"$f":"IF(OR($C177=\"Annual\",$D177=$E177),IF(AND($D177=$E177,Q$111=$B177+$D177),$J177,IF(AND(Q$111>$B177+$D177,Q$111<=$B177+$E177), $J177/($E177-$D177),0)), IF(OR(Q$111=$B177+$D177,Q$111=$B177+$E177),$J177/(($E177-$D177)*2),IF(AND(Q$111>$B177+$D177,Q$111<$B177+$E177),$J177/($E177-$D177),0)))","v":0},{"$f":"IF(OR($C177=\"Annual\",$D177=$E177),IF(AND($D177=$E177,R$111=$B177+$D177),$J177,IF(AND(R$111>$B177+$D177,R$111<=$B177+$E177), $J177/($E177-$D177),0)), IF(OR(R$111=$B177+$D177,R$111=$B177+$E177),$J177/(($E177-$D177)*2),IF(AND(R$111>$B177+$D177,R$111<$B177+$E177),$J177/($E177-$D177),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A177","v":"Type 6"},{"$f":"B177+1","v":2017},"Annual",2,2,{"$f":"$O$85","v":4.6858611361241892E-2},null,null,null,null,{"$f":"$E$85/$E$31","v":0},{"$f":"K178-S178","v":0},{"$f":"L178-T178","v":0},null,null,null,null,{"$f":"IF(OR($C178=\"Annual\",$D178=$E178),IF(AND($D178=$E178,R$111=$B178+$D178),$K178,IF(AND(R$111>$B178+$D178,R$111<=$B178+$E178), $K178/($E178-$D178),0)), IF(OR(R$111=$B178+$D178,R$111=$B178+$E178),$K178/(($E178-$D178)*2),IF(AND(R$111>$B178+$D178,R$111<$B178+$E178),$K178/($E178-$D178),0)))","v":0},{"$f":"IF(OR($C178=\"Annual\",$D178=$E178),IF(AND($D178=$E178,S$111=$B178+$D178),$K178,IF(AND(S$111>$B178+$D178,S$111<=$B178+$E178), $K178/($E178-$D178),0)), IF(OR(S$111=$B178+$D178,S$111=$B178+$E178),$K178/(($E178-$D178)*2),IF(AND(S$111>$B178+$D178,S$111<$B178+$E178),$K178/($E178-$D178),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A178","v":"Type 6"},{"$f":"B178+1","v":2018},"Annual",2,2,{"$f":"$P$85","v":4.6858611361241892E-2},null,null,null,null,null,{"$f":"$F$85/$F$31","v":0},{"$f":"L179-T179","v":0},null,null,null,null,null,{"$f":"IF(OR($C179=\"Annual\",$D179=$E179),IF(AND($D179=$E179,S$111=$B179+$D179),$L179,IF(AND(S$111>$B179+$D179,S$111<=$B179+$E179), $L179/($E179-$D179),0)), IF(OR(S$111=$B179+$D179,S$111=$B179+$E179),$L179/(($E179-$D179)*2),IF(AND(S$111>$B179+$D179,S$111<$B179+$E179),$L179/($E179-$D179),0)))","v":0},{"$f":"IF(OR($C179=\"Annual\",$D179=$E179),IF(AND($D179=$E179,T$111=$B179+$D179),$L179,IF(AND(T$111>$B179+$D179,T$111<=$B179+$E179), $L179/($E179-$D179),0)), IF(OR(T$111=$B179+$D179,T$111=$B179+$E179),$L179/(($E179-$D179)*2),IF(AND(T$111>$B179+$D179,T$111<$B179+$E179),$L179/($E179-$D179),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A179","v":"Type 6"},{"$f":"B179+1","v":2019},"Annual",2,2,{"$f":"$Q$85","v":4.6858611361241892E-2},null,null,null,null,null,null,{"$f":"$G$85/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C180=\"Annual\",$D180=$E180),IF(AND($D180=$E180,T$111=$B180+$D180),$M180,IF(AND(T$111>$B180+$D180,T$111<=$B180+$E180), $M180/($E180-$D180),0)), IF(OR(T$111=$B180+$D180,T$111=$B180+$E180),$M180/(($E180-$D180)*2),IF(AND(T$111>$B180+$D180,T$111<$B180+$E180),$M180/($E180-$D180),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A67","v":"Type 7"},{"$f":"B119","v":2014},{"$f":"$I86","v":"Annual"},{"$f":"$J86","v":3},{"$f":"$K86","v":3},{"$f":"$L$86","v":0.04},null,{"$f":"$B$86/$B$31","v":0},{"$f":"H182-P182","v":0},{"$f":"I182-Q182","v":0},{"$f":"J182-R182","v":0},{"$f":"K182-S182","v":0},{"$f":"L182-T182","v":0},null,{"$f":"IF(OR($C182=\"Annual\",$D182=$E182),IF(AND($D182=$E182,O$111=$B182+$D182),$H182,IF(AND(O$111>$B182+$D182,O$111<=$B182+$E182), $H182/($E182-$D182),0)), IF(OR(O$111=$B182+$D182,O$111=$B182+$E182),$H182/(($E182-$D182)*2),IF(AND(O$111>$B182+$D182,O$111<$B182+$E182),$H182/($E182-$D182),0)))","v":0},{"$f":"IF(OR($C182=\"Annual\",$D182=$E182),IF(AND($D182=$E182,P$111=$B182+$D182),$H182,IF(AND(P$111>$B182+$D182,P$111<=$B182+$E182), $H182/($E182-$D182),0)), IF(OR(P$111=$B182+$D182,P$111=$B182+$E182),$H182/(($E182-$D182)*2),IF(AND(P$111>$B182+$D182,P$111<$B182+$E182),$H182/($E182-$D182),0)))","v":0},0,0,0,0,null,{"$f":"IF($C182=\"annual\",IF(V$111=$B182,0,G182*$F182),IF(V$111-$B182=0,0,IF((V$111-$B182)<$E182,AVERAGE(G182,H182)*$F182,IF((V$111-$B182)=$E182,G182*$F182/2,0))))","v":0},{"$f":"IF($C182=\"annual\",IF(W$111=$B182,0,H182*$F182),IF(W$111-$B182=0,0,IF((W$111-$B182)<$E182,AVERAGE(H182,I182)*$F182,IF((W$111-$B182)=$E182,H182*$F182/2,0))))","v":0},0,0,0,0]
[{"$f":"A182","v":"Type 7"},{"$f":"B182+1","v":2015},{"$f":"C182","v":"Annual"},{"$f":"D182","v":3},{"$f":"E182","v":3},{"$f":"$M$86","v":4.1858611361241894E-2},null,null,{"$f":"$C$86/$C$31","v":0},{"$f":"I183-Q183","v":0},{"$f":"J183-R183","v":0},{"$f":"K183-S183","v":0},{"$f":"L183-T183","v":0},null,null,{"$f":"IF(OR($C183=\"Annual\",$D183=$E183),IF(AND($D183=$E183,P$111=$B183+$D183),$I183,IF(AND(P$111>$B183+$D183,P$111<=$B183+$E183), $I183/($E183-$D183),0)), IF(OR(P$111=$B183+$D183,P$111=$B183+$E183),$I183/(($E183-$D183)*2),IF(AND(P$111>$B183+$D183,P$111<$B183+$E183),$I183/($E183-$D183),0)))","v":0},{"$f":"IF(OR($C183=\"Annual\",$D183=$E183),IF(AND($D183=$E183,Q$111=$B183+$D183),$I183,IF(AND(Q$111>$B183+$D183,Q$111<=$B183+$E183), $I183/($E183-$D183),0)), IF(OR(Q$111=$B183+$D183,Q$111=$B183+$E183),$I183/(($E183-$D183)*2),IF(AND(Q$111>$B183+$D183,Q$111<$B183+$E183),$I183/($E183-$D183),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A183","v":"Type 7"},{"$f":"B183+1","v":2016},{"$f":"C183","v":"Annual"},3,{"$f":"E183","v":3},{"$f":"$N$86","v":4.6858611361241892E-2},null,null,null,{"$f":"$D$86/$D$31","v":0},{"$f":"J184-R184","v":0},{"$f":"K184-S184","v":0},{"$f":"L184-T184","v":0},null,null,null,{"$f":"IF(OR($C184=\"Annual\",$D184=$E184),IF(AND($D184=$E184,Q$111=$B184+$D184),$J184,IF(AND(Q$111>$B184+$D184,Q$111<=$B184+$E184), $J184/($E184-$D184),0)), IF(OR(Q$111=$B184+$D184,Q$111=$B184+$E184),$J184/(($E184-$D184)*2),IF(AND(Q$111>$B184+$D184,Q$111<$B184+$E184),$J184/($E184-$D184),0)))","v":0},{"$f":"IF(OR($C184=\"Annual\",$D184=$E184),IF(AND($D184=$E184,R$111=$B184+$D184),$J184,IF(AND(R$111>$B184+$D184,R$111<=$B184+$E184), $J184/($E184-$D184),0)), IF(OR(R$111=$B184+$D184,R$111=$B184+$E184),$J184/(($E184-$D184)*2),IF(AND(R$111>$B184+$D184,R$111<$B184+$E184),$J184/($E184-$D184),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A184","v":"Type 7"},{"$f":"B184+1","v":2017},"Annual",3,3,{"$f":"$O$86","v":4.6858611361241892E-2},null,null,null,null,{"$f":"$E$86/$E$31","v":0},{"$f":"K185-S185","v":0},{"$f":"L185-T185","v":0},null,null,null,null,{"$f":"IF(OR($C185=\"Annual\",$D185=$E185),IF(AND($D185=$E185,R$111=$B185+$D185),$K185,IF(AND(R$111>$B185+$D185,R$111<=$B185+$E185), $K185/($E185-$D185),0)), IF(OR(R$111=$B185+$D185,R$111=$B185+$E185),$K185/(($E185-$D185)*2),IF(AND(R$111>$B185+$D185,R$111<$B185+$E185),$K185/($E185-$D185),0)))","v":0},{"$f":"IF(OR($C185=\"Annual\",$D185=$E185),IF(AND($D185=$E185,S$111=$B185+$D185),$K185,IF(AND(S$111>$B185+$D185,S$111<=$B185+$E185), $K185/($E185-$D185),0)), IF(OR(S$111=$B185+$D185,S$111=$B185+$E185),$K185/(($E185-$D185)*2),IF(AND(S$111>$B185+$D185,S$111<$B185+$E185),$K185/($E185-$D185),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A185","v":"Type 7"},{"$f":"B185+1","v":2018},"Annual",3,3,{"$f":"$P$86","v":4.6858611361241892E-2},null,null,null,null,null,{"$f":"$F$86/$F$31","v":0},{"$f":"L186-T186","v":0},null,null,null,null,null,{"$f":"IF(OR($C186=\"Annual\",$D186=$E186),IF(AND($D186=$E186,S$111=$B186+$D186),$L186,IF(AND(S$111>$B186+$D186,S$111<=$B186+$E186), $L186/($E186-$D186),0)), IF(OR(S$111=$B186+$D186,S$111=$B186+$E186),$L186/(($E186-$D186)*2),IF(AND(S$111>$B186+$D186,S$111<$B186+$E186),$L186/($E186-$D186),0)))","v":0},{"$f":"IF(OR($C186=\"Annual\",$D186=$E186),IF(AND($D186=$E186,T$111=$B186+$D186),$L186,IF(AND(T$111>$B186+$D186,T$111<=$B186+$E186), $L186/($E186-$D186),0)), IF(OR(T$111=$B186+$D186,T$111=$B186+$E186),$L186/(($E186-$D186)*2),IF(AND(T$111>$B186+$D186,T$111<$B186+$E186),$L186/($E186-$D186),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A186","v":"Type 7"},{"$f":"B186+1","v":2019},"Annual",3,3,{"$f":"$Q$86","v":4.6858611361241892E-2},null,null,null,null,null,null,{"$f":"$G$86/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C187=\"Annual\",$D187=$E187),IF(AND($D187=$E187,T$111=$B187+$D187),$M187,IF(AND(T$111>$B187+$D187,T$111<=$B187+$E187), $M187/($E187-$D187),0)), IF(OR(T$111=$B187+$D187,T$111=$B187+$E187),$M187/(($E187-$D187)*2),IF(AND(T$111>$B187+$D187,T$111<$B187+$E187),$M187/($E187-$D187),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A68","v":"Type 8"},{"$f":"B119","v":2014},{"$f":"$I87","v":"Annual"},{"$f":"$J87","v":5},{"$f":"$K87","v":5},{"$f":"$L$87","v":0.04},null,{"$f":"$B$87/$B$31","v":0},{"$f":"H189-P189","v":0},{"$f":"I189-Q189","v":0},{"$f":"J189-R189","v":0},{"$f":"K189-S189","v":0},{"$f":"L189-T189","v":0},null,{"$f":"IF(OR($C189=\"Annual\",$D189=$E189),IF(AND($D189=$E189,O$111=$B189+$D189),$H189,IF(AND(O$111>$B189+$D189,O$111<=$B189+$E189), $H189/($E189-$D189),0)), IF(OR(O$111=$B189+$D189,O$111=$B189+$E189),$H189/(($E189-$D189)*2),IF(AND(O$111>$B189+$D189,O$111<$B189+$E189),$H189/($E189-$D189),0)))","v":0},{"$f":"IF(OR($C189=\"Annual\",$D189=$E189),IF(AND($D189=$E189,P$111=$B189+$D189),$H189,IF(AND(P$111>$B189+$D189,P$111<=$B189+$E189), $H189/($E189-$D189),0)), IF(OR(P$111=$B189+$D189,P$111=$B189+$E189),$H189/(($E189-$D189)*2),IF(AND(P$111>$B189+$D189,P$111<$B189+$E189),$H189/($E189-$D189),0)))","v":0},0,0,0,0,null,{"$f":"IF($C189=\"annual\",IF(V$111=$B189,0,G189*$F189),IF(V$111-$B189=0,0,IF((V$111-$B189)<$E189,AVERAGE(G189,H189)*$F189,IF((V$111-$B189)=$E189,G189*$F189/2,0))))","v":0},{"$f":"IF($C189=\"annual\",IF(W$111=$B189,0,H189*$F189),IF(W$111-$B189=0,0,IF((W$111-$B189)<$E189,AVERAGE(H189,I189)*$F189,IF((W$111-$B189)=$E189,H189*$F189/2,0))))","v":0},0,0,0,0]
[{"$f":"A189","v":"Type 8"},{"$f":"B189+1","v":2015},{"$f":"C189","v":"Annual"},5,{"$f":"E189","v":5},{"$f":"$M$87","v":4.1858611361241894E-2},null,null,{"$f":"$C$87/$C$31","v":0},{"$f":"I190-Q190","v":0},{"$f":"J190-R190","v":0},{"$f":"K190-S190","v":0},{"$f":"L190-T190","v":0},null,null,{"$f":"IF(OR($C190=\"Annual\",$D190=$E190),IF(AND($D190=$E190,P$111=$B190+$D190),$I190,IF(AND(P$111>$B190+$D190,P$111<=$B190+$E190), $I190/($E190-$D190),0)), IF(OR(P$111=$B190+$D190,P$111=$B190+$E190),$I190/(($E190-$D190)*2),IF(AND(P$111>$B190+$D190,P$111<$B190+$E190),$I190/($E190-$D190),0)))","v":0},{"$f":"IF(OR($C190=\"Annual\",$D190=$E190),IF(AND($D190=$E190,Q$111=$B190+$D190),$I190,IF(AND(Q$111>$B190+$D190,Q$111<=$B190+$E190), $I190/($E190-$D190),0)), IF(OR(Q$111=$B190+$D190,Q$111=$B190+$E190),$I190/(($E190-$D190)*2),IF(AND(Q$111>$B190+$D190,Q$111<$B190+$E190),$I190/($E190-$D190),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A190","v":"Type 8"},{"$f":"B190+1","v":2016},"Annual",5,5,{"$f":"$N$87","v":4.6858611361241892E-2},null,null,null,{"$f":"$D$87/$D$31","v":0},{"$f":"J191-R191","v":0},{"$f":"K191-S191","v":0},{"$f":"L191-T191","v":0},null,null,null,{"$f":"IF(OR($C191=\"Annual\",$D191=$E191),IF(AND($D191=$E191,Q$111=$B191+$D191),$J191,IF(AND(Q$111>$B191+$D191,Q$111<=$B191+$E191), $J191/($E191-$D191),0)), IF(OR(Q$111=$B191+$D191,Q$111=$B191+$E191),$J191/(($E191-$D191)*2),IF(AND(Q$111>$B191+$D191,Q$111<$B191+$E191),$J191/($E191-$D191),0)))","v":0},{"$f":"IF(OR($C191=\"Annual\",$D191=$E191),IF(AND($D191=$E191,R$111=$B191+$D191),$J191,IF(AND(R$111>$B191+$D191,R$111<=$B191+$E191), $J191/($E191-$D191),0)), IF(OR(R$111=$B191+$D191,R$111=$B191+$E191),$J191/(($E191-$D191)*2),IF(AND(R$111>$B191+$D191,R$111<$B191+$E191),$J191/($E191-$D191),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A191","v":"Type 8"},{"$f":"B191+1","v":2017},"Annual",5,5,{"$f":"$O$87","v":4.6858611361241892E-2},null,null,null,null,{"$f":"$E$87/$E$31","v":0},{"$f":"K192-S192","v":0},{"$f":"L192-T192","v":0},null,null,null,null,{"$f":"IF(OR($C192=\"Annual\",$D192=$E192),IF(AND($D192=$E192,R$111=$B192+$D192),$K192,IF(AND(R$111>$B192+$D192,R$111<=$B192+$E192), $K192/($E192-$D192),0)), IF(OR(R$111=$B192+$D192,R$111=$B192+$E192),$K192/(($E192-$D192)*2),IF(AND(R$111>$B192+$D192,R$111<$B192+$E192),$K192/($E192-$D192),0)))","v":0},{"$f":"IF(OR($C192=\"Annual\",$D192=$E192),IF(AND($D192=$E192,S$111=$B192+$D192),$K192,IF(AND(S$111>$B192+$D192,S$111<=$B192+$E192), $K192/($E192-$D192),0)), IF(OR(S$111=$B192+$D192,S$111=$B192+$E192),$K192/(($E192-$D192)*2),IF(AND(S$111>$B192+$D192,S$111<$B192+$E192),$K192/($E192-$D192),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A192","v":"Type 8"},{"$f":"B192+1","v":2018},"Annual",5,5,{"$f":"$P$87","v":4.6858611361241892E-2},null,null,null,null,null,{"$f":"$F$87/$F$31","v":0},{"$f":"L193-T193","v":0},null,null,null,null,null,{"$f":"IF(OR($C193=\"Annual\",$D193=$E193),IF(AND($D193=$E193,S$111=$B193+$D193),$L193,IF(AND(S$111>$B193+$D193,S$111<=$B193+$E193), $L193/($E193-$D193),0)), IF(OR(S$111=$B193+$D193,S$111=$B193+$E193),$L193/(($E193-$D193)*2),IF(AND(S$111>$B193+$D193,S$111<$B193+$E193),$L193/($E193-$D193),0)))","v":0},{"$f":"IF(OR($C193=\"Annual\",$D193=$E193),IF(AND($D193=$E193,T$111=$B193+$D193),$L193,IF(AND(T$111>$B193+$D193,T$111<=$B193+$E193), $L193/($E193-$D193),0)), IF(OR(T$111=$B193+$D193,T$111=$B193+$E193),$L193/(($E193-$D193)*2),IF(AND(T$111>$B193+$D193,T$111<$B193+$E193),$L193/($E193-$D193),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A193","v":"Type 8"},{"$f":"B193+1","v":2019},"Annual",5,5,{"$f":"$Q$87","v":4.6858611361241892E-2},null,null,null,null,null,null,{"$f":"$G$87/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C194=\"Annual\",$D194=$E194),IF(AND($D194=$E194,T$111=$B194+$D194),$M194,IF(AND(T$111>$B194+$D194,T$111<=$B194+$E194), $M194/($E194-$D194),0)), IF(OR(T$111=$B194+$D194,T$111=$B194+$E194),$M194/(($E194-$D194)*2),IF(AND(T$111>$B194+$D194,T$111<$B194+$E194),$M194/($E194-$D194),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A69","v":"Type 9"},{"$f":"B119","v":2014},{"$f":"$I88","v":"Annual"},{"$f":"$J88","v":10},{"$f":"$K88","v":10},{"$f":"$L$88","v":0.04},null,{"$f":"$B$88/$B$31","v":0},{"$f":"H196-P196","v":0},{"$f":"I196-Q196","v":0},{"$f":"J196-R196","v":0},{"$f":"K196-S196","v":0},{"$f":"L196-T196","v":0},null,{"$f":"IF(OR($C196=\"Annual\",$D196=$E196),IF(AND($D196=$E196,O$111=$B196+$D196),$H196,IF(AND(O$111>$B196+$D196,O$111<=$B196+$E196), $H196/($E196-$D196),0)), IF(OR(O$111=$B196+$D196,O$111=$B196+$E196),$H196/(($E196-$D196)*2),IF(AND(O$111>$B196+$D196,O$111<$B196+$E196),$H196/($E196-$D196),0)))","v":0},{"$f":"IF(OR($C196=\"Annual\",$D196=$E196),IF(AND($D196=$E196,P$111=$B196+$D196),$H196,IF(AND(P$111>$B196+$D196,P$111<=$B196+$E196), $H196/($E196-$D196),0)), IF(OR(P$111=$B196+$D196,P$111=$B196+$E196),$H196/(($E196-$D196)*2),IF(AND(P$111>$B196+$D196,P$111<$B196+$E196),$H196/($E196-$D196),0)))","v":0},0,0,0,0,null,{"$f":"IF($C196=\"annual\",IF(V$111=$B196,0,G196*$F196),IF(V$111-$B196=0,0,IF((V$111-$B196)<$E196,AVERAGE(G196,H196)*$F196,IF((V$111-$B196)=$E196,G196*$F196/2,0))))","v":0},{"$f":"IF($C196=\"annual\",IF(W$111=$B196,0,H196*$F196),IF(W$111-$B196=0,0,IF((W$111-$B196)<$E196,AVERAGE(H196,I196)*$F196,IF((W$111-$B196)=$E196,H196*$F196/2,0))))","v":0},0,0,0,0]
[{"$f":"A196","v":"Type 9"},{"$f":"B196+1","v":2015},{"$f":"C196","v":"Annual"},10,{"$f":"E196","v":10},{"$f":"$M$88","v":4.1858611361241894E-2},null,null,{"$f":"$C$88/$C$31","v":0},{"$f":"I197-Q197","v":0},{"$f":"J197-R197","v":0},{"$f":"K197-S197","v":0},{"$f":"L197-T197","v":0},null,null,{"$f":"IF(OR($C197=\"Annual\",$D197=$E197),IF(AND($D197=$E197,P$111=$B197+$D197),$I197,IF(AND(P$111>$B197+$D197,P$111<=$B197+$E197), $I197/($E197-$D197),0)), IF(OR(P$111=$B197+$D197,P$111=$B197+$E197),$I197/(($E197-$D197)*2),IF(AND(P$111>$B197+$D197,P$111<$B197+$E197),$I197/($E197-$D197),0)))","v":0},{"$f":"IF(OR($C197=\"Annual\",$D197=$E197),IF(AND($D197=$E197,Q$111=$B197+$D197),$I197,IF(AND(Q$111>$B197+$D197,Q$111<=$B197+$E197), $I197/($E197-$D197),0)), IF(OR(Q$111=$B197+$D197,Q$111=$B197+$E197),$I197/(($E197-$D197)*2),IF(AND(Q$111>$B197+$D197,Q$111<$B197+$E197),$I197/($E197-$D197),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A197","v":"Type 9"},{"$f":"B197+1","v":2016},"Annual",10,10,{"$f":"$N$88","v":4.6858611361241892E-2},null,null,null,{"$f":"$D$88/$D$31","v":0},{"$f":"J198-R198","v":0},{"$f":"K198-S198","v":0},{"$f":"L198-T198","v":0},null,null,null,{"$f":"IF(OR($C198=\"Annual\",$D198=$E198),IF(AND($D198=$E198,Q$111=$B198+$D198),$J198,IF(AND(Q$111>$B198+$D198,Q$111<=$B198+$E198), $J198/($E198-$D198),0)), IF(OR(Q$111=$B198+$D198,Q$111=$B198+$E198),$J198/(($E198-$D198)*2),IF(AND(Q$111>$B198+$D198,Q$111<$B198+$E198),$J198/($E198-$D198),0)))","v":0},{"$f":"IF(OR($C198=\"Annual\",$D198=$E198),IF(AND($D198=$E198,R$111=$B198+$D198),$J198,IF(AND(R$111>$B198+$D198,R$111<=$B198+$E198), $J198/($E198-$D198),0)), IF(OR(R$111=$B198+$D198,R$111=$B198+$E198),$J198/(($E198-$D198)*2),IF(AND(R$111>$B198+$D198,R$111<$B198+$E198),$J198/($E198-$D198),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A198","v":"Type 9"},{"$f":"B198+1","v":2017},"Annual",10,10,{"$f":"$O$88","v":4.6858611361241892E-2},null,null,null,null,{"$f":"$E$88/$E$31","v":0},{"$f":"K199-S199","v":0},{"$f":"L199-T199","v":0},null,null,null,null,{"$f":"IF(OR($C199=\"Annual\",$D199=$E199),IF(AND($D199=$E199,R$111=$B199+$D199),$K199,IF(AND(R$111>$B199+$D199,R$111<=$B199+$E199), $K199/($E199-$D199),0)), IF(OR(R$111=$B199+$D199,R$111=$B199+$E199),$K199/(($E199-$D199)*2),IF(AND(R$111>$B199+$D199,R$111<$B199+$E199),$K199/($E199-$D199),0)))","v":0},{"$f":"IF(OR($C199=\"Annual\",$D199=$E199),IF(AND($D199=$E199,S$111=$B199+$D199),$K199,IF(AND(S$111>$B199+$D199,S$111<=$B199+$E199), $K199/($E199-$D199),0)), IF(OR(S$111=$B199+$D199,S$111=$B199+$E199),$K199/(($E199-$D199)*2),IF(AND(S$111>$B199+$D199,S$111<$B199+$E199),$K199/($E199-$D199),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A199","v":"Type 9"},{"$f":"B199+1","v":2018},"Annual",10,10,{"$f":"$P$88","v":4.6858611361241892E-2},null,null,null,null,null,{"$f":"$F$88/$F$31","v":0},{"$f":"L200-T200","v":0},null,null,null,null,null,{"$f":"IF(OR($C200=\"Annual\",$D200=$E200),IF(AND($D200=$E200,S$111=$B200+$D200),$L200,IF(AND(S$111>$B200+$D200,S$111<=$B200+$E200), $L200/($E200-$D200),0)), IF(OR(S$111=$B200+$D200,S$111=$B200+$E200),$L200/(($E200-$D200)*2),IF(AND(S$111>$B200+$D200,S$111<$B200+$E200),$L200/($E200-$D200),0)))","v":0},{"$f":"IF(OR($C200=\"Annual\",$D200=$E200),IF(AND($D200=$E200,T$111=$B200+$D200),$L200,IF(AND(T$111>$B200+$D200,T$111<=$B200+$E200), $L200/($E200-$D200),0)), IF(OR(T$111=$B200+$D200,T$111=$B200+$E200),$L200/(($E200-$D200)*2),IF(AND(T$111>$B200+$D200,T$111<$B200+$E200),$L200/($E200-$D200),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A200","v":"Type 9"},{"$f":"B200+1","v":2019},"Annual",10,10,{"$f":"$Q$88","v":4.6858611361241892E-2},null,null,null,null,null,null,{"$f":"$G$88/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C201=\"Annual\",$D201=$E201),IF(AND($D201=$E201,T$111=$B201+$D201),$M201,IF(AND(T$111>$B201+$D201,T$111<=$B201+$E201), $M201/($E201-$D201),0)), IF(OR(T$111=$B201+$D201,T$111=$B201+$E201),$M201/(($E201-$D201)*2),IF(AND(T$111>$B201+$D201,T$111<$B201+$E201),$M201/($E201-$D201),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A70","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J89","v":3},{"$f":"$K89","v":3},{"$f":"$L$89","v":5.9999999999999991E-2},null,{"$f":"$B$89/$B$31","v":0},{"$f":"H203-P203","v":0},{"$f":"I203-Q203","v":0},{"$f":"J203-R203","v":0},{"$f":"K203-S203","v":0},{"$f":"L203-T203","v":0},null,{"$f":"IF($D203=$E203,IF(O$111=$B203+$E203,$H203,0),0)","v":0},{"$f":"IF($D203=$E203,IF(P$111=$B203+$E203,$H203,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B203=$D203,$H203*(((1+$F203)^$D203)-1),0)","v":0},{"$f":"IF(W$111-$B203=$D203,$H203*(((1+$F203)^$D203)-1),0)","v":0},0,0,0,0]
[{"$f":"A203","v":"ZERO-COUPON BOND"},{"$f":"B203+1","v":2015},null,{"$f":"D203","v":3},{"$f":"E203","v":3},{"$f":"$M$89","v":6.1858611361241884E-2},null,null,{"$f":"$C$89/$C$31","v":0},{"$f":"I204-Q204","v":0},{"$f":"J204-R204","v":0},{"$f":"K204-S204","v":0},{"$f":"L204-T204","v":0},null,null,{"$f":"IF($D204=$E204,IF(P$111=$B204+$E204,$I204,0),0)","v":0},{"$f":"IF($D204=$E204,IF(Q$111=$B204+$E204,$I204,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B204=$D204,$I204*(((1+$F204)^$D204)-1),0)","v":0},{"$f":"IF(X$111-$B204=$D204,$I204*(((1+$F204)^$D204)-1),0)","v":0},0,0,0]
[{"$f":"A204","v":"ZERO-COUPON BOND"},{"$f":"B204+1","v":2016},null,{"$f":"D204","v":3},3,{"$f":"$N$89","v":6.6858611361241882E-2},null,null,null,{"$f":"$D$89/$D$31","v":0},{"$f":"J205-R205","v":0},{"$f":"K205-S205","v":0},{"$f":"L205-T205","v":0},null,null,null,{"$f":"IF($D205=$E205,IF(Q$111=$B205+$E205,$J205,0),0)","v":0},{"$f":"IF($D205=$E205,IF(R$111=$B205+$E205,$J205,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B205=$D205,$J205*(((1+$F205)^$D205)-1),0)","v":0},{"$f":"IF(Y$111-$B205=$D205,$J205*(((1+$F205)^$D205)-1),0)","v":0},0,0]
[{"$f":"A205","v":"ZERO-COUPON BOND"},{"$f":"B205+1","v":2017},null,{"$f":"D205","v":3},3,{"$f":"$O$89","v":6.6858611361241882E-2},null,null,null,null,{"$f":"$E$89/$E$31","v":0},{"$f":"K206-S206","v":0},{"$f":"L206-T206","v":0},null,null,null,null,{"$f":"IF($D206=$E206,IF(R$111=$B206+$E206,$K206,0),0)","v":0},{"$f":"IF($D206=$E206,IF(S$111=$B206+$E206,$K206,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B206=$D206,$K206*(((1+$F206)^$D206)-1),0)","v":0},{"$f":"IF(Z$111-$B206=$D206,$K206*(((1+$F206)^$D206)-1),0)","v":0},0]
[{"$f":"A206","v":"ZERO-COUPON BOND"},{"$f":"B206+1","v":2018},null,{"$f":"D206","v":3},3,{"$f":"$P$89","v":6.6858611361241882E-2},null,null,null,null,null,{"$f":"$F$89/$F$31","v":0},{"$f":"L207-T207","v":0},null,null,null,null,null,{"$f":"IF($D207=$E207,IF(S$111=$B207+$E207,$L207,0),0)","v":0},{"$f":"IF($D207=$E207,IF(T$111=$B207+$E207,$L207,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B207=$D207,$L207*(((1+$F207)^$D207)-1),0)","v":0},{"$f":"IF(AA$111-$B207=$D207,$L207*(((1+$F207)^$D207)-1),0)","v":0}]
[{"$f":"A207","v":"ZERO-COUPON BOND"},{"$f":"B207+1","v":2019},null,{"$f":"D207","v":3},3,{"$f":"$Q$89","v":6.6858611361241882E-2},null,null,null,null,null,null,{"$f":"$G$89/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF($D208=$E208,IF(T$111=$B208+$E208,$M208,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B208=$D208,$M208*(((1+$F208)^$D208)-1),0)","v":0}]
[]
[{"$f":"'Input 4 - Forecast'!A71","v":"New Issuance of External Debt (new debt) 1/"}]
[{"$f":"'Input 4 - Forecast'!A72","v":"Short-term debt 2/"}]
[{"$f":"'Input 4 - Forecast'!A73","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[null,{"$f":"B119","v":2014},{"$f":"$I92","v":"Semi-annual"},{"$f":"$J92","v":1},{"$f":"$K92","v":1},{"$f":"$L$92","v":7.0000000000000007E-2},null,{"$f":"$B$92","v":0},{"$f":"H214-P214","v":0},{"$f":"I214-Q214","v":0},{"$f":"J214-R214","v":0},{"$f":"K214-S214","v":0},{"$f":"L214-T214","v":0},null,0,{"$f":"H214","v":0},0,0,0,0,null,{"$f":"IF($C214=\"annual\",IF(V$111=$B214,0,G214*$F214),IF(V$111-$B214=0,0,IF((V$111-$B214)<$E214,AVERAGE(G214,H214)*$F214,IF((V$111-$B214)=$E214,G214*$F214/2,0))))","v":0},{"$f":"IF($C214=\"annual\",IF(W$111=$B214,0,H214*$F214),IF(W$111-$B214=0,0,IF((W$111-$B214)<$E214,AVERAGE(H214,I214)*$F214,IF((W$111-$B214)=$E214,H214*$F214/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B214+1","v":2015},{"$f":"C214","v":"Semi-annual"},{"$f":"D214","v":1},{"$f":"E214","v":1},{"$f":"$M$92","v":7.1858611361241914E-2},null,null,{"$f":"$C$92","v":0},{"$f":"I215-Q215","v":0},{"$f":"J215-R215","v":0},{"$f":"K215-S215","v":0},{"$f":"L215-T215","v":0},null,null,0,{"$f":"I215","v":0},0,0,0,null,null,0,0,0,0,0]
[null,{"$f":"B215+1","v":2016},{"$f":"C215","v":"Semi-annual"},{"$f":"D215","v":1},1,{"$f":"$N$92","v":7.6858611361241919E-2},null,null,null,{"$f":"$D$92","v":0},{"$f":"J216-R216","v":0},{"$f":"K216-S216","v":0},{"$f":"L216-T216","v":0},null,null,null,0,{"$f":"J216","v":0},0,0,null,null,null,0,0,0,0]
[null,{"$f":"B216+1","v":2017},{"$f":"C216","v":"Semi-annual"},1,1,{"$f":"$O$92","v":7.6858611361241919E-2},null,null,null,null,{"$f":"$E$92","v":0},{"$f":"K217-S217","v":0},{"$f":"L217-T217","v":0},null,null,null,null,0,{"$f":"K217","v":0},0,null,null,null,null,0,0,0]
[null,{"$f":"B217+1","v":2018},{"$f":"C217","v":"Semi-annual"},1,1,{"$f":"$P$92","v":7.6858611361241919E-2},null,null,null,null,null,{"$f":"$F$92","v":0},{"$f":"L218-T218","v":0},null,null,null,null,null,0,{"$f":"L218","v":0},null,null,null,null,null,0,0]
[null,{"$f":"B218+1","v":2019},{"$f":"C218","v":"Semi-annual"},1,1,{"$f":"$Q$92","v":7.6858611361241919E-2},null,null,null,null,null,null,{"$f":"$G$92","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A82","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[null,{"$f":"B119","v":2014},{"$f":"$I93","v":"Semi-annual"},{"$f":"$J93","v":1},{"$f":"$K93","v":1},{"$f":"$L$93","v":0.01},null,{"$f":"$B$93/$B$31","v":0},{"$f":"H223-P223","v":0},{"$f":"I223-Q223","v":0},{"$f":"J223-R223","v":0},{"$f":"K223-S223","v":0},{"$f":"L223-T223","v":0},null,0,{"$f":"H223","v":0},0,0,0,0,null,{"$f":"IF($C223=\"annual\",IF(V$111=$B223,0,G223*$F223),IF(V$111-$B223=0,0,IF((V$111-$B223)<$E223,AVERAGE(G223,H223)*$F223,IF((V$111-$B223)=$E223,G223*$F223/2,0))))","v":0},{"$f":"IF($C223=\"annual\",IF(W$111=$B223,0,H223*$F223),IF(W$111-$B223=0,0,IF((W$111-$B223)<$E223,AVERAGE(H223,I223)*$F223,IF((W$111-$B223)=$E223,H223*$F223/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B223+1","v":2015},{"$f":"C223","v":"Semi-annual"},{"$f":"D223","v":1},{"$f":"E223","v":1},{"$f":"$M$93","v":1.1858611361241896E-2},null,null,{"$f":"$C$93/$C$31","v":0},{"$f":"I224-Q224","v":0},{"$f":"J224-R224","v":0},{"$f":"K224-S224","v":0},{"$f":"L224-T224","v":0},null,null,0,{"$f":"I224","v":0},0,0,0,null,null,0,0,0,0,0]
[null,{"$f":"B224+1","v":2016},{"$f":"C224","v":"Semi-annual"},{"$f":"D224","v":1},1,{"$f":"$N$93","v":1.6858611361241897E-2},null,null,null,{"$f":"$D$93/$D$31","v":0},{"$f":"J225-R225","v":0},{"$f":"K225-S225","v":0},{"$f":"L225-T225","v":0},null,null,null,0,{"$f":"J225","v":0},0,0,null,null,null,0,0,0,0]
[null,{"$f":"B225+1","v":2017},{"$f":"C225","v":"Semi-annual"},1,1,{"$f":"$O$93","v":1.6858611361241897E-2},null,null,null,null,{"$f":"$E$93/$E$31","v":0},{"$f":"K226-S226","v":0},{"$f":"L226-T226","v":0},null,null,null,null,0,{"$f":"K226","v":0},0,null,null,null,null,0,0,0]
[null,{"$f":"B226+1","v":2018},{"$f":"C226","v":"Semi-annual"},1,1,{"$f":"$P$93","v":1.6858611361241897E-2},null,null,null,null,null,{"$f":"$F$93/$F$31","v":0},{"$f":"L227-T227","v":0},null,null,null,null,null,0,{"$f":"L227","v":0},null,null,null,null,null,0,0]
[null,{"$f":"B227+1","v":2019},{"$f":"C227","v":"Semi-annual"},1,1,{"$f":"$Q$93","v":1.6858611361241897E-2},null,null,null,null,null,null,{"$f":"$G$93/$G$31","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A75","v":"Long-term debt 3/"}]
[{"$f":"'Input 4 - Forecast'!A76","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[{"$f":"'Input 4 - Forecast'!A77","v":"Type 11"},{"$f":"B119","v":2014},{"$f":"$I96","v":"Annual"},{"$f":"$J96","v":2},{"$f":"$K96","v":2},{"$f":"$L$96","v":0.1},null,{"$f":"$B$96","v":0},{"$f":"H233-P233","v":0},{"$f":"I233-Q233","v":0},{"$f":"J233-R233","v":0},{"$f":"K233-S233","v":0},{"$f":"L233-T233","v":0},null,{"$f":"IF(OR($C233=\"Annual\",$D233=$E233),IF(AND($D233=$E233,O$111=$B233+$D233),$H233,IF(AND(O$111>$B233+$D233,O$111<=$B233+$E233), $H233/($E233-$D233),0)), IF(OR(O$111=$B233+$D233,O$111=$B233+$E233),$H233/(($E233-$D233)*2),IF(AND(O$111>$B233+$D233,O$111<$B233+$E233),$H233/($E233-$D233),0)))","v":0},{"$f":"IF(OR($C233=\"Annual\",$D233=$E233),IF(AND($D233=$E233,P$111=$B233+$D233),$H233,IF(AND(P$111>$B233+$D233,P$111<=$B233+$E233), $H233/($E233-$D233),0)), IF(OR(P$111=$B233+$D233,P$111=$B233+$E233),$H233/(($E233-$D233)*2),IF(AND(P$111>$B233+$D233,P$111<$B233+$E233),$H233/($E233-$D233),0)))","v":0},0,0,0,0,null,{"$f":"IF($C233=\"annual\",IF(V$111=$B233,0,G233*$F233),IF(V$111-$B233=0,0,IF((V$111-$B233)<$E233,AVERAGE(G233,H233)*$F233,IF((V$111-$B233)=$E233,G233*$F233/2,0))))","v":0},{"$f":"IF($C233=\"annual\",IF(W$111=$B233,0,H233*$F233),IF(W$111-$B233=0,0,IF((W$111-$B233)<$E233,AVERAGE(H233,I233)*$F233,IF((W$111-$B233)=$E233,H233*$F233/2,0))))","v":0},0,0,0,0]
[{"$f":"A233","v":"Type 11"},{"$f":"B233+1","v":2015},{"$f":"C233","v":"Annual"},{"$f":"D233","v":2},2,{"$f":"$M$96","v":0.10185861136124191},null,null,{"$f":"$C$96","v":0},{"$f":"I234-Q234","v":0},{"$f":"J234-R234","v":0},{"$f":"K234-S234","v":0},{"$f":"L234-T234","v":0},null,null,{"$f":"IF(OR($C234=\"Annual\",$D234=$E234),IF(AND($D234=$E234,P$111=$B234+$D234),$I234,IF(AND(P$111>$B234+$D234,P$111<=$B234+$E234), $I234/($E234-$D234),0)), IF(OR(P$111=$B234+$D234,P$111=$B234+$E234),$I234/(($E234-$D234)*2),IF(AND(P$111>$B234+$D234,P$111<$B234+$E234),$I234/($E234-$D234),0)))","v":0},{"$f":"IF(OR($C234=\"Annual\",$D234=$E234),IF(AND($D234=$E234,Q$111=$B234+$D234),$I234,IF(AND(Q$111>$B234+$D234,Q$111<=$B234+$E234), $I234/($E234-$D234),0)), IF(OR(Q$111=$B234+$D234,Q$111=$B234+$E234),$I234/(($E234-$D234)*2),IF(AND(Q$111>$B234+$D234,Q$111<$B234+$E234),$I234/($E234-$D234),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A234","v":"Type 11"},{"$f":"B234+1","v":2016},{"$f":"C234","v":"Annual"},2,2,{"$f":"$N$96","v":0.10685861136124192},null,null,null,{"$f":"$D$96","v":0},{"$f":"J235-R235","v":0},{"$f":"K235-S235","v":0},{"$f":"L235-T235","v":0},null,null,null,{"$f":"IF(OR($C235=\"Annual\",$D235=$E235),IF(AND($D235=$E235,Q$111=$B235+$D235),$J235,IF(AND(Q$111>$B235+$D235,Q$111<=$B235+$E235), $J235/($E235-$D235),0)), IF(OR(Q$111=$B235+$D235,Q$111=$B235+$E235),$J235/(($E235-$D235)*2),IF(AND(Q$111>$B235+$D235,Q$111<$B235+$E235),$J235/($E235-$D235),0)))","v":0},{"$f":"IF(OR($C235=\"Annual\",$D235=$E235),IF(AND($D235=$E235,R$111=$B235+$D235),$J235,IF(AND(R$111>$B235+$D235,R$111<=$B235+$E235), $J235/($E235-$D235),0)), IF(OR(R$111=$B235+$D235,R$111=$B235+$E235),$J235/(($E235-$D235)*2),IF(AND(R$111>$B235+$D235,R$111<$B235+$E235),$J235/($E235-$D235),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A235","v":"Type 11"},{"$f":"B235+1","v":2017},{"$f":"C235","v":"Annual"},2,2,{"$f":"$O$96","v":0.10685861136124192},null,null,null,null,{"$f":"$E$96","v":0},{"$f":"K236-S236","v":0},{"$f":"L236-T236","v":0},null,null,null,null,{"$f":"IF(OR($C236=\"Annual\",$D236=$E236),IF(AND($D236=$E236,R$111=$B236+$D236),$K236,IF(AND(R$111>$B236+$D236,R$111<=$B236+$E236), $K236/($E236-$D236),0)), IF(OR(R$111=$B236+$D236,R$111=$B236+$E236),$K236/(($E236-$D236)*2),IF(AND(R$111>$B236+$D236,R$111<$B236+$E236),$K236/($E236-$D236),0)))","v":0},{"$f":"IF(OR($C236=\"Annual\",$D236=$E236),IF(AND($D236=$E236,S$111=$B236+$D236),$K236,IF(AND(S$111>$B236+$D236,S$111<=$B236+$E236), $K236/($E236-$D236),0)), IF(OR(S$111=$B236+$D236,S$111=$B236+$E236),$K236/(($E236-$D236)*2),IF(AND(S$111>$B236+$D236,S$111<$B236+$E236),$K236/($E236-$D236),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A236","v":"Type 11"},{"$f":"B236+1","v":2018},{"$f":"C236","v":"Annual"},2,2,{"$f":"$P$96","v":0.10685861136124192},null,null,null,null,null,{"$f":"$F$96","v":0},{"$f":"L237-T237","v":0},null,null,null,null,null,{"$f":"IF(OR($C237=\"Annual\",$D237=$E237),IF(AND($D237=$E237,S$111=$B237+$D237),$L237,IF(AND(S$111>$B237+$D237,S$111<=$B237+$E237), $L237/($E237-$D237),0)), IF(OR(S$111=$B237+$D237,S$111=$B237+$E237),$L237/(($E237-$D237)*2),IF(AND(S$111>$B237+$D237,S$111<$B237+$E237),$L237/($E237-$D237),0)))","v":0},{"$f":"IF(OR($C237=\"Annual\",$D237=$E237),IF(AND($D237=$E237,T$111=$B237+$D237),$L237,IF(AND(T$111>$B237+$D237,T$111<=$B237+$E237), $L237/($E237-$D237),0)), IF(OR(T$111=$B237+$D237,T$111=$B237+$E237),$L237/(($E237-$D237)*2),IF(AND(T$111>$B237+$D237,T$111<$B237+$E237),$L237/($E237-$D237),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A237","v":"Type 11"},{"$f":"B237+1","v":2019},{"$f":"C237","v":"Annual"},2,2,{"$f":"$Q$96","v":0.10685861136124192},null,null,null,null,null,null,{"$f":"$G$96","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C238=\"Annual\",$D238=$E238),IF(AND($D238=$E238,T$111=$B238+$D238),$M238,IF(AND(T$111>$B238+$D238,T$111<=$B238+$E238), $M238/($E238-$D238),0)), IF(OR(T$111=$B238+$D238,T$111=$B238+$E238),$M238/(($E238-$D238)*2),IF(AND(T$111>$B238+$D238,T$111<$B238+$E238),$M238/($E238-$D238),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A78","v":"Type 12"},{"$f":"B119","v":2014},{"$f":"$I97","v":"Annual"},{"$f":"$J97","v":3},{"$f":"$K97","v":3},{"$f":"$L$97","v":0.10500000000000001},null,{"$f":"$B$97","v":0},{"$f":"H240-P240","v":0},{"$f":"I240-Q240","v":0},{"$f":"J240-R240","v":0},{"$f":"K240-S240","v":0},{"$f":"L240-T240","v":0},null,{"$f":"IF(OR($C240=\"Annual\",$D240=$E240),IF(AND($D240=$E240,O$111=$B240+$D240),$H240,IF(AND(O$111>$B240+$D240,O$111<=$B240+$E240), $H240/($E240-$D240),0)), IF(OR(O$111=$B240+$D240,O$111=$B240+$E240),$H240/(($E240-$D240)*2),IF(AND(O$111>$B240+$D240,O$111<$B240+$E240),$H240/($E240-$D240),0)))","v":0},{"$f":"IF(OR($C240=\"Annual\",$D240=$E240),IF(AND($D240=$E240,P$111=$B240+$D240),$H240,IF(AND(P$111>$B240+$D240,P$111<=$B240+$E240), $H240/($E240-$D240),0)), IF(OR(P$111=$B240+$D240,P$111=$B240+$E240),$H240/(($E240-$D240)*2),IF(AND(P$111>$B240+$D240,P$111<$B240+$E240),$H240/($E240-$D240),0)))","v":0},0,0,0,0,null,{"$f":"IF($C240=\"annual\",IF(V$111=$B240,0,G240*$F240),IF(V$111-$B240=0,0,IF((V$111-$B240)<$E240,AVERAGE(G240,H240)*$F240,IF((V$111-$B240)=$E240,G240*$F240/2,0))))","v":0},{"$f":"IF($C240=\"annual\",IF(W$111=$B240,0,H240*$F240),IF(W$111-$B240=0,0,IF((W$111-$B240)<$E240,AVERAGE(H240,I240)*$F240,IF((W$111-$B240)=$E240,H240*$F240/2,0))))","v":0},0,0,0,0]
[{"$f":"A240","v":"Type 12"},{"$f":"B240+1","v":2015},{"$f":"C240","v":"Annual"},{"$f":"D240","v":3},{"$f":"E240","v":3},{"$f":"$M$97","v":0.10685861136124192},null,null,{"$f":"$C$97","v":0},{"$f":"I241-Q241","v":0},{"$f":"J241-R241","v":0},{"$f":"K241-S241","v":0},{"$f":"L241-T241","v":0},null,null,{"$f":"IF(OR($C241=\"Annual\",$D241=$E241),IF(AND($D241=$E241,P$111=$B241+$D241),$I241,IF(AND(P$111>$B241+$D241,P$111<=$B241+$E241), $I241/($E241-$D241),0)), IF(OR(P$111=$B241+$D241,P$111=$B241+$E241),$I241/(($E241-$D241)*2),IF(AND(P$111>$B241+$D241,P$111<$B241+$E241),$I241/($E241-$D241),0)))","v":0},{"$f":"IF(OR($C241=\"Annual\",$D241=$E241),IF(AND($D241=$E241,Q$111=$B241+$D241),$I241,IF(AND(Q$111>$B241+$D241,Q$111<=$B241+$E241), $I241/($E241-$D241),0)), IF(OR(Q$111=$B241+$D241,Q$111=$B241+$E241),$I241/(($E241-$D241)*2),IF(AND(Q$111>$B241+$D241,Q$111<$B241+$E241),$I241/($E241-$D241),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A241","v":"Type 12"},{"$f":"B241+1","v":2016},{"$f":"C241","v":"Annual"},{"$f":"D241","v":3},3,{"$f":"$N$97","v":0.11185861136124192},null,null,null,{"$f":"$D$97","v":0},{"$f":"J242-R242","v":0},{"$f":"K242-S242","v":0},{"$f":"L242-T242","v":0},null,null,null,{"$f":"IF(OR($C242=\"Annual\",$D242=$E242),IF(AND($D242=$E242,Q$111=$B242+$D242),$J242,IF(AND(Q$111>$B242+$D242,Q$111<=$B242+$E242), $J242/($E242-$D242),0)), IF(OR(Q$111=$B242+$D242,Q$111=$B242+$E242),$J242/(($E242-$D242)*2),IF(AND(Q$111>$B242+$D242,Q$111<$B242+$E242),$J242/($E242-$D242),0)))","v":0},{"$f":"IF(OR($C242=\"Annual\",$D242=$E242),IF(AND($D242=$E242,R$111=$B242+$D242),$J242,IF(AND(R$111>$B242+$D242,R$111<=$B242+$E242), $J242/($E242-$D242),0)), IF(OR(R$111=$B242+$D242,R$111=$B242+$E242),$J242/(($E242-$D242)*2),IF(AND(R$111>$B242+$D242,R$111<$B242+$E242),$J242/($E242-$D242),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A242","v":"Type 12"},{"$f":"B242+1","v":2017},{"$f":"C242","v":"Annual"},3,3,{"$f":"$O$97","v":0.11185861136124192},null,null,null,null,{"$f":"$E$97","v":0},{"$f":"K243-S243","v":0},{"$f":"L243-T243","v":0},null,null,null,null,{"$f":"IF(OR($C243=\"Annual\",$D243=$E243),IF(AND($D243=$E243,R$111=$B243+$D243),$K243,IF(AND(R$111>$B243+$D243,R$111<=$B243+$E243), $K243/($E243-$D243),0)), IF(OR(R$111=$B243+$D243,R$111=$B243+$E243),$K243/(($E243-$D243)*2),IF(AND(R$111>$B243+$D243,R$111<$B243+$E243),$K243/($E243-$D243),0)))","v":0},{"$f":"IF(OR($C243=\"Annual\",$D243=$E243),IF(AND($D243=$E243,S$111=$B243+$D243),$K243,IF(AND(S$111>$B243+$D243,S$111<=$B243+$E243), $K243/($E243-$D243),0)), IF(OR(S$111=$B243+$D243,S$111=$B243+$E243),$K243/(($E243-$D243)*2),IF(AND(S$111>$B243+$D243,S$111<$B243+$E243),$K243/($E243-$D243),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A243","v":"Type 12"},{"$f":"B243+1","v":2018},{"$f":"C243","v":"Annual"},3,3,{"$f":"$P$97","v":0.11185861136124192},null,null,null,null,null,{"$f":"$F$97","v":0},{"$f":"L244-T244","v":0},null,null,null,null,null,{"$f":"IF(OR($C244=\"Annual\",$D244=$E244),IF(AND($D244=$E244,S$111=$B244+$D244),$L244,IF(AND(S$111>$B244+$D244,S$111<=$B244+$E244), $L244/($E244-$D244),0)), IF(OR(S$111=$B244+$D244,S$111=$B244+$E244),$L244/(($E244-$D244)*2),IF(AND(S$111>$B244+$D244,S$111<$B244+$E244),$L244/($E244-$D244),0)))","v":0},{"$f":"IF(OR($C244=\"Annual\",$D244=$E244),IF(AND($D244=$E244,T$111=$B244+$D244),$L244,IF(AND(T$111>$B244+$D244,T$111<=$B244+$E244), $L244/($E244-$D244),0)), IF(OR(T$111=$B244+$D244,T$111=$B244+$E244),$L244/(($E244-$D244)*2),IF(AND(T$111>$B244+$D244,T$111<$B244+$E244),$L244/($E244-$D244),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A244","v":"Type 12"},{"$f":"B244+1","v":2019},{"$f":"C244","v":"Annual"},3,3,{"$f":"$Q$97","v":0.11185861136124192},null,null,null,null,null,null,{"$f":"$G$97","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C245=\"Annual\",$D245=$E245),IF(AND($D245=$E245,T$111=$B245+$D245),$M245,IF(AND(T$111>$B245+$D245,T$111<=$B245+$E245), $M245/($E245-$D245),0)), IF(OR(T$111=$B245+$D245,T$111=$B245+$E245),$M245/(($E245-$D245)*2),IF(AND(T$111>$B245+$D245,T$111<$B245+$E245),$M245/($E245-$D245),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A79","v":"Type 13"},{"$f":"B119","v":2014},{"$f":"$I98","v":"Annual"},{"$f":"$J98","v":5},{"$f":"$K98","v":5},{"$f":"$L$98","v":0.11000000000000001},null,{"$f":"$B$98","v":0},{"$f":"H247-P247","v":0},{"$f":"I247-Q247","v":0},{"$f":"J247-R247","v":0},{"$f":"K247-S247","v":0},{"$f":"L247-T247","v":0},null,{"$f":"IF(OR($C247=\"Annual\",$D247=$E247),IF(AND($D247=$E247,O$111=$B247+$D247),$H247,IF(AND(O$111>$B247+$D247,O$111<=$B247+$E247), $H247/($E247-$D247),0)), IF(OR(O$111=$B247+$D247,O$111=$B247+$E247),$H247/(($E247-$D247)*2),IF(AND(O$111>$B247+$D247,O$111<$B247+$E247),$H247/($E247-$D247),0)))","v":0},{"$f":"IF(OR($C247=\"Annual\",$D247=$E247),IF(AND($D247=$E247,P$111=$B247+$D247),$H247,IF(AND(P$111>$B247+$D247,P$111<=$B247+$E247), $H247/($E247-$D247),0)), IF(OR(P$111=$B247+$D247,P$111=$B247+$E247),$H247/(($E247-$D247)*2),IF(AND(P$111>$B247+$D247,P$111<$B247+$E247),$H247/($E247-$D247),0)))","v":0},0,0,0,0,null,{"$f":"IF($C247=\"annual\",IF(V$111=$B247,0,G247*$F247),IF(V$111-$B247=0,0,IF((V$111-$B247)<$E247,AVERAGE(G247,H247)*$F247,IF((V$111-$B247)=$E247,G247*$F247/2,0))))","v":0},{"$f":"IF($C247=\"annual\",IF(W$111=$B247,0,H247*$F247),IF(W$111-$B247=0,0,IF((W$111-$B247)<$E247,AVERAGE(H247,I247)*$F247,IF((W$111-$B247)=$E247,H247*$F247/2,0))))","v":0},0,0,0,0]
[{"$f":"A247","v":"Type 13"},{"$f":"B247+1","v":2015},{"$f":"C247","v":"Annual"},{"$f":"D247","v":5},5,{"$f":"$M$98","v":0.11185861136124192},null,null,{"$f":"$C$98","v":0},{"$f":"I248-Q248","v":0},{"$f":"J248-R248","v":0},{"$f":"K248-S248","v":0},{"$f":"L248-T248","v":0},null,null,{"$f":"IF(OR($C248=\"Annual\",$D248=$E248),IF(AND($D248=$E248,P$111=$B248+$D248),$I248,IF(AND(P$111>$B248+$D248,P$111<=$B248+$E248), $I248/($E248-$D248),0)), IF(OR(P$111=$B248+$D248,P$111=$B248+$E248),$I248/(($E248-$D248)*2),IF(AND(P$111>$B248+$D248,P$111<$B248+$E248),$I248/($E248-$D248),0)))","v":0},{"$f":"IF(OR($C248=\"Annual\",$D248=$E248),IF(AND($D248=$E248,Q$111=$B248+$D248),$I248,IF(AND(Q$111>$B248+$D248,Q$111<=$B248+$E248), $I248/($E248-$D248),0)), IF(OR(Q$111=$B248+$D248,Q$111=$B248+$E248),$I248/(($E248-$D248)*2),IF(AND(Q$111>$B248+$D248,Q$111<$B248+$E248),$I248/($E248-$D248),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A248","v":"Type 13"},{"$f":"B248+1","v":2016},{"$f":"C248","v":"Annual"},5,5,{"$f":"$N$98","v":0.11685861136124193},null,null,null,{"$f":"$D$98","v":0},{"$f":"J249-R249","v":0},{"$f":"K249-S249","v":0},{"$f":"L249-T249","v":0},null,null,null,{"$f":"IF(OR($C249=\"Annual\",$D249=$E249),IF(AND($D249=$E249,Q$111=$B249+$D249),$J249,IF(AND(Q$111>$B249+$D249,Q$111<=$B249+$E249), $J249/($E249-$D249),0)), IF(OR(Q$111=$B249+$D249,Q$111=$B249+$E249),$J249/(($E249-$D249)*2),IF(AND(Q$111>$B249+$D249,Q$111<$B249+$E249),$J249/($E249-$D249),0)))","v":0},{"$f":"IF(OR($C249=\"Annual\",$D249=$E249),IF(AND($D249=$E249,R$111=$B249+$D249),$J249,IF(AND(R$111>$B249+$D249,R$111<=$B249+$E249), $J249/($E249-$D249),0)), IF(OR(R$111=$B249+$D249,R$111=$B249+$E249),$J249/(($E249-$D249)*2),IF(AND(R$111>$B249+$D249,R$111<$B249+$E249),$J249/($E249-$D249),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A249","v":"Type 13"},{"$f":"B249+1","v":2017},{"$f":"C249","v":"Annual"},5,5,{"$f":"$O$98","v":0.11685861136124193},null,null,null,null,{"$f":"$E$98","v":0},{"$f":"K250-S250","v":0},{"$f":"L250-T250","v":0},null,null,null,null,{"$f":"IF(OR($C250=\"Annual\",$D250=$E250),IF(AND($D250=$E250,R$111=$B250+$D250),$K250,IF(AND(R$111>$B250+$D250,R$111<=$B250+$E250), $K250/($E250-$D250),0)), IF(OR(R$111=$B250+$D250,R$111=$B250+$E250),$K250/(($E250-$D250)*2),IF(AND(R$111>$B250+$D250,R$111<$B250+$E250),$K250/($E250-$D250),0)))","v":0},{"$f":"IF(OR($C250=\"Annual\",$D250=$E250),IF(AND($D250=$E250,S$111=$B250+$D250),$K250,IF(AND(S$111>$B250+$D250,S$111<=$B250+$E250), $K250/($E250-$D250),0)), IF(OR(S$111=$B250+$D250,S$111=$B250+$E250),$K250/(($E250-$D250)*2),IF(AND(S$111>$B250+$D250,S$111<$B250+$E250),$K250/($E250-$D250),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A250","v":"Type 13"},{"$f":"B250+1","v":2018},{"$f":"C250","v":"Annual"},5,5,{"$f":"$P$98","v":0.11685861136124193},null,null,null,null,null,{"$f":"$F$98","v":0},{"$f":"L251-T251","v":0},null,null,null,null,null,{"$f":"IF(OR($C251=\"Annual\",$D251=$E251),IF(AND($D251=$E251,S$111=$B251+$D251),$L251,IF(AND(S$111>$B251+$D251,S$111<=$B251+$E251), $L251/($E251-$D251),0)), IF(OR(S$111=$B251+$D251,S$111=$B251+$E251),$L251/(($E251-$D251)*2),IF(AND(S$111>$B251+$D251,S$111<$B251+$E251),$L251/($E251-$D251),0)))","v":0},{"$f":"IF(OR($C251=\"Annual\",$D251=$E251),IF(AND($D251=$E251,T$111=$B251+$D251),$L251,IF(AND(T$111>$B251+$D251,T$111<=$B251+$E251), $L251/($E251-$D251),0)), IF(OR(T$111=$B251+$D251,T$111=$B251+$E251),$L251/(($E251-$D251)*2),IF(AND(T$111>$B251+$D251,T$111<$B251+$E251),$L251/($E251-$D251),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A251","v":"Type 13"},{"$f":"B251+1","v":2019},{"$f":"C251","v":"Annual"},5,5,{"$f":"$Q$98","v":0.11685861136124193},null,null,null,null,null,null,{"$f":"$G$98","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C252=\"Annual\",$D252=$E252),IF(AND($D252=$E252,T$111=$B252+$D252),$M252,IF(AND(T$111>$B252+$D252,T$111<=$B252+$E252), $M252/($E252-$D252),0)), IF(OR(T$111=$B252+$D252,T$111=$B252+$E252),$M252/(($E252-$D252)*2),IF(AND(T$111>$B252+$D252,T$111<$B252+$E252),$M252/($E252-$D252),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A80","v":"Type 14"},{"$f":"B119","v":2014},{"$f":"$I99","v":"Annual"},{"$f":"$J99","v":10},{"$f":"$K99","v":10},{"$f":"$L$99","v":0.11500000000000002},null,{"$f":"$B$99","v":0},{"$f":"H254-P254","v":0},{"$f":"I254-Q254","v":0},{"$f":"J254-R254","v":0},{"$f":"K254-S254","v":0},{"$f":"L254-T254","v":0},null,{"$f":"IF(OR($C254=\"Annual\",$D254=$E254),IF(AND($D254=$E254,O$111=$B254+$D254),$H254,IF(AND(O$111>$B254+$D254,O$111<=$B254+$E254), $H254/($E254-$D254),0)), IF(OR(O$111=$B254+$D254,O$111=$B254+$E254),$H254/(($E254-$D254)*2),IF(AND(O$111>$B254+$D254,O$111<$B254+$E254),$H254/($E254-$D254),0)))","v":0},{"$f":"IF(OR($C254=\"Annual\",$D254=$E254),IF(AND($D254=$E254,P$111=$B254+$D254),$H254,IF(AND(P$111>$B254+$D254,P$111<=$B254+$E254), $H254/($E254-$D254),0)), IF(OR(P$111=$B254+$D254,P$111=$B254+$E254),$H254/(($E254-$D254)*2),IF(AND(P$111>$B254+$D254,P$111<$B254+$E254),$H254/($E254-$D254),0)))","v":0},0,0,0,0,null,{"$f":"IF($C254=\"annual\",IF(V$111=$B254,0,G254*$F254),IF(V$111-$B254=0,0,IF((V$111-$B254)<$E254,AVERAGE(G254,H254)*$F254,IF((V$111-$B254)=$E254,G254*$F254/2,0))))","v":0},{"$f":"IF($C254=\"annual\",IF(W$111=$B254,0,H254*$F254),IF(W$111-$B254=0,0,IF((W$111-$B254)<$E254,AVERAGE(H254,I254)*$F254,IF((W$111-$B254)=$E254,H254*$F254/2,0))))","v":0},0,0,0,0]
[{"$f":"A254","v":"Type 14"},{"$f":"B254+1","v":2015},{"$f":"C254","v":"Annual"},{"$f":"D254","v":10},10,{"$f":"$M$99","v":0.11685861136124193},null,null,{"$f":"$C$99","v":0},{"$f":"I255-Q255","v":0},{"$f":"J255-R255","v":0},{"$f":"K255-S255","v":0},{"$f":"L255-T255","v":0},null,null,{"$f":"IF(OR($C255=\"Annual\",$D255=$E255),IF(AND($D255=$E255,P$111=$B255+$D255),$I255,IF(AND(P$111>$B255+$D255,P$111<=$B255+$E255), $I255/($E255-$D255),0)), IF(OR(P$111=$B255+$D255,P$111=$B255+$E255),$I255/(($E255-$D255)*2),IF(AND(P$111>$B255+$D255,P$111<$B255+$E255),$I255/($E255-$D255),0)))","v":0},{"$f":"IF(OR($C255=\"Annual\",$D255=$E255),IF(AND($D255=$E255,Q$111=$B255+$D255),$I255,IF(AND(Q$111>$B255+$D255,Q$111<=$B255+$E255), $I255/($E255-$D255),0)), IF(OR(Q$111=$B255+$D255,Q$111=$B255+$E255),$I255/(($E255-$D255)*2),IF(AND(Q$111>$B255+$D255,Q$111<$B255+$E255),$I255/($E255-$D255),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A255","v":"Type 14"},{"$f":"B255+1","v":2016},{"$f":"C255","v":"Annual"},10,10,{"$f":"$N$99","v":0.12185861136124193},null,null,null,{"$f":"$D$99","v":0},{"$f":"J256-R256","v":0},{"$f":"K256-S256","v":0},{"$f":"L256-T256","v":0},null,null,null,{"$f":"IF(OR($C256=\"Annual\",$D256=$E256),IF(AND($D256=$E256,Q$111=$B256+$D256),$J256,IF(AND(Q$111>$B256+$D256,Q$111<=$B256+$E256), $J256/($E256-$D256),0)), IF(OR(Q$111=$B256+$D256,Q$111=$B256+$E256),$J256/(($E256-$D256)*2),IF(AND(Q$111>$B256+$D256,Q$111<$B256+$E256),$J256/($E256-$D256),0)))","v":0},{"$f":"IF(OR($C256=\"Annual\",$D256=$E256),IF(AND($D256=$E256,R$111=$B256+$D256),$J256,IF(AND(R$111>$B256+$D256,R$111<=$B256+$E256), $J256/($E256-$D256),0)), IF(OR(R$111=$B256+$D256,R$111=$B256+$E256),$J256/(($E256-$D256)*2),IF(AND(R$111>$B256+$D256,R$111<$B256+$E256),$J256/($E256-$D256),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A256","v":"Type 14"},{"$f":"B256+1","v":2017},{"$f":"C256","v":"Annual"},10,10,{"$f":"$O$99","v":0.12185861136124193},null,null,null,null,{"$f":"$E$99","v":0},{"$f":"K257-S257","v":0},{"$f":"L257-T257","v":0},null,null,null,null,{"$f":"IF(OR($C257=\"Annual\",$D257=$E257),IF(AND($D257=$E257,R$111=$B257+$D257),$K257,IF(AND(R$111>$B257+$D257,R$111<=$B257+$E257), $K257/($E257-$D257),0)), IF(OR(R$111=$B257+$D257,R$111=$B257+$E257),$K257/(($E257-$D257)*2),IF(AND(R$111>$B257+$D257,R$111<$B257+$E257),$K257/($E257-$D257),0)))","v":0},{"$f":"IF(OR($C257=\"Annual\",$D257=$E257),IF(AND($D257=$E257,S$111=$B257+$D257),$K257,IF(AND(S$111>$B257+$D257,S$111<=$B257+$E257), $K257/($E257-$D257),0)), IF(OR(S$111=$B257+$D257,S$111=$B257+$E257),$K257/(($E257-$D257)*2),IF(AND(S$111>$B257+$D257,S$111<$B257+$E257),$K257/($E257-$D257),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A257","v":"Type 14"},{"$f":"B257+1","v":2018},{"$f":"C257","v":"Annual"},10,10,{"$f":"$P$99","v":0.12185861136124193},null,null,null,null,null,{"$f":"$F$99","v":0},{"$f":"L258-T258","v":0},null,null,null,null,null,{"$f":"IF(OR($C258=\"Annual\",$D258=$E258),IF(AND($D258=$E258,S$111=$B258+$D258),$L258,IF(AND(S$111>$B258+$D258,S$111<=$B258+$E258), $L258/($E258-$D258),0)), IF(OR(S$111=$B258+$D258,S$111=$B258+$E258),$L258/(($E258-$D258)*2),IF(AND(S$111>$B258+$D258,S$111<$B258+$E258),$L258/($E258-$D258),0)))","v":0},{"$f":"IF(OR($C258=\"Annual\",$D258=$E258),IF(AND($D258=$E258,T$111=$B258+$D258),$L258,IF(AND(T$111>$B258+$D258,T$111<=$B258+$E258), $L258/($E258-$D258),0)), IF(OR(T$111=$B258+$D258,T$111=$B258+$E258),$L258/(($E258-$D258)*2),IF(AND(T$111>$B258+$D258,T$111<$B258+$E258),$L258/($E258-$D258),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A258","v":"Type 14"},{"$f":"B258+1","v":2019},{"$f":"C258","v":"Annual"},10,10,{"$f":"$Q$99","v":0.12185861136124193},null,null,null,null,null,null,{"$f":"$G$99","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C259=\"Annual\",$D259=$E259),IF(AND($D259=$E259,T$111=$B259+$D259),$M259,IF(AND(T$111>$B259+$D259,T$111<=$B259+$E259), $M259/($E259-$D259),0)), IF(OR(T$111=$B259+$D259,T$111=$B259+$E259),$M259/(($E259-$D259)*2),IF(AND(T$111>$B259+$D259,T$111<$B259+$E259),$M259/($E259-$D259),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A81","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J100","v":3},{"$f":"$K100","v":3},{"$f":"$L$100","v":0.12000000000000002},null,{"$f":"$B$100","v":0},{"$f":"H261-P261","v":0},{"$f":"I261-Q261","v":0},{"$f":"J261-R261","v":0},{"$f":"K261-S261","v":0},{"$f":"L261-T261","v":0},null,{"$f":"IF($D261=$E261,IF(O$111=$B261+$E261,$H261,0),0)","v":0},{"$f":"IF($D261=$E261,IF(P$111=$B261+$E261,$H261,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B261=$D261,$H261*(((1+$F261)^$D261)-1),0)","v":0},{"$f":"IF(W$111-$B261=$D261,$H261*(((1+$F261)^$D261)-1),0)","v":0},0,0,0,0]
[{"$f":"A261","v":"ZERO-COUPON BOND"},{"$f":"B261+1","v":2015},null,{"$f":"D261","v":3},3,{"$f":"$M$100","v":0.12185861136124193},null,null,{"$f":"$C$100","v":0},{"$f":"I262-Q262","v":0},{"$f":"J262-R262","v":0},{"$f":"K262-S262","v":0},{"$f":"L262-T262","v":0},null,null,{"$f":"IF($D262=$E262,IF(P$111=$B262+$E262,$I262,0),0)","v":0},{"$f":"IF($D262=$E262,IF(Q$111=$B262+$E262,$I262,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B262=$D262,$I262*(((1+$F262)^$D262)-1),0)","v":0},{"$f":"IF(X$111-$B262=$D262,$I262*(((1+$F262)^$D262)-1),0)","v":0},0,0,0]
[{"$f":"A262","v":"ZERO-COUPON BOND"},{"$f":"B262+1","v":2016},null,3,3,{"$f":"$N$100","v":0.12685861136124194},null,null,null,{"$f":"$D$100","v":0},{"$f":"J263-R263","v":0},{"$f":"K263-S263","v":0},{"$f":"L263-T263","v":0},null,null,null,{"$f":"IF($D263=$E263,IF(Q$111=$B263+$E263,$J263,0),0)","v":0},{"$f":"IF($D263=$E263,IF(R$111=$B263+$E263,$J263,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B263=$D263,$J263*(((1+$F263)^$D263)-1),0)","v":0},{"$f":"IF(Y$111-$B263=$D263,$J263*(((1+$F263)^$D263)-1),0)","v":0},0,0]
[{"$f":"A263","v":"ZERO-COUPON BOND"},{"$f":"B263+1","v":2017},null,3,3,{"$f":"$O$100","v":0.12685861136124194},null,null,null,null,{"$f":"$E$100","v":0},{"$f":"K264-S264","v":0},{"$f":"L264-T264","v":0},null,null,null,null,{"$f":"IF($D264=$E264,IF(R$111=$B264+$E264,$K264,0),0)","v":0},{"$f":"IF($D264=$E264,IF(S$111=$B264+$E264,$K264,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B264=$D264,$K264*(((1+$F264)^$D264)-1),0)","v":0},{"$f":"IF(Z$111-$B264=$D264,$K264*(((1+$F264)^$D264)-1),0)","v":0},0]
[{"$f":"A264","v":"ZERO-COUPON BOND"},{"$f":"B264+1","v":2018},null,3,3,{"$f":"$P$100","v":0.12685861136124194},null,null,null,null,null,{"$f":"$F$100","v":0},{"$f":"L265-T265","v":0},null,null,null,null,null,{"$f":"IF($D265=$E265,IF(S$111=$B265+$E265,$L265,0),0)","v":0},{"$f":"IF($D265=$E265,IF(T$111=$B265+$E265,$L265,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B265=$D265,$L265*(((1+$F265)^$D265)-1),0)","v":0},{"$f":"IF(AA$111-$B265=$D265,$L265*(((1+$F265)^$D265)-1),0)","v":0}]
[{"$f":"A265","v":"ZERO-COUPON BOND"},{"$f":"B265+1","v":2019},null,3,3,{"$f":"$Q$100","v":0.12685861136124194},null,null,null,null,null,null,{"$f":"$G$100","v":0},null,null,null,null,null,null,{"$f":"IF($D266=$E266,IF(T$111=$B266+$E266,$M266,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B266=$D266,$M266*(((1+$F266)^$D266)-1),0)","v":0}]
[]
[{"$f":"'Input 4 - Forecast'!A82","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[{"$f":"'Input 4 - Forecast'!A83","v":"Type 16"},{"$f":"B119","v":2014},{"$f":"$I102","v":"Annual"},{"$f":"$J102","v":2},{"$f":"$K102","v":2},{"$f":"$L$102","v":0.04},null,{"$f":"$B$102/$B$31","v":0},{"$f":"H270-P270","v":0},{"$f":"I270-Q270","v":0},{"$f":"J270-R270","v":0},{"$f":"K270-S270","v":0},{"$f":"L270-T270","v":0},null,{"$f":"IF(OR($C270=\"Annual\",$D270=$E270),IF(AND($D270=$E270,O$111=$B270+$D270),$H270,IF(AND(O$111>$B270+$D270,O$111<=$B270+$E270), $H270/($E270-$D270),0)), IF(OR(O$111=$B270+$D270,O$111=$B270+$E270),$H270/(($E270-$D270)*2),IF(AND(O$111>$B270+$D270,O$111<$B270+$E270),$H270/($E270-$D270),0)))","v":0},{"$f":"IF(OR($C270=\"Annual\",$D270=$E270),IF(AND($D270=$E270,P$111=$B270+$D270),$H270,IF(AND(P$111>$B270+$D270,P$111<=$B270+$E270), $H270/($E270-$D270),0)), IF(OR(P$111=$B270+$D270,P$111=$B270+$E270),$H270/(($E270-$D270)*2),IF(AND(P$111>$B270+$D270,P$111<$B270+$E270),$H270/($E270-$D270),0)))","v":0},0,0,0,0,null,{"$f":"IF($C270=\"annual\",IF(V$111=$B270,0,G270*$F270),IF(V$111-$B270=0,0,IF((V$111-$B270)<$E270,AVERAGE(G270,H270)*$F270,IF((V$111-$B270)=$E270,G270*$F270/2,0))))","v":0},{"$f":"IF($C270=\"annual\",IF(W$111=$B270,0,H270*$F270),IF(W$111-$B270=0,0,IF((W$111-$B270)<$E270,AVERAGE(H270,I270)*$F270,IF((W$111-$B270)=$E270,H270*$F270/2,0))))","v":0},0,0,0,0]
[{"$f":"A270","v":"Type 16"},{"$f":"B270+1","v":2015},{"$f":"C270","v":"Annual"},{"$f":"D270","v":2},2,{"$f":"$M$102","v":4.1858611361241894E-2},null,null,{"$f":"$C$102/$C$31","v":0},{"$f":"I271-Q271","v":0},{"$f":"J271-R271","v":0},{"$f":"K271-S271","v":0},{"$f":"L271-T271","v":0},null,null,{"$f":"IF(OR($C271=\"Annual\",$D271=$E271),IF(AND($D271=$E271,P$111=$B271+$D271),$I271,IF(AND(P$111>$B271+$D271,P$111<=$B271+$E271), $I271/($E271-$D271),0)), IF(OR(P$111=$B271+$D271,P$111=$B271+$E271),$I271/(($E271-$D271)*2),IF(AND(P$111>$B271+$D271,P$111<$B271+$E271),$I271/($E271-$D271),0)))","v":0},{"$f":"IF(OR($C271=\"Annual\",$D271=$E271),IF(AND($D271=$E271,Q$111=$B271+$D271),$I271,IF(AND(Q$111>$B271+$D271,Q$111<=$B271+$E271), $I271/($E271-$D271),0)), IF(OR(Q$111=$B271+$D271,Q$111=$B271+$E271),$I271/(($E271-$D271)*2),IF(AND(Q$111>$B271+$D271,Q$111<$B271+$E271),$I271/($E271-$D271),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A271","v":"Type 16"},{"$f":"B271+1","v":2016},{"$f":"C271","v":"Annual"},2,2,{"$f":"$N$102","v":4.6858611361241892E-2},null,null,null,{"$f":"$D$102/$D$31","v":0},{"$f":"J272-R272","v":0},{"$f":"K272-S272","v":0},{"$f":"L272-T272","v":0},null,null,null,{"$f":"IF(OR($C272=\"Annual\",$D272=$E272),IF(AND($D272=$E272,Q$111=$B272+$D272),$J272,IF(AND(Q$111>$B272+$D272,Q$111<=$B272+$E272), $J272/($E272-$D272),0)), IF(OR(Q$111=$B272+$D272,Q$111=$B272+$E272),$J272/(($E272-$D272)*2),IF(AND(Q$111>$B272+$D272,Q$111<$B272+$E272),$J272/($E272-$D272),0)))","v":0},{"$f":"IF(OR($C272=\"Annual\",$D272=$E272),IF(AND($D272=$E272,R$111=$B272+$D272),$J272,IF(AND(R$111>$B272+$D272,R$111<=$B272+$E272), $J272/($E272-$D272),0)), IF(OR(R$111=$B272+$D272,R$111=$B272+$E272),$J272/(($E272-$D272)*2),IF(AND(R$111>$B272+$D272,R$111<$B272+$E272),$J272/($E272-$D272),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A272","v":"Type 16"},{"$f":"B272+1","v":2017},{"$f":"C272","v":"Annual"},2,2,{"$f":"$O$102","v":4.6858611361241892E-2},null,null,null,null,{"$f":"$E$102/$E$31","v":0},{"$f":"K273-S273","v":0},{"$f":"L273-T273","v":0},null,null,null,null,{"$f":"IF(OR($C273=\"Annual\",$D273=$E273),IF(AND($D273=$E273,R$111=$B273+$D273),$K273,IF(AND(R$111>$B273+$D273,R$111<=$B273+$E273), $K273/($E273-$D273),0)), IF(OR(R$111=$B273+$D273,R$111=$B273+$E273),$K273/(($E273-$D273)*2),IF(AND(R$111>$B273+$D273,R$111<$B273+$E273),$K273/($E273-$D273),0)))","v":0},{"$f":"IF(OR($C273=\"Annual\",$D273=$E273),IF(AND($D273=$E273,S$111=$B273+$D273),$K273,IF(AND(S$111>$B273+$D273,S$111<=$B273+$E273), $K273/($E273-$D273),0)), IF(OR(S$111=$B273+$D273,S$111=$B273+$E273),$K273/(($E273-$D273)*2),IF(AND(S$111>$B273+$D273,S$111<$B273+$E273),$K273/($E273-$D273),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A273","v":"Type 16"},{"$f":"B273+1","v":2018},{"$f":"C273","v":"Annual"},2,2,{"$f":"$P$102","v":4.6858611361241892E-2},null,null,null,null,null,{"$f":"$F$102/$F$31","v":0},{"$f":"L274-T274","v":0},null,null,null,null,null,{"$f":"IF(OR($C274=\"Annual\",$D274=$E274),IF(AND($D274=$E274,S$111=$B274+$D274),$L274,IF(AND(S$111>$B274+$D274,S$111<=$B274+$E274), $L274/($E274-$D274),0)), IF(OR(S$111=$B274+$D274,S$111=$B274+$E274),$L274/(($E274-$D274)*2),IF(AND(S$111>$B274+$D274,S$111<$B274+$E274),$L274/($E274-$D274),0)))","v":0},{"$f":"IF(OR($C274=\"Annual\",$D274=$E274),IF(AND($D274=$E274,T$111=$B274+$D274),$L274,IF(AND(T$111>$B274+$D274,T$111<=$B274+$E274), $L274/($E274-$D274),0)), IF(OR(T$111=$B274+$D274,T$111=$B274+$E274),$L274/(($E274-$D274)*2),IF(AND(T$111>$B274+$D274,T$111<$B274+$E274),$L274/($E274-$D274),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A274","v":"Type 16"},{"$f":"B274+1","v":2019},{"$f":"C274","v":"Annual"},2,2,{"$f":"$Q$102","v":4.6858611361241892E-2},null,null,null,null,null,null,{"$f":"$G$102/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C275=\"Annual\",$D275=$E275),IF(AND($D275=$E275,T$111=$B275+$D275),$M275,IF(AND(T$111>$B275+$D275,T$111<=$B275+$E275), $M275/($E275-$D275),0)), IF(OR(T$111=$B275+$D275,T$111=$B275+$E275),$M275/(($E275-$D275)*2),IF(AND(T$111>$B275+$D275,T$111<$B275+$E275),$M275/($E275-$D275),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A84","v":"Type 17"},{"$f":"B119","v":2014},{"$f":"$I103","v":"Annual"},{"$f":"$J103","v":3},{"$f":"$K103","v":3},{"$f":"$L$103","v":4.4999999999999998E-2},null,{"$f":"$B$103/$B$31","v":0},{"$f":"H277-P277","v":0},{"$f":"I277-Q277","v":0},{"$f":"J277-R277","v":0},{"$f":"K277-S277","v":0},{"$f":"L277-T277","v":0},null,{"$f":"IF(OR($C277=\"Annual\",$D277=$E277),IF(AND($D277=$E277,O$111=$B277+$D277),$H277,IF(AND(O$111>$B277+$D277,O$111<=$B277+$E277), $H277/($E277-$D277),0)), IF(OR(O$111=$B277+$D277,O$111=$B277+$E277),$H277/(($E277-$D277)*2),IF(AND(O$111>$B277+$D277,O$111<$B277+$E277),$H277/($E277-$D277),0)))","v":0},{"$f":"IF(OR($C277=\"Annual\",$D277=$E277),IF(AND($D277=$E277,P$111=$B277+$D277),$H277,IF(AND(P$111>$B277+$D277,P$111<=$B277+$E277), $H277/($E277-$D277),0)), IF(OR(P$111=$B277+$D277,P$111=$B277+$E277),$H277/(($E277-$D277)*2),IF(AND(P$111>$B277+$D277,P$111<$B277+$E277),$H277/($E277-$D277),0)))","v":0},0,0,0,0,null,{"$f":"IF($C277=\"annual\",IF(V$111=$B277,0,G277*$F277),IF(V$111-$B277=0,0,IF((V$111-$B277)<$E277,AVERAGE(G277,H277)*$F277,IF((V$111-$B277)=$E277,G277*$F277/2,0))))","v":0},{"$f":"IF($C277=\"annual\",IF(W$111=$B277,0,H277*$F277),IF(W$111-$B277=0,0,IF((W$111-$B277)<$E277,AVERAGE(H277,I277)*$F277,IF((W$111-$B277)=$E277,H277*$F277/2,0))))","v":0},0,0,0,0]
[{"$f":"A277","v":"Type 17"},{"$f":"B277+1","v":2015},{"$f":"C277","v":"Annual"},{"$f":"D277","v":3},3,{"$f":"$M$103","v":4.6858611361241892E-2},null,null,{"$f":"$C$103/$C$31","v":0},{"$f":"I278-Q278","v":0},{"$f":"J278-R278","v":0},{"$f":"K278-S278","v":0},{"$f":"L278-T278","v":0},null,null,{"$f":"IF(OR($C278=\"Annual\",$D278=$E278),IF(AND($D278=$E278,P$111=$B278+$D278),$I278,IF(AND(P$111>$B278+$D278,P$111<=$B278+$E278), $I278/($E278-$D278),0)), IF(OR(P$111=$B278+$D278,P$111=$B278+$E278),$I278/(($E278-$D278)*2),IF(AND(P$111>$B278+$D278,P$111<$B278+$E278),$I278/($E278-$D278),0)))","v":0},{"$f":"IF(OR($C278=\"Annual\",$D278=$E278),IF(AND($D278=$E278,Q$111=$B278+$D278),$I278,IF(AND(Q$111>$B278+$D278,Q$111<=$B278+$E278), $I278/($E278-$D278),0)), IF(OR(Q$111=$B278+$D278,Q$111=$B278+$E278),$I278/(($E278-$D278)*2),IF(AND(Q$111>$B278+$D278,Q$111<$B278+$E278),$I278/($E278-$D278),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A278","v":"Type 17"},{"$f":"B278+1","v":2016},{"$f":"C278","v":"Annual"},3,3,{"$f":"$N$103","v":5.1858611361241889E-2},null,null,null,{"$f":"$D$103/$D$31","v":0},{"$f":"J279-R279","v":0},{"$f":"K279-S279","v":0},{"$f":"L279-T279","v":0},null,null,null,{"$f":"IF(OR($C279=\"Annual\",$D279=$E279),IF(AND($D279=$E279,Q$111=$B279+$D279),$J279,IF(AND(Q$111>$B279+$D279,Q$111<=$B279+$E279), $J279/($E279-$D279),0)), IF(OR(Q$111=$B279+$D279,Q$111=$B279+$E279),$J279/(($E279-$D279)*2),IF(AND(Q$111>$B279+$D279,Q$111<$B279+$E279),$J279/($E279-$D279),0)))","v":0},{"$f":"IF(OR($C279=\"Annual\",$D279=$E279),IF(AND($D279=$E279,R$111=$B279+$D279),$J279,IF(AND(R$111>$B279+$D279,R$111<=$B279+$E279), $J279/($E279-$D279),0)), IF(OR(R$111=$B279+$D279,R$111=$B279+$E279),$J279/(($E279-$D279)*2),IF(AND(R$111>$B279+$D279,R$111<$B279+$E279),$J279/($E279-$D279),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A279","v":"Type 17"},{"$f":"B279+1","v":2017},{"$f":"C279","v":"Annual"},3,3,{"$f":"$O$103","v":5.1858611361241889E-2},null,null,null,null,{"$f":"$E$103/$E$31","v":0},{"$f":"K280-S280","v":0},{"$f":"L280-T280","v":0},null,null,null,null,{"$f":"IF(OR($C280=\"Annual\",$D280=$E280),IF(AND($D280=$E280,R$111=$B280+$D280),$K280,IF(AND(R$111>$B280+$D280,R$111<=$B280+$E280), $K280/($E280-$D280),0)), IF(OR(R$111=$B280+$D280,R$111=$B280+$E280),$K280/(($E280-$D280)*2),IF(AND(R$111>$B280+$D280,R$111<$B280+$E280),$K280/($E280-$D280),0)))","v":0},{"$f":"IF(OR($C280=\"Annual\",$D280=$E280),IF(AND($D280=$E280,S$111=$B280+$D280),$K280,IF(AND(S$111>$B280+$D280,S$111<=$B280+$E280), $K280/($E280-$D280),0)), IF(OR(S$111=$B280+$D280,S$111=$B280+$E280),$K280/(($E280-$D280)*2),IF(AND(S$111>$B280+$D280,S$111<$B280+$E280),$K280/($E280-$D280),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A280","v":"Type 17"},{"$f":"B280+1","v":2018},{"$f":"C280","v":"Annual"},3,3,{"$f":"$P$103","v":5.1858611361241889E-2},null,null,null,null,null,{"$f":"$F$103/$F$31","v":0},{"$f":"L281-T281","v":0},null,null,null,null,null,{"$f":"IF(OR($C281=\"Annual\",$D281=$E281),IF(AND($D281=$E281,S$111=$B281+$D281),$L281,IF(AND(S$111>$B281+$D281,S$111<=$B281+$E281), $L281/($E281-$D281),0)), IF(OR(S$111=$B281+$D281,S$111=$B281+$E281),$L281/(($E281-$D281)*2),IF(AND(S$111>$B281+$D281,S$111<$B281+$E281),$L281/($E281-$D281),0)))","v":0},{"$f":"IF(OR($C281=\"Annual\",$D281=$E281),IF(AND($D281=$E281,T$111=$B281+$D281),$L281,IF(AND(T$111>$B281+$D281,T$111<=$B281+$E281), $L281/($E281-$D281),0)), IF(OR(T$111=$B281+$D281,T$111=$B281+$E281),$L281/(($E281-$D281)*2),IF(AND(T$111>$B281+$D281,T$111<$B281+$E281),$L281/($E281-$D281),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A281","v":"Type 17"},{"$f":"B281+1","v":2019},{"$f":"C281","v":"Annual"},3,3,{"$f":"$Q$103","v":5.1858611361241889E-2},null,null,null,null,null,null,{"$f":"$G$103/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C282=\"Annual\",$D282=$E282),IF(AND($D282=$E282,T$111=$B282+$D282),$M282,IF(AND(T$111>$B282+$D282,T$111<=$B282+$E282), $M282/($E282-$D282),0)), IF(OR(T$111=$B282+$D282,T$111=$B282+$E282),$M282/(($E282-$D282)*2),IF(AND(T$111>$B282+$D282,T$111<$B282+$E282),$M282/($E282-$D282),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A85","v":"Type 18"},{"$f":"B119","v":2014},{"$f":"$I104","v":"Annual"},{"$f":"$J104","v":5},{"$f":"$K104","v":5},{"$f":"$L$104","v":4.9999999999999996E-2},null,{"$f":"$B$104/$B$31","v":0},{"$f":"H284-P284","v":0},{"$f":"I284-Q284","v":0},{"$f":"J284-R284","v":0},{"$f":"K284-S284","v":0},{"$f":"L284-T284","v":0},null,{"$f":"IF(OR($C284=\"Annual\",$D284=$E284),IF(AND($D284=$E284,O$111=$B284+$D284),$H284,IF(AND(O$111>$B284+$D284,O$111<=$B284+$E284), $H284/($E284-$D284),0)), IF(OR(O$111=$B284+$D284,O$111=$B284+$E284),$H284/(($E284-$D284)*2),IF(AND(O$111>$B284+$D284,O$111<$B284+$E284),$H284/($E284-$D284),0)))","v":0},{"$f":"IF(OR($C284=\"Annual\",$D284=$E284),IF(AND($D284=$E284,P$111=$B284+$D284),$H284,IF(AND(P$111>$B284+$D284,P$111<=$B284+$E284), $H284/($E284-$D284),0)), IF(OR(P$111=$B284+$D284,P$111=$B284+$E284),$H284/(($E284-$D284)*2),IF(AND(P$111>$B284+$D284,P$111<$B284+$E284),$H284/($E284-$D284),0)))","v":0},0,0,0,0,null,{"$f":"IF($C284=\"annual\",IF(V$111=$B284,0,G284*$F284),IF(V$111-$B284=0,0,IF((V$111-$B284)<$E284,AVERAGE(G284,H284)*$F284,IF((V$111-$B284)=$E284,G284*$F284/2,0))))","v":0},{"$f":"IF($C284=\"annual\",IF(W$111=$B284,0,H284*$F284),IF(W$111-$B284=0,0,IF((W$111-$B284)<$E284,AVERAGE(H284,I284)*$F284,IF((W$111-$B284)=$E284,H284*$F284/2,0))))","v":0},0,0,0,0]
[{"$f":"A284","v":"Type 18"},{"$f":"B284+1","v":2015},{"$f":"C284","v":"Annual"},{"$f":"D284","v":5},5,{"$f":"$M$104","v":5.1858611361241889E-2},null,null,{"$f":"$C$104/$C$31","v":0},{"$f":"I285-Q285","v":0},{"$f":"J285-R285","v":0},{"$f":"K285-S285","v":0},{"$f":"L285-T285","v":0},null,null,{"$f":"IF(OR($C285=\"Annual\",$D285=$E285),IF(AND($D285=$E285,P$111=$B285+$D285),$I285,IF(AND(P$111>$B285+$D285,P$111<=$B285+$E285), $I285/($E285-$D285),0)), IF(OR(P$111=$B285+$D285,P$111=$B285+$E285),$I285/(($E285-$D285)*2),IF(AND(P$111>$B285+$D285,P$111<$B285+$E285),$I285/($E285-$D285),0)))","v":0},{"$f":"IF(OR($C285=\"Annual\",$D285=$E285),IF(AND($D285=$E285,Q$111=$B285+$D285),$I285,IF(AND(Q$111>$B285+$D285,Q$111<=$B285+$E285), $I285/($E285-$D285),0)), IF(OR(Q$111=$B285+$D285,Q$111=$B285+$E285),$I285/(($E285-$D285)*2),IF(AND(Q$111>$B285+$D285,Q$111<$B285+$E285),$I285/($E285-$D285),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A285","v":"Type 18"},{"$f":"B285+1","v":2016},{"$f":"C285","v":"Annual"},5,5,{"$f":"$N$104","v":5.6858611361241887E-2},null,null,null,{"$f":"$D$104/$D$31","v":0},{"$f":"J286-R286","v":0},{"$f":"K286-S286","v":0},{"$f":"L286-T286","v":0},null,null,null,{"$f":"IF(OR($C286=\"Annual\",$D286=$E286),IF(AND($D286=$E286,Q$111=$B286+$D286),$J286,IF(AND(Q$111>$B286+$D286,Q$111<=$B286+$E286), $J286/($E286-$D286),0)), IF(OR(Q$111=$B286+$D286,Q$111=$B286+$E286),$J286/(($E286-$D286)*2),IF(AND(Q$111>$B286+$D286,Q$111<$B286+$E286),$J286/($E286-$D286),0)))","v":0},{"$f":"IF(OR($C286=\"Annual\",$D286=$E286),IF(AND($D286=$E286,R$111=$B286+$D286),$J286,IF(AND(R$111>$B286+$D286,R$111<=$B286+$E286), $J286/($E286-$D286),0)), IF(OR(R$111=$B286+$D286,R$111=$B286+$E286),$J286/(($E286-$D286)*2),IF(AND(R$111>$B286+$D286,R$111<$B286+$E286),$J286/($E286-$D286),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A286","v":"Type 18"},{"$f":"B286+1","v":2017},{"$f":"C286","v":"Annual"},5,5,{"$f":"$O$104","v":5.6858611361241887E-2},null,null,null,null,{"$f":"$E$104/$E$31","v":0},{"$f":"K287-S287","v":0},{"$f":"L287-T287","v":0},null,null,null,null,{"$f":"IF(OR($C287=\"Annual\",$D287=$E287),IF(AND($D287=$E287,R$111=$B287+$D287),$K287,IF(AND(R$111>$B287+$D287,R$111<=$B287+$E287), $K287/($E287-$D287),0)), IF(OR(R$111=$B287+$D287,R$111=$B287+$E287),$K287/(($E287-$D287)*2),IF(AND(R$111>$B287+$D287,R$111<$B287+$E287),$K287/($E287-$D287),0)))","v":0},{"$f":"IF(OR($C287=\"Annual\",$D287=$E287),IF(AND($D287=$E287,S$111=$B287+$D287),$K287,IF(AND(S$111>$B287+$D287,S$111<=$B287+$E287), $K287/($E287-$D287),0)), IF(OR(S$111=$B287+$D287,S$111=$B287+$E287),$K287/(($E287-$D287)*2),IF(AND(S$111>$B287+$D287,S$111<$B287+$E287),$K287/($E287-$D287),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A287","v":"Type 18"},{"$f":"B287+1","v":2018},{"$f":"C287","v":"Annual"},5,5,{"$f":"$P$104","v":5.6858611361241887E-2},null,null,null,null,null,{"$f":"$F$104/$F$31","v":0},{"$f":"L288-T288","v":0},null,null,null,null,null,{"$f":"IF(OR($C288=\"Annual\",$D288=$E288),IF(AND($D288=$E288,S$111=$B288+$D288),$L288,IF(AND(S$111>$B288+$D288,S$111<=$B288+$E288), $L288/($E288-$D288),0)), IF(OR(S$111=$B288+$D288,S$111=$B288+$E288),$L288/(($E288-$D288)*2),IF(AND(S$111>$B288+$D288,S$111<$B288+$E288),$L288/($E288-$D288),0)))","v":0},{"$f":"IF(OR($C288=\"Annual\",$D288=$E288),IF(AND($D288=$E288,T$111=$B288+$D288),$L288,IF(AND(T$111>$B288+$D288,T$111<=$B288+$E288), $L288/($E288-$D288),0)), IF(OR(T$111=$B288+$D288,T$111=$B288+$E288),$L288/(($E288-$D288)*2),IF(AND(T$111>$B288+$D288,T$111<$B288+$E288),$L288/($E288-$D288),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A288","v":"Type 18"},{"$f":"B288+1","v":2019},{"$f":"C288","v":"Annual"},5,5,{"$f":"$Q$104","v":5.6858611361241887E-2},null,null,null,null,null,null,{"$f":"$G$104/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C289=\"Annual\",$D289=$E289),IF(AND($D289=$E289,T$111=$B289+$D289),$M289,IF(AND(T$111>$B289+$D289,T$111<=$B289+$E289), $M289/($E289-$D289),0)), IF(OR(T$111=$B289+$D289,T$111=$B289+$E289),$M289/(($E289-$D289)*2),IF(AND(T$111>$B289+$D289,T$111<$B289+$E289),$M289/($E289-$D289),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A86","v":"Type 19"},{"$f":"B119","v":2014},{"$f":"$I105","v":"Annual"},{"$f":"$J105","v":10},{"$f":"$K105","v":10},{"$f":"$L$105","v":5.4999999999999993E-2},null,{"$f":"$B$105/$B$31","v":0},{"$f":"H291-P291","v":0},{"$f":"I291-Q291","v":0},{"$f":"J291-R291","v":0},{"$f":"K291-S291","v":0},{"$f":"L291-T291","v":0},null,{"$f":"IF(OR($C291=\"Annual\",$D291=$E291),IF(AND($D291=$E291,O$111=$B291+$D291),$H291,IF(AND(O$111>$B291+$D291,O$111<=$B291+$E291), $H291/($E291-$D291),0)), IF(OR(O$111=$B291+$D291,O$111=$B291+$E291),$H291/(($E291-$D291)*2),IF(AND(O$111>$B291+$D291,O$111<$B291+$E291),$H291/($E291-$D291),0)))","v":0},{"$f":"IF(OR($C291=\"Annual\",$D291=$E291),IF(AND($D291=$E291,P$111=$B291+$D291),$H291,IF(AND(P$111>$B291+$D291,P$111<=$B291+$E291), $H291/($E291-$D291),0)), IF(OR(P$111=$B291+$D291,P$111=$B291+$E291),$H291/(($E291-$D291)*2),IF(AND(P$111>$B291+$D291,P$111<$B291+$E291),$H291/($E291-$D291),0)))","v":0},0,0,0,0,null,{"$f":"IF($C291=\"annual\",IF(V$111=$B291,0,G291*$F291),IF(V$111-$B291=0,0,IF((V$111-$B291)<$E291,AVERAGE(G291,H291)*$F291,IF((V$111-$B291)=$E291,G291*$F291/2,0))))","v":0},{"$f":"IF($C291=\"annual\",IF(W$111=$B291,0,H291*$F291),IF(W$111-$B291=0,0,IF((W$111-$B291)<$E291,AVERAGE(H291,I291)*$F291,IF((W$111-$B291)=$E291,H291*$F291/2,0))))","v":0},0,0,0,0]
[{"$f":"A291","v":"Type 19"},{"$f":"B291+1","v":2015},{"$f":"C291","v":"Annual"},{"$f":"D291","v":10},10,{"$f":"$M$105","v":5.6858611361241887E-2},null,null,{"$f":"$C$105/$C$31","v":0},{"$f":"I292-Q292","v":0},{"$f":"J292-R292","v":0},{"$f":"K292-S292","v":0},{"$f":"L292-T292","v":0},null,null,{"$f":"IF(OR($C292=\"Annual\",$D292=$E292),IF(AND($D292=$E292,P$111=$B292+$D292),$I292,IF(AND(P$111>$B292+$D292,P$111<=$B292+$E292), $I292/($E292-$D292),0)), IF(OR(P$111=$B292+$D292,P$111=$B292+$E292),$I292/(($E292-$D292)*2),IF(AND(P$111>$B292+$D292,P$111<$B292+$E292),$I292/($E292-$D292),0)))","v":0},{"$f":"IF(OR($C292=\"Annual\",$D292=$E292),IF(AND($D292=$E292,Q$111=$B292+$D292),$I292,IF(AND(Q$111>$B292+$D292,Q$111<=$B292+$E292), $I292/($E292-$D292),0)), IF(OR(Q$111=$B292+$D292,Q$111=$B292+$E292),$I292/(($E292-$D292)*2),IF(AND(Q$111>$B292+$D292,Q$111<$B292+$E292),$I292/($E292-$D292),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A292","v":"Type 19"},{"$f":"B292+1","v":2016},{"$f":"C292","v":"Annual"},10,10,{"$f":"$N$105","v":6.1858611361241884E-2},null,null,null,{"$f":"$D$105/$D$31","v":0},{"$f":"J293-R293","v":0},{"$f":"K293-S293","v":0},{"$f":"L293-T293","v":0},null,null,null,{"$f":"IF(OR($C293=\"Annual\",$D293=$E293),IF(AND($D293=$E293,Q$111=$B293+$D293),$J293,IF(AND(Q$111>$B293+$D293,Q$111<=$B293+$E293), $J293/($E293-$D293),0)), IF(OR(Q$111=$B293+$D293,Q$111=$B293+$E293),$J293/(($E293-$D293)*2),IF(AND(Q$111>$B293+$D293,Q$111<$B293+$E293),$J293/($E293-$D293),0)))","v":0},{"$f":"IF(OR($C293=\"Annual\",$D293=$E293),IF(AND($D293=$E293,R$111=$B293+$D293),$J293,IF(AND(R$111>$B293+$D293,R$111<=$B293+$E293), $J293/($E293-$D293),0)), IF(OR(R$111=$B293+$D293,R$111=$B293+$E293),$J293/(($E293-$D293)*2),IF(AND(R$111>$B293+$D293,R$111<$B293+$E293),$J293/($E293-$D293),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A293","v":"Type 19"},{"$f":"B293+1","v":2017},{"$f":"C293","v":"Annual"},10,10,{"$f":"$O$105","v":6.1858611361241884E-2},null,null,null,null,{"$f":"$E$105/$E$31","v":0},{"$f":"K294-S294","v":0},{"$f":"L294-T294","v":0},null,null,null,null,{"$f":"IF(OR($C294=\"Annual\",$D294=$E294),IF(AND($D294=$E294,R$111=$B294+$D294),$K294,IF(AND(R$111>$B294+$D294,R$111<=$B294+$E294), $K294/($E294-$D294),0)), IF(OR(R$111=$B294+$D294,R$111=$B294+$E294),$K294/(($E294-$D294)*2),IF(AND(R$111>$B294+$D294,R$111<$B294+$E294),$K294/($E294-$D294),0)))","v":0},{"$f":"IF(OR($C294=\"Annual\",$D294=$E294),IF(AND($D294=$E294,S$111=$B294+$D294),$K294,IF(AND(S$111>$B294+$D294,S$111<=$B294+$E294), $K294/($E294-$D294),0)), IF(OR(S$111=$B294+$D294,S$111=$B294+$E294),$K294/(($E294-$D294)*2),IF(AND(S$111>$B294+$D294,S$111<$B294+$E294),$K294/($E294-$D294),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A294","v":"Type 19"},{"$f":"B294+1","v":2018},{"$f":"C294","v":"Annual"},10,10,{"$f":"$P$105","v":6.1858611361241884E-2},null,null,null,null,null,{"$f":"$F$105/$F$31","v":0},{"$f":"L295-T295","v":0},null,null,null,null,null,{"$f":"IF(OR($C295=\"Annual\",$D295=$E295),IF(AND($D295=$E295,S$111=$B295+$D295),$L295,IF(AND(S$111>$B295+$D295,S$111<=$B295+$E295), $L295/($E295-$D295),0)), IF(OR(S$111=$B295+$D295,S$111=$B295+$E295),$L295/(($E295-$D295)*2),IF(AND(S$111>$B295+$D295,S$111<$B295+$E295),$L295/($E295-$D295),0)))","v":0},{"$f":"IF(OR($C295=\"Annual\",$D295=$E295),IF(AND($D295=$E295,T$111=$B295+$D295),$L295,IF(AND(T$111>$B295+$D295,T$111<=$B295+$E295), $L295/($E295-$D295),0)), IF(OR(T$111=$B295+$D295,T$111=$B295+$E295),$L295/(($E295-$D295)*2),IF(AND(T$111>$B295+$D295,T$111<$B295+$E295),$L295/($E295-$D295),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A295","v":"Type 19"},{"$f":"B295+1","v":2019},{"$f":"C295","v":"Annual"},10,10,{"$f":"$Q$105","v":6.1858611361241884E-2},null,null,null,null,null,null,{"$f":"$G$105/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C296=\"Annual\",$D296=$E296),IF(AND($D296=$E296,T$111=$B296+$D296),$M296,IF(AND(T$111>$B296+$D296,T$111<=$B296+$E296), $M296/($E296-$D296),0)), IF(OR(T$111=$B296+$D296,T$111=$B296+$E296),$M296/(($E296-$D296)*2),IF(AND(T$111>$B296+$D296,T$111<$B296+$E296),$M296/($E296-$D296),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A87","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J106","v":3},{"$f":"$K106","v":3},{"$f":"$L$106","v":5.9999999999999991E-2},null,{"$f":"$B$106/$B$31","v":0},{"$f":"H298-P298","v":0},{"$f":"I298-Q298","v":0},{"$f":"J298-R298","v":0},{"$f":"K298-S298","v":0},{"$f":"L298-T298","v":0},null,{"$f":"IF($D298=$E298,IF(O$111=$B298+$E298,$H298,0),0)","v":0},{"$f":"IF($D298=$E298,IF(P$111=$B298+$E298,$H298,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B298=$D298,$H298*(((1+$F298)^$D298)-1),0)","v":0},{"$f":"IF(W$111-$B298=$D298,$H298*(((1+$F298)^$D298)-1),0)","v":0},0,0,0,0]
[{"$f":"A298","v":"ZERO-COUPON BOND"},{"$f":"B298+1","v":2015},null,{"$f":"D298","v":3},3,{"$f":"$M$106","v":6.1858611361241884E-2},null,null,{"$f":"$C$106/$C$31","v":0},{"$f":"I299-Q299","v":0},{"$f":"J299-R299","v":0},{"$f":"K299-S299","v":0},{"$f":"L299-T299","v":0},null,null,{"$f":"IF($D299=$E299,IF(P$111=$B299+$E299,$I299,0),0)","v":0},{"$f":"IF($D299=$E299,IF(Q$111=$B299+$E299,$I299,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B299=$D299,$I299*(((1+$F299)^$D299)-1),0)","v":0},{"$f":"IF(X$111-$B299=$D299,$I299*(((1+$F299)^$D299)-1),0)","v":0},0,0,0]
[{"$f":"A299","v":"ZERO-COUPON BOND"},{"$f":"B299+1","v":2016},null,3,3,{"$f":"$N$106","v":6.6858611361241882E-2},null,null,null,{"$f":"$D$106/$D$31","v":0},{"$f":"J300-R300","v":0},{"$f":"K300-S300","v":0},{"$f":"L300-T300","v":0},null,null,null,{"$f":"IF($D300=$E300,IF(Q$111=$B300+$E300,$J300,0),0)","v":0},{"$f":"IF($D300=$E300,IF(R$111=$B300+$E300,$J300,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B300=$D300,$J300*(((1+$F300)^$D300)-1),0)","v":0},{"$f":"IF(Y$111-$B300=$D300,$J300*(((1+$F300)^$D300)-1),0)","v":0},0,0]
[{"$f":"A300","v":"ZERO-COUPON BOND"},{"$f":"B300+1","v":2017},null,3,3,{"$f":"$O$106","v":6.6858611361241882E-2},null,null,null,null,{"$f":"$E$106/$E$31","v":0},{"$f":"K301-S301","v":0},{"$f":"L301-T301","v":0},null,null,null,null,{"$f":"IF($D301=$E301,IF(R$111=$B301+$E301,$K301,0),0)","v":0},{"$f":"IF($D301=$E301,IF(S$111=$B301+$E301,$K301,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B301=$D301,$K301*(((1+$F301)^$D301)-1),0)","v":0},{"$f":"IF(Z$111-$B301=$D301,$K301*(((1+$F301)^$D301)-1),0)","v":0},0]
[{"$f":"A301","v":"ZERO-COUPON BOND"},{"$f":"B301+1","v":2018},null,3,3,{"$f":"$P$106","v":6.6858611361241882E-2},null,null,null,null,null,{"$f":"$F$106/$F$31","v":0},{"$f":"L302-T302","v":0},null,null,null,null,null,{"$f":"IF($D302=$E302,IF(S$111=$B302+$E302,$L302,0),0)","v":0},{"$f":"IF($D302=$E302,IF(T$111=$B302+$E302,$L302,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B302=$D302,$L302*(((1+$F302)^$D302)-1),0)","v":0},{"$f":"IF(AA$111-$B302=$D302,$L302*(((1+$F302)^$D302)-1),0)","v":0}]
[{"$f":"A302","v":"ZERO-COUPON BOND"},{"$f":"B302+1","v":2019},null,3,3,{"$f":"$Q$106","v":6.6858611361241882E-2},null,null,null,null,null,null,{"$f":"$G$106/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF($D303=$E303,IF(T$111=$B303+$E303,$M303,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B303=$D303,$M303*(((1+$F303)^$D303)-1),0)","v":0}]
[]
[null,"Calculations in LCU"]
[]
[{"$f":"'Input 4 - Forecast'!A89","v":"Domestic Residual Financing (annual payments, no interest or amortization in current year)"},{"$f":"B119","v":2014},null,{"$f":"$J108","v":1},{"$f":"$K108","v":1},{"$f":"$L$108","v":0.03},null,{"$f":"$B$108","v":4.8823307881662031E-2},{"$f":"H307-P307","v":0},{"$f":"I307-Q307","v":0},{"$f":"J307-R307","v":0},{"$f":"K307-S307","v":0},{"$f":"L307-T307","v":0},null,0,{"$f":"H307","v":4.8823307881662031E-2},0,0,0,0,null,0,{"$f":"H307*$F307","v":1.4646992364498609E-3},{"$f":"I307*$F307","v":0},0,0,0]
[null,{"$f":"B307+1","v":2015},null,{"$f":"D307","v":1},1,{"$f":"$M$108","v":2.9358611361241897E-2},null,null,{"$f":"$C$108","v":4.7183698825540132E-2},{"$f":"I308-Q308","v":0},{"$f":"J308-R308","v":0},{"$f":"K308-S308","v":0},{"$f":"L308-T308","v":0},null,null,0,{"$f":"I308","v":4.7183698825540132E-2},0,0,0,null,null,0,{"$f":"I308*$F308","v":1.3852478764049185E-3},0,0,0]
[null,{"$f":"B308+1","v":2016},null,1,1,{"$f":"$N$108","v":2.9358611361241897E-2},null,null,null,{"$f":"$D$108","v":0.10712686694849172},{"$f":"J309-R309","v":0},{"$f":"K309-S309","v":0},{"$f":"L309-T309","v":0},null,null,null,0,{"$f":"J309","v":0.10712686694849172},0,0,null,null,null,0,{"$f":"J309*$F309","v":3.1450960530882378E-3},0,0]
[null,{"$f":"B309+1","v":2017},null,1,1,{"$f":"$O$108","v":3.1858611361241899E-2},null,null,null,null,{"$f":"$E$108","v":0.62824327107760303},{"$f":"K310-S310","v":0},{"$f":"L310-T310","v":0},null,null,null,null,0,{"$f":"K310","v":0.62824327107760303},0,null,null,null,null,0,{"$f":"K310*$F310","v":2.0014958213576697E-2},{"$f":"L310*$F310","v":0}]
[null,{"$f":"B310+1","v":2018},null,1,1,{"$f":"$P$108","v":3.1858611361241899E-2},null,null,null,null,null,{"$f":"$F$108","v":0.28768834628072837},{"$f":"L311-T311","v":0},null,null,null,null,null,0,{"$f":"L311","v":0.28768834628072837},null,null,null,null,null,0,{"$f":"L311*$F311","v":9.1653512173161065E-3}]
[null,{"$f":"B311+1","v":2019},null,1,1,{"$f":"$Q$108","v":3.1858611361241899E-2},null,null,null,null,null,null,{"$f":"$G$108","v":1.6941842289598739E-2},null,null,null,null,null,null,0,null,null,null,null,null,null,0]

{"sheet":"constant pb","index":25,"n_rows":312,"n_cols":27,"rows_kept":312,"cut":false,"hidden":true,"merged":[[230,1,230,26],[267,1,267,26],[304,1,304,26],[125,1,125,26],[135,1,135,26],[172,1,172,26],[211,1,211,26],[220,1,220,26],[116,1,116,26],[72,1,72,6],[111,7,111,12],[111,14,111,19],[111,21,111,26],[111,1,111,5]]}
[]
["Constant Primary Balance","First Year of projection"]
[null,{"$f":"FirstYear","v":2014},{"$f":"B3+1","v":2015},{"$f":"C3+1","v":2016},{"$f":"D3+1","v":2017},{"$f":"E3+1","v":2018},{"$f":"F3+1","v":2019}]
[]
["Total Public Debt",{"$f":"B7+B13","v":2055.7125134797711},2126.2931431581251,2177.2383147583009,2233.3257044656211,2293.1044963787162,2357.6876974543366]
["o/w public guarantees",{"$f":"'Baseline debt'!P8","v":""},{"$f":"'Baseline debt'!Q8","v":""},{"$f":"'Baseline debt'!R8","v":""},{"$f":"'Baseline debt'!S8","v":""},{"$f":"'Baseline debt'!T8","v":""},{"$f":"'Baseline debt'!U8","v":""}]
["Old Debt",{"$f":"B8+B9","v":1677.4929001639998},{"$f":"C8+C9","v":1501.0351927249999},1321.317233405,1202.066999161,1066.9348089269999,1002.004826151]
["o/w domestic-currency debt",{"$f":"'Baseline debt'!P11","v":1677.4929001639998},{"$f":"'Baseline debt'!Q11","v":1501.0351927249999},{"$f":"'Baseline debt'!R11","v":1321.317233405},{"$f":"'Baseline debt'!S11","v":1202.066999161},{"$f":"'Baseline debt'!T11","v":1066.9348089269999},{"$f":"'Baseline debt'!U11","v":1002.004826151}]
["o/w foreign-currency debt",{"$f":"'Baseline debt'!P13/'Baseline debt'!P$73*B32","v":0},{"$f":"'Baseline debt'!Q13/'Baseline debt'!Q$73*C32","v":0},{"$f":"'Baseline debt'!R13/'Baseline debt'!R$73*D32","v":0},{"$f":"'Baseline debt'!S13/'Baseline debt'!S$73*E32","v":0},{"$f":"'Baseline debt'!T13/'Baseline debt'!T$73*F32","v":0},{"$f":"'Baseline debt'!U13/'Baseline debt'!U$73*G32","v":0}]
["o/w short-term debt at original maturity",0,0,0,0,0,0]
["o/w MLT debt",{"$f":"B8+B9","v":1677.4929001639998},1501.0351927249999,1321.317233405,1202.066999161,1066.9348089269999,1002.004826151]
[]
["New Debt",{"$f":"B14+B15","v":378.21961331577143},{"$f":"C14+C15","v":625.2579504331253},855.92108135330102,1031.2587053046211,1226.1696874517163,1355.6828713033367]
["o/w domestic-currency debt",{"$f":"SUM(H119:H124,H138:H171,H214:H219,H233:H266,H307:H312)","v":378.21961331577143},625.2579504331253,855.92108135330102,1031.2587053046211,1226.1696874517163,{"$f":"SUM(M119:M124,M138:M171,M214:M219,M233:M266,M307:M312)","v":1355.6828713033367}]
["o/w foreign-currency debt",{"$f":"SUM(H128:H133,H175:H208,H223:H228,H270:H303)*B32","v":0},0,0,0,0,0]
["o/w short-term debt at original maturity",{"$f":"SUM(H119:H124,H214:H219,H307:H312)+SUM(H128:H133,H223:H228)*B32","v":151.04882330788175},157.18080915799658,162.16400083311626,172.91462198631851,182.23090219346071,193.46400069116584]
["o/w MLT debt",{"$f":"B14+B15-B16","v":227.17079000788968},468.07714127512872,693.75708052018479,858.34408331830264,1043.9387852582556,1162.2188706121708]
[]
["Gross Financing Needs",{"$f":"B63","v":360.31961331577145},375.18716042523556,418.24394007817239,415.99454133380925,457.58446985236765,467.90329656718666]
["Primary deficit",{"$f":"B49-B47","v":-32.700645783616778},-33.373906458640022,-34.166129575374043,-35.129503401778379,-36.138099244527439,-37.109361255062822]
["Interest revenues",{"$f":"B48","v":3.0065},0,0,0,0,0]
["Debt service",{"$f":"B23+B24","v":396.02675909938824},411.56756688387549,455.18506965354652,453.89904473558761,496.49756909689506,507.78765782224934]
["Interest payments",{"$f":"SUM(B50:B51,B58:B59)","v":85.156659263388221},84.061036136993792,87.88630117554996,93.991893109098541,98.691891157622678,104.46756233068302]
["Amortization payments",{"$f":"SUM(B53:B54,B60:B61)","v":310.87009983600001},327.50653074688171,367.29876847799653,359.90715162648905,397.80567793927241,403.32009549156635]
["Effective interest rate",{"$f":"'Baseline debt'!P64","v":4.2827521565925453E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(C23/(B5-B6)),C23/(B5-B6),\"\"),IF(ISNUMBER(C23/B5),C23/B5,\"\"))","v":4.0891435736167679E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(D23/(C5-C6)),D23/(C5-C6),\"\"),IF(ISNUMBER(D23/C5),D23/C5,\"\"))","v":4.1333106612484689E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(E23/(D5-D6)),E23/(D5-D6),\"\"),IF(ISNUMBER(E23/D5),E23/D5,\"\"))","v":4.3170236566194523E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(F23/(E5-E6)),F23/(E5-E6),\"\"),IF(ISNUMBER(F23/E5),F23/E5,\"\"))","v":4.4190549976783247E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(G23/(F5-F6)),G23/(F5-F6),\"\"),IF(ISNUMBER(G23/F5),G23/F5,\"\"))","v":4.5557261998159612E-2}]
["Real GDP growth",{"$f":"'Input 5 - Scenario Design'!E143","v":-1.7760310734682316E-2},{"$f":"'Input 5 - Scenario Design'!F143","v":7.4912190224238895E-3},{"$f":"'Input 5 - Scenario Design'!G143","v":1.0600000000005494E-2},{"$f":"'Input 5 - Scenario Design'!H143","v":1.4000739999997514E-2},{"$f":"'Input 5 - Scenario Design'!I143","v":1.4007680000003075E-2},{"$f":"'Input 5 - Scenario Design'!J143","v":1.1999999999999345E-2}]
["Inflation",{"$f":"'Input 5 - Scenario Design'!E144","v":1.4156249101911822E-2},{"$f":"'Input 5 - Scenario Design'!F144","v":1.2999999999994793E-2},{"$f":"'Input 5 - Scenario Design'!G144","v":1.3000000000000345E-2},{"$f":"'Input 5 - Scenario Design'!H144","v":1.4000000000001789E-2},{"$f":"'Input 5 - Scenario Design'!I144","v":1.4500000000003288E-2},{"$f":"'Input 5 - Scenario Design'!J144","v":1.4699999999996161E-2}]
["Non-interest revenue-to-GDP ratio",{"$f":"'Input 5 - Scenario Design'!E145","v":0.47796221731901778},{"$f":"'Input 5 - Scenario Design'!F145","v":0.47796221731901778},{"$f":"'Input 5 - Scenario Design'!G145","v":0.47796221731901778},{"$f":"'Input 5 - Scenario Design'!H145","v":0.47796221731901778},{"$f":"'Input 5 - Scenario Design'!I145","v":0.47796221731901778},{"$f":"'Input 5 - Scenario Design'!J145","v":0.47796221731901778}]
["Non-interest expenditure-to-GDP ratio",{"$f":"'Input 5 - Scenario Design'!E146","v":0.45699863404227603},{"$f":"'Input 5 - Scenario Design'!F146","v":0.45699863404227603},{"$f":"'Input 5 - Scenario Design'!G146","v":0.45699863404227603},{"$f":"'Input 5 - Scenario Design'!H146","v":0.45699863404227603},{"$f":"'Input 5 - Scenario Design'!I146","v":0.45699863404227603},{"$f":"'Input 5 - Scenario Design'!J146","v":0.45699863404227603}]
["Primary balance",{"$f":"'Input 5 - Scenario Design'!E147","v":2.0963583276741748E-2},{"$f":"'Input 5 - Scenario Design'!F147","v":2.0963583276741748E-2},{"$f":"'Input 5 - Scenario Design'!G147","v":2.0963583276741748E-2},{"$f":"'Input 5 - Scenario Design'!H147","v":2.0963583276741748E-2},{"$f":"'Input 5 - Scenario Design'!I147","v":2.0963583276741748E-2},{"$f":"'Input 5 - Scenario Design'!J147","v":2.0963583276741748E-2}]
["Nominal exchange rate -- average (LCU/USD)",{"$f":"'Input 5 - Scenario Design'!E148","v":0.75766826749923399},{"$f":"'Input 5 - Scenario Design'!F148","v":0.751442424023817},{"$f":"'Input 5 - Scenario Design'!G148","v":0.744026739317876},{"$f":"'Input 5 - Scenario Design'!H148","v":0.73697878514773096},{"$f":"'Input 5 - Scenario Design'!I148","v":0.73103781632103304},{"$f":"'Input 5 - Scenario Design'!J148","v":0.72514507606215295}]
["Nominal exchange rate -- end of period (LCU/USD)",{"$f":"'Input 5 - Scenario Design'!E149","v":0.75579575512170705},{"$f":"'Input 5 - Scenario Design'!F149","v":0.74795052338016799},{"$f":"'Input 5 - Scenario Design'!G149","v":0.74070775346898998},{"$f":"'Input 5 - Scenario Design'!H149","v":0.734160686527219},{"$f":"'Input 5 - Scenario Design'!I149","v":0.728293223159306},{"$f":"'Input 5 - Scenario Design'!J149","v":0.72247682587548701}]
["Interest rate shock, basis points, compared to baseline",{"$f":"'Input 5 - Scenario Design'!E150","v":0},{"$f":"'Input 5 - Scenario Design'!F150","v":0},{"$f":"'Input 5 - Scenario Design'!G150","v":0},{"$f":"'Input 5 - Scenario Design'!H150","v":0},{"$f":"'Input 5 - Scenario Design'!I150","v":0},{"$f":"'Input 5 - Scenario Design'!J150","v":0}]
["Nominal GDP growth",{"$f":"(1+B26)*(1+B27)-1","v":-3.8554810156580244E-3},2.0588604869710148E-2,2.3737800000005915E-2,2.8196750359999356E-2,2.8710791360006427E-2,2.6876399999995471E-2]
["Nominal GDP in LCU",{"$f":"'Input 2 - Data'!P7*(1+B34)","v":1559.8786405898848},{"$f":"B35*(1+C34)","v":1591.9943655656905},{"$f":"C35*(1+D34)","v":1629.7848094166252},{"$f":"D35*(1+E34)","v":1675.7394448282648},{"$f":"E35*(1+F34)","v":1723.851250402462},{"$f":"F35*(1+G34)","v":1770.1821661487709}]
[]
["Total public debt-to-GDP",{"$f":"B5/B35","v":1.3178669545102442},1.3356159978635225,1.3359053920361637,1.3327404277306962,1.3302217902173128,1.3318898713027651]
["Debt service-to-GDP",{"$f":"B22/B35","v":0.25388305781892528},0.25852325597749926,0.27929151567959343,0.2708649283970902,0.28801647994917157,0.28685615951436128]
["Gross financing needs-to-GDP",{"$f":"B19/B35","v":0.2309920810118361},0.23567116099177815,0.25662525362957644,0.2482453597530741,0.26544312900868733,0.26432494096647835]
["Total public debt-to-revenue",{"$f":"B5/(B47+B48)","v":2.7461877163327792},{"$f":"C5/C47","v":2.794396605981222},2.7950020809793599,2.7883802933342601,2.7831107606764052,2.7866007459200275]
["Debt service-to-revenue",{"$f":"B22/(B47+B48)","v":0.52904470544709881},{"$f":"C22/C47","v":0.54088638517832233},0.58433806179533054,0.56670782455655966,0.60259256801659244,0.60016492751956996]
["Gross financing needs-to-revenue",{"$f":"B19/(B47+B48)","v":0.48134420039433473},{"$f":"C19/C47","v":0.49307487590484272},0.53691535508609234,0.51938281051906188,0.55536425137871559,0.55302476093011688]
[]
[]
[null,{"$f":"FirstYear","v":2014},{"$f":"B45+1","v":2015},{"$f":"C45+1","v":2016},{"$f":"D45+1","v":2017},{"$f":"E45+1","v":2018},{"$f":"F45+1","v":2019}]
[]
["Public sector non-interest revenues and grants",{"$f":"B28*B$35","v":745.56305380491654},{"$f":"C28*C$35","v":760.91315692516037},778.97556126162294,800.94014069905734,823.93576597052208,846.08019319104847]
["Public sector interest revenue",{"$f":"'Input 4 - Forecast'!C21","v":3.0065},{"$f":"'Input 4 - Forecast'!D21","v":3.0065},{"$f":"'Input 4 - Forecast'!E21","v":2.7749999999999999},{"$f":"'Input 4 - Forecast'!F21","v":2.7749999999999999},{"$f":"'Input 4 - Forecast'!G21","v":2.7749999999999999},{"$f":"'Input 4 - Forecast'!H21","v":2.7749999999999999}]
["Public sector non-interest expenditures ",{"$f":"B29*B$35","v":712.86240802129976},727.53925046652034,744.8094316862489,765.81063729727896,787.79766672599465,808.97083193598564]
["Interest expenditures on OLD debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C24","v":84.006859291943002},{"$f":"'Input 4 - Forecast'!D24","v":73.311144640000009},{"$f":"'Input 4 - Forecast'!E24","v":67.484902319999989},{"$f":"'Input 4 - Forecast'!F24","v":63.309651839999987},{"$f":"'Input 4 - Forecast'!G24","v":58.924689679999986},{"$f":"'Input 4 - Forecast'!H24","v":54.568045519999998},null,"Interest payments on OLD debt denominated in LCU are assumed to be independent of market conditions"]
["Interest expenditures on OLD debt denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C25/'Input 4 - Forecast'!C$17)*B31","v":0},{"$f":"('Input 4 - Forecast'!D25/'Input 4 - Forecast'!D$17)*C31","v":0},{"$f":"('Input 4 - Forecast'!E25/'Input 4 - Forecast'!E$17)*D31","v":0},{"$f":"('Input 4 - Forecast'!F25/'Input 4 - Forecast'!F$17)*E31","v":0},{"$f":"('Input 4 - Forecast'!G25/'Input 4 - Forecast'!G$17)*F31","v":0},{"$f":"('Input 4 - Forecast'!H25/'Input 4 - Forecast'!H$17)*G31","v":0},null,"Interest payments on OLD debt denominated in foreign currency are subject to exchange rate shocks."]
[]
["Principal payments on OLD debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C27","v":310.87009983600001},{"$f":"'Input 4 - Forecast'!D27","v":176.45770743899999},{"$f":"'Input 4 - Forecast'!E27","v":179.71795931999998},{"$f":"'Input 4 - Forecast'!F27","v":119.25023424400001},{"$f":"'Input 4 - Forecast'!G27","v":135.13219023400001},{"$f":"'Input 4 - Forecast'!H27","v":64.929982776000003},null,"Amortization payments on OLD debt denominated in LCU are assumed to be independent of market conditions"]
["Principal payments on OLD debt denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C28/'Input 4 - Forecast'!C$17)*B31","v":0},{"$f":"('Input 4 - Forecast'!D28/'Input 4 - Forecast'!D$17)*C31","v":0},{"$f":"('Input 4 - Forecast'!E28/'Input 4 - Forecast'!E$17)*D31","v":0},{"$f":"('Input 4 - Forecast'!F28/'Input 4 - Forecast'!F$17)*E31","v":0},{"$f":"('Input 4 - Forecast'!G28/'Input 4 - Forecast'!G$17)*F31","v":0},{"$f":"('Input 4 - Forecast'!H28/'Input 4 - Forecast'!H$17)*G31","v":0},null,"Amortization payments on OLD debt denominated in foreign currency are subject to exchange rate shocks."]
[]
["Recognition of implicit contingent liability",{"$f":"'Input 4 - Forecast'!C30","v":0},{"$f":"'Input 4 - Forecast'!D30","v":0},{"$f":"'Input 4 - Forecast'!E30","v":0},{"$f":"'Input 4 - Forecast'!F30","v":0},{"$f":"'Input 4 - Forecast'!G30","v":0},{"$f":"'Input 4 - Forecast'!H30","v":0}]
[]
["Interest expenditures on NEW debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C32","v":1.1497999714452218},{"$f":"SUM(W119:W124,W138:W171,W214:W219,W233:W266,W307:W312)+Baseline!W282","v":10.749891496993781},{"$f":"SUM(X119:X124,X138:X171,X214:X219,X233:X266,X307:X312)+Baseline!X282","v":20.401398855549964},{"$f":"SUM(Y119:Y124,Y138:Y171,Y214:Y219,Y233:Y266,Y307:Y312)+Baseline!Y282","v":30.682241269098558},{"$f":"SUM(Z119:Z124,Z138:Z171,Z214:Z219,Z233:Z266,Z307:Z312)+Baseline!Z282","v":39.767201477622685},{"$f":"SUM(AA119:AA124,AA138:AA171,AA214:AA219,AA233:AA266,AA307:AA312)+Baseline!AA282","v":49.899516810683025}]
["Interest expenditures on NEW debt denominated in foreign currency",{"$f":"'Input 4 - Forecast'!C33","v":0},{"$f":"SUM(W128:W133,W175:W210,W223:W229,W270:W303,Baseline!W283)*C31","v":0},{"$f":"SUM(X128:X133,X175:X210,X223:X229,X270:X303,Baseline!X283)*D31","v":0},{"$f":"SUM(Y128:Y133,Y175:Y210,Y223:Y229,Y270:Y303,Baseline!Y283)*E31","v":0},{"$f":"SUM(Z128:Z133,Z175:Z210,Z223:Z229,Z270:Z303,Baseline!Z283)*F31","v":0},{"$f":"SUM(AA128:AA133,AA175:AA210,AA223:AA229,AA270:AA303,Baseline!AA283)*G31","v":0}]
["Principal payments on NEW debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C34","v":0},{"$f":"SUM(P119:P124,P138:P171,P214:P219,P233:P266,P307:P312)","v":151.04882330788175},187.58080915799658,240.65691738248904,262.67348770527241,{"$f":"SUM(T119:T124,T138:T171,T214:T219,T233:T266,T307:T312)","v":338.39011271556637}]
["Principal payments on NEW debt denominated in foreign currency",{"$f":"'Input 4 - Forecast'!C35","v":0},{"$f":"SUM(P128:P134,P175:P210,P223:P229,P270:P303)*C31","v":0},0,0,0,0]
[]
["Gross financing requirements",{"$f":"SUM(B49:B51,B53:B54,B56,B58:B61)-SUM(B47:B48)","v":360.31961331577145},{"$f":"SUM(C49:C51,C53:C54,C56,C58:C61)-SUM(C47:C48)","v":375.18716042523556},418.24394007817239,415.99454133380925,457.58446985236765,467.90329656718666]
[]
["Change in domestic Arrears",{"$f":"'Input 4 - Forecast'!C39","v":-12.2},{"$f":"'Input 4 - Forecast'!D39","v":-20},{"$f":"'Input 4 - Forecast'!E39","v":0},{"$f":"'Input 4 - Forecast'!F39","v":0},{"$f":"'Input 4 - Forecast'!G39","v":0},{"$f":"'Input 4 - Forecast'!H39","v":0}]
["Change in external Arrears",{"$f":"('Input 4 - Forecast'!C40/'Input 4 - Forecast'!C$17)*'Input 5 - Scenario Design'!E$48","v":0},{"$f":"('Input 4 - Forecast'!D40/'Input 4 - Forecast'!D$17)*'Input 5 - Scenario Design'!F$48","v":0},{"$f":"('Input 4 - Forecast'!E40/'Input 4 - Forecast'!E$17)*'Input 5 - Scenario Design'!G$48","v":0},{"$f":"('Input 4 - Forecast'!F40/'Input 4 - Forecast'!F$17)*'Input 5 - Scenario Design'!H$48","v":0},{"$f":"('Input 4 - Forecast'!G40/'Input 4 - Forecast'!G$17)*'Input 5 - Scenario Design'!I$48","v":0},{"$f":"('Input 4 - Forecast'!H40/'Input 4 - Forecast'!H$17)*'Input 5 - Scenario Design'!J$48","v":0},null,"Change in external arrears are subject to exchange rate shocks."]
["Debt relief",{"$f":"('Input 4 - Forecast'!C41/'Input 4 - Forecast'!C$17)*'Input 5 - Scenario Design'!E$48","v":0},{"$f":"('Input 4 - Forecast'!D41/'Input 4 - Forecast'!D$17)*'Input 5 - Scenario Design'!F$48","v":0},{"$f":"('Input 4 - Forecast'!E41/'Input 4 - Forecast'!E$17)*'Input 5 - Scenario Design'!G$48","v":0},{"$f":"('Input 4 - Forecast'!F41/'Input 4 - Forecast'!F$17)*'Input 5 - Scenario Design'!H$48","v":0},{"$f":"('Input 4 - Forecast'!G41/'Input 4 - Forecast'!G$17)*'Input 5 - Scenario Design'!I$48","v":0},{"$f":"('Input 4 - Forecast'!H41/'Input 4 - Forecast'!H$17)*'Input 5 - Scenario Design'!J$48","v":0},null,"Debt relief is assumed to be from external creditors and is thus subject to exchange rate shocks."]
[{"$f":"'Input 2 - Data'!D31","v":"Please specify (1) (e.g., privatization receipts) (+ reduces financing needs)"},{"$f":"'Input 4 - Forecast'!C42","v":0},{"$f":"'Input 4 - Forecast'!D42","v":0},{"$f":"'Input 4 - Forecast'!E42","v":0},{"$f":"'Input 4 - Forecast'!F42","v":0},{"$f":"'Input 4 - Forecast'!G42","v":0},{"$f":"'Input 4 - Forecast'!H42","v":0}]
[{"$f":"'Input 2 - Data'!D32","v":"Please specify (2) (e.g., other debt flows) (+ increases financing needs)"},{"$f":"'Input 4 - Forecast'!C43","v":5.7},{"$f":"'Input 4 - Forecast'!D43","v":2.9},{"$f":"'Input 4 - Forecast'!E43","v":0},{"$f":"'Input 4 - Forecast'!F43","v":0},{"$f":"'Input 4 - Forecast'!G43","v":0},{"$f":"'Input 4 - Forecast'!H43","v":0}]
[]
["Financing needs to be financed with new issuance",{"$f":"MAX(B63-B65-B66-B67-B68+B69,0)","v":378.21961331577143},{"$f":"MAX(C63-C65-C66-C67-C68+C69,0)","v":398.08716042523554},418.24394007817239,415.99454133380925,457.58446985236765,467.90329656718666]
[]
["New Issuance of domestic debt (new debt) 1/","Fiscal needs in LCU automatically filled by issuing debt\n (same profile as in the baseline scenario)",null,null,null,null,null,null,"Semi-annual or annual payments","Grace period","Maturity",{"$f":"CONCATENATE(\"Interest Rate on debt issued in \",B45)","v":"Interest Rate on debt issued in 2014"},"Interest Rate on debt issued in 2015","Interest Rate on debt issued in 2016","Interest Rate on debt issued in 2017","Interest Rate on debt issued in 2018","Interest Rate on debt issued in 2019"]
["Short-term debt 2/"]
["Denominated in local currency",{"$f":"('Input 4 - Forecast'!C56/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":151.00000000000009},{"$f":"('Input 4 - Forecast'!D56/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":157.13546022182757},{"$f":"('Input 4 - Forecast'!E56/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":162.06232533949483},{"$f":"('Input 4 - Forecast'!F56/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":172.32426207263427},{"$f":"('Input 4 - Forecast'!G56/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":181.96231385774595},{"$f":"('Input 4 - Forecast'!H56/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":193.44828105906376},null,{"$f":"'Input 4 - Forecast'!J56","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K56","v":1},{"$f":"'Input 4 - Forecast'!L56","v":1},{"$f":"'Input 4 - Forecast'!M56+B$33/10000","v":1.52291386946387E-2},{"$f":"'Input 4 - Forecast'!N56+C$33/10000","v":1.6862499999999999E-2},{"$f":"'Input 4 - Forecast'!O56+D$33/10000","v":1.9824999999999898E-2},{"$f":"'Input 4 - Forecast'!P56+E$33/10000","v":2.3799999999999901E-2},{"$f":"'Input 4 - Forecast'!Q56+F$33/10000","v":2.7012499999999998E-2},{"$f":"'Input 4 - Forecast'!R56+G$33/10000","v":2.9937499999999999E-2}]
["Denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C57/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D57/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E57/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F57/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G57/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H57/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J57","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K57","v":1},{"$f":"'Input 4 - Forecast'!L57","v":1},{"$f":"'Input 4 - Forecast'!M57+B$33/10000","v":0.03},{"$f":"'Input 4 - Forecast'!N57+C$33/10000","v":0.03},{"$f":"'Input 4 - Forecast'!O57+D$33/10000","v":0.03},{"$f":"'Input 4 - Forecast'!P57+E$33/10000","v":0.03},{"$f":"'Input 4 - Forecast'!Q57+F$33/10000","v":0.03},{"$f":"'Input 4 - Forecast'!R57+G$33/10000","v":0.03}]
["Long-term debt 3/"]
["Denominated in local currency"]
["Type 1",{"$f":"('Input 4 - Forecast'!C60/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":30.400000000000016},{"$f":"('Input 4 - Forecast'!D60/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":36.422126541483216},{"$f":"('Input 4 - Forecast'!E60/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":42.930417308475455},{"$f":"('Input 4 - Forecast'!F60/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":39.942709751935098},{"$f":"('Input 4 - Forecast'!G60/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":48.201937445760521},{"$f":"('Input 4 - Forecast'!H60/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":39.073990545042676},null,{"$f":"'Input 4 - Forecast'!J60","v":"Annual"},{"$f":"'Input 4 - Forecast'!K60","v":2},{"$f":"'Input 4 - Forecast'!L60","v":2},{"$f":"'Input 4 - Forecast'!M60+B$33/10000","v":2.5614569347319347E-2},{"$f":"'Input 4 - Forecast'!N60+C$33/10000","v":2.7431250000000001E-2},{"$f":"'Input 4 - Forecast'!O60+D$33/10000","v":3.041249999999995E-2},{"$f":"'Input 4 - Forecast'!P60+E$33/10000","v":3.289999999999995E-2},{"$f":"'Input 4 - Forecast'!Q60+F$33/10000","v":3.5006249999999996E-2},{"$f":"'Input 4 - Forecast'!R60+G$33/10000","v":3.6468749999999994E-2}]
["Type 2",{"$f":"('Input 4 - Forecast'!C61/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":42.070790007889578},{"$f":"('Input 4 - Forecast'!D61/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":46.828448410478416},{"$f":"('Input 4 - Forecast'!E61/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":51.516500770170545},{"$f":"('Input 4 - Forecast'!F61/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":45.648811145068684},{"$f":"('Input 4 - Forecast'!G61/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":54.227179626480584},{"$f":"('Input 4 - Forecast'!H61/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":49.091265158873028},null,{"$f":"'Input 4 - Forecast'!J61","v":"Annual"},{"$f":"'Input 4 - Forecast'!K61","v":3},{"$f":"'Input 4 - Forecast'!L61","v":3},{"$f":"'Input 4 - Forecast'!M61+B$33/10000","v":2.5614569347319347E-2},{"$f":"'Input 4 - Forecast'!N61+C$33/10000","v":2.7431250000000001E-2},{"$f":"'Input 4 - Forecast'!O61+D$33/10000","v":3.041249999999995E-2},{"$f":"'Input 4 - Forecast'!P61+E$33/10000","v":3.289999999999995E-2},{"$f":"'Input 4 - Forecast'!Q61+F$33/10000","v":3.5006249999999996E-2},{"$f":"'Input 4 - Forecast'!R61+G$33/10000","v":3.6468749999999994E-2}]
["Type 3",{"$f":"('Input 4 - Forecast'!C62/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":64.700000000000045},{"$f":"('Input 4 - Forecast'!D62/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":59.836350746722417},{"$f":"('Input 4 - Forecast'!E62/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":63.966321789628424},{"$f":"('Input 4 - Forecast'!F62/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":54.77857337408242},{"$f":"('Input 4 - Forecast'!G62/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":64.470091333704701},{"$f":"('Input 4 - Forecast'!H62/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":70.973740203126695},null,{"$f":"'Input 4 - Forecast'!J62","v":"Annual"},{"$f":"'Input 4 - Forecast'!K62","v":5},{"$f":"'Input 4 - Forecast'!L62","v":5},{"$f":"'Input 4 - Forecast'!M62+B$33/10000","v":3.5999999999999997E-2},{"$f":"'Input 4 - Forecast'!N62+C$33/10000","v":3.7999999999999999E-2},{"$f":"'Input 4 - Forecast'!O62+D$33/10000","v":4.0999999999999995E-2},{"$f":"'Input 4 - Forecast'!P62+E$33/10000","v":4.2000000000000003E-2},{"$f":"'Input 4 - Forecast'!Q62+F$33/10000","v":4.2999999999999997E-2},{"$f":"'Input 4 - Forecast'!R62+G$33/10000","v":4.2999999999999997E-2}]
["Type 4",{"$f":"('Input 4 - Forecast'!C63/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":90.000000000000043},{"$f":"('Input 4 - Forecast'!D63/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":97.819425568554905},{"$f":"('Input 4 - Forecast'!E63/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":97.666699376781651},{"$f":"('Input 4 - Forecast'!F63/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":102.70982507640454},{"$f":"('Input 4 - Forecast'!G63/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":108.45435925296117},{"$f":"('Input 4 - Forecast'!H63/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":115.30029996897839},null,{"$f":"'Input 4 - Forecast'!J63","v":"Annual"},{"$f":"'Input 4 - Forecast'!K63","v":10},{"$f":"'Input 4 - Forecast'!L63","v":10},{"$f":"'Input 4 - Forecast'!M63+B$33/10000","v":4.5999999999999999E-2},{"$f":"'Input 4 - Forecast'!N63+C$33/10000","v":4.8000000000000001E-2},{"$f":"'Input 4 - Forecast'!O63+D$33/10000","v":5.0999999999999997E-2},{"$f":"'Input 4 - Forecast'!P63+E$33/10000","v":5.2000000000000005E-2},{"$f":"'Input 4 - Forecast'!Q63+F$33/10000","v":5.2999999999999999E-2},{"$f":"'Input 4 - Forecast'!R63+G$33/10000","v":5.2999999999999999E-2}]
["Type 5",{"$f":"('Input 4 - Forecast'!C64/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D64/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E64/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F64/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G64/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H64/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K64","v":3},{"$f":"'Input 4 - Forecast'!L64","v":3},{"$f":"'Input 4 - Forecast'!M64+B$33/10000","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!N64+C$33/10000","v":0.12500000000000003},{"$f":"'Input 4 - Forecast'!O64+D$33/10000","v":0.13000000000000003},{"$f":"'Input 4 - Forecast'!P64+E$33/10000","v":0.13000000000000003},{"$f":"'Input 4 - Forecast'!Q64+F$33/10000","v":0.13000000000000003},{"$f":"'Input 4 - Forecast'!R64+G$33/10000","v":0.13000000000000003}]
["Denominated in foreign currency"]
["Type 6",{"$f":"('Input 4 - Forecast'!C66/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D66/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E66/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F66/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G66/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H66/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J66","v":"Annual"},{"$f":"'Input 4 - Forecast'!K66","v":2},{"$f":"'Input 4 - Forecast'!L66","v":2},{"$f":"'Input 4 - Forecast'!M66+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N66+C$33/10000","v":4.4999999999999998E-2},{"$f":"'Input 4 - Forecast'!O66+D$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!P66+E$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!Q66+F$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!R66+G$33/10000","v":4.9999999999999996E-2}]
["Type 7",{"$f":"('Input 4 - Forecast'!C67/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D67/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E67/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F67/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G67/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H67/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J67","v":"Annual"},{"$f":"'Input 4 - Forecast'!K67","v":3},{"$f":"'Input 4 - Forecast'!L67","v":3},{"$f":"'Input 4 - Forecast'!M67+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N67+C$33/10000","v":4.4999999999999998E-2},{"$f":"'Input 4 - Forecast'!O67+D$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!P67+E$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!Q67+F$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!R67+G$33/10000","v":4.9999999999999996E-2}]
["Type 8",{"$f":"('Input 4 - Forecast'!C68/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D68/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E68/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F68/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G68/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H68/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J68","v":"Annual"},{"$f":"'Input 4 - Forecast'!K68","v":5},{"$f":"'Input 4 - Forecast'!L68","v":5},{"$f":"'Input 4 - Forecast'!M68+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N68+C$33/10000","v":4.4999999999999998E-2},{"$f":"'Input 4 - Forecast'!O68+D$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!P68+E$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!Q68+F$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!R68+G$33/10000","v":4.9999999999999996E-2}]
["Type 9",{"$f":"('Input 4 - Forecast'!C69/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D69/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E69/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F69/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G69/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H69/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J69","v":"Annual"},{"$f":"'Input 4 - Forecast'!K69","v":10},{"$f":"'Input 4 - Forecast'!L69","v":10},{"$f":"'Input 4 - Forecast'!M69+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N69+C$33/10000","v":4.4999999999999998E-2},{"$f":"'Input 4 - Forecast'!O69+D$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!P69+E$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!Q69+F$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!R69+G$33/10000","v":4.9999999999999996E-2}]
["Type 10",{"$f":"('Input 4 - Forecast'!C70/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D70/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E70/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F70/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G70/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H70/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K70","v":3},{"$f":"'Input 4 - Forecast'!L70","v":3},{"$f":"'Input 4 - Forecast'!M70+B$33/10000","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!N70+C$33/10000","v":6.4999999999999988E-2},{"$f":"'Input 4 - Forecast'!O70+D$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!P70+E$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!Q70+F$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!R70+G$33/10000","v":6.9999999999999993E-2}]
["New Issuance of foreign debt (new debt) 1/"]
["Short-term debt 2/"]
["Denominated in local currency",{"$f":"('Input 4 - Forecast'!C73/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D73/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E73/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F73/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G73/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H73/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J73","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K73","v":1},{"$f":"'Input 4 - Forecast'!L73","v":1},{"$f":"'Input 4 - Forecast'!M73+B$33/10000","v":7.0000000000000007E-2},{"$f":"'Input 4 - Forecast'!N73+C$33/10000","v":7.5000000000000011E-2},{"$f":"'Input 4 - Forecast'!O73+D$33/10000","v":8.0000000000000016E-2},{"$f":"'Input 4 - Forecast'!P73+E$33/10000","v":8.0000000000000016E-2},{"$f":"'Input 4 - Forecast'!Q73+F$33/10000","v":8.0000000000000016E-2},{"$f":"'Input 4 - Forecast'!R73+G$33/10000","v":8.0000000000000016E-2}]
["Denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C74/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D74/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E74/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F74/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G74/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H74/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J74","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K74","v":1},{"$f":"'Input 4 - Forecast'!L74","v":1},{"$f":"'Input 4 - Forecast'!M74+B$33/10000","v":0.01},{"$f":"'Input 4 - Forecast'!N74+C$33/10000","v":1.4999999999999999E-2},{"$f":"'Input 4 - Forecast'!O74+D$33/10000","v":0.02},{"$f":"'Input 4 - Forecast'!P74+E$33/10000","v":0.02},{"$f":"'Input 4 - Forecast'!Q74+F$33/10000","v":0.02},{"$f":"'Input 4 - Forecast'!R74+G$33/10000","v":0.02}]
["Long-term debt 3/"]
["Denominated in local currency"]
["Type 11",{"$f":"('Input 4 - Forecast'!C77/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D77/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E77/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F77/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G77/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H77/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J77","v":"Annual"},{"$f":"'Input 4 - Forecast'!K77","v":2},{"$f":"'Input 4 - Forecast'!L77","v":2},{"$f":"'Input 4 - Forecast'!M77+B$33/10000","v":0.1},{"$f":"'Input 4 - Forecast'!N77+C$33/10000","v":0.10500000000000001},{"$f":"'Input 4 - Forecast'!O77+D$33/10000","v":0.11000000000000001},{"$f":"'Input 4 - Forecast'!P77+E$33/10000","v":0.11000000000000001},{"$f":"'Input 4 - Forecast'!Q77+F$33/10000","v":0.11000000000000001},{"$f":"'Input 4 - Forecast'!R77+G$33/10000","v":0.11000000000000001}]
["Type 12",{"$f":"('Input 4 - Forecast'!C78/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D78/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E78/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F78/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G78/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H78/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J78","v":"Annual"},{"$f":"'Input 4 - Forecast'!K78","v":3},{"$f":"'Input 4 - Forecast'!L78","v":3},{"$f":"'Input 4 - Forecast'!M78+B$33/10000","v":0.10500000000000001},{"$f":"'Input 4 - Forecast'!N78+C$33/10000","v":0.11000000000000001},{"$f":"'Input 4 - Forecast'!O78+D$33/10000","v":0.11500000000000002},{"$f":"'Input 4 - Forecast'!P78+E$33/10000","v":0.11500000000000002},{"$f":"'Input 4 - Forecast'!Q78+F$33/10000","v":0.11500000000000002},{"$f":"'Input 4 - Forecast'!R78+G$33/10000","v":0.11500000000000002}]
["Type 13",{"$f":"('Input 4 - Forecast'!C79/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D79/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E79/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F79/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G79/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H79/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J79","v":"Annual"},{"$f":"'Input 4 - Forecast'!K79","v":5},{"$f":"'Input 4 - Forecast'!L79","v":5},{"$f":"'Input 4 - Forecast'!M79+B$33/10000","v":0.11000000000000001},{"$f":"'Input 4 - Forecast'!N79+C$33/10000","v":0.11500000000000002},{"$f":"'Input 4 - Forecast'!O79+D$33/10000","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!P79+E$33/10000","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!Q79+F$33/10000","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!R79+G$33/10000","v":0.12000000000000002}]
["Type 14",{"$f":"('Input 4 - Forecast'!C80/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D80/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E80/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F80/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G80/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H80/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J80","v":"Annual"},{"$f":"'Input 4 - Forecast'!K80","v":10},{"$f":"'Input 4 - Forecast'!L80","v":10},{"$f":"'Input 4 - Forecast'!M80+B$33/10000","v":0.11500000000000002},{"$f":"'Input 4 - Forecast'!N80+C$33/10000","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!O80+D$33/10000","v":0.12500000000000003},{"$f":"'Input 4 - Forecast'!P80+E$33/10000","v":0.12500000000000003},{"$f":"'Input 4 - Forecast'!Q80+F$33/10000","v":0.12500000000000003},{"$f":"'Input 4 - Forecast'!R80+G$33/10000","v":0.12500000000000003}]
["Type 15",{"$f":"('Input 4 - Forecast'!C81/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D81/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E81/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F81/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G81/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H81/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K81","v":3},{"$f":"'Input 4 - Forecast'!L81","v":3},{"$f":"'Input 4 - Forecast'!M81+B$33/10000","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!N81+C$33/10000","v":0.12500000000000003},{"$f":"'Input 4 - Forecast'!O81+D$33/10000","v":0.13000000000000003},{"$f":"'Input 4 - Forecast'!P81+E$33/10000","v":0.13000000000000003},{"$f":"'Input 4 - Forecast'!Q81+F$33/10000","v":0.13000000000000003},{"$f":"'Input 4 - Forecast'!R81+G$33/10000","v":0.13000000000000003}]
["Denominated in foreign currency"]
["Type 16",{"$f":"('Input 4 - Forecast'!C83/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D83/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E83/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F83/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G83/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H83/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J83","v":"Annual"},{"$f":"'Input 4 - Forecast'!K83","v":2},{"$f":"'Input 4 - Forecast'!L83","v":2},{"$f":"'Input 4 - Forecast'!M83+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N83+C$33/10000","v":4.4999999999999998E-2},{"$f":"'Input 4 - Forecast'!O83+D$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!P83+E$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!Q83+F$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!R83+G$33/10000","v":4.9999999999999996E-2}]
["Type 17",{"$f":"('Input 4 - Forecast'!C84/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D84/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E84/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F84/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G84/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H84/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J84","v":"Annual"},{"$f":"'Input 4 - Forecast'!K84","v":3},{"$f":"'Input 4 - Forecast'!L84","v":3},{"$f":"'Input 4 - Forecast'!M84+B$33/10000","v":4.4999999999999998E-2},{"$f":"'Input 4 - Forecast'!N84+C$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!O84+D$33/10000","v":5.4999999999999993E-2},{"$f":"'Input 4 - Forecast'!P84+E$33/10000","v":5.4999999999999993E-2},{"$f":"'Input 4 - Forecast'!Q84+F$33/10000","v":5.4999999999999993E-2},{"$f":"'Input 4 - Forecast'!R84+G$33/10000","v":5.4999999999999993E-2}]
["Type 18",{"$f":"('Input 4 - Forecast'!C85/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D85/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E85/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F85/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G85/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H85/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J85","v":"Annual"},{"$f":"'Input 4 - Forecast'!K85","v":5},{"$f":"'Input 4 - Forecast'!L85","v":5},{"$f":"'Input 4 - Forecast'!M85+B$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!N85+C$33/10000","v":5.4999999999999993E-2},{"$f":"'Input 4 - Forecast'!O85+D$33/10000","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!P85+E$33/10000","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!Q85+F$33/10000","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!R85+G$33/10000","v":5.9999999999999991E-2}]
["Type 19",{"$f":"('Input 4 - Forecast'!C86/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D86/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E86/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F86/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G86/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H86/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J86","v":"Annual"},{"$f":"'Input 4 - Forecast'!K86","v":10},{"$f":"'Input 4 - Forecast'!L86","v":10},{"$f":"'Input 4 - Forecast'!M86+B$33/10000","v":5.4999999999999993E-2},{"$f":"'Input 4 - Forecast'!N86+C$33/10000","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!O86+D$33/10000","v":6.4999999999999988E-2},{"$f":"'Input 4 - Forecast'!P86+E$33/10000","v":6.4999999999999988E-2},{"$f":"'Input 4 - Forecast'!Q86+F$33/10000","v":6.4999999999999988E-2},{"$f":"'Input 4 - Forecast'!R86+G$33/10000","v":6.4999999999999988E-2}]
["Type 20",{"$f":"('Input 4 - Forecast'!C87/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D87/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E87/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F87/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G87/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H87/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K87","v":3},{"$f":"'Input 4 - Forecast'!L87","v":3},{"$f":"'Input 4 - Forecast'!M87+B$33/10000","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!N87+C$33/10000","v":6.4999999999999988E-2},{"$f":"'Input 4 - Forecast'!O87+D$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!P87+E$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!Q87+F$33/10000","v":6.9999999999999993E-2},{"$f":"'Input 4 - Forecast'!R87+G$33/10000","v":6.9999999999999993E-2}]
[]
["Domestic residual financing (annual payments, no interest or amortization in current year)",{"$f":"('Input 4 - Forecast'!C89/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":4.8823307881662031E-2},{"$f":"('Input 4 - Forecast'!D89/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":4.5348936169001944E-2},{"$f":"('Input 4 - Forecast'!E89/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0.10167549362143195},{"$f":"('Input 4 - Forecast'!F89/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0.59035991368425023},{"$f":"('Input 4 - Forecast'!G89/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0.268588335714741},{"$f":"('Input 4 - Forecast'!H89/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":1.5719632102077073E-2},null,null,{"$f":"'Input 4 - Forecast'!K89","v":1},{"$f":"'Input 4 - Forecast'!L89","v":1},{"$f":"'Input 4 - Forecast'!M89+B$33/10000","v":0.03},{"$f":"'Input 4 - Forecast'!N89+C$33/10000","v":3.2500000000000001E-2},{"$f":"'Input 4 - Forecast'!O89+D$33/10000","v":3.2500000000000001E-2},{"$f":"'Input 4 - Forecast'!P89+E$33/10000","v":3.5000000000000003E-2},{"$f":"'Input 4 - Forecast'!Q89+F$33/10000","v":3.5000000000000003E-2},{"$f":"'Input 4 - Forecast'!R89+G$33/10000","v":3.5000000000000003E-2}]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'Input 4 - Forecast'!C9","v":2014},{"$f":"H111+1","v":2015},{"$f":"I111+1","v":2016},{"$f":"J111+1","v":2017},{"$f":"K111+1","v":2018},{"$f":"L111+1","v":2019},null,{"$f":"H111","v":2014},2015,2016,2017,2018,2019,null,{"$f":"O111","v":2014},2015,2016,2017,2018,2019]
[null,"Terms and Conditions",null,null,null,null,null,"Stock of debt",null,null,null,null,null,null,"Principal Payments",null,null,null,null,null,null,"Interest Payments"]
[null,"Year of Issuance","Annual/semi-aanual","Grace","Maturity","Interest"]
[]
[{"$f":"'Input 4 - Forecast'!A50","v":"Issuance of New Debt to Fill Fiscal Needs"}]
[{"$f":"'Input 4 - Forecast'!A55","v":"Short-term debt 2/"}]
[{"$f":"'Input 4 - Forecast'!A56","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[null,{"$f":"'Input 4 - Forecast'!C9","v":2014},{"$f":"$I75","v":"Semi-annual"},{"$f":"$J75","v":1},{"$f":"$K75","v":1},{"$f":"$L$75","v":1.52291386946387E-2},null,{"$f":"$B$75","v":151.00000000000009},{"$f":"H119-P119","v":0},{"$f":"I119-Q119","v":0},{"$f":"J119-R119","v":0},{"$f":"K119-S119","v":0},{"$f":"L119-T119","v":0},null,0,{"$f":"H119","v":151.00000000000009},0,0,0,0,null,{"$f":"IF($C119=\"annual\",IF(V$111=$B119,0,G119*$F119),IF(V$111-$B119=0,0,IF((V$111-$B119)<$E119,AVERAGE(G119,H119)*$F119,IF((V$111-$B119)=$E119,G119*$F119/2,0))))","v":0},{"$f":"IF($C119=\"annual\",IF(W$111=$B119,0,H119*$F119),IF(W$111-$B119=0,0,IF((W$111-$B119)<$E119,AVERAGE(H119,I119)*$F119,IF((W$111-$B119)=$E119,H119*$F119/2,0))))","v":1.1497999714452225},0,0,0,0]
[null,{"$f":"B119+1","v":2015},{"$f":"C119","v":"Semi-annual"},{"$f":"D119","v":1},{"$f":"E119","v":1},{"$f":"$M$75","v":1.6862499999999999E-2},null,null,{"$f":"$C$75","v":157.13546022182757},{"$f":"I120-Q120","v":0},{"$f":"J120-R120","v":0},{"$f":"K120-S120","v":0},{"$f":"L120-T120","v":0},null,null,0,{"$f":"I120","v":157.13546022182757},0,0,0,null,null,0,1.3248483489952836,0,0,0]
[null,{"$f":"B120+1","v":2016},{"$f":"C120","v":"Semi-annual"},{"$f":"D120","v":1},1,{"$f":"$N$75","v":1.9824999999999898E-2},null,null,null,{"$f":"$D$75","v":162.06232533949483},{"$f":"J121-R121","v":0},{"$f":"K121-S121","v":0},{"$f":"L121-T121","v":0},null,null,null,0,{"$f":"J121","v":162.06232533949483},0,0,null,null,null,0,1.6064427999277342,0,0]
[null,{"$f":"B121+1","v":2017},{"$f":"C121","v":"Semi-annual"},1,1,{"$f":"$O$75","v":2.3799999999999901E-2},null,null,null,null,{"$f":"$E$75","v":172.32426207263427},{"$f":"K122-S122","v":0},{"$f":"L122-T122","v":0},null,null,null,null,0,{"$f":"K122","v":172.32426207263427},0,null,null,null,null,0,2.0506587186643395,0]
[null,{"$f":"B122+1","v":2018},{"$f":"C122","v":"Semi-annual"},1,1,{"$f":"$P$75","v":2.7012499999999998E-2},null,null,null,null,null,{"$f":"$F$75","v":181.96231385774595},{"$f":"L123-T123","v":0},null,null,null,null,null,0,{"$f":"L123","v":181.96231385774595},null,null,null,null,null,0,2.4576285015411812]
[null,{"$f":"B123+1","v":2019},{"$f":"C123","v":"Semi-annual"},1,1,{"$f":"$Q$75","v":2.9937499999999999E-2},null,null,null,null,null,null,{"$f":"$G$75","v":193.44828105906376},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A65","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[null,{"$f":"B119","v":2014},{"$f":"$I76","v":"Semi-annual"},{"$f":"$J76","v":1},{"$f":"$K76","v":1},{"$f":"$L$76","v":0.03},null,{"$f":"$B$76/$B$31","v":0},{"$f":"H128-P128","v":0},{"$f":"I128-Q128","v":0},{"$f":"J128-R128","v":0},{"$f":"K128-S128","v":0},{"$f":"L128-T128","v":0},null,0,{"$f":"H128","v":0},0,0,0,0,null,{"$f":"IF($C128=\"annual\",IF(V$111=$B128,0,G128*$F128),IF(V$111-$B128=0,0,IF((V$111-$B128)<$E128,AVERAGE(G128,H128)*$F128,IF((V$111-$B128)=$E128,G128*$F128/2,0))))","v":0},{"$f":"IF($C128=\"annual\",IF(W$111=$B128,0,H128*$F128),IF(W$111-$B128=0,0,IF((W$111-$B128)<$E128,AVERAGE(H128,I128)*$F128,IF((W$111-$B128)=$E128,H128*$F128/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B128+1","v":2015},{"$f":"C128","v":"Semi-annual"},{"$f":"D128","v":1},{"$f":"E128","v":1},{"$f":"$M$76","v":0.03},null,null,{"$f":"$C$76/$C$31","v":0},{"$f":"I129-Q129","v":0},{"$f":"J129-R129","v":0},{"$f":"K129-S129","v":0},{"$f":"L129-T129","v":0},null,null,0,{"$f":"I129","v":0},0,0,0,null,null,0,0,0,0,0]
[null,{"$f":"B129+1","v":2016},{"$f":"C129","v":"Semi-annual"},{"$f":"D129","v":1},1,{"$f":"$N$76","v":0.03},null,null,null,{"$f":"$D$76/$D$31","v":0},{"$f":"J130-R130","v":0},{"$f":"K130-S130","v":0},{"$f":"L130-T130","v":0},null,null,null,0,{"$f":"J130","v":0},0,0,null,null,null,0,0,0,0]
[null,{"$f":"B130+1","v":2017},{"$f":"C130","v":"Semi-annual"},1,1,{"$f":"$O$76","v":0.03},null,null,null,null,{"$f":"$E$76/$E$31","v":0},{"$f":"K131-S131","v":0},{"$f":"L131-T131","v":0},null,null,null,null,0,{"$f":"K131","v":0},0,null,null,null,null,0,0,0]
[null,{"$f":"B131+1","v":2018},{"$f":"C131","v":"Semi-annual"},1,1,{"$f":"$P$76","v":0.03},null,null,null,null,null,{"$f":"$F$76/$F$31","v":0},{"$f":"L132-T132","v":0},null,null,null,null,null,0,{"$f":"L132","v":0},null,null,null,null,null,0,0]
[null,{"$f":"B132+1","v":2019},{"$f":"C132","v":"Semi-annual"},1,1,{"$f":"$Q$76","v":0.03},null,null,null,null,null,null,{"$f":"$G$76/$G$31","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A58","v":"Long-term debt 3/"}]
[{"$f":"'Input 4 - Forecast'!A59","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[{"$f":"'Input 4 - Forecast'!A60","v":"Type 1"},{"$f":"B119","v":2014},{"$f":"$I79","v":"Annual"},{"$f":"$J79","v":2},{"$f":"$K79","v":2},{"$f":"$L$79","v":2.5614569347319347E-2},null,{"$f":"$B$79","v":30.400000000000016},{"$f":"H138-P138","v":30.400000000000016},{"$f":"I138-Q138","v":0},{"$f":"J138-R138","v":0},{"$f":"K138-S138","v":0},{"$f":"L138-T138","v":0},null,{"$f":"IF(OR($C138=\"Annual\",$D138=$E138),IF(AND($D138=$E138,O$111=$B138+$D138),$H138,IF(AND(O$111>$B138+$D138,O$111<=$B138+$E138), $H138/($E138-$D138),0)), IF(OR(O$111=$B138+$D138,O$111=$B138+$E138),$H138/(($E138-$D138)*2),IF(AND(O$111>$B138+$D138,O$111<$B138+$E138),$H138/($E138-$D138),0)))","v":0},{"$f":"IF(OR($C138=\"Annual\",$D138=$E138),IF(AND($D138=$E138,P$111=$B138+$D138),$H138,IF(AND(P$111>$B138+$D138,P$111<=$B138+$E138), $H138/($E138-$D138),0)), IF(OR(P$111=$B138+$D138,P$111=$B138+$E138),$H138/(($E138-$D138)*2),IF(AND(P$111>$B138+$D138,P$111<$B138+$E138),$H138/($E138-$D138),0)))","v":0},30.400000000000016,0,0,0,null,{"$f":"IF($C138=\"annual\",IF(V$111=$B138,0,G138*$F138),IF(V$111-$B138=0,0,IF((V$111-$B138)<$E138,AVERAGE(G138,H138)*$F138,IF((V$111-$B138)=$E138,G138*$F138/2,0))))","v":0},{"$f":"IF($C138=\"annual\",IF(W$111=$B138,0,H138*$F138),IF(W$111-$B138=0,0,IF((W$111-$B138)<$E138,AVERAGE(H138,I138)*$F138,IF((W$111-$B138)=$E138,H138*$F138/2,0))))","v":0.7786829081585086},0.7786829081585086,0,0,0]
[{"$f":"A138","v":"Type 1"},{"$f":"B138+1","v":2015},{"$f":"C138","v":"Annual"},{"$f":"D138","v":2},{"$f":"E138","v":2},{"$f":"$M$79","v":2.7431250000000001E-2},null,null,{"$f":"$C$79","v":36.422126541483216},{"$f":"I139-Q139","v":36.422126541483216},{"$f":"J139-R139","v":0},{"$f":"K139-S139","v":0},{"$f":"L139-T139","v":0},null,null,{"$f":"IF(OR($C139=\"Annual\",$D139=$E139),IF(AND($D139=$E139,P$111=$B139+$D139),$I139,IF(AND(P$111>$B139+$D139,P$111<=$B139+$E139), $I139/($E139-$D139),0)), IF(OR(P$111=$B139+$D139,P$111=$B139+$E139),$I139/(($E139-$D139)*2),IF(AND(P$111>$B139+$D139,P$111<$B139+$E139),$I139/($E139-$D139),0)))","v":0},{"$f":"IF(OR($C139=\"Annual\",$D139=$E139),IF(AND($D139=$E139,Q$111=$B139+$D139),$I139,IF(AND(Q$111>$B139+$D139,Q$111<=$B139+$E139), $I139/($E139-$D139),0)), IF(OR(Q$111=$B139+$D139,Q$111=$B139+$E139),$I139/(($E139-$D139)*2),IF(AND(Q$111>$B139+$D139,Q$111<$B139+$E139),$I139/($E139-$D139),0)))","v":0},36.422126541483216,0,0,null,null,0,0.99910445869106146,0.99910445869106146,0,0]
[{"$f":"A139","v":"Type 1"},{"$f":"B139+1","v":2016},{"$f":"C139","v":"Annual"},{"$f":"D139","v":2},2,{"$f":"$N$79","v":3.041249999999995E-2},null,null,null,{"$f":"$D$79","v":42.930417308475455},{"$f":"J140-R140","v":42.930417308475455},{"$f":"K140-S140","v":0},{"$f":"L140-T140","v":0},null,null,null,{"$f":"IF(OR($C140=\"Annual\",$D140=$E140),IF(AND($D140=$E140,Q$111=$B140+$D140),$J140,IF(AND(Q$111>$B140+$D140,Q$111<=$B140+$E140), $J140/($E140-$D140),0)), IF(OR(Q$111=$B140+$D140,Q$111=$B140+$E140),$J140/(($E140-$D140)*2),IF(AND(Q$111>$B140+$D140,Q$111<$B140+$E140),$J140/($E140-$D140),0)))","v":0},{"$f":"IF(OR($C140=\"Annual\",$D140=$E140),IF(AND($D140=$E140,R$111=$B140+$D140),$J140,IF(AND(R$111>$B140+$D140,R$111<=$B140+$E140), $J140/($E140-$D140),0)), IF(OR(R$111=$B140+$D140,R$111=$B140+$E140),$J140/(($E140-$D140)*2),IF(AND(R$111>$B140+$D140,R$111<$B140+$E140),$J140/($E140-$D140),0)))","v":0},42.930417308475455,0,null,null,null,0,1.3056213163940076,1.3056213163940076,0]
[{"$f":"A140","v":"Type 1"},{"$f":"B140+1","v":2017},{"$f":"C140","v":"Annual"},2,2,{"$f":"$O$79","v":3.289999999999995E-2},null,null,null,null,{"$f":"$E$79","v":39.942709751935098},{"$f":"K141-S141","v":39.942709751935098},{"$f":"L141-T141","v":0},null,null,null,null,{"$f":"IF(OR($C141=\"Annual\",$D141=$E141),IF(AND($D141=$E141,R$111=$B141+$D141),$K141,IF(AND(R$111>$B141+$D141,R$111<=$B141+$E141), $K141/($E141-$D141),0)), IF(OR(R$111=$B141+$D141,R$111=$B141+$E141),$K141/(($E141-$D141)*2),IF(AND(R$111>$B141+$D141,R$111<$B141+$E141),$K141/($E141-$D141),0)))","v":0},{"$f":"IF(OR($C141=\"Annual\",$D141=$E141),IF(AND($D141=$E141,S$111=$B141+$D141),$K141,IF(AND(S$111>$B141+$D141,S$111<=$B141+$E141), $K141/($E141-$D141),0)), IF(OR(S$111=$B141+$D141,S$111=$B141+$E141),$K141/(($E141-$D141)*2),IF(AND(S$111>$B141+$D141,S$111<$B141+$E141),$K141/($E141-$D141),0)))","v":0},39.942709751935098,null,null,null,null,0,1.3141151508386628,1.3141151508386628]
[{"$f":"A141","v":"Type 1"},{"$f":"B141+1","v":2018},{"$f":"C141","v":"Annual"},2,2,{"$f":"$P$79","v":3.5006249999999996E-2},null,null,null,null,null,{"$f":"$F$79","v":48.201937445760521},{"$f":"L142-T142","v":48.201937445760521},null,null,null,null,null,{"$f":"IF(OR($C142=\"Annual\",$D142=$E142),IF(AND($D142=$E142,S$111=$B142+$D142),$L142,IF(AND(S$111>$B142+$D142,S$111<=$B142+$E142), $L142/($E142-$D142),0)), IF(OR(S$111=$B142+$D142,S$111=$B142+$E142),$L142/(($E142-$D142)*2),IF(AND(S$111>$B142+$D142,S$111<$B142+$E142),$L142/($E142-$D142),0)))","v":0},{"$f":"IF(OR($C142=\"Annual\",$D142=$E142),IF(AND($D142=$E142,T$111=$B142+$D142),$L142,IF(AND(T$111>$B142+$D142,T$111<=$B142+$E142), $L142/($E142-$D142),0)), IF(OR(T$111=$B142+$D142,T$111=$B142+$E142),$L142/(($E142-$D142)*2),IF(AND(T$111>$B142+$D142,T$111<$B142+$E142),$L142/($E142-$D142),0)))","v":0},null,null,null,null,null,0,1.6873690727106541]
[{"$f":"A142","v":"Type 1"},{"$f":"B142+1","v":2019},{"$f":"C142","v":"Annual"},2,2,{"$f":"$Q$79","v":3.6468749999999994E-2},null,null,null,null,null,null,{"$f":"$G$79","v":39.073990545042676},null,null,null,null,null,null,{"$f":"IF(OR($C143=\"Annual\",$D143=$E143),IF(AND($D143=$E143,T$111=$B143+$D143),$M143,IF(AND(T$111>$B143+$D143,T$111<=$B143+$E143), $M143/($E143-$D143),0)), IF(OR(T$111=$B143+$D143,T$111=$B143+$E143),$M143/(($E143-$D143)*2),IF(AND(T$111>$B143+$D143,T$111<$B143+$E143),$M143/($E143-$D143),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A61","v":"Type 2"},{"$f":"B119","v":2014},{"$f":"$I80","v":"Annual"},{"$f":"$J80","v":3},{"$f":"$K80","v":3},{"$f":"$L$80","v":2.5614569347319347E-2},null,{"$f":"$B$80","v":42.070790007889578},{"$f":"H145-P145","v":42.070790007889578},{"$f":"I145-Q145","v":42.070790007889578},{"$f":"J145-R145","v":0},{"$f":"K145-S145","v":0},{"$f":"L145-T145","v":0},null,{"$f":"IF(OR($C145=\"Annual\",$D145=$E145),IF(AND($D145=$E145,O$111=$B145+$D145),$H145,IF(AND(O$111>$B145+$D145,O$111<=$B145+$E145), $H145/($E145-$D145),0)), IF(OR(O$111=$B145+$D145,O$111=$B145+$E145),$H145/(($E145-$D145)*2),IF(AND(O$111>$B145+$D145,O$111<$B145+$E145),$H145/($E145-$D145),0)))","v":0},{"$f":"IF(OR($C145=\"Annual\",$D145=$E145),IF(AND($D145=$E145,P$111=$B145+$D145),$H145,IF(AND(P$111>$B145+$D145,P$111<=$B145+$E145), $H145/($E145-$D145),0)), IF(OR(P$111=$B145+$D145,P$111=$B145+$E145),$H145/(($E145-$D145)*2),IF(AND(P$111>$B145+$D145,P$111<$B145+$E145),$H145/($E145-$D145),0)))","v":0},0,42.070790007889578,0,0,null,{"$f":"IF($C145=\"annual\",IF(V$111=$B145,0,G145*$F145),IF(V$111-$B145=0,0,IF((V$111-$B145)<$E145,AVERAGE(G145,H145)*$F145,IF((V$111-$B145)=$E145,G145*$F145/2,0))))","v":0},{"$f":"IF($C145=\"annual\",IF(W$111=$B145,0,H145*$F145),IF(W$111-$B145=0,0,IF((W$111-$B145)<$E145,AVERAGE(H145,I145)*$F145,IF((W$111-$B145)=$E145,H145*$F145/2,0))))","v":1.0776251681535975},1.0776251681535975,1.0776251681535975,0,0]
[{"$f":"A145","v":"Type 2"},{"$f":"B145+1","v":2015},{"$f":"C145","v":"Annual"},{"$f":"D145","v":3},3,{"$f":"$M$80","v":2.7431250000000001E-2},null,null,{"$f":"$C$80","v":46.828448410478416},{"$f":"I146-Q146","v":46.828448410478416},{"$f":"J146-R146","v":46.828448410478416},{"$f":"K146-S146","v":0},{"$f":"L146-T146","v":0},null,null,{"$f":"IF(OR($C146=\"Annual\",$D146=$E146),IF(AND($D146=$E146,P$111=$B146+$D146),$I146,IF(AND(P$111>$B146+$D146,P$111<=$B146+$E146), $I146/($E146-$D146),0)), IF(OR(P$111=$B146+$D146,P$111=$B146+$E146),$I146/(($E146-$D146)*2),IF(AND(P$111>$B146+$D146,P$111<$B146+$E146),$I146/($E146-$D146),0)))","v":0},{"$f":"IF(OR($C146=\"Annual\",$D146=$E146),IF(AND($D146=$E146,Q$111=$B146+$D146),$I146,IF(AND(Q$111>$B146+$D146,Q$111<=$B146+$E146), $I146/($E146-$D146),0)), IF(OR(Q$111=$B146+$D146,Q$111=$B146+$E146),$I146/(($E146-$D146)*2),IF(AND(Q$111>$B146+$D146,Q$111<$B146+$E146),$I146/($E146-$D146),0)))","v":0},0,46.828448410478416,0,null,null,0,1.2845628754599361,1.2845628754599361,1.2845628754599361,0]
[{"$f":"A146","v":"Type 2"},{"$f":"B146+1","v":2016},{"$f":"C146","v":"Annual"},3,3,{"$f":"$N$80","v":3.041249999999995E-2},null,null,null,{"$f":"$D$80","v":51.516500770170545},{"$f":"J147-R147","v":51.516500770170545},{"$f":"K147-S147","v":51.516500770170545},{"$f":"L147-T147","v":0},null,null,null,{"$f":"IF(OR($C147=\"Annual\",$D147=$E147),IF(AND($D147=$E147,Q$111=$B147+$D147),$J147,IF(AND(Q$111>$B147+$D147,Q$111<=$B147+$E147), $J147/($E147-$D147),0)), IF(OR(Q$111=$B147+$D147,Q$111=$B147+$E147),$J147/(($E147-$D147)*2),IF(AND(Q$111>$B147+$D147,Q$111<$B147+$E147),$J147/($E147-$D147),0)))","v":0},{"$f":"IF(OR($C147=\"Annual\",$D147=$E147),IF(AND($D147=$E147,R$111=$B147+$D147),$J147,IF(AND(R$111>$B147+$D147,R$111<=$B147+$E147), $J147/($E147-$D147),0)), IF(OR(R$111=$B147+$D147,R$111=$B147+$E147),$J147/(($E147-$D147)*2),IF(AND(R$111>$B147+$D147,R$111<$B147+$E147),$J147/($E147-$D147),0)))","v":0},0,51.516500770170545,null,null,null,0,1.5667455796728091,1.5667455796728091,1.5667455796728091]
[{"$f":"A147","v":"Type 2"},{"$f":"B147+1","v":2017},{"$f":"C147","v":"Annual"},3,3,{"$f":"$O$80","v":3.289999999999995E-2},null,null,null,null,{"$f":"$E$80","v":45.648811145068684},{"$f":"K148-S148","v":45.648811145068684},{"$f":"L148-T148","v":45.648811145068684},null,null,null,null,{"$f":"IF(OR($C148=\"Annual\",$D148=$E148),IF(AND($D148=$E148,R$111=$B148+$D148),$K148,IF(AND(R$111>$B148+$D148,R$111<=$B148+$E148), $K148/($E148-$D148),0)), IF(OR(R$111=$B148+$D148,R$111=$B148+$E148),$K148/(($E148-$D148)*2),IF(AND(R$111>$B148+$D148,R$111<$B148+$E148),$K148/($E148-$D148),0)))","v":0},{"$f":"IF(OR($C148=\"Annual\",$D148=$E148),IF(AND($D148=$E148,S$111=$B148+$D148),$K148,IF(AND(S$111>$B148+$D148,S$111<=$B148+$E148), $K148/($E148-$D148),0)), IF(OR(S$111=$B148+$D148,S$111=$B148+$E148),$K148/(($E148-$D148)*2),IF(AND(S$111>$B148+$D148,S$111<$B148+$E148),$K148/($E148-$D148),0)))","v":0},0,null,null,null,null,0,1.5018458866727575,1.5018458866727575]
[{"$f":"A148","v":"Type 2"},{"$f":"B148+1","v":2018},{"$f":"C148","v":"Annual"},3,3,{"$f":"$P$80","v":3.5006249999999996E-2},null,null,null,null,null,{"$f":"$F$80","v":54.227179626480584},{"$f":"L149-T149","v":54.227179626480584},null,null,null,null,null,{"$f":"IF(OR($C149=\"Annual\",$D149=$E149),IF(AND($D149=$E149,S$111=$B149+$D149),$L149,IF(AND(S$111>$B149+$D149,S$111<=$B149+$E149), $L149/($E149-$D149),0)), IF(OR(S$111=$B149+$D149,S$111=$B149+$E149),$L149/(($E149-$D149)*2),IF(AND(S$111>$B149+$D149,S$111<$B149+$E149),$L149/($E149-$D149),0)))","v":0},{"$f":"IF(OR($C149=\"Annual\",$D149=$E149),IF(AND($D149=$E149,T$111=$B149+$D149),$L149,IF(AND(T$111>$B149+$D149,T$111<=$B149+$E149), $L149/($E149-$D149),0)), IF(OR(T$111=$B149+$D149,T$111=$B149+$E149),$L149/(($E149-$D149)*2),IF(AND(T$111>$B149+$D149,T$111<$B149+$E149),$L149/($E149-$D149),0)))","v":0},null,null,null,null,null,0,1.8982902067994858]
[{"$f":"A149","v":"Type 2"},{"$f":"B149+1","v":2019},{"$f":"C149","v":"Annual"},3,3,{"$f":"$Q$80","v":3.6468749999999994E-2},null,null,null,null,null,null,{"$f":"$G$80","v":49.091265158873028},null,null,null,null,null,null,{"$f":"IF(OR($C150=\"Annual\",$D150=$E150),IF(AND($D150=$E150,T$111=$B150+$D150),$M150,IF(AND(T$111>$B150+$D150,T$111<=$B150+$E150), $M150/($E150-$D150),0)), IF(OR(T$111=$B150+$D150,T$111=$B150+$E150),$M150/(($E150-$D150)*2),IF(AND(T$111>$B150+$D150,T$111<$B150+$E150),$M150/($E150-$D150),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A62","v":"Type 3"},{"$f":"B119","v":2014},{"$f":"$I81","v":"Annual"},{"$f":"$J81","v":5},{"$f":"$K81","v":5},{"$f":"$L$81","v":3.5999999999999997E-2},null,{"$f":"$B$81","v":64.700000000000045},{"$f":"H152-P152","v":64.700000000000045},{"$f":"I152-Q152","v":64.700000000000045},{"$f":"J152-R152","v":64.700000000000045},{"$f":"K152-S152","v":64.700000000000045},{"$f":"L152-T152","v":0},null,{"$f":"IF(OR($C152=\"Annual\",$D152=$E152),IF(AND($D152=$E152,O$111=$B152+$D152),$H152,IF(AND(O$111>$B152+$D152,O$111<=$B152+$E152), $H152/($E152-$D152),0)), IF(OR(O$111=$B152+$D152,O$111=$B152+$E152),$H152/(($E152-$D152)*2),IF(AND(O$111>$B152+$D152,O$111<$B152+$E152),$H152/($E152-$D152),0)))","v":0},{"$f":"IF(OR($C152=\"Annual\",$D152=$E152),IF(AND($D152=$E152,P$111=$B152+$D152),$H152,IF(AND(P$111>$B152+$D152,P$111<=$B152+$E152), $H152/($E152-$D152),0)), IF(OR(P$111=$B152+$D152,P$111=$B152+$E152),$H152/(($E152-$D152)*2),IF(AND(P$111>$B152+$D152,P$111<$B152+$E152),$H152/($E152-$D152),0)))","v":0},0,0,0,64.700000000000045,null,{"$f":"IF($C152=\"annual\",IF(V$111=$B152,0,G152*$F152),IF(V$111-$B152=0,0,IF((V$111-$B152)<$E152,AVERAGE(G152,H152)*$F152,IF((V$111-$B152)=$E152,G152*$F152/2,0))))","v":0},{"$f":"IF($C152=\"annual\",IF(W$111=$B152,0,H152*$F152),IF(W$111-$B152=0,0,IF((W$111-$B152)<$E152,AVERAGE(H152,I152)*$F152,IF((W$111-$B152)=$E152,H152*$F152/2,0))))","v":2.3292000000000015},2.3292000000000015,2.3292000000000015,2.3292000000000015,2.3292000000000015]
[{"$f":"A152","v":"Type 3"},{"$f":"B152+1","v":2015},{"$f":"C152","v":"Annual"},{"$f":"D152","v":5},5,{"$f":"$M$81","v":3.7999999999999999E-2},null,null,{"$f":"$C$81","v":59.836350746722417},{"$f":"I153-Q153","v":59.836350746722417},{"$f":"J153-R153","v":59.836350746722417},{"$f":"K153-S153","v":59.836350746722417},{"$f":"L153-T153","v":59.836350746722417},null,null,{"$f":"IF(OR($C153=\"Annual\",$D153=$E153),IF(AND($D153=$E153,P$111=$B153+$D153),$I153,IF(AND(P$111>$B153+$D153,P$111<=$B153+$E153), $I153/($E153-$D153),0)), IF(OR(P$111=$B153+$D153,P$111=$B153+$E153),$I153/(($E153-$D153)*2),IF(AND(P$111>$B153+$D153,P$111<$B153+$E153),$I153/($E153-$D153),0)))","v":0},{"$f":"IF(OR($C153=\"Annual\",$D153=$E153),IF(AND($D153=$E153,Q$111=$B153+$D153),$I153,IF(AND(Q$111>$B153+$D153,Q$111<=$B153+$E153), $I153/($E153-$D153),0)), IF(OR(Q$111=$B153+$D153,Q$111=$B153+$E153),$I153/(($E153-$D153)*2),IF(AND(Q$111>$B153+$D153,Q$111<$B153+$E153),$I153/($E153-$D153),0)))","v":0},0,0,0,null,null,0,2.2737813283754518,2.2737813283754518,2.2737813283754518,2.2737813283754518]
[{"$f":"A153","v":"Type 3"},{"$f":"B153+1","v":2016},{"$f":"C153","v":"Annual"},5,5,{"$f":"$N$81","v":4.0999999999999995E-2},null,null,null,{"$f":"$D$81","v":63.966321789628424},{"$f":"J154-R154","v":63.966321789628424},{"$f":"K154-S154","v":63.966321789628424},{"$f":"L154-T154","v":63.966321789628424},null,null,null,{"$f":"IF(OR($C154=\"Annual\",$D154=$E154),IF(AND($D154=$E154,Q$111=$B154+$D154),$J154,IF(AND(Q$111>$B154+$D154,Q$111<=$B154+$E154), $J154/($E154-$D154),0)), IF(OR(Q$111=$B154+$D154,Q$111=$B154+$E154),$J154/(($E154-$D154)*2),IF(AND(Q$111>$B154+$D154,Q$111<$B154+$E154),$J154/($E154-$D154),0)))","v":0},{"$f":"IF(OR($C154=\"Annual\",$D154=$E154),IF(AND($D154=$E154,R$111=$B154+$D154),$J154,IF(AND(R$111>$B154+$D154,R$111<=$B154+$E154), $J154/($E154-$D154),0)), IF(OR(R$111=$B154+$D154,R$111=$B154+$E154),$J154/(($E154-$D154)*2),IF(AND(R$111>$B154+$D154,R$111<$B154+$E154),$J154/($E154-$D154),0)))","v":0},0,0,null,null,null,0,2.6226191933747649,2.6226191933747649,2.6226191933747649]
[{"$f":"A154","v":"Type 3"},{"$f":"B154+1","v":2017},{"$f":"C154","v":"Annual"},5,5,{"$f":"$O$81","v":4.2000000000000003E-2},null,null,null,null,{"$f":"$E$81","v":54.77857337408242},{"$f":"K155-S155","v":54.77857337408242},{"$f":"L155-T155","v":54.77857337408242},null,null,null,null,{"$f":"IF(OR($C155=\"Annual\",$D155=$E155),IF(AND($D155=$E155,R$111=$B155+$D155),$K155,IF(AND(R$111>$B155+$D155,R$111<=$B155+$E155), $K155/($E155-$D155),0)), IF(OR(R$111=$B155+$D155,R$111=$B155+$E155),$K155/(($E155-$D155)*2),IF(AND(R$111>$B155+$D155,R$111<$B155+$E155),$K155/($E155-$D155),0)))","v":0},{"$f":"IF(OR($C155=\"Annual\",$D155=$E155),IF(AND($D155=$E155,S$111=$B155+$D155),$K155,IF(AND(S$111>$B155+$D155,S$111<=$B155+$E155), $K155/($E155-$D155),0)), IF(OR(S$111=$B155+$D155,S$111=$B155+$E155),$K155/(($E155-$D155)*2),IF(AND(S$111>$B155+$D155,S$111<$B155+$E155),$K155/($E155-$D155),0)))","v":0},0,null,null,null,null,0,2.3007000817114616,2.3007000817114616]
[{"$f":"A155","v":"Type 3"},{"$f":"B155+1","v":2018},{"$f":"C155","v":"Annual"},5,5,{"$f":"$P$81","v":4.2999999999999997E-2},null,null,null,null,null,{"$f":"$F$81","v":64.470091333704701},{"$f":"L156-T156","v":64.470091333704701},null,null,null,null,null,{"$f":"IF(OR($C156=\"Annual\",$D156=$E156),IF(AND($D156=$E156,S$111=$B156+$D156),$L156,IF(AND(S$111>$B156+$D156,S$111<=$B156+$E156), $L156/($E156-$D156),0)), IF(OR(S$111=$B156+$D156,S$111=$B156+$E156),$L156/(($E156-$D156)*2),IF(AND(S$111>$B156+$D156,S$111<$B156+$E156),$L156/($E156-$D156),0)))","v":0},{"$f":"IF(OR($C156=\"Annual\",$D156=$E156),IF(AND($D156=$E156,T$111=$B156+$D156),$L156,IF(AND(T$111>$B156+$D156,T$111<=$B156+$E156), $L156/($E156-$D156),0)), IF(OR(T$111=$B156+$D156,T$111=$B156+$E156),$L156/(($E156-$D156)*2),IF(AND(T$111>$B156+$D156,T$111<$B156+$E156),$L156/($E156-$D156),0)))","v":0},null,null,null,null,null,0,2.7722139273493021]
[{"$f":"A156","v":"Type 3"},{"$f":"B156+1","v":2019},{"$f":"C156","v":"Annual"},5,5,{"$f":"$Q$81","v":4.2999999999999997E-2},null,null,null,null,null,null,{"$f":"$G$81","v":70.973740203126695},null,null,null,null,null,null,{"$f":"IF(OR($C157=\"Annual\",$D157=$E157),IF(AND($D157=$E157,T$111=$B157+$D157),$M157,IF(AND(T$111>$B157+$D157,T$111<=$B157+$E157), $M157/($E157-$D157),0)), IF(OR(T$111=$B157+$D157,T$111=$B157+$E157),$M157/(($E157-$D157)*2),IF(AND(T$111>$B157+$D157,T$111<$B157+$E157),$M157/($E157-$D157),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A63","v":"Type 4"},{"$f":"B119","v":2014},{"$f":"$I82","v":"Annual"},{"$f":"$J82","v":10},{"$f":"$K82","v":10},{"$f":"$L$82","v":4.5999999999999999E-2},null,{"$f":"$B$82","v":90.000000000000043},{"$f":"H159-P159","v":90.000000000000043},{"$f":"I159-Q159","v":90.000000000000043},{"$f":"J159-R159","v":90.000000000000043},{"$f":"K159-S159","v":90.000000000000043},{"$f":"L159-T159","v":90.000000000000043},null,{"$f":"IF(OR($C159=\"Annual\",$D159=$E159),IF(AND($D159=$E159,O$111=$B159+$D159),$H159,IF(AND(O$111>$B159+$D159,O$111<=$B159+$E159), $H159/($E159-$D159),0)), IF(OR(O$111=$B159+$D159,O$111=$B159+$E159),$H159/(($E159-$D159)*2),IF(AND(O$111>$B159+$D159,O$111<$B159+$E159),$H159/($E159-$D159),0)))","v":0},{"$f":"IF(OR($C159=\"Annual\",$D159=$E159),IF(AND($D159=$E159,P$111=$B159+$D159),$H159,IF(AND(P$111>$B159+$D159,P$111<=$B159+$E159), $H159/($E159-$D159),0)), IF(OR(P$111=$B159+$D159,P$111=$B159+$E159),$H159/(($E159-$D159)*2),IF(AND(P$111>$B159+$D159,P$111<$B159+$E159),$H159/($E159-$D159),0)))","v":0},0,0,0,0,null,{"$f":"IF($C159=\"annual\",IF(V$111=$B159,0,G159*$F159),IF(V$111-$B159=0,0,IF((V$111-$B159)<$E159,AVERAGE(G159,H159)*$F159,IF((V$111-$B159)=$E159,G159*$F159/2,0))))","v":0},{"$f":"IF($C159=\"annual\",IF(W$111=$B159,0,H159*$F159),IF(W$111-$B159=0,0,IF((W$111-$B159)<$E159,AVERAGE(H159,I159)*$F159,IF((W$111-$B159)=$E159,H159*$F159/2,0))))","v":4.1400000000000015},4.1400000000000015,4.1400000000000015,4.1400000000000015,4.1400000000000015]
[{"$f":"A159","v":"Type 4"},{"$f":"B159+1","v":2015},{"$f":"C159","v":"Annual"},{"$f":"D159","v":10},10,{"$f":"$M$82","v":4.8000000000000001E-2},null,null,{"$f":"$C$82","v":97.819425568554905},{"$f":"I160-Q160","v":97.819425568554905},{"$f":"J160-R160","v":97.819425568554905},{"$f":"K160-S160","v":97.819425568554905},{"$f":"L160-T160","v":97.819425568554905},null,null,{"$f":"IF(OR($C160=\"Annual\",$D160=$E160),IF(AND($D160=$E160,P$111=$B160+$D160),$I160,IF(AND(P$111>$B160+$D160,P$111<=$B160+$E160), $I160/($E160-$D160),0)), IF(OR(P$111=$B160+$D160,P$111=$B160+$E160),$I160/(($E160-$D160)*2),IF(AND(P$111>$B160+$D160,P$111<$B160+$E160),$I160/($E160-$D160),0)))","v":0},{"$f":"IF(OR($C160=\"Annual\",$D160=$E160),IF(AND($D160=$E160,Q$111=$B160+$D160),$I160,IF(AND(Q$111>$B160+$D160,Q$111<=$B160+$E160), $I160/($E160-$D160),0)), IF(OR(Q$111=$B160+$D160,Q$111=$B160+$E160),$I160/(($E160-$D160)*2),IF(AND(Q$111>$B160+$D160,Q$111<$B160+$E160),$I160/($E160-$D160),0)))","v":0},0,0,0,null,null,0,4.6953324272906354,4.6953324272906354,4.6953324272906354,4.6953324272906354]
[{"$f":"A160","v":"Type 4"},{"$f":"B160+1","v":2016},{"$f":"C160","v":"Annual"},10,10,{"$f":"$N$82","v":5.0999999999999997E-2},null,null,null,{"$f":"$D$82","v":97.666699376781651},{"$f":"J161-R161","v":97.666699376781651},{"$f":"K161-S161","v":97.666699376781651},{"$f":"L161-T161","v":97.666699376781651},null,null,null,{"$f":"IF(OR($C161=\"Annual\",$D161=$E161),IF(AND($D161=$E161,Q$111=$B161+$D161),$J161,IF(AND(Q$111>$B161+$D161,Q$111<=$B161+$E161), $J161/($E161-$D161),0)), IF(OR(Q$111=$B161+$D161,Q$111=$B161+$E161),$J161/(($E161-$D161)*2),IF(AND(Q$111>$B161+$D161,Q$111<$B161+$E161),$J161/($E161-$D161),0)))","v":0},{"$f":"IF(OR($C161=\"Annual\",$D161=$E161),IF(AND($D161=$E161,R$111=$B161+$D161),$J161,IF(AND(R$111>$B161+$D161,R$111<=$B161+$E161), $J161/($E161-$D161),0)), IF(OR(R$111=$B161+$D161,R$111=$B161+$E161),$J161/(($E161-$D161)*2),IF(AND(R$111>$B161+$D161,R$111<$B161+$E161),$J161/($E161-$D161),0)))","v":0},0,0,null,null,null,0,4.981001668215864,4.981001668215864,4.981001668215864]
[{"$f":"A161","v":"Type 4"},{"$f":"B161+1","v":2017},{"$f":"C161","v":"Annual"},10,10,{"$f":"$O$82","v":5.2000000000000005E-2},null,null,null,null,{"$f":"$E$82","v":102.70982507640454},{"$f":"K162-S162","v":102.70982507640454},{"$f":"L162-T162","v":102.70982507640454},null,null,null,null,{"$f":"IF(OR($C162=\"Annual\",$D162=$E162),IF(AND($D162=$E162,R$111=$B162+$D162),$K162,IF(AND(R$111>$B162+$D162,R$111<=$B162+$E162), $K162/($E162-$D162),0)), IF(OR(R$111=$B162+$D162,R$111=$B162+$E162),$K162/(($E162-$D162)*2),IF(AND(R$111>$B162+$D162,R$111<$B162+$E162),$K162/($E162-$D162),0)))","v":0},{"$f":"IF(OR($C162=\"Annual\",$D162=$E162),IF(AND($D162=$E162,S$111=$B162+$D162),$K162,IF(AND(S$111>$B162+$D162,S$111<=$B162+$E162), $K162/($E162-$D162),0)), IF(OR(S$111=$B162+$D162,S$111=$B162+$E162),$K162/(($E162-$D162)*2),IF(AND(S$111>$B162+$D162,S$111<$B162+$E162),$K162/($E162-$D162),0)))","v":0},0,null,null,null,null,0,5.3409109039730369,5.3409109039730369]
[{"$f":"A162","v":"Type 4"},{"$f":"B162+1","v":2018},{"$f":"C162","v":"Annual"},10,10,{"$f":"$P$82","v":5.2999999999999999E-2},null,null,null,null,null,{"$f":"$F$82","v":108.45435925296117},{"$f":"L163-T163","v":108.45435925296117},null,null,null,null,null,{"$f":"IF(OR($C163=\"Annual\",$D163=$E163),IF(AND($D163=$E163,S$111=$B163+$D163),$L163,IF(AND(S$111>$B163+$D163,S$111<=$B163+$E163), $L163/($E163-$D163),0)), IF(OR(S$111=$B163+$D163,S$111=$B163+$E163),$L163/(($E163-$D163)*2),IF(AND(S$111>$B163+$D163,S$111<$B163+$E163),$L163/($E163-$D163),0)))","v":0},{"$f":"IF(OR($C163=\"Annual\",$D163=$E163),IF(AND($D163=$E163,T$111=$B163+$D163),$L163,IF(AND(T$111>$B163+$D163,T$111<=$B163+$E163), $L163/($E163-$D163),0)), IF(OR(T$111=$B163+$D163,T$111=$B163+$E163),$L163/(($E163-$D163)*2),IF(AND(T$111>$B163+$D163,T$111<$B163+$E163),$L163/($E163-$D163),0)))","v":0},null,null,null,null,null,0,5.7480810404069418]
[{"$f":"A163","v":"Type 4"},{"$f":"B163+1","v":2019},{"$f":"C163","v":"Annual"},10,10,{"$f":"$Q$82","v":5.2999999999999999E-2},null,null,null,null,null,null,{"$f":"$G$82","v":115.30029996897839},null,null,null,null,null,null,{"$f":"IF(OR($C164=\"Annual\",$D164=$E164),IF(AND($D164=$E164,T$111=$B164+$D164),$M164,IF(AND(T$111>$B164+$D164,T$111<=$B164+$E164), $M164/($E164-$D164),0)), IF(OR(T$111=$B164+$D164,T$111=$B164+$E164),$M164/(($E164-$D164)*2),IF(AND(T$111>$B164+$D164,T$111<$B164+$E164),$M164/($E164-$D164),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A64","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J83","v":3},{"$f":"$K83","v":3},{"$f":"$L$83","v":0.12000000000000002},null,{"$f":"$B$83","v":0},{"$f":"H166-P166","v":0},{"$f":"I166-Q166","v":0},{"$f":"J166-R166","v":0},{"$f":"K166-S166","v":0},{"$f":"L166-T166","v":0},null,{"$f":"IF($D166=$E166,IF(O$111=$B166+$E166,$H166,0),0)","v":0},{"$f":"IF($D166=$E166,IF(P$111=$B166+$E166,$H166,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B166=$D166,$H166*(((1+$F166)^$D166)-1),0)","v":0},{"$f":"IF(W$111-$B166=$D166,$H166*(((1+$F166)^$D166)-1),0)","v":0},0,0,0,0]
[{"$f":"A166","v":"ZERO-COUPON BOND"},{"$f":"B166+1","v":2015},null,{"$f":"D166","v":3},3,{"$f":"$M$83","v":0.12500000000000003},null,null,{"$f":"$C$83","v":0},{"$f":"I167-Q167","v":0},{"$f":"J167-R167","v":0},{"$f":"K167-S167","v":0},{"$f":"L167-T167","v":0},null,null,{"$f":"IF($D167=$E167,IF(P$111=$B167+$E167,$I167,0),0)","v":0},{"$f":"IF($D167=$E167,IF(Q$111=$B167+$E167,$I167,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B167=$D167,$I167*(((1+$F167)^$D167)-1),0)","v":0},{"$f":"IF(X$111-$B167=$D167,$I167*(((1+$F167)^$D167)-1),0)","v":0},0,0,0]
[{"$f":"A167","v":"ZERO-COUPON BOND"},{"$f":"B167+1","v":2016},null,3,3,{"$f":"$N$83","v":0.13000000000000003},null,null,null,{"$f":"$D$83","v":0},{"$f":"J168-R168","v":0},{"$f":"K168-S168","v":0},{"$f":"L168-T168","v":0},null,null,null,{"$f":"IF($D168=$E168,IF(Q$111=$B168+$E168,$J168,0),0)","v":0},{"$f":"IF($D168=$E168,IF(R$111=$B168+$E168,$J168,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B168=$D168,$J168*(((1+$F168)^$D168)-1),0)","v":0},{"$f":"IF(Y$111-$B168=$D168,$J168*(((1+$F168)^$D168)-1),0)","v":0},0,0]
[{"$f":"A168","v":"ZERO-COUPON BOND"},{"$f":"B168+1","v":2017},null,3,3,{"$f":"$O$83","v":0.13000000000000003},null,null,null,null,{"$f":"$E$83","v":0},{"$f":"K169-S169","v":0},{"$f":"L169-T169","v":0},null,null,null,null,{"$f":"IF($D169=$E169,IF(R$111=$B169+$E169,$K169,0),0)","v":0},{"$f":"IF($D169=$E169,IF(S$111=$B169+$E169,$K169,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B169=$D169,$K169*(((1+$F169)^$D169)-1),0)","v":0},{"$f":"IF(Z$111-$B169=$D169,$K169*(((1+$F169)^$D169)-1),0)","v":0},0]
[{"$f":"A169","v":"ZERO-COUPON BOND"},{"$f":"B169+1","v":2018},null,3,3,{"$f":"$P$83","v":0.13000000000000003},null,null,null,null,null,{"$f":"$F$83","v":0},{"$f":"L170-T170","v":0},null,null,null,null,null,{"$f":"IF($D170=$E170,IF(S$111=$B170+$E170,$L170,0),0)","v":0},{"$f":"IF($D170=$E170,IF(T$111=$B170+$E170,$L170,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B170=$D170,$L170*(((1+$F170)^$D170)-1),0)","v":0},{"$f":"IF(AA$111-$B170=$D170,$L170*(((1+$F170)^$D170)-1),0)","v":0}]
[{"$f":"A170","v":"ZERO-COUPON BOND"},{"$f":"B170+1","v":2019},null,3,3,{"$f":"$Q$83","v":0.13000000000000003},null,null,null,null,null,null,{"$f":"$G$83","v":0},null,null,null,null,null,null,{"$f":"IF($D171=$E171,IF(T$111=$B171+$E171,$M171,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B171=$D171,$M171*(((1+$F171)^$D171)-1),0)","v":0}]
[]
[{"$f":"'Input 4 - Forecast'!A65","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[{"$f":"'Input 4 - Forecast'!A66","v":"Type 6"},{"$f":"B119","v":2014},{"$f":"$I85","v":"Annual"},{"$f":"$J85","v":2},{"$f":"$K85","v":2},{"$f":"$L$85","v":0.04},null,{"$f":"$B$85/$B$31","v":0},{"$f":"H175-P175","v":0},{"$f":"I175-Q175","v":0},{"$f":"J175-R175","v":0},{"$f":"K175-S175","v":0},{"$f":"L175-T175","v":0},null,{"$f":"IF(OR($C175=\"Annual\",$D175=$E175),IF(AND($D175=$E175,O$111=$B175+$D175),$H175,IF(AND(O$111>$B175+$D175,O$111<=$B175+$E175), $H175/($E175-$D175),0)), IF(OR(O$111=$B175+$D175,O$111=$B175+$E175),$H175/(($E175-$D175)*2),IF(AND(O$111>$B175+$D175,O$111<$B175+$E175),$H175/($E175-$D175),0)))","v":0},{"$f":"IF(OR($C175=\"Annual\",$D175=$E175),IF(AND($D175=$E175,P$111=$B175+$D175),$H175,IF(AND(P$111>$B175+$D175,P$111<=$B175+$E175), $H175/($E175-$D175),0)), IF(OR(P$111=$B175+$D175,P$111=$B175+$E175),$H175/(($E175-$D175)*2),IF(AND(P$111>$B175+$D175,P$111<$B175+$E175),$H175/($E175-$D175),0)))","v":0},0,0,0,0,null,{"$f":"IF($C175=\"annual\",IF(V$111=$B175,0,G175*$F175),IF(V$111-$B175=0,0,IF((V$111-$B175)<$E175,AVERAGE(G175,H175)*$F175,IF((V$111-$B175)=$E175,G175*$F175/2,0))))","v":0},{"$f":"IF($C175=\"annual\",IF(W$111=$B175,0,H175*$F175),IF(W$111-$B175=0,0,IF((W$111-$B175)<$E175,AVERAGE(H175,I175)*$F175,IF((W$111-$B175)=$E175,H175*$F175/2,0))))","v":0},0,0,0,0]
[{"$f":"A175","v":"Type 6"},{"$f":"B175+1","v":2015},{"$f":"C175","v":"Annual"},2,{"$f":"E175","v":2},{"$f":"$M$85","v":4.4999999999999998E-2},null,null,{"$f":"$C$85/$C$31","v":0},{"$f":"I176-Q176","v":0},{"$f":"J176-R176","v":0},{"$f":"K176-S176","v":0},{"$f":"L176-T176","v":0},null,null,{"$f":"IF(OR($C176=\"Annual\",$D176=$E176),IF(AND($D176=$E176,P$111=$B176+$D176),$I176,IF(AND(P$111>$B176+$D176,P$111<=$B176+$E176), $I176/($E176-$D176),0)), IF(OR(P$111=$B176+$D176,P$111=$B176+$E176),$I176/(($E176-$D176)*2),IF(AND(P$111>$B176+$D176,P$111<$B176+$E176),$I176/($E176-$D176),0)))","v":0},{"$f":"IF(OR($C176=\"Annual\",$D176=$E176),IF(AND($D176=$E176,Q$111=$B176+$D176),$I176,IF(AND(Q$111>$B176+$D176,Q$111<=$B176+$E176), $I176/($E176-$D176),0)), IF(OR(Q$111=$B176+$D176,Q$111=$B176+$E176),$I176/(($E176-$D176)*2),IF(AND(Q$111>$B176+$D176,Q$111<$B176+$E176),$I176/($E176-$D176),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A176","v":"Type 6"},{"$f":"B176+1","v":2016},"Annual",2,2,{"$f":"$N$85","v":4.9999999999999996E-2},null,null,null,{"$f":"$D$85/$D$31","v":0},{"$f":"J177-R177","v":0},{"$f":"K177-S177","v":0},{"$f":"L177-T177","v":0},null,null,null,{"$f":"IF(OR($C177=\"Annual\",$D177=$E177),IF(AND($D177=$E177,Q$111=$B177+$D177),$J177,IF(AND(Q$111>$B177+$D177,Q$111<=$B177+$E177), $J177/($E177-$D177),0)), IF(OR(Q$111=$B177+$D177,Q$111=$B177+$E177),$J177/(($E177-$D177)*2),IF(AND(Q$111>$B177+$D177,Q$111<$B177+$E177),$J177/($E177-$D177),0)))","v":0},{"$f":"IF(OR($C177=\"Annual\",$D177=$E177),IF(AND($D177=$E177,R$111=$B177+$D177),$J177,IF(AND(R$111>$B177+$D177,R$111<=$B177+$E177), $J177/($E177-$D177),0)), IF(OR(R$111=$B177+$D177,R$111=$B177+$E177),$J177/(($E177-$D177)*2),IF(AND(R$111>$B177+$D177,R$111<$B177+$E177),$J177/($E177-$D177),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A177","v":"Type 6"},{"$f":"B177+1","v":2017},"Annual",2,2,{"$f":"$O$85","v":4.9999999999999996E-2},null,null,null,null,{"$f":"$E$85/$E$31","v":0},{"$f":"K178-S178","v":0},{"$f":"L178-T178","v":0},null,null,null,null,{"$f":"IF(OR($C178=\"Annual\",$D178=$E178),IF(AND($D178=$E178,R$111=$B178+$D178),$K178,IF(AND(R$111>$B178+$D178,R$111<=$B178+$E178), $K178/($E178-$D178),0)), IF(OR(R$111=$B178+$D178,R$111=$B178+$E178),$K178/(($E178-$D178)*2),IF(AND(R$111>$B178+$D178,R$111<$B178+$E178),$K178/($E178-$D178),0)))","v":0},{"$f":"IF(OR($C178=\"Annual\",$D178=$E178),IF(AND($D178=$E178,S$111=$B178+$D178),$K178,IF(AND(S$111>$B178+$D178,S$111<=$B178+$E178), $K178/($E178-$D178),0)), IF(OR(S$111=$B178+$D178,S$111=$B178+$E178),$K178/(($E178-$D178)*2),IF(AND(S$111>$B178+$D178,S$111<$B178+$E178),$K178/($E178-$D178),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A178","v":"Type 6"},{"$f":"B178+1","v":2018},"Annual",2,2,{"$f":"$P$85","v":4.9999999999999996E-2},null,null,null,null,null,{"$f":"$F$85/$F$31","v":0},{"$f":"L179-T179","v":0},null,null,null,null,null,{"$f":"IF(OR($C179=\"Annual\",$D179=$E179),IF(AND($D179=$E179,S$111=$B179+$D179),$L179,IF(AND(S$111>$B179+$D179,S$111<=$B179+$E179), $L179/($E179-$D179),0)), IF(OR(S$111=$B179+$D179,S$111=$B179+$E179),$L179/(($E179-$D179)*2),IF(AND(S$111>$B179+$D179,S$111<$B179+$E179),$L179/($E179-$D179),0)))","v":0},{"$f":"IF(OR($C179=\"Annual\",$D179=$E179),IF(AND($D179=$E179,T$111=$B179+$D179),$L179,IF(AND(T$111>$B179+$D179,T$111<=$B179+$E179), $L179/($E179-$D179),0)), IF(OR(T$111=$B179+$D179,T$111=$B179+$E179),$L179/(($E179-$D179)*2),IF(AND(T$111>$B179+$D179,T$111<$B179+$E179),$L179/($E179-$D179),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A179","v":"Type 6"},{"$f":"B179+1","v":2019},"Annual",2,2,{"$f":"$Q$85","v":4.9999999999999996E-2},null,null,null,null,null,null,{"$f":"$G$85/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C180=\"Annual\",$D180=$E180),IF(AND($D180=$E180,T$111=$B180+$D180),$M180,IF(AND(T$111>$B180+$D180,T$111<=$B180+$E180), $M180/($E180-$D180),0)), IF(OR(T$111=$B180+$D180,T$111=$B180+$E180),$M180/(($E180-$D180)*2),IF(AND(T$111>$B180+$D180,T$111<$B180+$E180),$M180/($E180-$D180),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A67","v":"Type 7"},{"$f":"B119","v":2014},{"$f":"$I86","v":"Annual"},{"$f":"$J86","v":3},{"$f":"$K86","v":3},{"$f":"$L$86","v":0.04},null,{"$f":"$B$86/$B$31","v":0},{"$f":"H182-P182","v":0},{"$f":"I182-Q182","v":0},{"$f":"J182-R182","v":0},{"$f":"K182-S182","v":0},{"$f":"L182-T182","v":0},null,{"$f":"IF(OR($C182=\"Annual\",$D182=$E182),IF(AND($D182=$E182,O$111=$B182+$D182),$H182,IF(AND(O$111>$B182+$D182,O$111<=$B182+$E182), $H182/($E182-$D182),0)), IF(OR(O$111=$B182+$D182,O$111=$B182+$E182),$H182/(($E182-$D182)*2),IF(AND(O$111>$B182+$D182,O$111<$B182+$E182),$H182/($E182-$D182),0)))","v":0},{"$f":"IF(OR($C182=\"Annual\",$D182=$E182),IF(AND($D182=$E182,P$111=$B182+$D182),$H182,IF(AND(P$111>$B182+$D182,P$111<=$B182+$E182), $H182/($E182-$D182),0)), IF(OR(P$111=$B182+$D182,P$111=$B182+$E182),$H182/(($E182-$D182)*2),IF(AND(P$111>$B182+$D182,P$111<$B182+$E182),$H182/($E182-$D182),0)))","v":0},0,0,0,0,null,{"$f":"IF($C182=\"annual\",IF(V$111=$B182,0,G182*$F182),IF(V$111-$B182=0,0,IF((V$111-$B182)<$E182,AVERAGE(G182,H182)*$F182,IF((V$111-$B182)=$E182,G182*$F182/2,0))))","v":0},{"$f":"IF($C182=\"annual\",IF(W$111=$B182,0,H182*$F182),IF(W$111-$B182=0,0,IF((W$111-$B182)<$E182,AVERAGE(H182,I182)*$F182,IF((W$111-$B182)=$E182,H182*$F182/2,0))))","v":0},0,0,0,0]
[{"$f":"A182","v":"Type 7"},{"$f":"B182+1","v":2015},{"$f":"C182","v":"Annual"},{"$f":"D182","v":3},{"$f":"E182","v":3},{"$f":"$M$86","v":4.4999999999999998E-2},null,null,{"$f":"$C$86/$C$31","v":0},{"$f":"I183-Q183","v":0},{"$f":"J183-R183","v":0},{"$f":"K183-S183","v":0},{"$f":"L183-T183","v":0},null,null,{"$f":"IF(OR($C183=\"Annual\",$D183=$E183),IF(AND($D183=$E183,P$111=$B183+$D183),$I183,IF(AND(P$111>$B183+$D183,P$111<=$B183+$E183), $I183/($E183-$D183),0)), IF(OR(P$111=$B183+$D183,P$111=$B183+$E183),$I183/(($E183-$D183)*2),IF(AND(P$111>$B183+$D183,P$111<$B183+$E183),$I183/($E183-$D183),0)))","v":0},{"$f":"IF(OR($C183=\"Annual\",$D183=$E183),IF(AND($D183=$E183,Q$111=$B183+$D183),$I183,IF(AND(Q$111>$B183+$D183,Q$111<=$B183+$E183), $I183/($E183-$D183),0)), IF(OR(Q$111=$B183+$D183,Q$111=$B183+$E183),$I183/(($E183-$D183)*2),IF(AND(Q$111>$B183+$D183,Q$111<$B183+$E183),$I183/($E183-$D183),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A183","v":"Type 7"},{"$f":"B183+1","v":2016},{"$f":"C183","v":"Annual"},3,{"$f":"E183","v":3},{"$f":"$N$86","v":4.9999999999999996E-2},null,null,null,{"$f":"$D$86/$D$31","v":0},{"$f":"J184-R184","v":0},{"$f":"K184-S184","v":0},{"$f":"L184-T184","v":0},null,null,null,{"$f":"IF(OR($C184=\"Annual\",$D184=$E184),IF(AND($D184=$E184,Q$111=$B184+$D184),$J184,IF(AND(Q$111>$B184+$D184,Q$111<=$B184+$E184), $J184/($E184-$D184),0)), IF(OR(Q$111=$B184+$D184,Q$111=$B184+$E184),$J184/(($E184-$D184)*2),IF(AND(Q$111>$B184+$D184,Q$111<$B184+$E184),$J184/($E184-$D184),0)))","v":0},{"$f":"IF(OR($C184=\"Annual\",$D184=$E184),IF(AND($D184=$E184,R$111=$B184+$D184),$J184,IF(AND(R$111>$B184+$D184,R$111<=$B184+$E184), $J184/($E184-$D184),0)), IF(OR(R$111=$B184+$D184,R$111=$B184+$E184),$J184/(($E184-$D184)*2),IF(AND(R$111>$B184+$D184,R$111<$B184+$E184),$J184/($E184-$D184),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A184","v":"Type 7"},{"$f":"B184+1","v":2017},"Annual",3,3,{"$f":"$O$86","v":4.9999999999999996E-2},null,null,null,null,{"$f":"$E$86/$E$31","v":0},{"$f":"K185-S185","v":0},{"$f":"L185-T185","v":0},null,null,null,null,{"$f":"IF(OR($C185=\"Annual\",$D185=$E185),IF(AND($D185=$E185,R$111=$B185+$D185),$K185,IF(AND(R$111>$B185+$D185,R$111<=$B185+$E185), $K185/($E185-$D185),0)), IF(OR(R$111=$B185+$D185,R$111=$B185+$E185),$K185/(($E185-$D185)*2),IF(AND(R$111>$B185+$D185,R$111<$B185+$E185),$K185/($E185-$D185),0)))","v":0},{"$f":"IF(OR($C185=\"Annual\",$D185=$E185),IF(AND($D185=$E185,S$111=$B185+$D185),$K185,IF(AND(S$111>$B185+$D185,S$111<=$B185+$E185), $K185/($E185-$D185),0)), IF(OR(S$111=$B185+$D185,S$111=$B185+$E185),$K185/(($E185-$D185)*2),IF(AND(S$111>$B185+$D185,S$111<$B185+$E185),$K185/($E185-$D185),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A185","v":"Type 7"},{"$f":"B185+1","v":2018},"Annual",3,3,{"$f":"$P$86","v":4.9999999999999996E-2},null,null,null,null,null,{"$f":"$F$86/$F$31","v":0},{"$f":"L186-T186","v":0},null,null,null,null,null,{"$f":"IF(OR($C186=\"Annual\",$D186=$E186),IF(AND($D186=$E186,S$111=$B186+$D186),$L186,IF(AND(S$111>$B186+$D186,S$111<=$B186+$E186), $L186/($E186-$D186),0)), IF(OR(S$111=$B186+$D186,S$111=$B186+$E186),$L186/(($E186-$D186)*2),IF(AND(S$111>$B186+$D186,S$111<$B186+$E186),$L186/($E186-$D186),0)))","v":0},{"$f":"IF(OR($C186=\"Annual\",$D186=$E186),IF(AND($D186=$E186,T$111=$B186+$D186),$L186,IF(AND(T$111>$B186+$D186,T$111<=$B186+$E186), $L186/($E186-$D186),0)), IF(OR(T$111=$B186+$D186,T$111=$B186+$E186),$L186/(($E186-$D186)*2),IF(AND(T$111>$B186+$D186,T$111<$B186+$E186),$L186/($E186-$D186),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A186","v":"Type 7"},{"$f":"B186+1","v":2019},"Annual",3,3,{"$f":"$Q$86","v":4.9999999999999996E-2},null,null,null,null,null,null,{"$f":"$G$86/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C187=\"Annual\",$D187=$E187),IF(AND($D187=$E187,T$111=$B187+$D187),$M187,IF(AND(T$111>$B187+$D187,T$111<=$B187+$E187), $M187/($E187-$D187),0)), IF(OR(T$111=$B187+$D187,T$111=$B187+$E187),$M187/(($E187-$D187)*2),IF(AND(T$111>$B187+$D187,T$111<$B187+$E187),$M187/($E187-$D187),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A68","v":"Type 8"},{"$f":"B119","v":2014},{"$f":"$I87","v":"Annual"},{"$f":"$J87","v":5},{"$f":"$K87","v":5},{"$f":"$L$87","v":0.04},null,{"$f":"$B$87/$B$31","v":0},{"$f":"H189-P189","v":0},{"$f":"I189-Q189","v":0},{"$f":"J189-R189","v":0},{"$f":"K189-S189","v":0},{"$f":"L189-T189","v":0},null,{"$f":"IF(OR($C189=\"Annual\",$D189=$E189),IF(AND($D189=$E189,O$111=$B189+$D189),$H189,IF(AND(O$111>$B189+$D189,O$111<=$B189+$E189), $H189/($E189-$D189),0)), IF(OR(O$111=$B189+$D189,O$111=$B189+$E189),$H189/(($E189-$D189)*2),IF(AND(O$111>$B189+$D189,O$111<$B189+$E189),$H189/($E189-$D189),0)))","v":0},{"$f":"IF(OR($C189=\"Annual\",$D189=$E189),IF(AND($D189=$E189,P$111=$B189+$D189),$H189,IF(AND(P$111>$B189+$D189,P$111<=$B189+$E189), $H189/($E189-$D189),0)), IF(OR(P$111=$B189+$D189,P$111=$B189+$E189),$H189/(($E189-$D189)*2),IF(AND(P$111>$B189+$D189,P$111<$B189+$E189),$H189/($E189-$D189),0)))","v":0},0,0,0,0,null,{"$f":"IF($C189=\"annual\",IF(V$111=$B189,0,G189*$F189),IF(V$111-$B189=0,0,IF((V$111-$B189)<$E189,AVERAGE(G189,H189)*$F189,IF((V$111-$B189)=$E189,G189*$F189/2,0))))","v":0},{"$f":"IF($C189=\"annual\",IF(W$111=$B189,0,H189*$F189),IF(W$111-$B189=0,0,IF((W$111-$B189)<$E189,AVERAGE(H189,I189)*$F189,IF((W$111-$B189)=$E189,H189*$F189/2,0))))","v":0},0,0,0,0]
[{"$f":"A189","v":"Type 8"},{"$f":"B189+1","v":2015},{"$f":"C189","v":"Annual"},5,{"$f":"E189","v":5},{"$f":"$M$87","v":4.4999999999999998E-2},null,null,{"$f":"$C$87/$C$31","v":0},{"$f":"I190-Q190","v":0},{"$f":"J190-R190","v":0},{"$f":"K190-S190","v":0},{"$f":"L190-T190","v":0},null,null,{"$f":"IF(OR($C190=\"Annual\",$D190=$E190),IF(AND($D190=$E190,P$111=$B190+$D190),$I190,IF(AND(P$111>$B190+$D190,P$111<=$B190+$E190), $I190/($E190-$D190),0)), IF(OR(P$111=$B190+$D190,P$111=$B190+$E190),$I190/(($E190-$D190)*2),IF(AND(P$111>$B190+$D190,P$111<$B190+$E190),$I190/($E190-$D190),0)))","v":0},{"$f":"IF(OR($C190=\"Annual\",$D190=$E190),IF(AND($D190=$E190,Q$111=$B190+$D190),$I190,IF(AND(Q$111>$B190+$D190,Q$111<=$B190+$E190), $I190/($E190-$D190),0)), IF(OR(Q$111=$B190+$D190,Q$111=$B190+$E190),$I190/(($E190-$D190)*2),IF(AND(Q$111>$B190+$D190,Q$111<$B190+$E190),$I190/($E190-$D190),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A190","v":"Type 8"},{"$f":"B190+1","v":2016},"Annual",5,5,{"$f":"$N$87","v":4.9999999999999996E-2},null,null,null,{"$f":"$D$87/$D$31","v":0},{"$f":"J191-R191","v":0},{"$f":"K191-S191","v":0},{"$f":"L191-T191","v":0},null,null,null,{"$f":"IF(OR($C191=\"Annual\",$D191=$E191),IF(AND($D191=$E191,Q$111=$B191+$D191),$J191,IF(AND(Q$111>$B191+$D191,Q$111<=$B191+$E191), $J191/($E191-$D191),0)), IF(OR(Q$111=$B191+$D191,Q$111=$B191+$E191),$J191/(($E191-$D191)*2),IF(AND(Q$111>$B191+$D191,Q$111<$B191+$E191),$J191/($E191-$D191),0)))","v":0},{"$f":"IF(OR($C191=\"Annual\",$D191=$E191),IF(AND($D191=$E191,R$111=$B191+$D191),$J191,IF(AND(R$111>$B191+$D191,R$111<=$B191+$E191), $J191/($E191-$D191),0)), IF(OR(R$111=$B191+$D191,R$111=$B191+$E191),$J191/(($E191-$D191)*2),IF(AND(R$111>$B191+$D191,R$111<$B191+$E191),$J191/($E191-$D191),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A191","v":"Type 8"},{"$f":"B191+1","v":2017},"Annual",5,5,{"$f":"$O$87","v":4.9999999999999996E-2},null,null,null,null,{"$f":"$E$87/$E$31","v":0},{"$f":"K192-S192","v":0},{"$f":"L192-T192","v":0},null,null,null,null,{"$f":"IF(OR($C192=\"Annual\",$D192=$E192),IF(AND($D192=$E192,R$111=$B192+$D192),$K192,IF(AND(R$111>$B192+$D192,R$111<=$B192+$E192), $K192/($E192-$D192),0)), IF(OR(R$111=$B192+$D192,R$111=$B192+$E192),$K192/(($E192-$D192)*2),IF(AND(R$111>$B192+$D192,R$111<$B192+$E192),$K192/($E192-$D192),0)))","v":0},{"$f":"IF(OR($C192=\"Annual\",$D192=$E192),IF(AND($D192=$E192,S$111=$B192+$D192),$K192,IF(AND(S$111>$B192+$D192,S$111<=$B192+$E192), $K192/($E192-$D192),0)), IF(OR(S$111=$B192+$D192,S$111=$B192+$E192),$K192/(($E192-$D192)*2),IF(AND(S$111>$B192+$D192,S$111<$B192+$E192),$K192/($E192-$D192),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A192","v":"Type 8"},{"$f":"B192+1","v":2018},"Annual",5,5,{"$f":"$P$87","v":4.9999999999999996E-2},null,null,null,null,null,{"$f":"$F$87/$F$31","v":0},{"$f":"L193-T193","v":0},null,null,null,null,null,{"$f":"IF(OR($C193=\"Annual\",$D193=$E193),IF(AND($D193=$E193,S$111=$B193+$D193),$L193,IF(AND(S$111>$B193+$D193,S$111<=$B193+$E193), $L193/($E193-$D193),0)), IF(OR(S$111=$B193+$D193,S$111=$B193+$E193),$L193/(($E193-$D193)*2),IF(AND(S$111>$B193+$D193,S$111<$B193+$E193),$L193/($E193-$D193),0)))","v":0},{"$f":"IF(OR($C193=\"Annual\",$D193=$E193),IF(AND($D193=$E193,T$111=$B193+$D193),$L193,IF(AND(T$111>$B193+$D193,T$111<=$B193+$E193), $L193/($E193-$D193),0)), IF(OR(T$111=$B193+$D193,T$111=$B193+$E193),$L193/(($E193-$D193)*2),IF(AND(T$111>$B193+$D193,T$111<$B193+$E193),$L193/($E193-$D193),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A193","v":"Type 8"},{"$f":"B193+1","v":2019},"Annual",5,5,{"$f":"$Q$87","v":4.9999999999999996E-2},null,null,null,null,null,null,{"$f":"$G$87/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C194=\"Annual\",$D194=$E194),IF(AND($D194=$E194,T$111=$B194+$D194),$M194,IF(AND(T$111>$B194+$D194,T$111<=$B194+$E194), $M194/($E194-$D194),0)), IF(OR(T$111=$B194+$D194,T$111=$B194+$E194),$M194/(($E194-$D194)*2),IF(AND(T$111>$B194+$D194,T$111<$B194+$E194),$M194/($E194-$D194),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A69","v":"Type 9"},{"$f":"B119","v":2014},{"$f":"$I88","v":"Annual"},{"$f":"$J88","v":10},{"$f":"$K88","v":10},{"$f":"$L$88","v":0.04},null,{"$f":"$B$88/$B$31","v":0},{"$f":"H196-P196","v":0},{"$f":"I196-Q196","v":0},{"$f":"J196-R196","v":0},{"$f":"K196-S196","v":0},{"$f":"L196-T196","v":0},null,{"$f":"IF(OR($C196=\"Annual\",$D196=$E196),IF(AND($D196=$E196,O$111=$B196+$D196),$H196,IF(AND(O$111>$B196+$D196,O$111<=$B196+$E196), $H196/($E196-$D196),0)), IF(OR(O$111=$B196+$D196,O$111=$B196+$E196),$H196/(($E196-$D196)*2),IF(AND(O$111>$B196+$D196,O$111<$B196+$E196),$H196/($E196-$D196),0)))","v":0},{"$f":"IF(OR($C196=\"Annual\",$D196=$E196),IF(AND($D196=$E196,P$111=$B196+$D196),$H196,IF(AND(P$111>$B196+$D196,P$111<=$B196+$E196), $H196/($E196-$D196),0)), IF(OR(P$111=$B196+$D196,P$111=$B196+$E196),$H196/(($E196-$D196)*2),IF(AND(P$111>$B196+$D196,P$111<$B196+$E196),$H196/($E196-$D196),0)))","v":0},0,0,0,0,null,{"$f":"IF($C196=\"annual\",IF(V$111=$B196,0,G196*$F196),IF(V$111-$B196=0,0,IF((V$111-$B196)<$E196,AVERAGE(G196,H196)*$F196,IF((V$111-$B196)=$E196,G196*$F196/2,0))))","v":0},{"$f":"IF($C196=\"annual\",IF(W$111=$B196,0,H196*$F196),IF(W$111-$B196=0,0,IF((W$111-$B196)<$E196,AVERAGE(H196,I196)*$F196,IF((W$111-$B196)=$E196,H196*$F196/2,0))))","v":0},0,0,0,0]
[{"$f":"A196","v":"Type 9"},{"$f":"B196+1","v":2015},{"$f":"C196","v":"Annual"},10,{"$f":"E196","v":10},{"$f":"$M$88","v":4.4999999999999998E-2},null,null,{"$f":"$C$88/$C$31","v":0},{"$f":"I197-Q197","v":0},{"$f":"J197-R197","v":0},{"$f":"K197-S197","v":0},{"$f":"L197-T197","v":0},null,null,{"$f":"IF(OR($C197=\"Annual\",$D197=$E197),IF(AND($D197=$E197,P$111=$B197+$D197),$I197,IF(AND(P$111>$B197+$D197,P$111<=$B197+$E197), $I197/($E197-$D197),0)), IF(OR(P$111=$B197+$D197,P$111=$B197+$E197),$I197/(($E197-$D197)*2),IF(AND(P$111>$B197+$D197,P$111<$B197+$E197),$I197/($E197-$D197),0)))","v":0},{"$f":"IF(OR($C197=\"Annual\",$D197=$E197),IF(AND($D197=$E197,Q$111=$B197+$D197),$I197,IF(AND(Q$111>$B197+$D197,Q$111<=$B197+$E197), $I197/($E197-$D197),0)), IF(OR(Q$111=$B197+$D197,Q$111=$B197+$E197),$I197/(($E197-$D197)*2),IF(AND(Q$111>$B197+$D197,Q$111<$B197+$E197),$I197/($E197-$D197),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A197","v":"Type 9"},{"$f":"B197+1","v":2016},"Annual",10,10,{"$f":"$N$88","v":4.9999999999999996E-2},null,null,null,{"$f":"$D$88/$D$31","v":0},{"$f":"J198-R198","v":0},{"$f":"K198-S198","v":0},{"$f":"L198-T198","v":0},null,null,null,{"$f":"IF(OR($C198=\"Annual\",$D198=$E198),IF(AND($D198=$E198,Q$111=$B198+$D198),$J198,IF(AND(Q$111>$B198+$D198,Q$111<=$B198+$E198), $J198/($E198-$D198),0)), IF(OR(Q$111=$B198+$D198,Q$111=$B198+$E198),$J198/(($E198-$D198)*2),IF(AND(Q$111>$B198+$D198,Q$111<$B198+$E198),$J198/($E198-$D198),0)))","v":0},{"$f":"IF(OR($C198=\"Annual\",$D198=$E198),IF(AND($D198=$E198,R$111=$B198+$D198),$J198,IF(AND(R$111>$B198+$D198,R$111<=$B198+$E198), $J198/($E198-$D198),0)), IF(OR(R$111=$B198+$D198,R$111=$B198+$E198),$J198/(($E198-$D198)*2),IF(AND(R$111>$B198+$D198,R$111<$B198+$E198),$J198/($E198-$D198),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A198","v":"Type 9"},{"$f":"B198+1","v":2017},"Annual",10,10,{"$f":"$O$88","v":4.9999999999999996E-2},null,null,null,null,{"$f":"$E$88/$E$31","v":0},{"$f":"K199-S199","v":0},{"$f":"L199-T199","v":0},null,null,null,null,{"$f":"IF(OR($C199=\"Annual\",$D199=$E199),IF(AND($D199=$E199,R$111=$B199+$D199),$K199,IF(AND(R$111>$B199+$D199,R$111<=$B199+$E199), $K199/($E199-$D199),0)), IF(OR(R$111=$B199+$D199,R$111=$B199+$E199),$K199/(($E199-$D199)*2),IF(AND(R$111>$B199+$D199,R$111<$B199+$E199),$K199/($E199-$D199),0)))","v":0},{"$f":"IF(OR($C199=\"Annual\",$D199=$E199),IF(AND($D199=$E199,S$111=$B199+$D199),$K199,IF(AND(S$111>$B199+$D199,S$111<=$B199+$E199), $K199/($E199-$D199),0)), IF(OR(S$111=$B199+$D199,S$111=$B199+$E199),$K199/(($E199-$D199)*2),IF(AND(S$111>$B199+$D199,S$111<$B199+$E199),$K199/($E199-$D199),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A199","v":"Type 9"},{"$f":"B199+1","v":2018},"Annual",10,10,{"$f":"$P$88","v":4.9999999999999996E-2},null,null,null,null,null,{"$f":"$F$88/$F$31","v":0},{"$f":"L200-T200","v":0},null,null,null,null,null,{"$f":"IF(OR($C200=\"Annual\",$D200=$E200),IF(AND($D200=$E200,S$111=$B200+$D200),$L200,IF(AND(S$111>$B200+$D200,S$111<=$B200+$E200), $L200/($E200-$D200),0)), IF(OR(S$111=$B200+$D200,S$111=$B200+$E200),$L200/(($E200-$D200)*2),IF(AND(S$111>$B200+$D200,S$111<$B200+$E200),$L200/($E200-$D200),0)))","v":0},{"$f":"IF(OR($C200=\"Annual\",$D200=$E200),IF(AND($D200=$E200,T$111=$B200+$D200),$L200,IF(AND(T$111>$B200+$D200,T$111<=$B200+$E200), $L200/($E200-$D200),0)), IF(OR(T$111=$B200+$D200,T$111=$B200+$E200),$L200/(($E200-$D200)*2),IF(AND(T$111>$B200+$D200,T$111<$B200+$E200),$L200/($E200-$D200),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A200","v":"Type 9"},{"$f":"B200+1","v":2019},"Annual",10,10,{"$f":"$Q$88","v":4.9999999999999996E-2},null,null,null,null,null,null,{"$f":"$G$88/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C201=\"Annual\",$D201=$E201),IF(AND($D201=$E201,T$111=$B201+$D201),$M201,IF(AND(T$111>$B201+$D201,T$111<=$B201+$E201), $M201/($E201-$D201),0)), IF(OR(T$111=$B201+$D201,T$111=$B201+$E201),$M201/(($E201-$D201)*2),IF(AND(T$111>$B201+$D201,T$111<$B201+$E201),$M201/($E201-$D201),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A70","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J89","v":3},{"$f":"$K89","v":3},{"$f":"$L$89","v":5.9999999999999991E-2},null,{"$f":"$B$89/$B$31","v":0},{"$f":"H203-P203","v":0},{"$f":"I203-Q203","v":0},{"$f":"J203-R203","v":0},{"$f":"K203-S203","v":0},{"$f":"L203-T203","v":0},null,{"$f":"IF($D203=$E203,IF(O$111=$B203+$E203,$H203,0),0)","v":0},{"$f":"IF($D203=$E203,IF(P$111=$B203+$E203,$H203,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B203=$D203,$H203*(((1+$F203)^$D203)-1),0)","v":0},{"$f":"IF(W$111-$B203=$D203,$H203*(((1+$F203)^$D203)-1),0)","v":0},0,0,0,0]
[{"$f":"A203","v":"ZERO-COUPON BOND"},{"$f":"B203+1","v":2015},null,{"$f":"D203","v":3},{"$f":"E203","v":3},{"$f":"$M$89","v":6.4999999999999988E-2},null,null,{"$f":"$C$89/$C$31","v":0},{"$f":"I204-Q204","v":0},{"$f":"J204-R204","v":0},{"$f":"K204-S204","v":0},{"$f":"L204-T204","v":0},null,null,{"$f":"IF($D204=$E204,IF(P$111=$B204+$E204,$I204,0),0)","v":0},{"$f":"IF($D204=$E204,IF(Q$111=$B204+$E204,$I204,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B204=$D204,$I204*(((1+$F204)^$D204)-1),0)","v":0},{"$f":"IF(X$111-$B204=$D204,$I204*(((1+$F204)^$D204)-1),0)","v":0},0,0,0]
[{"$f":"A204","v":"ZERO-COUPON BOND"},{"$f":"B204+1","v":2016},null,{"$f":"D204","v":3},3,{"$f":"$N$89","v":6.9999999999999993E-2},null,null,null,{"$f":"$D$89/$D$31","v":0},{"$f":"J205-R205","v":0},{"$f":"K205-S205","v":0},{"$f":"L205-T205","v":0},null,null,null,{"$f":"IF($D205=$E205,IF(Q$111=$B205+$E205,$J205,0),0)","v":0},{"$f":"IF($D205=$E205,IF(R$111=$B205+$E205,$J205,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B205=$D205,$J205*(((1+$F205)^$D205)-1),0)","v":0},{"$f":"IF(Y$111-$B205=$D205,$J205*(((1+$F205)^$D205)-1),0)","v":0},0,0]
[{"$f":"A205","v":"ZERO-COUPON BOND"},{"$f":"B205+1","v":2017},null,{"$f":"D205","v":3},3,{"$f":"$O$89","v":6.9999999999999993E-2},null,null,null,null,{"$f":"$E$89/$E$31","v":0},{"$f":"K206-S206","v":0},{"$f":"L206-T206","v":0},null,null,null,null,{"$f":"IF($D206=$E206,IF(R$111=$B206+$E206,$K206,0),0)","v":0},{"$f":"IF($D206=$E206,IF(S$111=$B206+$E206,$K206,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B206=$D206,$K206*(((1+$F206)^$D206)-1),0)","v":0},{"$f":"IF(Z$111-$B206=$D206,$K206*(((1+$F206)^$D206)-1),0)","v":0},0]
[{"$f":"A206","v":"ZERO-COUPON BOND"},{"$f":"B206+1","v":2018},null,{"$f":"D206","v":3},3,{"$f":"$P$89","v":6.9999999999999993E-2},null,null,null,null,null,{"$f":"$F$89/$F$31","v":0},{"$f":"L207-T207","v":0},null,null,null,null,null,{"$f":"IF($D207=$E207,IF(S$111=$B207+$E207,$L207,0),0)","v":0},{"$f":"IF($D207=$E207,IF(T$111=$B207+$E207,$L207,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B207=$D207,$L207*(((1+$F207)^$D207)-1),0)","v":0},{"$f":"IF(AA$111-$B207=$D207,$L207*(((1+$F207)^$D207)-1),0)","v":0}]
[{"$f":"A207","v":"ZERO-COUPON BOND"},{"$f":"B207+1","v":2019},null,{"$f":"D207","v":3},3,{"$f":"$Q$89","v":6.9999999999999993E-2},null,null,null,null,null,null,{"$f":"$G$89/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF($D208=$E208,IF(T$111=$B208+$E208,$M208,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B208=$D208,$M208*(((1+$F208)^$D208)-1),0)","v":0}]
[]
[{"$f":"'Input 4 - Forecast'!A71","v":"New Issuance of External Debt (new debt) 1/"}]
[{"$f":"'Input 4 - Forecast'!A72","v":"Short-term debt 2/"}]
[{"$f":"'Input 4 - Forecast'!A73","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[null,{"$f":"B119","v":2014},{"$f":"$I92","v":"Semi-annual"},{"$f":"$J92","v":1},{"$f":"$K92","v":1},{"$f":"$L$92","v":7.0000000000000007E-2},null,{"$f":"$B$92","v":0},{"$f":"H214-P214","v":0},{"$f":"I214-Q214","v":0},{"$f":"J214-R214","v":0},{"$f":"K214-S214","v":0},{"$f":"L214-T214","v":0},null,0,{"$f":"H214","v":0},0,0,0,0,null,{"$f":"IF($C214=\"annual\",IF(V$111=$B214,0,G214*$F214),IF(V$111-$B214=0,0,IF((V$111-$B214)<$E214,AVERAGE(G214,H214)*$F214,IF((V$111-$B214)=$E214,G214*$F214/2,0))))","v":0},{"$f":"IF($C214=\"annual\",IF(W$111=$B214,0,H214*$F214),IF(W$111-$B214=0,0,IF((W$111-$B214)<$E214,AVERAGE(H214,I214)*$F214,IF((W$111-$B214)=$E214,H214*$F214/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B214+1","v":2015},{"$f":"C214","v":"Semi-annual"},{"$f":"D214","v":1},{"$f":"E214","v":1},{"$f":"$M$92","v":7.5000000000000011E-2},null,null,{"$f":"$C$92","v":0},{"$f":"I215-Q215","v":0},{"$f":"J215-R215","v":0},{"$f":"K215-S215","v":0},{"$f":"L215-T215","v":0},null,null,0,{"$f":"I215","v":0},0,0,0,null,null,0,0,0,0,0]
[null,{"$f":"B215+1","v":2016},{"$f":"C215","v":"Semi-annual"},{"$f":"D215","v":1},1,{"$f":"$N$92","v":8.0000000000000016E-2},null,null,null,{"$f":"$D$92","v":0},{"$f":"J216-R216","v":0},{"$f":"K216-S216","v":0},{"$f":"L216-T216","v":0},null,null,null,0,{"$f":"J216","v":0},0,0,null,null,null,0,0,0,0]
[null,{"$f":"B216+1","v":2017},{"$f":"C216","v":"Semi-annual"},1,1,{"$f":"$O$92","v":8.0000000000000016E-2},null,null,null,null,{"$f":"$E$92","v":0},{"$f":"K217-S217","v":0},{"$f":"L217-T217","v":0},null,null,null,null,0,{"$f":"K217","v":0},0,null,null,null,null,0,0,0]
[null,{"$f":"B217+1","v":2018},{"$f":"C217","v":"Semi-annual"},1,1,{"$f":"$P$92","v":8.0000000000000016E-2},null,null,null,null,null,{"$f":"$F$92","v":0},{"$f":"L218-T218","v":0},null,null,null,null,null,0,{"$f":"L218","v":0},null,null,null,null,null,0,0]
[null,{"$f":"B218+1","v":2019},{"$f":"C218","v":"Semi-annual"},1,1,{"$f":"$Q$92","v":8.0000000000000016E-2},null,null,null,null,null,null,{"$f":"$G$92","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A82","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[null,{"$f":"B119","v":2014},{"$f":"$I93","v":"Semi-annual"},{"$f":"$J93","v":1},{"$f":"$K93","v":1},{"$f":"$L$93","v":0.01},null,{"$f":"$B$93/$B$31","v":0},{"$f":"H223-P223","v":0},{"$f":"I223-Q223","v":0},{"$f":"J223-R223","v":0},{"$f":"K223-S223","v":0},{"$f":"L223-T223","v":0},null,0,{"$f":"H223","v":0},0,0,0,0,null,{"$f":"IF($C223=\"annual\",IF(V$111=$B223,0,G223*$F223),IF(V$111-$B223=0,0,IF((V$111-$B223)<$E223,AVERAGE(G223,H223)*$F223,IF((V$111-$B223)=$E223,G223*$F223/2,0))))","v":0},{"$f":"IF($C223=\"annual\",IF(W$111=$B223,0,H223*$F223),IF(W$111-$B223=0,0,IF((W$111-$B223)<$E223,AVERAGE(H223,I223)*$F223,IF((W$111-$B223)=$E223,H223*$F223/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B223+1","v":2015},{"$f":"C223","v":"Semi-annual"},{"$f":"D223","v":1},{"$f":"E223","v":1},{"$f":"$M$93","v":1.4999999999999999E-2},null,null,{"$f":"$C$93/$C$31","v":0},{"$f":"I224-Q224","v":0},{"$f":"J224-R224","v":0},{"$f":"K224-S224","v":0},{"$f":"L224-T224","v":0},null,null,0,{"$f":"I224","v":0},0,0,0,null,null,0,0,0,0,0]
[null,{"$f":"B224+1","v":2016},{"$f":"C224","v":"Semi-annual"},{"$f":"D224","v":1},1,{"$f":"$N$93","v":0.02},null,null,null,{"$f":"$D$93/$D$31","v":0},{"$f":"J225-R225","v":0},{"$f":"K225-S225","v":0},{"$f":"L225-T225","v":0},null,null,null,0,{"$f":"J225","v":0},0,0,null,null,null,0,0,0,0]
[null,{"$f":"B225+1","v":2017},{"$f":"C225","v":"Semi-annual"},1,1,{"$f":"$O$93","v":0.02},null,null,null,null,{"$f":"$E$93/$E$31","v":0},{"$f":"K226-S226","v":0},{"$f":"L226-T226","v":0},null,null,null,null,0,{"$f":"K226","v":0},0,null,null,null,null,0,0,0]
[null,{"$f":"B226+1","v":2018},{"$f":"C226","v":"Semi-annual"},1,1,{"$f":"$P$93","v":0.02},null,null,null,null,null,{"$f":"$F$93/$F$31","v":0},{"$f":"L227-T227","v":0},null,null,null,null,null,0,{"$f":"L227","v":0},null,null,null,null,null,0,0]
[null,{"$f":"B227+1","v":2019},{"$f":"C227","v":"Semi-annual"},1,1,{"$f":"$Q$93","v":0.02},null,null,null,null,null,null,{"$f":"$G$93/$G$31","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A75","v":"Long-term debt 3/"}]
[{"$f":"'Input 4 - Forecast'!A76","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[{"$f":"'Input 4 - Forecast'!A77","v":"Type 11"},{"$f":"B119","v":2014},{"$f":"$I96","v":"Annual"},{"$f":"$J96","v":2},{"$f":"$K96","v":2},{"$f":"$L$96","v":0.1},null,{"$f":"$B$96","v":0},{"$f":"H233-P233","v":0},{"$f":"I233-Q233","v":0},{"$f":"J233-R233","v":0},{"$f":"K233-S233","v":0},{"$f":"L233-T233","v":0},null,{"$f":"IF(OR($C233=\"Annual\",$D233=$E233),IF(AND($D233=$E233,O$111=$B233+$D233),$H233,IF(AND(O$111>$B233+$D233,O$111<=$B233+$E233), $H233/($E233-$D233),0)), IF(OR(O$111=$B233+$D233,O$111=$B233+$E233),$H233/(($E233-$D233)*2),IF(AND(O$111>$B233+$D233,O$111<$B233+$E233),$H233/($E233-$D233),0)))","v":0},{"$f":"IF(OR($C233=\"Annual\",$D233=$E233),IF(AND($D233=$E233,P$111=$B233+$D233),$H233,IF(AND(P$111>$B233+$D233,P$111<=$B233+$E233), $H233/($E233-$D233),0)), IF(OR(P$111=$B233+$D233,P$111=$B233+$E233),$H233/(($E233-$D233)*2),IF(AND(P$111>$B233+$D233,P$111<$B233+$E233),$H233/($E233-$D233),0)))","v":0},0,0,0,0,null,{"$f":"IF($C233=\"annual\",IF(V$111=$B233,0,G233*$F233),IF(V$111-$B233=0,0,IF((V$111-$B233)<$E233,AVERAGE(G233,H233)*$F233,IF((V$111-$B233)=$E233,G233*$F233/2,0))))","v":0},{"$f":"IF($C233=\"annual\",IF(W$111=$B233,0,H233*$F233),IF(W$111-$B233=0,0,IF((W$111-$B233)<$E233,AVERAGE(H233,I233)*$F233,IF((W$111-$B233)=$E233,H233*$F233/2,0))))","v":0},0,0,0,0]
[{"$f":"A233","v":"Type 11"},{"$f":"B233+1","v":2015},{"$f":"C233","v":"Annual"},{"$f":"D233","v":2},2,{"$f":"$M$96","v":0.10500000000000001},null,null,{"$f":"$C$96","v":0},{"$f":"I234-Q234","v":0},{"$f":"J234-R234","v":0},{"$f":"K234-S234","v":0},{"$f":"L234-T234","v":0},null,null,{"$f":"IF(OR($C234=\"Annual\",$D234=$E234),IF(AND($D234=$E234,P$111=$B234+$D234),$I234,IF(AND(P$111>$B234+$D234,P$111<=$B234+$E234), $I234/($E234-$D234),0)), IF(OR(P$111=$B234+$D234,P$111=$B234+$E234),$I234/(($E234-$D234)*2),IF(AND(P$111>$B234+$D234,P$111<$B234+$E234),$I234/($E234-$D234),0)))","v":0},{"$f":"IF(OR($C234=\"Annual\",$D234=$E234),IF(AND($D234=$E234,Q$111=$B234+$D234),$I234,IF(AND(Q$111>$B234+$D234,Q$111<=$B234+$E234), $I234/($E234-$D234),0)), IF(OR(Q$111=$B234+$D234,Q$111=$B234+$E234),$I234/(($E234-$D234)*2),IF(AND(Q$111>$B234+$D234,Q$111<$B234+$E234),$I234/($E234-$D234),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A234","v":"Type 11"},{"$f":"B234+1","v":2016},{"$f":"C234","v":"Annual"},2,2,{"$f":"$N$96","v":0.11000000000000001},null,null,null,{"$f":"$D$96","v":0},{"$f":"J235-R235","v":0},{"$f":"K235-S235","v":0},{"$f":"L235-T235","v":0},null,null,null,{"$f":"IF(OR($C235=\"Annual\",$D235=$E235),IF(AND($D235=$E235,Q$111=$B235+$D235),$J235,IF(AND(Q$111>$B235+$D235,Q$111<=$B235+$E235), $J235/($E235-$D235),0)), IF(OR(Q$111=$B235+$D235,Q$111=$B235+$E235),$J235/(($E235-$D235)*2),IF(AND(Q$111>$B235+$D235,Q$111<$B235+$E235),$J235/($E235-$D235),0)))","v":0},{"$f":"IF(OR($C235=\"Annual\",$D235=$E235),IF(AND($D235=$E235,R$111=$B235+$D235),$J235,IF(AND(R$111>$B235+$D235,R$111<=$B235+$E235), $J235/($E235-$D235),0)), IF(OR(R$111=$B235+$D235,R$111=$B235+$E235),$J235/(($E235-$D235)*2),IF(AND(R$111>$B235+$D235,R$111<$B235+$E235),$J235/($E235-$D235),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A235","v":"Type 11"},{"$f":"B235+1","v":2017},{"$f":"C235","v":"Annual"},2,2,{"$f":"$O$96","v":0.11000000000000001},null,null,null,null,{"$f":"$E$96","v":0},{"$f":"K236-S236","v":0},{"$f":"L236-T236","v":0},null,null,null,null,{"$f":"IF(OR($C236=\"Annual\",$D236=$E236),IF(AND($D236=$E236,R$111=$B236+$D236),$K236,IF(AND(R$111>$B236+$D236,R$111<=$B236+$E236), $K236/($E236-$D236),0)), IF(OR(R$111=$B236+$D236,R$111=$B236+$E236),$K236/(($E236-$D236)*2),IF(AND(R$111>$B236+$D236,R$111<$B236+$E236),$K236/($E236-$D236),0)))","v":0},{"$f":"IF(OR($C236=\"Annual\",$D236=$E236),IF(AND($D236=$E236,S$111=$B236+$D236),$K236,IF(AND(S$111>$B236+$D236,S$111<=$B236+$E236), $K236/($E236-$D236),0)), IF(OR(S$111=$B236+$D236,S$111=$B236+$E236),$K236/(($E236-$D236)*2),IF(AND(S$111>$B236+$D236,S$111<$B236+$E236),$K236/($E236-$D236),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A236","v":"Type 11"},{"$f":"B236+1","v":2018},{"$f":"C236","v":"Annual"},2,2,{"$f":"$P$96","v":0.11000000000000001},null,null,null,null,null,{"$f":"$F$96","v":0},{"$f":"L237-T237","v":0},null,null,null,null,null,{"$f":"IF(OR($C237=\"Annual\",$D237=$E237),IF(AND($D237=$E237,S$111=$B237+$D237),$L237,IF(AND(S$111>$B237+$D237,S$111<=$B237+$E237), $L237/($E237-$D237),0)), IF(OR(S$111=$B237+$D237,S$111=$B237+$E237),$L237/(($E237-$D237)*2),IF(AND(S$111>$B237+$D237,S$111<$B237+$E237),$L237/($E237-$D237),0)))","v":0},{"$f":"IF(OR($C237=\"Annual\",$D237=$E237),IF(AND($D237=$E237,T$111=$B237+$D237),$L237,IF(AND(T$111>$B237+$D237,T$111<=$B237+$E237), $L237/($E237-$D237),0)), IF(OR(T$111=$B237+$D237,T$111=$B237+$E237),$L237/(($E237-$D237)*2),IF(AND(T$111>$B237+$D237,T$111<$B237+$E237),$L237/($E237-$D237),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A237","v":"Type 11"},{"$f":"B237+1","v":2019},{"$f":"C237","v":"Annual"},2,2,{"$f":"$Q$96","v":0.11000000000000001},null,null,null,null,null,null,{"$f":"$G$96","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C238=\"Annual\",$D238=$E238),IF(AND($D238=$E238,T$111=$B238+$D238),$M238,IF(AND(T$111>$B238+$D238,T$111<=$B238+$E238), $M238/($E238-$D238),0)), IF(OR(T$111=$B238+$D238,T$111=$B238+$E238),$M238/(($E238-$D238)*2),IF(AND(T$111>$B238+$D238,T$111<$B238+$E238),$M238/($E238-$D238),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A78","v":"Type 12"},{"$f":"B119","v":2014},{"$f":"$I97","v":"Annual"},{"$f":"$J97","v":3},{"$f":"$K97","v":3},{"$f":"$L$97","v":0.10500000000000001},null,{"$f":"$B$97","v":0},{"$f":"H240-P240","v":0},{"$f":"I240-Q240","v":0},{"$f":"J240-R240","v":0},{"$f":"K240-S240","v":0},{"$f":"L240-T240","v":0},null,{"$f":"IF(OR($C240=\"Annual\",$D240=$E240),IF(AND($D240=$E240,O$111=$B240+$D240),$H240,IF(AND(O$111>$B240+$D240,O$111<=$B240+$E240), $H240/($E240-$D240),0)), IF(OR(O$111=$B240+$D240,O$111=$B240+$E240),$H240/(($E240-$D240)*2),IF(AND(O$111>$B240+$D240,O$111<$B240+$E240),$H240/($E240-$D240),0)))","v":0},{"$f":"IF(OR($C240=\"Annual\",$D240=$E240),IF(AND($D240=$E240,P$111=$B240+$D240),$H240,IF(AND(P$111>$B240+$D240,P$111<=$B240+$E240), $H240/($E240-$D240),0)), IF(OR(P$111=$B240+$D240,P$111=$B240+$E240),$H240/(($E240-$D240)*2),IF(AND(P$111>$B240+$D240,P$111<$B240+$E240),$H240/($E240-$D240),0)))","v":0},0,0,0,0,null,{"$f":"IF($C240=\"annual\",IF(V$111=$B240,0,G240*$F240),IF(V$111-$B240=0,0,IF((V$111-$B240)<$E240,AVERAGE(G240,H240)*$F240,IF((V$111-$B240)=$E240,G240*$F240/2,0))))","v":0},{"$f":"IF($C240=\"annual\",IF(W$111=$B240,0,H240*$F240),IF(W$111-$B240=0,0,IF((W$111-$B240)<$E240,AVERAGE(H240,I240)*$F240,IF((W$111-$B240)=$E240,H240*$F240/2,0))))","v":0},0,0,0,0]
[{"$f":"A240","v":"Type 12"},{"$f":"B240+1","v":2015},{"$f":"C240","v":"Annual"},{"$f":"D240","v":3},{"$f":"E240","v":3},{"$f":"$M$97","v":0.11000000000000001},null,null,{"$f":"$C$97","v":0},{"$f":"I241-Q241","v":0},{"$f":"J241-R241","v":0},{"$f":"K241-S241","v":0},{"$f":"L241-T241","v":0},null,null,{"$f":"IF(OR($C241=\"Annual\",$D241=$E241),IF(AND($D241=$E241,P$111=$B241+$D241),$I241,IF(AND(P$111>$B241+$D241,P$111<=$B241+$E241), $I241/($E241-$D241),0)), IF(OR(P$111=$B241+$D241,P$111=$B241+$E241),$I241/(($E241-$D241)*2),IF(AND(P$111>$B241+$D241,P$111<$B241+$E241),$I241/($E241-$D241),0)))","v":0},{"$f":"IF(OR($C241=\"Annual\",$D241=$E241),IF(AND($D241=$E241,Q$111=$B241+$D241),$I241,IF(AND(Q$111>$B241+$D241,Q$111<=$B241+$E241), $I241/($E241-$D241),0)), IF(OR(Q$111=$B241+$D241,Q$111=$B241+$E241),$I241/(($E241-$D241)*2),IF(AND(Q$111>$B241+$D241,Q$111<$B241+$E241),$I241/($E241-$D241),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A241","v":"Type 12"},{"$f":"B241+1","v":2016},{"$f":"C241","v":"Annual"},{"$f":"D241","v":3},3,{"$f":"$N$97","v":0.11500000000000002},null,null,null,{"$f":"$D$97","v":0},{"$f":"J242-R242","v":0},{"$f":"K242-S242","v":0},{"$f":"L242-T242","v":0},null,null,null,{"$f":"IF(OR($C242=\"Annual\",$D242=$E242),IF(AND($D242=$E242,Q$111=$B242+$D242),$J242,IF(AND(Q$111>$B242+$D242,Q$111<=$B242+$E242), $J242/($E242-$D242),0)), IF(OR(Q$111=$B242+$D242,Q$111=$B242+$E242),$J242/(($E242-$D242)*2),IF(AND(Q$111>$B242+$D242,Q$111<$B242+$E242),$J242/($E242-$D242),0)))","v":0},{"$f":"IF(OR($C242=\"Annual\",$D242=$E242),IF(AND($D242=$E242,R$111=$B242+$D242),$J242,IF(AND(R$111>$B242+$D242,R$111<=$B242+$E242), $J242/($E242-$D242),0)), IF(OR(R$111=$B242+$D242,R$111=$B242+$E242),$J242/(($E242-$D242)*2),IF(AND(R$111>$B242+$D242,R$111<$B242+$E242),$J242/($E242-$D242),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A242","v":"Type 12"},{"$f":"B242+1","v":2017},{"$f":"C242","v":"Annual"},3,3,{"$f":"$O$97","v":0.11500000000000002},null,null,null,null,{"$f":"$E$97","v":0},{"$f":"K243-S243","v":0},{"$f":"L243-T243","v":0},null,null,null,null,{"$f":"IF(OR($C243=\"Annual\",$D243=$E243),IF(AND($D243=$E243,R$111=$B243+$D243),$K243,IF(AND(R$111>$B243+$D243,R$111<=$B243+$E243), $K243/($E243-$D243),0)), IF(OR(R$111=$B243+$D243,R$111=$B243+$E243),$K243/(($E243-$D243)*2),IF(AND(R$111>$B243+$D243,R$111<$B243+$E243),$K243/($E243-$D243),0)))","v":0},{"$f":"IF(OR($C243=\"Annual\",$D243=$E243),IF(AND($D243=$E243,S$111=$B243+$D243),$K243,IF(AND(S$111>$B243+$D243,S$111<=$B243+$E243), $K243/($E243-$D243),0)), IF(OR(S$111=$B243+$D243,S$111=$B243+$E243),$K243/(($E243-$D243)*2),IF(AND(S$111>$B243+$D243,S$111<$B243+$E243),$K243/($E243-$D243),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A243","v":"Type 12"},{"$f":"B243+1","v":2018},{"$f":"C243","v":"Annual"},3,3,{"$f":"$P$97","v":0.11500000000000002},null,null,null,null,null,{"$f":"$F$97","v":0},{"$f":"L244-T244","v":0},null,null,null,null,null,{"$f":"IF(OR($C244=\"Annual\",$D244=$E244),IF(AND($D244=$E244,S$111=$B244+$D244),$L244,IF(AND(S$111>$B244+$D244,S$111<=$B244+$E244), $L244/($E244-$D244),0)), IF(OR(S$111=$B244+$D244,S$111=$B244+$E244),$L244/(($E244-$D244)*2),IF(AND(S$111>$B244+$D244,S$111<$B244+$E244),$L244/($E244-$D244),0)))","v":0},{"$f":"IF(OR($C244=\"Annual\",$D244=$E244),IF(AND($D244=$E244,T$111=$B244+$D244),$L244,IF(AND(T$111>$B244+$D244,T$111<=$B244+$E244), $L244/($E244-$D244),0)), IF(OR(T$111=$B244+$D244,T$111=$B244+$E244),$L244/(($E244-$D244)*2),IF(AND(T$111>$B244+$D244,T$111<$B244+$E244),$L244/($E244-$D244),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A244","v":"Type 12"},{"$f":"B244+1","v":2019},{"$f":"C244","v":"Annual"},3,3,{"$f":"$Q$97","v":0.11500000000000002},null,null,null,null,null,null,{"$f":"$G$97","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C245=\"Annual\",$D245=$E245),IF(AND($D245=$E245,T$111=$B245+$D245),$M245,IF(AND(T$111>$B245+$D245,T$111<=$B245+$E245), $M245/($E245-$D245),0)), IF(OR(T$111=$B245+$D245,T$111=$B245+$E245),$M245/(($E245-$D245)*2),IF(AND(T$111>$B245+$D245,T$111<$B245+$E245),$M245/($E245-$D245),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A79","v":"Type 13"},{"$f":"B119","v":2014},{"$f":"$I98","v":"Annual"},{"$f":"$J98","v":5},{"$f":"$K98","v":5},{"$f":"$L$98","v":0.11000000000000001},null,{"$f":"$B$98","v":0},{"$f":"H247-P247","v":0},{"$f":"I247-Q247","v":0},{"$f":"J247-R247","v":0},{"$f":"K247-S247","v":0},{"$f":"L247-T247","v":0},null,{"$f":"IF(OR($C247=\"Annual\",$D247=$E247),IF(AND($D247=$E247,O$111=$B247+$D247),$H247,IF(AND(O$111>$B247+$D247,O$111<=$B247+$E247), $H247/($E247-$D247),0)), IF(OR(O$111=$B247+$D247,O$111=$B247+$E247),$H247/(($E247-$D247)*2),IF(AND(O$111>$B247+$D247,O$111<$B247+$E247),$H247/($E247-$D247),0)))","v":0},{"$f":"IF(OR($C247=\"Annual\",$D247=$E247),IF(AND($D247=$E247,P$111=$B247+$D247),$H247,IF(AND(P$111>$B247+$D247,P$111<=$B247+$E247), $H247/($E247-$D247),0)), IF(OR(P$111=$B247+$D247,P$111=$B247+$E247),$H247/(($E247-$D247)*2),IF(AND(P$111>$B247+$D247,P$111<$B247+$E247),$H247/($E247-$D247),0)))","v":0},0,0,0,0,null,{"$f":"IF($C247=\"annual\",IF(V$111=$B247,0,G247*$F247),IF(V$111-$B247=0,0,IF((V$111-$B247)<$E247,AVERAGE(G247,H247)*$F247,IF((V$111-$B247)=$E247,G247*$F247/2,0))))","v":0},{"$f":"IF($C247=\"annual\",IF(W$111=$B247,0,H247*$F247),IF(W$111-$B247=0,0,IF((W$111-$B247)<$E247,AVERAGE(H247,I247)*$F247,IF((W$111-$B247)=$E247,H247*$F247/2,0))))","v":0},0,0,0,0]
[{"$f":"A247","v":"Type 13"},{"$f":"B247+1","v":2015},{"$f":"C247","v":"Annual"},{"$f":"D247","v":5},5,{"$f":"$M$98","v":0.11500000000000002},null,null,{"$f":"$C$98","v":0},{"$f":"I248-Q248","v":0},{"$f":"J248-R248","v":0},{"$f":"K248-S248","v":0},{"$f":"L248-T248","v":0},null,null,{"$f":"IF(OR($C248=\"Annual\",$D248=$E248),IF(AND($D248=$E248,P$111=$B248+$D248),$I248,IF(AND(P$111>$B248+$D248,P$111<=$B248+$E248), $I248/($E248-$D248),0)), IF(OR(P$111=$B248+$D248,P$111=$B248+$E248),$I248/(($E248-$D248)*2),IF(AND(P$111>$B248+$D248,P$111<$B248+$E248),$I248/($E248-$D248),0)))","v":0},{"$f":"IF(OR($C248=\"Annual\",$D248=$E248),IF(AND($D248=$E248,Q$111=$B248+$D248),$I248,IF(AND(Q$111>$B248+$D248,Q$111<=$B248+$E248), $I248/($E248-$D248),0)), IF(OR(Q$111=$B248+$D248,Q$111=$B248+$E248),$I248/(($E248-$D248)*2),IF(AND(Q$111>$B248+$D248,Q$111<$B248+$E248),$I248/($E248-$D248),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A248","v":"Type 13"},{"$f":"B248+1","v":2016},{"$f":"C248","v":"Annual"},5,5,{"$f":"$N$98","v":0.12000000000000002},null,null,null,{"$f":"$D$98","v":0},{"$f":"J249-R249","v":0},{"$f":"K249-S249","v":0},{"$f":"L249-T249","v":0},null,null,null,{"$f":"IF(OR($C249=\"Annual\",$D249=$E249),IF(AND($D249=$E249,Q$111=$B249+$D249),$J249,IF(AND(Q$111>$B249+$D249,Q$111<=$B249+$E249), $J249/($E249-$D249),0)), IF(OR(Q$111=$B249+$D249,Q$111=$B249+$E249),$J249/(($E249-$D249)*2),IF(AND(Q$111>$B249+$D249,Q$111<$B249+$E249),$J249/($E249-$D249),0)))","v":0},{"$f":"IF(OR($C249=\"Annual\",$D249=$E249),IF(AND($D249=$E249,R$111=$B249+$D249),$J249,IF(AND(R$111>$B249+$D249,R$111<=$B249+$E249), $J249/($E249-$D249),0)), IF(OR(R$111=$B249+$D249,R$111=$B249+$E249),$J249/(($E249-$D249)*2),IF(AND(R$111>$B249+$D249,R$111<$B249+$E249),$J249/($E249-$D249),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A249","v":"Type 13"},{"$f":"B249+1","v":2017},{"$f":"C249","v":"Annual"},5,5,{"$f":"$O$98","v":0.12000000000000002},null,null,null,null,{"$f":"$E$98","v":0},{"$f":"K250-S250","v":0},{"$f":"L250-T250","v":0},null,null,null,null,{"$f":"IF(OR($C250=\"Annual\",$D250=$E250),IF(AND($D250=$E250,R$111=$B250+$D250),$K250,IF(AND(R$111>$B250+$D250,R$111<=$B250+$E250), $K250/($E250-$D250),0)), IF(OR(R$111=$B250+$D250,R$111=$B250+$E250),$K250/(($E250-$D250)*2),IF(AND(R$111>$B250+$D250,R$111<$B250+$E250),$K250/($E250-$D250),0)))","v":0},{"$f":"IF(OR($C250=\"Annual\",$D250=$E250),IF(AND($D250=$E250,S$111=$B250+$D250),$K250,IF(AND(S$111>$B250+$D250,S$111<=$B250+$E250), $K250/($E250-$D250),0)), IF(OR(S$111=$B250+$D250,S$111=$B250+$E250),$K250/(($E250-$D250)*2),IF(AND(S$111>$B250+$D250,S$111<$B250+$E250),$K250/($E250-$D250),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A250","v":"Type 13"},{"$f":"B250+1","v":2018},{"$f":"C250","v":"Annual"},5,5,{"$f":"$P$98","v":0.12000000000000002},null,null,null,null,null,{"$f":"$F$98","v":0},{"$f":"L251-T251","v":0},null,null,null,null,null,{"$f":"IF(OR($C251=\"Annual\",$D251=$E251),IF(AND($D251=$E251,S$111=$B251+$D251),$L251,IF(AND(S$111>$B251+$D251,S$111<=$B251+$E251), $L251/($E251-$D251),0)), IF(OR(S$111=$B251+$D251,S$111=$B251+$E251),$L251/(($E251-$D251)*2),IF(AND(S$111>$B251+$D251,S$111<$B251+$E251),$L251/($E251-$D251),0)))","v":0},{"$f":"IF(OR($C251=\"Annual\",$D251=$E251),IF(AND($D251=$E251,T$111=$B251+$D251),$L251,IF(AND(T$111>$B251+$D251,T$111<=$B251+$E251), $L251/($E251-$D251),0)), IF(OR(T$111=$B251+$D251,T$111=$B251+$E251),$L251/(($E251-$D251)*2),IF(AND(T$111>$B251+$D251,T$111<$B251+$E251),$L251/($E251-$D251),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A251","v":"Type 13"},{"$f":"B251+1","v":2019},{"$f":"C251","v":"Annual"},5,5,{"$f":"$Q$98","v":0.12000000000000002},null,null,null,null,null,null,{"$f":"$G$98","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C252=\"Annual\",$D252=$E252),IF(AND($D252=$E252,T$111=$B252+$D252),$M252,IF(AND(T$111>$B252+$D252,T$111<=$B252+$E252), $M252/($E252-$D252),0)), IF(OR(T$111=$B252+$D252,T$111=$B252+$E252),$M252/(($E252-$D252)*2),IF(AND(T$111>$B252+$D252,T$111<$B252+$E252),$M252/($E252-$D252),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A80","v":"Type 14"},{"$f":"B119","v":2014},{"$f":"$I99","v":"Annual"},{"$f":"$J99","v":10},{"$f":"$K99","v":10},{"$f":"$L$99","v":0.11500000000000002},null,{"$f":"$B$99","v":0},{"$f":"H254-P254","v":0},{"$f":"I254-Q254","v":0},{"$f":"J254-R254","v":0},{"$f":"K254-S254","v":0},{"$f":"L254-T254","v":0},null,{"$f":"IF(OR($C254=\"Annual\",$D254=$E254),IF(AND($D254=$E254,O$111=$B254+$D254),$H254,IF(AND(O$111>$B254+$D254,O$111<=$B254+$E254), $H254/($E254-$D254),0)), IF(OR(O$111=$B254+$D254,O$111=$B254+$E254),$H254/(($E254-$D254)*2),IF(AND(O$111>$B254+$D254,O$111<$B254+$E254),$H254/($E254-$D254),0)))","v":0},{"$f":"IF(OR($C254=\"Annual\",$D254=$E254),IF(AND($D254=$E254,P$111=$B254+$D254),$H254,IF(AND(P$111>$B254+$D254,P$111<=$B254+$E254), $H254/($E254-$D254),0)), IF(OR(P$111=$B254+$D254,P$111=$B254+$E254),$H254/(($E254-$D254)*2),IF(AND(P$111>$B254+$D254,P$111<$B254+$E254),$H254/($E254-$D254),0)))","v":0},0,0,0,0,null,{"$f":"IF($C254=\"annual\",IF(V$111=$B254,0,G254*$F254),IF(V$111-$B254=0,0,IF((V$111-$B254)<$E254,AVERAGE(G254,H254)*$F254,IF((V$111-$B254)=$E254,G254*$F254/2,0))))","v":0},{"$f":"IF($C254=\"annual\",IF(W$111=$B254,0,H254*$F254),IF(W$111-$B254=0,0,IF((W$111-$B254)<$E254,AVERAGE(H254,I254)*$F254,IF((W$111-$B254)=$E254,H254*$F254/2,0))))","v":0},0,0,0,0]
[{"$f":"A254","v":"Type 14"},{"$f":"B254+1","v":2015},{"$f":"C254","v":"Annual"},{"$f":"D254","v":10},10,{"$f":"$M$99","v":0.12000000000000002},null,null,{"$f":"$C$99","v":0},{"$f":"I255-Q255","v":0},{"$f":"J255-R255","v":0},{"$f":"K255-S255","v":0},{"$f":"L255-T255","v":0},null,null,{"$f":"IF(OR($C255=\"Annual\",$D255=$E255),IF(AND($D255=$E255,P$111=$B255+$D255),$I255,IF(AND(P$111>$B255+$D255,P$111<=$B255+$E255), $I255/($E255-$D255),0)), IF(OR(P$111=$B255+$D255,P$111=$B255+$E255),$I255/(($E255-$D255)*2),IF(AND(P$111>$B255+$D255,P$111<$B255+$E255),$I255/($E255-$D255),0)))","v":0},{"$f":"IF(OR($C255=\"Annual\",$D255=$E255),IF(AND($D255=$E255,Q$111=$B255+$D255),$I255,IF(AND(Q$111>$B255+$D255,Q$111<=$B255+$E255), $I255/($E255-$D255),0)), IF(OR(Q$111=$B255+$D255,Q$111=$B255+$E255),$I255/(($E255-$D255)*2),IF(AND(Q$111>$B255+$D255,Q$111<$B255+$E255),$I255/($E255-$D255),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A255","v":"Type 14"},{"$f":"B255+1","v":2016},{"$f":"C255","v":"Annual"},10,10,{"$f":"$N$99","v":0.12500000000000003},null,null,null,{"$f":"$D$99","v":0},{"$f":"J256-R256","v":0},{"$f":"K256-S256","v":0},{"$f":"L256-T256","v":0},null,null,null,{"$f":"IF(OR($C256=\"Annual\",$D256=$E256),IF(AND($D256=$E256,Q$111=$B256+$D256),$J256,IF(AND(Q$111>$B256+$D256,Q$111<=$B256+$E256), $J256/($E256-$D256),0)), IF(OR(Q$111=$B256+$D256,Q$111=$B256+$E256),$J256/(($E256-$D256)*2),IF(AND(Q$111>$B256+$D256,Q$111<$B256+$E256),$J256/($E256-$D256),0)))","v":0},{"$f":"IF(OR($C256=\"Annual\",$D256=$E256),IF(AND($D256=$E256,R$111=$B256+$D256),$J256,IF(AND(R$111>$B256+$D256,R$111<=$B256+$E256), $J256/($E256-$D256),0)), IF(OR(R$111=$B256+$D256,R$111=$B256+$E256),$J256/(($E256-$D256)*2),IF(AND(R$111>$B256+$D256,R$111<$B256+$E256),$J256/($E256-$D256),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A256","v":"Type 14"},{"$f":"B256+1","v":2017},{"$f":"C256","v":"Annual"},10,10,{"$f":"$O$99","v":0.12500000000000003},null,null,null,null,{"$f":"$E$99","v":0},{"$f":"K257-S257","v":0},{"$f":"L257-T257","v":0},null,null,null,null,{"$f":"IF(OR($C257=\"Annual\",$D257=$E257),IF(AND($D257=$E257,R$111=$B257+$D257),$K257,IF(AND(R$111>$B257+$D257,R$111<=$B257+$E257), $K257/($E257-$D257),0)), IF(OR(R$111=$B257+$D257,R$111=$B257+$E257),$K257/(($E257-$D257)*2),IF(AND(R$111>$B257+$D257,R$111<$B257+$E257),$K257/($E257-$D257),0)))","v":0},{"$f":"IF(OR($C257=\"Annual\",$D257=$E257),IF(AND($D257=$E257,S$111=$B257+$D257),$K257,IF(AND(S$111>$B257+$D257,S$111<=$B257+$E257), $K257/($E257-$D257),0)), IF(OR(S$111=$B257+$D257,S$111=$B257+$E257),$K257/(($E257-$D257)*2),IF(AND(S$111>$B257+$D257,S$111<$B257+$E257),$K257/($E257-$D257),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A257","v":"Type 14"},{"$f":"B257+1","v":2018},{"$f":"C257","v":"Annual"},10,10,{"$f":"$P$99","v":0.12500000000000003},null,null,null,null,null,{"$f":"$F$99","v":0},{"$f":"L258-T258","v":0},null,null,null,null,null,{"$f":"IF(OR($C258=\"Annual\",$D258=$E258),IF(AND($D258=$E258,S$111=$B258+$D258),$L258,IF(AND(S$111>$B258+$D258,S$111<=$B258+$E258), $L258/($E258-$D258),0)), IF(OR(S$111=$B258+$D258,S$111=$B258+$E258),$L258/(($E258-$D258)*2),IF(AND(S$111>$B258+$D258,S$111<$B258+$E258),$L258/($E258-$D258),0)))","v":0},{"$f":"IF(OR($C258=\"Annual\",$D258=$E258),IF(AND($D258=$E258,T$111=$B258+$D258),$L258,IF(AND(T$111>$B258+$D258,T$111<=$B258+$E258), $L258/($E258-$D258),0)), IF(OR(T$111=$B258+$D258,T$111=$B258+$E258),$L258/(($E258-$D258)*2),IF(AND(T$111>$B258+$D258,T$111<$B258+$E258),$L258/($E258-$D258),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A258","v":"Type 14"},{"$f":"B258+1","v":2019},{"$f":"C258","v":"Annual"},10,10,{"$f":"$Q$99","v":0.12500000000000003},null,null,null,null,null,null,{"$f":"$G$99","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C259=\"Annual\",$D259=$E259),IF(AND($D259=$E259,T$111=$B259+$D259),$M259,IF(AND(T$111>$B259+$D259,T$111<=$B259+$E259), $M259/($E259-$D259),0)), IF(OR(T$111=$B259+$D259,T$111=$B259+$E259),$M259/(($E259-$D259)*2),IF(AND(T$111>$B259+$D259,T$111<$B259+$E259),$M259/($E259-$D259),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A81","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J100","v":3},{"$f":"$K100","v":3},{"$f":"$L$100","v":0.12000000000000002},null,{"$f":"$B$100","v":0},{"$f":"H261-P261","v":0},{"$f":"I261-Q261","v":0},{"$f":"J261-R261","v":0},{"$f":"K261-S261","v":0},{"$f":"L261-T261","v":0},null,{"$f":"IF($D261=$E261,IF(O$111=$B261+$E261,$H261,0),0)","v":0},{"$f":"IF($D261=$E261,IF(P$111=$B261+$E261,$H261,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B261=$D261,$H261*(((1+$F261)^$D261)-1),0)","v":0},{"$f":"IF(W$111-$B261=$D261,$H261*(((1+$F261)^$D261)-1),0)","v":0},0,0,0,0]
[{"$f":"A261","v":"ZERO-COUPON BOND"},{"$f":"B261+1","v":2015},null,{"$f":"D261","v":3},3,{"$f":"$M$100","v":0.12500000000000003},null,null,{"$f":"$C$100","v":0},{"$f":"I262-Q262","v":0},{"$f":"J262-R262","v":0},{"$f":"K262-S262","v":0},{"$f":"L262-T262","v":0},null,null,{"$f":"IF($D262=$E262,IF(P$111=$B262+$E262,$I262,0),0)","v":0},{"$f":"IF($D262=$E262,IF(Q$111=$B262+$E262,$I262,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B262=$D262,$I262*(((1+$F262)^$D262)-1),0)","v":0},{"$f":"IF(X$111-$B262=$D262,$I262*(((1+$F262)^$D262)-1),0)","v":0},0,0,0]
[{"$f":"A262","v":"ZERO-COUPON BOND"},{"$f":"B262+1","v":2016},null,3,3,{"$f":"$N$100","v":0.13000000000000003},null,null,null,{"$f":"$D$100","v":0},{"$f":"J263-R263","v":0},{"$f":"K263-S263","v":0},{"$f":"L263-T263","v":0},null,null,null,{"$f":"IF($D263=$E263,IF(Q$111=$B263+$E263,$J263,0),0)","v":0},{"$f":"IF($D263=$E263,IF(R$111=$B263+$E263,$J263,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B263=$D263,$J263*(((1+$F263)^$D263)-1),0)","v":0},{"$f":"IF(Y$111-$B263=$D263,$J263*(((1+$F263)^$D263)-1),0)","v":0},0,0]
[{"$f":"A263","v":"ZERO-COUPON BOND"},{"$f":"B263+1","v":2017},null,3,3,{"$f":"$O$100","v":0.13000000000000003},null,null,null,null,{"$f":"$E$100","v":0},{"$f":"K264-S264","v":0},{"$f":"L264-T264","v":0},null,null,null,null,{"$f":"IF($D264=$E264,IF(R$111=$B264+$E264,$K264,0),0)","v":0},{"$f":"IF($D264=$E264,IF(S$111=$B264+$E264,$K264,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B264=$D264,$K264*(((1+$F264)^$D264)-1),0)","v":0},{"$f":"IF(Z$111-$B264=$D264,$K264*(((1+$F264)^$D264)-1),0)","v":0},0]
[{"$f":"A264","v":"ZERO-COUPON BOND"},{"$f":"B264+1","v":2018},null,3,3,{"$f":"$P$100","v":0.13000000000000003},null,null,null,null,null,{"$f":"$F$100","v":0},{"$f":"L265-T265","v":0},null,null,null,null,null,{"$f":"IF($D265=$E265,IF(S$111=$B265+$E265,$L265,0),0)","v":0},{"$f":"IF($D265=$E265,IF(T$111=$B265+$E265,$L265,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B265=$D265,$L265*(((1+$F265)^$D265)-1),0)","v":0},{"$f":"IF(AA$111-$B265=$D265,$L265*(((1+$F265)^$D265)-1),0)","v":0}]
[{"$f":"A265","v":"ZERO-COUPON BOND"},{"$f":"B265+1","v":2019},null,3,3,{"$f":"$Q$100","v":0.13000000000000003},null,null,null,null,null,null,{"$f":"$G$100","v":0},null,null,null,null,null,null,{"$f":"IF($D266=$E266,IF(T$111=$B266+$E266,$M266,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B266=$D266,$M266*(((1+$F266)^$D266)-1),0)","v":0}]
[]
[{"$f":"'Input 4 - Forecast'!A82","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[{"$f":"'Input 4 - Forecast'!A83","v":"Type 16"},{"$f":"B119","v":2014},{"$f":"$I102","v":"Annual"},{"$f":"$J102","v":2},{"$f":"$K102","v":2},{"$f":"$L$102","v":0.04},null,{"$f":"$B$102/$B$31","v":0},{"$f":"H270-P270","v":0},{"$f":"I270-Q270","v":0},{"$f":"J270-R270","v":0},{"$f":"K270-S270","v":0},{"$f":"L270-T270","v":0},null,{"$f":"IF(OR($C270=\"Annual\",$D270=$E270),IF(AND($D270=$E270,O$111=$B270+$D270),$H270,IF(AND(O$111>$B270+$D270,O$111<=$B270+$E270), $H270/($E270-$D270),0)), IF(OR(O$111=$B270+$D270,O$111=$B270+$E270),$H270/(($E270-$D270)*2),IF(AND(O$111>$B270+$D270,O$111<$B270+$E270),$H270/($E270-$D270),0)))","v":0},{"$f":"IF(OR($C270=\"Annual\",$D270=$E270),IF(AND($D270=$E270,P$111=$B270+$D270),$H270,IF(AND(P$111>$B270+$D270,P$111<=$B270+$E270), $H270/($E270-$D270),0)), IF(OR(P$111=$B270+$D270,P$111=$B270+$E270),$H270/(($E270-$D270)*2),IF(AND(P$111>$B270+$D270,P$111<$B270+$E270),$H270/($E270-$D270),0)))","v":0},0,0,0,0,null,{"$f":"IF($C270=\"annual\",IF(V$111=$B270,0,G270*$F270),IF(V$111-$B270=0,0,IF((V$111-$B270)<$E270,AVERAGE(G270,H270)*$F270,IF((V$111-$B270)=$E270,G270*$F270/2,0))))","v":0},{"$f":"IF($C270=\"annual\",IF(W$111=$B270,0,H270*$F270),IF(W$111-$B270=0,0,IF((W$111-$B270)<$E270,AVERAGE(H270,I270)*$F270,IF((W$111-$B270)=$E270,H270*$F270/2,0))))","v":0},0,0,0,0]
[{"$f":"A270","v":"Type 16"},{"$f":"B270+1","v":2015},{"$f":"C270","v":"Annual"},{"$f":"D270","v":2},2,{"$f":"$M$102","v":4.4999999999999998E-2},null,null,{"$f":"$C$102/$C$31","v":0},{"$f":"I271-Q271","v":0},{"$f":"J271-R271","v":0},{"$f":"K271-S271","v":0},{"$f":"L271-T271","v":0},null,null,{"$f":"IF(OR($C271=\"Annual\",$D271=$E271),IF(AND($D271=$E271,P$111=$B271+$D271),$I271,IF(AND(P$111>$B271+$D271,P$111<=$B271+$E271), $I271/($E271-$D271),0)), IF(OR(P$111=$B271+$D271,P$111=$B271+$E271),$I271/(($E271-$D271)*2),IF(AND(P$111>$B271+$D271,P$111<$B271+$E271),$I271/($E271-$D271),0)))","v":0},{"$f":"IF(OR($C271=\"Annual\",$D271=$E271),IF(AND($D271=$E271,Q$111=$B271+$D271),$I271,IF(AND(Q$111>$B271+$D271,Q$111<=$B271+$E271), $I271/($E271-$D271),0)), IF(OR(Q$111=$B271+$D271,Q$111=$B271+$E271),$I271/(($E271-$D271)*2),IF(AND(Q$111>$B271+$D271,Q$111<$B271+$E271),$I271/($E271-$D271),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A271","v":"Type 16"},{"$f":"B271+1","v":2016},{"$f":"C271","v":"Annual"},2,2,{"$f":"$N$102","v":4.9999999999999996E-2},null,null,null,{"$f":"$D$102/$D$31","v":0},{"$f":"J272-R272","v":0},{"$f":"K272-S272","v":0},{"$f":"L272-T272","v":0},null,null,null,{"$f":"IF(OR($C272=\"Annual\",$D272=$E272),IF(AND($D272=$E272,Q$111=$B272+$D272),$J272,IF(AND(Q$111>$B272+$D272,Q$111<=$B272+$E272), $J272/($E272-$D272),0)), IF(OR(Q$111=$B272+$D272,Q$111=$B272+$E272),$J272/(($E272-$D272)*2),IF(AND(Q$111>$B272+$D272,Q$111<$B272+$E272),$J272/($E272-$D272),0)))","v":0},{"$f":"IF(OR($C272=\"Annual\",$D272=$E272),IF(AND($D272=$E272,R$111=$B272+$D272),$J272,IF(AND(R$111>$B272+$D272,R$111<=$B272+$E272), $J272/($E272-$D272),0)), IF(OR(R$111=$B272+$D272,R$111=$B272+$E272),$J272/(($E272-$D272)*2),IF(AND(R$111>$B272+$D272,R$111<$B272+$E272),$J272/($E272-$D272),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A272","v":"Type 16"},{"$f":"B272+1","v":2017},{"$f":"C272","v":"Annual"},2,2,{"$f":"$O$102","v":4.9999999999999996E-2},null,null,null,null,{"$f":"$E$102/$E$31","v":0},{"$f":"K273-S273","v":0},{"$f":"L273-T273","v":0},null,null,null,null,{"$f":"IF(OR($C273=\"Annual\",$D273=$E273),IF(AND($D273=$E273,R$111=$B273+$D273),$K273,IF(AND(R$111>$B273+$D273,R$111<=$B273+$E273), $K273/($E273-$D273),0)), IF(OR(R$111=$B273+$D273,R$111=$B273+$E273),$K273/(($E273-$D273)*2),IF(AND(R$111>$B273+$D273,R$111<$B273+$E273),$K273/($E273-$D273),0)))","v":0},{"$f":"IF(OR($C273=\"Annual\",$D273=$E273),IF(AND($D273=$E273,S$111=$B273+$D273),$K273,IF(AND(S$111>$B273+$D273,S$111<=$B273+$E273), $K273/($E273-$D273),0)), IF(OR(S$111=$B273+$D273,S$111=$B273+$E273),$K273/(($E273-$D273)*2),IF(AND(S$111>$B273+$D273,S$111<$B273+$E273),$K273/($E273-$D273),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A273","v":"Type 16"},{"$f":"B273+1","v":2018},{"$f":"C273","v":"Annual"},2,2,{"$f":"$P$102","v":4.9999999999999996E-2},null,null,null,null,null,{"$f":"$F$102/$F$31","v":0},{"$f":"L274-T274","v":0},null,null,null,null,null,{"$f":"IF(OR($C274=\"Annual\",$D274=$E274),IF(AND($D274=$E274,S$111=$B274+$D274),$L274,IF(AND(S$111>$B274+$D274,S$111<=$B274+$E274), $L274/($E274-$D274),0)), IF(OR(S$111=$B274+$D274,S$111=$B274+$E274),$L274/(($E274-$D274)*2),IF(AND(S$111>$B274+$D274,S$111<$B274+$E274),$L274/($E274-$D274),0)))","v":0},{"$f":"IF(OR($C274=\"Annual\",$D274=$E274),IF(AND($D274=$E274,T$111=$B274+$D274),$L274,IF(AND(T$111>$B274+$D274,T$111<=$B274+$E274), $L274/($E274-$D274),0)), IF(OR(T$111=$B274+$D274,T$111=$B274+$E274),$L274/(($E274-$D274)*2),IF(AND(T$111>$B274+$D274,T$111<$B274+$E274),$L274/($E274-$D274),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A274","v":"Type 16"},{"$f":"B274+1","v":2019},{"$f":"C274","v":"Annual"},2,2,{"$f":"$Q$102","v":4.9999999999999996E-2},null,null,null,null,null,null,{"$f":"$G$102/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C275=\"Annual\",$D275=$E275),IF(AND($D275=$E275,T$111=$B275+$D275),$M275,IF(AND(T$111>$B275+$D275,T$111<=$B275+$E275), $M275/($E275-$D275),0)), IF(OR(T$111=$B275+$D275,T$111=$B275+$E275),$M275/(($E275-$D275)*2),IF(AND(T$111>$B275+$D275,T$111<$B275+$E275),$M275/($E275-$D275),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A84","v":"Type 17"},{"$f":"B119","v":2014},{"$f":"$I103","v":"Annual"},{"$f":"$J103","v":3},{"$f":"$K103","v":3},{"$f":"$L$103","v":4.4999999999999998E-2},null,{"$f":"$B$103/$B$31","v":0},{"$f":"H277-P277","v":0},{"$f":"I277-Q277","v":0},{"$f":"J277-R277","v":0},{"$f":"K277-S277","v":0},{"$f":"L277-T277","v":0},null,{"$f":"IF(OR($C277=\"Annual\",$D277=$E277),IF(AND($D277=$E277,O$111=$B277+$D277),$H277,IF(AND(O$111>$B277+$D277,O$111<=$B277+$E277), $H277/($E277-$D277),0)), IF(OR(O$111=$B277+$D277,O$111=$B277+$E277),$H277/(($E277-$D277)*2),IF(AND(O$111>$B277+$D277,O$111<$B277+$E277),$H277/($E277-$D277),0)))","v":0},{"$f":"IF(OR($C277=\"Annual\",$D277=$E277),IF(AND($D277=$E277,P$111=$B277+$D277),$H277,IF(AND(P$111>$B277+$D277,P$111<=$B277+$E277), $H277/($E277-$D277),0)), IF(OR(P$111=$B277+$D277,P$111=$B277+$E277),$H277/(($E277-$D277)*2),IF(AND(P$111>$B277+$D277,P$111<$B277+$E277),$H277/($E277-$D277),0)))","v":0},0,0,0,0,null,{"$f":"IF($C277=\"annual\",IF(V$111=$B277,0,G277*$F277),IF(V$111-$B277=0,0,IF((V$111-$B277)<$E277,AVERAGE(G277,H277)*$F277,IF((V$111-$B277)=$E277,G277*$F277/2,0))))","v":0},{"$f":"IF($C277=\"annual\",IF(W$111=$B277,0,H277*$F277),IF(W$111-$B277=0,0,IF((W$111-$B277)<$E277,AVERAGE(H277,I277)*$F277,IF((W$111-$B277)=$E277,H277*$F277/2,0))))","v":0},0,0,0,0]
[{"$f":"A277","v":"Type 17"},{"$f":"B277+1","v":2015},{"$f":"C277","v":"Annual"},{"$f":"D277","v":3},3,{"$f":"$M$103","v":4.9999999999999996E-2},null,null,{"$f":"$C$103/$C$31","v":0},{"$f":"I278-Q278","v":0},{"$f":"J278-R278","v":0},{"$f":"K278-S278","v":0},{"$f":"L278-T278","v":0},null,null,{"$f":"IF(OR($C278=\"Annual\",$D278=$E278),IF(AND($D278=$E278,P$111=$B278+$D278),$I278,IF(AND(P$111>$B278+$D278,P$111<=$B278+$E278), $I278/($E278-$D278),0)), IF(OR(P$111=$B278+$D278,P$111=$B278+$E278),$I278/(($E278-$D278)*2),IF(AND(P$111>$B278+$D278,P$111<$B278+$E278),$I278/($E278-$D278),0)))","v":0},{"$f":"IF(OR($C278=\"Annual\",$D278=$E278),IF(AND($D278=$E278,Q$111=$B278+$D278),$I278,IF(AND(Q$111>$B278+$D278,Q$111<=$B278+$E278), $I278/($E278-$D278),0)), IF(OR(Q$111=$B278+$D278,Q$111=$B278+$E278),$I278/(($E278-$D278)*2),IF(AND(Q$111>$B278+$D278,Q$111<$B278+$E278),$I278/($E278-$D278),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A278","v":"Type 17"},{"$f":"B278+1","v":2016},{"$f":"C278","v":"Annual"},3,3,{"$f":"$N$103","v":5.4999999999999993E-2},null,null,null,{"$f":"$D$103/$D$31","v":0},{"$f":"J279-R279","v":0},{"$f":"K279-S279","v":0},{"$f":"L279-T279","v":0},null,null,null,{"$f":"IF(OR($C279=\"Annual\",$D279=$E279),IF(AND($D279=$E279,Q$111=$B279+$D279),$J279,IF(AND(Q$111>$B279+$D279,Q$111<=$B279+$E279), $J279/($E279-$D279),0)), IF(OR(Q$111=$B279+$D279,Q$111=$B279+$E279),$J279/(($E279-$D279)*2),IF(AND(Q$111>$B279+$D279,Q$111<$B279+$E279),$J279/($E279-$D279),0)))","v":0},{"$f":"IF(OR($C279=\"Annual\",$D279=$E279),IF(AND($D279=$E279,R$111=$B279+$D279),$J279,IF(AND(R$111>$B279+$D279,R$111<=$B279+$E279), $J279/($E279-$D279),0)), IF(OR(R$111=$B279+$D279,R$111=$B279+$E279),$J279/(($E279-$D279)*2),IF(AND(R$111>$B279+$D279,R$111<$B279+$E279),$J279/($E279-$D279),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A279","v":"Type 17"},{"$f":"B279+1","v":2017},{"$f":"C279","v":"Annual"},3,3,{"$f":"$O$103","v":5.4999999999999993E-2},null,null,null,null,{"$f":"$E$103/$E$31","v":0},{"$f":"K280-S280","v":0},{"$f":"L280-T280","v":0},null,null,null,null,{"$f":"IF(OR($C280=\"Annual\",$D280=$E280),IF(AND($D280=$E280,R$111=$B280+$D280),$K280,IF(AND(R$111>$B280+$D280,R$111<=$B280+$E280), $K280/($E280-$D280),0)), IF(OR(R$111=$B280+$D280,R$111=$B280+$E280),$K280/(($E280-$D280)*2),IF(AND(R$111>$B280+$D280,R$111<$B280+$E280),$K280/($E280-$D280),0)))","v":0},{"$f":"IF(OR($C280=\"Annual\",$D280=$E280),IF(AND($D280=$E280,S$111=$B280+$D280),$K280,IF(AND(S$111>$B280+$D280,S$111<=$B280+$E280), $K280/($E280-$D280),0)), IF(OR(S$111=$B280+$D280,S$111=$B280+$E280),$K280/(($E280-$D280)*2),IF(AND(S$111>$B280+$D280,S$111<$B280+$E280),$K280/($E280-$D280),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A280","v":"Type 17"},{"$f":"B280+1","v":2018},{"$f":"C280","v":"Annual"},3,3,{"$f":"$P$103","v":5.4999999999999993E-2},null,null,null,null,null,{"$f":"$F$103/$F$31","v":0},{"$f":"L281-T281","v":0},null,null,null,null,null,{"$f":"IF(OR($C281=\"Annual\",$D281=$E281),IF(AND($D281=$E281,S$111=$B281+$D281),$L281,IF(AND(S$111>$B281+$D281,S$111<=$B281+$E281), $L281/($E281-$D281),0)), IF(OR(S$111=$B281+$D281,S$111=$B281+$E281),$L281/(($E281-$D281)*2),IF(AND(S$111>$B281+$D281,S$111<$B281+$E281),$L281/($E281-$D281),0)))","v":0},{"$f":"IF(OR($C281=\"Annual\",$D281=$E281),IF(AND($D281=$E281,T$111=$B281+$D281),$L281,IF(AND(T$111>$B281+$D281,T$111<=$B281+$E281), $L281/($E281-$D281),0)), IF(OR(T$111=$B281+$D281,T$111=$B281+$E281),$L281/(($E281-$D281)*2),IF(AND(T$111>$B281+$D281,T$111<$B281+$E281),$L281/($E281-$D281),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A281","v":"Type 17"},{"$f":"B281+1","v":2019},{"$f":"C281","v":"Annual"},3,3,{"$f":"$Q$103","v":5.4999999999999993E-2},null,null,null,null,null,null,{"$f":"$G$103/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C282=\"Annual\",$D282=$E282),IF(AND($D282=$E282,T$111=$B282+$D282),$M282,IF(AND(T$111>$B282+$D282,T$111<=$B282+$E282), $M282/($E282-$D282),0)), IF(OR(T$111=$B282+$D282,T$111=$B282+$E282),$M282/(($E282-$D282)*2),IF(AND(T$111>$B282+$D282,T$111<$B282+$E282),$M282/($E282-$D282),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A85","v":"Type 18"},{"$f":"B119","v":2014},{"$f":"$I104","v":"Annual"},{"$f":"$J104","v":5},{"$f":"$K104","v":5},{"$f":"$L$104","v":4.9999999999999996E-2},null,{"$f":"$B$104/$B$31","v":0},{"$f":"H284-P284","v":0},{"$f":"I284-Q284","v":0},{"$f":"J284-R284","v":0},{"$f":"K284-S284","v":0},{"$f":"L284-T284","v":0},null,{"$f":"IF(OR($C284=\"Annual\",$D284=$E284),IF(AND($D284=$E284,O$111=$B284+$D284),$H284,IF(AND(O$111>$B284+$D284,O$111<=$B284+$E284), $H284/($E284-$D284),0)), IF(OR(O$111=$B284+$D284,O$111=$B284+$E284),$H284/(($E284-$D284)*2),IF(AND(O$111>$B284+$D284,O$111<$B284+$E284),$H284/($E284-$D284),0)))","v":0},{"$f":"IF(OR($C284=\"Annual\",$D284=$E284),IF(AND($D284=$E284,P$111=$B284+$D284),$H284,IF(AND(P$111>$B284+$D284,P$111<=$B284+$E284), $H284/($E284-$D284),0)), IF(OR(P$111=$B284+$D284,P$111=$B284+$E284),$H284/(($E284-$D284)*2),IF(AND(P$111>$B284+$D284,P$111<$B284+$E284),$H284/($E284-$D284),0)))","v":0},0,0,0,0,null,{"$f":"IF($C284=\"annual\",IF(V$111=$B284,0,G284*$F284),IF(V$111-$B284=0,0,IF((V$111-$B284)<$E284,AVERAGE(G284,H284)*$F284,IF((V$111-$B284)=$E284,G284*$F284/2,0))))","v":0},{"$f":"IF($C284=\"annual\",IF(W$111=$B284,0,H284*$F284),IF(W$111-$B284=0,0,IF((W$111-$B284)<$E284,AVERAGE(H284,I284)*$F284,IF((W$111-$B284)=$E284,H284*$F284/2,0))))","v":0},0,0,0,0]
[{"$f":"A284","v":"Type 18"},{"$f":"B284+1","v":2015},{"$f":"C284","v":"Annual"},{"$f":"D284","v":5},5,{"$f":"$M$104","v":5.4999999999999993E-2},null,null,{"$f":"$C$104/$C$31","v":0},{"$f":"I285-Q285","v":0},{"$f":"J285-R285","v":0},{"$f":"K285-S285","v":0},{"$f":"L285-T285","v":0},null,null,{"$f":"IF(OR($C285=\"Annual\",$D285=$E285),IF(AND($D285=$E285,P$111=$B285+$D285),$I285,IF(AND(P$111>$B285+$D285,P$111<=$B285+$E285), $I285/($E285-$D285),0)), IF(OR(P$111=$B285+$D285,P$111=$B285+$E285),$I285/(($E285-$D285)*2),IF(AND(P$111>$B285+$D285,P$111<$B285+$E285),$I285/($E285-$D285),0)))","v":0},{"$f":"IF(OR($C285=\"Annual\",$D285=$E285),IF(AND($D285=$E285,Q$111=$B285+$D285),$I285,IF(AND(Q$111>$B285+$D285,Q$111<=$B285+$E285), $I285/($E285-$D285),0)), IF(OR(Q$111=$B285+$D285,Q$111=$B285+$E285),$I285/(($E285-$D285)*2),IF(AND(Q$111>$B285+$D285,Q$111<$B285+$E285),$I285/($E285-$D285),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A285","v":"Type 18"},{"$f":"B285+1","v":2016},{"$f":"C285","v":"Annual"},5,5,{"$f":"$N$104","v":5.9999999999999991E-2},null,null,null,{"$f":"$D$104/$D$31","v":0},{"$f":"J286-R286","v":0},{"$f":"K286-S286","v":0},{"$f":"L286-T286","v":0},null,null,null,{"$f":"IF(OR($C286=\"Annual\",$D286=$E286),IF(AND($D286=$E286,Q$111=$B286+$D286),$J286,IF(AND(Q$111>$B286+$D286,Q$111<=$B286+$E286), $J286/($E286-$D286),0)), IF(OR(Q$111=$B286+$D286,Q$111=$B286+$E286),$J286/(($E286-$D286)*2),IF(AND(Q$111>$B286+$D286,Q$111<$B286+$E286),$J286/($E286-$D286),0)))","v":0},{"$f":"IF(OR($C286=\"Annual\",$D286=$E286),IF(AND($D286=$E286,R$111=$B286+$D286),$J286,IF(AND(R$111>$B286+$D286,R$111<=$B286+$E286), $J286/($E286-$D286),0)), IF(OR(R$111=$B286+$D286,R$111=$B286+$E286),$J286/(($E286-$D286)*2),IF(AND(R$111>$B286+$D286,R$111<$B286+$E286),$J286/($E286-$D286),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A286","v":"Type 18"},{"$f":"B286+1","v":2017},{"$f":"C286","v":"Annual"},5,5,{"$f":"$O$104","v":5.9999999999999991E-2},null,null,null,null,{"$f":"$E$104/$E$31","v":0},{"$f":"K287-S287","v":0},{"$f":"L287-T287","v":0},null,null,null,null,{"$f":"IF(OR($C287=\"Annual\",$D287=$E287),IF(AND($D287=$E287,R$111=$B287+$D287),$K287,IF(AND(R$111>$B287+$D287,R$111<=$B287+$E287), $K287/($E287-$D287),0)), IF(OR(R$111=$B287+$D287,R$111=$B287+$E287),$K287/(($E287-$D287)*2),IF(AND(R$111>$B287+$D287,R$111<$B287+$E287),$K287/($E287-$D287),0)))","v":0},{"$f":"IF(OR($C287=\"Annual\",$D287=$E287),IF(AND($D287=$E287,S$111=$B287+$D287),$K287,IF(AND(S$111>$B287+$D287,S$111<=$B287+$E287), $K287/($E287-$D287),0)), IF(OR(S$111=$B287+$D287,S$111=$B287+$E287),$K287/(($E287-$D287)*2),IF(AND(S$111>$B287+$D287,S$111<$B287+$E287),$K287/($E287-$D287),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A287","v":"Type 18"},{"$f":"B287+1","v":2018},{"$f":"C287","v":"Annual"},5,5,{"$f":"$P$104","v":5.9999999999999991E-2},null,null,null,null,null,{"$f":"$F$104/$F$31","v":0},{"$f":"L288-T288","v":0},null,null,null,null,null,{"$f":"IF(OR($C288=\"Annual\",$D288=$E288),IF(AND($D288=$E288,S$111=$B288+$D288),$L288,IF(AND(S$111>$B288+$D288,S$111<=$B288+$E288), $L288/($E288-$D288),0)), IF(OR(S$111=$B288+$D288,S$111=$B288+$E288),$L288/(($E288-$D288)*2),IF(AND(S$111>$B288+$D288,S$111<$B288+$E288),$L288/($E288-$D288),0)))","v":0},{"$f":"IF(OR($C288=\"Annual\",$D288=$E288),IF(AND($D288=$E288,T$111=$B288+$D288),$L288,IF(AND(T$111>$B288+$D288,T$111<=$B288+$E288), $L288/($E288-$D288),0)), IF(OR(T$111=$B288+$D288,T$111=$B288+$E288),$L288/(($E288-$D288)*2),IF(AND(T$111>$B288+$D288,T$111<$B288+$E288),$L288/($E288-$D288),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A288","v":"Type 18"},{"$f":"B288+1","v":2019},{"$f":"C288","v":"Annual"},5,5,{"$f":"$Q$104","v":5.9999999999999991E-2},null,null,null,null,null,null,{"$f":"$G$104/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C289=\"Annual\",$D289=$E289),IF(AND($D289=$E289,T$111=$B289+$D289),$M289,IF(AND(T$111>$B289+$D289,T$111<=$B289+$E289), $M289/($E289-$D289),0)), IF(OR(T$111=$B289+$D289,T$111=$B289+$E289),$M289/(($E289-$D289)*2),IF(AND(T$111>$B289+$D289,T$111<$B289+$E289),$M289/($E289-$D289),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A86","v":"Type 19"},{"$f":"B119","v":2014},{"$f":"$I105","v":"Annual"},{"$f":"$J105","v":10},{"$f":"$K105","v":10},{"$f":"$L$105","v":5.4999999999999993E-2},null,{"$f":"$B$105/$B$31","v":0},{"$f":"H291-P291","v":0},{"$f":"I291-Q291","v":0},{"$f":"J291-R291","v":0},{"$f":"K291-S291","v":0},{"$f":"L291-T291","v":0},null,{"$f":"IF(OR($C291=\"Annual\",$D291=$E291),IF(AND($D291=$E291,O$111=$B291+$D291),$H291,IF(AND(O$111>$B291+$D291,O$111<=$B291+$E291), $H291/($E291-$D291),0)), IF(OR(O$111=$B291+$D291,O$111=$B291+$E291),$H291/(($E291-$D291)*2),IF(AND(O$111>$B291+$D291,O$111<$B291+$E291),$H291/($E291-$D291),0)))","v":0},{"$f":"IF(OR($C291=\"Annual\",$D291=$E291),IF(AND($D291=$E291,P$111=$B291+$D291),$H291,IF(AND(P$111>$B291+$D291,P$111<=$B291+$E291), $H291/($E291-$D291),0)), IF(OR(P$111=$B291+$D291,P$111=$B291+$E291),$H291/(($E291-$D291)*2),IF(AND(P$111>$B291+$D291,P$111<$B291+$E291),$H291/($E291-$D291),0)))","v":0},0,0,0,0,null,{"$f":"IF($C291=\"annual\",IF(V$111=$B291,0,G291*$F291),IF(V$111-$B291=0,0,IF((V$111-$B291)<$E291,AVERAGE(G291,H291)*$F291,IF((V$111-$B291)=$E291,G291*$F291/2,0))))","v":0},{"$f":"IF($C291=\"annual\",IF(W$111=$B291,0,H291*$F291),IF(W$111-$B291=0,0,IF((W$111-$B291)<$E291,AVERAGE(H291,I291)*$F291,IF((W$111-$B291)=$E291,H291*$F291/2,0))))","v":0},0,0,0,0]
[{"$f":"A291","v":"Type 19"},{"$f":"B291+1","v":2015},{"$f":"C291","v":"Annual"},{"$f":"D291","v":10},10,{"$f":"$M$105","v":5.9999999999999991E-2},null,null,{"$f":"$C$105/$C$31","v":0},{"$f":"I292-Q292","v":0},{"$f":"J292-R292","v":0},{"$f":"K292-S292","v":0},{"$f":"L292-T292","v":0},null,null,{"$f":"IF(OR($C292=\"Annual\",$D292=$E292),IF(AND($D292=$E292,P$111=$B292+$D292),$I292,IF(AND(P$111>$B292+$D292,P$111<=$B292+$E292), $I292/($E292-$D292),0)), IF(OR(P$111=$B292+$D292,P$111=$B292+$E292),$I292/(($E292-$D292)*2),IF(AND(P$111>$B292+$D292,P$111<$B292+$E292),$I292/($E292-$D292),0)))","v":0},{"$f":"IF(OR($C292=\"Annual\",$D292=$E292),IF(AND($D292=$E292,Q$111=$B292+$D292),$I292,IF(AND(Q$111>$B292+$D292,Q$111<=$B292+$E292), $I292/($E292-$D292),0)), IF(OR(Q$111=$B292+$D292,Q$111=$B292+$E292),$I292/(($E292-$D292)*2),IF(AND(Q$111>$B292+$D292,Q$111<$B292+$E292),$I292/($E292-$D292),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A292","v":"Type 19"},{"$f":"B292+1","v":2016},{"$f":"C292","v":"Annual"},10,10,{"$f":"$N$105","v":6.4999999999999988E-2},null,null,null,{"$f":"$D$105/$D$31","v":0},{"$f":"J293-R293","v":0},{"$f":"K293-S293","v":0},{"$f":"L293-T293","v":0},null,null,null,{"$f":"IF(OR($C293=\"Annual\",$D293=$E293),IF(AND($D293=$E293,Q$111=$B293+$D293),$J293,IF(AND(Q$111>$B293+$D293,Q$111<=$B293+$E293), $J293/($E293-$D293),0)), IF(OR(Q$111=$B293+$D293,Q$111=$B293+$E293),$J293/(($E293-$D293)*2),IF(AND(Q$111>$B293+$D293,Q$111<$B293+$E293),$J293/($E293-$D293),0)))","v":0},{"$f":"IF(OR($C293=\"Annual\",$D293=$E293),IF(AND($D293=$E293,R$111=$B293+$D293),$J293,IF(AND(R$111>$B293+$D293,R$111<=$B293+$E293), $J293/($E293-$D293),0)), IF(OR(R$111=$B293+$D293,R$111=$B293+$E293),$J293/(($E293-$D293)*2),IF(AND(R$111>$B293+$D293,R$111<$B293+$E293),$J293/($E293-$D293),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A293","v":"Type 19"},{"$f":"B293+1","v":2017},{"$f":"C293","v":"Annual"},10,10,{"$f":"$O$105","v":6.4999999999999988E-2},null,null,null,null,{"$f":"$E$105/$E$31","v":0},{"$f":"K294-S294","v":0},{"$f":"L294-T294","v":0},null,null,null,null,{"$f":"IF(OR($C294=\"Annual\",$D294=$E294),IF(AND($D294=$E294,R$111=$B294+$D294),$K294,IF(AND(R$111>$B294+$D294,R$111<=$B294+$E294), $K294/($E294-$D294),0)), IF(OR(R$111=$B294+$D294,R$111=$B294+$E294),$K294/(($E294-$D294)*2),IF(AND(R$111>$B294+$D294,R$111<$B294+$E294),$K294/($E294-$D294),0)))","v":0},{"$f":"IF(OR($C294=\"Annual\",$D294=$E294),IF(AND($D294=$E294,S$111=$B294+$D294),$K294,IF(AND(S$111>$B294+$D294,S$111<=$B294+$E294), $K294/($E294-$D294),0)), IF(OR(S$111=$B294+$D294,S$111=$B294+$E294),$K294/(($E294-$D294)*2),IF(AND(S$111>$B294+$D294,S$111<$B294+$E294),$K294/($E294-$D294),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A294","v":"Type 19"},{"$f":"B294+1","v":2018},{"$f":"C294","v":"Annual"},10,10,{"$f":"$P$105","v":6.4999999999999988E-2},null,null,null,null,null,{"$f":"$F$105/$F$31","v":0},{"$f":"L295-T295","v":0},null,null,null,null,null,{"$f":"IF(OR($C295=\"Annual\",$D295=$E295),IF(AND($D295=$E295,S$111=$B295+$D295),$L295,IF(AND(S$111>$B295+$D295,S$111<=$B295+$E295), $L295/($E295-$D295),0)), IF(OR(S$111=$B295+$D295,S$111=$B295+$E295),$L295/(($E295-$D295)*2),IF(AND(S$111>$B295+$D295,S$111<$B295+$E295),$L295/($E295-$D295),0)))","v":0},{"$f":"IF(OR($C295=\"Annual\",$D295=$E295),IF(AND($D295=$E295,T$111=$B295+$D295),$L295,IF(AND(T$111>$B295+$D295,T$111<=$B295+$E295), $L295/($E295-$D295),0)), IF(OR(T$111=$B295+$D295,T$111=$B295+$E295),$L295/(($E295-$D295)*2),IF(AND(T$111>$B295+$D295,T$111<$B295+$E295),$L295/($E295-$D295),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A295","v":"Type 19"},{"$f":"B295+1","v":2019},{"$f":"C295","v":"Annual"},10,10,{"$f":"$Q$105","v":6.4999999999999988E-2},null,null,null,null,null,null,{"$f":"$G$105/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C296=\"Annual\",$D296=$E296),IF(AND($D296=$E296,T$111=$B296+$D296),$M296,IF(AND(T$111>$B296+$D296,T$111<=$B296+$E296), $M296/($E296-$D296),0)), IF(OR(T$111=$B296+$D296,T$111=$B296+$E296),$M296/(($E296-$D296)*2),IF(AND(T$111>$B296+$D296,T$111<$B296+$E296),$M296/($E296-$D296),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A87","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J106","v":3},{"$f":"$K106","v":3},{"$f":"$L$106","v":5.9999999999999991E-2},null,{"$f":"$B$106/$B$31","v":0},{"$f":"H298-P298","v":0},{"$f":"I298-Q298","v":0},{"$f":"J298-R298","v":0},{"$f":"K298-S298","v":0},{"$f":"L298-T298","v":0},null,{"$f":"IF($D298=$E298,IF(O$111=$B298+$E298,$H298,0),0)","v":0},{"$f":"IF($D298=$E298,IF(P$111=$B298+$E298,$H298,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B298=$D298,$H298*(((1+$F298)^$D298)-1),0)","v":0},{"$f":"IF(W$111-$B298=$D298,$H298*(((1+$F298)^$D298)-1),0)","v":0},0,0,0,0]
[{"$f":"A298","v":"ZERO-COUPON BOND"},{"$f":"B298+1","v":2015},null,{"$f":"D298","v":3},3,{"$f":"$M$106","v":6.4999999999999988E-2},null,null,{"$f":"$C$106/$C$31","v":0},{"$f":"I299-Q299","v":0},{"$f":"J299-R299","v":0},{"$f":"K299-S299","v":0},{"$f":"L299-T299","v":0},null,null,{"$f":"IF($D299=$E299,IF(P$111=$B299+$E299,$I299,0),0)","v":0},{"$f":"IF($D299=$E299,IF(Q$111=$B299+$E299,$I299,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B299=$D299,$I299*(((1+$F299)^$D299)-1),0)","v":0},{"$f":"IF(X$111-$B299=$D299,$I299*(((1+$F299)^$D299)-1),0)","v":0},0,0,0]
[{"$f":"A299","v":"ZERO-COUPON BOND"},{"$f":"B299+1","v":2016},null,3,3,{"$f":"$N$106","v":6.9999999999999993E-2},null,null,null,{"$f":"$D$106/$D$31","v":0},{"$f":"J300-R300","v":0},{"$f":"K300-S300","v":0},{"$f":"L300-T300","v":0},null,null,null,{"$f":"IF($D300=$E300,IF(Q$111=$B300+$E300,$J300,0),0)","v":0},{"$f":"IF($D300=$E300,IF(R$111=$B300+$E300,$J300,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B300=$D300,$J300*(((1+$F300)^$D300)-1),0)","v":0},{"$f":"IF(Y$111-$B300=$D300,$J300*(((1+$F300)^$D300)-1),0)","v":0},0,0]
[{"$f":"A300","v":"ZERO-COUPON BOND"},{"$f":"B300+1","v":2017},null,3,3,{"$f":"$O$106","v":6.9999999999999993E-2},null,null,null,null,{"$f":"$E$106/$E$31","v":0},{"$f":"K301-S301","v":0},{"$f":"L301-T301","v":0},null,null,null,null,{"$f":"IF($D301=$E301,IF(R$111=$B301+$E301,$K301,0),0)","v":0},{"$f":"IF($D301=$E301,IF(S$111=$B301+$E301,$K301,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B301=$D301,$K301*(((1+$F301)^$D301)-1),0)","v":0},{"$f":"IF(Z$111-$B301=$D301,$K301*(((1+$F301)^$D301)-1),0)","v":0},0]
[{"$f":"A301","v":"ZERO-COUPON BOND"},{"$f":"B301+1","v":2018},null,3,3,{"$f":"$P$106","v":6.9999999999999993E-2},null,null,null,null,null,{"$f":"$F$106/$F$31","v":0},{"$f":"L302-T302","v":0},null,null,null,null,null,{"$f":"IF($D302=$E302,IF(S$111=$B302+$E302,$L302,0),0)","v":0},{"$f":"IF($D302=$E302,IF(T$111=$B302+$E302,$L302,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B302=$D302,$L302*(((1+$F302)^$D302)-1),0)","v":0},{"$f":"IF(AA$111-$B302=$D302,$L302*(((1+$F302)^$D302)-1),0)","v":0}]
[{"$f":"A302","v":"ZERO-COUPON BOND"},{"$f":"B302+1","v":2019},null,3,3,{"$f":"$Q$106","v":6.9999999999999993E-2},null,null,null,null,null,null,{"$f":"$G$106/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF($D303=$E303,IF(T$111=$B303+$E303,$M303,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B303=$D303,$M303*(((1+$F303)^$D303)-1),0)","v":0}]
[]
[null,"Calculations in LCU"]
[]
[{"$f":"'Input 4 - Forecast'!A89","v":"Domestic Residual Financing (annual payments, no interest or amortization in current year)"},{"$f":"B119","v":2014},null,{"$f":"$J108","v":1},{"$f":"$K108","v":1},{"$f":"$L$108","v":0.03},null,{"$f":"$B$108","v":4.8823307881662031E-2},{"$f":"H307-P307","v":0},{"$f":"I307-Q307","v":0},{"$f":"J307-R307","v":0},{"$f":"K307-S307","v":0},{"$f":"L307-T307","v":0},null,0,{"$f":"H307","v":4.8823307881662031E-2},0,0,0,0,null,0,{"$f":"H307*$F307","v":1.4646992364498609E-3},{"$f":"I307*$F307","v":0},0,0,0]
[null,{"$f":"B307+1","v":2015},null,{"$f":"D307","v":1},1,{"$f":"$M$108","v":3.2500000000000001E-2},null,null,{"$f":"$C$108","v":4.5348936169001944E-2},{"$f":"I308-Q308","v":0},{"$f":"J308-R308","v":0},{"$f":"K308-S308","v":0},{"$f":"L308-T308","v":0},null,null,0,{"$f":"I308","v":4.5348936169001944E-2},0,0,0,null,null,0,{"$f":"I308*$F308","v":1.4738404254925632E-3},0,0,0]
[null,{"$f":"B308+1","v":2016},null,1,1,{"$f":"$N$108","v":3.2500000000000001E-2},null,null,null,{"$f":"$D$108","v":0.10167549362143195},{"$f":"J309-R309","v":0},{"$f":"K309-S309","v":0},{"$f":"L309-T309","v":0},null,null,null,0,{"$f":"J309","v":0.10167549362143195},0,0,null,null,null,0,{"$f":"J309*$F309","v":3.3044535426965385E-3},0,0]
[null,{"$f":"B309+1","v":2017},null,1,1,{"$f":"$O$108","v":3.5000000000000003E-2},null,null,null,null,{"$f":"$E$108","v":0.59035991368425023},{"$f":"K310-S310","v":0},{"$f":"L310-T310","v":0},null,null,null,null,0,{"$f":"K310","v":0.59035991368425023},0,null,null,null,null,0,{"$f":"K310*$F310","v":2.0662596978948761E-2},{"$f":"L310*$F310","v":0}]
[null,{"$f":"B310+1","v":2018},null,1,1,{"$f":"$P$108","v":3.5000000000000003E-2},null,null,null,null,null,{"$f":"$F$108","v":0.268588335714741},{"$f":"L311-T311","v":0},null,null,null,null,null,0,{"$f":"L311","v":0.268588335714741},null,null,null,null,null,0,{"$f":"L311*$F311","v":9.4005917500159363E-3}]
[null,{"$f":"B311+1","v":2019},null,1,1,{"$f":"$Q$108","v":3.5000000000000003E-2},null,null,null,null,null,null,{"$f":"$G$108","v":1.5719632102077073E-2},null,null,null,null,null,null,0,null,null,null,null,null,null,0]

{"sheet":"custom1","index":26,"n_rows":312,"n_cols":27,"rows_kept":312,"cut":false,"hidden":true,"merged":[[230,1,230,26],[267,1,267,26],[304,1,304,26],[125,1,125,26],[135,1,135,26],[172,1,172,26],[211,1,211,26],[220,1,220,26],[116,1,116,26],[72,1,72,6],[111,7,111,12],[111,14,111,19],[111,21,111,26],[111,1,111,5]]}
[]
[{"$f":"IF(ISBLANK(Custom1Name), \"Customized shock 1\",Custom1Name)","v":"Customized shock 1"},"First Year of projection"]
[null,{"$f":"FirstYear","v":2014},{"$f":"B3+1","v":2015},{"$f":"C3+1","v":2016},{"$f":"D3+1","v":2017},{"$f":"E3+1","v":2018},{"$f":"F3+1","v":2019}]
[]
["Total Public Debt",{"$f":"B7+B13","v":2055.7125134797711},2142.9284607106274,2206.6697473047984,2263.2218955916514,2315.420269913664,2366.0694581630846]
["o/w public guarantees",{"$f":"'Baseline debt'!P8","v":""},{"$f":"'Baseline debt'!Q8","v":""},{"$f":"'Baseline debt'!R8","v":""},{"$f":"'Baseline debt'!S8","v":""},{"$f":"'Baseline debt'!T8","v":""},{"$f":"'Baseline debt'!U8","v":""}]
["Old Debt",{"$f":"B8+B9","v":1677.4929001639998},{"$f":"C8+C9","v":1501.0351927249999},1321.317233405,1202.066999161,1066.9348089269999,1002.004826151]
["o/w domestic-currency debt",{"$f":"'Baseline debt'!P11","v":1677.4929001639998},{"$f":"'Baseline debt'!Q11","v":1501.0351927249999},{"$f":"'Baseline debt'!R11","v":1321.317233405},{"$f":"'Baseline debt'!S11","v":1202.066999161},{"$f":"'Baseline debt'!T11","v":1066.9348089269999},{"$f":"'Baseline debt'!U11","v":1002.004826151}]
["o/w foreign-currency debt",{"$f":"'Baseline debt'!P13/'Baseline debt'!P$73*B32","v":0},{"$f":"'Baseline debt'!Q13/'Baseline debt'!Q$73*C32","v":0},{"$f":"'Baseline debt'!R13/'Baseline debt'!R$73*D32","v":0},{"$f":"'Baseline debt'!S13/'Baseline debt'!S$73*E32","v":0},{"$f":"'Baseline debt'!T13/'Baseline debt'!T$73*F32","v":0},{"$f":"'Baseline debt'!U13/'Baseline debt'!U$73*G32","v":0}]
["o/w short-term debt at original maturity",0,0,0,0,0,0]
["o/w MLT debt",{"$f":"B8+B9","v":1677.4929001639998},1501.0351927249999,1321.317233405,1202.066999161,1066.9348089269999,1002.004826151]
[]
["New Debt",{"$f":"B14+B15","v":378.21961331577143},{"$f":"C14+C15","v":641.89326798562729},885.35251389979851,1061.1548964306512,1248.4854609866641,1364.0646320120848]
["o/w domestic-currency debt",{"$f":"SUM(H119:H124,H138:H171,H214:H219,H233:H266,H307:H312)","v":378.21961331577143},641.89326798562729,885.35251389979851,1061.1548964306512,1248.4854609866641,1364.0646320120848]
["o/w foreign-currency debt",{"$f":"SUM(H128:H133,H175:H208,H223:H228,H270:H303)*B32","v":0},0,0,0,0,0]
["o/w short-term debt at original maturity",{"$f":"SUM(H119:H124,H214:H219,H307:H312)+SUM(H128:H133,H223:H228)*B32","v":151.04882330788175},163.74910106349142,169.67208259036735,176.86130572580589,182.35467215613787,189.1170274042826]
["o/w MLT debt",{"$f":"B14+B15-B16","v":227.17079000788968},478.14416692213587,715.68043130943113,884.29359070484531,1066.1307888305262,1174.9476046078021]
[]
["Gross Financing Needs",{"$f":"B63","v":360.31961331577145},391.82247797773766,437.60834697766268,425.48939418741907,457.89525804511425,457.38990325496491]
["Primary deficit",{"$f":"B49-B47","v":-32.700645783616778},-16.738588906137807,-22.644274385899621,-37.120459638419675,-46.88023425925951,-54.514624598309751]
["Interest revenues",{"$f":"B48","v":3.0065},0,0,0,0,0]
["Debt service",{"$f":"B23+B24","v":396.02675909938824},411.56756688387549,463.0276213635625,465.38485382583866,507.55049230437385,514.67952785327464]
["Interest payments",{"$f":"SUM(B50:B51,B58:B59)","v":85.156659263388221},84.061036136993792,89.16056098007104,96.447607925272393,101.85360858127237,107.93881284773045]
["Amortization payments",{"$f":"SUM(B53:B54,B60:B61)","v":310.87009983600001},327.50653074688171,373.86706038349143,368.93724590056627,405.69688372310145,406.74071500554419]
["Effective interest rate",{"$f":"'Baseline debt'!P64","v":4.2827521565925453E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(C23/(B5-B6)),C23/(B5-B6),\"\"),IF(ISNUMBER(C23/B5),C23/B5,\"\"))","v":4.0891435736167679E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(D23/(C5-C6)),D23/(C5-C6),\"\"),IF(ISNUMBER(D23/C5),D23/C5,\"\"))","v":4.1606877044558011E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(E23/(D5-D6)),E23/(D5-D6),\"\"),IF(ISNUMBER(E23/D5),E23/D5,\"\"))","v":4.3707314174707121E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(F23/(E5-E6)),F23/(E5-E6),\"\"),IF(ISNUMBER(F23/E5),F23/E5,\"\"))","v":4.5003810178606371E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(G23/(F5-F6)),G23/(F5-F6),\"\"),IF(ISNUMBER(G23/F5),G23/F5,\"\"))","v":4.661737406823134E-2}]
["Real GDP growth",{"$f":"'Input 5 - Scenario Design'!E113","v":-1.7760310734682316E-2},{"$f":"'Input 5 - Scenario Design'!F113","v":-1.2508780977576111E-2},{"$f":"'Input 5 - Scenario Design'!G113","v":-9.3999999999945065E-3},{"$f":"'Input 5 - Scenario Design'!H113","v":-5.9992600000024869E-3},{"$f":"'Input 5 - Scenario Design'!I113","v":-5.992319999996925E-3},{"$f":"'Input 5 - Scenario Design'!J113","v":-8.0000000000006559E-3}]
["Inflation",{"$f":"'Input 5 - Scenario Design'!E114","v":1.4156249101911822E-2},{"$f":"'Input 5 - Scenario Design'!F114","v":1.2999999999994793E-2},{"$f":"'Input 5 - Scenario Design'!G114","v":1.3000000000000345E-2},{"$f":"'Input 5 - Scenario Design'!H114","v":1.4000000000001789E-2},{"$f":"'Input 5 - Scenario Design'!I114","v":1.4500000000003288E-2},{"$f":"'Input 5 - Scenario Design'!J114","v":1.4699999999996161E-2}]
["Non-interest revenue-to-GDP ratio",{"$f":"'Input 5 - Scenario Design'!E115","v":0.47796221731901778},{"$f":"'Input 5 - Scenario Design'!F115","v":0.45920802137399647},{"$f":"'Input 5 - Scenario Design'!G115","v":0.46006713000201099},{"$f":"'Input 5 - Scenario Design'!H115","v":0.4610089429978475},{"$f":"'Input 5 - Scenario Design'!I115","v":0.46194552828964336},{"$f":"'Input 5 - Scenario Design'!J115","v":0.46281631916915966}]
["Non-interest expenditure-to-GDP ratio",{"$f":"'Input 5 - Scenario Design'!E116","v":0.45699863404227603},{"$f":"'Input 5 - Scenario Design'!F116","v":0.44848084690301204},{"$f":"'Input 5 - Scenario Design'!G116","v":0.44560550351225459},{"$f":"'Input 5 - Scenario Design'!H116","v":0.4374883961766492},{"$f":"'Input 5 - Scenario Design'!I116","v":0.43248896670282699},{"$f":"'Input 5 - Scenario Design'!J116","v":0.42878678758413863}]
["Primary balance",{"$f":"'Input 5 - Scenario Design'!E117","v":2.0963583276741748E-2},{"$f":"'Input 5 - Scenario Design'!F117","v":1.0727174470984424E-2},{"$f":"'Input 5 - Scenario Design'!G117","v":1.4461626489756407E-2},{"$f":"'Input 5 - Scenario Design'!H117","v":2.3520546821198307E-2},{"$f":"'Input 5 - Scenario Design'!I117","v":2.9456561586816365E-2},{"$f":"'Input 5 - Scenario Design'!J117","v":3.4029531585021033E-2}]
["Nominal exchange rate -- average (LCU/USD)",{"$f":"'Input 5 - Scenario Design'!E118","v":0.75766826749923399},{"$f":"'Input 5 - Scenario Design'!F118","v":0.751442424023817},{"$f":"'Input 5 - Scenario Design'!G118","v":0.744026739317876},{"$f":"'Input 5 - Scenario Design'!H118","v":0.73697878514773096},{"$f":"'Input 5 - Scenario Design'!I118","v":0.73103781632103304},{"$f":"'Input 5 - Scenario Design'!J118","v":0.72514507606215295}]
["Nominal exchange rate -- end of period (LCU/USD)",{"$f":"'Input 5 - Scenario Design'!E119","v":0.75579575512170705},{"$f":"'Input 5 - Scenario Design'!F119","v":0.74795052338016799},{"$f":"'Input 5 - Scenario Design'!G119","v":0.74070775346898998},{"$f":"'Input 5 - Scenario Design'!H119","v":0.734160686527219},{"$f":"'Input 5 - Scenario Design'!I119","v":0.728293223159306},{"$f":"'Input 5 - Scenario Design'!J119","v":0.72247682587548701}]
["Interest rate shock, basis points, compared to baseline",{"$f":"'Input 5 - Scenario Design'!E120","v":0},{"$f":"'Input 5 - Scenario Design'!F120","v":25},{"$f":"'Input 5 - Scenario Design'!G120","v":25},{"$f":"'Input 5 - Scenario Design'!H120","v":25},{"$f":"'Input 5 - Scenario Design'!I120","v":25},{"$f":"'Input 5 - Scenario Design'!J120","v":25}]
["Nominal GDP growth",{"$f":"(1+B26)*(1+B27)-1","v":-3.8554810156580244E-3},3.2860486971020286E-4,3.4778000000059706E-3,7.9167503599992806E-3,8.4207913600062856E-3,6.5823999999954363E-3]
["Nominal GDP in LCU",{"$f":"'Input 2 - Data'!P7*(1+B34)","v":1559.8786405898848},{"$f":"B35*(1+C34)","v":1560.3912243073396},{"$f":"C35*(1+D34)","v":1565.8179529072449},{"$f":"D35*(1+E34)","v":1578.2141427496167},{"$f":"E35*(1+F34)","v":1591.5039547671224},{"$f":"F35*(1+G34)","v":1601.9798703989743}]
[]
["Total public debt-to-GDP",{"$f":"B5/B35","v":1.3178669545102442},1.3733276804744126,1.409276054861734,1.4340398012455975,1.4548630325285425,1.4769657858271423]
["Debt service-to-GDP",{"$f":"B22/B35","v":0.25388305781892528},0.26375921658145124,0.29570974103589875,0.29488067634157039,0.31891249203879068,0.32127715045825972]
["Gross financing needs-to-GDP",{"$f":"B19/B35","v":0.2309920810118361},0.25110528172296559,0.27947587787274875,0.26960181299992497,0.28771229670749765,0.28551538736941284]
["Total public debt-to-revenue",{"$f":"B5/(B47+B48)","v":2.7461877163327792},{"$f":"C5/C47","v":2.9906439272669458},3.0631965705865007,3.1106550600088756,3.1494255132530093,3.1912569299167481]
["Debt service-to-revenue",{"$f":"B22/(B47+B48)","v":0.52904470544709881},{"$f":"C22/C47","v":0.57437850452232353},0.64275346303181047,0.63964198703830177,0.69036817656741156,0.69417852645086331]
["Gross financing needs-to-revenue",{"$f":"B19/(B47+B48)","v":0.48134420039433473},{"$f":"C19/C47","v":0.54682250752422257},0.60746760558948676,0.58480820620693208,0.62282732289400988,0.61690864289739267]
[]
[]
[null,{"$f":"FirstYear","v":2014},{"$f":"B45+1","v":2015},{"$f":"C45+1","v":2016},{"$f":"D45+1","v":2017},{"$f":"E45+1","v":2018},{"$f":"F45+1","v":2019}]
[]
["Public sector non-interest revenues and grants",{"$f":"B28*B$35","v":745.56305380491654},716.54416668352133,720.38137169966024,727.57083377325478,735.18813515995498,741.4224270011407]
["Public sector interest revenue",{"$f":"'Input 4 - Forecast'!C21","v":3.0065},{"$f":"'Input 4 - Forecast'!D21","v":3.0065},{"$f":"'Input 4 - Forecast'!E21","v":2.7749999999999999},{"$f":"'Input 4 - Forecast'!F21","v":2.7749999999999999},{"$f":"'Input 4 - Forecast'!G21","v":2.7749999999999999},{"$f":"'Input 4 - Forecast'!H21","v":2.7749999999999999}]
["Public sector non-interest expenditures ",{"$f":"B29*B$35","v":712.86240802129976},699.80557777738352,697.73709731376061,690.4503741348351,688.30790090069547,686.90780240283095]
["Interest expenditures on OLD debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C24","v":84.006859291943002},{"$f":"'Input 4 - Forecast'!D24","v":73.311144640000009},{"$f":"'Input 4 - Forecast'!E24","v":67.484902319999989},{"$f":"'Input 4 - Forecast'!F24","v":63.309651839999987},{"$f":"'Input 4 - Forecast'!G24","v":58.924689679999986},{"$f":"'Input 4 - Forecast'!H24","v":54.568045519999998},null,"Interest payments on OLD debt denominated in LCU are assumed to be independent of market conditions"]
["Interest expenditures on OLD debt denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C25/'Input 4 - Forecast'!C$17)*B31","v":0},{"$f":"('Input 4 - Forecast'!D25/'Input 4 - Forecast'!D$17)*C31","v":0},{"$f":"('Input 4 - Forecast'!E25/'Input 4 - Forecast'!E$17)*D31","v":0},{"$f":"('Input 4 - Forecast'!F25/'Input 4 - Forecast'!F$17)*E31","v":0},{"$f":"('Input 4 - Forecast'!G25/'Input 4 - Forecast'!G$17)*F31","v":0},{"$f":"('Input 4 - Forecast'!H25/'Input 4 - Forecast'!H$17)*G31","v":0},null,"Interest payments on OLD debt denominated in foreign currency are subject to exchange rate shocks."]
[]
["Principal payments on OLD debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C27","v":310.87009983600001},{"$f":"'Input 4 - Forecast'!D27","v":176.45770743899999},{"$f":"'Input 4 - Forecast'!E27","v":179.71795931999998},{"$f":"'Input 4 - Forecast'!F27","v":119.25023424400001},{"$f":"'Input 4 - Forecast'!G27","v":135.13219023400001},{"$f":"'Input 4 - Forecast'!H27","v":64.929982776000003},null,"Amortization payments on OLD debt denominated in LCU are assumed to be independent of market conditions"]
["Principal payments on OLD debt denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C28/'Input 4 - Forecast'!C$17)*B31","v":0},{"$f":"('Input 4 - Forecast'!D28/'Input 4 - Forecast'!D$17)*C31","v":0},{"$f":"('Input 4 - Forecast'!E28/'Input 4 - Forecast'!E$17)*D31","v":0},{"$f":"('Input 4 - Forecast'!F28/'Input 4 - Forecast'!F$17)*E31","v":0},{"$f":"('Input 4 - Forecast'!G28/'Input 4 - Forecast'!G$17)*F31","v":0},{"$f":"('Input 4 - Forecast'!H28/'Input 4 - Forecast'!H$17)*G31","v":0},null,"Amortization payments on OLD debt denominated in foreign currency are subject to exchange rate shocks."]
[]
["Recognition of implicit contingent liability",{"$f":"'Input 4 - Forecast'!C30","v":0},{"$f":"'Input 4 - Forecast'!D30","v":0},{"$f":"'Input 4 - Forecast'!E30","v":0},{"$f":"'Input 4 - Forecast'!F30","v":0},{"$f":"'Input 4 - Forecast'!G30","v":0},{"$f":"'Input 4 - Forecast'!H30","v":0}]
[]
["Interest expenditures on NEW debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C32","v":1.1497999714452218},{"$f":"SUM(W119:W124,W138:W171,W214:W219,W233:W266,W307:W312)+Baseline!W282","v":10.749891496993781},{"$f":"SUM(X119:X124,X138:X171,X214:X219,X233:X266,X307:X312)+Baseline!X282","v":21.675658660071047},{"$f":"SUM(Y119:Y124,Y138:Y171,Y214:Y219,Y233:Y266,Y307:Y312)+Baseline!Y282","v":33.137956085272414},{"$f":"SUM(Z119:Z124,Z138:Z171,Z214:Z219,Z233:Z266,Z307:Z312)+Baseline!Z282","v":42.928918901272382},{"$f":"SUM(AA119:AA124,AA138:AA171,AA214:AA219,AA233:AA266,AA307:AA312)+Baseline!AA282","v":53.370767327730448}]
["Interest expenditures on NEW debt denominated in foreign currency",{"$f":"'Input 4 - Forecast'!C33","v":0},{"$f":"SUM(W128:W133,W175:W210,W223:W229,W270:W303,Baseline!W283)*C31","v":0},{"$f":"SUM(X128:X133,X175:X210,X223:X229,X270:X303,Baseline!X283)*D31","v":0},{"$f":"SUM(Y128:Y133,Y175:Y210,Y223:Y229,Y270:Y303,Baseline!Y283)*E31","v":0},{"$f":"SUM(Z128:Z133,Z175:Z210,Z223:Z229,Z270:Z303,Baseline!Z283)*F31","v":0},{"$f":"SUM(AA128:AA133,AA175:AA210,AA223:AA229,AA270:AA303,Baseline!AA283)*G31","v":0}]
["Principal payments on NEW debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C34","v":0},{"$f":"SUM(P119:P124,P138:P171,P214:P219,P233:P266,P307:P312)","v":151.04882330788175},194.14910106349143,249.68701165656628,270.56469348910144,341.81073222954416]
["Principal payments on NEW debt denominated in foreign currency",{"$f":"'Input 4 - Forecast'!C35","v":0},{"$f":"SUM(P128:P134,P175:P210,P223:P229,P270:P303)*C31","v":0},0,0,0,0]
[]
["Gross financing requirements",{"$f":"SUM(B49:B51,B53:B54,B56,B58:B61)-SUM(B47:B48)","v":360.31961331577145},{"$f":"SUM(C49:C51,C53:C54,C56,C58:C61)-SUM(C47:C48)","v":391.82247797773766},437.60834697766268,425.48939418741907,457.89525804511425,457.38990325496491]
[]
["Change in Domestic Arrears",{"$f":"'Input 4 - Forecast'!C39","v":-12.2},{"$f":"'Input 4 - Forecast'!D39","v":-20},{"$f":"'Input 4 - Forecast'!E39","v":0},{"$f":"'Input 4 - Forecast'!F39","v":0},{"$f":"'Input 4 - Forecast'!G39","v":0},{"$f":"'Input 4 - Forecast'!H39","v":0}]
["Change in External Arrears",{"$f":"('Input 4 - Forecast'!C40/'Input 4 - Forecast'!C$17)*'Input 5 - Scenario Design'!E$48","v":0},{"$f":"('Input 4 - Forecast'!D40/'Input 4 - Forecast'!D$17)*'Input 5 - Scenario Design'!F$48","v":0},{"$f":"('Input 4 - Forecast'!E40/'Input 4 - Forecast'!E$17)*'Input 5 - Scenario Design'!G$48","v":0},{"$f":"('Input 4 - Forecast'!F40/'Input 4 - Forecast'!F$17)*'Input 5 - Scenario Design'!H$48","v":0},{"$f":"('Input 4 - Forecast'!G40/'Input 4 - Forecast'!G$17)*'Input 5 - Scenario Design'!I$48","v":0},{"$f":"('Input 4 - Forecast'!H40/'Input 4 - Forecast'!H$17)*'Input 5 - Scenario Design'!J$48","v":0},null,"Change in external arrears are subject to exchange rate shocks."]
["Debt relief",{"$f":"('Input 4 - Forecast'!C41/'Input 4 - Forecast'!C$17)*'Input 5 - Scenario Design'!E$48","v":0},{"$f":"('Input 4 - Forecast'!D41/'Input 4 - Forecast'!D$17)*'Input 5 - Scenario Design'!F$48","v":0},{"$f":"('Input 4 - Forecast'!E41/'Input 4 - Forecast'!E$17)*'Input 5 - Scenario Design'!G$48","v":0},{"$f":"('Input 4 - Forecast'!F41/'Input 4 - Forecast'!F$17)*'Input 5 - Scenario Design'!H$48","v":0},{"$f":"('Input 4 - Forecast'!G41/'Input 4 - Forecast'!G$17)*'Input 5 - Scenario Design'!I$48","v":0},{"$f":"('Input 4 - Forecast'!H41/'Input 4 - Forecast'!H$17)*'Input 5 - Scenario Design'!J$48","v":0},null,"Debt relief is assumed to be from external creditors and is thus subject to exchange rate shocks."]
[{"$f":"'Input 2 - Data'!D31","v":"Please specify (1) (e.g., privatization receipts) (+ reduces financing needs)"},{"$f":"'Input 4 - Forecast'!C42","v":0},{"$f":"'Input 4 - Forecast'!D42","v":0},{"$f":"'Input 4 - Forecast'!E42","v":0},{"$f":"'Input 4 - Forecast'!F42","v":0},{"$f":"'Input 4 - Forecast'!G42","v":0},{"$f":"'Input 4 - Forecast'!H42","v":0}]
[{"$f":"'Input 2 - Data'!D32","v":"Please specify (2) (e.g., other debt flows) (+ increases financing needs)"},{"$f":"'Input 4 - Forecast'!C43","v":5.7},{"$f":"'Input 4 - Forecast'!D43","v":2.9},{"$f":"'Input 4 - Forecast'!E43","v":0},{"$f":"'Input 4 - Forecast'!F43","v":0},{"$f":"'Input 4 - Forecast'!G43","v":0},{"$f":"'Input 4 - Forecast'!H43","v":0}]
[]
["Financing needs to be financed with new issuance",{"$f":"B63-B65-B66-B67-B68+B69","v":378.21961331577143},{"$f":"C63-C65-C66-C67-C68+C69","v":414.72247797773764},437.60834697766268,425.48939418741907,457.89525804511425,457.38990325496491]
[]
["New Issuance of domestic debt (new debt) 1/","Fiscal needs in LCU automatically filled by issuing debt\n (same profile as in the baseline scenario)",null,null,null,null,null,null,"Semi-annual or annual payments","Grace period","Maturity",{"$f":"CONCATENATE(\"Interest Rate on debt issued in \",B45)","v":"Interest Rate on debt issued in 2014"},"Interest Rate on debt issued in 2015","Interest Rate on debt issued in 2016","Interest Rate on debt issued in 2017","Interest Rate on debt issued in 2018","Interest Rate on debt issued in 2019"]
["Short-term debt 2/"]
["Denominated in local currency",{"$f":"('Input 4 - Forecast'!C56/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":151.00000000000009},{"$f":"('Input 4 - Forecast'!D56/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":163.70185708013469},{"$f":"('Input 4 - Forecast'!E56/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":169.56569959128913},{"$f":"('Input 4 - Forecast'!F56/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":176.25747116292763},{"$f":"('Input 4 - Forecast'!G56/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":182.08590139709159},{"$f":"('Input 4 - Forecast'!H56/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":189.10166097908507},null,{"$f":"'Input 4 - Forecast'!J56","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K56","v":1},{"$f":"'Input 4 - Forecast'!L56","v":1},{"$f":"'Input 4 - Forecast'!M56+B$33/10000","v":1.52291386946387E-2},{"$f":"'Input 4 - Forecast'!N56+C$33/10000","v":1.9362499999999998E-2},{"$f":"'Input 4 - Forecast'!O56+D$33/10000","v":2.2324999999999897E-2},{"$f":"'Input 4 - Forecast'!P56+E$33/10000","v":2.62999999999999E-2},{"$f":"'Input 4 - Forecast'!Q56+F$33/10000","v":2.9512499999999997E-2},{"$f":"'Input 4 - Forecast'!R56+G$33/10000","v":3.2437500000000001E-2}]
["Denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C57/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D57/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E57/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F57/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G57/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H57/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J57","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K57","v":1},{"$f":"'Input 4 - Forecast'!L57","v":1},{"$f":"'Input 4 - Forecast'!M57+B$33/10000","v":0.03},{"$f":"'Input 4 - Forecast'!N57+C$33/10000","v":3.2500000000000001E-2},{"$f":"'Input 4 - Forecast'!O57+D$33/10000","v":3.2500000000000001E-2},{"$f":"'Input 4 - Forecast'!P57+E$33/10000","v":3.2500000000000001E-2},{"$f":"'Input 4 - Forecast'!Q57+F$33/10000","v":3.2500000000000001E-2},{"$f":"'Input 4 - Forecast'!R57+G$33/10000","v":3.2500000000000001E-2}]
["Long-term debt 3/"]
["Denominated in local currency"]
["Type 1",{"$f":"('Input 4 - Forecast'!C60/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":30.400000000000016},{"$f":"('Input 4 - Forecast'!D60/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":37.944139058309361},{"$f":"('Input 4 - Forecast'!E60/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":44.918066116897784},{"$f":"('Input 4 - Forecast'!F60/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":40.85438073312892},{"$f":"('Input 4 - Forecast'!G60/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":48.234675866779234},{"$f":"('Input 4 - Forecast'!H60/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":38.19603086001387},null,{"$f":"'Input 4 - Forecast'!J60","v":"Annual"},{"$f":"'Input 4 - Forecast'!K60","v":2},{"$f":"'Input 4 - Forecast'!L60","v":2},{"$f":"'Input 4 - Forecast'!M60+B$33/10000","v":2.5614569347319347E-2},{"$f":"'Input 4 - Forecast'!N60+C$33/10000","v":2.993125E-2},{"$f":"'Input 4 - Forecast'!O60+D$33/10000","v":3.2912499999999949E-2},{"$f":"'Input 4 - Forecast'!P60+E$33/10000","v":3.5399999999999952E-2},{"$f":"'Input 4 - Forecast'!Q60+F$33/10000","v":3.7506249999999998E-2},{"$f":"'Input 4 - Forecast'!R60+G$33/10000","v":3.8968749999999996E-2}]
["Type 2",{"$f":"('Input 4 - Forecast'!C61/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":42.070790007889578},{"$f":"('Input 4 - Forecast'!D61/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":48.785321646397755},{"$f":"('Input 4 - Forecast'!E61/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":53.90167934027734},{"$f":"('Input 4 - Forecast'!F61/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":46.690720837861626},{"$f":"('Input 4 - Forecast'!G61/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":54.26401035012664},{"$f":"('Input 4 - Forecast'!H61/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":47.988225743258027},null,{"$f":"'Input 4 - Forecast'!J61","v":"Annual"},{"$f":"'Input 4 - Forecast'!K61","v":3},{"$f":"'Input 4 - Forecast'!L61","v":3},{"$f":"'Input 4 - Forecast'!M61+B$33/10000","v":2.5614569347319347E-2},{"$f":"'Input 4 - Forecast'!N61+C$33/10000","v":2.993125E-2},{"$f":"'Input 4 - Forecast'!O61+D$33/10000","v":3.2912499999999949E-2},{"$f":"'Input 4 - Forecast'!P61+E$33/10000","v":3.5399999999999952E-2},{"$f":"'Input 4 - Forecast'!Q61+F$33/10000","v":3.7506249999999998E-2},{"$f":"'Input 4 - Forecast'!R61+G$33/10000","v":3.8968749999999996E-2}]
["Type 3",{"$f":"('Input 4 - Forecast'!C62/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":64.700000000000045},{"$f":"('Input 4 - Forecast'!D62/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":62.336799881508234},{"$f":"('Input 4 - Forecast'!E62/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":66.927918514177691},{"$f":"('Input 4 - Forecast'!F62/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":56.028865005433957},{"$f":"('Input 4 - Forecast'!G62/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":64.513878971817221},{"$f":"('Input 4 - Forecast'!H62/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":69.379019988353065},null,{"$f":"'Input 4 - Forecast'!J62","v":"Annual"},{"$f":"'Input 4 - Forecast'!K62","v":5},{"$f":"'Input 4 - Forecast'!L62","v":5},{"$f":"'Input 4 - Forecast'!M62+B$33/10000","v":3.5999999999999997E-2},{"$f":"'Input 4 - Forecast'!N62+C$33/10000","v":4.0500000000000001E-2},{"$f":"'Input 4 - Forecast'!O62+D$33/10000","v":4.3499999999999997E-2},{"$f":"'Input 4 - Forecast'!P62+E$33/10000","v":4.4500000000000005E-2},{"$f":"'Input 4 - Forecast'!Q62+F$33/10000","v":4.5499999999999999E-2},{"$f":"'Input 4 - Forecast'!R62+G$33/10000","v":4.5499999999999999E-2}]
["Type 4",{"$f":"('Input 4 - Forecast'!C63/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":90.000000000000043},{"$f":"('Input 4 - Forecast'!D63/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":101.90711632803085},{"$f":"('Input 4 - Forecast'!E63/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":102.18860041594246},{"$f":"('Input 4 - Forecast'!F63/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":105.05412188518866},{"$f":"('Input 4 - Forecast'!G63/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":108.52802070025328},{"$f":"('Input 4 - Forecast'!H63/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":112.70959925905733},null,{"$f":"'Input 4 - Forecast'!J63","v":"Annual"},{"$f":"'Input 4 - Forecast'!K63","v":10},{"$f":"'Input 4 - Forecast'!L63","v":10},{"$f":"'Input 4 - Forecast'!M63+B$33/10000","v":4.5999999999999999E-2},{"$f":"'Input 4 - Forecast'!N63+C$33/10000","v":5.0500000000000003E-2},{"$f":"'Input 4 - Forecast'!O63+D$33/10000","v":5.3499999999999999E-2},{"$f":"'Input 4 - Forecast'!P63+E$33/10000","v":5.4500000000000007E-2},{"$f":"'Input 4 - Forecast'!Q63+F$33/10000","v":5.5500000000000001E-2},{"$f":"'Input 4 - Forecast'!R63+G$33/10000","v":5.5500000000000001E-2}]
["Type 5",{"$f":"('Input 4 - Forecast'!C64/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D64/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E64/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F64/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G64/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H64/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K64","v":3},{"$f":"'Input 4 - Forecast'!L64","v":3},{"$f":"'Input 4 - Forecast'!M64+B$33/10000","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!N64+C$33/10000","v":0.12750000000000003},{"$f":"'Input 4 - Forecast'!O64+D$33/10000","v":0.13250000000000003},{"$f":"'Input 4 - Forecast'!P64+E$33/10000","v":0.13250000000000003},{"$f":"'Input 4 - Forecast'!Q64+F$33/10000","v":0.13250000000000003},{"$f":"'Input 4 - Forecast'!R64+G$33/10000","v":0.13250000000000003}]
["Denominated in foreign currency"]
["Type 6",{"$f":"('Input 4 - Forecast'!C66/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D66/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E66/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F66/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G66/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H66/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J66","v":"Annual"},{"$f":"'Input 4 - Forecast'!K66","v":2},{"$f":"'Input 4 - Forecast'!L66","v":2},{"$f":"'Input 4 - Forecast'!M66+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N66+C$33/10000","v":4.7500000000000001E-2},{"$f":"'Input 4 - Forecast'!O66+D$33/10000","v":5.2499999999999998E-2},{"$f":"'Input 4 - Forecast'!P66+E$33/10000","v":5.2499999999999998E-2},{"$f":"'Input 4 - Forecast'!Q66+F$33/10000","v":5.2499999999999998E-2},{"$f":"'Input 4 - Forecast'!R66+G$33/10000","v":5.2499999999999998E-2}]
["Type 7",{"$f":"('Input 4 - Forecast'!C67/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D67/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E67/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F67/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G67/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H67/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J67","v":"Annual"},{"$f":"'Input 4 - Forecast'!K67","v":3},{"$f":"'Input 4 - Forecast'!L67","v":3},{"$f":"'Input 4 - Forecast'!M67+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N67+C$33/10000","v":4.7500000000000001E-2},{"$f":"'Input 4 - Forecast'!O67+D$33/10000","v":5.2499999999999998E-2},{"$f":"'Input 4 - Forecast'!P67+E$33/10000","v":5.2499999999999998E-2},{"$f":"'Input 4 - Forecast'!Q67+F$33/10000","v":5.2499999999999998E-2},{"$f":"'Input 4 - Forecast'!R67+G$33/10000","v":5.2499999999999998E-2}]
["Type 8",{"$f":"('Input 4 - Forecast'!C68/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D68/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E68/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F68/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G68/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H68/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J68","v":"Annual"},{"$f":"'Input 4 - Forecast'!K68","v":5},{"$f":"'Input 4 - Forecast'!L68","v":5},{"$f":"'Input 4 - Forecast'!M68+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N68+C$33/10000","v":4.7500000000000001E-2},{"$f":"'Input 4 - Forecast'!O68+D$33/10000","v":5.2499999999999998E-2},{"$f":"'Input 4 - Forecast'!P68+E$33/10000","v":5.2499999999999998E-2},{"$f":"'Input 4 - Forecast'!Q68+F$33/10000","v":5.2499999999999998E-2},{"$f":"'Input 4 - Forecast'!R68+G$33/10000","v":5.2499999999999998E-2}]
["Type 9",{"$f":"('Input 4 - Forecast'!C69/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D69/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E69/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F69/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G69/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H69/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J69","v":"Annual"},{"$f":"'Input 4 - Forecast'!K69","v":10},{"$f":"'Input 4 - Forecast'!L69","v":10},{"$f":"'Input 4 - Forecast'!M69+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N69+C$33/10000","v":4.7500000000000001E-2},{"$f":"'Input 4 - Forecast'!O69+D$33/10000","v":5.2499999999999998E-2},{"$f":"'Input 4 - Forecast'!P69+E$33/10000","v":5.2499999999999998E-2},{"$f":"'Input 4 - Forecast'!Q69+F$33/10000","v":5.2499999999999998E-2},{"$f":"'Input 4 - Forecast'!R69+G$33/10000","v":5.2499999999999998E-2}]
["Type 10",{"$f":"('Input 4 - Forecast'!C70/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D70/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E70/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F70/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G70/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H70/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K70","v":3},{"$f":"'Input 4 - Forecast'!L70","v":3},{"$f":"'Input 4 - Forecast'!M70+B$33/10000","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!N70+C$33/10000","v":6.7499999999999991E-2},{"$f":"'Input 4 - Forecast'!O70+D$33/10000","v":7.2499999999999995E-2},{"$f":"'Input 4 - Forecast'!P70+E$33/10000","v":7.2499999999999995E-2},{"$f":"'Input 4 - Forecast'!Q70+F$33/10000","v":7.2499999999999995E-2},{"$f":"'Input 4 - Forecast'!R70+G$33/10000","v":7.2499999999999995E-2}]
["New Issuance of foreign debt (new debt) 1/"]
["Short-term debt 2/"]
["Denominated in local currency",{"$f":"('Input 4 - Forecast'!C73/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D73/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E73/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F73/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G73/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H73/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J73","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K73","v":1},{"$f":"'Input 4 - Forecast'!L73","v":1},{"$f":"'Input 4 - Forecast'!M73+B$33/10000","v":7.0000000000000007E-2},{"$f":"'Input 4 - Forecast'!N73+C$33/10000","v":7.7500000000000013E-2},{"$f":"'Input 4 - Forecast'!O73+D$33/10000","v":8.2500000000000018E-2},{"$f":"'Input 4 - Forecast'!P73+E$33/10000","v":8.2500000000000018E-2},{"$f":"'Input 4 - Forecast'!Q73+F$33/10000","v":8.2500000000000018E-2},{"$f":"'Input 4 - Forecast'!R73+G$33/10000","v":8.2500000000000018E-2}]
["Denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C74/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D74/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E74/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F74/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G74/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H74/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J74","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K74","v":1},{"$f":"'Input 4 - Forecast'!L74","v":1},{"$f":"'Input 4 - Forecast'!M74+B$33/10000","v":0.01},{"$f":"'Input 4 - Forecast'!N74+C$33/10000","v":1.7499999999999998E-2},{"$f":"'Input 4 - Forecast'!O74+D$33/10000","v":2.2499999999999999E-2},{"$f":"'Input 4 - Forecast'!P74+E$33/10000","v":2.2499999999999999E-2},{"$f":"'Input 4 - Forecast'!Q74+F$33/10000","v":2.2499999999999999E-2},{"$f":"'Input 4 - Forecast'!R74+G$33/10000","v":2.2499999999999999E-2}]
["Long-term debt 3/"]
["Denominated in local currency"]
["Type 11",{"$f":"('Input 4 - Forecast'!C77/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D77/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E77/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F77/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G77/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H77/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J77","v":"Annual"},{"$f":"'Input 4 - Forecast'!K77","v":2},{"$f":"'Input 4 - Forecast'!L77","v":2},{"$f":"'Input 4 - Forecast'!M77+B$33/10000","v":0.1},{"$f":"'Input 4 - Forecast'!N77+C$33/10000","v":0.10750000000000001},{"$f":"'Input 4 - Forecast'!O77+D$33/10000","v":0.11250000000000002},{"$f":"'Input 4 - Forecast'!P77+E$33/10000","v":0.11250000000000002},{"$f":"'Input 4 - Forecast'!Q77+F$33/10000","v":0.11250000000000002},{"$f":"'Input 4 - Forecast'!R77+G$33/10000","v":0.11250000000000002}]
["Type 12",{"$f":"('Input 4 - Forecast'!C78/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D78/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E78/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F78/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G78/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H78/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J78","v":"Annual"},{"$f":"'Input 4 - Forecast'!K78","v":3},{"$f":"'Input 4 - Forecast'!L78","v":3},{"$f":"'Input 4 - Forecast'!M78+B$33/10000","v":0.10500000000000001},{"$f":"'Input 4 - Forecast'!N78+C$33/10000","v":0.11250000000000002},{"$f":"'Input 4 - Forecast'!O78+D$33/10000","v":0.11750000000000002},{"$f":"'Input 4 - Forecast'!P78+E$33/10000","v":0.11750000000000002},{"$f":"'Input 4 - Forecast'!Q78+F$33/10000","v":0.11750000000000002},{"$f":"'Input 4 - Forecast'!R78+G$33/10000","v":0.11750000000000002}]
["Type 13",{"$f":"('Input 4 - Forecast'!C79/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D79/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E79/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F79/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G79/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H79/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J79","v":"Annual"},{"$f":"'Input 4 - Forecast'!K79","v":5},{"$f":"'Input 4 - Forecast'!L79","v":5},{"$f":"'Input 4 - Forecast'!M79+B$33/10000","v":0.11000000000000001},{"$f":"'Input 4 - Forecast'!N79+C$33/10000","v":0.11750000000000002},{"$f":"'Input 4 - Forecast'!O79+D$33/10000","v":0.12250000000000003},{"$f":"'Input 4 - Forecast'!P79+E$33/10000","v":0.12250000000000003},{"$f":"'Input 4 - Forecast'!Q79+F$33/10000","v":0.12250000000000003},{"$f":"'Input 4 - Forecast'!R79+G$33/10000","v":0.12250000000000003}]
["Type 14",{"$f":"('Input 4 - Forecast'!C80/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D80/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E80/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F80/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G80/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H80/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J80","v":"Annual"},{"$f":"'Input 4 - Forecast'!K80","v":10},{"$f":"'Input 4 - Forecast'!L80","v":10},{"$f":"'Input 4 - Forecast'!M80+B$33/10000","v":0.11500000000000002},{"$f":"'Input 4 - Forecast'!N80+C$33/10000","v":0.12250000000000003},{"$f":"'Input 4 - Forecast'!O80+D$33/10000","v":0.12750000000000003},{"$f":"'Input 4 - Forecast'!P80+E$33/10000","v":0.12750000000000003},{"$f":"'Input 4 - Forecast'!Q80+F$33/10000","v":0.12750000000000003},{"$f":"'Input 4 - Forecast'!R80+G$33/10000","v":0.12750000000000003}]
["Type 15",{"$f":"('Input 4 - Forecast'!C81/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D81/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E81/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F81/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G81/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H81/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K81","v":3},{"$f":"'Input 4 - Forecast'!L81","v":3},{"$f":"'Input 4 - Forecast'!M81+B$33/10000","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!N81+C$33/10000","v":0.12750000000000003},{"$f":"'Input 4 - Forecast'!O81+D$33/10000","v":0.13250000000000003},{"$f":"'Input 4 - Forecast'!P81+E$33/10000","v":0.13250000000000003},{"$f":"'Input 4 - Forecast'!Q81+F$33/10000","v":0.13250000000000003},{"$f":"'Input 4 - Forecast'!R81+G$33/10000","v":0.13250000000000003}]
["Denominated in foreign currency"]
["Type 16",{"$f":"('Input 4 - Forecast'!C83/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D83/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E83/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F83/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G83/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H83/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J83","v":"Annual"},{"$f":"'Input 4 - Forecast'!K83","v":2},{"$f":"'Input 4 - Forecast'!L83","v":2},{"$f":"'Input 4 - Forecast'!M83+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N83+C$33/10000","v":4.7500000000000001E-2},{"$f":"'Input 4 - Forecast'!O83+D$33/10000","v":5.2499999999999998E-2},{"$f":"'Input 4 - Forecast'!P83+E$33/10000","v":5.2499999999999998E-2},{"$f":"'Input 4 - Forecast'!Q83+F$33/10000","v":5.2499999999999998E-2},{"$f":"'Input 4 - Forecast'!R83+G$33/10000","v":5.2499999999999998E-2}]
["Type 17",{"$f":"('Input 4 - Forecast'!C84/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D84/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E84/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F84/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G84/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H84/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J84","v":"Annual"},{"$f":"'Input 4 - Forecast'!K84","v":3},{"$f":"'Input 4 - Forecast'!L84","v":3},{"$f":"'Input 4 - Forecast'!M84+B$33/10000","v":4.4999999999999998E-2},{"$f":"'Input 4 - Forecast'!N84+C$33/10000","v":5.2499999999999998E-2},{"$f":"'Input 4 - Forecast'!O84+D$33/10000","v":5.7499999999999996E-2},{"$f":"'Input 4 - Forecast'!P84+E$33/10000","v":5.7499999999999996E-2},{"$f":"'Input 4 - Forecast'!Q84+F$33/10000","v":5.7499999999999996E-2},{"$f":"'Input 4 - Forecast'!R84+G$33/10000","v":5.7499999999999996E-2}]
["Type 18",{"$f":"('Input 4 - Forecast'!C85/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D85/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E85/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F85/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G85/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H85/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J85","v":"Annual"},{"$f":"'Input 4 - Forecast'!K85","v":5},{"$f":"'Input 4 - Forecast'!L85","v":5},{"$f":"'Input 4 - Forecast'!M85+B$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!N85+C$33/10000","v":5.7499999999999996E-2},{"$f":"'Input 4 - Forecast'!O85+D$33/10000","v":6.2499999999999993E-2},{"$f":"'Input 4 - Forecast'!P85+E$33/10000","v":6.2499999999999993E-2},{"$f":"'Input 4 - Forecast'!Q85+F$33/10000","v":6.2499999999999993E-2},{"$f":"'Input 4 - Forecast'!R85+G$33/10000","v":6.2499999999999993E-2}]
["Type 19",{"$f":"('Input 4 - Forecast'!C86/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D86/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E86/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F86/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G86/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H86/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J86","v":"Annual"},{"$f":"'Input 4 - Forecast'!K86","v":10},{"$f":"'Input 4 - Forecast'!L86","v":10},{"$f":"'Input 4 - Forecast'!M86+B$33/10000","v":5.4999999999999993E-2},{"$f":"'Input 4 - Forecast'!N86+C$33/10000","v":6.2499999999999993E-2},{"$f":"'Input 4 - Forecast'!O86+D$33/10000","v":6.7499999999999991E-2},{"$f":"'Input 4 - Forecast'!P86+E$33/10000","v":6.7499999999999991E-2},{"$f":"'Input 4 - Forecast'!Q86+F$33/10000","v":6.7499999999999991E-2},{"$f":"'Input 4 - Forecast'!R86+G$33/10000","v":6.7499999999999991E-2}]
["Type 20",{"$f":"('Input 4 - Forecast'!C87/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D87/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E87/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F87/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G87/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H87/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K87","v":3},{"$f":"'Input 4 - Forecast'!L87","v":3},{"$f":"'Input 4 - Forecast'!M87+B$33/10000","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!N87+C$33/10000","v":6.7499999999999991E-2},{"$f":"'Input 4 - Forecast'!O87+D$33/10000","v":7.2499999999999995E-2},{"$f":"'Input 4 - Forecast'!P87+E$33/10000","v":7.2499999999999995E-2},{"$f":"'Input 4 - Forecast'!Q87+F$33/10000","v":7.2499999999999995E-2},{"$f":"'Input 4 - Forecast'!R87+G$33/10000","v":7.2499999999999995E-2}]
[]
["Domestic residual financing (annual payments, no interest or amortization in current year)",{"$f":"('Input 4 - Forecast'!C89/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":4.8823307881662031E-2},{"$f":"('Input 4 - Forecast'!D89/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":4.7243983356742576E-2},{"$f":"('Input 4 - Forecast'!E89/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0.10638299907823293},{"$f":"('Input 4 - Forecast'!F89/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0.60383456287827364},{"$f":"('Input 4 - Forecast'!G89/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0.26877075904627701},{"$f":"('Input 4 - Forecast'!H89/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":1.5366425197519963E-2},null,null,{"$f":"'Input 4 - Forecast'!K89","v":1},{"$f":"'Input 4 - Forecast'!L89","v":1},{"$f":"'Input 4 - Forecast'!M89+B$33/10000","v":0.03},{"$f":"'Input 4 - Forecast'!N89+C$33/10000","v":3.5000000000000003E-2},{"$f":"'Input 4 - Forecast'!O89+D$33/10000","v":3.5000000000000003E-2},{"$f":"'Input 4 - Forecast'!P89+E$33/10000","v":3.7500000000000006E-2},{"$f":"'Input 4 - Forecast'!Q89+F$33/10000","v":3.7500000000000006E-2},{"$f":"'Input 4 - Forecast'!R89+G$33/10000","v":3.7500000000000006E-2}]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'Input 4 - Forecast'!C9","v":2014},{"$f":"H111+1","v":2015},{"$f":"I111+1","v":2016},{"$f":"J111+1","v":2017},{"$f":"K111+1","v":2018},{"$f":"L111+1","v":2019},null,{"$f":"H111","v":2014},2015,2016,2017,2018,2019,null,{"$f":"O111","v":2014},2015,2016,2017,2018,2019]
[null,"Terms and Conditions",null,null,null,null,null,"Stock of debt",null,null,null,null,null,null,"Principal Payments",null,null,null,null,null,null,"Interest Payments"]
[null,"Year of Issuance","Annual/semi-aanual","Grace","Maturity","Interest"]
[]
[{"$f":"'Input 4 - Forecast'!A50","v":"Issuance of New Debt to Fill Fiscal Needs"}]
[{"$f":"'Input 4 - Forecast'!A55","v":"Short-term debt 2/"}]
[{"$f":"'Input 4 - Forecast'!A56","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[null,{"$f":"'Input 4 - Forecast'!C9","v":2014},{"$f":"$I75","v":"Semi-annual"},{"$f":"$J75","v":1},{"$f":"$K75","v":1},{"$f":"$L$75","v":1.52291386946387E-2},null,{"$f":"$B$75","v":151.00000000000009},{"$f":"H119-P119","v":0},{"$f":"I119-Q119","v":0},{"$f":"J119-R119","v":0},{"$f":"K119-S119","v":0},{"$f":"L119-T119","v":0},null,0,{"$f":"H119","v":151.00000000000009},0,0,0,0,null,{"$f":"IF($C119=\"annual\",IF(V$111=$B119,0,G119*$F119),IF(V$111-$B119=0,0,IF((V$111-$B119)<$E119,AVERAGE(G119,H119)*$F119,IF((V$111-$B119)=$E119,G119*$F119/2,0))))","v":0},{"$f":"IF($C119=\"annual\",IF(W$111=$B119,0,H119*$F119),IF(W$111-$B119=0,0,IF((W$111-$B119)<$E119,AVERAGE(H119,I119)*$F119,IF((W$111-$B119)=$E119,H119*$F119/2,0))))","v":1.1497999714452225},0,0,0,0]
[null,{"$f":"B119+1","v":2015},{"$f":"C119","v":"Semi-annual"},{"$f":"D119","v":1},{"$f":"E119","v":1},{"$f":"$M$75","v":1.9362499999999998E-2},null,null,{"$f":"$C$75","v":163.70185708013469},{"$f":"I120-Q120","v":0},{"$f":"J120-R120","v":0},{"$f":"K120-S120","v":0},{"$f":"L120-T120","v":0},null,null,0,{"$f":"I120","v":163.70185708013469},0,0,0,null,null,0,1.5848386038570537,0,0,0]
[null,{"$f":"B120+1","v":2016},{"$f":"C120","v":"Semi-annual"},{"$f":"D120","v":1},1,{"$f":"$N$75","v":2.2324999999999897E-2},null,null,null,{"$f":"$D$75","v":169.56569959128913},{"$f":"J121-R121","v":0},{"$f":"K121-S121","v":0},{"$f":"L121-T121","v":0},null,null,null,0,{"$f":"J121","v":169.56569959128913},0,0,null,null,null,0,1.8927771216877562,0,0]
[null,{"$f":"B121+1","v":2017},{"$f":"C121","v":"Semi-annual"},1,1,{"$f":"$O$75","v":2.62999999999999E-2},null,null,null,null,{"$f":"$E$75","v":176.25747116292763},{"$f":"K122-S122","v":0},{"$f":"L122-T122","v":0},null,null,null,null,0,{"$f":"K122","v":176.25747116292763},0,null,null,null,null,0,2.3177857457924893,0]
[null,{"$f":"B122+1","v":2018},{"$f":"C122","v":"Semi-annual"},1,1,{"$f":"$P$75","v":2.9512499999999997E-2},null,null,null,null,null,{"$f":"$F$75","v":182.08590139709159},{"$f":"L123-T123","v":0},null,null,null,null,null,0,{"$f":"L123","v":182.08590139709159},null,null,null,null,null,0,2.6869050824908327]
[null,{"$f":"B123+1","v":2019},{"$f":"C123","v":"Semi-annual"},1,1,{"$f":"$Q$75","v":3.2437500000000001E-2},null,null,null,null,null,null,{"$f":"$G$75","v":189.10166097908507},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A65","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[null,{"$f":"B119","v":2014},{"$f":"$I76","v":"Semi-annual"},{"$f":"$J76","v":1},{"$f":"$K76","v":1},{"$f":"$L$76","v":0.03},null,{"$f":"$B$76/$B$31","v":0},{"$f":"H128-P128","v":0},{"$f":"I128-Q128","v":0},{"$f":"J128-R128","v":0},{"$f":"K128-S128","v":0},{"$f":"L128-T128","v":0},null,0,{"$f":"H128","v":0},0,0,0,0,null,{"$f":"IF($C128=\"annual\",IF(V$111=$B128,0,G128*$F128),IF(V$111-$B128=0,0,IF((V$111-$B128)<$E128,AVERAGE(G128,H128)*$F128,IF((V$111-$B128)=$E128,G128*$F128/2,0))))","v":0},{"$f":"IF($C128=\"annual\",IF(W$111=$B128,0,H128*$F128),IF(W$111-$B128=0,0,IF((W$111-$B128)<$E128,AVERAGE(H128,I128)*$F128,IF((W$111-$B128)=$E128,H128*$F128/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B128+1","v":2015},{"$f":"C128","v":"Semi-annual"},{"$f":"D128","v":1},{"$f":"E128","v":1},{"$f":"$M$76","v":3.2500000000000001E-2},null,null,{"$f":"$C$76/$C$31","v":0},{"$f":"I129-Q129","v":0},{"$f":"J129-R129","v":0},{"$f":"K129-S129","v":0},{"$f":"L129-T129","v":0},null,null,0,{"$f":"I129","v":0},0,0,0,null,null,0,0,0,0,0]
[null,{"$f":"B129+1","v":2016},{"$f":"C129","v":"Semi-annual"},{"$f":"D129","v":1},1,{"$f":"$N$76","v":3.2500000000000001E-2},null,null,null,{"$f":"$D$76/$D$31","v":0},{"$f":"J130-R130","v":0},{"$f":"K130-S130","v":0},{"$f":"L130-T130","v":0},null,null,null,0,{"$f":"J130","v":0},0,0,null,null,null,0,0,0,0]
[null,{"$f":"B130+1","v":2017},{"$f":"C130","v":"Semi-annual"},1,1,{"$f":"$O$76","v":3.2500000000000001E-2},null,null,null,null,{"$f":"$E$76/$E$31","v":0},{"$f":"K131-S131","v":0},{"$f":"L131-T131","v":0},null,null,null,null,0,{"$f":"K131","v":0},0,null,null,null,null,0,0,0]
[null,{"$f":"B131+1","v":2018},{"$f":"C131","v":"Semi-annual"},1,1,{"$f":"$P$76","v":3.2500000000000001E-2},null,null,null,null,null,{"$f":"$F$76/$F$31","v":0},{"$f":"L132-T132","v":0},null,null,null,null,null,0,{"$f":"L132","v":0},null,null,null,null,null,0,0]
[null,{"$f":"B132+1","v":2019},{"$f":"C132","v":"Semi-annual"},1,1,{"$f":"$Q$76","v":3.2500000000000001E-2},null,null,null,null,null,null,{"$f":"$G$76/$G$31","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A58","v":"Long-term debt 3/"}]
[{"$f":"'Input 4 - Forecast'!A59","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[{"$f":"'Input 4 - Forecast'!A60","v":"Type 1"},{"$f":"B119","v":2014},{"$f":"$I79","v":"Annual"},{"$f":"$J79","v":2},{"$f":"$K79","v":2},{"$f":"$L$79","v":2.5614569347319347E-2},null,{"$f":"$B$79","v":30.400000000000016},{"$f":"H138-P138","v":30.400000000000016},{"$f":"I138-Q138","v":0},{"$f":"J138-R138","v":0},{"$f":"K138-S138","v":0},{"$f":"L138-T138","v":0},null,{"$f":"IF(OR($C138=\"Annual\",$D138=$E138),IF(AND($D138=$E138,O$111=$B138+$D138),$H138,IF(AND(O$111>$B138+$D138,O$111<=$B138+$E138), $H138/($E138-$D138),0)), IF(OR(O$111=$B138+$D138,O$111=$B138+$E138),$H138/(($E138-$D138)*2),IF(AND(O$111>$B138+$D138,O$111<$B138+$E138),$H138/($E138-$D138),0)))","v":0},{"$f":"IF(OR($C138=\"Annual\",$D138=$E138),IF(AND($D138=$E138,P$111=$B138+$D138),$H138,IF(AND(P$111>$B138+$D138,P$111<=$B138+$E138), $H138/($E138-$D138),0)), IF(OR(P$111=$B138+$D138,P$111=$B138+$E138),$H138/(($E138-$D138)*2),IF(AND(P$111>$B138+$D138,P$111<$B138+$E138),$H138/($E138-$D138),0)))","v":0},30.400000000000016,0,0,0,null,{"$f":"IF($C138=\"annual\",IF(V$111=$B138,0,G138*$F138),IF(V$111-$B138=0,0,IF((V$111-$B138)<$E138,AVERAGE(G138,H138)*$F138,IF((V$111-$B138)=$E138,G138*$F138/2,0))))","v":0},{"$f":"IF($C138=\"annual\",IF(W$111=$B138,0,H138*$F138),IF(W$111-$B138=0,0,IF((W$111-$B138)<$E138,AVERAGE(H138,I138)*$F138,IF((W$111-$B138)=$E138,H138*$F138/2,0))))","v":0.7786829081585086},0.7786829081585086,0,0,0]
[{"$f":"A138","v":"Type 1"},{"$f":"B138+1","v":2015},{"$f":"C138","v":"Annual"},{"$f":"D138","v":2},{"$f":"E138","v":2},{"$f":"$M$79","v":2.993125E-2},null,null,{"$f":"$C$79","v":37.944139058309361},{"$f":"I139-Q139","v":37.944139058309361},{"$f":"J139-R139","v":0},{"$f":"K139-S139","v":0},{"$f":"L139-T139","v":0},null,null,{"$f":"IF(OR($C139=\"Annual\",$D139=$E139),IF(AND($D139=$E139,P$111=$B139+$D139),$I139,IF(AND(P$111>$B139+$D139,P$111<=$B139+$E139), $I139/($E139-$D139),0)), IF(OR(P$111=$B139+$D139,P$111=$B139+$E139),$I139/(($E139-$D139)*2),IF(AND(P$111>$B139+$D139,P$111<$B139+$E139),$I139/($E139-$D139),0)))","v":0},{"$f":"IF(OR($C139=\"Annual\",$D139=$E139),IF(AND($D139=$E139,Q$111=$B139+$D139),$I139,IF(AND(Q$111>$B139+$D139,Q$111<=$B139+$E139), $I139/($E139-$D139),0)), IF(OR(Q$111=$B139+$D139,Q$111=$B139+$E139),$I139/(($E139-$D139)*2),IF(AND(Q$111>$B139+$D139,Q$111<$B139+$E139),$I139/($E139-$D139),0)))","v":0},37.944139058309361,0,0,null,null,0,1.1357155121890221,1.1357155121890221,0,0]
[{"$f":"A139","v":"Type 1"},{"$f":"B139+1","v":2016},{"$f":"C139","v":"Annual"},{"$f":"D139","v":2},2,{"$f":"$N$79","v":3.2912499999999949E-2},null,null,null,{"$f":"$D$79","v":44.918066116897784},{"$f":"J140-R140","v":44.918066116897784},{"$f":"K140-S140","v":0},{"$f":"L140-T140","v":0},null,null,null,{"$f":"IF(OR($C140=\"Annual\",$D140=$E140),IF(AND($D140=$E140,Q$111=$B140+$D140),$J140,IF(AND(Q$111>$B140+$D140,Q$111<=$B140+$E140), $J140/($E140-$D140),0)), IF(OR(Q$111=$B140+$D140,Q$111=$B140+$E140),$J140/(($E140-$D140)*2),IF(AND(Q$111>$B140+$D140,Q$111<$B140+$E140),$J140/($E140-$D140),0)))","v":0},{"$f":"IF(OR($C140=\"Annual\",$D140=$E140),IF(AND($D140=$E140,R$111=$B140+$D140),$J140,IF(AND(R$111>$B140+$D140,R$111<=$B140+$E140), $J140/($E140-$D140),0)), IF(OR(R$111=$B140+$D140,R$111=$B140+$E140),$J140/(($E140-$D140)*2),IF(AND(R$111>$B140+$D140,R$111<$B140+$E140),$J140/($E140-$D140),0)))","v":0},44.918066116897784,0,null,null,null,0,1.478365851072396,1.478365851072396,0]
[{"$f":"A140","v":"Type 1"},{"$f":"B140+1","v":2017},{"$f":"C140","v":"Annual"},2,2,{"$f":"$O$79","v":3.5399999999999952E-2},null,null,null,null,{"$f":"$E$79","v":40.85438073312892},{"$f":"K141-S141","v":40.85438073312892},{"$f":"L141-T141","v":0},null,null,null,null,{"$f":"IF(OR($C141=\"Annual\",$D141=$E141),IF(AND($D141=$E141,R$111=$B141+$D141),$K141,IF(AND(R$111>$B141+$D141,R$111<=$B141+$E141), $K141/($E141-$D141),0)), IF(OR(R$111=$B141+$D141,R$111=$B141+$E141),$K141/(($E141-$D141)*2),IF(AND(R$111>$B141+$D141,R$111<$B141+$E141),$K141/($E141-$D141),0)))","v":0},{"$f":"IF(OR($C141=\"Annual\",$D141=$E141),IF(AND($D141=$E141,S$111=$B141+$D141),$K141,IF(AND(S$111>$B141+$D141,S$111<=$B141+$E141), $K141/($E141-$D141),0)), IF(OR(S$111=$B141+$D141,S$111=$B141+$E141),$K141/(($E141-$D141)*2),IF(AND(S$111>$B141+$D141,S$111<$B141+$E141),$K141/($E141-$D141),0)))","v":0},40.85438073312892,null,null,null,null,0,1.4462450779527618,1.4462450779527618]
[{"$f":"A141","v":"Type 1"},{"$f":"B141+1","v":2018},{"$f":"C141","v":"Annual"},2,2,{"$f":"$P$79","v":3.7506249999999998E-2},null,null,null,null,null,{"$f":"$F$79","v":48.234675866779234},{"$f":"L142-T142","v":48.234675866779234},null,null,null,null,null,{"$f":"IF(OR($C142=\"Annual\",$D142=$E142),IF(AND($D142=$E142,S$111=$B142+$D142),$L142,IF(AND(S$111>$B142+$D142,S$111<=$B142+$E142), $L142/($E142-$D142),0)), IF(OR(S$111=$B142+$D142,S$111=$B142+$E142),$L142/(($E142-$D142)*2),IF(AND(S$111>$B142+$D142,S$111<$B142+$E142),$L142/($E142-$D142),0)))","v":0},{"$f":"IF(OR($C142=\"Annual\",$D142=$E142),IF(AND($D142=$E142,T$111=$B142+$D142),$L142,IF(AND(T$111>$B142+$D142,T$111<=$B142+$E142), $L142/($E142-$D142),0)), IF(OR(T$111=$B142+$D142,T$111=$B142+$E142),$L142/(($E142-$D142)*2),IF(AND(T$111>$B142+$D142,T$111<$B142+$E142),$L142/($E142-$D142),0)))","v":0},null,null,null,null,null,0,1.8091018117283886]
[{"$f":"A142","v":"Type 1"},{"$f":"B142+1","v":2019},{"$f":"C142","v":"Annual"},2,2,{"$f":"$Q$79","v":3.8968749999999996E-2},null,null,null,null,null,null,{"$f":"$G$79","v":38.19603086001387},null,null,null,null,null,null,{"$f":"IF(OR($C143=\"Annual\",$D143=$E143),IF(AND($D143=$E143,T$111=$B143+$D143),$M143,IF(AND(T$111>$B143+$D143,T$111<=$B143+$E143), $M143/($E143-$D143),0)), IF(OR(T$111=$B143+$D143,T$111=$B143+$E143),$M143/(($E143-$D143)*2),IF(AND(T$111>$B143+$D143,T$111<$B143+$E143),$M143/($E143-$D143),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A61","v":"Type 2"},{"$f":"B119","v":2014},{"$f":"$I80","v":"Annual"},{"$f":"$J80","v":3},{"$f":"$K80","v":3},{"$f":"$L$80","v":2.5614569347319347E-2},null,{"$f":"$B$80","v":42.070790007889578},{"$f":"H145-P145","v":42.070790007889578},{"$f":"I145-Q145","v":42.070790007889578},{"$f":"J145-R145","v":0},{"$f":"K145-S145","v":0},{"$f":"L145-T145","v":0},null,{"$f":"IF(OR($C145=\"Annual\",$D145=$E145),IF(AND($D145=$E145,O$111=$B145+$D145),$H145,IF(AND(O$111>$B145+$D145,O$111<=$B145+$E145), $H145/($E145-$D145),0)), IF(OR(O$111=$B145+$D145,O$111=$B145+$E145),$H145/(($E145-$D145)*2),IF(AND(O$111>$B145+$D145,O$111<$B145+$E145),$H145/($E145-$D145),0)))","v":0},{"$f":"IF(OR($C145=\"Annual\",$D145=$E145),IF(AND($D145=$E145,P$111=$B145+$D145),$H145,IF(AND(P$111>$B145+$D145,P$111<=$B145+$E145), $H145/($E145-$D145),0)), IF(OR(P$111=$B145+$D145,P$111=$B145+$E145),$H145/(($E145-$D145)*2),IF(AND(P$111>$B145+$D145,P$111<$B145+$E145),$H145/($E145-$D145),0)))","v":0},0,42.070790007889578,0,0,null,{"$f":"IF($C145=\"annual\",IF(V$111=$B145,0,G145*$F145),IF(V$111-$B145=0,0,IF((V$111-$B145)<$E145,AVERAGE(G145,H145)*$F145,IF((V$111-$B145)=$E145,G145*$F145/2,0))))","v":0},{"$f":"IF($C145=\"annual\",IF(W$111=$B145,0,H145*$F145),IF(W$111-$B145=0,0,IF((W$111-$B145)<$E145,AVERAGE(H145,I145)*$F145,IF((W$111-$B145)=$E145,H145*$F145/2,0))))","v":1.0776251681535975},1.0776251681535975,1.0776251681535975,0,0]
[{"$f":"A145","v":"Type 2"},{"$f":"B145+1","v":2015},{"$f":"C145","v":"Annual"},{"$f":"D145","v":3},3,{"$f":"$M$80","v":2.993125E-2},null,null,{"$f":"$C$80","v":48.785321646397755},{"$f":"I146-Q146","v":48.785321646397755},{"$f":"J146-R146","v":48.785321646397755},{"$f":"K146-S146","v":0},{"$f":"L146-T146","v":0},null,null,{"$f":"IF(OR($C146=\"Annual\",$D146=$E146),IF(AND($D146=$E146,P$111=$B146+$D146),$I146,IF(AND(P$111>$B146+$D146,P$111<=$B146+$E146), $I146/($E146-$D146),0)), IF(OR(P$111=$B146+$D146,P$111=$B146+$E146),$I146/(($E146-$D146)*2),IF(AND(P$111>$B146+$D146,P$111<$B146+$E146),$I146/($E146-$D146),0)))","v":0},{"$f":"IF(OR($C146=\"Annual\",$D146=$E146),IF(AND($D146=$E146,Q$111=$B146+$D146),$I146,IF(AND(Q$111>$B146+$D146,Q$111<=$B146+$E146), $I146/($E146-$D146),0)), IF(OR(Q$111=$B146+$D146,Q$111=$B146+$E146),$I146/(($E146-$D146)*2),IF(AND(Q$111>$B146+$D146,Q$111<$B146+$E146),$I146/($E146-$D146),0)))","v":0},0,48.785321646397755,0,null,null,0,1.4602056585287428,1.4602056585287428,1.4602056585287428,0]
[{"$f":"A146","v":"Type 2"},{"$f":"B146+1","v":2016},{"$f":"C146","v":"Annual"},3,3,{"$f":"$N$80","v":3.2912499999999949E-2},null,null,null,{"$f":"$D$80","v":53.90167934027734},{"$f":"J147-R147","v":53.90167934027734},{"$f":"K147-S147","v":53.90167934027734},{"$f":"L147-T147","v":0},null,null,null,{"$f":"IF(OR($C147=\"Annual\",$D147=$E147),IF(AND($D147=$E147,Q$111=$B147+$D147),$J147,IF(AND(Q$111>$B147+$D147,Q$111<=$B147+$E147), $J147/($E147-$D147),0)), IF(OR(Q$111=$B147+$D147,Q$111=$B147+$E147),$J147/(($E147-$D147)*2),IF(AND(Q$111>$B147+$D147,Q$111<$B147+$E147),$J147/($E147-$D147),0)))","v":0},{"$f":"IF(OR($C147=\"Annual\",$D147=$E147),IF(AND($D147=$E147,R$111=$B147+$D147),$J147,IF(AND(R$111>$B147+$D147,R$111<=$B147+$E147), $J147/($E147-$D147),0)), IF(OR(R$111=$B147+$D147,R$111=$B147+$E147),$J147/(($E147-$D147)*2),IF(AND(R$111>$B147+$D147,R$111<$B147+$E147),$J147/($E147-$D147),0)))","v":0},0,53.90167934027734,null,null,null,0,1.7740390212868753,1.7740390212868753,1.7740390212868753]
[{"$f":"A147","v":"Type 2"},{"$f":"B147+1","v":2017},{"$f":"C147","v":"Annual"},3,3,{"$f":"$O$80","v":3.5399999999999952E-2},null,null,null,null,{"$f":"$E$80","v":46.690720837861626},{"$f":"K148-S148","v":46.690720837861626},{"$f":"L148-T148","v":46.690720837861626},null,null,null,null,{"$f":"IF(OR($C148=\"Annual\",$D148=$E148),IF(AND($D148=$E148,R$111=$B148+$D148),$K148,IF(AND(R$111>$B148+$D148,R$111<=$B148+$E148), $K148/($E148-$D148),0)), IF(OR(R$111=$B148+$D148,R$111=$B148+$E148),$K148/(($E148-$D148)*2),IF(AND(R$111>$B148+$D148,R$111<$B148+$E148),$K148/($E148-$D148),0)))","v":0},{"$f":"IF(OR($C148=\"Annual\",$D148=$E148),IF(AND($D148=$E148,S$111=$B148+$D148),$K148,IF(AND(S$111>$B148+$D148,S$111<=$B148+$E148), $K148/($E148-$D148),0)), IF(OR(S$111=$B148+$D148,S$111=$B148+$E148),$K148/(($E148-$D148)*2),IF(AND(S$111>$B148+$D148,S$111<$B148+$E148),$K148/($E148-$D148),0)))","v":0},0,null,null,null,null,0,1.6528515176602994,1.6528515176602994]
[{"$f":"A148","v":"Type 2"},{"$f":"B148+1","v":2018},{"$f":"C148","v":"Annual"},3,3,{"$f":"$P$80","v":3.7506249999999998E-2},null,null,null,null,null,{"$f":"$F$80","v":54.26401035012664},{"$f":"L149-T149","v":54.26401035012664},null,null,null,null,null,{"$f":"IF(OR($C149=\"Annual\",$D149=$E149),IF(AND($D149=$E149,S$111=$B149+$D149),$L149,IF(AND(S$111>$B149+$D149,S$111<=$B149+$E149), $L149/($E149-$D149),0)), IF(OR(S$111=$B149+$D149,S$111=$B149+$E149),$L149/(($E149-$D149)*2),IF(AND(S$111>$B149+$D149,S$111<$B149+$E149),$L149/($E149-$D149),0)))","v":0},{"$f":"IF(OR($C149=\"Annual\",$D149=$E149),IF(AND($D149=$E149,T$111=$B149+$D149),$L149,IF(AND(T$111>$B149+$D149,T$111<=$B149+$E149), $L149/($E149-$D149),0)), IF(OR(T$111=$B149+$D149,T$111=$B149+$E149),$L149/(($E149-$D149)*2),IF(AND(T$111>$B149+$D149,T$111<$B149+$E149),$L149/($E149-$D149),0)))","v":0},null,null,null,null,null,0,2.0352395381944373]
[{"$f":"A149","v":"Type 2"},{"$f":"B149+1","v":2019},{"$f":"C149","v":"Annual"},3,3,{"$f":"$Q$80","v":3.8968749999999996E-2},null,null,null,null,null,null,{"$f":"$G$80","v":47.988225743258027},null,null,null,null,null,null,{"$f":"IF(OR($C150=\"Annual\",$D150=$E150),IF(AND($D150=$E150,T$111=$B150+$D150),$M150,IF(AND(T$111>$B150+$D150,T$111<=$B150+$E150), $M150/($E150-$D150),0)), IF(OR(T$111=$B150+$D150,T$111=$B150+$E150),$M150/(($E150-$D150)*2),IF(AND(T$111>$B150+$D150,T$111<$B150+$E150),$M150/($E150-$D150),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A62","v":"Type 3"},{"$f":"B119","v":2014},{"$f":"$I81","v":"Annual"},{"$f":"$J81","v":5},{"$f":"$K81","v":5},{"$f":"$L$81","v":3.5999999999999997E-2},null,{"$f":"$B$81","v":64.700000000000045},{"$f":"H152-P152","v":64.700000000000045},{"$f":"I152-Q152","v":64.700000000000045},{"$f":"J152-R152","v":64.700000000000045},{"$f":"K152-S152","v":64.700000000000045},{"$f":"L152-T152","v":0},null,{"$f":"IF(OR($C152=\"Annual\",$D152=$E152),IF(AND($D152=$E152,O$111=$B152+$D152),$H152,IF(AND(O$111>$B152+$D152,O$111<=$B152+$E152), $H152/($E152-$D152),0)), IF(OR(O$111=$B152+$D152,O$111=$B152+$E152),$H152/(($E152-$D152)*2),IF(AND(O$111>$B152+$D152,O$111<$B152+$E152),$H152/($E152-$D152),0)))","v":0},{"$f":"IF(OR($C152=\"Annual\",$D152=$E152),IF(AND($D152=$E152,P$111=$B152+$D152),$H152,IF(AND(P$111>$B152+$D152,P$111<=$B152+$E152), $H152/($E152-$D152),0)), IF(OR(P$111=$B152+$D152,P$111=$B152+$E152),$H152/(($E152-$D152)*2),IF(AND(P$111>$B152+$D152,P$111<$B152+$E152),$H152/($E152-$D152),0)))","v":0},0,0,0,64.700000000000045,null,{"$f":"IF($C152=\"annual\",IF(V$111=$B152,0,G152*$F152),IF(V$111-$B152=0,0,IF((V$111-$B152)<$E152,AVERAGE(G152,H152)*$F152,IF((V$111-$B152)=$E152,G152*$F152/2,0))))","v":0},{"$f":"IF($C152=\"annual\",IF(W$111=$B152,0,H152*$F152),IF(W$111-$B152=0,0,IF((W$111-$B152)<$E152,AVERAGE(H152,I152)*$F152,IF((W$111-$B152)=$E152,H152*$F152/2,0))))","v":2.3292000000000015},2.3292000000000015,2.3292000000000015,2.3292000000000015,2.3292000000000015]
[{"$f":"A152","v":"Type 3"},{"$f":"B152+1","v":2015},{"$f":"C152","v":"Annual"},{"$f":"D152","v":5},5,{"$f":"$M$81","v":4.0500000000000001E-2},null,null,{"$f":"$C$81","v":62.336799881508234},{"$f":"I153-Q153","v":62.336799881508234},{"$f":"J153-R153","v":62.336799881508234},{"$f":"K153-S153","v":62.336799881508234},{"$f":"L153-T153","v":62.336799881508234},null,null,{"$f":"IF(OR($C153=\"Annual\",$D153=$E153),IF(AND($D153=$E153,P$111=$B153+$D153),$I153,IF(AND(P$111>$B153+$D153,P$111<=$B153+$E153), $I153/($E153-$D153),0)), IF(OR(P$111=$B153+$D153,P$111=$B153+$E153),$I153/(($E153-$D153)*2),IF(AND(P$111>$B153+$D153,P$111<$B153+$E153),$I153/($E153-$D153),0)))","v":0},{"$f":"IF(OR($C153=\"Annual\",$D153=$E153),IF(AND($D153=$E153,Q$111=$B153+$D153),$I153,IF(AND(Q$111>$B153+$D153,Q$111<=$B153+$E153), $I153/($E153-$D153),0)), IF(OR(Q$111=$B153+$D153,Q$111=$B153+$E153),$I153/(($E153-$D153)*2),IF(AND(Q$111>$B153+$D153,Q$111<$B153+$E153),$I153/($E153-$D153),0)))","v":0},0,0,0,null,null,0,2.5246403952010836,2.5246403952010836,2.5246403952010836,2.5246403952010836]
[{"$f":"A153","v":"Type 3"},{"$f":"B153+1","v":2016},{"$f":"C153","v":"Annual"},5,5,{"$f":"$N$81","v":4.3499999999999997E-2},null,null,null,{"$f":"$D$81","v":66.927918514177691},{"$f":"J154-R154","v":66.927918514177691},{"$f":"K154-S154","v":66.927918514177691},{"$f":"L154-T154","v":66.927918514177691},null,null,null,{"$f":"IF(OR($C154=\"Annual\",$D154=$E154),IF(AND($D154=$E154,Q$111=$B154+$D154),$J154,IF(AND(Q$111>$B154+$D154,Q$111<=$B154+$E154), $J154/($E154-$D154),0)), IF(OR(Q$111=$B154+$D154,Q$111=$B154+$E154),$J154/(($E154-$D154)*2),IF(AND(Q$111>$B154+$D154,Q$111<$B154+$E154),$J154/($E154-$D154),0)))","v":0},{"$f":"IF(OR($C154=\"Annual\",$D154=$E154),IF(AND($D154=$E154,R$111=$B154+$D154),$J154,IF(AND(R$111>$B154+$D154,R$111<=$B154+$E154), $J154/($E154-$D154),0)), IF(OR(R$111=$B154+$D154,R$111=$B154+$E154),$J154/(($E154-$D154)*2),IF(AND(R$111>$B154+$D154,R$111<$B154+$E154),$J154/($E154-$D154),0)))","v":0},0,0,null,null,null,0,2.9113644553667295,2.9113644553667295,2.9113644553667295]
[{"$f":"A154","v":"Type 3"},{"$f":"B154+1","v":2017},{"$f":"C154","v":"Annual"},5,5,{"$f":"$O$81","v":4.4500000000000005E-2},null,null,null,null,{"$f":"$E$81","v":56.028865005433957},{"$f":"K155-S155","v":56.028865005433957},{"$f":"L155-T155","v":56.028865005433957},null,null,null,null,{"$f":"IF(OR($C155=\"Annual\",$D155=$E155),IF(AND($D155=$E155,R$111=$B155+$D155),$K155,IF(AND(R$111>$B155+$D155,R$111<=$B155+$E155), $K155/($E155-$D155),0)), IF(OR(R$111=$B155+$D155,R$111=$B155+$E155),$K155/(($E155-$D155)*2),IF(AND(R$111>$B155+$D155,R$111<$B155+$E155),$K155/($E155-$D155),0)))","v":0},{"$f":"IF(OR($C155=\"Annual\",$D155=$E155),IF(AND($D155=$E155,S$111=$B155+$D155),$K155,IF(AND(S$111>$B155+$D155,S$111<=$B155+$E155), $K155/($E155-$D155),0)), IF(OR(S$111=$B155+$D155,S$111=$B155+$E155),$K155/(($E155-$D155)*2),IF(AND(S$111>$B155+$D155,S$111<$B155+$E155),$K155/($E155-$D155),0)))","v":0},0,null,null,null,null,0,2.4932844927418114,2.4932844927418114]
[{"$f":"A155","v":"Type 3"},{"$f":"B155+1","v":2018},{"$f":"C155","v":"Annual"},5,5,{"$f":"$P$81","v":4.5499999999999999E-2},null,null,null,null,null,{"$f":"$F$81","v":64.513878971817221},{"$f":"L156-T156","v":64.513878971817221},null,null,null,null,null,{"$f":"IF(OR($C156=\"Annual\",$D156=$E156),IF(AND($D156=$E156,S$111=$B156+$D156),$L156,IF(AND(S$111>$B156+$D156,S$111<=$B156+$E156), $L156/($E156-$D156),0)), IF(OR(S$111=$B156+$D156,S$111=$B156+$E156),$L156/(($E156-$D156)*2),IF(AND(S$111>$B156+$D156,S$111<$B156+$E156),$L156/($E156-$D156),0)))","v":0},{"$f":"IF(OR($C156=\"Annual\",$D156=$E156),IF(AND($D156=$E156,T$111=$B156+$D156),$L156,IF(AND(T$111>$B156+$D156,T$111<=$B156+$E156), $L156/($E156-$D156),0)), IF(OR(T$111=$B156+$D156,T$111=$B156+$E156),$L156/(($E156-$D156)*2),IF(AND(T$111>$B156+$D156,T$111<$B156+$E156),$L156/($E156-$D156),0)))","v":0},null,null,null,null,null,0,2.9353814932176836]
[{"$f":"A156","v":"Type 3"},{"$f":"B156+1","v":2019},{"$f":"C156","v":"Annual"},5,5,{"$f":"$Q$81","v":4.5499999999999999E-2},null,null,null,null,null,null,{"$f":"$G$81","v":69.379019988353065},null,null,null,null,null,null,{"$f":"IF(OR($C157=\"Annual\",$D157=$E157),IF(AND($D157=$E157,T$111=$B157+$D157),$M157,IF(AND(T$111>$B157+$D157,T$111<=$B157+$E157), $M157/($E157-$D157),0)), IF(OR(T$111=$B157+$D157,T$111=$B157+$E157),$M157/(($E157-$D157)*2),IF(AND(T$111>$B157+$D157,T$111<$B157+$E157),$M157/($E157-$D157),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A63","v":"Type 4"},{"$f":"B119","v":2014},{"$f":"$I82","v":"Annual"},{"$f":"$J82","v":10},{"$f":"$K82","v":10},{"$f":"$L$82","v":4.5999999999999999E-2},null,{"$f":"$B$82","v":90.000000000000043},{"$f":"H159-P159","v":90.000000000000043},{"$f":"I159-Q159","v":90.000000000000043},{"$f":"J159-R159","v":90.000000000000043},{"$f":"K159-S159","v":90.000000000000043},{"$f":"L159-T159","v":90.000000000000043},null,{"$f":"IF(OR($C159=\"Annual\",$D159=$E159),IF(AND($D159=$E159,O$111=$B159+$D159),$H159,IF(AND(O$111>$B159+$D159,O$111<=$B159+$E159), $H159/($E159-$D159),0)), IF(OR(O$111=$B159+$D159,O$111=$B159+$E159),$H159/(($E159-$D159)*2),IF(AND(O$111>$B159+$D159,O$111<$B159+$E159),$H159/($E159-$D159),0)))","v":0},{"$f":"IF(OR($C159=\"Annual\",$D159=$E159),IF(AND($D159=$E159,P$111=$B159+$D159),$H159,IF(AND(P$111>$B159+$D159,P$111<=$B159+$E159), $H159/($E159-$D159),0)), IF(OR(P$111=$B159+$D159,P$111=$B159+$E159),$H159/(($E159-$D159)*2),IF(AND(P$111>$B159+$D159,P$111<$B159+$E159),$H159/($E159-$D159),0)))","v":0},0,0,0,0,null,{"$f":"IF($C159=\"annual\",IF(V$111=$B159,0,G159*$F159),IF(V$111-$B159=0,0,IF((V$111-$B159)<$E159,AVERAGE(G159,H159)*$F159,IF((V$111-$B159)=$E159,G159*$F159/2,0))))","v":0},{"$f":"IF($C159=\"annual\",IF(W$111=$B159,0,H159*$F159),IF(W$111-$B159=0,0,IF((W$111-$B159)<$E159,AVERAGE(H159,I159)*$F159,IF((W$111-$B159)=$E159,H159*$F159/2,0))))","v":4.1400000000000015},4.1400000000000015,4.1400000000000015,4.1400000000000015,4.1400000000000015]
[{"$f":"A159","v":"Type 4"},{"$f":"B159+1","v":2015},{"$f":"C159","v":"Annual"},{"$f":"D159","v":10},10,{"$f":"$M$82","v":5.0500000000000003E-2},null,null,{"$f":"$C$82","v":101.90711632803085},{"$f":"I160-Q160","v":101.90711632803085},{"$f":"J160-R160","v":101.90711632803085},{"$f":"K160-S160","v":101.90711632803085},{"$f":"L160-T160","v":101.90711632803085},null,null,{"$f":"IF(OR($C160=\"Annual\",$D160=$E160),IF(AND($D160=$E160,P$111=$B160+$D160),$I160,IF(AND(P$111>$B160+$D160,P$111<=$B160+$E160), $I160/($E160-$D160),0)), IF(OR(P$111=$B160+$D160,P$111=$B160+$E160),$I160/(($E160-$D160)*2),IF(AND(P$111>$B160+$D160,P$111<$B160+$E160),$I160/($E160-$D160),0)))","v":0},{"$f":"IF(OR($C160=\"Annual\",$D160=$E160),IF(AND($D160=$E160,Q$111=$B160+$D160),$I160,IF(AND(Q$111>$B160+$D160,Q$111<=$B160+$E160), $I160/($E160-$D160),0)), IF(OR(Q$111=$B160+$D160,Q$111=$B160+$E160),$I160/(($E160-$D160)*2),IF(AND(Q$111>$B160+$D160,Q$111<$B160+$E160),$I160/($E160-$D160),0)))","v":0},0,0,0,null,null,0,5.1463093745655586,5.1463093745655586,5.1463093745655586,5.1463093745655586]
[{"$f":"A160","v":"Type 4"},{"$f":"B160+1","v":2016},{"$f":"C160","v":"Annual"},10,10,{"$f":"$N$82","v":5.3499999999999999E-2},null,null,null,{"$f":"$D$82","v":102.18860041594246},{"$f":"J161-R161","v":102.18860041594246},{"$f":"K161-S161","v":102.18860041594246},{"$f":"L161-T161","v":102.18860041594246},null,null,null,{"$f":"IF(OR($C161=\"Annual\",$D161=$E161),IF(AND($D161=$E161,Q$111=$B161+$D161),$J161,IF(AND(Q$111>$B161+$D161,Q$111<=$B161+$E161), $J161/($E161-$D161),0)), IF(OR(Q$111=$B161+$D161,Q$111=$B161+$E161),$J161/(($E161-$D161)*2),IF(AND(Q$111>$B161+$D161,Q$111<$B161+$E161),$J161/($E161-$D161),0)))","v":0},{"$f":"IF(OR($C161=\"Annual\",$D161=$E161),IF(AND($D161=$E161,R$111=$B161+$D161),$J161,IF(AND(R$111>$B161+$D161,R$111<=$B161+$E161), $J161/($E161-$D161),0)), IF(OR(R$111=$B161+$D161,R$111=$B161+$E161),$J161/(($E161-$D161)*2),IF(AND(R$111>$B161+$D161,R$111<$B161+$E161),$J161/($E161-$D161),0)))","v":0},0,0,null,null,null,0,5.4670901222529213,5.4670901222529213,5.4670901222529213]
[{"$f":"A161","v":"Type 4"},{"$f":"B161+1","v":2017},{"$f":"C161","v":"Annual"},10,10,{"$f":"$O$82","v":5.4500000000000007E-2},null,null,null,null,{"$f":"$E$82","v":105.05412188518866},{"$f":"K162-S162","v":105.05412188518866},{"$f":"L162-T162","v":105.05412188518866},null,null,null,null,{"$f":"IF(OR($C162=\"Annual\",$D162=$E162),IF(AND($D162=$E162,R$111=$B162+$D162),$K162,IF(AND(R$111>$B162+$D162,R$111<=$B162+$E162), $K162/($E162-$D162),0)), IF(OR(R$111=$B162+$D162,R$111=$B162+$E162),$K162/(($E162-$D162)*2),IF(AND(R$111>$B162+$D162,R$111<$B162+$E162),$K162/($E162-$D162),0)))","v":0},{"$f":"IF(OR($C162=\"Annual\",$D162=$E162),IF(AND($D162=$E162,S$111=$B162+$D162),$K162,IF(AND(S$111>$B162+$D162,S$111<=$B162+$E162), $K162/($E162-$D162),0)), IF(OR(S$111=$B162+$D162,S$111=$B162+$E162),$K162/(($E162-$D162)*2),IF(AND(S$111>$B162+$D162,S$111<$B162+$E162),$K162/($E162-$D162),0)))","v":0},0,null,null,null,null,0,5.7254496427427828,5.7254496427427828]
[{"$f":"A162","v":"Type 4"},{"$f":"B162+1","v":2018},{"$f":"C162","v":"Annual"},10,10,{"$f":"$P$82","v":5.5500000000000001E-2},null,null,null,null,null,{"$f":"$F$82","v":108.52802070025328},{"$f":"L163-T163","v":108.52802070025328},null,null,null,null,null,{"$f":"IF(OR($C163=\"Annual\",$D163=$E163),IF(AND($D163=$E163,S$111=$B163+$D163),$L163,IF(AND(S$111>$B163+$D163,S$111<=$B163+$E163), $L163/($E163-$D163),0)), IF(OR(S$111=$B163+$D163,S$111=$B163+$E163),$L163/(($E163-$D163)*2),IF(AND(S$111>$B163+$D163,S$111<$B163+$E163),$L163/($E163-$D163),0)))","v":0},{"$f":"IF(OR($C163=\"Annual\",$D163=$E163),IF(AND($D163=$E163,T$111=$B163+$D163),$L163,IF(AND(T$111>$B163+$D163,T$111<=$B163+$E163), $L163/($E163-$D163),0)), IF(OR(T$111=$B163+$D163,T$111=$B163+$E163),$L163/(($E163-$D163)*2),IF(AND(T$111>$B163+$D163,T$111<$B163+$E163),$L163/($E163-$D163),0)))","v":0},null,null,null,null,null,0,6.0233051488640568]
[{"$f":"A163","v":"Type 4"},{"$f":"B163+1","v":2019},{"$f":"C163","v":"Annual"},10,10,{"$f":"$Q$82","v":5.5500000000000001E-2},null,null,null,null,null,null,{"$f":"$G$82","v":112.70959925905733},null,null,null,null,null,null,{"$f":"IF(OR($C164=\"Annual\",$D164=$E164),IF(AND($D164=$E164,T$111=$B164+$D164),$M164,IF(AND(T$111>$B164+$D164,T$111<=$B164+$E164), $M164/($E164-$D164),0)), IF(OR(T$111=$B164+$D164,T$111=$B164+$E164),$M164/(($E164-$D164)*2),IF(AND(T$111>$B164+$D164,T$111<$B164+$E164),$M164/($E164-$D164),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A64","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J83","v":3},{"$f":"$K83","v":3},{"$f":"$L$83","v":0.12000000000000002},null,{"$f":"$B$83","v":0},{"$f":"H166-P166","v":0},{"$f":"I166-Q166","v":0},{"$f":"J166-R166","v":0},{"$f":"K166-S166","v":0},{"$f":"L166-T166","v":0},null,{"$f":"IF($D166=$E166,IF(O$111=$B166+$E166,$H166,0),0)","v":0},{"$f":"IF($D166=$E166,IF(P$111=$B166+$E166,$H166,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B166=$D166,$H166*(((1+$F166)^$D166)-1),0)","v":0},{"$f":"IF(W$111-$B166=$D166,$H166*(((1+$F166)^$D166)-1),0)","v":0},0,0,0,0]
[{"$f":"A166","v":"ZERO-COUPON BOND"},{"$f":"B166+1","v":2015},null,{"$f":"D166","v":3},3,{"$f":"$M$83","v":0.12750000000000003},null,null,{"$f":"$C$83","v":0},{"$f":"I167-Q167","v":0},{"$f":"J167-R167","v":0},{"$f":"K167-S167","v":0},{"$f":"L167-T167","v":0},null,null,{"$f":"IF($D167=$E167,IF(P$111=$B167+$E167,$I167,0),0)","v":0},{"$f":"IF($D167=$E167,IF(Q$111=$B167+$E167,$I167,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B167=$D167,$I167*(((1+$F167)^$D167)-1),0)","v":0},{"$f":"IF(X$111-$B167=$D167,$I167*(((1+$F167)^$D167)-1),0)","v":0},0,0,0]
[{"$f":"A167","v":"ZERO-COUPON BOND"},{"$f":"B167+1","v":2016},null,3,3,{"$f":"$N$83","v":0.13250000000000003},null,null,null,{"$f":"$D$83","v":0},{"$f":"J168-R168","v":0},{"$f":"K168-S168","v":0},{"$f":"L168-T168","v":0},null,null,null,{"$f":"IF($D168=$E168,IF(Q$111=$B168+$E168,$J168,0),0)","v":0},{"$f":"IF($D168=$E168,IF(R$111=$B168+$E168,$J168,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B168=$D168,$J168*(((1+$F168)^$D168)-1),0)","v":0},{"$f":"IF(Y$111-$B168=$D168,$J168*(((1+$F168)^$D168)-1),0)","v":0},0,0]
[{"$f":"A168","v":"ZERO-COUPON BOND"},{"$f":"B168+1","v":2017},null,3,3,{"$f":"$O$83","v":0.13250000000000003},null,null,null,null,{"$f":"$E$83","v":0},{"$f":"K169-S169","v":0},{"$f":"L169-T169","v":0},null,null,null,null,{"$f":"IF($D169=$E169,IF(R$111=$B169+$E169,$K169,0),0)","v":0},{"$f":"IF($D169=$E169,IF(S$111=$B169+$E169,$K169,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B169=$D169,$K169*(((1+$F169)^$D169)-1),0)","v":0},{"$f":"IF(Z$111-$B169=$D169,$K169*(((1+$F169)^$D169)-1),0)","v":0},0]
[{"$f":"A169","v":"ZERO-COUPON BOND"},{"$f":"B169+1","v":2018},null,3,3,{"$f":"$P$83","v":0.13250000000000003},null,null,null,null,null,{"$f":"$F$83","v":0},{"$f":"L170-T170","v":0},null,null,null,null,null,{"$f":"IF($D170=$E170,IF(S$111=$B170+$E170,$L170,0),0)","v":0},{"$f":"IF($D170=$E170,IF(T$111=$B170+$E170,$L170,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B170=$D170,$L170*(((1+$F170)^$D170)-1),0)","v":0},{"$f":"IF(AA$111-$B170=$D170,$L170*(((1+$F170)^$D170)-1),0)","v":0}]
[{"$f":"A170","v":"ZERO-COUPON BOND"},{"$f":"B170+1","v":2019},null,3,3,{"$f":"$Q$83","v":0.13250000000000003},null,null,null,null,null,null,{"$f":"$G$83","v":0},null,null,null,null,null,null,{"$f":"IF($D171=$E171,IF(T$111=$B171+$E171,$M171,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B171=$D171,$M171*(((1+$F171)^$D171)-1),0)","v":0}]
[]
[{"$f":"'Input 4 - Forecast'!A65","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[{"$f":"'Input 4 - Forecast'!A66","v":"Type 6"},{"$f":"B119","v":2014},{"$f":"$I85","v":"Annual"},{"$f":"$J85","v":2},{"$f":"$K85","v":2},{"$f":"$L$85","v":0.04},null,{"$f":"$B$85/$B$31","v":0},{"$f":"H175-P175","v":0},{"$f":"I175-Q175","v":0},{"$f":"J175-R175","v":0},{"$f":"K175-S175","v":0},{"$f":"L175-T175","v":0},null,{"$f":"IF(OR($C175=\"Annual\",$D175=$E175),IF(AND($D175=$E175,O$111=$B175+$D175),$H175,IF(AND(O$111>$B175+$D175,O$111<=$B175+$E175), $H175/($E175-$D175),0)), IF(OR(O$111=$B175+$D175,O$111=$B175+$E175),$H175/(($E175-$D175)*2),IF(AND(O$111>$B175+$D175,O$111<$B175+$E175),$H175/($E175-$D175),0)))","v":0},{"$f":"IF(OR($C175=\"Annual\",$D175=$E175),IF(AND($D175=$E175,P$111=$B175+$D175),$H175,IF(AND(P$111>$B175+$D175,P$111<=$B175+$E175), $H175/($E175-$D175),0)), IF(OR(P$111=$B175+$D175,P$111=$B175+$E175),$H175/(($E175-$D175)*2),IF(AND(P$111>$B175+$D175,P$111<$B175+$E175),$H175/($E175-$D175),0)))","v":0},0,0,0,0,null,{"$f":"IF($C175=\"annual\",IF(V$111=$B175,0,G175*$F175),IF(V$111-$B175=0,0,IF((V$111-$B175)<$E175,AVERAGE(G175,H175)*$F175,IF((V$111-$B175)=$E175,G175*$F175/2,0))))","v":0},{"$f":"IF($C175=\"annual\",IF(W$111=$B175,0,H175*$F175),IF(W$111-$B175=0,0,IF((W$111-$B175)<$E175,AVERAGE(H175,I175)*$F175,IF((W$111-$B175)=$E175,H175*$F175/2,0))))","v":0},0,0,0,0]
[{"$f":"A175","v":"Type 6"},{"$f":"B175+1","v":2015},{"$f":"C175","v":"Annual"},2,{"$f":"E175","v":2},{"$f":"$M$85","v":4.7500000000000001E-2},null,null,{"$f":"$C$85/$C$31","v":0},{"$f":"I176-Q176","v":0},{"$f":"J176-R176","v":0},{"$f":"K176-S176","v":0},{"$f":"L176-T176","v":0},null,null,{"$f":"IF(OR($C176=\"Annual\",$D176=$E176),IF(AND($D176=$E176,P$111=$B176+$D176),$I176,IF(AND(P$111>$B176+$D176,P$111<=$B176+$E176), $I176/($E176-$D176),0)), IF(OR(P$111=$B176+$D176,P$111=$B176+$E176),$I176/(($E176-$D176)*2),IF(AND(P$111>$B176+$D176,P$111<$B176+$E176),$I176/($E176-$D176),0)))","v":0},{"$f":"IF(OR($C176=\"Annual\",$D176=$E176),IF(AND($D176=$E176,Q$111=$B176+$D176),$I176,IF(AND(Q$111>$B176+$D176,Q$111<=$B176+$E176), $I176/($E176-$D176),0)), IF(OR(Q$111=$B176+$D176,Q$111=$B176+$E176),$I176/(($E176-$D176)*2),IF(AND(Q$111>$B176+$D176,Q$111<$B176+$E176),$I176/($E176-$D176),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A176","v":"Type 6"},{"$f":"B176+1","v":2016},"Annual",2,2,{"$f":"$N$85","v":5.2499999999999998E-2},null,null,null,{"$f":"$D$85/$D$31","v":0},{"$f":"J177-R177","v":0},{"$f":"K177-S177","v":0},{"$f":"L177-T177","v":0},null,null,null,{"$f":"IF(OR($C177=\"Annual\",$D177=$E177),IF(AND($D177=$E177,Q$111=$B177+$D177),$J177,IF(AND(Q$111>$B177+$D177,Q$111<=$B177+$E177), $J177/($E177-$D177),0)), IF(OR(Q$111=$B177+$D177,Q$111=$B177+$E177),$J177/(($E177-$D177)*2),IF(AND(Q$111>$B177+$D177,Q$111<$B177+$E177),$J177/($E177-$D177),0)))","v":0},{"$f":"IF(OR($C177=\"Annual\",$D177=$E177),IF(AND($D177=$E177,R$111=$B177+$D177),$J177,IF(AND(R$111>$B177+$D177,R$111<=$B177+$E177), $J177/($E177-$D177),0)), IF(OR(R$111=$B177+$D177,R$111=$B177+$E177),$J177/(($E177-$D177)*2),IF(AND(R$111>$B177+$D177,R$111<$B177+$E177),$J177/($E177-$D177),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A177","v":"Type 6"},{"$f":"B177+1","v":2017},"Annual",2,2,{"$f":"$O$85","v":5.2499999999999998E-2},null,null,null,null,{"$f":"$E$85/$E$31","v":0},{"$f":"K178-S178","v":0},{"$f":"L178-T178","v":0},null,null,null,null,{"$f":"IF(OR($C178=\"Annual\",$D178=$E178),IF(AND($D178=$E178,R$111=$B178+$D178),$K178,IF(AND(R$111>$B178+$D178,R$111<=$B178+$E178), $K178/($E178-$D178),0)), IF(OR(R$111=$B178+$D178,R$111=$B178+$E178),$K178/(($E178-$D178)*2),IF(AND(R$111>$B178+$D178,R$111<$B178+$E178),$K178/($E178-$D178),0)))","v":0},{"$f":"IF(OR($C178=\"Annual\",$D178=$E178),IF(AND($D178=$E178,S$111=$B178+$D178),$K178,IF(AND(S$111>$B178+$D178,S$111<=$B178+$E178), $K178/($E178-$D178),0)), IF(OR(S$111=$B178+$D178,S$111=$B178+$E178),$K178/(($E178-$D178)*2),IF(AND(S$111>$B178+$D178,S$111<$B178+$E178),$K178/($E178-$D178),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A178","v":"Type 6"},{"$f":"B178+1","v":2018},"Annual",2,2,{"$f":"$P$85","v":5.2499999999999998E-2},null,null,null,null,null,{"$f":"$F$85/$F$31","v":0},{"$f":"L179-T179","v":0},null,null,null,null,null,{"$f":"IF(OR($C179=\"Annual\",$D179=$E179),IF(AND($D179=$E179,S$111=$B179+$D179),$L179,IF(AND(S$111>$B179+$D179,S$111<=$B179+$E179), $L179/($E179-$D179),0)), IF(OR(S$111=$B179+$D179,S$111=$B179+$E179),$L179/(($E179-$D179)*2),IF(AND(S$111>$B179+$D179,S$111<$B179+$E179),$L179/($E179-$D179),0)))","v":0},{"$f":"IF(OR($C179=\"Annual\",$D179=$E179),IF(AND($D179=$E179,T$111=$B179+$D179),$L179,IF(AND(T$111>$B179+$D179,T$111<=$B179+$E179), $L179/($E179-$D179),0)), IF(OR(T$111=$B179+$D179,T$111=$B179+$E179),$L179/(($E179-$D179)*2),IF(AND(T$111>$B179+$D179,T$111<$B179+$E179),$L179/($E179-$D179),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A179","v":"Type 6"},{"$f":"B179+1","v":2019},"Annual",2,2,{"$f":"$Q$85","v":5.2499999999999998E-2},null,null,null,null,null,null,{"$f":"$G$85/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C180=\"Annual\",$D180=$E180),IF(AND($D180=$E180,T$111=$B180+$D180),$M180,IF(AND(T$111>$B180+$D180,T$111<=$B180+$E180), $M180/($E180-$D180),0)), IF(OR(T$111=$B180+$D180,T$111=$B180+$E180),$M180/(($E180-$D180)*2),IF(AND(T$111>$B180+$D180,T$111<$B180+$E180),$M180/($E180-$D180),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A67","v":"Type 7"},{"$f":"B119","v":2014},{"$f":"$I86","v":"Annual"},{"$f":"$J86","v":3},{"$f":"$K86","v":3},{"$f":"$L$86","v":0.04},null,{"$f":"$B$86/$B$31","v":0},{"$f":"H182-P182","v":0},{"$f":"I182-Q182","v":0},{"$f":"J182-R182","v":0},{"$f":"K182-S182","v":0},{"$f":"L182-T182","v":0},null,{"$f":"IF(OR($C182=\"Annual\",$D182=$E182),IF(AND($D182=$E182,O$111=$B182+$D182),$H182,IF(AND(O$111>$B182+$D182,O$111<=$B182+$E182), $H182/($E182-$D182),0)), IF(OR(O$111=$B182+$D182,O$111=$B182+$E182),$H182/(($E182-$D182)*2),IF(AND(O$111>$B182+$D182,O$111<$B182+$E182),$H182/($E182-$D182),0)))","v":0},{"$f":"IF(OR($C182=\"Annual\",$D182=$E182),IF(AND($D182=$E182,P$111=$B182+$D182),$H182,IF(AND(P$111>$B182+$D182,P$111<=$B182+$E182), $H182/($E182-$D182),0)), IF(OR(P$111=$B182+$D182,P$111=$B182+$E182),$H182/(($E182-$D182)*2),IF(AND(P$111>$B182+$D182,P$111<$B182+$E182),$H182/($E182-$D182),0)))","v":0},0,0,0,0,null,{"$f":"IF($C182=\"annual\",IF(V$111=$B182,0,G182*$F182),IF(V$111-$B182=0,0,IF((V$111-$B182)<$E182,AVERAGE(G182,H182)*$F182,IF((V$111-$B182)=$E182,G182*$F182/2,0))))","v":0},{"$f":"IF($C182=\"annual\",IF(W$111=$B182,0,H182*$F182),IF(W$111-$B182=0,0,IF((W$111-$B182)<$E182,AVERAGE(H182,I182)*$F182,IF((W$111-$B182)=$E182,H182*$F182/2,0))))","v":0},0,0,0,0]
[{"$f":"A182","v":"Type 7"},{"$f":"B182+1","v":2015},{"$f":"C182","v":"Annual"},{"$f":"D182","v":3},{"$f":"E182","v":3},{"$f":"$M$86","v":4.7500000000000001E-2},null,null,{"$f":"$C$86/$C$31","v":0},{"$f":"I183-Q183","v":0},{"$f":"J183-R183","v":0},{"$f":"K183-S183","v":0},{"$f":"L183-T183","v":0},null,null,{"$f":"IF(OR($C183=\"Annual\",$D183=$E183),IF(AND($D183=$E183,P$111=$B183+$D183),$I183,IF(AND(P$111>$B183+$D183,P$111<=$B183+$E183), $I183/($E183-$D183),0)), IF(OR(P$111=$B183+$D183,P$111=$B183+$E183),$I183/(($E183-$D183)*2),IF(AND(P$111>$B183+$D183,P$111<$B183+$E183),$I183/($E183-$D183),0)))","v":0},{"$f":"IF(OR($C183=\"Annual\",$D183=$E183),IF(AND($D183=$E183,Q$111=$B183+$D183),$I183,IF(AND(Q$111>$B183+$D183,Q$111<=$B183+$E183), $I183/($E183-$D183),0)), IF(OR(Q$111=$B183+$D183,Q$111=$B183+$E183),$I183/(($E183-$D183)*2),IF(AND(Q$111>$B183+$D183,Q$111<$B183+$E183),$I183/($E183-$D183),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A183","v":"Type 7"},{"$f":"B183+1","v":2016},{"$f":"C183","v":"Annual"},3,{"$f":"E183","v":3},{"$f":"$N$86","v":5.2499999999999998E-2},null,null,null,{"$f":"$D$86/$D$31","v":0},{"$f":"J184-R184","v":0},{"$f":"K184-S184","v":0},{"$f":"L184-T184","v":0},null,null,null,{"$f":"IF(OR($C184=\"Annual\",$D184=$E184),IF(AND($D184=$E184,Q$111=$B184+$D184),$J184,IF(AND(Q$111>$B184+$D184,Q$111<=$B184+$E184), $J184/($E184-$D184),0)), IF(OR(Q$111=$B184+$D184,Q$111=$B184+$E184),$J184/(($E184-$D184)*2),IF(AND(Q$111>$B184+$D184,Q$111<$B184+$E184),$J184/($E184-$D184),0)))","v":0},{"$f":"IF(OR($C184=\"Annual\",$D184=$E184),IF(AND($D184=$E184,R$111=$B184+$D184),$J184,IF(AND(R$111>$B184+$D184,R$111<=$B184+$E184), $J184/($E184-$D184),0)), IF(OR(R$111=$B184+$D184,R$111=$B184+$E184),$J184/(($E184-$D184)*2),IF(AND(R$111>$B184+$D184,R$111<$B184+$E184),$J184/($E184-$D184),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A184","v":"Type 7"},{"$f":"B184+1","v":2017},"Annual",3,3,{"$f":"$O$86","v":5.2499999999999998E-2},null,null,null,null,{"$f":"$E$86/$E$31","v":0},{"$f":"K185-S185","v":0},{"$f":"L185-T185","v":0},null,null,null,null,{"$f":"IF(OR($C185=\"Annual\",$D185=$E185),IF(AND($D185=$E185,R$111=$B185+$D185),$K185,IF(AND(R$111>$B185+$D185,R$111<=$B185+$E185), $K185/($E185-$D185),0)), IF(OR(R$111=$B185+$D185,R$111=$B185+$E185),$K185/(($E185-$D185)*2),IF(AND(R$111>$B185+$D185,R$111<$B185+$E185),$K185/($E185-$D185),0)))","v":0},{"$f":"IF(OR($C185=\"Annual\",$D185=$E185),IF(AND($D185=$E185,S$111=$B185+$D185),$K185,IF(AND(S$111>$B185+$D185,S$111<=$B185+$E185), $K185/($E185-$D185),0)), IF(OR(S$111=$B185+$D185,S$111=$B185+$E185),$K185/(($E185-$D185)*2),IF(AND(S$111>$B185+$D185,S$111<$B185+$E185),$K185/($E185-$D185),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A185","v":"Type 7"},{"$f":"B185+1","v":2018},"Annual",3,3,{"$f":"$P$86","v":5.2499999999999998E-2},null,null,null,null,null,{"$f":"$F$86/$F$31","v":0},{"$f":"L186-T186","v":0},null,null,null,null,null,{"$f":"IF(OR($C186=\"Annual\",$D186=$E186),IF(AND($D186=$E186,S$111=$B186+$D186),$L186,IF(AND(S$111>$B186+$D186,S$111<=$B186+$E186), $L186/($E186-$D186),0)), IF(OR(S$111=$B186+$D186,S$111=$B186+$E186),$L186/(($E186-$D186)*2),IF(AND(S$111>$B186+$D186,S$111<$B186+$E186),$L186/($E186-$D186),0)))","v":0},{"$f":"IF(OR($C186=\"Annual\",$D186=$E186),IF(AND($D186=$E186,T$111=$B186+$D186),$L186,IF(AND(T$111>$B186+$D186,T$111<=$B186+$E186), $L186/($E186-$D186),0)), IF(OR(T$111=$B186+$D186,T$111=$B186+$E186),$L186/(($E186-$D186)*2),IF(AND(T$111>$B186+$D186,T$111<$B186+$E186),$L186/($E186-$D186),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A186","v":"Type 7"},{"$f":"B186+1","v":2019},"Annual",3,3,{"$f":"$Q$86","v":5.2499999999999998E-2},null,null,null,null,null,null,{"$f":"$G$86/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C187=\"Annual\",$D187=$E187),IF(AND($D187=$E187,T$111=$B187+$D187),$M187,IF(AND(T$111>$B187+$D187,T$111<=$B187+$E187), $M187/($E187-$D187),0)), IF(OR(T$111=$B187+$D187,T$111=$B187+$E187),$M187/(($E187-$D187)*2),IF(AND(T$111>$B187+$D187,T$111<$B187+$E187),$M187/($E187-$D187),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A68","v":"Type 8"},{"$f":"B119","v":2014},{"$f":"$I87","v":"Annual"},{"$f":"$J87","v":5},{"$f":"$K87","v":5},{"$f":"$L$87","v":0.04},null,{"$f":"$B$87/$B$31","v":0},{"$f":"H189-P189","v":0},{"$f":"I189-Q189","v":0},{"$f":"J189-R189","v":0},{"$f":"K189-S189","v":0},{"$f":"L189-T189","v":0},null,{"$f":"IF(OR($C189=\"Annual\",$D189=$E189),IF(AND($D189=$E189,O$111=$B189+$D189),$H189,IF(AND(O$111>$B189+$D189,O$111<=$B189+$E189), $H189/($E189-$D189),0)), IF(OR(O$111=$B189+$D189,O$111=$B189+$E189),$H189/(($E189-$D189)*2),IF(AND(O$111>$B189+$D189,O$111<$B189+$E189),$H189/($E189-$D189),0)))","v":0},{"$f":"IF(OR($C189=\"Annual\",$D189=$E189),IF(AND($D189=$E189,P$111=$B189+$D189),$H189,IF(AND(P$111>$B189+$D189,P$111<=$B189+$E189), $H189/($E189-$D189),0)), IF(OR(P$111=$B189+$D189,P$111=$B189+$E189),$H189/(($E189-$D189)*2),IF(AND(P$111>$B189+$D189,P$111<$B189+$E189),$H189/($E189-$D189),0)))","v":0},0,0,0,0,null,{"$f":"IF($C189=\"annual\",IF(V$111=$B189,0,G189*$F189),IF(V$111-$B189=0,0,IF((V$111-$B189)<$E189,AVERAGE(G189,H189)*$F189,IF((V$111-$B189)=$E189,G189*$F189/2,0))))","v":0},{"$f":"IF($C189=\"annual\",IF(W$111=$B189,0,H189*$F189),IF(W$111-$B189=0,0,IF((W$111-$B189)<$E189,AVERAGE(H189,I189)*$F189,IF((W$111-$B189)=$E189,H189*$F189/2,0))))","v":0},0,0,0,0]
[{"$f":"A189","v":"Type 8"},{"$f":"B189+1","v":2015},{"$f":"C189","v":"Annual"},5,{"$f":"E189","v":5},{"$f":"$M$87","v":4.7500000000000001E-2},null,null,{"$f":"$C$87/$C$31","v":0},{"$f":"I190-Q190","v":0},{"$f":"J190-R190","v":0},{"$f":"K190-S190","v":0},{"$f":"L190-T190","v":0},null,null,{"$f":"IF(OR($C190=\"Annual\",$D190=$E190),IF(AND($D190=$E190,P$111=$B190+$D190),$I190,IF(AND(P$111>$B190+$D190,P$111<=$B190+$E190), $I190/($E190-$D190),0)), IF(OR(P$111=$B190+$D190,P$111=$B190+$E190),$I190/(($E190-$D190)*2),IF(AND(P$111>$B190+$D190,P$111<$B190+$E190),$I190/($E190-$D190),0)))","v":0},{"$f":"IF(OR($C190=\"Annual\",$D190=$E190),IF(AND($D190=$E190,Q$111=$B190+$D190),$I190,IF(AND(Q$111>$B190+$D190,Q$111<=$B190+$E190), $I190/($E190-$D190),0)), IF(OR(Q$111=$B190+$D190,Q$111=$B190+$E190),$I190/(($E190-$D190)*2),IF(AND(Q$111>$B190+$D190,Q$111<$B190+$E190),$I190/($E190-$D190),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A190","v":"Type 8"},{"$f":"B190+1","v":2016},"Annual",5,5,{"$f":"$N$87","v":5.2499999999999998E-2},null,null,null,{"$f":"$D$87/$D$31","v":0},{"$f":"J191-R191","v":0},{"$f":"K191-S191","v":0},{"$f":"L191-T191","v":0},null,null,null,{"$f":"IF(OR($C191=\"Annual\",$D191=$E191),IF(AND($D191=$E191,Q$111=$B191+$D191),$J191,IF(AND(Q$111>$B191+$D191,Q$111<=$B191+$E191), $J191/($E191-$D191),0)), IF(OR(Q$111=$B191+$D191,Q$111=$B191+$E191),$J191/(($E191-$D191)*2),IF(AND(Q$111>$B191+$D191,Q$111<$B191+$E191),$J191/($E191-$D191),0)))","v":0},{"$f":"IF(OR($C191=\"Annual\",$D191=$E191),IF(AND($D191=$E191,R$111=$B191+$D191),$J191,IF(AND(R$111>$B191+$D191,R$111<=$B191+$E191), $J191/($E191-$D191),0)), IF(OR(R$111=$B191+$D191,R$111=$B191+$E191),$J191/(($E191-$D191)*2),IF(AND(R$111>$B191+$D191,R$111<$B191+$E191),$J191/($E191-$D191),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A191","v":"Type 8"},{"$f":"B191+1","v":2017},"Annual",5,5,{"$f":"$O$87","v":5.2499999999999998E-2},null,null,null,null,{"$f":"$E$87/$E$31","v":0},{"$f":"K192-S192","v":0},{"$f":"L192-T192","v":0},null,null,null,null,{"$f":"IF(OR($C192=\"Annual\",$D192=$E192),IF(AND($D192=$E192,R$111=$B192+$D192),$K192,IF(AND(R$111>$B192+$D192,R$111<=$B192+$E192), $K192/($E192-$D192),0)), IF(OR(R$111=$B192+$D192,R$111=$B192+$E192),$K192/(($E192-$D192)*2),IF(AND(R$111>$B192+$D192,R$111<$B192+$E192),$K192/($E192-$D192),0)))","v":0},{"$f":"IF(OR($C192=\"Annual\",$D192=$E192),IF(AND($D192=$E192,S$111=$B192+$D192),$K192,IF(AND(S$111>$B192+$D192,S$111<=$B192+$E192), $K192/($E192-$D192),0)), IF(OR(S$111=$B192+$D192,S$111=$B192+$E192),$K192/(($E192-$D192)*2),IF(AND(S$111>$B192+$D192,S$111<$B192+$E192),$K192/($E192-$D192),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A192","v":"Type 8"},{"$f":"B192+1","v":2018},"Annual",5,5,{"$f":"$P$87","v":5.2499999999999998E-2},null,null,null,null,null,{"$f":"$F$87/$F$31","v":0},{"$f":"L193-T193","v":0},null,null,null,null,null,{"$f":"IF(OR($C193=\"Annual\",$D193=$E193),IF(AND($D193=$E193,S$111=$B193+$D193),$L193,IF(AND(S$111>$B193+$D193,S$111<=$B193+$E193), $L193/($E193-$D193),0)), IF(OR(S$111=$B193+$D193,S$111=$B193+$E193),$L193/(($E193-$D193)*2),IF(AND(S$111>$B193+$D193,S$111<$B193+$E193),$L193/($E193-$D193),0)))","v":0},{"$f":"IF(OR($C193=\"Annual\",$D193=$E193),IF(AND($D193=$E193,T$111=$B193+$D193),$L193,IF(AND(T$111>$B193+$D193,T$111<=$B193+$E193), $L193/($E193-$D193),0)), IF(OR(T$111=$B193+$D193,T$111=$B193+$E193),$L193/(($E193-$D193)*2),IF(AND(T$111>$B193+$D193,T$111<$B193+$E193),$L193/($E193-$D193),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A193","v":"Type 8"},{"$f":"B193+1","v":2019},"Annual",5,5,{"$f":"$Q$87","v":5.2499999999999998E-2},null,null,null,null,null,null,{"$f":"$G$87/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C194=\"Annual\",$D194=$E194),IF(AND($D194=$E194,T$111=$B194+$D194),$M194,IF(AND(T$111>$B194+$D194,T$111<=$B194+$E194), $M194/($E194-$D194),0)), IF(OR(T$111=$B194+$D194,T$111=$B194+$E194),$M194/(($E194-$D194)*2),IF(AND(T$111>$B194+$D194,T$111<$B194+$E194),$M194/($E194-$D194),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A69","v":"Type 9"},{"$f":"B119","v":2014},{"$f":"$I88","v":"Annual"},{"$f":"$J88","v":10},{"$f":"$K88","v":10},{"$f":"$L$88","v":0.04},null,{"$f":"$B$88/$B$31","v":0},{"$f":"H196-P196","v":0},{"$f":"I196-Q196","v":0},{"$f":"J196-R196","v":0},{"$f":"K196-S196","v":0},{"$f":"L196-T196","v":0},null,{"$f":"IF(OR($C196=\"Annual\",$D196=$E196),IF(AND($D196=$E196,O$111=$B196+$D196),$H196,IF(AND(O$111>$B196+$D196,O$111<=$B196+$E196), $H196/($E196-$D196),0)), IF(OR(O$111=$B196+$D196,O$111=$B196+$E196),$H196/(($E196-$D196)*2),IF(AND(O$111>$B196+$D196,O$111<$B196+$E196),$H196/($E196-$D196),0)))","v":0},{"$f":"IF(OR($C196=\"Annual\",$D196=$E196),IF(AND($D196=$E196,P$111=$B196+$D196),$H196,IF(AND(P$111>$B196+$D196,P$111<=$B196+$E196), $H196/($E196-$D196),0)), IF(OR(P$111=$B196+$D196,P$111=$B196+$E196),$H196/(($E196-$D196)*2),IF(AND(P$111>$B196+$D196,P$111<$B196+$E196),$H196/($E196-$D196),0)))","v":0},0,0,0,0,null,{"$f":"IF($C196=\"annual\",IF(V$111=$B196,0,G196*$F196),IF(V$111-$B196=0,0,IF((V$111-$B196)<$E196,AVERAGE(G196,H196)*$F196,IF((V$111-$B196)=$E196,G196*$F196/2,0))))","v":0},{"$f":"IF($C196=\"annual\",IF(W$111=$B196,0,H196*$F196),IF(W$111-$B196=0,0,IF((W$111-$B196)<$E196,AVERAGE(H196,I196)*$F196,IF((W$111-$B196)=$E196,H196*$F196/2,0))))","v":0},0,0,0,0]
[{"$f":"A196","v":"Type 9"},{"$f":"B196+1","v":2015},{"$f":"C196","v":"Annual"},10,{"$f":"E196","v":10},{"$f":"$M$88","v":4.7500000000000001E-2},null,null,{"$f":"$C$88/$C$31","v":0},{"$f":"I197-Q197","v":0},{"$f":"J197-R197","v":0},{"$f":"K197-S197","v":0},{"$f":"L197-T197","v":0},null,null,{"$f":"IF(OR($C197=\"Annual\",$D197=$E197),IF(AND($D197=$E197,P$111=$B197+$D197),$I197,IF(AND(P$111>$B197+$D197,P$111<=$B197+$E197), $I197/($E197-$D197),0)), IF(OR(P$111=$B197+$D197,P$111=$B197+$E197),$I197/(($E197-$D197)*2),IF(AND(P$111>$B197+$D197,P$111<$B197+$E197),$I197/($E197-$D197),0)))","v":0},{"$f":"IF(OR($C197=\"Annual\",$D197=$E197),IF(AND($D197=$E197,Q$111=$B197+$D197),$I197,IF(AND(Q$111>$B197+$D197,Q$111<=$B197+$E197), $I197/($E197-$D197),0)), IF(OR(Q$111=$B197+$D197,Q$111=$B197+$E197),$I197/(($E197-$D197)*2),IF(AND(Q$111>$B197+$D197,Q$111<$B197+$E197),$I197/($E197-$D197),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A197","v":"Type 9"},{"$f":"B197+1","v":2016},"Annual",10,10,{"$f":"$N$88","v":5.2499999999999998E-2},null,null,null,{"$f":"$D$88/$D$31","v":0},{"$f":"J198-R198","v":0},{"$f":"K198-S198","v":0},{"$f":"L198-T198","v":0},null,null,null,{"$f":"IF(OR($C198=\"Annual\",$D198=$E198),IF(AND($D198=$E198,Q$111=$B198+$D198),$J198,IF(AND(Q$111>$B198+$D198,Q$111<=$B198+$E198), $J198/($E198-$D198),0)), IF(OR(Q$111=$B198+$D198,Q$111=$B198+$E198),$J198/(($E198-$D198)*2),IF(AND(Q$111>$B198+$D198,Q$111<$B198+$E198),$J198/($E198-$D198),0)))","v":0},{"$f":"IF(OR($C198=\"Annual\",$D198=$E198),IF(AND($D198=$E198,R$111=$B198+$D198),$J198,IF(AND(R$111>$B198+$D198,R$111<=$B198+$E198), $J198/($E198-$D198),0)), IF(OR(R$111=$B198+$D198,R$111=$B198+$E198),$J198/(($E198-$D198)*2),IF(AND(R$111>$B198+$D198,R$111<$B198+$E198),$J198/($E198-$D198),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A198","v":"Type 9"},{"$f":"B198+1","v":2017},"Annual",10,10,{"$f":"$O$88","v":5.2499999999999998E-2},null,null,null,null,{"$f":"$E$88/$E$31","v":0},{"$f":"K199-S199","v":0},{"$f":"L199-T199","v":0},null,null,null,null,{"$f":"IF(OR($C199=\"Annual\",$D199=$E199),IF(AND($D199=$E199,R$111=$B199+$D199),$K199,IF(AND(R$111>$B199+$D199,R$111<=$B199+$E199), $K199/($E199-$D199),0)), IF(OR(R$111=$B199+$D199,R$111=$B199+$E199),$K199/(($E199-$D199)*2),IF(AND(R$111>$B199+$D199,R$111<$B199+$E199),$K199/($E199-$D199),0)))","v":0},{"$f":"IF(OR($C199=\"Annual\",$D199=$E199),IF(AND($D199=$E199,S$111=$B199+$D199),$K199,IF(AND(S$111>$B199+$D199,S$111<=$B199+$E199), $K199/($E199-$D199),0)), IF(OR(S$111=$B199+$D199,S$111=$B199+$E199),$K199/(($E199-$D199)*2),IF(AND(S$111>$B199+$D199,S$111<$B199+$E199),$K199/($E199-$D199),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A199","v":"Type 9"},{"$f":"B199+1","v":2018},"Annual",10,10,{"$f":"$P$88","v":5.2499999999999998E-2},null,null,null,null,null,{"$f":"$F$88/$F$31","v":0},{"$f":"L200-T200","v":0},null,null,null,null,null,{"$f":"IF(OR($C200=\"Annual\",$D200=$E200),IF(AND($D200=$E200,S$111=$B200+$D200),$L200,IF(AND(S$111>$B200+$D200,S$111<=$B200+$E200), $L200/($E200-$D200),0)), IF(OR(S$111=$B200+$D200,S$111=$B200+$E200),$L200/(($E200-$D200)*2),IF(AND(S$111>$B200+$D200,S$111<$B200+$E200),$L200/($E200-$D200),0)))","v":0},{"$f":"IF(OR($C200=\"Annual\",$D200=$E200),IF(AND($D200=$E200,T$111=$B200+$D200),$L200,IF(AND(T$111>$B200+$D200,T$111<=$B200+$E200), $L200/($E200-$D200),0)), IF(OR(T$111=$B200+$D200,T$111=$B200+$E200),$L200/(($E200-$D200)*2),IF(AND(T$111>$B200+$D200,T$111<$B200+$E200),$L200/($E200-$D200),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A200","v":"Type 9"},{"$f":"B200+1","v":2019},"Annual",10,10,{"$f":"$Q$88","v":5.2499999999999998E-2},null,null,null,null,null,null,{"$f":"$G$88/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C201=\"Annual\",$D201=$E201),IF(AND($D201=$E201,T$111=$B201+$D201),$M201,IF(AND(T$111>$B201+$D201,T$111<=$B201+$E201), $M201/($E201-$D201),0)), IF(OR(T$111=$B201+$D201,T$111=$B201+$E201),$M201/(($E201-$D201)*2),IF(AND(T$111>$B201+$D201,T$111<$B201+$E201),$M201/($E201-$D201),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A70","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J89","v":3},{"$f":"$K89","v":3},{"$f":"$L$89","v":5.9999999999999991E-2},null,{"$f":"$B$89/$B$31","v":0},{"$f":"H203-P203","v":0},{"$f":"I203-Q203","v":0},{"$f":"J203-R203","v":0},{"$f":"K203-S203","v":0},{"$f":"L203-T203","v":0},null,{"$f":"IF($D203=$E203,IF(O$111=$B203+$E203,$H203,0),0)","v":0},{"$f":"IF($D203=$E203,IF(P$111=$B203+$E203,$H203,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B203=$D203,$H203*(((1+$F203)^$D203)-1),0)","v":0},{"$f":"IF(W$111-$B203=$D203,$H203*(((1+$F203)^$D203)-1),0)","v":0},0,0,0,0]
[{"$f":"A203","v":"ZERO-COUPON BOND"},{"$f":"B203+1","v":2015},null,{"$f":"D203","v":3},{"$f":"E203","v":3},{"$f":"$M$89","v":6.7499999999999991E-2},null,null,{"$f":"$C$89/$C$31","v":0},{"$f":"I204-Q204","v":0},{"$f":"J204-R204","v":0},{"$f":"K204-S204","v":0},{"$f":"L204-T204","v":0},null,null,{"$f":"IF($D204=$E204,IF(P$111=$B204+$E204,$I204,0),0)","v":0},{"$f":"IF($D204=$E204,IF(Q$111=$B204+$E204,$I204,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B204=$D204,$I204*(((1+$F204)^$D204)-1),0)","v":0},{"$f":"IF(X$111-$B204=$D204,$I204*(((1+$F204)^$D204)-1),0)","v":0},0,0,0]
[{"$f":"A204","v":"ZERO-COUPON BOND"},{"$f":"B204+1","v":2016},null,{"$f":"D204","v":3},3,{"$f":"$N$89","v":7.2499999999999995E-2},null,null,null,{"$f":"$D$89/$D$31","v":0},{"$f":"J205-R205","v":0},{"$f":"K205-S205","v":0},{"$f":"L205-T205","v":0},null,null,null,{"$f":"IF($D205=$E205,IF(Q$111=$B205+$E205,$J205,0),0)","v":0},{"$f":"IF($D205=$E205,IF(R$111=$B205+$E205,$J205,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B205=$D205,$J205*(((1+$F205)^$D205)-1),0)","v":0},{"$f":"IF(Y$111-$B205=$D205,$J205*(((1+$F205)^$D205)-1),0)","v":0},0,0]
[{"$f":"A205","v":"ZERO-COUPON BOND"},{"$f":"B205+1","v":2017},null,{"$f":"D205","v":3},3,{"$f":"$O$89","v":7.2499999999999995E-2},null,null,null,null,{"$f":"$E$89/$E$31","v":0},{"$f":"K206-S206","v":0},{"$f":"L206-T206","v":0},null,null,null,null,{"$f":"IF($D206=$E206,IF(R$111=$B206+$E206,$K206,0),0)","v":0},{"$f":"IF($D206=$E206,IF(S$111=$B206+$E206,$K206,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B206=$D206,$K206*(((1+$F206)^$D206)-1),0)","v":0},{"$f":"IF(Z$111-$B206=$D206,$K206*(((1+$F206)^$D206)-1),0)","v":0},0]
[{"$f":"A206","v":"ZERO-COUPON BOND"},{"$f":"B206+1","v":2018},null,{"$f":"D206","v":3},3,{"$f":"$P$89","v":7.2499999999999995E-2},null,null,null,null,null,{"$f":"$F$89/$F$31","v":0},{"$f":"L207-T207","v":0},null,null,null,null,null,{"$f":"IF($D207=$E207,IF(S$111=$B207+$E207,$L207,0),0)","v":0},{"$f":"IF($D207=$E207,IF(T$111=$B207+$E207,$L207,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B207=$D207,$L207*(((1+$F207)^$D207)-1),0)","v":0},{"$f":"IF(AA$111-$B207=$D207,$L207*(((1+$F207)^$D207)-1),0)","v":0}]
[{"$f":"A207","v":"ZERO-COUPON BOND"},{"$f":"B207+1","v":2019},null,{"$f":"D207","v":3},3,{"$f":"$Q$89","v":7.2499999999999995E-2},null,null,null,null,null,null,{"$f":"$G$89/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF($D208=$E208,IF(T$111=$B208+$E208,$M208,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B208=$D208,$M208*(((1+$F208)^$D208)-1),0)","v":0}]
[]
[{"$f":"'Input 4 - Forecast'!A71","v":"New Issuance of External Debt (new debt) 1/"}]
[{"$f":"'Input 4 - Forecast'!A72","v":"Short-term debt 2/"}]
[{"$f":"'Input 4 - Forecast'!A73","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[null,{"$f":"B119","v":2014},{"$f":"$I92","v":"Semi-annual"},{"$f":"$J92","v":1},{"$f":"$K92","v":1},{"$f":"$L$92","v":7.0000000000000007E-2},null,{"$f":"$B$92","v":0},{"$f":"H214-P214","v":0},{"$f":"I214-Q214","v":0},{"$f":"J214-R214","v":0},{"$f":"K214-S214","v":0},{"$f":"L214-T214","v":0},null,0,{"$f":"H214","v":0},0,0,0,0,null,{"$f":"IF($C214=\"annual\",IF(V$111=$B214,0,G214*$F214),IF(V$111-$B214=0,0,IF((V$111-$B214)<$E214,AVERAGE(G214,H214)*$F214,IF((V$111-$B214)=$E214,G214*$F214/2,0))))","v":0},{"$f":"IF($C214=\"annual\",IF(W$111=$B214,0,H214*$F214),IF(W$111-$B214=0,0,IF((W$111-$B214)<$E214,AVERAGE(H214,I214)*$F214,IF((W$111-$B214)=$E214,H214*$F214/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B214+1","v":2015},{"$f":"C214","v":"Semi-annual"},{"$f":"D214","v":1},{"$f":"E214","v":1},{"$f":"$M$92","v":7.7500000000000013E-2},null,null,{"$f":"$C$92","v":0},{"$f":"I215-Q215","v":0},{"$f":"J215-R215","v":0},{"$f":"K215-S215","v":0},{"$f":"L215-T215","v":0},null,null,0,{"$f":"I215","v":0},0,0,0,null,null,0,0,0,0,0]
[null,{"$f":"B215+1","v":2016},{"$f":"C215","v":"Semi-annual"},{"$f":"D215","v":1},1,{"$f":"$N$92","v":8.2500000000000018E-2},null,null,null,{"$f":"$D$92","v":0},{"$f":"J216-R216","v":0},{"$f":"K216-S216","v":0},{"$f":"L216-T216","v":0},null,null,null,0,{"$f":"J216","v":0},0,0,null,null,null,0,0,0,0]
[null,{"$f":"B216+1","v":2017},{"$f":"C216","v":"Semi-annual"},1,1,{"$f":"$O$92","v":8.2500000000000018E-2},null,null,null,null,{"$f":"$E$92","v":0},{"$f":"K217-S217","v":0},{"$f":"L217-T217","v":0},null,null,null,null,0,{"$f":"K217","v":0},0,null,null,null,null,0,0,0]
[null,{"$f":"B217+1","v":2018},{"$f":"C217","v":"Semi-annual"},1,1,{"$f":"$P$92","v":8.2500000000000018E-2},null,null,null,null,null,{"$f":"$F$92","v":0},{"$f":"L218-T218","v":0},null,null,null,null,null,0,{"$f":"L218","v":0},null,null,null,null,null,0,0]
[null,{"$f":"B218+1","v":2019},{"$f":"C218","v":"Semi-annual"},1,1,{"$f":"$Q$92","v":8.2500000000000018E-2},null,null,null,null,null,null,{"$f":"$G$92","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A82","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[null,{"$f":"B119","v":2014},{"$f":"$I93","v":"Semi-annual"},{"$f":"$J93","v":1},{"$f":"$K93","v":1},{"$f":"$L$93","v":0.01},null,{"$f":"$B$93/$B$31","v":0},{"$f":"H223-P223","v":0},{"$f":"I223-Q223","v":0},{"$f":"J223-R223","v":0},{"$f":"K223-S223","v":0},{"$f":"L223-T223","v":0},null,0,{"$f":"H223","v":0},0,0,0,0,null,{"$f":"IF($C223=\"annual\",IF(V$111=$B223,0,G223*$F223),IF(V$111-$B223=0,0,IF((V$111-$B223)<$E223,AVERAGE(G223,H223)*$F223,IF((V$111-$B223)=$E223,G223*$F223/2,0))))","v":0},{"$f":"IF($C223=\"annual\",IF(W$111=$B223,0,H223*$F223),IF(W$111-$B223=0,0,IF((W$111-$B223)<$E223,AVERAGE(H223,I223)*$F223,IF((W$111-$B223)=$E223,H223*$F223/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B223+1","v":2015},{"$f":"C223","v":"Semi-annual"},{"$f":"D223","v":1},{"$f":"E223","v":1},{"$f":"$M$93","v":1.7499999999999998E-2},null,null,{"$f":"$C$93/$C$31","v":0},{"$f":"I224-Q224","v":0},{"$f":"J224-R224","v":0},{"$f":"K224-S224","v":0},{"$f":"L224-T224","v":0},null,null,0,{"$f":"I224","v":0},0,0,0,null,null,0,0,0,0,0]
[null,{"$f":"B224+1","v":2016},{"$f":"C224","v":"Semi-annual"},{"$f":"D224","v":1},1,{"$f":"$N$93","v":2.2499999999999999E-2},null,null,null,{"$f":"$D$93/$D$31","v":0},{"$f":"J225-R225","v":0},{"$f":"K225-S225","v":0},{"$f":"L225-T225","v":0},null,null,null,0,{"$f":"J225","v":0},0,0,null,null,null,0,0,0,0]
[null,{"$f":"B225+1","v":2017},{"$f":"C225","v":"Semi-annual"},1,1,{"$f":"$O$93","v":2.2499999999999999E-2},null,null,null,null,{"$f":"$E$93/$E$31","v":0},{"$f":"K226-S226","v":0},{"$f":"L226-T226","v":0},null,null,null,null,0,{"$f":"K226","v":0},0,null,null,null,null,0,0,0]
[null,{"$f":"B226+1","v":2018},{"$f":"C226","v":"Semi-annual"},1,1,{"$f":"$P$93","v":2.2499999999999999E-2},null,null,null,null,null,{"$f":"$F$93/$F$31","v":0},{"$f":"L227-T227","v":0},null,null,null,null,null,0,{"$f":"L227","v":0},null,null,null,null,null,0,0]
[null,{"$f":"B227+1","v":2019},{"$f":"C227","v":"Semi-annual"},1,1,{"$f":"$Q$93","v":2.2499999999999999E-2},null,null,null,null,null,null,{"$f":"$G$93/$G$31","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A75","v":"Long-term debt 3/"}]
[{"$f":"'Input 4 - Forecast'!A76","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[{"$f":"'Input 4 - Forecast'!A77","v":"Type 11"},{"$f":"B119","v":2014},{"$f":"$I96","v":"Annual"},{"$f":"$J96","v":2},{"$f":"$K96","v":2},{"$f":"$L$96","v":0.1},null,{"$f":"$B$96","v":0},{"$f":"H233-P233","v":0},{"$f":"I233-Q233","v":0},{"$f":"J233-R233","v":0},{"$f":"K233-S233","v":0},{"$f":"L233-T233","v":0},null,{"$f":"IF(OR($C233=\"Annual\",$D233=$E233),IF(AND($D233=$E233,O$111=$B233+$D233),$H233,IF(AND(O$111>$B233+$D233,O$111<=$B233+$E233), $H233/($E233-$D233),0)), IF(OR(O$111=$B233+$D233,O$111=$B233+$E233),$H233/(($E233-$D233)*2),IF(AND(O$111>$B233+$D233,O$111<$B233+$E233),$H233/($E233-$D233),0)))","v":0},{"$f":"IF(OR($C233=\"Annual\",$D233=$E233),IF(AND($D233=$E233,P$111=$B233+$D233),$H233,IF(AND(P$111>$B233+$D233,P$111<=$B233+$E233), $H233/($E233-$D233),0)), IF(OR(P$111=$B233+$D233,P$111=$B233+$E233),$H233/(($E233-$D233)*2),IF(AND(P$111>$B233+$D233,P$111<$B233+$E233),$H233/($E233-$D233),0)))","v":0},0,0,0,0,null,{"$f":"IF($C233=\"annual\",IF(V$111=$B233,0,G233*$F233),IF(V$111-$B233=0,0,IF((V$111-$B233)<$E233,AVERAGE(G233,H233)*$F233,IF((V$111-$B233)=$E233,G233*$F233/2,0))))","v":0},{"$f":"IF($C233=\"annual\",IF(W$111=$B233,0,H233*$F233),IF(W$111-$B233=0,0,IF((W$111-$B233)<$E233,AVERAGE(H233,I233)*$F233,IF((W$111-$B233)=$E233,H233*$F233/2,0))))","v":0},0,0,0,0]
[{"$f":"A233","v":"Type 11"},{"$f":"B233+1","v":2015},{"$f":"C233","v":"Annual"},{"$f":"D233","v":2},2,{"$f":"$M$96","v":0.10750000000000001},null,null,{"$f":"$C$96","v":0},{"$f":"I234-Q234","v":0},{"$f":"J234-R234","v":0},{"$f":"K234-S234","v":0},{"$f":"L234-T234","v":0},null,null,{"$f":"IF(OR($C234=\"Annual\",$D234=$E234),IF(AND($D234=$E234,P$111=$B234+$D234),$I234,IF(AND(P$111>$B234+$D234,P$111<=$B234+$E234), $I234/($E234-$D234),0)), IF(OR(P$111=$B234+$D234,P$111=$B234+$E234),$I234/(($E234-$D234)*2),IF(AND(P$111>$B234+$D234,P$111<$B234+$E234),$I234/($E234-$D234),0)))","v":0},{"$f":"IF(OR($C234=\"Annual\",$D234=$E234),IF(AND($D234=$E234,Q$111=$B234+$D234),$I234,IF(AND(Q$111>$B234+$D234,Q$111<=$B234+$E234), $I234/($E234-$D234),0)), IF(OR(Q$111=$B234+$D234,Q$111=$B234+$E234),$I234/(($E234-$D234)*2),IF(AND(Q$111>$B234+$D234,Q$111<$B234+$E234),$I234/($E234-$D234),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A234","v":"Type 11"},{"$f":"B234+1","v":2016},{"$f":"C234","v":"Annual"},2,2,{"$f":"$N$96","v":0.11250000000000002},null,null,null,{"$f":"$D$96","v":0},{"$f":"J235-R235","v":0},{"$f":"K235-S235","v":0},{"$f":"L235-T235","v":0},null,null,null,{"$f":"IF(OR($C235=\"Annual\",$D235=$E235),IF(AND($D235=$E235,Q$111=$B235+$D235),$J235,IF(AND(Q$111>$B235+$D235,Q$111<=$B235+$E235), $J235/($E235-$D235),0)), IF(OR(Q$111=$B235+$D235,Q$111=$B235+$E235),$J235/(($E235-$D235)*2),IF(AND(Q$111>$B235+$D235,Q$111<$B235+$E235),$J235/($E235-$D235),0)))","v":0},{"$f":"IF(OR($C235=\"Annual\",$D235=$E235),IF(AND($D235=$E235,R$111=$B235+$D235),$J235,IF(AND(R$111>$B235+$D235,R$111<=$B235+$E235), $J235/($E235-$D235),0)), IF(OR(R$111=$B235+$D235,R$111=$B235+$E235),$J235/(($E235-$D235)*2),IF(AND(R$111>$B235+$D235,R$111<$B235+$E235),$J235/($E235-$D235),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A235","v":"Type 11"},{"$f":"B235+1","v":2017},{"$f":"C235","v":"Annual"},2,2,{"$f":"$O$96","v":0.11250000000000002},null,null,null,null,{"$f":"$E$96","v":0},{"$f":"K236-S236","v":0},{"$f":"L236-T236","v":0},null,null,null,null,{"$f":"IF(OR($C236=\"Annual\",$D236=$E236),IF(AND($D236=$E236,R$111=$B236+$D236),$K236,IF(AND(R$111>$B236+$D236,R$111<=$B236+$E236), $K236/($E236-$D236),0)), IF(OR(R$111=$B236+$D236,R$111=$B236+$E236),$K236/(($E236-$D236)*2),IF(AND(R$111>$B236+$D236,R$111<$B236+$E236),$K236/($E236-$D236),0)))","v":0},{"$f":"IF(OR($C236=\"Annual\",$D236=$E236),IF(AND($D236=$E236,S$111=$B236+$D236),$K236,IF(AND(S$111>$B236+$D236,S$111<=$B236+$E236), $K236/($E236-$D236),0)), IF(OR(S$111=$B236+$D236,S$111=$B236+$E236),$K236/(($E236-$D236)*2),IF(AND(S$111>$B236+$D236,S$111<$B236+$E236),$K236/($E236-$D236),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A236","v":"Type 11"},{"$f":"B236+1","v":2018},{"$f":"C236","v":"Annual"},2,2,{"$f":"$P$96","v":0.11250000000000002},null,null,null,null,null,{"$f":"$F$96","v":0},{"$f":"L237-T237","v":0},null,null,null,null,null,{"$f":"IF(OR($C237=\"Annual\",$D237=$E237),IF(AND($D237=$E237,S$111=$B237+$D237),$L237,IF(AND(S$111>$B237+$D237,S$111<=$B237+$E237), $L237/($E237-$D237),0)), IF(OR(S$111=$B237+$D237,S$111=$B237+$E237),$L237/(($E237-$D237)*2),IF(AND(S$111>$B237+$D237,S$111<$B237+$E237),$L237/($E237-$D237),0)))","v":0},{"$f":"IF(OR($C237=\"Annual\",$D237=$E237),IF(AND($D237=$E237,T$111=$B237+$D237),$L237,IF(AND(T$111>$B237+$D237,T$111<=$B237+$E237), $L237/($E237-$D237),0)), IF(OR(T$111=$B237+$D237,T$111=$B237+$E237),$L237/(($E237-$D237)*2),IF(AND(T$111>$B237+$D237,T$111<$B237+$E237),$L237/($E237-$D237),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A237","v":"Type 11"},{"$f":"B237+1","v":2019},{"$f":"C237","v":"Annual"},2,2,{"$f":"$Q$96","v":0.11250000000000002},null,null,null,null,null,null,{"$f":"$G$96","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C238=\"Annual\",$D238=$E238),IF(AND($D238=$E238,T$111=$B238+$D238),$M238,IF(AND(T$111>$B238+$D238,T$111<=$B238+$E238), $M238/($E238-$D238),0)), IF(OR(T$111=$B238+$D238,T$111=$B238+$E238),$M238/(($E238-$D238)*2),IF(AND(T$111>$B238+$D238,T$111<$B238+$E238),$M238/($E238-$D238),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A78","v":"Type 12"},{"$f":"B119","v":2014},{"$f":"$I97","v":"Annual"},{"$f":"$J97","v":3},{"$f":"$K97","v":3},{"$f":"$L$97","v":0.10500000000000001},null,{"$f":"$B$97","v":0},{"$f":"H240-P240","v":0},{"$f":"I240-Q240","v":0},{"$f":"J240-R240","v":0},{"$f":"K240-S240","v":0},{"$f":"L240-T240","v":0},null,{"$f":"IF(OR($C240=\"Annual\",$D240=$E240),IF(AND($D240=$E240,O$111=$B240+$D240),$H240,IF(AND(O$111>$B240+$D240,O$111<=$B240+$E240), $H240/($E240-$D240),0)), IF(OR(O$111=$B240+$D240,O$111=$B240+$E240),$H240/(($E240-$D240)*2),IF(AND(O$111>$B240+$D240,O$111<$B240+$E240),$H240/($E240-$D240),0)))","v":0},{"$f":"IF(OR($C240=\"Annual\",$D240=$E240),IF(AND($D240=$E240,P$111=$B240+$D240),$H240,IF(AND(P$111>$B240+$D240,P$111<=$B240+$E240), $H240/($E240-$D240),0)), IF(OR(P$111=$B240+$D240,P$111=$B240+$E240),$H240/(($E240-$D240)*2),IF(AND(P$111>$B240+$D240,P$111<$B240+$E240),$H240/($E240-$D240),0)))","v":0},0,0,0,0,null,{"$f":"IF($C240=\"annual\",IF(V$111=$B240,0,G240*$F240),IF(V$111-$B240=0,0,IF((V$111-$B240)<$E240,AVERAGE(G240,H240)*$F240,IF((V$111-$B240)=$E240,G240*$F240/2,0))))","v":0},{"$f":"IF($C240=\"annual\",IF(W$111=$B240,0,H240*$F240),IF(W$111-$B240=0,0,IF((W$111-$B240)<$E240,AVERAGE(H240,I240)*$F240,IF((W$111-$B240)=$E240,H240*$F240/2,0))))","v":0},0,0,0,0]
[{"$f":"A240","v":"Type 12"},{"$f":"B240+1","v":2015},{"$f":"C240","v":"Annual"},{"$f":"D240","v":3},{"$f":"E240","v":3},{"$f":"$M$97","v":0.11250000000000002},null,null,{"$f":"$C$97","v":0},{"$f":"I241-Q241","v":0},{"$f":"J241-R241","v":0},{"$f":"K241-S241","v":0},{"$f":"L241-T241","v":0},null,null,{"$f":"IF(OR($C241=\"Annual\",$D241=$E241),IF(AND($D241=$E241,P$111=$B241+$D241),$I241,IF(AND(P$111>$B241+$D241,P$111<=$B241+$E241), $I241/($E241-$D241),0)), IF(OR(P$111=$B241+$D241,P$111=$B241+$E241),$I241/(($E241-$D241)*2),IF(AND(P$111>$B241+$D241,P$111<$B241+$E241),$I241/($E241-$D241),0)))","v":0},{"$f":"IF(OR($C241=\"Annual\",$D241=$E241),IF(AND($D241=$E241,Q$111=$B241+$D241),$I241,IF(AND(Q$111>$B241+$D241,Q$111<=$B241+$E241), $I241/($E241-$D241),0)), IF(OR(Q$111=$B241+$D241,Q$111=$B241+$E241),$I241/(($E241-$D241)*2),IF(AND(Q$111>$B241+$D241,Q$111<$B241+$E241),$I241/($E241-$D241),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A241","v":"Type 12"},{"$f":"B241+1","v":2016},{"$f":"C241","v":"Annual"},{"$f":"D241","v":3},3,{"$f":"$N$97","v":0.11750000000000002},null,null,null,{"$f":"$D$97","v":0},{"$f":"J242-R242","v":0},{"$f":"K242-S242","v":0},{"$f":"L242-T242","v":0},null,null,null,{"$f":"IF(OR($C242=\"Annual\",$D242=$E242),IF(AND($D242=$E242,Q$111=$B242+$D242),$J242,IF(AND(Q$111>$B242+$D242,Q$111<=$B242+$E242), $J242/($E242-$D242),0)), IF(OR(Q$111=$B242+$D242,Q$111=$B242+$E242),$J242/(($E242-$D242)*2),IF(AND(Q$111>$B242+$D242,Q$111<$B242+$E242),$J242/($E242-$D242),0)))","v":0},{"$f":"IF(OR($C242=\"Annual\",$D242=$E242),IF(AND($D242=$E242,R$111=$B242+$D242),$J242,IF(AND(R$111>$B242+$D242,R$111<=$B242+$E242), $J242/($E242-$D242),0)), IF(OR(R$111=$B242+$D242,R$111=$B242+$E242),$J242/(($E242-$D242)*2),IF(AND(R$111>$B242+$D242,R$111<$B242+$E242),$J242/($E242-$D242),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A242","v":"Type 12"},{"$f":"B242+1","v":2017},{"$f":"C242","v":"Annual"},3,3,{"$f":"$O$97","v":0.11750000000000002},null,null,null,null,{"$f":"$E$97","v":0},{"$f":"K243-S243","v":0},{"$f":"L243-T243","v":0},null,null,null,null,{"$f":"IF(OR($C243=\"Annual\",$D243=$E243),IF(AND($D243=$E243,R$111=$B243+$D243),$K243,IF(AND(R$111>$B243+$D243,R$111<=$B243+$E243), $K243/($E243-$D243),0)), IF(OR(R$111=$B243+$D243,R$111=$B243+$E243),$K243/(($E243-$D243)*2),IF(AND(R$111>$B243+$D243,R$111<$B243+$E243),$K243/($E243-$D243),0)))","v":0},{"$f":"IF(OR($C243=\"Annual\",$D243=$E243),IF(AND($D243=$E243,S$111=$B243+$D243),$K243,IF(AND(S$111>$B243+$D243,S$111<=$B243+$E243), $K243/($E243-$D243),0)), IF(OR(S$111=$B243+$D243,S$111=$B243+$E243),$K243/(($E243-$D243)*2),IF(AND(S$111>$B243+$D243,S$111<$B243+$E243),$K243/($E243-$D243),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A243","v":"Type 12"},{"$f":"B243+1","v":2018},{"$f":"C243","v":"Annual"},3,3,{"$f":"$P$97","v":0.11750000000000002},null,null,null,null,null,{"$f":"$F$97","v":0},{"$f":"L244-T244","v":0},null,null,null,null,null,{"$f":"IF(OR($C244=\"Annual\",$D244=$E244),IF(AND($D244=$E244,S$111=$B244+$D244),$L244,IF(AND(S$111>$B244+$D244,S$111<=$B244+$E244), $L244/($E244-$D244),0)), IF(OR(S$111=$B244+$D244,S$111=$B244+$E244),$L244/(($E244-$D244)*2),IF(AND(S$111>$B244+$D244,S$111<$B244+$E244),$L244/($E244-$D244),0)))","v":0},{"$f":"IF(OR($C244=\"Annual\",$D244=$E244),IF(AND($D244=$E244,T$111=$B244+$D244),$L244,IF(AND(T$111>$B244+$D244,T$111<=$B244+$E244), $L244/($E244-$D244),0)), IF(OR(T$111=$B244+$D244,T$111=$B244+$E244),$L244/(($E244-$D244)*2),IF(AND(T$111>$B244+$D244,T$111<$B244+$E244),$L244/($E244-$D244),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A244","v":"Type 12"},{"$f":"B244+1","v":2019},{"$f":"C244","v":"Annual"},3,3,{"$f":"$Q$97","v":0.11750000000000002},null,null,null,null,null,null,{"$f":"$G$97","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C245=\"Annual\",$D245=$E245),IF(AND($D245=$E245,T$111=$B245+$D245),$M245,IF(AND(T$111>$B245+$D245,T$111<=$B245+$E245), $M245/($E245-$D245),0)), IF(OR(T$111=$B245+$D245,T$111=$B245+$E245),$M245/(($E245-$D245)*2),IF(AND(T$111>$B245+$D245,T$111<$B245+$E245),$M245/($E245-$D245),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A79","v":"Type 13"},{"$f":"B119","v":2014},{"$f":"$I98","v":"Annual"},{"$f":"$J98","v":5},{"$f":"$K98","v":5},{"$f":"$L$98","v":0.11000000000000001},null,{"$f":"$B$98","v":0},{"$f":"H247-P247","v":0},{"$f":"I247-Q247","v":0},{"$f":"J247-R247","v":0},{"$f":"K247-S247","v":0},{"$f":"L247-T247","v":0},null,{"$f":"IF(OR($C247=\"Annual\",$D247=$E247),IF(AND($D247=$E247,O$111=$B247+$D247),$H247,IF(AND(O$111>$B247+$D247,O$111<=$B247+$E247), $H247/($E247-$D247),0)), IF(OR(O$111=$B247+$D247,O$111=$B247+$E247),$H247/(($E247-$D247)*2),IF(AND(O$111>$B247+$D247,O$111<$B247+$E247),$H247/($E247-$D247),0)))","v":0},{"$f":"IF(OR($C247=\"Annual\",$D247=$E247),IF(AND($D247=$E247,P$111=$B247+$D247),$H247,IF(AND(P$111>$B247+$D247,P$111<=$B247+$E247), $H247/($E247-$D247),0)), IF(OR(P$111=$B247+$D247,P$111=$B247+$E247),$H247/(($E247-$D247)*2),IF(AND(P$111>$B247+$D247,P$111<$B247+$E247),$H247/($E247-$D247),0)))","v":0},0,0,0,0,null,{"$f":"IF($C247=\"annual\",IF(V$111=$B247,0,G247*$F247),IF(V$111-$B247=0,0,IF((V$111-$B247)<$E247,AVERAGE(G247,H247)*$F247,IF((V$111-$B247)=$E247,G247*$F247/2,0))))","v":0},{"$f":"IF($C247=\"annual\",IF(W$111=$B247,0,H247*$F247),IF(W$111-$B247=0,0,IF((W$111-$B247)<$E247,AVERAGE(H247,I247)*$F247,IF((W$111-$B247)=$E247,H247*$F247/2,0))))","v":0},0,0,0,0]
[{"$f":"A247","v":"Type 13"},{"$f":"B247+1","v":2015},{"$f":"C247","v":"Annual"},{"$f":"D247","v":5},5,{"$f":"$M$98","v":0.11750000000000002},null,null,{"$f":"$C$98","v":0},{"$f":"I248-Q248","v":0},{"$f":"J248-R248","v":0},{"$f":"K248-S248","v":0},{"$f":"L248-T248","v":0},null,null,{"$f":"IF(OR($C248=\"Annual\",$D248=$E248),IF(AND($D248=$E248,P$111=$B248+$D248),$I248,IF(AND(P$111>$B248+$D248,P$111<=$B248+$E248), $I248/($E248-$D248),0)), IF(OR(P$111=$B248+$D248,P$111=$B248+$E248),$I248/(($E248-$D248)*2),IF(AND(P$111>$B248+$D248,P$111<$B248+$E248),$I248/($E248-$D248),0)))","v":0},{"$f":"IF(OR($C248=\"Annual\",$D248=$E248),IF(AND($D248=$E248,Q$111=$B248+$D248),$I248,IF(AND(Q$111>$B248+$D248,Q$111<=$B248+$E248), $I248/($E248-$D248),0)), IF(OR(Q$111=$B248+$D248,Q$111=$B248+$E248),$I248/(($E248-$D248)*2),IF(AND(Q$111>$B248+$D248,Q$111<$B248+$E248),$I248/($E248-$D248),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A248","v":"Type 13"},{"$f":"B248+1","v":2016},{"$f":"C248","v":"Annual"},5,5,{"$f":"$N$98","v":0.12250000000000003},null,null,null,{"$f":"$D$98","v":0},{"$f":"J249-R249","v":0},{"$f":"K249-S249","v":0},{"$f":"L249-T249","v":0},null,null,null,{"$f":"IF(OR($C249=\"Annual\",$D249=$E249),IF(AND($D249=$E249,Q$111=$B249+$D249),$J249,IF(AND(Q$111>$B249+$D249,Q$111<=$B249+$E249), $J249/($E249-$D249),0)), IF(OR(Q$111=$B249+$D249,Q$111=$B249+$E249),$J249/(($E249-$D249)*2),IF(AND(Q$111>$B249+$D249,Q$111<$B249+$E249),$J249/($E249-$D249),0)))","v":0},{"$f":"IF(OR($C249=\"Annual\",$D249=$E249),IF(AND($D249=$E249,R$111=$B249+$D249),$J249,IF(AND(R$111>$B249+$D249,R$111<=$B249+$E249), $J249/($E249-$D249),0)), IF(OR(R$111=$B249+$D249,R$111=$B249+$E249),$J249/(($E249-$D249)*2),IF(AND(R$111>$B249+$D249,R$111<$B249+$E249),$J249/($E249-$D249),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A249","v":"Type 13"},{"$f":"B249+1","v":2017},{"$f":"C249","v":"Annual"},5,5,{"$f":"$O$98","v":0.12250000000000003},null,null,null,null,{"$f":"$E$98","v":0},{"$f":"K250-S250","v":0},{"$f":"L250-T250","v":0},null,null,null,null,{"$f":"IF(OR($C250=\"Annual\",$D250=$E250),IF(AND($D250=$E250,R$111=$B250+$D250),$K250,IF(AND(R$111>$B250+$D250,R$111<=$B250+$E250), $K250/($E250-$D250),0)), IF(OR(R$111=$B250+$D250,R$111=$B250+$E250),$K250/(($E250-$D250)*2),IF(AND(R$111>$B250+$D250,R$111<$B250+$E250),$K250/($E250-$D250),0)))","v":0},{"$f":"IF(OR($C250=\"Annual\",$D250=$E250),IF(AND($D250=$E250,S$111=$B250+$D250),$K250,IF(AND(S$111>$B250+$D250,S$111<=$B250+$E250), $K250/($E250-$D250),0)), IF(OR(S$111=$B250+$D250,S$111=$B250+$E250),$K250/(($E250-$D250)*2),IF(AND(S$111>$B250+$D250,S$111<$B250+$E250),$K250/($E250-$D250),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A250","v":"Type 13"},{"$f":"B250+1","v":2018},{"$f":"C250","v":"Annual"},5,5,{"$f":"$P$98","v":0.12250000000000003},null,null,null,null,null,{"$f":"$F$98","v":0},{"$f":"L251-T251","v":0},null,null,null,null,null,{"$f":"IF(OR($C251=\"Annual\",$D251=$E251),IF(AND($D251=$E251,S$111=$B251+$D251),$L251,IF(AND(S$111>$B251+$D251,S$111<=$B251+$E251), $L251/($E251-$D251),0)), IF(OR(S$111=$B251+$D251,S$111=$B251+$E251),$L251/(($E251-$D251)*2),IF(AND(S$111>$B251+$D251,S$111<$B251+$E251),$L251/($E251-$D251),0)))","v":0},{"$f":"IF(OR($C251=\"Annual\",$D251=$E251),IF(AND($D251=$E251,T$111=$B251+$D251),$L251,IF(AND(T$111>$B251+$D251,T$111<=$B251+$E251), $L251/($E251-$D251),0)), IF(OR(T$111=$B251+$D251,T$111=$B251+$E251),$L251/(($E251-$D251)*2),IF(AND(T$111>$B251+$D251,T$111<$B251+$E251),$L251/($E251-$D251),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A251","v":"Type 13"},{"$f":"B251+1","v":2019},{"$f":"C251","v":"Annual"},5,5,{"$f":"$Q$98","v":0.12250000000000003},null,null,null,null,null,null,{"$f":"$G$98","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C252=\"Annual\",$D252=$E252),IF(AND($D252=$E252,T$111=$B252+$D252),$M252,IF(AND(T$111>$B252+$D252,T$111<=$B252+$E252), $M252/($E252-$D252),0)), IF(OR(T$111=$B252+$D252,T$111=$B252+$E252),$M252/(($E252-$D252)*2),IF(AND(T$111>$B252+$D252,T$111<$B252+$E252),$M252/($E252-$D252),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A80","v":"Type 14"},{"$f":"B119","v":2014},{"$f":"$I99","v":"Annual"},{"$f":"$J99","v":10},{"$f":"$K99","v":10},{"$f":"$L$99","v":0.11500000000000002},null,{"$f":"$B$99","v":0},{"$f":"H254-P254","v":0},{"$f":"I254-Q254","v":0},{"$f":"J254-R254","v":0},{"$f":"K254-S254","v":0},{"$f":"L254-T254","v":0},null,{"$f":"IF(OR($C254=\"Annual\",$D254=$E254),IF(AND($D254=$E254,O$111=$B254+$D254),$H254,IF(AND(O$111>$B254+$D254,O$111<=$B254+$E254), $H254/($E254-$D254),0)), IF(OR(O$111=$B254+$D254,O$111=$B254+$E254),$H254/(($E254-$D254)*2),IF(AND(O$111>$B254+$D254,O$111<$B254+$E254),$H254/($E254-$D254),0)))","v":0},{"$f":"IF(OR($C254=\"Annual\",$D254=$E254),IF(AND($D254=$E254,P$111=$B254+$D254),$H254,IF(AND(P$111>$B254+$D254,P$111<=$B254+$E254), $H254/($E254-$D254),0)), IF(OR(P$111=$B254+$D254,P$111=$B254+$E254),$H254/(($E254-$D254)*2),IF(AND(P$111>$B254+$D254,P$111<$B254+$E254),$H254/($E254-$D254),0)))","v":0},0,0,0,0,null,{"$f":"IF($C254=\"annual\",IF(V$111=$B254,0,G254*$F254),IF(V$111-$B254=0,0,IF((V$111-$B254)<$E254,AVERAGE(G254,H254)*$F254,IF((V$111-$B254)=$E254,G254*$F254/2,0))))","v":0},{"$f":"IF($C254=\"annual\",IF(W$111=$B254,0,H254*$F254),IF(W$111-$B254=0,0,IF((W$111-$B254)<$E254,AVERAGE(H254,I254)*$F254,IF((W$111-$B254)=$E254,H254*$F254/2,0))))","v":0},0,0,0,0]
[{"$f":"A254","v":"Type 14"},{"$f":"B254+1","v":2015},{"$f":"C254","v":"Annual"},{"$f":"D254","v":10},10,{"$f":"$M$99","v":0.12250000000000003},null,null,{"$f":"$C$99","v":0},{"$f":"I255-Q255","v":0},{"$f":"J255-R255","v":0},{"$f":"K255-S255","v":0},{"$f":"L255-T255","v":0},null,null,{"$f":"IF(OR($C255=\"Annual\",$D255=$E255),IF(AND($D255=$E255,P$111=$B255+$D255),$I255,IF(AND(P$111>$B255+$D255,P$111<=$B255+$E255), $I255/($E255-$D255),0)), IF(OR(P$111=$B255+$D255,P$111=$B255+$E255),$I255/(($E255-$D255)*2),IF(AND(P$111>$B255+$D255,P$111<$B255+$E255),$I255/($E255-$D255),0)))","v":0},{"$f":"IF(OR($C255=\"Annual\",$D255=$E255),IF(AND($D255=$E255,Q$111=$B255+$D255),$I255,IF(AND(Q$111>$B255+$D255,Q$111<=$B255+$E255), $I255/($E255-$D255),0)), IF(OR(Q$111=$B255+$D255,Q$111=$B255+$E255),$I255/(($E255-$D255)*2),IF(AND(Q$111>$B255+$D255,Q$111<$B255+$E255),$I255/($E255-$D255),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A255","v":"Type 14"},{"$f":"B255+1","v":2016},{"$f":"C255","v":"Annual"},10,10,{"$f":"$N$99","v":0.12750000000000003},null,null,null,{"$f":"$D$99","v":0},{"$f":"J256-R256","v":0},{"$f":"K256-S256","v":0},{"$f":"L256-T256","v":0},null,null,null,{"$f":"IF(OR($C256=\"Annual\",$D256=$E256),IF(AND($D256=$E256,Q$111=$B256+$D256),$J256,IF(AND(Q$111>$B256+$D256,Q$111<=$B256+$E256), $J256/($E256-$D256),0)), IF(OR(Q$111=$B256+$D256,Q$111=$B256+$E256),$J256/(($E256-$D256)*2),IF(AND(Q$111>$B256+$D256,Q$111<$B256+$E256),$J256/($E256-$D256),0)))","v":0},{"$f":"IF(OR($C256=\"Annual\",$D256=$E256),IF(AND($D256=$E256,R$111=$B256+$D256),$J256,IF(AND(R$111>$B256+$D256,R$111<=$B256+$E256), $J256/($E256-$D256),0)), IF(OR(R$111=$B256+$D256,R$111=$B256+$E256),$J256/(($E256-$D256)*2),IF(AND(R$111>$B256+$D256,R$111<$B256+$E256),$J256/($E256-$D256),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A256","v":"Type 14"},{"$f":"B256+1","v":2017},{"$f":"C256","v":"Annual"},10,10,{"$f":"$O$99","v":0.12750000000000003},null,null,null,null,{"$f":"$E$99","v":0},{"$f":"K257-S257","v":0},{"$f":"L257-T257","v":0},null,null,null,null,{"$f":"IF(OR($C257=\"Annual\",$D257=$E257),IF(AND($D257=$E257,R$111=$B257+$D257),$K257,IF(AND(R$111>$B257+$D257,R$111<=$B257+$E257), $K257/($E257-$D257),0)), IF(OR(R$111=$B257+$D257,R$111=$B257+$E257),$K257/(($E257-$D257)*2),IF(AND(R$111>$B257+$D257,R$111<$B257+$E257),$K257/($E257-$D257),0)))","v":0},{"$f":"IF(OR($C257=\"Annual\",$D257=$E257),IF(AND($D257=$E257,S$111=$B257+$D257),$K257,IF(AND(S$111>$B257+$D257,S$111<=$B257+$E257), $K257/($E257-$D257),0)), IF(OR(S$111=$B257+$D257,S$111=$B257+$E257),$K257/(($E257-$D257)*2),IF(AND(S$111>$B257+$D257,S$111<$B257+$E257),$K257/($E257-$D257),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A257","v":"Type 14"},{"$f":"B257+1","v":2018},{"$f":"C257","v":"Annual"},10,10,{"$f":"$P$99","v":0.12750000000000003},null,null,null,null,null,{"$f":"$F$99","v":0},{"$f":"L258-T258","v":0},null,null,null,null,null,{"$f":"IF(OR($C258=\"Annual\",$D258=$E258),IF(AND($D258=$E258,S$111=$B258+$D258),$L258,IF(AND(S$111>$B258+$D258,S$111<=$B258+$E258), $L258/($E258-$D258),0)), IF(OR(S$111=$B258+$D258,S$111=$B258+$E258),$L258/(($E258-$D258)*2),IF(AND(S$111>$B258+$D258,S$111<$B258+$E258),$L258/($E258-$D258),0)))","v":0},{"$f":"IF(OR($C258=\"Annual\",$D258=$E258),IF(AND($D258=$E258,T$111=$B258+$D258),$L258,IF(AND(T$111>$B258+$D258,T$111<=$B258+$E258), $L258/($E258-$D258),0)), IF(OR(T$111=$B258+$D258,T$111=$B258+$E258),$L258/(($E258-$D258)*2),IF(AND(T$111>$B258+$D258,T$111<$B258+$E258),$L258/($E258-$D258),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A258","v":"Type 14"},{"$f":"B258+1","v":2019},{"$f":"C258","v":"Annual"},10,10,{"$f":"$Q$99","v":0.12750000000000003},null,null,null,null,null,null,{"$f":"$G$99","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C259=\"Annual\",$D259=$E259),IF(AND($D259=$E259,T$111=$B259+$D259),$M259,IF(AND(T$111>$B259+$D259,T$111<=$B259+$E259), $M259/($E259-$D259),0)), IF(OR(T$111=$B259+$D259,T$111=$B259+$E259),$M259/(($E259-$D259)*2),IF(AND(T$111>$B259+$D259,T$111<$B259+$E259),$M259/($E259-$D259),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A81","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J100","v":3},{"$f":"$K100","v":3},{"$f":"$L$100","v":0.12000000000000002},null,{"$f":"$B$100","v":0},{"$f":"H261-P261","v":0},{"$f":"I261-Q261","v":0},{"$f":"J261-R261","v":0},{"$f":"K261-S261","v":0},{"$f":"L261-T261","v":0},null,{"$f":"IF($D261=$E261,IF(O$111=$B261+$E261,$H261,0),0)","v":0},{"$f":"IF($D261=$E261,IF(P$111=$B261+$E261,$H261,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B261=$D261,$H261*(((1+$F261)^$D261)-1),0)","v":0},{"$f":"IF(W$111-$B261=$D261,$H261*(((1+$F261)^$D261)-1),0)","v":0},0,0,0,0]
[{"$f":"A261","v":"ZERO-COUPON BOND"},{"$f":"B261+1","v":2015},null,{"$f":"D261","v":3},3,{"$f":"$M$100","v":0.12750000000000003},null,null,{"$f":"$C$100","v":0},{"$f":"I262-Q262","v":0},{"$f":"J262-R262","v":0},{"$f":"K262-S262","v":0},{"$f":"L262-T262","v":0},null,null,{"$f":"IF($D262=$E262,IF(P$111=$B262+$E262,$I262,0),0)","v":0},{"$f":"IF($D262=$E262,IF(Q$111=$B262+$E262,$I262,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B262=$D262,$I262*(((1+$F262)^$D262)-1),0)","v":0},{"$f":"IF(X$111-$B262=$D262,$I262*(((1+$F262)^$D262)-1),0)","v":0},0,0,0]
[{"$f":"A262","v":"ZERO-COUPON BOND"},{"$f":"B262+1","v":2016},null,3,3,{"$f":"$N$100","v":0.13250000000000003},null,null,null,{"$f":"$D$100","v":0},{"$f":"J263-R263","v":0},{"$f":"K263-S263","v":0},{"$f":"L263-T263","v":0},null,null,null,{"$f":"IF($D263=$E263,IF(Q$111=$B263+$E263,$J263,0),0)","v":0},{"$f":"IF($D263=$E263,IF(R$111=$B263+$E263,$J263,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B263=$D263,$J263*(((1+$F263)^$D263)-1),0)","v":0},{"$f":"IF(Y$111-$B263=$D263,$J263*(((1+$F263)^$D263)-1),0)","v":0},0,0]
[{"$f":"A263","v":"ZERO-COUPON BOND"},{"$f":"B263+1","v":2017},null,3,3,{"$f":"$O$100","v":0.13250000000000003},null,null,null,null,{"$f":"$E$100","v":0},{"$f":"K264-S264","v":0},{"$f":"L264-T264","v":0},null,null,null,null,{"$f":"IF($D264=$E264,IF(R$111=$B264+$E264,$K264,0),0)","v":0},{"$f":"IF($D264=$E264,IF(S$111=$B264+$E264,$K264,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B264=$D264,$K264*(((1+$F264)^$D264)-1),0)","v":0},{"$f":"IF(Z$111-$B264=$D264,$K264*(((1+$F264)^$D264)-1),0)","v":0},0]
[{"$f":"A264","v":"ZERO-COUPON BOND"},{"$f":"B264+1","v":2018},null,3,3,{"$f":"$P$100","v":0.13250000000000003},null,null,null,null,null,{"$f":"$F$100","v":0},{"$f":"L265-T265","v":0},null,null,null,null,null,{"$f":"IF($D265=$E265,IF(S$111=$B265+$E265,$L265,0),0)","v":0},{"$f":"IF($D265=$E265,IF(T$111=$B265+$E265,$L265,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B265=$D265,$L265*(((1+$F265)^$D265)-1),0)","v":0},{"$f":"IF(AA$111-$B265=$D265,$L265*(((1+$F265)^$D265)-1),0)","v":0}]
[{"$f":"A265","v":"ZERO-COUPON BOND"},{"$f":"B265+1","v":2019},null,3,3,{"$f":"$Q$100","v":0.13250000000000003},null,null,null,null,null,null,{"$f":"$G$100","v":0},null,null,null,null,null,null,{"$f":"IF($D266=$E266,IF(T$111=$B266+$E266,$M266,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B266=$D266,$M266*(((1+$F266)^$D266)-1),0)","v":0}]
[]
[{"$f":"'Input 4 - Forecast'!A82","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[{"$f":"'Input 4 - Forecast'!A83","v":"Type 16"},{"$f":"B119","v":2014},{"$f":"$I102","v":"Annual"},{"$f":"$J102","v":2},{"$f":"$K102","v":2},{"$f":"$L$102","v":0.04},null,{"$f":"$B$102/$B$31","v":0},{"$f":"H270-P270","v":0},{"$f":"I270-Q270","v":0},{"$f":"J270-R270","v":0},{"$f":"K270-S270","v":0},{"$f":"L270-T270","v":0},null,{"$f":"IF(OR($C270=\"Annual\",$D270=$E270),IF(AND($D270=$E270,O$111=$B270+$D270),$H270,IF(AND(O$111>$B270+$D270,O$111<=$B270+$E270), $H270/($E270-$D270),0)), IF(OR(O$111=$B270+$D270,O$111=$B270+$E270),$H270/(($E270-$D270)*2),IF(AND(O$111>$B270+$D270,O$111<$B270+$E270),$H270/($E270-$D270),0)))","v":0},{"$f":"IF(OR($C270=\"Annual\",$D270=$E270),IF(AND($D270=$E270,P$111=$B270+$D270),$H270,IF(AND(P$111>$B270+$D270,P$111<=$B270+$E270), $H270/($E270-$D270),0)), IF(OR(P$111=$B270+$D270,P$111=$B270+$E270),$H270/(($E270-$D270)*2),IF(AND(P$111>$B270+$D270,P$111<$B270+$E270),$H270/($E270-$D270),0)))","v":0},0,0,0,0,null,{"$f":"IF($C270=\"annual\",IF(V$111=$B270,0,G270*$F270),IF(V$111-$B270=0,0,IF((V$111-$B270)<$E270,AVERAGE(G270,H270)*$F270,IF((V$111-$B270)=$E270,G270*$F270/2,0))))","v":0},{"$f":"IF($C270=\"annual\",IF(W$111=$B270,0,H270*$F270),IF(W$111-$B270=0,0,IF((W$111-$B270)<$E270,AVERAGE(H270,I270)*$F270,IF((W$111-$B270)=$E270,H270*$F270/2,0))))","v":0},0,0,0,0]
[{"$f":"A270","v":"Type 16"},{"$f":"B270+1","v":2015},{"$f":"C270","v":"Annual"},{"$f":"D270","v":2},2,{"$f":"$M$102","v":4.7500000000000001E-2},null,null,{"$f":"$C$102/$C$31","v":0},{"$f":"I271-Q271","v":0},{"$f":"J271-R271","v":0},{"$f":"K271-S271","v":0},{"$f":"L271-T271","v":0},null,null,{"$f":"IF(OR($C271=\"Annual\",$D271=$E271),IF(AND($D271=$E271,P$111=$B271+$D271),$I271,IF(AND(P$111>$B271+$D271,P$111<=$B271+$E271), $I271/($E271-$D271),0)), IF(OR(P$111=$B271+$D271,P$111=$B271+$E271),$I271/(($E271-$D271)*2),IF(AND(P$111>$B271+$D271,P$111<$B271+$E271),$I271/($E271-$D271),0)))","v":0},{"$f":"IF(OR($C271=\"Annual\",$D271=$E271),IF(AND($D271=$E271,Q$111=$B271+$D271),$I271,IF(AND(Q$111>$B271+$D271,Q$111<=$B271+$E271), $I271/($E271-$D271),0)), IF(OR(Q$111=$B271+$D271,Q$111=$B271+$E271),$I271/(($E271-$D271)*2),IF(AND(Q$111>$B271+$D271,Q$111<$B271+$E271),$I271/($E271-$D271),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A271","v":"Type 16"},{"$f":"B271+1","v":2016},{"$f":"C271","v":"Annual"},2,2,{"$f":"$N$102","v":5.2499999999999998E-2},null,null,null,{"$f":"$D$102/$D$31","v":0},{"$f":"J272-R272","v":0},{"$f":"K272-S272","v":0},{"$f":"L272-T272","v":0},null,null,null,{"$f":"IF(OR($C272=\"Annual\",$D272=$E272),IF(AND($D272=$E272,Q$111=$B272+$D272),$J272,IF(AND(Q$111>$B272+$D272,Q$111<=$B272+$E272), $J272/($E272-$D272),0)), IF(OR(Q$111=$B272+$D272,Q$111=$B272+$E272),$J272/(($E272-$D272)*2),IF(AND(Q$111>$B272+$D272,Q$111<$B272+$E272),$J272/($E272-$D272),0)))","v":0},{"$f":"IF(OR($C272=\"Annual\",$D272=$E272),IF(AND($D272=$E272,R$111=$B272+$D272),$J272,IF(AND(R$111>$B272+$D272,R$111<=$B272+$E272), $J272/($E272-$D272),0)), IF(OR(R$111=$B272+$D272,R$111=$B272+$E272),$J272/(($E272-$D272)*2),IF(AND(R$111>$B272+$D272,R$111<$B272+$E272),$J272/($E272-$D272),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A272","v":"Type 16"},{"$f":"B272+1","v":2017},{"$f":"C272","v":"Annual"},2,2,{"$f":"$O$102","v":5.2499999999999998E-2},null,null,null,null,{"$f":"$E$102/$E$31","v":0},{"$f":"K273-S273","v":0},{"$f":"L273-T273","v":0},null,null,null,null,{"$f":"IF(OR($C273=\"Annual\",$D273=$E273),IF(AND($D273=$E273,R$111=$B273+$D273),$K273,IF(AND(R$111>$B273+$D273,R$111<=$B273+$E273), $K273/($E273-$D273),0)), IF(OR(R$111=$B273+$D273,R$111=$B273+$E273),$K273/(($E273-$D273)*2),IF(AND(R$111>$B273+$D273,R$111<$B273+$E273),$K273/($E273-$D273),0)))","v":0},{"$f":"IF(OR($C273=\"Annual\",$D273=$E273),IF(AND($D273=$E273,S$111=$B273+$D273),$K273,IF(AND(S$111>$B273+$D273,S$111<=$B273+$E273), $K273/($E273-$D273),0)), IF(OR(S$111=$B273+$D273,S$111=$B273+$E273),$K273/(($E273-$D273)*2),IF(AND(S$111>$B273+$D273,S$111<$B273+$E273),$K273/($E273-$D273),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A273","v":"Type 16"},{"$f":"B273+1","v":2018},{"$f":"C273","v":"Annual"},2,2,{"$f":"$P$102","v":5.2499999999999998E-2},null,null,null,null,null,{"$f":"$F$102/$F$31","v":0},{"$f":"L274-T274","v":0},null,null,null,null,null,{"$f":"IF(OR($C274=\"Annual\",$D274=$E274),IF(AND($D274=$E274,S$111=$B274+$D274),$L274,IF(AND(S$111>$B274+$D274,S$111<=$B274+$E274), $L274/($E274-$D274),0)), IF(OR(S$111=$B274+$D274,S$111=$B274+$E274),$L274/(($E274-$D274)*2),IF(AND(S$111>$B274+$D274,S$111<$B274+$E274),$L274/($E274-$D274),0)))","v":0},{"$f":"IF(OR($C274=\"Annual\",$D274=$E274),IF(AND($D274=$E274,T$111=$B274+$D274),$L274,IF(AND(T$111>$B274+$D274,T$111<=$B274+$E274), $L274/($E274-$D274),0)), IF(OR(T$111=$B274+$D274,T$111=$B274+$E274),$L274/(($E274-$D274)*2),IF(AND(T$111>$B274+$D274,T$111<$B274+$E274),$L274/($E274-$D274),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A274","v":"Type 16"},{"$f":"B274+1","v":2019},{"$f":"C274","v":"Annual"},2,2,{"$f":"$Q$102","v":5.2499999999999998E-2},null,null,null,null,null,null,{"$f":"$G$102/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C275=\"Annual\",$D275=$E275),IF(AND($D275=$E275,T$111=$B275+$D275),$M275,IF(AND(T$111>$B275+$D275,T$111<=$B275+$E275), $M275/($E275-$D275),0)), IF(OR(T$111=$B275+$D275,T$111=$B275+$E275),$M275/(($E275-$D275)*2),IF(AND(T$111>$B275+$D275,T$111<$B275+$E275),$M275/($E275-$D275),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A84","v":"Type 17"},{"$f":"B119","v":2014},{"$f":"$I103","v":"Annual"},{"$f":"$J103","v":3},{"$f":"$K103","v":3},{"$f":"$L$103","v":4.4999999999999998E-2},null,{"$f":"$B$103/$B$31","v":0},{"$f":"H277-P277","v":0},{"$f":"I277-Q277","v":0},{"$f":"J277-R277","v":0},{"$f":"K277-S277","v":0},{"$f":"L277-T277","v":0},null,{"$f":"IF(OR($C277=\"Annual\",$D277=$E277),IF(AND($D277=$E277,O$111=$B277+$D277),$H277,IF(AND(O$111>$B277+$D277,O$111<=$B277+$E277), $H277/($E277-$D277),0)), IF(OR(O$111=$B277+$D277,O$111=$B277+$E277),$H277/(($E277-$D277)*2),IF(AND(O$111>$B277+$D277,O$111<$B277+$E277),$H277/($E277-$D277),0)))","v":0},{"$f":"IF(OR($C277=\"Annual\",$D277=$E277),IF(AND($D277=$E277,P$111=$B277+$D277),$H277,IF(AND(P$111>$B277+$D277,P$111<=$B277+$E277), $H277/($E277-$D277),0)), IF(OR(P$111=$B277+$D277,P$111=$B277+$E277),$H277/(($E277-$D277)*2),IF(AND(P$111>$B277+$D277,P$111<$B277+$E277),$H277/($E277-$D277),0)))","v":0},0,0,0,0,null,{"$f":"IF($C277=\"annual\",IF(V$111=$B277,0,G277*$F277),IF(V$111-$B277=0,0,IF((V$111-$B277)<$E277,AVERAGE(G277,H277)*$F277,IF((V$111-$B277)=$E277,G277*$F277/2,0))))","v":0},{"$f":"IF($C277=\"annual\",IF(W$111=$B277,0,H277*$F277),IF(W$111-$B277=0,0,IF((W$111-$B277)<$E277,AVERAGE(H277,I277)*$F277,IF((W$111-$B277)=$E277,H277*$F277/2,0))))","v":0},0,0,0,0]
[{"$f":"A277","v":"Type 17"},{"$f":"B277+1","v":2015},{"$f":"C277","v":"Annual"},{"$f":"D277","v":3},3,{"$f":"$M$103","v":5.2499999999999998E-2},null,null,{"$f":"$C$103/$C$31","v":0},{"$f":"I278-Q278","v":0},{"$f":"J278-R278","v":0},{"$f":"K278-S278","v":0},{"$f":"L278-T278","v":0},null,null,{"$f":"IF(OR($C278=\"Annual\",$D278=$E278),IF(AND($D278=$E278,P$111=$B278+$D278),$I278,IF(AND(P$111>$B278+$D278,P$111<=$B278+$E278), $I278/($E278-$D278),0)), IF(OR(P$111=$B278+$D278,P$111=$B278+$E278),$I278/(($E278-$D278)*2),IF(AND(P$111>$B278+$D278,P$111<$B278+$E278),$I278/($E278-$D278),0)))","v":0},{"$f":"IF(OR($C278=\"Annual\",$D278=$E278),IF(AND($D278=$E278,Q$111=$B278+$D278),$I278,IF(AND(Q$111>$B278+$D278,Q$111<=$B278+$E278), $I278/($E278-$D278),0)), IF(OR(Q$111=$B278+$D278,Q$111=$B278+$E278),$I278/(($E278-$D278)*2),IF(AND(Q$111>$B278+$D278,Q$111<$B278+$E278),$I278/($E278-$D278),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A278","v":"Type 17"},{"$f":"B278+1","v":2016},{"$f":"C278","v":"Annual"},3,3,{"$f":"$N$103","v":5.7499999999999996E-2},null,null,null,{"$f":"$D$103/$D$31","v":0},{"$f":"J279-R279","v":0},{"$f":"K279-S279","v":0},{"$f":"L279-T279","v":0},null,null,null,{"$f":"IF(OR($C279=\"Annual\",$D279=$E279),IF(AND($D279=$E279,Q$111=$B279+$D279),$J279,IF(AND(Q$111>$B279+$D279,Q$111<=$B279+$E279), $J279/($E279-$D279),0)), IF(OR(Q$111=$B279+$D279,Q$111=$B279+$E279),$J279/(($E279-$D279)*2),IF(AND(Q$111>$B279+$D279,Q$111<$B279+$E279),$J279/($E279-$D279),0)))","v":0},{"$f":"IF(OR($C279=\"Annual\",$D279=$E279),IF(AND($D279=$E279,R$111=$B279+$D279),$J279,IF(AND(R$111>$B279+$D279,R$111<=$B279+$E279), $J279/($E279-$D279),0)), IF(OR(R$111=$B279+$D279,R$111=$B279+$E279),$J279/(($E279-$D279)*2),IF(AND(R$111>$B279+$D279,R$111<$B279+$E279),$J279/($E279-$D279),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A279","v":"Type 17"},{"$f":"B279+1","v":2017},{"$f":"C279","v":"Annual"},3,3,{"$f":"$O$103","v":5.7499999999999996E-2},null,null,null,null,{"$f":"$E$103/$E$31","v":0},{"$f":"K280-S280","v":0},{"$f":"L280-T280","v":0},null,null,null,null,{"$f":"IF(OR($C280=\"Annual\",$D280=$E280),IF(AND($D280=$E280,R$111=$B280+$D280),$K280,IF(AND(R$111>$B280+$D280,R$111<=$B280+$E280), $K280/($E280-$D280),0)), IF(OR(R$111=$B280+$D280,R$111=$B280+$E280),$K280/(($E280-$D280)*2),IF(AND(R$111>$B280+$D280,R$111<$B280+$E280),$K280/($E280-$D280),0)))","v":0},{"$f":"IF(OR($C280=\"Annual\",$D280=$E280),IF(AND($D280=$E280,S$111=$B280+$D280),$K280,IF(AND(S$111>$B280+$D280,S$111<=$B280+$E280), $K280/($E280-$D280),0)), IF(OR(S$111=$B280+$D280,S$111=$B280+$E280),$K280/(($E280-$D280)*2),IF(AND(S$111>$B280+$D280,S$111<$B280+$E280),$K280/($E280-$D280),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A280","v":"Type 17"},{"$f":"B280+1","v":2018},{"$f":"C280","v":"Annual"},3,3,{"$f":"$P$103","v":5.7499999999999996E-2},null,null,null,null,null,{"$f":"$F$103/$F$31","v":0},{"$f":"L281-T281","v":0},null,null,null,null,null,{"$f":"IF(OR($C281=\"Annual\",$D281=$E281),IF(AND($D281=$E281,S$111=$B281+$D281),$L281,IF(AND(S$111>$B281+$D281,S$111<=$B281+$E281), $L281/($E281-$D281),0)), IF(OR(S$111=$B281+$D281,S$111=$B281+$E281),$L281/(($E281-$D281)*2),IF(AND(S$111>$B281+$D281,S$111<$B281+$E281),$L281/($E281-$D281),0)))","v":0},{"$f":"IF(OR($C281=\"Annual\",$D281=$E281),IF(AND($D281=$E281,T$111=$B281+$D281),$L281,IF(AND(T$111>$B281+$D281,T$111<=$B281+$E281), $L281/($E281-$D281),0)), IF(OR(T$111=$B281+$D281,T$111=$B281+$E281),$L281/(($E281-$D281)*2),IF(AND(T$111>$B281+$D281,T$111<$B281+$E281),$L281/($E281-$D281),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A281","v":"Type 17"},{"$f":"B281+1","v":2019},{"$f":"C281","v":"Annual"},3,3,{"$f":"$Q$103","v":5.7499999999999996E-2},null,null,null,null,null,null,{"$f":"$G$103/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C282=\"Annual\",$D282=$E282),IF(AND($D282=$E282,T$111=$B282+$D282),$M282,IF(AND(T$111>$B282+$D282,T$111<=$B282+$E282), $M282/($E282-$D282),0)), IF(OR(T$111=$B282+$D282,T$111=$B282+$E282),$M282/(($E282-$D282)*2),IF(AND(T$111>$B282+$D282,T$111<$B282+$E282),$M282/($E282-$D282),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A85","v":"Type 18"},{"$f":"B119","v":2014},{"$f":"$I104","v":"Annual"},{"$f":"$J104","v":5},{"$f":"$K104","v":5},{"$f":"$L$104","v":4.9999999999999996E-2},null,{"$f":"$B$104/$B$31","v":0},{"$f":"H284-P284","v":0},{"$f":"I284-Q284","v":0},{"$f":"J284-R284","v":0},{"$f":"K284-S284","v":0},{"$f":"L284-T284","v":0},null,{"$f":"IF(OR($C284=\"Annual\",$D284=$E284),IF(AND($D284=$E284,O$111=$B284+$D284),$H284,IF(AND(O$111>$B284+$D284,O$111<=$B284+$E284), $H284/($E284-$D284),0)), IF(OR(O$111=$B284+$D284,O$111=$B284+$E284),$H284/(($E284-$D284)*2),IF(AND(O$111>$B284+$D284,O$111<$B284+$E284),$H284/($E284-$D284),0)))","v":0},{"$f":"IF(OR($C284=\"Annual\",$D284=$E284),IF(AND($D284=$E284,P$111=$B284+$D284),$H284,IF(AND(P$111>$B284+$D284,P$111<=$B284+$E284), $H284/($E284-$D284),0)), IF(OR(P$111=$B284+$D284,P$111=$B284+$E284),$H284/(($E284-$D284)*2),IF(AND(P$111>$B284+$D284,P$111<$B284+$E284),$H284/($E284-$D284),0)))","v":0},0,0,0,0,null,{"$f":"IF($C284=\"annual\",IF(V$111=$B284,0,G284*$F284),IF(V$111-$B284=0,0,IF((V$111-$B284)<$E284,AVERAGE(G284,H284)*$F284,IF((V$111-$B284)=$E284,G284*$F284/2,0))))","v":0},{"$f":"IF($C284=\"annual\",IF(W$111=$B284,0,H284*$F284),IF(W$111-$B284=0,0,IF((W$111-$B284)<$E284,AVERAGE(H284,I284)*$F284,IF((W$111-$B284)=$E284,H284*$F284/2,0))))","v":0},0,0,0,0]
[{"$f":"A284","v":"Type 18"},{"$f":"B284+1","v":2015},{"$f":"C284","v":"Annual"},{"$f":"D284","v":5},5,{"$f":"$M$104","v":5.7499999999999996E-2},null,null,{"$f":"$C$104/$C$31","v":0},{"$f":"I285-Q285","v":0},{"$f":"J285-R285","v":0},{"$f":"K285-S285","v":0},{"$f":"L285-T285","v":0},null,null,{"$f":"IF(OR($C285=\"Annual\",$D285=$E285),IF(AND($D285=$E285,P$111=$B285+$D285),$I285,IF(AND(P$111>$B285+$D285,P$111<=$B285+$E285), $I285/($E285-$D285),0)), IF(OR(P$111=$B285+$D285,P$111=$B285+$E285),$I285/(($E285-$D285)*2),IF(AND(P$111>$B285+$D285,P$111<$B285+$E285),$I285/($E285-$D285),0)))","v":0},{"$f":"IF(OR($C285=\"Annual\",$D285=$E285),IF(AND($D285=$E285,Q$111=$B285+$D285),$I285,IF(AND(Q$111>$B285+$D285,Q$111<=$B285+$E285), $I285/($E285-$D285),0)), IF(OR(Q$111=$B285+$D285,Q$111=$B285+$E285),$I285/(($E285-$D285)*2),IF(AND(Q$111>$B285+$D285,Q$111<$B285+$E285),$I285/($E285-$D285),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A285","v":"Type 18"},{"$f":"B285+1","v":2016},{"$f":"C285","v":"Annual"},5,5,{"$f":"$N$104","v":6.2499999999999993E-2},null,null,null,{"$f":"$D$104/$D$31","v":0},{"$f":"J286-R286","v":0},{"$f":"K286-S286","v":0},{"$f":"L286-T286","v":0},null,null,null,{"$f":"IF(OR($C286=\"Annual\",$D286=$E286),IF(AND($D286=$E286,Q$111=$B286+$D286),$J286,IF(AND(Q$111>$B286+$D286,Q$111<=$B286+$E286), $J286/($E286-$D286),0)), IF(OR(Q$111=$B286+$D286,Q$111=$B286+$E286),$J286/(($E286-$D286)*2),IF(AND(Q$111>$B286+$D286,Q$111<$B286+$E286),$J286/($E286-$D286),0)))","v":0},{"$f":"IF(OR($C286=\"Annual\",$D286=$E286),IF(AND($D286=$E286,R$111=$B286+$D286),$J286,IF(AND(R$111>$B286+$D286,R$111<=$B286+$E286), $J286/($E286-$D286),0)), IF(OR(R$111=$B286+$D286,R$111=$B286+$E286),$J286/(($E286-$D286)*2),IF(AND(R$111>$B286+$D286,R$111<$B286+$E286),$J286/($E286-$D286),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A286","v":"Type 18"},{"$f":"B286+1","v":2017},{"$f":"C286","v":"Annual"},5,5,{"$f":"$O$104","v":6.2499999999999993E-2},null,null,null,null,{"$f":"$E$104/$E$31","v":0},{"$f":"K287-S287","v":0},{"$f":"L287-T287","v":0},null,null,null,null,{"$f":"IF(OR($C287=\"Annual\",$D287=$E287),IF(AND($D287=$E287,R$111=$B287+$D287),$K287,IF(AND(R$111>$B287+$D287,R$111<=$B287+$E287), $K287/($E287-$D287),0)), IF(OR(R$111=$B287+$D287,R$111=$B287+$E287),$K287/(($E287-$D287)*2),IF(AND(R$111>$B287+$D287,R$111<$B287+$E287),$K287/($E287-$D287),0)))","v":0},{"$f":"IF(OR($C287=\"Annual\",$D287=$E287),IF(AND($D287=$E287,S$111=$B287+$D287),$K287,IF(AND(S$111>$B287+$D287,S$111<=$B287+$E287), $K287/($E287-$D287),0)), IF(OR(S$111=$B287+$D287,S$111=$B287+$E287),$K287/(($E287-$D287)*2),IF(AND(S$111>$B287+$D287,S$111<$B287+$E287),$K287/($E287-$D287),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A287","v":"Type 18"},{"$f":"B287+1","v":2018},{"$f":"C287","v":"Annual"},5,5,{"$f":"$P$104","v":6.2499999999999993E-2},null,null,null,null,null,{"$f":"$F$104/$F$31","v":0},{"$f":"L288-T288","v":0},null,null,null,null,null,{"$f":"IF(OR($C288=\"Annual\",$D288=$E288),IF(AND($D288=$E288,S$111=$B288+$D288),$L288,IF(AND(S$111>$B288+$D288,S$111<=$B288+$E288), $L288/($E288-$D288),0)), IF(OR(S$111=$B288+$D288,S$111=$B288+$E288),$L288/(($E288-$D288)*2),IF(AND(S$111>$B288+$D288,S$111<$B288+$E288),$L288/($E288-$D288),0)))","v":0},{"$f":"IF(OR($C288=\"Annual\",$D288=$E288),IF(AND($D288=$E288,T$111=$B288+$D288),$L288,IF(AND(T$111>$B288+$D288,T$111<=$B288+$E288), $L288/($E288-$D288),0)), IF(OR(T$111=$B288+$D288,T$111=$B288+$E288),$L288/(($E288-$D288)*2),IF(AND(T$111>$B288+$D288,T$111<$B288+$E288),$L288/($E288-$D288),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A288","v":"Type 18"},{"$f":"B288+1","v":2019},{"$f":"C288","v":"Annual"},5,5,{"$f":"$Q$104","v":6.2499999999999993E-2},null,null,null,null,null,null,{"$f":"$G$104/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C289=\"Annual\",$D289=$E289),IF(AND($D289=$E289,T$111=$B289+$D289),$M289,IF(AND(T$111>$B289+$D289,T$111<=$B289+$E289), $M289/($E289-$D289),0)), IF(OR(T$111=$B289+$D289,T$111=$B289+$E289),$M289/(($E289-$D289)*2),IF(AND(T$111>$B289+$D289,T$111<$B289+$E289),$M289/($E289-$D289),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A86","v":"Type 19"},{"$f":"B119","v":2014},{"$f":"$I105","v":"Annual"},{"$f":"$J105","v":10},{"$f":"$K105","v":10},{"$f":"$L$105","v":5.4999999999999993E-2},null,{"$f":"$B$105/$B$31","v":0},{"$f":"H291-P291","v":0},{"$f":"I291-Q291","v":0},{"$f":"J291-R291","v":0},{"$f":"K291-S291","v":0},{"$f":"L291-T291","v":0},null,{"$f":"IF(OR($C291=\"Annual\",$D291=$E291),IF(AND($D291=$E291,O$111=$B291+$D291),$H291,IF(AND(O$111>$B291+$D291,O$111<=$B291+$E291), $H291/($E291-$D291),0)), IF(OR(O$111=$B291+$D291,O$111=$B291+$E291),$H291/(($E291-$D291)*2),IF(AND(O$111>$B291+$D291,O$111<$B291+$E291),$H291/($E291-$D291),0)))","v":0},{"$f":"IF(OR($C291=\"Annual\",$D291=$E291),IF(AND($D291=$E291,P$111=$B291+$D291),$H291,IF(AND(P$111>$B291+$D291,P$111<=$B291+$E291), $H291/($E291-$D291),0)), IF(OR(P$111=$B291+$D291,P$111=$B291+$E291),$H291/(($E291-$D291)*2),IF(AND(P$111>$B291+$D291,P$111<$B291+$E291),$H291/($E291-$D291),0)))","v":0},0,0,0,0,null,{"$f":"IF($C291=\"annual\",IF(V$111=$B291,0,G291*$F291),IF(V$111-$B291=0,0,IF((V$111-$B291)<$E291,AVERAGE(G291,H291)*$F291,IF((V$111-$B291)=$E291,G291*$F291/2,0))))","v":0},{"$f":"IF($C291=\"annual\",IF(W$111=$B291,0,H291*$F291),IF(W$111-$B291=0,0,IF((W$111-$B291)<$E291,AVERAGE(H291,I291)*$F291,IF((W$111-$B291)=$E291,H291*$F291/2,0))))","v":0},0,0,0,0]
[{"$f":"A291","v":"Type 19"},{"$f":"B291+1","v":2015},{"$f":"C291","v":"Annual"},{"$f":"D291","v":10},10,{"$f":"$M$105","v":6.2499999999999993E-2},null,null,{"$f":"$C$105/$C$31","v":0},{"$f":"I292-Q292","v":0},{"$f":"J292-R292","v":0},{"$f":"K292-S292","v":0},{"$f":"L292-T292","v":0},null,null,{"$f":"IF(OR($C292=\"Annual\",$D292=$E292),IF(AND($D292=$E292,P$111=$B292+$D292),$I292,IF(AND(P$111>$B292+$D292,P$111<=$B292+$E292), $I292/($E292-$D292),0)), IF(OR(P$111=$B292+$D292,P$111=$B292+$E292),$I292/(($E292-$D292)*2),IF(AND(P$111>$B292+$D292,P$111<$B292+$E292),$I292/($E292-$D292),0)))","v":0},{"$f":"IF(OR($C292=\"Annual\",$D292=$E292),IF(AND($D292=$E292,Q$111=$B292+$D292),$I292,IF(AND(Q$111>$B292+$D292,Q$111<=$B292+$E292), $I292/($E292-$D292),0)), IF(OR(Q$111=$B292+$D292,Q$111=$B292+$E292),$I292/(($E292-$D292)*2),IF(AND(Q$111>$B292+$D292,Q$111<$B292+$E292),$I292/($E292-$D292),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A292","v":"Type 19"},{"$f":"B292+1","v":2016},{"$f":"C292","v":"Annual"},10,10,{"$f":"$N$105","v":6.7499999999999991E-2},null,null,null,{"$f":"$D$105/$D$31","v":0},{"$f":"J293-R293","v":0},{"$f":"K293-S293","v":0},{"$f":"L293-T293","v":0},null,null,null,{"$f":"IF(OR($C293=\"Annual\",$D293=$E293),IF(AND($D293=$E293,Q$111=$B293+$D293),$J293,IF(AND(Q$111>$B293+$D293,Q$111<=$B293+$E293), $J293/($E293-$D293),0)), IF(OR(Q$111=$B293+$D293,Q$111=$B293+$E293),$J293/(($E293-$D293)*2),IF(AND(Q$111>$B293+$D293,Q$111<$B293+$E293),$J293/($E293-$D293),0)))","v":0},{"$f":"IF(OR($C293=\"Annual\",$D293=$E293),IF(AND($D293=$E293,R$111=$B293+$D293),$J293,IF(AND(R$111>$B293+$D293,R$111<=$B293+$E293), $J293/($E293-$D293),0)), IF(OR(R$111=$B293+$D293,R$111=$B293+$E293),$J293/(($E293-$D293)*2),IF(AND(R$111>$B293+$D293,R$111<$B293+$E293),$J293/($E293-$D293),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A293","v":"Type 19"},{"$f":"B293+1","v":2017},{"$f":"C293","v":"Annual"},10,10,{"$f":"$O$105","v":6.7499999999999991E-2},null,null,null,null,{"$f":"$E$105/$E$31","v":0},{"$f":"K294-S294","v":0},{"$f":"L294-T294","v":0},null,null,null,null,{"$f":"IF(OR($C294=\"Annual\",$D294=$E294),IF(AND($D294=$E294,R$111=$B294+$D294),$K294,IF(AND(R$111>$B294+$D294,R$111<=$B294+$E294), $K294/($E294-$D294),0)), IF(OR(R$111=$B294+$D294,R$111=$B294+$E294),$K294/(($E294-$D294)*2),IF(AND(R$111>$B294+$D294,R$111<$B294+$E294),$K294/($E294-$D294),0)))","v":0},{"$f":"IF(OR($C294=\"Annual\",$D294=$E294),IF(AND($D294=$E294,S$111=$B294+$D294),$K294,IF(AND(S$111>$B294+$D294,S$111<=$B294+$E294), $K294/($E294-$D294),0)), IF(OR(S$111=$B294+$D294,S$111=$B294+$E294),$K294/(($E294-$D294)*2),IF(AND(S$111>$B294+$D294,S$111<$B294+$E294),$K294/($E294-$D294),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A294","v":"Type 19"},{"$f":"B294+1","v":2018},{"$f":"C294","v":"Annual"},10,10,{"$f":"$P$105","v":6.7499999999999991E-2},null,null,null,null,null,{"$f":"$F$105/$F$31","v":0},{"$f":"L295-T295","v":0},null,null,null,null,null,{"$f":"IF(OR($C295=\"Annual\",$D295=$E295),IF(AND($D295=$E295,S$111=$B295+$D295),$L295,IF(AND(S$111>$B295+$D295,S$111<=$B295+$E295), $L295/($E295-$D295),0)), IF(OR(S$111=$B295+$D295,S$111=$B295+$E295),$L295/(($E295-$D295)*2),IF(AND(S$111>$B295+$D295,S$111<$B295+$E295),$L295/($E295-$D295),0)))","v":0},{"$f":"IF(OR($C295=\"Annual\",$D295=$E295),IF(AND($D295=$E295,T$111=$B295+$D295),$L295,IF(AND(T$111>$B295+$D295,T$111<=$B295+$E295), $L295/($E295-$D295),0)), IF(OR(T$111=$B295+$D295,T$111=$B295+$E295),$L295/(($E295-$D295)*2),IF(AND(T$111>$B295+$D295,T$111<$B295+$E295),$L295/($E295-$D295),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A295","v":"Type 19"},{"$f":"B295+1","v":2019},{"$f":"C295","v":"Annual"},10,10,{"$f":"$Q$105","v":6.7499999999999991E-2},null,null,null,null,null,null,{"$f":"$G$105/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C296=\"Annual\",$D296=$E296),IF(AND($D296=$E296,T$111=$B296+$D296),$M296,IF(AND(T$111>$B296+$D296,T$111<=$B296+$E296), $M296/($E296-$D296),0)), IF(OR(T$111=$B296+$D296,T$111=$B296+$E296),$M296/(($E296-$D296)*2),IF(AND(T$111>$B296+$D296,T$111<$B296+$E296),$M296/($E296-$D296),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A87","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J106","v":3},{"$f":"$K106","v":3},{"$f":"$L$106","v":5.9999999999999991E-2},null,{"$f":"$B$106/$B$31","v":0},{"$f":"H298-P298","v":0},{"$f":"I298-Q298","v":0},{"$f":"J298-R298","v":0},{"$f":"K298-S298","v":0},{"$f":"L298-T298","v":0},null,{"$f":"IF($D298=$E298,IF(O$111=$B298+$E298,$H298,0),0)","v":0},{"$f":"IF($D298=$E298,IF(P$111=$B298+$E298,$H298,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B298=$D298,$H298*(((1+$F298)^$D298)-1),0)","v":0},{"$f":"IF(W$111-$B298=$D298,$H298*(((1+$F298)^$D298)-1),0)","v":0},0,0,0,0]
[{"$f":"A298","v":"ZERO-COUPON BOND"},{"$f":"B298+1","v":2015},null,{"$f":"D298","v":3},3,{"$f":"$M$106","v":6.7499999999999991E-2},null,null,{"$f":"$C$106/$C$31","v":0},{"$f":"I299-Q299","v":0},{"$f":"J299-R299","v":0},{"$f":"K299-S299","v":0},{"$f":"L299-T299","v":0},null,null,{"$f":"IF($D299=$E299,IF(P$111=$B299+$E299,$I299,0),0)","v":0},{"$f":"IF($D299=$E299,IF(Q$111=$B299+$E299,$I299,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B299=$D299,$I299*(((1+$F299)^$D299)-1),0)","v":0},{"$f":"IF(X$111-$B299=$D299,$I299*(((1+$F299)^$D299)-1),0)","v":0},0,0,0]
[{"$f":"A299","v":"ZERO-COUPON BOND"},{"$f":"B299+1","v":2016},null,3,3,{"$f":"$N$106","v":7.2499999999999995E-2},null,null,null,{"$f":"$D$106/$D$31","v":0},{"$f":"J300-R300","v":0},{"$f":"K300-S300","v":0},{"$f":"L300-T300","v":0},null,null,null,{"$f":"IF($D300=$E300,IF(Q$111=$B300+$E300,$J300,0),0)","v":0},{"$f":"IF($D300=$E300,IF(R$111=$B300+$E300,$J300,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B300=$D300,$J300*(((1+$F300)^$D300)-1),0)","v":0},{"$f":"IF(Y$111-$B300=$D300,$J300*(((1+$F300)^$D300)-1),0)","v":0},0,0]
[{"$f":"A300","v":"ZERO-COUPON BOND"},{"$f":"B300+1","v":2017},null,3,3,{"$f":"$O$106","v":7.2499999999999995E-2},null,null,null,null,{"$f":"$E$106/$E$31","v":0},{"$f":"K301-S301","v":0},{"$f":"L301-T301","v":0},null,null,null,null,{"$f":"IF($D301=$E301,IF(R$111=$B301+$E301,$K301,0),0)","v":0},{"$f":"IF($D301=$E301,IF(S$111=$B301+$E301,$K301,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B301=$D301,$K301*(((1+$F301)^$D301)-1),0)","v":0},{"$f":"IF(Z$111-$B301=$D301,$K301*(((1+$F301)^$D301)-1),0)","v":0},0]
[{"$f":"A301","v":"ZERO-COUPON BOND"},{"$f":"B301+1","v":2018},null,3,3,{"$f":"$P$106","v":7.2499999999999995E-2},null,null,null,null,null,{"$f":"$F$106/$F$31","v":0},{"$f":"L302-T302","v":0},null,null,null,null,null,{"$f":"IF($D302=$E302,IF(S$111=$B302+$E302,$L302,0),0)","v":0},{"$f":"IF($D302=$E302,IF(T$111=$B302+$E302,$L302,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B302=$D302,$L302*(((1+$F302)^$D302)-1),0)","v":0},{"$f":"IF(AA$111-$B302=$D302,$L302*(((1+$F302)^$D302)-1),0)","v":0}]
[{"$f":"A302","v":"ZERO-COUPON BOND"},{"$f":"B302+1","v":2019},null,3,3,{"$f":"$Q$106","v":7.2499999999999995E-2},null,null,null,null,null,null,{"$f":"$G$106/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF($D303=$E303,IF(T$111=$B303+$E303,$M303,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B303=$D303,$M303*(((1+$F303)^$D303)-1),0)","v":0}]
[]
[null,"Calculations in LCU"]
[]
[{"$f":"'Input 4 - Forecast'!A89","v":"Domestic Residual Financing (annual payments, no interest or amortization in current year)"},{"$f":"B119","v":2014},null,{"$f":"$J108","v":1},{"$f":"$K108","v":1},{"$f":"$L$108","v":0.03},null,{"$f":"$B$108","v":4.8823307881662031E-2},{"$f":"H307-P307","v":0},{"$f":"I307-Q307","v":0},{"$f":"J307-R307","v":0},{"$f":"K307-S307","v":0},{"$f":"L307-T307","v":0},null,0,{"$f":"H307","v":4.8823307881662031E-2},0,0,0,0,null,0,{"$f":"H307*$F307","v":1.4646992364498609E-3},{"$f":"I307*$F307","v":0},0,0,0]
[null,{"$f":"B307+1","v":2015},null,{"$f":"D307","v":1},1,{"$f":"$M$108","v":3.5000000000000003E-2},null,null,{"$f":"$C$108","v":4.7243983356742576E-2},{"$f":"I308-Q308","v":0},{"$f":"J308-R308","v":0},{"$f":"K308-S308","v":0},{"$f":"L308-T308","v":0},null,null,0,{"$f":"I308","v":4.7243983356742576E-2},0,0,0,null,null,0,{"$f":"I308*$F308","v":1.6535394174859903E-3},0,0,0]
[null,{"$f":"B308+1","v":2016},null,1,1,{"$f":"$N$108","v":3.5000000000000003E-2},null,null,null,{"$f":"$D$108","v":0.10638299907823293},{"$f":"J309-R309","v":0},{"$f":"K309-S309","v":0},{"$f":"L309-T309","v":0},null,null,null,0,{"$f":"J309","v":0.10638299907823293},0,0,null,null,null,0,{"$f":"J309*$F309","v":3.7234049677381527E-3},0,0]
[null,{"$f":"B309+1","v":2017},null,1,1,{"$f":"$O$108","v":3.7500000000000006E-2},null,null,null,null,{"$f":"$E$108","v":0.60383456287827364},{"$f":"K310-S310","v":0},{"$f":"L310-T310","v":0},null,null,null,null,0,{"$f":"K310","v":0.60383456287827364},0,null,null,null,null,0,{"$f":"K310*$F310","v":2.2643796107935266E-2},{"$f":"L310*$F310","v":0}]
[null,{"$f":"B310+1","v":2018},null,1,1,{"$f":"$P$108","v":3.7500000000000006E-2},null,null,null,null,null,{"$f":"$F$108","v":0.26877075904627701},{"$f":"L311-T311","v":0},null,null,null,null,null,0,{"$f":"L311","v":0.26877075904627701},null,null,null,null,null,0,{"$f":"L311*$F311","v":1.007890346423539E-2}]
[null,{"$f":"B311+1","v":2019},null,1,1,{"$f":"$Q$108","v":3.7500000000000006E-2},null,null,null,null,null,null,{"$f":"$G$108","v":1.5366425197519963E-2},null,null,null,null,null,null,0,null,null,null,null,null,null,0]

{"sheet":"custom2","index":27,"n_rows":312,"n_cols":27,"rows_kept":312,"cut":false,"hidden":true,"merged":[[267,1,267,26],[304,1,304,26],[125,1,125,26],[135,1,135,26],[172,1,172,26],[211,1,211,26],[220,1,220,26],[230,1,230,26],[116,1,116,26],[72,1,72,6],[111,1,111,5],[111,7,111,12],[111,14,111,19],[111,21,111,26]]}
[]
[{"$f":"IF(ISBLANK(Custom2Name), \"Customized shock 2\",Custom2Name)","v":"Customized shock 2"},"First Year of projection"]
[null,{"$f":"FirstYear","v":2014},{"$f":"B3+1","v":2015},{"$f":"C3+1","v":2016},{"$f":"D3+1","v":2017},{"$f":"E3+1","v":2018},{"$f":"F3+1","v":2019}]
[]
["Total Public Debt",{"$f":"B7+B13","v":2055.7125134797711},2190.044738353668,2302.6016975375869,2410.0635389040008,2515.483403315784,2621.8278623764022]
["o/w public guarantees",{"$f":"'Baseline debt'!P8","v":""},{"$f":"'Baseline debt'!Q8","v":""},{"$f":"'Baseline debt'!R8","v":""},{"$f":"'Baseline debt'!S8","v":""},{"$f":"'Baseline debt'!T8","v":""},{"$f":"'Baseline debt'!U8","v":""}]
["Old Debt",{"$f":"B8+B9","v":1677.4929001639998},{"$f":"C8+C9","v":1501.0351927249999},1321.317233405,1202.066999161,1066.9348089269999,1002.004826151]
["o/w domestic-currency debt",{"$f":"'Baseline debt'!P11","v":1677.4929001639998},{"$f":"'Baseline debt'!Q11","v":1501.0351927249999},{"$f":"'Baseline debt'!R11","v":1321.317233405},{"$f":"'Baseline debt'!S11","v":1202.066999161},{"$f":"'Baseline debt'!T11","v":1066.9348089269999},{"$f":"'Baseline debt'!U11","v":1002.004826151}]
["o/w foreign-currency debt",{"$f":"'Baseline debt'!P13/'Baseline debt'!P$73*B32","v":0},{"$f":"'Baseline debt'!Q13/'Baseline debt'!Q$73*C32","v":0},{"$f":"'Baseline debt'!R13/'Baseline debt'!R$73*D32","v":0},{"$f":"'Baseline debt'!S13/'Baseline debt'!S$73*E32","v":0},{"$f":"'Baseline debt'!T13/'Baseline debt'!T$73*F32","v":0},{"$f":"'Baseline debt'!U13/'Baseline debt'!U$73*G32","v":0}]
["o/w short-term debt at original maturity",0,0,0,0,0,0]
["o/w MLT debt",{"$f":"B8+B9","v":1677.4929001639998},1501.0351927249999,1321.317233405,1202.066999161,1066.9348089269999,1002.004826151]
[]
["New Debt",{"$f":"B14+B15","v":378.21961331577143},{"$f":"C14+C15","v":689.00954562866809},981.28446413258666,1207.9965397430005,1448.5485943887843,1619.8230362254021]
["o/w domestic-currency debt",{"$f":"SUM(H119:H124,H138:H171,H214:H219,H233:H266,H307:H312)","v":378.21961331577143},689.00954562866809,981.28446413258666,1207.9965397430005,1448.5485943887843,1619.8230362254021]
["o/w foreign-currency debt",{"$f":"SUM(H128:H133,H175:H208,H223:H228,H270:H303)*B32","v":0},0,0,0,0,0]
["o/w short-term debt at original maturity",{"$f":"SUM(H119:H124,H214:H219,H307:H312)+SUM(H128:H133,H223:H228)*B32","v":151.04882330788175},182.35250097353912,195.81220198332565,210.68011472759372,221.98126350346249,235.19335603534279]
["o/w MLT debt",{"$f":"B14+B15-B16","v":227.17079000788968},506.65704465512897,785.47226214926104,997.31642501540682,1226.5673308853218,1384.6296801900594]
[]
["Gross Financing Needs",{"$f":"B63","v":360.31961331577145},{"$f":"C63","v":438.93875562077847},505.0274194774579,506.85000890898698,557.398210483291,568.82803119175878]
["Primary deficit",{"$f":"B49-B47","v":-32.700645783616778},30.377688736902883,24.824747429620516,10.538762700847315,0.90030712980808403,-6.7873508967237512]
["Interest revenues",{"$f":"B48","v":3.0065},0,0,0,0,0]
["Debt service",{"$f":"B23+B24","v":396.02675909938824},411.56756688387549,482.97767204783736,499.08624620813964,559.27290335348289,578.39038208848274]
["Interest payments",{"$f":"SUM(B50:B51,B58:B59)","v":85.156659263388221},84.061036136993792,90.507211754298268,99.698078665566385,107.29455728197564,115.90680995734189]
["Amortization payments",{"$f":"SUM(B53:B54,B60:B61)","v":310.87009983600001},327.50653074688171,392.47046029353908,399.38816754257329,451.97834607150725,462.48357213114082]
["Effective interest rate",{"$f":"'Baseline debt'!P64","v":4.2827521565925453E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(C23/(B5-B6)),C23/(B5-B6),\"\"),IF(ISNUMBER(C23/B5),C23/B5,\"\"))","v":4.0891435736167679E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(D23/(C5-C6)),D23/(C5-C6),\"\"),IF(ISNUMBER(D23/C5),D23/C5,\"\"))","v":4.1326649711428111E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(E23/(D5-D6)),E23/(D5-D6),\"\"),IF(ISNUMBER(E23/D5),E23/D5,\"\"))","v":4.3298013187510448E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(F23/(E5-E6)),F23/(E5-E6),\"\"),IF(ISNUMBER(F23/E5),F23/E5,\"\"))","v":4.4519389447619649E-2},{"$f":"IF(Guarantees=\"Yes\",IF(ISNUMBER(G23/(F5-F6)),G23/(F5-F6),\"\"),IF(ISNUMBER(G23/F5),G23/F5,\"\"))","v":4.6077350303547759E-2}]
["Real GDP growth",{"$f":"'Input 5 - Scenario Design'!E123","v":-1.7760310734682316E-2},{"$f":"'Input 5 - Scenario Design'!F123","v":-2.5087809775761107E-3},{"$f":"'Input 5 - Scenario Design'!G123","v":6.0000000000549371E-4},{"$f":"'Input 5 - Scenario Design'!H123","v":4.0007399999975133E-3},{"$f":"'Input 5 - Scenario Design'!I123","v":4.0076800000030752E-3},{"$f":"'Input 5 - Scenario Design'!J123","v":1.9999999999993443E-3}]
["Inflation",{"$f":"'Input 5 - Scenario Design'!E124","v":1.4156249101911822E-2},{"$f":"'Input 5 - Scenario Design'!F124","v":1.2999999999994793E-2},{"$f":"'Input 5 - Scenario Design'!G124","v":1.3000000000000345E-2},{"$f":"'Input 5 - Scenario Design'!H124","v":1.4000000000001789E-2},{"$f":"'Input 5 - Scenario Design'!I124","v":1.4500000000003288E-2},{"$f":"'Input 5 - Scenario Design'!J124","v":1.4699999999996161E-2}]
["Non-interest revenue-to-GDP ratio",{"$f":"'Input 5 - Scenario Design'!E125","v":0.47796221731901778},{"$f":"'Input 5 - Scenario Design'!F125","v":0.4292080213739965},{"$f":"'Input 5 - Scenario Design'!G125","v":0.43006713000201102},{"$f":"'Input 5 - Scenario Design'!H125","v":0.43100894299784753},{"$f":"'Input 5 - Scenario Design'!I125","v":0.43194552828964339},{"$f":"'Input 5 - Scenario Design'!J125","v":0.43281631916915969}]
["Non-interest expenditure-to-GDP ratio",{"$f":"'Input 5 - Scenario Design'!E126","v":0.45699863404227603},{"$f":"'Input 5 - Scenario Design'!F126","v":0.44848084690301204},{"$f":"'Input 5 - Scenario Design'!G126","v":0.44560550351225459},{"$f":"'Input 5 - Scenario Design'!H126","v":0.4374883961766492},{"$f":"'Input 5 - Scenario Design'!I126","v":0.43248896670282699},{"$f":"'Input 5 - Scenario Design'!J126","v":0.42878678758413863}]
["Primary balance",{"$f":"'Input 5 - Scenario Design'!E127","v":2.0963583276741748E-2},{"$f":"'Input 5 - Scenario Design'!F127","v":3.0727174470984442E-2},{"$f":"'Input 5 - Scenario Design'!G127","v":3.4461626489756425E-2},{"$f":"'Input 5 - Scenario Design'!H127","v":4.3520546821198325E-2},{"$f":"'Input 5 - Scenario Design'!I127","v":4.9456561586816383E-2},{"$f":"'Input 5 - Scenario Design'!J127","v":5.4029531585021051E-2}]
["Nominal exchange rate -- average (LCU/USD)",{"$f":"'Input 5 - Scenario Design'!E128","v":0.75766826749923399},{"$f":"'Input 5 - Scenario Design'!F128","v":0.751442424023817},{"$f":"'Input 5 - Scenario Design'!G128","v":0.744026739317876},{"$f":"'Input 5 - Scenario Design'!H128","v":0.73697878514773096},{"$f":"'Input 5 - Scenario Design'!I128","v":0.73103781632103304},{"$f":"'Input 5 - Scenario Design'!J128","v":0.72514507606215295}]
["Nominal exchange rate -- end of period (LCU/USD)",{"$f":"'Input 5 - Scenario Design'!E129","v":0.75579575512170705},{"$f":"'Input 5 - Scenario Design'!F129","v":0.74795052338016799},{"$f":"'Input 5 - Scenario Design'!G129","v":0.74070775346898998},{"$f":"'Input 5 - Scenario Design'!H129","v":0.734160686527219},{"$f":"'Input 5 - Scenario Design'!I129","v":0.728293223159306},{"$f":"'Input 5 - Scenario Design'!J129","v":0.72247682587548701}]
["Interest rate shock, basis points, compared to baseline",{"$f":"'Input 5 - Scenario Design'!E130","v":0},{"$f":"'Input 5 - Scenario Design'!F130","v":25},{"$f":"'Input 5 - Scenario Design'!G130","v":25},{"$f":"'Input 5 - Scenario Design'!H130","v":25},{"$f":"'Input 5 - Scenario Design'!I130","v":25},{"$f":"'Input 5 - Scenario Design'!J130","v":25}]
["Nominal GDP growth",{"$f":"(1+B26)*(1+B27)-1","v":-3.8554810156580244E-3},1.0458604869710175E-2,1.3607800000005943E-2,1.8056750359999318E-2,1.8565791360006356E-2,1.6729399999995564E-2]
["Nominal GDP in LCU",{"$f":"'Input 2 - Data'!P7*(1+B34)","v":1559.8786405898848},{"$f":"B35*(1+C34)","v":1576.1927949365149},{"$f":"C35*(1+D34)","v":1597.6413112514615},{"$f":"D35*(1+E34)","v":1626.4895215735512},{"$f":"E35*(1+F34)","v":1656.6865866803223},{"$f":"F35*(1+G34)","v":1684.4019592635248}]
[]
["Total public debt-to-GDP",{"$f":"B5/B35","v":1.3178669545102442},1.3894523216887802,1.4412507246284945,1.4817578022712246,1.518382187397511,1.5565333725465094]
["Debt service-to-GDP",{"$f":"B22/B35","v":0.25388305781892528},0.26111499063187404,0.30230669966183599,0.3068487313249319,0.33758521850180306,0.34338025962720548]
["Gross financing needs-to-GDP",{"$f":"B19/B35","v":0.2309920810118361},0.2784803718370365,0.3161081376156083,0.31162205608225113,0.33645362675399493,0.33770325904896764]
["Total public debt-to-revenue",{"$f":"B5/(B47+B48)","v":2.7461877163327792},{"$f":"C5/C47","v":3.2372468651466817},3.3512226907965625,3.4378818034841205,3.5152168223844922,3.5962908596756535]
["Debt service-to-revenue",{"$f":"B22/(B47+B48)","v":0.52904470544709881},{"$f":"C22/C47","v":0.60836465682999852},0.70292909774439716,0.71193124019810494,0.78154581166408899,0.793362552240089]
["Gross financing needs-to-revenue",{"$f":"B19/(B47+B48)","v":0.48134420039433473},{"$f":"C19/C47","v":0.64882378233648774},0.73502045509530145,0.72300600984004959,0.77892605599191234,0.78024613234830797]
[]
[]
[null,{"$f":"FirstYear","v":2014},{"$f":"B45+1","v":2015},{"$f":"C45+1","v":2016},{"$f":"D45+1","v":2017},{"$f":"E45+1","v":2018},{"$f":"F45+1","v":2019}]
[]
["Public sector non-interest revenues and grants",{"$f":"B28*B$35","v":745.56305380491654},676.51459081865096,687.09301350256567,701.03152949049104,715.59836289399789,729.03665600975967]
["Public sector interest revenue",{"$f":"'Input 4 - Forecast'!C21","v":3.0065},{"$f":"'Input 4 - Forecast'!D21","v":3.0065},{"$f":"'Input 4 - Forecast'!E21","v":2.7749999999999999},{"$f":"'Input 4 - Forecast'!F21","v":2.7749999999999999},{"$f":"'Input 4 - Forecast'!G21","v":2.7749999999999999},{"$f":"'Input 4 - Forecast'!H21","v":2.7749999999999999}]
["Public sector non-interest expenditures ",{"$f":"B29*B$35","v":712.86240802129976},{"$f":"C29*C$35","v":706.89227955555384},711.91776093218618,711.57029219133835,716.49867002380597,722.24930511303592]
["Interest expenditures on OLD debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C24","v":84.006859291943002},{"$f":"'Input 4 - Forecast'!D24","v":73.311144640000009},{"$f":"'Input 4 - Forecast'!E24","v":67.484902319999989},{"$f":"'Input 4 - Forecast'!F24","v":63.309651839999987},{"$f":"'Input 4 - Forecast'!G24","v":58.924689679999986},{"$f":"'Input 4 - Forecast'!H24","v":54.568045519999998},null,"Interest payments on OLD debt denominated in LCU are assumed to be independent of market conditions"]
["Interest expenditures on OLD debt denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C25/'Input 4 - Forecast'!C$17)*B31","v":0},{"$f":"('Input 4 - Forecast'!D25/'Input 4 - Forecast'!D$17)*C31","v":0},{"$f":"('Input 4 - Forecast'!E25/'Input 4 - Forecast'!E$17)*D31","v":0},{"$f":"('Input 4 - Forecast'!F25/'Input 4 - Forecast'!F$17)*E31","v":0},{"$f":"('Input 4 - Forecast'!G25/'Input 4 - Forecast'!G$17)*F31","v":0},{"$f":"('Input 4 - Forecast'!H25/'Input 4 - Forecast'!H$17)*G31","v":0},null,"Interest payments on OLD debt denominated in foreign currency are subject to exchange rate shocks."]
[]
["Principal payments on OLD debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C27","v":310.87009983600001},{"$f":"'Input 4 - Forecast'!D27","v":176.45770743899999},{"$f":"'Input 4 - Forecast'!E27","v":179.71795931999998},{"$f":"'Input 4 - Forecast'!F27","v":119.25023424400001},{"$f":"'Input 4 - Forecast'!G27","v":135.13219023400001},{"$f":"'Input 4 - Forecast'!H27","v":64.929982776000003},null,"Amortization payments on OLD debt denominated in LCU are assumed to be independent of market conditions"]
["Principal payments on OLD debt denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C28/'Input 4 - Forecast'!C$17)*B31","v":0},{"$f":"('Input 4 - Forecast'!D28/'Input 4 - Forecast'!D$17)*C31","v":0},{"$f":"('Input 4 - Forecast'!E28/'Input 4 - Forecast'!E$17)*D31","v":0},{"$f":"('Input 4 - Forecast'!F28/'Input 4 - Forecast'!F$17)*E31","v":0},{"$f":"('Input 4 - Forecast'!G28/'Input 4 - Forecast'!G$17)*F31","v":0},{"$f":"('Input 4 - Forecast'!H28/'Input 4 - Forecast'!H$17)*G31","v":0},null,"Amortization payments on OLD debt denominated in foreign currency are subject to exchange rate shocks."]
[]
["Recognition of implicit contingent liability",{"$f":"'Input 4 - Forecast'!C30","v":0},{"$f":"'Input 4 - Forecast'!D30","v":0},{"$f":"'Input 4 - Forecast'!E30","v":0},{"$f":"'Input 4 - Forecast'!F30","v":0},{"$f":"'Input 4 - Forecast'!G30","v":0},{"$f":"'Input 4 - Forecast'!H30","v":0}]
[]
["Interest expenditures on NEW debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C32","v":1.1497999714452218},{"$f":"SUM(W119:W124,W138:W171,W214:W219,W233:W266,W307:W312)+Baseline!W282","v":10.749891496993781},{"$f":"SUM(X119:X124,X138:X171,X214:X219,X233:X266,X307:X312)+Baseline!X282","v":23.022309434298283},{"$f":"SUM(Y119:Y124,Y138:Y171,Y214:Y219,Y233:Y266,Y307:Y312)+Baseline!Y282","v":36.388426825566398},{"$f":"SUM(Z119:Z124,Z138:Z171,Z214:Z219,Z233:Z266,Z307:Z312)+Baseline!Z282","v":48.369867601975663},{"$f":"SUM(AA119:AA124,AA138:AA171,AA214:AA219,AA233:AA266,AA307:AA312)+Baseline!AA282","v":61.338764437341894}]
["Interest expenditures on NEW debt denominated in foreign currency",{"$f":"'Input 4 - Forecast'!C33","v":0},{"$f":"SUM(W128:W133,W175:W210,W223:W229,W270:W303,Baseline!W283)*C31","v":0},{"$f":"SUM(X128:X133,X175:X210,X223:X229,X270:X303,Baseline!X283)*D31","v":0},{"$f":"SUM(Y128:Y133,Y175:Y210,Y223:Y229,Y270:Y303,Baseline!Y283)*E31","v":0},{"$f":"SUM(Z128:Z133,Z175:Z210,Z223:Z229,Z270:Z303,Baseline!Z283)*F31","v":0},{"$f":"SUM(AA128:AA133,AA175:AA210,AA223:AA229,AA270:AA303,Baseline!AA283)*G31","v":0}]
["Principal payments on NEW debt denominated in local currency",{"$f":"'Input 4 - Forecast'!C34","v":0},{"$f":"SUM(P119:P124,P138:P171,P214:P219,P233:P266,P307:P312)","v":151.04882330788175},212.75250097353913,280.13793329857327,316.84615583750724,397.55358935514079]
["Principal payments on NEW debt denominated in foreign currency",{"$f":"'Input 4 - Forecast'!C35","v":0},{"$f":"SUM(P128:P134,P175:P210,P223:P229,P270:P303)*C31","v":0},0,0,0,0]
[]
["Gross financing requirements",{"$f":"SUM(B49:B51,B53:B54,B56,B58:B61)-SUM(B47:B48)","v":360.31961331577145},{"$f":"SUM(C49:C51,C53:C54,C56,C58:C61)-SUM(C47:C48)","v":438.93875562077847},505.0274194774579,506.85000890898698,557.398210483291,568.82803119175878]
[]
["Change in domestic arrears",{"$f":"'Input 4 - Forecast'!C39","v":-12.2},{"$f":"'Input 4 - Forecast'!D39","v":-20},{"$f":"'Input 4 - Forecast'!E39","v":0},{"$f":"'Input 4 - Forecast'!F39","v":0},{"$f":"'Input 4 - Forecast'!G39","v":0},{"$f":"'Input 4 - Forecast'!H39","v":0}]
["Change in external arrears",{"$f":"('Input 4 - Forecast'!C40/'Input 4 - Forecast'!C$17)*'Input 5 - Scenario Design'!E$48","v":0},{"$f":"('Input 4 - Forecast'!D40/'Input 4 - Forecast'!D$17)*'Input 5 - Scenario Design'!F$48","v":0},{"$f":"('Input 4 - Forecast'!E40/'Input 4 - Forecast'!E$17)*'Input 5 - Scenario Design'!G$48","v":0},{"$f":"('Input 4 - Forecast'!F40/'Input 4 - Forecast'!F$17)*'Input 5 - Scenario Design'!H$48","v":0},{"$f":"('Input 4 - Forecast'!G40/'Input 4 - Forecast'!G$17)*'Input 5 - Scenario Design'!I$48","v":0},{"$f":"('Input 4 - Forecast'!H40/'Input 4 - Forecast'!H$17)*'Input 5 - Scenario Design'!J$48","v":0},null,"Change in external arrears are subject to exchange rate shocks."]
["Debt relief",{"$f":"('Input 4 - Forecast'!C41/'Input 4 - Forecast'!C$17)*'Input 5 - Scenario Design'!E$48","v":0},{"$f":"('Input 4 - Forecast'!D41/'Input 4 - Forecast'!D$17)*'Input 5 - Scenario Design'!F$48","v":0},{"$f":"('Input 4 - Forecast'!E41/'Input 4 - Forecast'!E$17)*'Input 5 - Scenario Design'!G$48","v":0},{"$f":"('Input 4 - Forecast'!F41/'Input 4 - Forecast'!F$17)*'Input 5 - Scenario Design'!H$48","v":0},{"$f":"('Input 4 - Forecast'!G41/'Input 4 - Forecast'!G$17)*'Input 5 - Scenario Design'!I$48","v":0},{"$f":"('Input 4 - Forecast'!H41/'Input 4 - Forecast'!H$17)*'Input 5 - Scenario Design'!J$48","v":0},null,"Debt relief is assumed to be from external creditors and is thus subject to exchange rate shocks."]
[{"$f":"'Input 2 - Data'!D31","v":"Please specify (1) (e.g., privatization receipts) (+ reduces financing needs)"},{"$f":"'Input 4 - Forecast'!C42","v":0},{"$f":"'Input 4 - Forecast'!D42","v":0},{"$f":"'Input 4 - Forecast'!E42","v":0},{"$f":"'Input 4 - Forecast'!F42","v":0},{"$f":"'Input 4 - Forecast'!G42","v":0},{"$f":"'Input 4 - Forecast'!H42","v":0}]
[{"$f":"'Input 2 - Data'!D32","v":"Please specify (2) (e.g., other debt flows) (+ increases financing needs)"},{"$f":"'Input 4 - Forecast'!C43","v":5.7},{"$f":"'Input 4 - Forecast'!D43","v":2.9},{"$f":"'Input 4 - Forecast'!E43","v":0},{"$f":"'Input 4 - Forecast'!F43","v":0},{"$f":"'Input 4 - Forecast'!G43","v":0},{"$f":"'Input 4 - Forecast'!H43","v":0}]
[]
["Financing needs to be financed with new issuance",{"$f":"B63-B65-B66-B67-B68+B69","v":378.21961331577143},{"$f":"C63-C65-C66-C67-C68+C69","v":461.83875562077844},505.0274194774579,506.85000890898698,557.398210483291,568.82803119175878]
[]
["New Issuance of domestic debt (new debt) 1/","Fiscal needs in LCU automatically filled by issuing debt\n (same profile as in the baseline scenario)",null,null,null,null,null,null,"Semi-annual or annual payments","Grace period","Maturity",{"$f":"CONCATENATE(\"Interest Rate on debt issued in \",B45)","v":"Interest Rate on debt issued in 2014"},"Interest Rate on debt issued in 2015","Interest Rate on debt issued in 2016","Interest Rate on debt issued in 2017","Interest Rate on debt issued in 2018","Interest Rate on debt issued in 2019"]
["Short-term debt 2/"]
["Denominated in local currency",{"$f":"('Input 4 - Forecast'!C56/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":151.00000000000009},{"$f":"('Input 4 - Forecast'!D56/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":182.29988964031591},{"$f":"('Input 4 - Forecast'!E56/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":195.68942934456817},{"$f":"('Input 4 - Forecast'!F56/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":209.96081700183279},{"$f":"('Input 4 - Forecast'!G56/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":221.65408750089321},{"$f":"('Input 4 - Forecast'!H56/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":235.17424574600463},null,{"$f":"'Input 4 - Forecast'!J56","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K56","v":1},{"$f":"'Input 4 - Forecast'!L56","v":1},{"$f":"'Input 4 - Forecast'!M56+B$33/10000","v":1.52291386946387E-2},{"$f":"'Input 4 - Forecast'!N56+C$33/10000","v":1.9362499999999998E-2},{"$f":"'Input 4 - Forecast'!O56+D$33/10000","v":2.2324999999999897E-2},{"$f":"'Input 4 - Forecast'!P56+E$33/10000","v":2.62999999999999E-2},{"$f":"'Input 4 - Forecast'!Q56+F$33/10000","v":2.9512499999999997E-2},{"$f":"'Input 4 - Forecast'!R56+G$33/10000","v":3.2437500000000001E-2}]
["Denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C57/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D57/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E57/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F57/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G57/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H57/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J57","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K57","v":1},{"$f":"'Input 4 - Forecast'!L57","v":1},{"$f":"'Input 4 - Forecast'!M57+B$33/10000","v":0.03},{"$f":"'Input 4 - Forecast'!N57+C$33/10000","v":3.2500000000000001E-2},{"$f":"'Input 4 - Forecast'!O57+D$33/10000","v":3.2500000000000001E-2},{"$f":"'Input 4 - Forecast'!P57+E$33/10000","v":3.2500000000000001E-2},{"$f":"'Input 4 - Forecast'!Q57+F$33/10000","v":3.2500000000000001E-2},{"$f":"'Input 4 - Forecast'!R57+G$33/10000","v":3.2500000000000001E-2}]
["Long-term debt 3/"]
["Denominated in local currency"]
["Type 1",{"$f":"('Input 4 - Forecast'!C60/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":30.400000000000016},{"$f":"('Input 4 - Forecast'!D60/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":42.254941307357996},{"$f":"('Input 4 - Forecast'!E60/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":51.838259429024674},{"$f":"('Input 4 - Forecast'!F60/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":48.666414536848656},{"$f":"('Input 4 - Forecast'!G60/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":58.71631456977304},{"$f":"('Input 4 - Forecast'!H60/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":47.502082750020804},null,{"$f":"'Input 4 - Forecast'!J60","v":"Annual"},{"$f":"'Input 4 - Forecast'!K60","v":2},{"$f":"'Input 4 - Forecast'!L60","v":2},{"$f":"'Input 4 - Forecast'!M60+B$33/10000","v":2.5614569347319347E-2},{"$f":"'Input 4 - Forecast'!N60+C$33/10000","v":2.993125E-2},{"$f":"'Input 4 - Forecast'!O60+D$33/10000","v":3.2912499999999949E-2},{"$f":"'Input 4 - Forecast'!P60+E$33/10000","v":3.5399999999999952E-2},{"$f":"'Input 4 - Forecast'!Q60+F$33/10000","v":3.7506249999999998E-2},{"$f":"'Input 4 - Forecast'!R60+G$33/10000","v":3.8968749999999996E-2}]
["Type 2",{"$f":"('Input 4 - Forecast'!C61/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":42.070790007889578},{"$f":"('Input 4 - Forecast'!D61/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":54.327781680888847},{"$f":"('Input 4 - Forecast'!E61/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":62.205911314829613},{"$f":"('Input 4 - Forecast'!F61/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":55.618759470684182},{"$f":"('Input 4 - Forecast'!G61/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":66.055853890994669},{"$f":"('Input 4 - Forecast'!H61/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":59.680040542361567},null,{"$f":"'Input 4 - Forecast'!J61","v":"Annual"},{"$f":"'Input 4 - Forecast'!K61","v":3},{"$f":"'Input 4 - Forecast'!L61","v":3},{"$f":"'Input 4 - Forecast'!M61+B$33/10000","v":2.5614569347319347E-2},{"$f":"'Input 4 - Forecast'!N61+C$33/10000","v":2.993125E-2},{"$f":"'Input 4 - Forecast'!O61+D$33/10000","v":3.2912499999999949E-2},{"$f":"'Input 4 - Forecast'!P61+E$33/10000","v":3.5399999999999952E-2},{"$f":"'Input 4 - Forecast'!Q61+F$33/10000","v":3.7506249999999998E-2},{"$f":"'Input 4 - Forecast'!R61+G$33/10000","v":3.8968749999999996E-2}]
["Type 3",{"$f":"('Input 4 - Forecast'!C62/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":64.700000000000045},{"$f":"('Input 4 - Forecast'!D62/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":69.418832147802419},{"$f":"('Input 4 - Forecast'!E62/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":77.239006549246767},{"$f":"('Input 4 - Forecast'!F62/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":66.742511364821027},{"$f":"('Input 4 - Forecast'!G62/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":78.533070737071441},{"$f":"('Input 4 - Forecast'!H62/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":86.282471618070574},null,{"$f":"'Input 4 - Forecast'!J62","v":"Annual"},{"$f":"'Input 4 - Forecast'!K62","v":5},{"$f":"'Input 4 - Forecast'!L62","v":5},{"$f":"'Input 4 - Forecast'!M62+B$33/10000","v":3.5999999999999997E-2},{"$f":"'Input 4 - Forecast'!N62+C$33/10000","v":4.0500000000000001E-2},{"$f":"'Input 4 - Forecast'!O62+D$33/10000","v":4.3499999999999997E-2},{"$f":"'Input 4 - Forecast'!P62+E$33/10000","v":4.4500000000000005E-2},{"$f":"'Input 4 - Forecast'!Q62+F$33/10000","v":4.5499999999999999E-2},{"$f":"'Input 4 - Forecast'!R62+G$33/10000","v":4.5499999999999999E-2}]
["Type 4",{"$f":"('Input 4 - Forecast'!C63/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":90.000000000000043},{"$f":"('Input 4 - Forecast'!D63/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":113.48469951119003},{"$f":"('Input 4 - Forecast'!E63/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":117.93204020103114},{"$f":"('Input 4 - Forecast'!F63/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":125.14220880903942},{"$f":"('Input 4 - Forecast'!G63/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":132.11170778198934},{"$f":"('Input 4 - Forecast'!H63/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":140.17008024596302},null,{"$f":"'Input 4 - Forecast'!J63","v":"Annual"},{"$f":"'Input 4 - Forecast'!K63","v":10},{"$f":"'Input 4 - Forecast'!L63","v":10},{"$f":"'Input 4 - Forecast'!M63+B$33/10000","v":4.5999999999999999E-2},{"$f":"'Input 4 - Forecast'!N63+C$33/10000","v":5.0500000000000003E-2},{"$f":"'Input 4 - Forecast'!O63+D$33/10000","v":5.3499999999999999E-2},{"$f":"'Input 4 - Forecast'!P63+E$33/10000","v":5.4500000000000007E-2},{"$f":"'Input 4 - Forecast'!Q63+F$33/10000","v":5.5500000000000001E-2},{"$f":"'Input 4 - Forecast'!R63+G$33/10000","v":5.5500000000000001E-2}]
["Type 5",{"$f":"('Input 4 - Forecast'!C64/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D64/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E64/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F64/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G64/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H64/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K64","v":3},{"$f":"'Input 4 - Forecast'!L64","v":3},{"$f":"'Input 4 - Forecast'!M64+B$33/10000","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!N64+C$33/10000","v":0.12750000000000003},{"$f":"'Input 4 - Forecast'!O64+D$33/10000","v":0.13250000000000003},{"$f":"'Input 4 - Forecast'!P64+E$33/10000","v":0.13250000000000003},{"$f":"'Input 4 - Forecast'!Q64+F$33/10000","v":0.13250000000000003},{"$f":"'Input 4 - Forecast'!R64+G$33/10000","v":0.13250000000000003}]
["Denominated in foreign currency"]
["Type 6",{"$f":"('Input 4 - Forecast'!C66/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D66/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E66/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F66/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G66/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H66/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J66","v":"Annual"},{"$f":"'Input 4 - Forecast'!K66","v":2},{"$f":"'Input 4 - Forecast'!L66","v":2},{"$f":"'Input 4 - Forecast'!M66+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N66+C$33/10000","v":4.7500000000000001E-2},{"$f":"'Input 4 - Forecast'!O66+D$33/10000","v":5.2499999999999998E-2},{"$f":"'Input 4 - Forecast'!P66+E$33/10000","v":5.2499999999999998E-2},{"$f":"'Input 4 - Forecast'!Q66+F$33/10000","v":5.2499999999999998E-2},{"$f":"'Input 4 - Forecast'!R66+G$33/10000","v":5.2499999999999998E-2}]
["Type 7",{"$f":"('Input 4 - Forecast'!C67/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D67/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E67/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F67/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G67/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H67/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J67","v":"Annual"},{"$f":"'Input 4 - Forecast'!K67","v":3},{"$f":"'Input 4 - Forecast'!L67","v":3},{"$f":"'Input 4 - Forecast'!M67+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N67+C$33/10000","v":4.7500000000000001E-2},{"$f":"'Input 4 - Forecast'!O67+D$33/10000","v":5.2499999999999998E-2},{"$f":"'Input 4 - Forecast'!P67+E$33/10000","v":5.2499999999999998E-2},{"$f":"'Input 4 - Forecast'!Q67+F$33/10000","v":5.2499999999999998E-2},{"$f":"'Input 4 - Forecast'!R67+G$33/10000","v":5.2499999999999998E-2}]
["Type 8",{"$f":"('Input 4 - Forecast'!C68/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D68/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E68/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F68/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G68/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H68/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J68","v":"Annual"},{"$f":"'Input 4 - Forecast'!K68","v":5},{"$f":"'Input 4 - Forecast'!L68","v":5},{"$f":"'Input 4 - Forecast'!M68+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N68+C$33/10000","v":4.7500000000000001E-2},{"$f":"'Input 4 - Forecast'!O68+D$33/10000","v":5.2499999999999998E-2},{"$f":"'Input 4 - Forecast'!P68+E$33/10000","v":5.2499999999999998E-2},{"$f":"'Input 4 - Forecast'!Q68+F$33/10000","v":5.2499999999999998E-2},{"$f":"'Input 4 - Forecast'!R68+G$33/10000","v":5.2499999999999998E-2}]
["Type 9",{"$f":"('Input 4 - Forecast'!C69/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D69/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E69/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F69/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G69/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H69/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J69","v":"Annual"},{"$f":"'Input 4 - Forecast'!K69","v":10},{"$f":"'Input 4 - Forecast'!L69","v":10},{"$f":"'Input 4 - Forecast'!M69+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N69+C$33/10000","v":4.7500000000000001E-2},{"$f":"'Input 4 - Forecast'!O69+D$33/10000","v":5.2499999999999998E-2},{"$f":"'Input 4 - Forecast'!P69+E$33/10000","v":5.2499999999999998E-2},{"$f":"'Input 4 - Forecast'!Q69+F$33/10000","v":5.2499999999999998E-2},{"$f":"'Input 4 - Forecast'!R69+G$33/10000","v":5.2499999999999998E-2}]
["Type 10",{"$f":"('Input 4 - Forecast'!C70/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D70/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E70/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F70/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G70/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H70/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K70","v":3},{"$f":"'Input 4 - Forecast'!L70","v":3},{"$f":"'Input 4 - Forecast'!M70+B$33/10000","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!N70+C$33/10000","v":6.7499999999999991E-2},{"$f":"'Input 4 - Forecast'!O70+D$33/10000","v":7.2499999999999995E-2},{"$f":"'Input 4 - Forecast'!P70+E$33/10000","v":7.2499999999999995E-2},{"$f":"'Input 4 - Forecast'!Q70+F$33/10000","v":7.2499999999999995E-2},{"$f":"'Input 4 - Forecast'!R70+G$33/10000","v":7.2499999999999995E-2}]
["New Issuance of foreign debt (new debt) 1/"]
["Short-term debt 2/"]
["Denominated in local currency",{"$f":"('Input 4 - Forecast'!C73/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D73/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E73/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F73/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G73/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H73/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J73","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K73","v":1},{"$f":"'Input 4 - Forecast'!L73","v":1},{"$f":"'Input 4 - Forecast'!M73+B$33/10000","v":7.0000000000000007E-2},{"$f":"'Input 4 - Forecast'!N73+C$33/10000","v":7.7500000000000013E-2},{"$f":"'Input 4 - Forecast'!O73+D$33/10000","v":8.2500000000000018E-2},{"$f":"'Input 4 - Forecast'!P73+E$33/10000","v":8.2500000000000018E-2},{"$f":"'Input 4 - Forecast'!Q73+F$33/10000","v":8.2500000000000018E-2},{"$f":"'Input 4 - Forecast'!R73+G$33/10000","v":8.2500000000000018E-2}]
["Denominated in foreign currency",{"$f":"('Input 4 - Forecast'!C74/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D74/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E74/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F74/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G74/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H74/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J74","v":"Semi-annual"},{"$f":"'Input 4 - Forecast'!K74","v":1},{"$f":"'Input 4 - Forecast'!L74","v":1},{"$f":"'Input 4 - Forecast'!M74+B$33/10000","v":0.01},{"$f":"'Input 4 - Forecast'!N74+C$33/10000","v":1.7499999999999998E-2},{"$f":"'Input 4 - Forecast'!O74+D$33/10000","v":2.2499999999999999E-2},{"$f":"'Input 4 - Forecast'!P74+E$33/10000","v":2.2499999999999999E-2},{"$f":"'Input 4 - Forecast'!Q74+F$33/10000","v":2.2499999999999999E-2},{"$f":"'Input 4 - Forecast'!R74+G$33/10000","v":2.2499999999999999E-2}]
["Long-term debt 3/"]
["Denominated in local currency"]
["Type 11",{"$f":"('Input 4 - Forecast'!C77/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D77/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E77/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F77/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G77/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H77/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J77","v":"Annual"},{"$f":"'Input 4 - Forecast'!K77","v":2},{"$f":"'Input 4 - Forecast'!L77","v":2},{"$f":"'Input 4 - Forecast'!M77+B$33/10000","v":0.1},{"$f":"'Input 4 - Forecast'!N77+C$33/10000","v":0.10750000000000001},{"$f":"'Input 4 - Forecast'!O77+D$33/10000","v":0.11250000000000002},{"$f":"'Input 4 - Forecast'!P77+E$33/10000","v":0.11250000000000002},{"$f":"'Input 4 - Forecast'!Q77+F$33/10000","v":0.11250000000000002},{"$f":"'Input 4 - Forecast'!R77+G$33/10000","v":0.11250000000000002}]
["Type 12",{"$f":"('Input 4 - Forecast'!C78/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D78/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E78/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F78/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G78/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H78/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J78","v":"Annual"},{"$f":"'Input 4 - Forecast'!K78","v":3},{"$f":"'Input 4 - Forecast'!L78","v":3},{"$f":"'Input 4 - Forecast'!M78+B$33/10000","v":0.10500000000000001},{"$f":"'Input 4 - Forecast'!N78+C$33/10000","v":0.11250000000000002},{"$f":"'Input 4 - Forecast'!O78+D$33/10000","v":0.11750000000000002},{"$f":"'Input 4 - Forecast'!P78+E$33/10000","v":0.11750000000000002},{"$f":"'Input 4 - Forecast'!Q78+F$33/10000","v":0.11750000000000002},{"$f":"'Input 4 - Forecast'!R78+G$33/10000","v":0.11750000000000002}]
["Type 13",{"$f":"('Input 4 - Forecast'!C79/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D79/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E79/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F79/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G79/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H79/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J79","v":"Annual"},{"$f":"'Input 4 - Forecast'!K79","v":5},{"$f":"'Input 4 - Forecast'!L79","v":5},{"$f":"'Input 4 - Forecast'!M79+B$33/10000","v":0.11000000000000001},{"$f":"'Input 4 - Forecast'!N79+C$33/10000","v":0.11750000000000002},{"$f":"'Input 4 - Forecast'!O79+D$33/10000","v":0.12250000000000003},{"$f":"'Input 4 - Forecast'!P79+E$33/10000","v":0.12250000000000003},{"$f":"'Input 4 - Forecast'!Q79+F$33/10000","v":0.12250000000000003},{"$f":"'Input 4 - Forecast'!R79+G$33/10000","v":0.12250000000000003}]
["Type 14",{"$f":"('Input 4 - Forecast'!C80/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D80/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E80/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F80/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G80/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H80/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J80","v":"Annual"},{"$f":"'Input 4 - Forecast'!K80","v":10},{"$f":"'Input 4 - Forecast'!L80","v":10},{"$f":"'Input 4 - Forecast'!M80+B$33/10000","v":0.11500000000000002},{"$f":"'Input 4 - Forecast'!N80+C$33/10000","v":0.12250000000000003},{"$f":"'Input 4 - Forecast'!O80+D$33/10000","v":0.12750000000000003},{"$f":"'Input 4 - Forecast'!P80+E$33/10000","v":0.12750000000000003},{"$f":"'Input 4 - Forecast'!Q80+F$33/10000","v":0.12750000000000003},{"$f":"'Input 4 - Forecast'!R80+G$33/10000","v":0.12750000000000003}]
["Type 15",{"$f":"('Input 4 - Forecast'!C81/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D81/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E81/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F81/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G81/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H81/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K81","v":3},{"$f":"'Input 4 - Forecast'!L81","v":3},{"$f":"'Input 4 - Forecast'!M81+B$33/10000","v":0.12000000000000002},{"$f":"'Input 4 - Forecast'!N81+C$33/10000","v":0.12750000000000003},{"$f":"'Input 4 - Forecast'!O81+D$33/10000","v":0.13250000000000003},{"$f":"'Input 4 - Forecast'!P81+E$33/10000","v":0.13250000000000003},{"$f":"'Input 4 - Forecast'!Q81+F$33/10000","v":0.13250000000000003},{"$f":"'Input 4 - Forecast'!R81+G$33/10000","v":0.13250000000000003}]
["Denominated in foreign currency"]
["Type 16",{"$f":"('Input 4 - Forecast'!C83/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D83/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E83/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F83/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G83/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H83/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J83","v":"Annual"},{"$f":"'Input 4 - Forecast'!K83","v":2},{"$f":"'Input 4 - Forecast'!L83","v":2},{"$f":"'Input 4 - Forecast'!M83+B$33/10000","v":0.04},{"$f":"'Input 4 - Forecast'!N83+C$33/10000","v":4.7500000000000001E-2},{"$f":"'Input 4 - Forecast'!O83+D$33/10000","v":5.2499999999999998E-2},{"$f":"'Input 4 - Forecast'!P83+E$33/10000","v":5.2499999999999998E-2},{"$f":"'Input 4 - Forecast'!Q83+F$33/10000","v":5.2499999999999998E-2},{"$f":"'Input 4 - Forecast'!R83+G$33/10000","v":5.2499999999999998E-2}]
["Type 17",{"$f":"('Input 4 - Forecast'!C84/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D84/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E84/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F84/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G84/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H84/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J84","v":"Annual"},{"$f":"'Input 4 - Forecast'!K84","v":3},{"$f":"'Input 4 - Forecast'!L84","v":3},{"$f":"'Input 4 - Forecast'!M84+B$33/10000","v":4.4999999999999998E-2},{"$f":"'Input 4 - Forecast'!N84+C$33/10000","v":5.2499999999999998E-2},{"$f":"'Input 4 - Forecast'!O84+D$33/10000","v":5.7499999999999996E-2},{"$f":"'Input 4 - Forecast'!P84+E$33/10000","v":5.7499999999999996E-2},{"$f":"'Input 4 - Forecast'!Q84+F$33/10000","v":5.7499999999999996E-2},{"$f":"'Input 4 - Forecast'!R84+G$33/10000","v":5.7499999999999996E-2}]
["Type 18",{"$f":"('Input 4 - Forecast'!C85/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D85/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E85/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F85/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G85/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H85/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J85","v":"Annual"},{"$f":"'Input 4 - Forecast'!K85","v":5},{"$f":"'Input 4 - Forecast'!L85","v":5},{"$f":"'Input 4 - Forecast'!M85+B$33/10000","v":4.9999999999999996E-2},{"$f":"'Input 4 - Forecast'!N85+C$33/10000","v":5.7499999999999996E-2},{"$f":"'Input 4 - Forecast'!O85+D$33/10000","v":6.2499999999999993E-2},{"$f":"'Input 4 - Forecast'!P85+E$33/10000","v":6.2499999999999993E-2},{"$f":"'Input 4 - Forecast'!Q85+F$33/10000","v":6.2499999999999993E-2},{"$f":"'Input 4 - Forecast'!R85+G$33/10000","v":6.2499999999999993E-2}]
["Type 19",{"$f":"('Input 4 - Forecast'!C86/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D86/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E86/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F86/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G86/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H86/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,{"$f":"'Input 4 - Forecast'!J86","v":"Annual"},{"$f":"'Input 4 - Forecast'!K86","v":10},{"$f":"'Input 4 - Forecast'!L86","v":10},{"$f":"'Input 4 - Forecast'!M86+B$33/10000","v":5.4999999999999993E-2},{"$f":"'Input 4 - Forecast'!N86+C$33/10000","v":6.2499999999999993E-2},{"$f":"'Input 4 - Forecast'!O86+D$33/10000","v":6.7499999999999991E-2},{"$f":"'Input 4 - Forecast'!P86+E$33/10000","v":6.7499999999999991E-2},{"$f":"'Input 4 - Forecast'!Q86+F$33/10000","v":6.7499999999999991E-2},{"$f":"'Input 4 - Forecast'!R86+G$33/10000","v":6.7499999999999991E-2}]
["Type 20",{"$f":"('Input 4 - Forecast'!C87/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":0},{"$f":"('Input 4 - Forecast'!D87/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":0},{"$f":"('Input 4 - Forecast'!E87/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0},{"$f":"('Input 4 - Forecast'!F87/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0},{"$f":"('Input 4 - Forecast'!G87/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0},{"$f":"('Input 4 - Forecast'!H87/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":0},null,null,{"$f":"'Input 4 - Forecast'!K87","v":3},{"$f":"'Input 4 - Forecast'!L87","v":3},{"$f":"'Input 4 - Forecast'!M87+B$33/10000","v":5.9999999999999991E-2},{"$f":"'Input 4 - Forecast'!N87+C$33/10000","v":6.7499999999999991E-2},{"$f":"'Input 4 - Forecast'!O87+D$33/10000","v":7.2499999999999995E-2},{"$f":"'Input 4 - Forecast'!P87+E$33/10000","v":7.2499999999999995E-2},{"$f":"'Input 4 - Forecast'!Q87+F$33/10000","v":7.2499999999999995E-2},{"$f":"'Input 4 - Forecast'!R87+G$33/10000","v":7.2499999999999995E-2}]
[]
["Domestic residual financing (annual payments, no interest or amortization in current year)",{"$f":"('Input 4 - Forecast'!C89/'Input 4 - Forecast'!C$45)*MAX(B$71,0)","v":4.8823307881662031E-2},{"$f":"('Input 4 - Forecast'!D89/'Input 4 - Forecast'!D$45)*MAX(C$71,0)","v":5.2611333223221174E-2},{"$f":"('Input 4 - Forecast'!E89/'Input 4 - Forecast'!E$45)*MAX(D$71,0)","v":0.1227726387574942},{"$f":"('Input 4 - Forecast'!F89/'Input 4 - Forecast'!F$45)*MAX(E$71,0)","v":0.71929772576093209},{"$f":"('Input 4 - Forecast'!G89/'Input 4 - Forecast'!G$45)*MAX(F$71,0)","v":0.32717600256928253},{"$f":"('Input 4 - Forecast'!H89/'Input 4 - Forecast'!H$45)*MAX(G$71,0)","v":1.9110289338171639E-2},null,null,{"$f":"'Input 4 - Forecast'!K89","v":1},{"$f":"'Input 4 - Forecast'!L89","v":1},{"$f":"'Input 4 - Forecast'!M89+B$33/10000","v":0.03},{"$f":"'Input 4 - Forecast'!N89+C$33/10000","v":3.5000000000000003E-2},{"$f":"'Input 4 - Forecast'!O89+D$33/10000","v":3.5000000000000003E-2},{"$f":"'Input 4 - Forecast'!P89+E$33/10000","v":3.7500000000000006E-2},{"$f":"'Input 4 - Forecast'!Q89+F$33/10000","v":3.7500000000000006E-2},{"$f":"'Input 4 - Forecast'!R89+G$33/10000","v":3.7500000000000006E-2}]
[]
[]
[null,null,null,null,null,null,null,{"$f":"'Input 4 - Forecast'!C9","v":2014},{"$f":"H111+1","v":2015},{"$f":"I111+1","v":2016},{"$f":"J111+1","v":2017},{"$f":"K111+1","v":2018},{"$f":"L111+1","v":2019},null,{"$f":"H111","v":2014},2015,2016,2017,2018,2019,null,{"$f":"O111","v":2014},2015,2016,2017,2018,2019]
[null,"Terms and Conditions",null,null,null,null,null,"Stock of debt",null,null,null,null,null,null,"Principal Payments",null,null,null,null,null,null,"Interest Payments"]
[null,"Year of Issuance","Annual/semi-aanual","Grace","Maturity","Interest"]
[]
[{"$f":"'Input 4 - Forecast'!A50","v":"Issuance of New Debt to Fill Fiscal Needs"}]
[{"$f":"'Input 4 - Forecast'!A55","v":"Short-term debt 2/"}]
[{"$f":"'Input 4 - Forecast'!A56","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[null,{"$f":"'Input 4 - Forecast'!C9","v":2014},{"$f":"$I75","v":"Semi-annual"},{"$f":"$J75","v":1},{"$f":"$K75","v":1},{"$f":"$L$75","v":1.52291386946387E-2},null,{"$f":"$B$75","v":151.00000000000009},{"$f":"H119-P119","v":0},{"$f":"I119-Q119","v":0},{"$f":"J119-R119","v":0},{"$f":"K119-S119","v":0},{"$f":"L119-T119","v":0},null,0,{"$f":"H119","v":151.00000000000009},0,0,0,0,null,{"$f":"IF($C119=\"annual\",IF(V$111=$B119,0,G119*$F119),IF(V$111-$B119=0,0,IF((V$111-$B119)<$E119,AVERAGE(G119,H119)*$F119,IF((V$111-$B119)=$E119,G119*$F119/2,0))))","v":0},{"$f":"IF($C119=\"annual\",IF(W$111=$B119,0,H119*$F119),IF(W$111-$B119=0,0,IF((W$111-$B119)<$E119,AVERAGE(H119,I119)*$F119,IF((W$111-$B119)=$E119,H119*$F119/2,0))))","v":1.1497999714452225},0,0,0,0]
[null,{"$f":"B119+1","v":2015},{"$f":"C119","v":"Semi-annual"},{"$f":"D119","v":1},{"$f":"E119","v":1},{"$f":"$M$75","v":1.9362499999999998E-2},null,null,{"$f":"$C$75","v":182.29988964031591},{"$f":"I120-Q120","v":0},{"$f":"J120-R120","v":0},{"$f":"K120-S120","v":0},{"$f":"L120-T120","v":0},null,null,0,{"$f":"I120","v":182.29988964031591},0,0,0,null,null,0,1.7648908065803082,0,0,0]
[null,{"$f":"B120+1","v":2016},{"$f":"C120","v":"Semi-annual"},1,1,{"$f":"$N$75","v":2.2324999999999897E-2},null,null,null,{"$f":"$D$75","v":195.68942934456817},{"$f":"J121-R121","v":0},{"$f":"K121-S121","v":0},{"$f":"L121-T121","v":0},null,null,null,0,{"$f":"J121","v":195.68942934456817},0,0,null,null,null,0,2.1843832550587323,0,0]
[null,{"$f":"B121+1","v":2017},"Semi-annual",1,1,{"$f":"$O$75","v":2.62999999999999E-2},null,null,null,null,{"$f":"$E$75","v":209.96081700183279},{"$f":"K122-S122","v":0},{"$f":"L122-T122","v":0},null,null,null,null,0,{"$f":"K122","v":209.96081700183279},0,null,null,null,null,0,2.7609847435740908,0]
[null,{"$f":"B122+1","v":2018},"Semi-annual",1,1,{"$f":"$P$75","v":2.9512499999999997E-2},null,null,null,null,null,{"$f":"$F$75","v":221.65408750089321},{"$f":"L123-T123","v":0},null,null,null,null,null,0,{"$f":"L123","v":221.65408750089321},null,null,null,null,null,0,3.2707831286850553]
[null,{"$f":"B123+1","v":2019},"Semi-annual",1,1,{"$f":"$Q$75","v":3.2437500000000001E-2},null,null,null,null,null,null,{"$f":"$G$75","v":235.17424574600463},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A65","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[null,{"$f":"B119","v":2014},{"$f":"$I76","v":"Semi-annual"},{"$f":"$J76","v":1},{"$f":"$K76","v":1},{"$f":"$L$76","v":0.03},null,{"$f":"$B$76/$B$31","v":0},{"$f":"H128-P128","v":0},{"$f":"I128-Q128","v":0},{"$f":"J128-R128","v":0},{"$f":"K128-S128","v":0},{"$f":"L128-T128","v":0},null,0,{"$f":"H128","v":0},0,0,0,0,null,{"$f":"IF($C128=\"annual\",IF(V$111=$B128,0,G128*$F128),IF(V$111-$B128=0,0,IF((V$111-$B128)<$E128,AVERAGE(G128,H128)*$F128,IF((V$111-$B128)=$E128,G128*$F128/2,0))))","v":0},{"$f":"IF($C128=\"annual\",IF(W$111=$B128,0,H128*$F128),IF(W$111-$B128=0,0,IF((W$111-$B128)<$E128,AVERAGE(H128,I128)*$F128,IF((W$111-$B128)=$E128,H128*$F128/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B128+1","v":2015},{"$f":"C128","v":"Semi-annual"},{"$f":"D128","v":1},{"$f":"E128","v":1},{"$f":"$M$76","v":3.2500000000000001E-2},null,null,{"$f":"$C$76/$C$31","v":0},{"$f":"I129-Q129","v":0},{"$f":"J129-R129","v":0},{"$f":"K129-S129","v":0},{"$f":"L129-T129","v":0},null,null,0,{"$f":"I129","v":0},0,0,0,null,null,0,0,0,0,0]
[null,{"$f":"B129+1","v":2016},{"$f":"C129","v":"Semi-annual"},1,1,{"$f":"$N$76","v":3.2500000000000001E-2},null,null,null,{"$f":"$D$76/$D$31","v":0},{"$f":"J130-R130","v":0},{"$f":"K130-S130","v":0},{"$f":"L130-T130","v":0},null,null,null,0,{"$f":"J130","v":0},0,0,null,null,null,0,0,0,0]
[null,{"$f":"B130+1","v":2017},"Semi-annual",1,1,{"$f":"$O$76","v":3.2500000000000001E-2},null,null,null,null,{"$f":"$E$76/$E$31","v":0},{"$f":"K131-S131","v":0},{"$f":"L131-T131","v":0},null,null,null,null,0,{"$f":"K131","v":0},0,null,null,null,null,0,0,0]
[null,{"$f":"B131+1","v":2018},"Semi-annual",1,1,{"$f":"$P$76","v":3.2500000000000001E-2},null,null,null,null,null,{"$f":"$F$76/$F$31","v":0},{"$f":"L132-T132","v":0},null,null,null,null,null,0,{"$f":"L132","v":0},null,null,null,null,null,0,0]
[null,{"$f":"B132+1","v":2019},"Semi-annual",1,1,{"$f":"$Q$76","v":3.2500000000000001E-2},null,null,null,null,null,null,{"$f":"$G$76/$G$31","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A58","v":"Long-term debt 3/"}]
[{"$f":"'Input 4 - Forecast'!A59","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[{"$f":"'Input 4 - Forecast'!A60","v":"Type 1"},{"$f":"B119","v":2014},{"$f":"$I79","v":"Annual"},{"$f":"$J79","v":2},{"$f":"$K79","v":2},{"$f":"$L$79","v":2.5614569347319347E-2},null,{"$f":"$B$79","v":30.400000000000016},{"$f":"H138-P138","v":30.400000000000016},{"$f":"I138-Q138","v":0},{"$f":"J138-R138","v":0},{"$f":"K138-S138","v":0},{"$f":"L138-T138","v":0},null,{"$f":"IF(OR($C138=\"Annual\",$D138=$E138),IF(AND($D138=$E138,O$111=$B138+$D138),$H138,IF(AND(O$111>$B138+$D138,O$111<=$B138+$E138), $H138/($E138-$D138),0)), IF(OR(O$111=$B138+$D138,O$111=$B138+$E138),$H138/(($E138-$D138)*2),IF(AND(O$111>$B138+$D138,O$111<$B138+$E138),$H138/($E138-$D138),0)))","v":0},{"$f":"IF(OR($C138=\"Annual\",$D138=$E138),IF(AND($D138=$E138,P$111=$B138+$D138),$H138,IF(AND(P$111>$B138+$D138,P$111<=$B138+$E138), $H138/($E138-$D138),0)), IF(OR(P$111=$B138+$D138,P$111=$B138+$E138),$H138/(($E138-$D138)*2),IF(AND(P$111>$B138+$D138,P$111<$B138+$E138),$H138/($E138-$D138),0)))","v":0},30.400000000000016,0,0,0,null,{"$f":"IF($C138=\"annual\",IF(V$111=$B138,0,G138*$F138),IF(V$111-$B138=0,0,IF((V$111-$B138)<$E138,AVERAGE(G138,H138)*$F138,IF((V$111-$B138)=$E138,G138*$F138/2,0))))","v":0},{"$f":"IF($C138=\"annual\",IF(W$111=$B138,0,H138*$F138),IF(W$111-$B138=0,0,IF((W$111-$B138)<$E138,AVERAGE(H138,I138)*$F138,IF((W$111-$B138)=$E138,H138*$F138/2,0))))","v":0.7786829081585086},0.7786829081585086,0,0,0]
[{"$f":"A138","v":"Type 1"},{"$f":"B138+1","v":2015},{"$f":"C138","v":"Annual"},{"$f":"D138","v":2},{"$f":"E138","v":2},{"$f":"$M$79","v":2.993125E-2},null,null,{"$f":"$C$79","v":42.254941307357996},{"$f":"I139-Q139","v":42.254941307357996},{"$f":"J139-R139","v":0},{"$f":"K139-S139","v":0},{"$f":"L139-T139","v":0},null,null,{"$f":"IF(OR($C139=\"Annual\",$D139=$E139),IF(AND($D139=$E139,P$111=$B139+$D139),$I139,IF(AND(P$111>$B139+$D139,P$111<=$B139+$E139), $I139/($E139-$D139),0)), IF(OR(P$111=$B139+$D139,P$111=$B139+$E139),$I139/(($E139-$D139)*2),IF(AND(P$111>$B139+$D139,P$111<$B139+$E139),$I139/($E139-$D139),0)))","v":0},{"$f":"IF(OR($C139=\"Annual\",$D139=$E139),IF(AND($D139=$E139,Q$111=$B139+$D139),$I139,IF(AND(Q$111>$B139+$D139,Q$111<=$B139+$E139), $I139/($E139-$D139),0)), IF(OR(Q$111=$B139+$D139,Q$111=$B139+$E139),$I139/(($E139-$D139)*2),IF(AND(Q$111>$B139+$D139,Q$111<$B139+$E139),$I139/($E139-$D139),0)))","v":0},42.254941307357996,0,0,null,null,0,1.264743212005859,1.264743212005859,0,0]
[{"$f":"A139","v":"Type 1"},{"$f":"B139+1","v":2016},{"$f":"C139","v":"Annual"},2,2,{"$f":"$N$79","v":3.2912499999999949E-2},null,null,null,{"$f":"$D$79","v":51.838259429024674},{"$f":"J140-R140","v":51.838259429024674},{"$f":"K140-S140","v":0},{"$f":"L140-T140","v":0},null,null,null,{"$f":"IF(OR($C140=\"Annual\",$D140=$E140),IF(AND($D140=$E140,Q$111=$B140+$D140),$J140,IF(AND(Q$111>$B140+$D140,Q$111<=$B140+$E140), $J140/($E140-$D140),0)), IF(OR(Q$111=$B140+$D140,Q$111=$B140+$E140),$J140/(($E140-$D140)*2),IF(AND(Q$111>$B140+$D140,Q$111<$B140+$E140),$J140/($E140-$D140),0)))","v":0},{"$f":"IF(OR($C140=\"Annual\",$D140=$E140),IF(AND($D140=$E140,R$111=$B140+$D140),$J140,IF(AND(R$111>$B140+$D140,R$111<=$B140+$E140), $J140/($E140-$D140),0)), IF(OR(R$111=$B140+$D140,R$111=$B140+$E140),$J140/(($E140-$D140)*2),IF(AND(R$111>$B140+$D140,R$111<$B140+$E140),$J140/($E140-$D140),0)))","v":0},51.838259429024674,0,null,null,null,0,1.706126713457772,1.706126713457772,0]
[{"$f":"A140","v":"Type 1"},{"$f":"B140+1","v":2017},"Annual",2,2,{"$f":"$O$79","v":3.5399999999999952E-2},null,null,null,null,{"$f":"$E$79","v":48.666414536848656},{"$f":"K141-S141","v":48.666414536848656},{"$f":"L141-T141","v":0},null,null,null,null,{"$f":"IF(OR($C141=\"Annual\",$D141=$E141),IF(AND($D141=$E141,R$111=$B141+$D141),$K141,IF(AND(R$111>$B141+$D141,R$111<=$B141+$E141), $K141/($E141-$D141),0)), IF(OR(R$111=$B141+$D141,R$111=$B141+$E141),$K141/(($E141-$D141)*2),IF(AND(R$111>$B141+$D141,R$111<$B141+$E141),$K141/($E141-$D141),0)))","v":0},{"$f":"IF(OR($C141=\"Annual\",$D141=$E141),IF(AND($D141=$E141,S$111=$B141+$D141),$K141,IF(AND(S$111>$B141+$D141,S$111<=$B141+$E141), $K141/($E141-$D141),0)), IF(OR(S$111=$B141+$D141,S$111=$B141+$E141),$K141/(($E141-$D141)*2),IF(AND(S$111>$B141+$D141,S$111<$B141+$E141),$K141/($E141-$D141),0)))","v":0},48.666414536848656,null,null,null,null,0,1.7227910746044401,1.7227910746044401]
[{"$f":"A141","v":"Type 1"},{"$f":"B141+1","v":2018},"Annual",2,2,{"$f":"$P$79","v":3.7506249999999998E-2},null,null,null,null,null,{"$f":"$F$79","v":58.71631456977304},{"$f":"L142-T142","v":58.71631456977304},null,null,null,null,null,{"$f":"IF(OR($C142=\"Annual\",$D142=$E142),IF(AND($D142=$E142,S$111=$B142+$D142),$L142,IF(AND(S$111>$B142+$D142,S$111<=$B142+$E142), $L142/($E142-$D142),0)), IF(OR(S$111=$B142+$D142,S$111=$B142+$E142),$L142/(($E142-$D142)*2),IF(AND(S$111>$B142+$D142,S$111<$B142+$E142),$L142/($E142-$D142),0)))","v":0},{"$f":"IF(OR($C142=\"Annual\",$D142=$E142),IF(AND($D142=$E142,T$111=$B142+$D142),$L142,IF(AND(T$111>$B142+$D142,T$111<=$B142+$E142), $L142/($E142-$D142),0)), IF(OR(T$111=$B142+$D142,T$111=$B142+$E142),$L142/(($E142-$D142)*2),IF(AND(T$111>$B142+$D142,T$111<$B142+$E142),$L142/($E142-$D142),0)))","v":0},null,null,null,null,null,0,2.2022287733325498]
[{"$f":"A142","v":"Type 1"},{"$f":"B142+1","v":2019},"Annual",2,2,{"$f":"$Q$79","v":3.8968749999999996E-2},null,null,null,null,null,null,{"$f":"$G$79","v":47.502082750020804},null,null,null,null,null,null,{"$f":"IF(OR($C143=\"Annual\",$D143=$E143),IF(AND($D143=$E143,T$111=$B143+$D143),$M143,IF(AND(T$111>$B143+$D143,T$111<=$B143+$E143), $M143/($E143-$D143),0)), IF(OR(T$111=$B143+$D143,T$111=$B143+$E143),$M143/(($E143-$D143)*2),IF(AND(T$111>$B143+$D143,T$111<$B143+$E143),$M143/($E143-$D143),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A61","v":"Type 2"},{"$f":"B119","v":2014},{"$f":"$I80","v":"Annual"},{"$f":"$J80","v":3},{"$f":"$K80","v":3},{"$f":"$L$80","v":2.5614569347319347E-2},null,{"$f":"$B$80","v":42.070790007889578},{"$f":"H145-P145","v":42.070790007889578},{"$f":"I145-Q145","v":42.070790007889578},{"$f":"J145-R145","v":0},{"$f":"K145-S145","v":0},{"$f":"L145-T145","v":0},null,{"$f":"IF(OR($C145=\"Annual\",$D145=$E145),IF(AND($D145=$E145,O$111=$B145+$D145),$H145,IF(AND(O$111>$B145+$D145,O$111<=$B145+$E145), $H145/($E145-$D145),0)), IF(OR(O$111=$B145+$D145,O$111=$B145+$E145),$H145/(($E145-$D145)*2),IF(AND(O$111>$B145+$D145,O$111<$B145+$E145),$H145/($E145-$D145),0)))","v":0},{"$f":"IF(OR($C145=\"Annual\",$D145=$E145),IF(AND($D145=$E145,P$111=$B145+$D145),$H145,IF(AND(P$111>$B145+$D145,P$111<=$B145+$E145), $H145/($E145-$D145),0)), IF(OR(P$111=$B145+$D145,P$111=$B145+$E145),$H145/(($E145-$D145)*2),IF(AND(P$111>$B145+$D145,P$111<$B145+$E145),$H145/($E145-$D145),0)))","v":0},0,42.070790007889578,0,0,null,{"$f":"IF($C145=\"annual\",IF(V$111=$B145,0,G145*$F145),IF(V$111-$B145=0,0,IF((V$111-$B145)<$E145,AVERAGE(G145,H145)*$F145,IF((V$111-$B145)=$E145,G145*$F145/2,0))))","v":0},{"$f":"IF($C145=\"annual\",IF(W$111=$B145,0,H145*$F145),IF(W$111-$B145=0,0,IF((W$111-$B145)<$E145,AVERAGE(H145,I145)*$F145,IF((W$111-$B145)=$E145,H145*$F145/2,0))))","v":1.0776251681535975},1.0776251681535975,1.0776251681535975,0,0]
[{"$f":"A145","v":"Type 2"},{"$f":"B145+1","v":2015},{"$f":"C145","v":"Annual"},3,3,{"$f":"$M$80","v":2.993125E-2},null,null,{"$f":"$C$80","v":54.327781680888847},{"$f":"I146-Q146","v":54.327781680888847},{"$f":"J146-R146","v":54.327781680888847},{"$f":"K146-S146","v":0},{"$f":"L146-T146","v":0},null,null,{"$f":"IF(OR($C146=\"Annual\",$D146=$E146),IF(AND($D146=$E146,P$111=$B146+$D146),$I146,IF(AND(P$111>$B146+$D146,P$111<=$B146+$E146), $I146/($E146-$D146),0)), IF(OR(P$111=$B146+$D146,P$111=$B146+$E146),$I146/(($E146-$D146)*2),IF(AND(P$111>$B146+$D146,P$111<$B146+$E146),$I146/($E146-$D146),0)))","v":0},{"$f":"IF(OR($C146=\"Annual\",$D146=$E146),IF(AND($D146=$E146,Q$111=$B146+$D146),$I146,IF(AND(Q$111>$B146+$D146,Q$111<=$B146+$E146), $I146/($E146-$D146),0)), IF(OR(Q$111=$B146+$D146,Q$111=$B146+$E146),$I146/(($E146-$D146)*2),IF(AND(Q$111>$B146+$D146,Q$111<$B146+$E146),$I146/($E146-$D146),0)))","v":0},0,54.327781680888847,0,null,null,0,1.6260984154361042,1.6260984154361042,1.6260984154361042,0]
[{"$f":"A146","v":"Type 2"},{"$f":"B146+1","v":2016},"Annual",3,3,{"$f":"$N$80","v":3.2912499999999949E-2},null,null,null,{"$f":"$D$80","v":62.205911314829613},{"$f":"J147-R147","v":62.205911314829613},{"$f":"K147-S147","v":62.205911314829613},{"$f":"L147-T147","v":0},null,null,null,{"$f":"IF(OR($C147=\"Annual\",$D147=$E147),IF(AND($D147=$E147,Q$111=$B147+$D147),$J147,IF(AND(Q$111>$B147+$D147,Q$111<=$B147+$E147), $J147/($E147-$D147),0)), IF(OR(Q$111=$B147+$D147,Q$111=$B147+$E147),$J147/(($E147-$D147)*2),IF(AND(Q$111>$B147+$D147,Q$111<$B147+$E147),$J147/($E147-$D147),0)))","v":0},{"$f":"IF(OR($C147=\"Annual\",$D147=$E147),IF(AND($D147=$E147,R$111=$B147+$D147),$J147,IF(AND(R$111>$B147+$D147,R$111<=$B147+$E147), $J147/($E147-$D147),0)), IF(OR(R$111=$B147+$D147,R$111=$B147+$E147),$J147/(($E147-$D147)*2),IF(AND(R$111>$B147+$D147,R$111<$B147+$E147),$J147/($E147-$D147),0)))","v":0},0,62.205911314829613,null,null,null,0,2.0473520561493266,2.0473520561493266,2.0473520561493266]
[{"$f":"A147","v":"Type 2"},{"$f":"B147+1","v":2017},"Annual",3,3,{"$f":"$O$80","v":3.5399999999999952E-2},null,null,null,null,{"$f":"$E$80","v":55.618759470684182},{"$f":"K148-S148","v":55.618759470684182},{"$f":"L148-T148","v":55.618759470684182},null,null,null,null,{"$f":"IF(OR($C148=\"Annual\",$D148=$E148),IF(AND($D148=$E148,R$111=$B148+$D148),$K148,IF(AND(R$111>$B148+$D148,R$111<=$B148+$E148), $K148/($E148-$D148),0)), IF(OR(R$111=$B148+$D148,R$111=$B148+$E148),$K148/(($E148-$D148)*2),IF(AND(R$111>$B148+$D148,R$111<$B148+$E148),$K148/($E148-$D148),0)))","v":0},{"$f":"IF(OR($C148=\"Annual\",$D148=$E148),IF(AND($D148=$E148,S$111=$B148+$D148),$K148,IF(AND(S$111>$B148+$D148,S$111<=$B148+$E148), $K148/($E148-$D148),0)), IF(OR(S$111=$B148+$D148,S$111=$B148+$E148),$K148/(($E148-$D148)*2),IF(AND(S$111>$B148+$D148,S$111<$B148+$E148),$K148/($E148-$D148),0)))","v":0},0,null,null,null,null,0,1.9689040852622175,1.9689040852622175]
[{"$f":"A148","v":"Type 2"},{"$f":"B148+1","v":2018},"Annual",3,3,{"$f":"$P$80","v":3.7506249999999998E-2},null,null,null,null,null,{"$f":"$F$80","v":66.055853890994669},{"$f":"L149-T149","v":66.055853890994669},null,null,null,null,null,{"$f":"IF(OR($C149=\"Annual\",$D149=$E149),IF(AND($D149=$E149,S$111=$B149+$D149),$L149,IF(AND(S$111>$B149+$D149,S$111<=$B149+$E149), $L149/($E149-$D149),0)), IF(OR(S$111=$B149+$D149,S$111=$B149+$E149),$L149/(($E149-$D149)*2),IF(AND(S$111>$B149+$D149,S$111<$B149+$E149),$L149/($E149-$D149),0)))","v":0},{"$f":"IF(OR($C149=\"Annual\",$D149=$E149),IF(AND($D149=$E149,T$111=$B149+$D149),$L149,IF(AND(T$111>$B149+$D149,T$111<=$B149+$E149), $L149/($E149-$D149),0)), IF(OR(T$111=$B149+$D149,T$111=$B149+$E149),$L149/(($E149-$D149)*2),IF(AND(T$111>$B149+$D149,T$111<$B149+$E149),$L149/($E149-$D149),0)))","v":0},null,null,null,null,null,0,2.4775073699991186]
[{"$f":"A149","v":"Type 2"},{"$f":"B149+1","v":2019},"Annual",3,3,{"$f":"$Q$80","v":3.8968749999999996E-2},null,null,null,null,null,null,{"$f":"$G$80","v":59.680040542361567},null,null,null,null,null,null,{"$f":"IF(OR($C150=\"Annual\",$D150=$E150),IF(AND($D150=$E150,T$111=$B150+$D150),$M150,IF(AND(T$111>$B150+$D150,T$111<=$B150+$E150), $M150/($E150-$D150),0)), IF(OR(T$111=$B150+$D150,T$111=$B150+$E150),$M150/(($E150-$D150)*2),IF(AND(T$111>$B150+$D150,T$111<$B150+$E150),$M150/($E150-$D150),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A62","v":"Type 3"},{"$f":"B119","v":2014},{"$f":"$I81","v":"Annual"},{"$f":"$J81","v":5},{"$f":"$K81","v":5},{"$f":"$L$81","v":3.5999999999999997E-2},null,{"$f":"$B$81","v":64.700000000000045},{"$f":"H152-P152","v":64.700000000000045},{"$f":"I152-Q152","v":64.700000000000045},{"$f":"J152-R152","v":64.700000000000045},{"$f":"K152-S152","v":64.700000000000045},{"$f":"L152-T152","v":0},null,{"$f":"IF(OR($C152=\"Annual\",$D152=$E152),IF(AND($D152=$E152,O$111=$B152+$D152),$H152,IF(AND(O$111>$B152+$D152,O$111<=$B152+$E152), $H152/($E152-$D152),0)), IF(OR(O$111=$B152+$D152,O$111=$B152+$E152),$H152/(($E152-$D152)*2),IF(AND(O$111>$B152+$D152,O$111<$B152+$E152),$H152/($E152-$D152),0)))","v":0},{"$f":"IF(OR($C152=\"Annual\",$D152=$E152),IF(AND($D152=$E152,P$111=$B152+$D152),$H152,IF(AND(P$111>$B152+$D152,P$111<=$B152+$E152), $H152/($E152-$D152),0)), IF(OR(P$111=$B152+$D152,P$111=$B152+$E152),$H152/(($E152-$D152)*2),IF(AND(P$111>$B152+$D152,P$111<$B152+$E152),$H152/($E152-$D152),0)))","v":0},0,0,0,64.700000000000045,null,{"$f":"IF($C152=\"annual\",IF(V$111=$B152,0,G152*$F152),IF(V$111-$B152=0,0,IF((V$111-$B152)<$E152,AVERAGE(G152,H152)*$F152,IF((V$111-$B152)=$E152,G152*$F152/2,0))))","v":0},{"$f":"IF($C152=\"annual\",IF(W$111=$B152,0,H152*$F152),IF(W$111-$B152=0,0,IF((W$111-$B152)<$E152,AVERAGE(H152,I152)*$F152,IF((W$111-$B152)=$E152,H152*$F152/2,0))))","v":2.3292000000000015},2.3292000000000015,2.3292000000000015,2.3292000000000015,2.3292000000000015]
[{"$f":"A152","v":"Type 3"},{"$f":"B152+1","v":2015},{"$f":"C152","v":"Annual"},5,5,{"$f":"$M$81","v":4.0500000000000001E-2},null,null,{"$f":"$C$81","v":69.418832147802419},{"$f":"I153-Q153","v":69.418832147802419},{"$f":"J153-R153","v":69.418832147802419},{"$f":"K153-S153","v":69.418832147802419},{"$f":"L153-T153","v":69.418832147802419},null,null,{"$f":"IF(OR($C153=\"Annual\",$D153=$E153),IF(AND($D153=$E153,P$111=$B153+$D153),$I153,IF(AND(P$111>$B153+$D153,P$111<=$B153+$E153), $I153/($E153-$D153),0)), IF(OR(P$111=$B153+$D153,P$111=$B153+$E153),$I153/(($E153-$D153)*2),IF(AND(P$111>$B153+$D153,P$111<$B153+$E153),$I153/($E153-$D153),0)))","v":0},{"$f":"IF(OR($C153=\"Annual\",$D153=$E153),IF(AND($D153=$E153,Q$111=$B153+$D153),$I153,IF(AND(Q$111>$B153+$D153,Q$111<=$B153+$E153), $I153/($E153-$D153),0)), IF(OR(Q$111=$B153+$D153,Q$111=$B153+$E153),$I153/(($E153-$D153)*2),IF(AND(Q$111>$B153+$D153,Q$111<$B153+$E153),$I153/($E153-$D153),0)))","v":0},0,0,0,null,null,0,2.8114627019859979,2.8114627019859979,2.8114627019859979,2.8114627019859979]
[{"$f":"A153","v":"Type 3"},{"$f":"B153+1","v":2016},"Annual",5,5,{"$f":"$N$81","v":4.3499999999999997E-2},null,null,null,{"$f":"$D$81","v":77.239006549246767},{"$f":"J154-R154","v":77.239006549246767},{"$f":"K154-S154","v":77.239006549246767},{"$f":"L154-T154","v":77.239006549246767},null,null,null,{"$f":"IF(OR($C154=\"Annual\",$D154=$E154),IF(AND($D154=$E154,Q$111=$B154+$D154),$J154,IF(AND(Q$111>$B154+$D154,Q$111<=$B154+$E154), $J154/($E154-$D154),0)), IF(OR(Q$111=$B154+$D154,Q$111=$B154+$E154),$J154/(($E154-$D154)*2),IF(AND(Q$111>$B154+$D154,Q$111<$B154+$E154),$J154/($E154-$D154),0)))","v":0},{"$f":"IF(OR($C154=\"Annual\",$D154=$E154),IF(AND($D154=$E154,R$111=$B154+$D154),$J154,IF(AND(R$111>$B154+$D154,R$111<=$B154+$E154), $J154/($E154-$D154),0)), IF(OR(R$111=$B154+$D154,R$111=$B154+$E154),$J154/(($E154-$D154)*2),IF(AND(R$111>$B154+$D154,R$111<$B154+$E154),$J154/($E154-$D154),0)))","v":0},0,0,null,null,null,0,3.3598967848922343,3.3598967848922343,3.3598967848922343]
[{"$f":"A154","v":"Type 3"},{"$f":"B154+1","v":2017},"Annual",5,5,{"$f":"$O$81","v":4.4500000000000005E-2},null,null,null,null,{"$f":"$E$81","v":66.742511364821027},{"$f":"K155-S155","v":66.742511364821027},{"$f":"L155-T155","v":66.742511364821027},null,null,null,null,{"$f":"IF(OR($C155=\"Annual\",$D155=$E155),IF(AND($D155=$E155,R$111=$B155+$D155),$K155,IF(AND(R$111>$B155+$D155,R$111<=$B155+$E155), $K155/($E155-$D155),0)), IF(OR(R$111=$B155+$D155,R$111=$B155+$E155),$K155/(($E155-$D155)*2),IF(AND(R$111>$B155+$D155,R$111<$B155+$E155),$K155/($E155-$D155),0)))","v":0},{"$f":"IF(OR($C155=\"Annual\",$D155=$E155),IF(AND($D155=$E155,S$111=$B155+$D155),$K155,IF(AND(S$111>$B155+$D155,S$111<=$B155+$E155), $K155/($E155-$D155),0)), IF(OR(S$111=$B155+$D155,S$111=$B155+$E155),$K155/(($E155-$D155)*2),IF(AND(S$111>$B155+$D155,S$111<$B155+$E155),$K155/($E155-$D155),0)))","v":0},0,null,null,null,null,0,2.970041755734536,2.970041755734536]
[{"$f":"A155","v":"Type 3"},{"$f":"B155+1","v":2018},"Annual",5,5,{"$f":"$P$81","v":4.5499999999999999E-2},null,null,null,null,null,{"$f":"$F$81","v":78.533070737071441},{"$f":"L156-T156","v":78.533070737071441},null,null,null,null,null,{"$f":"IF(OR($C156=\"Annual\",$D156=$E156),IF(AND($D156=$E156,S$111=$B156+$D156),$L156,IF(AND(S$111>$B156+$D156,S$111<=$B156+$E156), $L156/($E156-$D156),0)), IF(OR(S$111=$B156+$D156,S$111=$B156+$E156),$L156/(($E156-$D156)*2),IF(AND(S$111>$B156+$D156,S$111<$B156+$E156),$L156/($E156-$D156),0)))","v":0},{"$f":"IF(OR($C156=\"Annual\",$D156=$E156),IF(AND($D156=$E156,T$111=$B156+$D156),$L156,IF(AND(T$111>$B156+$D156,T$111<=$B156+$E156), $L156/($E156-$D156),0)), IF(OR(T$111=$B156+$D156,T$111=$B156+$E156),$L156/(($E156-$D156)*2),IF(AND(T$111>$B156+$D156,T$111<$B156+$E156),$L156/($E156-$D156),0)))","v":0},null,null,null,null,null,0,3.5732547185367505]
[{"$f":"A156","v":"Type 3"},{"$f":"B156+1","v":2019},"Annual",5,5,{"$f":"$Q$81","v":4.5499999999999999E-2},null,null,null,null,null,null,{"$f":"$G$81","v":86.282471618070574},null,null,null,null,null,null,{"$f":"IF(OR($C157=\"Annual\",$D157=$E157),IF(AND($D157=$E157,T$111=$B157+$D157),$M157,IF(AND(T$111>$B157+$D157,T$111<=$B157+$E157), $M157/($E157-$D157),0)), IF(OR(T$111=$B157+$D157,T$111=$B157+$E157),$M157/(($E157-$D157)*2),IF(AND(T$111>$B157+$D157,T$111<$B157+$E157),$M157/($E157-$D157),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A63","v":"Type 4"},{"$f":"B119","v":2014},{"$f":"$I82","v":"Annual"},{"$f":"$J82","v":10},{"$f":"$K82","v":10},{"$f":"$L$82","v":4.5999999999999999E-2},null,{"$f":"$B$82","v":90.000000000000043},{"$f":"H159-P159","v":90.000000000000043},{"$f":"I159-Q159","v":90.000000000000043},{"$f":"J159-R159","v":90.000000000000043},{"$f":"K159-S159","v":90.000000000000043},{"$f":"L159-T159","v":90.000000000000043},null,{"$f":"IF(OR($C159=\"Annual\",$D159=$E159),IF(AND($D159=$E159,O$111=$B159+$D159),$H159,IF(AND(O$111>$B159+$D159,O$111<=$B159+$E159), $H159/($E159-$D159),0)), IF(OR(O$111=$B159+$D159,O$111=$B159+$E159),$H159/(($E159-$D159)*2),IF(AND(O$111>$B159+$D159,O$111<$B159+$E159),$H159/($E159-$D159),0)))","v":0},{"$f":"IF(OR($C159=\"Annual\",$D159=$E159),IF(AND($D159=$E159,P$111=$B159+$D159),$H159,IF(AND(P$111>$B159+$D159,P$111<=$B159+$E159), $H159/($E159-$D159),0)), IF(OR(P$111=$B159+$D159,P$111=$B159+$E159),$H159/(($E159-$D159)*2),IF(AND(P$111>$B159+$D159,P$111<$B159+$E159),$H159/($E159-$D159),0)))","v":0},0,0,0,0,null,{"$f":"IF($C159=\"annual\",IF(V$111=$B159,0,G159*$F159),IF(V$111-$B159=0,0,IF((V$111-$B159)<$E159,AVERAGE(G159,H159)*$F159,IF((V$111-$B159)=$E159,G159*$F159/2,0))))","v":0},{"$f":"IF($C159=\"annual\",IF(W$111=$B159,0,H159*$F159),IF(W$111-$B159=0,0,IF((W$111-$B159)<$E159,AVERAGE(H159,I159)*$F159,IF((W$111-$B159)=$E159,H159*$F159/2,0))))","v":4.1400000000000015},4.1400000000000015,4.1400000000000015,4.1400000000000015,4.1400000000000015]
[{"$f":"A159","v":"Type 4"},{"$f":"B159+1","v":2015},{"$f":"C159","v":"Annual"},10,10,{"$f":"$M$82","v":5.0500000000000003E-2},null,null,{"$f":"$C$82","v":113.48469951119003},{"$f":"I160-Q160","v":113.48469951119003},{"$f":"J160-R160","v":113.48469951119003},{"$f":"K160-S160","v":113.48469951119003},{"$f":"L160-T160","v":113.48469951119003},null,null,{"$f":"IF(OR($C160=\"Annual\",$D160=$E160),IF(AND($D160=$E160,P$111=$B160+$D160),$I160,IF(AND(P$111>$B160+$D160,P$111<=$B160+$E160), $I160/($E160-$D160),0)), IF(OR(P$111=$B160+$D160,P$111=$B160+$E160),$I160/(($E160-$D160)*2),IF(AND(P$111>$B160+$D160,P$111<$B160+$E160),$I160/($E160-$D160),0)))","v":0},{"$f":"IF(OR($C160=\"Annual\",$D160=$E160),IF(AND($D160=$E160,Q$111=$B160+$D160),$I160,IF(AND(Q$111>$B160+$D160,Q$111<=$B160+$E160), $I160/($E160-$D160),0)), IF(OR(Q$111=$B160+$D160,Q$111=$B160+$E160),$I160/(($E160-$D160)*2),IF(AND(Q$111>$B160+$D160,Q$111<$B160+$E160),$I160/($E160-$D160),0)))","v":0},0,0,0,null,null,0,5.7309773253150968,5.7309773253150968,5.7309773253150968,5.7309773253150968]
[{"$f":"A160","v":"Type 4"},{"$f":"B160+1","v":2016},"Annual",10,10,{"$f":"$N$82","v":5.3499999999999999E-2},null,null,null,{"$f":"$D$82","v":117.93204020103114},{"$f":"J161-R161","v":117.93204020103114},{"$f":"K161-S161","v":117.93204020103114},{"$f":"L161-T161","v":117.93204020103114},null,null,null,{"$f":"IF(OR($C161=\"Annual\",$D161=$E161),IF(AND($D161=$E161,Q$111=$B161+$D161),$J161,IF(AND(Q$111>$B161+$D161,Q$111<=$B161+$E161), $J161/($E161-$D161),0)), IF(OR(Q$111=$B161+$D161,Q$111=$B161+$E161),$J161/(($E161-$D161)*2),IF(AND(Q$111>$B161+$D161,Q$111<$B161+$E161),$J161/($E161-$D161),0)))","v":0},{"$f":"IF(OR($C161=\"Annual\",$D161=$E161),IF(AND($D161=$E161,R$111=$B161+$D161),$J161,IF(AND(R$111>$B161+$D161,R$111<=$B161+$E161), $J161/($E161-$D161),0)), IF(OR(R$111=$B161+$D161,R$111=$B161+$E161),$J161/(($E161-$D161)*2),IF(AND(R$111>$B161+$D161,R$111<$B161+$E161),$J161/($E161-$D161),0)))","v":0},0,0,null,null,null,0,6.3093641507551661,6.3093641507551661,6.3093641507551661]
[{"$f":"A161","v":"Type 4"},{"$f":"B161+1","v":2017},"Annual",10,10,{"$f":"$O$82","v":5.4500000000000007E-2},null,null,null,null,{"$f":"$E$82","v":125.14220880903942},{"$f":"K162-S162","v":125.14220880903942},{"$f":"L162-T162","v":125.14220880903942},null,null,null,null,{"$f":"IF(OR($C162=\"Annual\",$D162=$E162),IF(AND($D162=$E162,R$111=$B162+$D162),$K162,IF(AND(R$111>$B162+$D162,R$111<=$B162+$E162), $K162/($E162-$D162),0)), IF(OR(R$111=$B162+$D162,R$111=$B162+$E162),$K162/(($E162-$D162)*2),IF(AND(R$111>$B162+$D162,R$111<$B162+$E162),$K162/($E162-$D162),0)))","v":0},{"$f":"IF(OR($C162=\"Annual\",$D162=$E162),IF(AND($D162=$E162,S$111=$B162+$D162),$K162,IF(AND(S$111>$B162+$D162,S$111<=$B162+$E162), $K162/($E162-$D162),0)), IF(OR(S$111=$B162+$D162,S$111=$B162+$E162),$K162/(($E162-$D162)*2),IF(AND(S$111>$B162+$D162,S$111<$B162+$E162),$K162/($E162-$D162),0)))","v":0},0,null,null,null,null,0,6.8202503800926495,6.8202503800926495]
[{"$f":"A162","v":"Type 4"},{"$f":"B162+1","v":2018},"Annual",10,10,{"$f":"$P$82","v":5.5500000000000001E-2},null,null,null,null,null,{"$f":"$F$82","v":132.11170778198934},{"$f":"L163-T163","v":132.11170778198934},null,null,null,null,null,{"$f":"IF(OR($C163=\"Annual\",$D163=$E163),IF(AND($D163=$E163,S$111=$B163+$D163),$L163,IF(AND(S$111>$B163+$D163,S$111<=$B163+$E163), $L163/($E163-$D163),0)), IF(OR(S$111=$B163+$D163,S$111=$B163+$E163),$L163/(($E163-$D163)*2),IF(AND(S$111>$B163+$D163,S$111<$B163+$E163),$L163/($E163-$D163),0)))","v":0},{"$f":"IF(OR($C163=\"Annual\",$D163=$E163),IF(AND($D163=$E163,T$111=$B163+$D163),$L163,IF(AND(T$111>$B163+$D163,T$111<=$B163+$E163), $L163/($E163-$D163),0)), IF(OR(T$111=$B163+$D163,T$111=$B163+$E163),$L163/(($E163-$D163)*2),IF(AND(T$111>$B163+$D163,T$111<$B163+$E163),$L163/($E163-$D163),0)))","v":0},null,null,null,null,null,0,7.3321997819004086]
[{"$f":"A163","v":"Type 4"},{"$f":"B163+1","v":2019},"Annual",10,10,{"$f":"$Q$82","v":5.5500000000000001E-2},null,null,null,null,null,null,{"$f":"$G$82","v":140.17008024596302},null,null,null,null,null,null,{"$f":"IF(OR($C164=\"Annual\",$D164=$E164),IF(AND($D164=$E164,T$111=$B164+$D164),$M164,IF(AND(T$111>$B164+$D164,T$111<=$B164+$E164), $M164/($E164-$D164),0)), IF(OR(T$111=$B164+$D164,T$111=$B164+$E164),$M164/(($E164-$D164)*2),IF(AND(T$111>$B164+$D164,T$111<$B164+$E164),$M164/($E164-$D164),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A64","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J83","v":3},{"$f":"$K83","v":3},{"$f":"$L$83","v":0.12000000000000002},null,{"$f":"$B$83","v":0},{"$f":"H166-P166","v":0},{"$f":"I166-Q166","v":0},{"$f":"J166-R166","v":0},{"$f":"K166-S166","v":0},{"$f":"L166-T166","v":0},null,{"$f":"IF($D166=$E166,IF(O$111=$B166+$E166,$H166,0),0)","v":0},{"$f":"IF($D166=$E166,IF(P$111=$B166+$E166,$H166,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B166=$D166,$H166*(((1+$F166)^$D166)-1),0)","v":0},{"$f":"IF(W$111-$B166=$D166,$H166*(((1+$F166)^$D166)-1),0)","v":0},0,0,0,0]
[{"$f":"A166","v":"ZERO-COUPON BOND"},{"$f":"B166+1","v":2015},null,{"$f":"D166","v":3},3,{"$f":"$M$83","v":0.12750000000000003},null,null,{"$f":"$C$83","v":0},{"$f":"I167-Q167","v":0},{"$f":"J167-R167","v":0},{"$f":"K167-S167","v":0},{"$f":"L167-T167","v":0},null,null,{"$f":"IF($D167=$E167,IF(P$111=$B167+$E167,$I167,0),0)","v":0},{"$f":"IF($D167=$E167,IF(Q$111=$B167+$E167,$I167,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B167=$D167,$I167*(((1+$F167)^$D167)-1),0)","v":0},{"$f":"IF(X$111-$B167=$D167,$I167*(((1+$F167)^$D167)-1),0)","v":0},0,0,0]
[{"$f":"A167","v":"ZERO-COUPON BOND"},{"$f":"B167+1","v":2016},null,3,3,{"$f":"$N$83","v":0.13250000000000003},null,null,null,{"$f":"$D$83","v":0},{"$f":"J168-R168","v":0},{"$f":"K168-S168","v":0},{"$f":"L168-T168","v":0},null,null,null,{"$f":"IF($D168=$E168,IF(Q$111=$B168+$E168,$J168,0),0)","v":0},{"$f":"IF($D168=$E168,IF(R$111=$B168+$E168,$J168,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B168=$D168,$J168*(((1+$F168)^$D168)-1),0)","v":0},{"$f":"IF(Y$111-$B168=$D168,$J168*(((1+$F168)^$D168)-1),0)","v":0},0,0]
[{"$f":"A168","v":"ZERO-COUPON BOND"},{"$f":"B168+1","v":2017},null,3,3,{"$f":"$O$83","v":0.13250000000000003},null,null,null,null,{"$f":"$E$83","v":0},{"$f":"K169-S169","v":0},{"$f":"L169-T169","v":0},null,null,null,null,{"$f":"IF($D169=$E169,IF(R$111=$B169+$E169,$K169,0),0)","v":0},{"$f":"IF($D169=$E169,IF(S$111=$B169+$E169,$K169,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B169=$D169,$K169*(((1+$F169)^$D169)-1),0)","v":0},{"$f":"IF(Z$111-$B169=$D169,$K169*(((1+$F169)^$D169)-1),0)","v":0},0]
[{"$f":"A169","v":"ZERO-COUPON BOND"},{"$f":"B169+1","v":2018},null,3,3,{"$f":"$P$83","v":0.13250000000000003},null,null,null,null,null,{"$f":"$F$83","v":0},{"$f":"L170-T170","v":0},null,null,null,null,null,{"$f":"IF($D170=$E170,IF(S$111=$B170+$E170,$L170,0),0)","v":0},{"$f":"IF($D170=$E170,IF(T$111=$B170+$E170,$L170,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B170=$D170,$L170*(((1+$F170)^$D170)-1),0)","v":0},{"$f":"IF(AA$111-$B170=$D170,$L170*(((1+$F170)^$D170)-1),0)","v":0}]
[{"$f":"A170","v":"ZERO-COUPON BOND"},{"$f":"B170+1","v":2019},null,3,3,{"$f":"$Q$83","v":0.13250000000000003},null,null,null,null,null,null,{"$f":"$G$83","v":0},null,null,null,null,null,null,{"$f":"IF($D171=$E171,IF(T$111=$B171+$E171,$M171,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B171=$D171,$M171*(((1+$F171)^$D171)-1),0)","v":0}]
[]
[{"$f":"'Input 4 - Forecast'!A65","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[{"$f":"'Input 4 - Forecast'!A66","v":"Type 6"},{"$f":"B119","v":2014},{"$f":"$I85","v":"Annual"},{"$f":"$J85","v":2},{"$f":"$K85","v":2},{"$f":"$L$85","v":0.04},null,{"$f":"$B$85/$B$31","v":0},{"$f":"H175-P175","v":0},{"$f":"I175-Q175","v":0},{"$f":"J175-R175","v":0},{"$f":"K175-S175","v":0},{"$f":"L175-T175","v":0},null,{"$f":"IF(OR($C175=\"Annual\",$D175=$E175),IF(AND($D175=$E175,O$111=$B175+$D175),$H175,IF(AND(O$111>$B175+$D175,O$111<=$B175+$E175), $H175/($E175-$D175),0)), IF(OR(O$111=$B175+$D175,O$111=$B175+$E175),$H175/(($E175-$D175)*2),IF(AND(O$111>$B175+$D175,O$111<$B175+$E175),$H175/($E175-$D175),0)))","v":0},{"$f":"IF(OR($C175=\"Annual\",$D175=$E175),IF(AND($D175=$E175,P$111=$B175+$D175),$H175,IF(AND(P$111>$B175+$D175,P$111<=$B175+$E175), $H175/($E175-$D175),0)), IF(OR(P$111=$B175+$D175,P$111=$B175+$E175),$H175/(($E175-$D175)*2),IF(AND(P$111>$B175+$D175,P$111<$B175+$E175),$H175/($E175-$D175),0)))","v":0},0,0,0,0,null,{"$f":"IF($C175=\"annual\",IF(V$111=$B175,0,G175*$F175),IF(V$111-$B175=0,0,IF((V$111-$B175)<$E175,AVERAGE(G175,H175)*$F175,IF((V$111-$B175)=$E175,G175*$F175/2,0))))","v":0},{"$f":"IF($C175=\"annual\",IF(W$111=$B175,0,H175*$F175),IF(W$111-$B175=0,0,IF((W$111-$B175)<$E175,AVERAGE(H175,I175)*$F175,IF((W$111-$B175)=$E175,H175*$F175/2,0))))","v":0},0,0,0,0]
[{"$f":"A175","v":"Type 6"},{"$f":"B175+1","v":2015},{"$f":"C175","v":"Annual"},2,2,{"$f":"$M$85","v":4.7500000000000001E-2},null,null,{"$f":"$C$85/$C$31","v":0},{"$f":"I176-Q176","v":0},{"$f":"J176-R176","v":0},{"$f":"K176-S176","v":0},{"$f":"L176-T176","v":0},null,null,{"$f":"IF(OR($C176=\"Annual\",$D176=$E176),IF(AND($D176=$E176,P$111=$B176+$D176),$I176,IF(AND(P$111>$B176+$D176,P$111<=$B176+$E176), $I176/($E176-$D176),0)), IF(OR(P$111=$B176+$D176,P$111=$B176+$E176),$I176/(($E176-$D176)*2),IF(AND(P$111>$B176+$D176,P$111<$B176+$E176),$I176/($E176-$D176),0)))","v":0},{"$f":"IF(OR($C176=\"Annual\",$D176=$E176),IF(AND($D176=$E176,Q$111=$B176+$D176),$I176,IF(AND(Q$111>$B176+$D176,Q$111<=$B176+$E176), $I176/($E176-$D176),0)), IF(OR(Q$111=$B176+$D176,Q$111=$B176+$E176),$I176/(($E176-$D176)*2),IF(AND(Q$111>$B176+$D176,Q$111<$B176+$E176),$I176/($E176-$D176),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A176","v":"Type 6"},{"$f":"B176+1","v":2016},"Annual",2,2,{"$f":"$N$85","v":5.2499999999999998E-2},null,null,null,{"$f":"$D$85/$D$31","v":0},{"$f":"J177-R177","v":0},{"$f":"K177-S177","v":0},{"$f":"L177-T177","v":0},null,null,null,{"$f":"IF(OR($C177=\"Annual\",$D177=$E177),IF(AND($D177=$E177,Q$111=$B177+$D177),$J177,IF(AND(Q$111>$B177+$D177,Q$111<=$B177+$E177), $J177/($E177-$D177),0)), IF(OR(Q$111=$B177+$D177,Q$111=$B177+$E177),$J177/(($E177-$D177)*2),IF(AND(Q$111>$B177+$D177,Q$111<$B177+$E177),$J177/($E177-$D177),0)))","v":0},{"$f":"IF(OR($C177=\"Annual\",$D177=$E177),IF(AND($D177=$E177,R$111=$B177+$D177),$J177,IF(AND(R$111>$B177+$D177,R$111<=$B177+$E177), $J177/($E177-$D177),0)), IF(OR(R$111=$B177+$D177,R$111=$B177+$E177),$J177/(($E177-$D177)*2),IF(AND(R$111>$B177+$D177,R$111<$B177+$E177),$J177/($E177-$D177),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A177","v":"Type 6"},{"$f":"B177+1","v":2017},"Annual",2,2,{"$f":"$O$85","v":5.2499999999999998E-2},null,null,null,null,{"$f":"$E$85/$E$31","v":0},{"$f":"K178-S178","v":0},{"$f":"L178-T178","v":0},null,null,null,null,{"$f":"IF(OR($C178=\"Annual\",$D178=$E178),IF(AND($D178=$E178,R$111=$B178+$D178),$K178,IF(AND(R$111>$B178+$D178,R$111<=$B178+$E178), $K178/($E178-$D178),0)), IF(OR(R$111=$B178+$D178,R$111=$B178+$E178),$K178/(($E178-$D178)*2),IF(AND(R$111>$B178+$D178,R$111<$B178+$E178),$K178/($E178-$D178),0)))","v":0},{"$f":"IF(OR($C178=\"Annual\",$D178=$E178),IF(AND($D178=$E178,S$111=$B178+$D178),$K178,IF(AND(S$111>$B178+$D178,S$111<=$B178+$E178), $K178/($E178-$D178),0)), IF(OR(S$111=$B178+$D178,S$111=$B178+$E178),$K178/(($E178-$D178)*2),IF(AND(S$111>$B178+$D178,S$111<$B178+$E178),$K178/($E178-$D178),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A178","v":"Type 6"},{"$f":"B178+1","v":2018},"Annual",2,2,{"$f":"$P$85","v":5.2499999999999998E-2},null,null,null,null,null,{"$f":"$F$85/$F$31","v":0},{"$f":"L179-T179","v":0},null,null,null,null,null,{"$f":"IF(OR($C179=\"Annual\",$D179=$E179),IF(AND($D179=$E179,S$111=$B179+$D179),$L179,IF(AND(S$111>$B179+$D179,S$111<=$B179+$E179), $L179/($E179-$D179),0)), IF(OR(S$111=$B179+$D179,S$111=$B179+$E179),$L179/(($E179-$D179)*2),IF(AND(S$111>$B179+$D179,S$111<$B179+$E179),$L179/($E179-$D179),0)))","v":0},{"$f":"IF(OR($C179=\"Annual\",$D179=$E179),IF(AND($D179=$E179,T$111=$B179+$D179),$L179,IF(AND(T$111>$B179+$D179,T$111<=$B179+$E179), $L179/($E179-$D179),0)), IF(OR(T$111=$B179+$D179,T$111=$B179+$E179),$L179/(($E179-$D179)*2),IF(AND(T$111>$B179+$D179,T$111<$B179+$E179),$L179/($E179-$D179),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A179","v":"Type 6"},{"$f":"B179+1","v":2019},"Annual",2,2,{"$f":"$Q$85","v":5.2499999999999998E-2},null,null,null,null,null,null,{"$f":"$G$85/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C180=\"Annual\",$D180=$E180),IF(AND($D180=$E180,T$111=$B180+$D180),$M180,IF(AND(T$111>$B180+$D180,T$111<=$B180+$E180), $M180/($E180-$D180),0)), IF(OR(T$111=$B180+$D180,T$111=$B180+$E180),$M180/(($E180-$D180)*2),IF(AND(T$111>$B180+$D180,T$111<$B180+$E180),$M180/($E180-$D180),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A67","v":"Type 7"},{"$f":"B119","v":2014},{"$f":"$I86","v":"Annual"},{"$f":"$J86","v":3},{"$f":"$K86","v":3},{"$f":"$L$86","v":0.04},null,{"$f":"$B$86/$B$31","v":0},{"$f":"H182-P182","v":0},{"$f":"I182-Q182","v":0},{"$f":"J182-R182","v":0},{"$f":"K182-S182","v":0},{"$f":"L182-T182","v":0},null,{"$f":"IF(OR($C182=\"Annual\",$D182=$E182),IF(AND($D182=$E182,O$111=$B182+$D182),$H182,IF(AND(O$111>$B182+$D182,O$111<=$B182+$E182), $H182/($E182-$D182),0)), IF(OR(O$111=$B182+$D182,O$111=$B182+$E182),$H182/(($E182-$D182)*2),IF(AND(O$111>$B182+$D182,O$111<$B182+$E182),$H182/($E182-$D182),0)))","v":0},{"$f":"IF(OR($C182=\"Annual\",$D182=$E182),IF(AND($D182=$E182,P$111=$B182+$D182),$H182,IF(AND(P$111>$B182+$D182,P$111<=$B182+$E182), $H182/($E182-$D182),0)), IF(OR(P$111=$B182+$D182,P$111=$B182+$E182),$H182/(($E182-$D182)*2),IF(AND(P$111>$B182+$D182,P$111<$B182+$E182),$H182/($E182-$D182),0)))","v":0},0,0,0,0,null,{"$f":"IF($C182=\"annual\",IF(V$111=$B182,0,G182*$F182),IF(V$111-$B182=0,0,IF((V$111-$B182)<$E182,AVERAGE(G182,H182)*$F182,IF((V$111-$B182)=$E182,G182*$F182/2,0))))","v":0},{"$f":"IF($C182=\"annual\",IF(W$111=$B182,0,H182*$F182),IF(W$111-$B182=0,0,IF((W$111-$B182)<$E182,AVERAGE(H182,I182)*$F182,IF((W$111-$B182)=$E182,H182*$F182/2,0))))","v":0},0,0,0,0]
[{"$f":"A182","v":"Type 7"},{"$f":"B182+1","v":2015},{"$f":"C182","v":"Annual"},{"$f":"D182","v":3},{"$f":"E182","v":3},{"$f":"$M$86","v":4.7500000000000001E-2},null,null,{"$f":"$C$86/$C$31","v":0},{"$f":"I183-Q183","v":0},{"$f":"J183-R183","v":0},{"$f":"K183-S183","v":0},{"$f":"L183-T183","v":0},null,null,{"$f":"IF(OR($C183=\"Annual\",$D183=$E183),IF(AND($D183=$E183,P$111=$B183+$D183),$I183,IF(AND(P$111>$B183+$D183,P$111<=$B183+$E183), $I183/($E183-$D183),0)), IF(OR(P$111=$B183+$D183,P$111=$B183+$E183),$I183/(($E183-$D183)*2),IF(AND(P$111>$B183+$D183,P$111<$B183+$E183),$I183/($E183-$D183),0)))","v":0},{"$f":"IF(OR($C183=\"Annual\",$D183=$E183),IF(AND($D183=$E183,Q$111=$B183+$D183),$I183,IF(AND(Q$111>$B183+$D183,Q$111<=$B183+$E183), $I183/($E183-$D183),0)), IF(OR(Q$111=$B183+$D183,Q$111=$B183+$E183),$I183/(($E183-$D183)*2),IF(AND(Q$111>$B183+$D183,Q$111<$B183+$E183),$I183/($E183-$D183),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A183","v":"Type 7"},{"$f":"B183+1","v":2016},{"$f":"C183","v":"Annual"},3,3,{"$f":"$N$86","v":5.2499999999999998E-2},null,null,null,{"$f":"$D$86/$D$31","v":0},{"$f":"J184-R184","v":0},{"$f":"K184-S184","v":0},{"$f":"L184-T184","v":0},null,null,null,{"$f":"IF(OR($C184=\"Annual\",$D184=$E184),IF(AND($D184=$E184,Q$111=$B184+$D184),$J184,IF(AND(Q$111>$B184+$D184,Q$111<=$B184+$E184), $J184/($E184-$D184),0)), IF(OR(Q$111=$B184+$D184,Q$111=$B184+$E184),$J184/(($E184-$D184)*2),IF(AND(Q$111>$B184+$D184,Q$111<$B184+$E184),$J184/($E184-$D184),0)))","v":0},{"$f":"IF(OR($C184=\"Annual\",$D184=$E184),IF(AND($D184=$E184,R$111=$B184+$D184),$J184,IF(AND(R$111>$B184+$D184,R$111<=$B184+$E184), $J184/($E184-$D184),0)), IF(OR(R$111=$B184+$D184,R$111=$B184+$E184),$J184/(($E184-$D184)*2),IF(AND(R$111>$B184+$D184,R$111<$B184+$E184),$J184/($E184-$D184),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A184","v":"Type 7"},{"$f":"B184+1","v":2017},"Annual",3,3,{"$f":"$O$86","v":5.2499999999999998E-2},null,null,null,null,{"$f":"$E$86/$E$31","v":0},{"$f":"K185-S185","v":0},{"$f":"L185-T185","v":0},null,null,null,null,{"$f":"IF(OR($C185=\"Annual\",$D185=$E185),IF(AND($D185=$E185,R$111=$B185+$D185),$K185,IF(AND(R$111>$B185+$D185,R$111<=$B185+$E185), $K185/($E185-$D185),0)), IF(OR(R$111=$B185+$D185,R$111=$B185+$E185),$K185/(($E185-$D185)*2),IF(AND(R$111>$B185+$D185,R$111<$B185+$E185),$K185/($E185-$D185),0)))","v":0},{"$f":"IF(OR($C185=\"Annual\",$D185=$E185),IF(AND($D185=$E185,S$111=$B185+$D185),$K185,IF(AND(S$111>$B185+$D185,S$111<=$B185+$E185), $K185/($E185-$D185),0)), IF(OR(S$111=$B185+$D185,S$111=$B185+$E185),$K185/(($E185-$D185)*2),IF(AND(S$111>$B185+$D185,S$111<$B185+$E185),$K185/($E185-$D185),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A185","v":"Type 7"},{"$f":"B185+1","v":2018},"Annual",3,3,{"$f":"$P$86","v":5.2499999999999998E-2},null,null,null,null,null,{"$f":"$F$86/$F$31","v":0},{"$f":"L186-T186","v":0},null,null,null,null,null,{"$f":"IF(OR($C186=\"Annual\",$D186=$E186),IF(AND($D186=$E186,S$111=$B186+$D186),$L186,IF(AND(S$111>$B186+$D186,S$111<=$B186+$E186), $L186/($E186-$D186),0)), IF(OR(S$111=$B186+$D186,S$111=$B186+$E186),$L186/(($E186-$D186)*2),IF(AND(S$111>$B186+$D186,S$111<$B186+$E186),$L186/($E186-$D186),0)))","v":0},{"$f":"IF(OR($C186=\"Annual\",$D186=$E186),IF(AND($D186=$E186,T$111=$B186+$D186),$L186,IF(AND(T$111>$B186+$D186,T$111<=$B186+$E186), $L186/($E186-$D186),0)), IF(OR(T$111=$B186+$D186,T$111=$B186+$E186),$L186/(($E186-$D186)*2),IF(AND(T$111>$B186+$D186,T$111<$B186+$E186),$L186/($E186-$D186),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A186","v":"Type 7"},{"$f":"B186+1","v":2019},"Annual",3,3,{"$f":"$Q$86","v":5.2499999999999998E-2},null,null,null,null,null,null,{"$f":"$G$86/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C187=\"Annual\",$D187=$E187),IF(AND($D187=$E187,T$111=$B187+$D187),$M187,IF(AND(T$111>$B187+$D187,T$111<=$B187+$E187), $M187/($E187-$D187),0)), IF(OR(T$111=$B187+$D187,T$111=$B187+$E187),$M187/(($E187-$D187)*2),IF(AND(T$111>$B187+$D187,T$111<$B187+$E187),$M187/($E187-$D187),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A68","v":"Type 8"},{"$f":"B119","v":2014},{"$f":"$I87","v":"Annual"},{"$f":"$J87","v":5},{"$f":"$K87","v":5},{"$f":"$L$87","v":0.04},null,{"$f":"$B$87/$B$31","v":0},{"$f":"H189-P189","v":0},{"$f":"I189-Q189","v":0},{"$f":"J189-R189","v":0},{"$f":"K189-S189","v":0},{"$f":"L189-T189","v":0},null,{"$f":"IF(OR($C189=\"Annual\",$D189=$E189),IF(AND($D189=$E189,O$111=$B189+$D189),$H189,IF(AND(O$111>$B189+$D189,O$111<=$B189+$E189), $H189/($E189-$D189),0)), IF(OR(O$111=$B189+$D189,O$111=$B189+$E189),$H189/(($E189-$D189)*2),IF(AND(O$111>$B189+$D189,O$111<$B189+$E189),$H189/($E189-$D189),0)))","v":0},{"$f":"IF(OR($C189=\"Annual\",$D189=$E189),IF(AND($D189=$E189,P$111=$B189+$D189),$H189,IF(AND(P$111>$B189+$D189,P$111<=$B189+$E189), $H189/($E189-$D189),0)), IF(OR(P$111=$B189+$D189,P$111=$B189+$E189),$H189/(($E189-$D189)*2),IF(AND(P$111>$B189+$D189,P$111<$B189+$E189),$H189/($E189-$D189),0)))","v":0},0,0,0,0,null,{"$f":"IF($C189=\"annual\",IF(V$111=$B189,0,G189*$F189),IF(V$111-$B189=0,0,IF((V$111-$B189)<$E189,AVERAGE(G189,H189)*$F189,IF((V$111-$B189)=$E189,G189*$F189/2,0))))","v":0},{"$f":"IF($C189=\"annual\",IF(W$111=$B189,0,H189*$F189),IF(W$111-$B189=0,0,IF((W$111-$B189)<$E189,AVERAGE(H189,I189)*$F189,IF((W$111-$B189)=$E189,H189*$F189/2,0))))","v":0},0,0,0,0]
[{"$f":"A189","v":"Type 8"},{"$f":"B189+1","v":2015},{"$f":"C189","v":"Annual"},5,5,{"$f":"$M$87","v":4.7500000000000001E-2},null,null,{"$f":"$C$87/$C$31","v":0},{"$f":"I190-Q190","v":0},{"$f":"J190-R190","v":0},{"$f":"K190-S190","v":0},{"$f":"L190-T190","v":0},null,null,{"$f":"IF(OR($C190=\"Annual\",$D190=$E190),IF(AND($D190=$E190,P$111=$B190+$D190),$I190,IF(AND(P$111>$B190+$D190,P$111<=$B190+$E190), $I190/($E190-$D190),0)), IF(OR(P$111=$B190+$D190,P$111=$B190+$E190),$I190/(($E190-$D190)*2),IF(AND(P$111>$B190+$D190,P$111<$B190+$E190),$I190/($E190-$D190),0)))","v":0},{"$f":"IF(OR($C190=\"Annual\",$D190=$E190),IF(AND($D190=$E190,Q$111=$B190+$D190),$I190,IF(AND(Q$111>$B190+$D190,Q$111<=$B190+$E190), $I190/($E190-$D190),0)), IF(OR(Q$111=$B190+$D190,Q$111=$B190+$E190),$I190/(($E190-$D190)*2),IF(AND(Q$111>$B190+$D190,Q$111<$B190+$E190),$I190/($E190-$D190),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A190","v":"Type 8"},{"$f":"B190+1","v":2016},"Annual",5,5,{"$f":"$N$87","v":5.2499999999999998E-2},null,null,null,{"$f":"$D$87/$D$31","v":0},{"$f":"J191-R191","v":0},{"$f":"K191-S191","v":0},{"$f":"L191-T191","v":0},null,null,null,{"$f":"IF(OR($C191=\"Annual\",$D191=$E191),IF(AND($D191=$E191,Q$111=$B191+$D191),$J191,IF(AND(Q$111>$B191+$D191,Q$111<=$B191+$E191), $J191/($E191-$D191),0)), IF(OR(Q$111=$B191+$D191,Q$111=$B191+$E191),$J191/(($E191-$D191)*2),IF(AND(Q$111>$B191+$D191,Q$111<$B191+$E191),$J191/($E191-$D191),0)))","v":0},{"$f":"IF(OR($C191=\"Annual\",$D191=$E191),IF(AND($D191=$E191,R$111=$B191+$D191),$J191,IF(AND(R$111>$B191+$D191,R$111<=$B191+$E191), $J191/($E191-$D191),0)), IF(OR(R$111=$B191+$D191,R$111=$B191+$E191),$J191/(($E191-$D191)*2),IF(AND(R$111>$B191+$D191,R$111<$B191+$E191),$J191/($E191-$D191),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A191","v":"Type 8"},{"$f":"B191+1","v":2017},"Annual",5,5,{"$f":"$O$87","v":5.2499999999999998E-2},null,null,null,null,{"$f":"$E$87/$E$31","v":0},{"$f":"K192-S192","v":0},{"$f":"L192-T192","v":0},null,null,null,null,{"$f":"IF(OR($C192=\"Annual\",$D192=$E192),IF(AND($D192=$E192,R$111=$B192+$D192),$K192,IF(AND(R$111>$B192+$D192,R$111<=$B192+$E192), $K192/($E192-$D192),0)), IF(OR(R$111=$B192+$D192,R$111=$B192+$E192),$K192/(($E192-$D192)*2),IF(AND(R$111>$B192+$D192,R$111<$B192+$E192),$K192/($E192-$D192),0)))","v":0},{"$f":"IF(OR($C192=\"Annual\",$D192=$E192),IF(AND($D192=$E192,S$111=$B192+$D192),$K192,IF(AND(S$111>$B192+$D192,S$111<=$B192+$E192), $K192/($E192-$D192),0)), IF(OR(S$111=$B192+$D192,S$111=$B192+$E192),$K192/(($E192-$D192)*2),IF(AND(S$111>$B192+$D192,S$111<$B192+$E192),$K192/($E192-$D192),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A192","v":"Type 8"},{"$f":"B192+1","v":2018},"Annual",5,5,{"$f":"$P$87","v":5.2499999999999998E-2},null,null,null,null,null,{"$f":"$F$87/$F$31","v":0},{"$f":"L193-T193","v":0},null,null,null,null,null,{"$f":"IF(OR($C193=\"Annual\",$D193=$E193),IF(AND($D193=$E193,S$111=$B193+$D193),$L193,IF(AND(S$111>$B193+$D193,S$111<=$B193+$E193), $L193/($E193-$D193),0)), IF(OR(S$111=$B193+$D193,S$111=$B193+$E193),$L193/(($E193-$D193)*2),IF(AND(S$111>$B193+$D193,S$111<$B193+$E193),$L193/($E193-$D193),0)))","v":0},{"$f":"IF(OR($C193=\"Annual\",$D193=$E193),IF(AND($D193=$E193,T$111=$B193+$D193),$L193,IF(AND(T$111>$B193+$D193,T$111<=$B193+$E193), $L193/($E193-$D193),0)), IF(OR(T$111=$B193+$D193,T$111=$B193+$E193),$L193/(($E193-$D193)*2),IF(AND(T$111>$B193+$D193,T$111<$B193+$E193),$L193/($E193-$D193),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A193","v":"Type 8"},{"$f":"B193+1","v":2019},"Annual",5,5,{"$f":"$Q$87","v":5.2499999999999998E-2},null,null,null,null,null,null,{"$f":"$G$87/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C194=\"Annual\",$D194=$E194),IF(AND($D194=$E194,T$111=$B194+$D194),$M194,IF(AND(T$111>$B194+$D194,T$111<=$B194+$E194), $M194/($E194-$D194),0)), IF(OR(T$111=$B194+$D194,T$111=$B194+$E194),$M194/(($E194-$D194)*2),IF(AND(T$111>$B194+$D194,T$111<$B194+$E194),$M194/($E194-$D194),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A69","v":"Type 9"},{"$f":"B119","v":2014},{"$f":"$I88","v":"Annual"},{"$f":"$J88","v":10},{"$f":"$K88","v":10},{"$f":"$L$88","v":0.04},null,{"$f":"$B$88/$B$31","v":0},{"$f":"H196-P196","v":0},{"$f":"I196-Q196","v":0},{"$f":"J196-R196","v":0},{"$f":"K196-S196","v":0},{"$f":"L196-T196","v":0},null,{"$f":"IF(OR($C196=\"Annual\",$D196=$E196),IF(AND($D196=$E196,O$111=$B196+$D196),$H196,IF(AND(O$111>$B196+$D196,O$111<=$B196+$E196), $H196/($E196-$D196),0)), IF(OR(O$111=$B196+$D196,O$111=$B196+$E196),$H196/(($E196-$D196)*2),IF(AND(O$111>$B196+$D196,O$111<$B196+$E196),$H196/($E196-$D196),0)))","v":0},{"$f":"IF(OR($C196=\"Annual\",$D196=$E196),IF(AND($D196=$E196,P$111=$B196+$D196),$H196,IF(AND(P$111>$B196+$D196,P$111<=$B196+$E196), $H196/($E196-$D196),0)), IF(OR(P$111=$B196+$D196,P$111=$B196+$E196),$H196/(($E196-$D196)*2),IF(AND(P$111>$B196+$D196,P$111<$B196+$E196),$H196/($E196-$D196),0)))","v":0},0,0,0,0,null,{"$f":"IF($C196=\"annual\",IF(V$111=$B196,0,G196*$F196),IF(V$111-$B196=0,0,IF((V$111-$B196)<$E196,AVERAGE(G196,H196)*$F196,IF((V$111-$B196)=$E196,G196*$F196/2,0))))","v":0},{"$f":"IF($C196=\"annual\",IF(W$111=$B196,0,H196*$F196),IF(W$111-$B196=0,0,IF((W$111-$B196)<$E196,AVERAGE(H196,I196)*$F196,IF((W$111-$B196)=$E196,H196*$F196/2,0))))","v":0},0,0,0,0]
[{"$f":"A196","v":"Type 9"},{"$f":"B196+1","v":2015},{"$f":"C196","v":"Annual"},10,10,{"$f":"$M$88","v":4.7500000000000001E-2},null,null,{"$f":"$C$88/$C$31","v":0},{"$f":"I197-Q197","v":0},{"$f":"J197-R197","v":0},{"$f":"K197-S197","v":0},{"$f":"L197-T197","v":0},null,null,{"$f":"IF(OR($C197=\"Annual\",$D197=$E197),IF(AND($D197=$E197,P$111=$B197+$D197),$I197,IF(AND(P$111>$B197+$D197,P$111<=$B197+$E197), $I197/($E197-$D197),0)), IF(OR(P$111=$B197+$D197,P$111=$B197+$E197),$I197/(($E197-$D197)*2),IF(AND(P$111>$B197+$D197,P$111<$B197+$E197),$I197/($E197-$D197),0)))","v":0},{"$f":"IF(OR($C197=\"Annual\",$D197=$E197),IF(AND($D197=$E197,Q$111=$B197+$D197),$I197,IF(AND(Q$111>$B197+$D197,Q$111<=$B197+$E197), $I197/($E197-$D197),0)), IF(OR(Q$111=$B197+$D197,Q$111=$B197+$E197),$I197/(($E197-$D197)*2),IF(AND(Q$111>$B197+$D197,Q$111<$B197+$E197),$I197/($E197-$D197),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A197","v":"Type 9"},{"$f":"B197+1","v":2016},"Annual",10,10,{"$f":"$N$88","v":5.2499999999999998E-2},null,null,null,{"$f":"$D$88/$D$31","v":0},{"$f":"J198-R198","v":0},{"$f":"K198-S198","v":0},{"$f":"L198-T198","v":0},null,null,null,{"$f":"IF(OR($C198=\"Annual\",$D198=$E198),IF(AND($D198=$E198,Q$111=$B198+$D198),$J198,IF(AND(Q$111>$B198+$D198,Q$111<=$B198+$E198), $J198/($E198-$D198),0)), IF(OR(Q$111=$B198+$D198,Q$111=$B198+$E198),$J198/(($E198-$D198)*2),IF(AND(Q$111>$B198+$D198,Q$111<$B198+$E198),$J198/($E198-$D198),0)))","v":0},{"$f":"IF(OR($C198=\"Annual\",$D198=$E198),IF(AND($D198=$E198,R$111=$B198+$D198),$J198,IF(AND(R$111>$B198+$D198,R$111<=$B198+$E198), $J198/($E198-$D198),0)), IF(OR(R$111=$B198+$D198,R$111=$B198+$E198),$J198/(($E198-$D198)*2),IF(AND(R$111>$B198+$D198,R$111<$B198+$E198),$J198/($E198-$D198),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A198","v":"Type 9"},{"$f":"B198+1","v":2017},"Annual",10,10,{"$f":"$O$88","v":5.2499999999999998E-2},null,null,null,null,{"$f":"$E$88/$E$31","v":0},{"$f":"K199-S199","v":0},{"$f":"L199-T199","v":0},null,null,null,null,{"$f":"IF(OR($C199=\"Annual\",$D199=$E199),IF(AND($D199=$E199,R$111=$B199+$D199),$K199,IF(AND(R$111>$B199+$D199,R$111<=$B199+$E199), $K199/($E199-$D199),0)), IF(OR(R$111=$B199+$D199,R$111=$B199+$E199),$K199/(($E199-$D199)*2),IF(AND(R$111>$B199+$D199,R$111<$B199+$E199),$K199/($E199-$D199),0)))","v":0},{"$f":"IF(OR($C199=\"Annual\",$D199=$E199),IF(AND($D199=$E199,S$111=$B199+$D199),$K199,IF(AND(S$111>$B199+$D199,S$111<=$B199+$E199), $K199/($E199-$D199),0)), IF(OR(S$111=$B199+$D199,S$111=$B199+$E199),$K199/(($E199-$D199)*2),IF(AND(S$111>$B199+$D199,S$111<$B199+$E199),$K199/($E199-$D199),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A199","v":"Type 9"},{"$f":"B199+1","v":2018},"Annual",10,10,{"$f":"$P$88","v":5.2499999999999998E-2},null,null,null,null,null,{"$f":"$F$88/$F$31","v":0},{"$f":"L200-T200","v":0},null,null,null,null,null,{"$f":"IF(OR($C200=\"Annual\",$D200=$E200),IF(AND($D200=$E200,S$111=$B200+$D200),$L200,IF(AND(S$111>$B200+$D200,S$111<=$B200+$E200), $L200/($E200-$D200),0)), IF(OR(S$111=$B200+$D200,S$111=$B200+$E200),$L200/(($E200-$D200)*2),IF(AND(S$111>$B200+$D200,S$111<$B200+$E200),$L200/($E200-$D200),0)))","v":0},{"$f":"IF(OR($C200=\"Annual\",$D200=$E200),IF(AND($D200=$E200,T$111=$B200+$D200),$L200,IF(AND(T$111>$B200+$D200,T$111<=$B200+$E200), $L200/($E200-$D200),0)), IF(OR(T$111=$B200+$D200,T$111=$B200+$E200),$L200/(($E200-$D200)*2),IF(AND(T$111>$B200+$D200,T$111<$B200+$E200),$L200/($E200-$D200),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A200","v":"Type 9"},{"$f":"B200+1","v":2019},"Annual",10,10,{"$f":"$Q$88","v":5.2499999999999998E-2},null,null,null,null,null,null,{"$f":"$G$88/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C201=\"Annual\",$D201=$E201),IF(AND($D201=$E201,T$111=$B201+$D201),$M201,IF(AND(T$111>$B201+$D201,T$111<=$B201+$E201), $M201/($E201-$D201),0)), IF(OR(T$111=$B201+$D201,T$111=$B201+$E201),$M201/(($E201-$D201)*2),IF(AND(T$111>$B201+$D201,T$111<$B201+$E201),$M201/($E201-$D201),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A70","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J89","v":3},{"$f":"$K89","v":3},{"$f":"$L$89","v":5.9999999999999991E-2},null,{"$f":"$B$89/$B$31","v":0},{"$f":"H203-P203","v":0},{"$f":"I203-Q203","v":0},{"$f":"J203-R203","v":0},{"$f":"K203-S203","v":0},{"$f":"L203-T203","v":0},null,{"$f":"IF($D203=$E203,IF(O$111=$B203+$E203,$H203,0),0)","v":0},{"$f":"IF($D203=$E203,IF(P$111=$B203+$E203,$H203,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B203=$D203,$H203*(((1+$F203)^$D203)-1),0)","v":0},{"$f":"IF(W$111-$B203=$D203,$H203*(((1+$F203)^$D203)-1),0)","v":0},0,0,0,0]
[{"$f":"A203","v":"ZERO-COUPON BOND"},{"$f":"B203+1","v":2015},null,{"$f":"D203","v":3},{"$f":"E203","v":3},{"$f":"$M$89","v":6.7499999999999991E-2},null,null,{"$f":"$C$89/$C$31","v":0},{"$f":"I204-Q204","v":0},{"$f":"J204-R204","v":0},{"$f":"K204-S204","v":0},{"$f":"L204-T204","v":0},null,null,{"$f":"IF($D204=$E204,IF(P$111=$B204+$E204,$I204,0),0)","v":0},{"$f":"IF($D204=$E204,IF(Q$111=$B204+$E204,$I204,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B204=$D204,$I204*(((1+$F204)^$D204)-1),0)","v":0},{"$f":"IF(X$111-$B204=$D204,$I204*(((1+$F204)^$D204)-1),0)","v":0},0,0,0]
[{"$f":"A204","v":"ZERO-COUPON BOND"},{"$f":"B204+1","v":2016},null,{"$f":"D204","v":3},3,{"$f":"$N$89","v":7.2499999999999995E-2},null,null,null,{"$f":"$D$89/$D$31","v":0},{"$f":"J205-R205","v":0},{"$f":"K205-S205","v":0},{"$f":"L205-T205","v":0},null,null,null,{"$f":"IF($D205=$E205,IF(Q$111=$B205+$E205,$J205,0),0)","v":0},{"$f":"IF($D205=$E205,IF(R$111=$B205+$E205,$J205,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B205=$D205,$J205*(((1+$F205)^$D205)-1),0)","v":0},{"$f":"IF(Y$111-$B205=$D205,$J205*(((1+$F205)^$D205)-1),0)","v":0},0,0]
[{"$f":"A205","v":"ZERO-COUPON BOND"},{"$f":"B205+1","v":2017},null,{"$f":"D205","v":3},3,{"$f":"$O$89","v":7.2499999999999995E-2},null,null,null,null,{"$f":"$E$89/$E$31","v":0},{"$f":"K206-S206","v":0},{"$f":"L206-T206","v":0},null,null,null,null,{"$f":"IF($D206=$E206,IF(R$111=$B206+$E206,$K206,0),0)","v":0},{"$f":"IF($D206=$E206,IF(S$111=$B206+$E206,$K206,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B206=$D206,$K206*(((1+$F206)^$D206)-1),0)","v":0},{"$f":"IF(Z$111-$B206=$D206,$K206*(((1+$F206)^$D206)-1),0)","v":0},0]
[{"$f":"A206","v":"ZERO-COUPON BOND"},{"$f":"B206+1","v":2018},null,{"$f":"D206","v":3},3,{"$f":"$P$89","v":7.2499999999999995E-2},null,null,null,null,null,{"$f":"$F$89/$F$31","v":0},{"$f":"L207-T207","v":0},null,null,null,null,null,{"$f":"IF($D207=$E207,IF(S$111=$B207+$E207,$L207,0),0)","v":0},{"$f":"IF($D207=$E207,IF(T$111=$B207+$E207,$L207,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B207=$D207,$L207*(((1+$F207)^$D207)-1),0)","v":0},{"$f":"IF(AA$111-$B207=$D207,$L207*(((1+$F207)^$D207)-1),0)","v":0}]
[{"$f":"A207","v":"ZERO-COUPON BOND"},{"$f":"B207+1","v":2019},null,{"$f":"D207","v":3},3,{"$f":"$Q$89","v":7.2499999999999995E-2},null,null,null,null,null,null,{"$f":"$G$89/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF($D208=$E208,IF(T$111=$B208+$E208,$M208,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B208=$D208,$M208*(((1+$F208)^$D208)-1),0)","v":0}]
[]
[{"$f":"'Input 4 - Forecast'!A71","v":"New Issuance of External Debt (new debt) 1/"}]
[{"$f":"'Input 4 - Forecast'!A72","v":"Short-term debt 2/"}]
[{"$f":"'Input 4 - Forecast'!A73","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[null,{"$f":"B119","v":2014},{"$f":"$I92","v":"Semi-annual"},{"$f":"$J92","v":1},{"$f":"$K92","v":1},{"$f":"$L$92","v":7.0000000000000007E-2},null,{"$f":"$B$92","v":0},{"$f":"H214-P214","v":0},{"$f":"I214-Q214","v":0},{"$f":"J214-R214","v":0},{"$f":"K214-S214","v":0},{"$f":"L214-T214","v":0},null,0,{"$f":"H214","v":0},0,0,0,0,null,{"$f":"IF($C214=\"annual\",IF(V$111=$B214,0,G214*$F214),IF(V$111-$B214=0,0,IF((V$111-$B214)<$E214,AVERAGE(G214,H214)*$F214,IF((V$111-$B214)=$E214,G214*$F214/2,0))))","v":0},{"$f":"IF($C214=\"annual\",IF(W$111=$B214,0,H214*$F214),IF(W$111-$B214=0,0,IF((W$111-$B214)<$E214,AVERAGE(H214,I214)*$F214,IF((W$111-$B214)=$E214,H214*$F214/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B214+1","v":2015},{"$f":"C214","v":"Semi-annual"},{"$f":"D214","v":1},{"$f":"E214","v":1},{"$f":"$M$92","v":7.7500000000000013E-2},null,null,{"$f":"$C$92","v":0},{"$f":"I215-Q215","v":0},{"$f":"J215-R215","v":0},{"$f":"K215-S215","v":0},{"$f":"L215-T215","v":0},null,null,0,{"$f":"I215","v":0},0,0,0,null,null,0,0,0,0,0]
[null,{"$f":"B215+1","v":2016},{"$f":"C215","v":"Semi-annual"},1,1,{"$f":"$N$92","v":8.2500000000000018E-2},null,null,null,{"$f":"$D$92","v":0},{"$f":"J216-R216","v":0},{"$f":"K216-S216","v":0},{"$f":"L216-T216","v":0},null,null,null,0,{"$f":"J216","v":0},0,0,null,null,null,0,0,0,0]
[null,{"$f":"B216+1","v":2017},"Semi-annual",1,1,{"$f":"$O$92","v":8.2500000000000018E-2},null,null,null,null,{"$f":"$E$92","v":0},{"$f":"K217-S217","v":0},{"$f":"L217-T217","v":0},null,null,null,null,0,{"$f":"K217","v":0},0,null,null,null,null,0,0,0]
[null,{"$f":"B217+1","v":2018},"Semi-annual",1,1,{"$f":"$P$92","v":8.2500000000000018E-2},null,null,null,null,null,{"$f":"$F$92","v":0},{"$f":"L218-T218","v":0},null,null,null,null,null,0,{"$f":"L218","v":0},null,null,null,null,null,0,0]
[null,{"$f":"B218+1","v":2019},"Semi-annual",1,1,{"$f":"$Q$92","v":8.2500000000000018E-2},null,null,null,null,null,null,{"$f":"$G$92","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A82","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[null,{"$f":"B119","v":2014},{"$f":"$I93","v":"Semi-annual"},{"$f":"$J93","v":1},{"$f":"$K93","v":1},{"$f":"$L$93","v":0.01},null,{"$f":"$B$93/$B$31","v":0},{"$f":"H223-P223","v":0},{"$f":"I223-Q223","v":0},{"$f":"J223-R223","v":0},{"$f":"K223-S223","v":0},{"$f":"L223-T223","v":0},null,0,{"$f":"H223","v":0},0,0,0,0,null,{"$f":"IF($C223=\"annual\",IF(V$111=$B223,0,G223*$F223),IF(V$111-$B223=0,0,IF((V$111-$B223)<$E223,AVERAGE(G223,H223)*$F223,IF((V$111-$B223)=$E223,G223*$F223/2,0))))","v":0},{"$f":"IF($C223=\"annual\",IF(W$111=$B223,0,H223*$F223),IF(W$111-$B223=0,0,IF((W$111-$B223)<$E223,AVERAGE(H223,I223)*$F223,IF((W$111-$B223)=$E223,H223*$F223/2,0))))","v":0},0,0,0,0]
[null,{"$f":"B223+1","v":2015},{"$f":"C223","v":"Semi-annual"},{"$f":"D223","v":1},{"$f":"E223","v":1},{"$f":"$M$93","v":1.7499999999999998E-2},null,null,{"$f":"$C$93/$C$31","v":0},{"$f":"I224-Q224","v":0},{"$f":"J224-R224","v":0},{"$f":"K224-S224","v":0},{"$f":"L224-T224","v":0},null,null,0,{"$f":"I224","v":0},0,0,0,null,null,0,0,0,0,0]
[null,{"$f":"B224+1","v":2016},{"$f":"C224","v":"Semi-annual"},1,1,{"$f":"$N$93","v":2.2499999999999999E-2},null,null,null,{"$f":"$D$93/$D$31","v":0},{"$f":"J225-R225","v":0},{"$f":"K225-S225","v":0},{"$f":"L225-T225","v":0},null,null,null,0,{"$f":"J225","v":0},0,0,null,null,null,0,0,0,0]
[null,{"$f":"B225+1","v":2017},"Semi-annual",1,1,{"$f":"$O$93","v":2.2499999999999999E-2},null,null,null,null,{"$f":"$E$93/$E$31","v":0},{"$f":"K226-S226","v":0},{"$f":"L226-T226","v":0},null,null,null,null,0,{"$f":"K226","v":0},0,null,null,null,null,0,0,0]
[null,{"$f":"B226+1","v":2018},"Semi-annual",1,1,{"$f":"$P$93","v":2.2499999999999999E-2},null,null,null,null,null,{"$f":"$F$93/$F$31","v":0},{"$f":"L227-T227","v":0},null,null,null,null,null,0,{"$f":"L227","v":0},null,null,null,null,null,0,0]
[null,{"$f":"B227+1","v":2019},"Semi-annual",1,1,{"$f":"$Q$93","v":2.2499999999999999E-2},null,null,null,null,null,null,{"$f":"$G$93/$G$31","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A75","v":"Long-term debt 3/"}]
[{"$f":"'Input 4 - Forecast'!A76","v":"Denominated in local currency"},"Calculations in LCU"]
[]
[{"$f":"'Input 4 - Forecast'!A77","v":"Type 11"},{"$f":"B119","v":2014},{"$f":"$I96","v":"Annual"},{"$f":"$J96","v":2},{"$f":"$K96","v":2},{"$f":"$L$96","v":0.1},null,{"$f":"$B$96","v":0},{"$f":"H233-P233","v":0},{"$f":"I233-Q233","v":0},{"$f":"J233-R233","v":0},{"$f":"K233-S233","v":0},{"$f":"L233-T233","v":0},null,{"$f":"IF(OR($C233=\"Annual\",$D233=$E233),IF(AND($D233=$E233,O$111=$B233+$D233),$H233,IF(AND(O$111>$B233+$D233,O$111<=$B233+$E233), $H233/($E233-$D233),0)), IF(OR(O$111=$B233+$D233,O$111=$B233+$E233),$H233/(($E233-$D233)*2),IF(AND(O$111>$B233+$D233,O$111<$B233+$E233),$H233/($E233-$D233),0)))","v":0},{"$f":"IF(OR($C233=\"Annual\",$D233=$E233),IF(AND($D233=$E233,P$111=$B233+$D233),$H233,IF(AND(P$111>$B233+$D233,P$111<=$B233+$E233), $H233/($E233-$D233),0)), IF(OR(P$111=$B233+$D233,P$111=$B233+$E233),$H233/(($E233-$D233)*2),IF(AND(P$111>$B233+$D233,P$111<$B233+$E233),$H233/($E233-$D233),0)))","v":0},0,0,0,0,null,{"$f":"IF($C233=\"annual\",IF(V$111=$B233,0,G233*$F233),IF(V$111-$B233=0,0,IF((V$111-$B233)<$E233,AVERAGE(G233,H233)*$F233,IF((V$111-$B233)=$E233,G233*$F233/2,0))))","v":0},{"$f":"IF($C233=\"annual\",IF(W$111=$B233,0,H233*$F233),IF(W$111-$B233=0,0,IF((W$111-$B233)<$E233,AVERAGE(H233,I233)*$F233,IF((W$111-$B233)=$E233,H233*$F233/2,0))))","v":0},0,0,0,0]
[{"$f":"A233","v":"Type 11"},{"$f":"B233+1","v":2015},{"$f":"C233","v":"Annual"},2,2,{"$f":"$M$96","v":0.10750000000000001},null,null,{"$f":"$C$96","v":0},{"$f":"I234-Q234","v":0},{"$f":"J234-R234","v":0},{"$f":"K234-S234","v":0},{"$f":"L234-T234","v":0},null,null,{"$f":"IF(OR($C234=\"Annual\",$D234=$E234),IF(AND($D234=$E234,P$111=$B234+$D234),$I234,IF(AND(P$111>$B234+$D234,P$111<=$B234+$E234), $I234/($E234-$D234),0)), IF(OR(P$111=$B234+$D234,P$111=$B234+$E234),$I234/(($E234-$D234)*2),IF(AND(P$111>$B234+$D234,P$111<$B234+$E234),$I234/($E234-$D234),0)))","v":0},{"$f":"IF(OR($C234=\"Annual\",$D234=$E234),IF(AND($D234=$E234,Q$111=$B234+$D234),$I234,IF(AND(Q$111>$B234+$D234,Q$111<=$B234+$E234), $I234/($E234-$D234),0)), IF(OR(Q$111=$B234+$D234,Q$111=$B234+$E234),$I234/(($E234-$D234)*2),IF(AND(Q$111>$B234+$D234,Q$111<$B234+$E234),$I234/($E234-$D234),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A234","v":"Type 11"},{"$f":"B234+1","v":2016},"Annual",2,2,{"$f":"$N$96","v":0.11250000000000002},null,null,null,{"$f":"$D$96","v":0},{"$f":"J235-R235","v":0},{"$f":"K235-S235","v":0},{"$f":"L235-T235","v":0},null,null,null,{"$f":"IF(OR($C235=\"Annual\",$D235=$E235),IF(AND($D235=$E235,Q$111=$B235+$D235),$J235,IF(AND(Q$111>$B235+$D235,Q$111<=$B235+$E235), $J235/($E235-$D235),0)), IF(OR(Q$111=$B235+$D235,Q$111=$B235+$E235),$J235/(($E235-$D235)*2),IF(AND(Q$111>$B235+$D235,Q$111<$B235+$E235),$J235/($E235-$D235),0)))","v":0},{"$f":"IF(OR($C235=\"Annual\",$D235=$E235),IF(AND($D235=$E235,R$111=$B235+$D235),$J235,IF(AND(R$111>$B235+$D235,R$111<=$B235+$E235), $J235/($E235-$D235),0)), IF(OR(R$111=$B235+$D235,R$111=$B235+$E235),$J235/(($E235-$D235)*2),IF(AND(R$111>$B235+$D235,R$111<$B235+$E235),$J235/($E235-$D235),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A235","v":"Type 11"},{"$f":"B235+1","v":2017},"Annual",2,2,{"$f":"$O$96","v":0.11250000000000002},null,null,null,null,{"$f":"$E$96","v":0},{"$f":"K236-S236","v":0},{"$f":"L236-T236","v":0},null,null,null,null,{"$f":"IF(OR($C236=\"Annual\",$D236=$E236),IF(AND($D236=$E236,R$111=$B236+$D236),$K236,IF(AND(R$111>$B236+$D236,R$111<=$B236+$E236), $K236/($E236-$D236),0)), IF(OR(R$111=$B236+$D236,R$111=$B236+$E236),$K236/(($E236-$D236)*2),IF(AND(R$111>$B236+$D236,R$111<$B236+$E236),$K236/($E236-$D236),0)))","v":0},{"$f":"IF(OR($C236=\"Annual\",$D236=$E236),IF(AND($D236=$E236,S$111=$B236+$D236),$K236,IF(AND(S$111>$B236+$D236,S$111<=$B236+$E236), $K236/($E236-$D236),0)), IF(OR(S$111=$B236+$D236,S$111=$B236+$E236),$K236/(($E236-$D236)*2),IF(AND(S$111>$B236+$D236,S$111<$B236+$E236),$K236/($E236-$D236),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A236","v":"Type 11"},{"$f":"B236+1","v":2018},"Annual",2,2,{"$f":"$P$96","v":0.11250000000000002},null,null,null,null,null,{"$f":"$F$96","v":0},{"$f":"L237-T237","v":0},null,null,null,null,null,{"$f":"IF(OR($C237=\"Annual\",$D237=$E237),IF(AND($D237=$E237,S$111=$B237+$D237),$L237,IF(AND(S$111>$B237+$D237,S$111<=$B237+$E237), $L237/($E237-$D237),0)), IF(OR(S$111=$B237+$D237,S$111=$B237+$E237),$L237/(($E237-$D237)*2),IF(AND(S$111>$B237+$D237,S$111<$B237+$E237),$L237/($E237-$D237),0)))","v":0},{"$f":"IF(OR($C237=\"Annual\",$D237=$E237),IF(AND($D237=$E237,T$111=$B237+$D237),$L237,IF(AND(T$111>$B237+$D237,T$111<=$B237+$E237), $L237/($E237-$D237),0)), IF(OR(T$111=$B237+$D237,T$111=$B237+$E237),$L237/(($E237-$D237)*2),IF(AND(T$111>$B237+$D237,T$111<$B237+$E237),$L237/($E237-$D237),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A237","v":"Type 11"},{"$f":"B237+1","v":2019},"Annual",2,2,{"$f":"$Q$96","v":0.11250000000000002},null,null,null,null,null,null,{"$f":"$G$96","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C238=\"Annual\",$D238=$E238),IF(AND($D238=$E238,T$111=$B238+$D238),$M238,IF(AND(T$111>$B238+$D238,T$111<=$B238+$E238), $M238/($E238-$D238),0)), IF(OR(T$111=$B238+$D238,T$111=$B238+$E238),$M238/(($E238-$D238)*2),IF(AND(T$111>$B238+$D238,T$111<$B238+$E238),$M238/($E238-$D238),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A78","v":"Type 12"},{"$f":"B119","v":2014},{"$f":"$I97","v":"Annual"},{"$f":"$J97","v":3},{"$f":"$K97","v":3},{"$f":"$L$97","v":0.10500000000000001},null,{"$f":"$B$97","v":0},{"$f":"H240-P240","v":0},{"$f":"I240-Q240","v":0},{"$f":"J240-R240","v":0},{"$f":"K240-S240","v":0},{"$f":"L240-T240","v":0},null,{"$f":"IF(OR($C240=\"Annual\",$D240=$E240),IF(AND($D240=$E240,O$111=$B240+$D240),$H240,IF(AND(O$111>$B240+$D240,O$111<=$B240+$E240), $H240/($E240-$D240),0)), IF(OR(O$111=$B240+$D240,O$111=$B240+$E240),$H240/(($E240-$D240)*2),IF(AND(O$111>$B240+$D240,O$111<$B240+$E240),$H240/($E240-$D240),0)))","v":0},{"$f":"IF(OR($C240=\"Annual\",$D240=$E240),IF(AND($D240=$E240,P$111=$B240+$D240),$H240,IF(AND(P$111>$B240+$D240,P$111<=$B240+$E240), $H240/($E240-$D240),0)), IF(OR(P$111=$B240+$D240,P$111=$B240+$E240),$H240/(($E240-$D240)*2),IF(AND(P$111>$B240+$D240,P$111<$B240+$E240),$H240/($E240-$D240),0)))","v":0},0,0,0,0,null,{"$f":"IF($C240=\"annual\",IF(V$111=$B240,0,G240*$F240),IF(V$111-$B240=0,0,IF((V$111-$B240)<$E240,AVERAGE(G240,H240)*$F240,IF((V$111-$B240)=$E240,G240*$F240/2,0))))","v":0},{"$f":"IF($C240=\"annual\",IF(W$111=$B240,0,H240*$F240),IF(W$111-$B240=0,0,IF((W$111-$B240)<$E240,AVERAGE(H240,I240)*$F240,IF((W$111-$B240)=$E240,H240*$F240/2,0))))","v":0},0,0,0,0]
[{"$f":"A240","v":"Type 12"},{"$f":"B240+1","v":2015},{"$f":"C240","v":"Annual"},{"$f":"D240","v":3},{"$f":"E240","v":3},{"$f":"$M$97","v":0.11250000000000002},null,null,{"$f":"$C$97","v":0},{"$f":"I241-Q241","v":0},{"$f":"J241-R241","v":0},{"$f":"K241-S241","v":0},{"$f":"L241-T241","v":0},null,null,{"$f":"IF(OR($C241=\"Annual\",$D241=$E241),IF(AND($D241=$E241,P$111=$B241+$D241),$I241,IF(AND(P$111>$B241+$D241,P$111<=$B241+$E241), $I241/($E241-$D241),0)), IF(OR(P$111=$B241+$D241,P$111=$B241+$E241),$I241/(($E241-$D241)*2),IF(AND(P$111>$B241+$D241,P$111<$B241+$E241),$I241/($E241-$D241),0)))","v":0},{"$f":"IF(OR($C241=\"Annual\",$D241=$E241),IF(AND($D241=$E241,Q$111=$B241+$D241),$I241,IF(AND(Q$111>$B241+$D241,Q$111<=$B241+$E241), $I241/($E241-$D241),0)), IF(OR(Q$111=$B241+$D241,Q$111=$B241+$E241),$I241/(($E241-$D241)*2),IF(AND(Q$111>$B241+$D241,Q$111<$B241+$E241),$I241/($E241-$D241),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A241","v":"Type 12"},{"$f":"B241+1","v":2016},{"$f":"C241","v":"Annual"},3,3,{"$f":"$N$97","v":0.11750000000000002},null,null,null,{"$f":"$D$97","v":0},{"$f":"J242-R242","v":0},{"$f":"K242-S242","v":0},{"$f":"L242-T242","v":0},null,null,null,{"$f":"IF(OR($C242=\"Annual\",$D242=$E242),IF(AND($D242=$E242,Q$111=$B242+$D242),$J242,IF(AND(Q$111>$B242+$D242,Q$111<=$B242+$E242), $J242/($E242-$D242),0)), IF(OR(Q$111=$B242+$D242,Q$111=$B242+$E242),$J242/(($E242-$D242)*2),IF(AND(Q$111>$B242+$D242,Q$111<$B242+$E242),$J242/($E242-$D242),0)))","v":0},{"$f":"IF(OR($C242=\"Annual\",$D242=$E242),IF(AND($D242=$E242,R$111=$B242+$D242),$J242,IF(AND(R$111>$B242+$D242,R$111<=$B242+$E242), $J242/($E242-$D242),0)), IF(OR(R$111=$B242+$D242,R$111=$B242+$E242),$J242/(($E242-$D242)*2),IF(AND(R$111>$B242+$D242,R$111<$B242+$E242),$J242/($E242-$D242),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A242","v":"Type 12"},{"$f":"B242+1","v":2017},"Annual",3,3,{"$f":"$O$97","v":0.11750000000000002},null,null,null,null,{"$f":"$E$97","v":0},{"$f":"K243-S243","v":0},{"$f":"L243-T243","v":0},null,null,null,null,{"$f":"IF(OR($C243=\"Annual\",$D243=$E243),IF(AND($D243=$E243,R$111=$B243+$D243),$K243,IF(AND(R$111>$B243+$D243,R$111<=$B243+$E243), $K243/($E243-$D243),0)), IF(OR(R$111=$B243+$D243,R$111=$B243+$E243),$K243/(($E243-$D243)*2),IF(AND(R$111>$B243+$D243,R$111<$B243+$E243),$K243/($E243-$D243),0)))","v":0},{"$f":"IF(OR($C243=\"Annual\",$D243=$E243),IF(AND($D243=$E243,S$111=$B243+$D243),$K243,IF(AND(S$111>$B243+$D243,S$111<=$B243+$E243), $K243/($E243-$D243),0)), IF(OR(S$111=$B243+$D243,S$111=$B243+$E243),$K243/(($E243-$D243)*2),IF(AND(S$111>$B243+$D243,S$111<$B243+$E243),$K243/($E243-$D243),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A243","v":"Type 12"},{"$f":"B243+1","v":2018},"Annual",3,3,{"$f":"$P$97","v":0.11750000000000002},null,null,null,null,null,{"$f":"$F$97","v":0},{"$f":"L244-T244","v":0},null,null,null,null,null,{"$f":"IF(OR($C244=\"Annual\",$D244=$E244),IF(AND($D244=$E244,S$111=$B244+$D244),$L244,IF(AND(S$111>$B244+$D244,S$111<=$B244+$E244), $L244/($E244-$D244),0)), IF(OR(S$111=$B244+$D244,S$111=$B244+$E244),$L244/(($E244-$D244)*2),IF(AND(S$111>$B244+$D244,S$111<$B244+$E244),$L244/($E244-$D244),0)))","v":0},{"$f":"IF(OR($C244=\"Annual\",$D244=$E244),IF(AND($D244=$E244,T$111=$B244+$D244),$L244,IF(AND(T$111>$B244+$D244,T$111<=$B244+$E244), $L244/($E244-$D244),0)), IF(OR(T$111=$B244+$D244,T$111=$B244+$E244),$L244/(($E244-$D244)*2),IF(AND(T$111>$B244+$D244,T$111<$B244+$E244),$L244/($E244-$D244),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A244","v":"Type 12"},{"$f":"B244+1","v":2019},"Annual",3,3,{"$f":"$Q$97","v":0.11750000000000002},null,null,null,null,null,null,{"$f":"$G$97","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C245=\"Annual\",$D245=$E245),IF(AND($D245=$E245,T$111=$B245+$D245),$M245,IF(AND(T$111>$B245+$D245,T$111<=$B245+$E245), $M245/($E245-$D245),0)), IF(OR(T$111=$B245+$D245,T$111=$B245+$E245),$M245/(($E245-$D245)*2),IF(AND(T$111>$B245+$D245,T$111<$B245+$E245),$M245/($E245-$D245),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A79","v":"Type 13"},{"$f":"B119","v":2014},{"$f":"$I98","v":"Annual"},{"$f":"$J98","v":5},{"$f":"$K98","v":5},{"$f":"$L$98","v":0.11000000000000001},null,{"$f":"$B$98","v":0},{"$f":"H247-P247","v":0},{"$f":"I247-Q247","v":0},{"$f":"J247-R247","v":0},{"$f":"K247-S247","v":0},{"$f":"L247-T247","v":0},null,{"$f":"IF(OR($C247=\"Annual\",$D247=$E247),IF(AND($D247=$E247,O$111=$B247+$D247),$H247,IF(AND(O$111>$B247+$D247,O$111<=$B247+$E247), $H247/($E247-$D247),0)), IF(OR(O$111=$B247+$D247,O$111=$B247+$E247),$H247/(($E247-$D247)*2),IF(AND(O$111>$B247+$D247,O$111<$B247+$E247),$H247/($E247-$D247),0)))","v":0},{"$f":"IF(OR($C247=\"Annual\",$D247=$E247),IF(AND($D247=$E247,P$111=$B247+$D247),$H247,IF(AND(P$111>$B247+$D247,P$111<=$B247+$E247), $H247/($E247-$D247),0)), IF(OR(P$111=$B247+$D247,P$111=$B247+$E247),$H247/(($E247-$D247)*2),IF(AND(P$111>$B247+$D247,P$111<$B247+$E247),$H247/($E247-$D247),0)))","v":0},0,0,0,0,null,{"$f":"IF($C247=\"annual\",IF(V$111=$B247,0,G247*$F247),IF(V$111-$B247=0,0,IF((V$111-$B247)<$E247,AVERAGE(G247,H247)*$F247,IF((V$111-$B247)=$E247,G247*$F247/2,0))))","v":0},{"$f":"IF($C247=\"annual\",IF(W$111=$B247,0,H247*$F247),IF(W$111-$B247=0,0,IF((W$111-$B247)<$E247,AVERAGE(H247,I247)*$F247,IF((W$111-$B247)=$E247,H247*$F247/2,0))))","v":0},0,0,0,0]
[{"$f":"A247","v":"Type 13"},{"$f":"B247+1","v":2015},{"$f":"C247","v":"Annual"},5,5,{"$f":"$M$98","v":0.11750000000000002},null,null,{"$f":"$C$98","v":0},{"$f":"I248-Q248","v":0},{"$f":"J248-R248","v":0},{"$f":"K248-S248","v":0},{"$f":"L248-T248","v":0},null,null,{"$f":"IF(OR($C248=\"Annual\",$D248=$E248),IF(AND($D248=$E248,P$111=$B248+$D248),$I248,IF(AND(P$111>$B248+$D248,P$111<=$B248+$E248), $I248/($E248-$D248),0)), IF(OR(P$111=$B248+$D248,P$111=$B248+$E248),$I248/(($E248-$D248)*2),IF(AND(P$111>$B248+$D248,P$111<$B248+$E248),$I248/($E248-$D248),0)))","v":0},{"$f":"IF(OR($C248=\"Annual\",$D248=$E248),IF(AND($D248=$E248,Q$111=$B248+$D248),$I248,IF(AND(Q$111>$B248+$D248,Q$111<=$B248+$E248), $I248/($E248-$D248),0)), IF(OR(Q$111=$B248+$D248,Q$111=$B248+$E248),$I248/(($E248-$D248)*2),IF(AND(Q$111>$B248+$D248,Q$111<$B248+$E248),$I248/($E248-$D248),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A248","v":"Type 13"},{"$f":"B248+1","v":2016},"Annual",5,5,{"$f":"$N$98","v":0.12250000000000003},null,null,null,{"$f":"$D$98","v":0},{"$f":"J249-R249","v":0},{"$f":"K249-S249","v":0},{"$f":"L249-T249","v":0},null,null,null,{"$f":"IF(OR($C249=\"Annual\",$D249=$E249),IF(AND($D249=$E249,Q$111=$B249+$D249),$J249,IF(AND(Q$111>$B249+$D249,Q$111<=$B249+$E249), $J249/($E249-$D249),0)), IF(OR(Q$111=$B249+$D249,Q$111=$B249+$E249),$J249/(($E249-$D249)*2),IF(AND(Q$111>$B249+$D249,Q$111<$B249+$E249),$J249/($E249-$D249),0)))","v":0},{"$f":"IF(OR($C249=\"Annual\",$D249=$E249),IF(AND($D249=$E249,R$111=$B249+$D249),$J249,IF(AND(R$111>$B249+$D249,R$111<=$B249+$E249), $J249/($E249-$D249),0)), IF(OR(R$111=$B249+$D249,R$111=$B249+$E249),$J249/(($E249-$D249)*2),IF(AND(R$111>$B249+$D249,R$111<$B249+$E249),$J249/($E249-$D249),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A249","v":"Type 13"},{"$f":"B249+1","v":2017},"Annual",5,5,{"$f":"$O$98","v":0.12250000000000003},null,null,null,null,{"$f":"$E$98","v":0},{"$f":"K250-S250","v":0},{"$f":"L250-T250","v":0},null,null,null,null,{"$f":"IF(OR($C250=\"Annual\",$D250=$E250),IF(AND($D250=$E250,R$111=$B250+$D250),$K250,IF(AND(R$111>$B250+$D250,R$111<=$B250+$E250), $K250/($E250-$D250),0)), IF(OR(R$111=$B250+$D250,R$111=$B250+$E250),$K250/(($E250-$D250)*2),IF(AND(R$111>$B250+$D250,R$111<$B250+$E250),$K250/($E250-$D250),0)))","v":0},{"$f":"IF(OR($C250=\"Annual\",$D250=$E250),IF(AND($D250=$E250,S$111=$B250+$D250),$K250,IF(AND(S$111>$B250+$D250,S$111<=$B250+$E250), $K250/($E250-$D250),0)), IF(OR(S$111=$B250+$D250,S$111=$B250+$E250),$K250/(($E250-$D250)*2),IF(AND(S$111>$B250+$D250,S$111<$B250+$E250),$K250/($E250-$D250),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A250","v":"Type 13"},{"$f":"B250+1","v":2018},"Annual",5,5,{"$f":"$P$98","v":0.12250000000000003},null,null,null,null,null,{"$f":"$F$98","v":0},{"$f":"L251-T251","v":0},null,null,null,null,null,{"$f":"IF(OR($C251=\"Annual\",$D251=$E251),IF(AND($D251=$E251,S$111=$B251+$D251),$L251,IF(AND(S$111>$B251+$D251,S$111<=$B251+$E251), $L251/($E251-$D251),0)), IF(OR(S$111=$B251+$D251,S$111=$B251+$E251),$L251/(($E251-$D251)*2),IF(AND(S$111>$B251+$D251,S$111<$B251+$E251),$L251/($E251-$D251),0)))","v":0},{"$f":"IF(OR($C251=\"Annual\",$D251=$E251),IF(AND($D251=$E251,T$111=$B251+$D251),$L251,IF(AND(T$111>$B251+$D251,T$111<=$B251+$E251), $L251/($E251-$D251),0)), IF(OR(T$111=$B251+$D251,T$111=$B251+$E251),$L251/(($E251-$D251)*2),IF(AND(T$111>$B251+$D251,T$111<$B251+$E251),$L251/($E251-$D251),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A251","v":"Type 13"},{"$f":"B251+1","v":2019},"Annual",5,5,{"$f":"$Q$98","v":0.12250000000000003},null,null,null,null,null,null,{"$f":"$G$98","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C252=\"Annual\",$D252=$E252),IF(AND($D252=$E252,T$111=$B252+$D252),$M252,IF(AND(T$111>$B252+$D252,T$111<=$B252+$E252), $M252/($E252-$D252),0)), IF(OR(T$111=$B252+$D252,T$111=$B252+$E252),$M252/(($E252-$D252)*2),IF(AND(T$111>$B252+$D252,T$111<$B252+$E252),$M252/($E252-$D252),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A80","v":"Type 14"},{"$f":"B119","v":2014},{"$f":"$I99","v":"Annual"},{"$f":"$J99","v":10},{"$f":"$K99","v":10},{"$f":"$L$99","v":0.11500000000000002},null,{"$f":"$B$99","v":0},{"$f":"H254-P254","v":0},{"$f":"I254-Q254","v":0},{"$f":"J254-R254","v":0},{"$f":"K254-S254","v":0},{"$f":"L254-T254","v":0},null,{"$f":"IF(OR($C254=\"Annual\",$D254=$E254),IF(AND($D254=$E254,O$111=$B254+$D254),$H254,IF(AND(O$111>$B254+$D254,O$111<=$B254+$E254), $H254/($E254-$D254),0)), IF(OR(O$111=$B254+$D254,O$111=$B254+$E254),$H254/(($E254-$D254)*2),IF(AND(O$111>$B254+$D254,O$111<$B254+$E254),$H254/($E254-$D254),0)))","v":0},{"$f":"IF(OR($C254=\"Annual\",$D254=$E254),IF(AND($D254=$E254,P$111=$B254+$D254),$H254,IF(AND(P$111>$B254+$D254,P$111<=$B254+$E254), $H254/($E254-$D254),0)), IF(OR(P$111=$B254+$D254,P$111=$B254+$E254),$H254/(($E254-$D254)*2),IF(AND(P$111>$B254+$D254,P$111<$B254+$E254),$H254/($E254-$D254),0)))","v":0},0,0,0,0,null,{"$f":"IF($C254=\"annual\",IF(V$111=$B254,0,G254*$F254),IF(V$111-$B254=0,0,IF((V$111-$B254)<$E254,AVERAGE(G254,H254)*$F254,IF((V$111-$B254)=$E254,G254*$F254/2,0))))","v":0},{"$f":"IF($C254=\"annual\",IF(W$111=$B254,0,H254*$F254),IF(W$111-$B254=0,0,IF((W$111-$B254)<$E254,AVERAGE(H254,I254)*$F254,IF((W$111-$B254)=$E254,H254*$F254/2,0))))","v":0},0,0,0,0]
[{"$f":"A254","v":"Type 14"},{"$f":"B254+1","v":2015},{"$f":"C254","v":"Annual"},10,10,{"$f":"$M$99","v":0.12250000000000003},null,null,{"$f":"$C$99","v":0},{"$f":"I255-Q255","v":0},{"$f":"J255-R255","v":0},{"$f":"K255-S255","v":0},{"$f":"L255-T255","v":0},null,null,{"$f":"IF(OR($C255=\"Annual\",$D255=$E255),IF(AND($D255=$E255,P$111=$B255+$D255),$I255,IF(AND(P$111>$B255+$D255,P$111<=$B255+$E255), $I255/($E255-$D255),0)), IF(OR(P$111=$B255+$D255,P$111=$B255+$E255),$I255/(($E255-$D255)*2),IF(AND(P$111>$B255+$D255,P$111<$B255+$E255),$I255/($E255-$D255),0)))","v":0},{"$f":"IF(OR($C255=\"Annual\",$D255=$E255),IF(AND($D255=$E255,Q$111=$B255+$D255),$I255,IF(AND(Q$111>$B255+$D255,Q$111<=$B255+$E255), $I255/($E255-$D255),0)), IF(OR(Q$111=$B255+$D255,Q$111=$B255+$E255),$I255/(($E255-$D255)*2),IF(AND(Q$111>$B255+$D255,Q$111<$B255+$E255),$I255/($E255-$D255),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A255","v":"Type 14"},{"$f":"B255+1","v":2016},"Annual",10,10,{"$f":"$N$99","v":0.12750000000000003},null,null,null,{"$f":"$D$99","v":0},{"$f":"J256-R256","v":0},{"$f":"K256-S256","v":0},{"$f":"L256-T256","v":0},null,null,null,{"$f":"IF(OR($C256=\"Annual\",$D256=$E256),IF(AND($D256=$E256,Q$111=$B256+$D256),$J256,IF(AND(Q$111>$B256+$D256,Q$111<=$B256+$E256), $J256/($E256-$D256),0)), IF(OR(Q$111=$B256+$D256,Q$111=$B256+$E256),$J256/(($E256-$D256)*2),IF(AND(Q$111>$B256+$D256,Q$111<$B256+$E256),$J256/($E256-$D256),0)))","v":0},{"$f":"IF(OR($C256=\"Annual\",$D256=$E256),IF(AND($D256=$E256,R$111=$B256+$D256),$J256,IF(AND(R$111>$B256+$D256,R$111<=$B256+$E256), $J256/($E256-$D256),0)), IF(OR(R$111=$B256+$D256,R$111=$B256+$E256),$J256/(($E256-$D256)*2),IF(AND(R$111>$B256+$D256,R$111<$B256+$E256),$J256/($E256-$D256),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A256","v":"Type 14"},{"$f":"B256+1","v":2017},"Annual",10,10,{"$f":"$O$99","v":0.12750000000000003},null,null,null,null,{"$f":"$E$99","v":0},{"$f":"K257-S257","v":0},{"$f":"L257-T257","v":0},null,null,null,null,{"$f":"IF(OR($C257=\"Annual\",$D257=$E257),IF(AND($D257=$E257,R$111=$B257+$D257),$K257,IF(AND(R$111>$B257+$D257,R$111<=$B257+$E257), $K257/($E257-$D257),0)), IF(OR(R$111=$B257+$D257,R$111=$B257+$E257),$K257/(($E257-$D257)*2),IF(AND(R$111>$B257+$D257,R$111<$B257+$E257),$K257/($E257-$D257),0)))","v":0},{"$f":"IF(OR($C257=\"Annual\",$D257=$E257),IF(AND($D257=$E257,S$111=$B257+$D257),$K257,IF(AND(S$111>$B257+$D257,S$111<=$B257+$E257), $K257/($E257-$D257),0)), IF(OR(S$111=$B257+$D257,S$111=$B257+$E257),$K257/(($E257-$D257)*2),IF(AND(S$111>$B257+$D257,S$111<$B257+$E257),$K257/($E257-$D257),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A257","v":"Type 14"},{"$f":"B257+1","v":2018},"Annual",10,10,{"$f":"$P$99","v":0.12750000000000003},null,null,null,null,null,{"$f":"$F$99","v":0},{"$f":"L258-T258","v":0},null,null,null,null,null,{"$f":"IF(OR($C258=\"Annual\",$D258=$E258),IF(AND($D258=$E258,S$111=$B258+$D258),$L258,IF(AND(S$111>$B258+$D258,S$111<=$B258+$E258), $L258/($E258-$D258),0)), IF(OR(S$111=$B258+$D258,S$111=$B258+$E258),$L258/(($E258-$D258)*2),IF(AND(S$111>$B258+$D258,S$111<$B258+$E258),$L258/($E258-$D258),0)))","v":0},{"$f":"IF(OR($C258=\"Annual\",$D258=$E258),IF(AND($D258=$E258,T$111=$B258+$D258),$L258,IF(AND(T$111>$B258+$D258,T$111<=$B258+$E258), $L258/($E258-$D258),0)), IF(OR(T$111=$B258+$D258,T$111=$B258+$E258),$L258/(($E258-$D258)*2),IF(AND(T$111>$B258+$D258,T$111<$B258+$E258),$L258/($E258-$D258),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A258","v":"Type 14"},{"$f":"B258+1","v":2019},"Annual",10,10,{"$f":"$Q$99","v":0.12750000000000003},null,null,null,null,null,null,{"$f":"$G$99","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C259=\"Annual\",$D259=$E259),IF(AND($D259=$E259,T$111=$B259+$D259),$M259,IF(AND(T$111>$B259+$D259,T$111<=$B259+$E259), $M259/($E259-$D259),0)), IF(OR(T$111=$B259+$D259,T$111=$B259+$E259),$M259/(($E259-$D259)*2),IF(AND(T$111>$B259+$D259,T$111<$B259+$E259),$M259/($E259-$D259),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A81","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J100","v":3},{"$f":"$K100","v":3},{"$f":"$L$100","v":0.12000000000000002},null,{"$f":"$B$100","v":0},{"$f":"H261-P261","v":0},{"$f":"I261-Q261","v":0},{"$f":"J261-R261","v":0},{"$f":"K261-S261","v":0},{"$f":"L261-T261","v":0},null,{"$f":"IF($D261=$E261,IF(O$111=$B261+$E261,$H261,0),0)","v":0},{"$f":"IF($D261=$E261,IF(P$111=$B261+$E261,$H261,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B261=$D261,$H261*(((1+$F261)^$D261)-1),0)","v":0},{"$f":"IF(W$111-$B261=$D261,$H261*(((1+$F261)^$D261)-1),0)","v":0},0,0,0,0]
[{"$f":"A261","v":"ZERO-COUPON BOND"},{"$f":"B261+1","v":2015},null,{"$f":"D261","v":3},3,{"$f":"$M$100","v":0.12750000000000003},null,null,{"$f":"$C$100","v":0},{"$f":"I262-Q262","v":0},{"$f":"J262-R262","v":0},{"$f":"K262-S262","v":0},{"$f":"L262-T262","v":0},null,null,{"$f":"IF($D262=$E262,IF(P$111=$B262+$E262,$I262,0),0)","v":0},{"$f":"IF($D262=$E262,IF(Q$111=$B262+$E262,$I262,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B262=$D262,$I262*(((1+$F262)^$D262)-1),0)","v":0},{"$f":"IF(X$111-$B262=$D262,$I262*(((1+$F262)^$D262)-1),0)","v":0},0,0,0]
[{"$f":"A262","v":"ZERO-COUPON BOND"},{"$f":"B262+1","v":2016},null,3,3,{"$f":"$N$100","v":0.13250000000000003},null,null,null,{"$f":"$D$100","v":0},{"$f":"J263-R263","v":0},{"$f":"K263-S263","v":0},{"$f":"L263-T263","v":0},null,null,null,{"$f":"IF($D263=$E263,IF(Q$111=$B263+$E263,$J263,0),0)","v":0},{"$f":"IF($D263=$E263,IF(R$111=$B263+$E263,$J263,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B263=$D263,$J263*(((1+$F263)^$D263)-1),0)","v":0},{"$f":"IF(Y$111-$B263=$D263,$J263*(((1+$F263)^$D263)-1),0)","v":0},0,0]
[{"$f":"A263","v":"ZERO-COUPON BOND"},{"$f":"B263+1","v":2017},null,3,3,{"$f":"$O$100","v":0.13250000000000003},null,null,null,null,{"$f":"$E$100","v":0},{"$f":"K264-S264","v":0},{"$f":"L264-T264","v":0},null,null,null,null,{"$f":"IF($D264=$E264,IF(R$111=$B264+$E264,$K264,0),0)","v":0},{"$f":"IF($D264=$E264,IF(S$111=$B264+$E264,$K264,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B264=$D264,$K264*(((1+$F264)^$D264)-1),0)","v":0},{"$f":"IF(Z$111-$B264=$D264,$K264*(((1+$F264)^$D264)-1),0)","v":0},0]
[{"$f":"A264","v":"ZERO-COUPON BOND"},{"$f":"B264+1","v":2018},null,3,3,{"$f":"$P$100","v":0.13250000000000003},null,null,null,null,null,{"$f":"$F$100","v":0},{"$f":"L265-T265","v":0},null,null,null,null,null,{"$f":"IF($D265=$E265,IF(S$111=$B265+$E265,$L265,0),0)","v":0},{"$f":"IF($D265=$E265,IF(T$111=$B265+$E265,$L265,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B265=$D265,$L265*(((1+$F265)^$D265)-1),0)","v":0},{"$f":"IF(AA$111-$B265=$D265,$L265*(((1+$F265)^$D265)-1),0)","v":0}]
[{"$f":"A265","v":"ZERO-COUPON BOND"},{"$f":"B265+1","v":2019},null,3,3,{"$f":"$Q$100","v":0.13250000000000003},null,null,null,null,null,null,{"$f":"$G$100","v":0},null,null,null,null,null,null,{"$f":"IF($D266=$E266,IF(T$111=$B266+$E266,$M266,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B266=$D266,$M266*(((1+$F266)^$D266)-1),0)","v":0}]
[]
[{"$f":"'Input 4 - Forecast'!A82","v":"Denominated in foreign currency"},"Calculations in USD"]
[]
[{"$f":"'Input 4 - Forecast'!A83","v":"Type 16"},{"$f":"B119","v":2014},{"$f":"$I102","v":"Annual"},{"$f":"$J102","v":2},{"$f":"$K102","v":2},{"$f":"$L$102","v":0.04},null,{"$f":"$B$102/$B$31","v":0},{"$f":"H270-P270","v":0},{"$f":"I270-Q270","v":0},{"$f":"J270-R270","v":0},{"$f":"K270-S270","v":0},{"$f":"L270-T270","v":0},null,{"$f":"IF(OR($C270=\"Annual\",$D270=$E270),IF(AND($D270=$E270,O$111=$B270+$D270),$H270,IF(AND(O$111>$B270+$D270,O$111<=$B270+$E270), $H270/($E270-$D270),0)), IF(OR(O$111=$B270+$D270,O$111=$B270+$E270),$H270/(($E270-$D270)*2),IF(AND(O$111>$B270+$D270,O$111<$B270+$E270),$H270/($E270-$D270),0)))","v":0},{"$f":"IF(OR($C270=\"Annual\",$D270=$E270),IF(AND($D270=$E270,P$111=$B270+$D270),$H270,IF(AND(P$111>$B270+$D270,P$111<=$B270+$E270), $H270/($E270-$D270),0)), IF(OR(P$111=$B270+$D270,P$111=$B270+$E270),$H270/(($E270-$D270)*2),IF(AND(P$111>$B270+$D270,P$111<$B270+$E270),$H270/($E270-$D270),0)))","v":0},0,0,0,0,null,{"$f":"IF($C270=\"annual\",IF(V$111=$B270,0,G270*$F270),IF(V$111-$B270=0,0,IF((V$111-$B270)<$E270,AVERAGE(G270,H270)*$F270,IF((V$111-$B270)=$E270,G270*$F270/2,0))))","v":0},{"$f":"IF($C270=\"annual\",IF(W$111=$B270,0,H270*$F270),IF(W$111-$B270=0,0,IF((W$111-$B270)<$E270,AVERAGE(H270,I270)*$F270,IF((W$111-$B270)=$E270,H270*$F270/2,0))))","v":0},0,0,0,0]
[{"$f":"A270","v":"Type 16"},{"$f":"B270+1","v":2015},{"$f":"C270","v":"Annual"},2,2,{"$f":"$M$102","v":4.7500000000000001E-2},null,null,{"$f":"$C$102/$C$31","v":0},{"$f":"I271-Q271","v":0},{"$f":"J271-R271","v":0},{"$f":"K271-S271","v":0},{"$f":"L271-T271","v":0},null,null,{"$f":"IF(OR($C271=\"Annual\",$D271=$E271),IF(AND($D271=$E271,P$111=$B271+$D271),$I271,IF(AND(P$111>$B271+$D271,P$111<=$B271+$E271), $I271/($E271-$D271),0)), IF(OR(P$111=$B271+$D271,P$111=$B271+$E271),$I271/(($E271-$D271)*2),IF(AND(P$111>$B271+$D271,P$111<$B271+$E271),$I271/($E271-$D271),0)))","v":0},{"$f":"IF(OR($C271=\"Annual\",$D271=$E271),IF(AND($D271=$E271,Q$111=$B271+$D271),$I271,IF(AND(Q$111>$B271+$D271,Q$111<=$B271+$E271), $I271/($E271-$D271),0)), IF(OR(Q$111=$B271+$D271,Q$111=$B271+$E271),$I271/(($E271-$D271)*2),IF(AND(Q$111>$B271+$D271,Q$111<$B271+$E271),$I271/($E271-$D271),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A271","v":"Type 16"},{"$f":"B271+1","v":2016},"Annual",2,2,{"$f":"$N$102","v":5.2499999999999998E-2},null,null,null,{"$f":"$D$102/$D$31","v":0},{"$f":"J272-R272","v":0},{"$f":"K272-S272","v":0},{"$f":"L272-T272","v":0},null,null,null,{"$f":"IF(OR($C272=\"Annual\",$D272=$E272),IF(AND($D272=$E272,Q$111=$B272+$D272),$J272,IF(AND(Q$111>$B272+$D272,Q$111<=$B272+$E272), $J272/($E272-$D272),0)), IF(OR(Q$111=$B272+$D272,Q$111=$B272+$E272),$J272/(($E272-$D272)*2),IF(AND(Q$111>$B272+$D272,Q$111<$B272+$E272),$J272/($E272-$D272),0)))","v":0},{"$f":"IF(OR($C272=\"Annual\",$D272=$E272),IF(AND($D272=$E272,R$111=$B272+$D272),$J272,IF(AND(R$111>$B272+$D272,R$111<=$B272+$E272), $J272/($E272-$D272),0)), IF(OR(R$111=$B272+$D272,R$111=$B272+$E272),$J272/(($E272-$D272)*2),IF(AND(R$111>$B272+$D272,R$111<$B272+$E272),$J272/($E272-$D272),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A272","v":"Type 16"},{"$f":"B272+1","v":2017},"Annual",2,2,{"$f":"$O$102","v":5.2499999999999998E-2},null,null,null,null,{"$f":"$E$102/$E$31","v":0},{"$f":"K273-S273","v":0},{"$f":"L273-T273","v":0},null,null,null,null,{"$f":"IF(OR($C273=\"Annual\",$D273=$E273),IF(AND($D273=$E273,R$111=$B273+$D273),$K273,IF(AND(R$111>$B273+$D273,R$111<=$B273+$E273), $K273/($E273-$D273),0)), IF(OR(R$111=$B273+$D273,R$111=$B273+$E273),$K273/(($E273-$D273)*2),IF(AND(R$111>$B273+$D273,R$111<$B273+$E273),$K273/($E273-$D273),0)))","v":0},{"$f":"IF(OR($C273=\"Annual\",$D273=$E273),IF(AND($D273=$E273,S$111=$B273+$D273),$K273,IF(AND(S$111>$B273+$D273,S$111<=$B273+$E273), $K273/($E273-$D273),0)), IF(OR(S$111=$B273+$D273,S$111=$B273+$E273),$K273/(($E273-$D273)*2),IF(AND(S$111>$B273+$D273,S$111<$B273+$E273),$K273/($E273-$D273),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A273","v":"Type 16"},{"$f":"B273+1","v":2018},"Annual",2,2,{"$f":"$P$102","v":5.2499999999999998E-2},null,null,null,null,null,{"$f":"$F$102/$F$31","v":0},{"$f":"L274-T274","v":0},null,null,null,null,null,{"$f":"IF(OR($C274=\"Annual\",$D274=$E274),IF(AND($D274=$E274,S$111=$B274+$D274),$L274,IF(AND(S$111>$B274+$D274,S$111<=$B274+$E274), $L274/($E274-$D274),0)), IF(OR(S$111=$B274+$D274,S$111=$B274+$E274),$L274/(($E274-$D274)*2),IF(AND(S$111>$B274+$D274,S$111<$B274+$E274),$L274/($E274-$D274),0)))","v":0},{"$f":"IF(OR($C274=\"Annual\",$D274=$E274),IF(AND($D274=$E274,T$111=$B274+$D274),$L274,IF(AND(T$111>$B274+$D274,T$111<=$B274+$E274), $L274/($E274-$D274),0)), IF(OR(T$111=$B274+$D274,T$111=$B274+$E274),$L274/(($E274-$D274)*2),IF(AND(T$111>$B274+$D274,T$111<$B274+$E274),$L274/($E274-$D274),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A274","v":"Type 16"},{"$f":"B274+1","v":2019},"Annual",2,2,{"$f":"$Q$102","v":5.2499999999999998E-2},null,null,null,null,null,null,{"$f":"$G$102/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C275=\"Annual\",$D275=$E275),IF(AND($D275=$E275,T$111=$B275+$D275),$M275,IF(AND(T$111>$B275+$D275,T$111<=$B275+$E275), $M275/($E275-$D275),0)), IF(OR(T$111=$B275+$D275,T$111=$B275+$E275),$M275/(($E275-$D275)*2),IF(AND(T$111>$B275+$D275,T$111<$B275+$E275),$M275/($E275-$D275),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A84","v":"Type 17"},{"$f":"B119","v":2014},{"$f":"$I103","v":"Annual"},{"$f":"$J103","v":3},{"$f":"$K103","v":3},{"$f":"$L$103","v":4.4999999999999998E-2},null,{"$f":"$B$103/$B$31","v":0},{"$f":"H277-P277","v":0},{"$f":"I277-Q277","v":0},{"$f":"J277-R277","v":0},{"$f":"K277-S277","v":0},{"$f":"L277-T277","v":0},null,{"$f":"IF(OR($C277=\"Annual\",$D277=$E277),IF(AND($D277=$E277,O$111=$B277+$D277),$H277,IF(AND(O$111>$B277+$D277,O$111<=$B277+$E277), $H277/($E277-$D277),0)), IF(OR(O$111=$B277+$D277,O$111=$B277+$E277),$H277/(($E277-$D277)*2),IF(AND(O$111>$B277+$D277,O$111<$B277+$E277),$H277/($E277-$D277),0)))","v":0},{"$f":"IF(OR($C277=\"Annual\",$D277=$E277),IF(AND($D277=$E277,P$111=$B277+$D277),$H277,IF(AND(P$111>$B277+$D277,P$111<=$B277+$E277), $H277/($E277-$D277),0)), IF(OR(P$111=$B277+$D277,P$111=$B277+$E277),$H277/(($E277-$D277)*2),IF(AND(P$111>$B277+$D277,P$111<$B277+$E277),$H277/($E277-$D277),0)))","v":0},0,0,0,0,null,{"$f":"IF($C277=\"annual\",IF(V$111=$B277,0,G277*$F277),IF(V$111-$B277=0,0,IF((V$111-$B277)<$E277,AVERAGE(G277,H277)*$F277,IF((V$111-$B277)=$E277,G277*$F277/2,0))))","v":0},{"$f":"IF($C277=\"annual\",IF(W$111=$B277,0,H277*$F277),IF(W$111-$B277=0,0,IF((W$111-$B277)<$E277,AVERAGE(H277,I277)*$F277,IF((W$111-$B277)=$E277,H277*$F277/2,0))))","v":0},0,0,0,0]
[{"$f":"A277","v":"Type 17"},{"$f":"B277+1","v":2015},{"$f":"C277","v":"Annual"},3,3,{"$f":"$M$103","v":5.2499999999999998E-2},null,null,{"$f":"$C$103/$C$31","v":0},{"$f":"I278-Q278","v":0},{"$f":"J278-R278","v":0},{"$f":"K278-S278","v":0},{"$f":"L278-T278","v":0},null,null,{"$f":"IF(OR($C278=\"Annual\",$D278=$E278),IF(AND($D278=$E278,P$111=$B278+$D278),$I278,IF(AND(P$111>$B278+$D278,P$111<=$B278+$E278), $I278/($E278-$D278),0)), IF(OR(P$111=$B278+$D278,P$111=$B278+$E278),$I278/(($E278-$D278)*2),IF(AND(P$111>$B278+$D278,P$111<$B278+$E278),$I278/($E278-$D278),0)))","v":0},{"$f":"IF(OR($C278=\"Annual\",$D278=$E278),IF(AND($D278=$E278,Q$111=$B278+$D278),$I278,IF(AND(Q$111>$B278+$D278,Q$111<=$B278+$E278), $I278/($E278-$D278),0)), IF(OR(Q$111=$B278+$D278,Q$111=$B278+$E278),$I278/(($E278-$D278)*2),IF(AND(Q$111>$B278+$D278,Q$111<$B278+$E278),$I278/($E278-$D278),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A278","v":"Type 17"},{"$f":"B278+1","v":2016},"Annual",3,3,{"$f":"$N$103","v":5.7499999999999996E-2},null,null,null,{"$f":"$D$103/$D$31","v":0},{"$f":"J279-R279","v":0},{"$f":"K279-S279","v":0},{"$f":"L279-T279","v":0},null,null,null,{"$f":"IF(OR($C279=\"Annual\",$D279=$E279),IF(AND($D279=$E279,Q$111=$B279+$D279),$J279,IF(AND(Q$111>$B279+$D279,Q$111<=$B279+$E279), $J279/($E279-$D279),0)), IF(OR(Q$111=$B279+$D279,Q$111=$B279+$E279),$J279/(($E279-$D279)*2),IF(AND(Q$111>$B279+$D279,Q$111<$B279+$E279),$J279/($E279-$D279),0)))","v":0},{"$f":"IF(OR($C279=\"Annual\",$D279=$E279),IF(AND($D279=$E279,R$111=$B279+$D279),$J279,IF(AND(R$111>$B279+$D279,R$111<=$B279+$E279), $J279/($E279-$D279),0)), IF(OR(R$111=$B279+$D279,R$111=$B279+$E279),$J279/(($E279-$D279)*2),IF(AND(R$111>$B279+$D279,R$111<$B279+$E279),$J279/($E279-$D279),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A279","v":"Type 17"},{"$f":"B279+1","v":2017},"Annual",3,3,{"$f":"$O$103","v":5.7499999999999996E-2},null,null,null,null,{"$f":"$E$103/$E$31","v":0},{"$f":"K280-S280","v":0},{"$f":"L280-T280","v":0},null,null,null,null,{"$f":"IF(OR($C280=\"Annual\",$D280=$E280),IF(AND($D280=$E280,R$111=$B280+$D280),$K280,IF(AND(R$111>$B280+$D280,R$111<=$B280+$E280), $K280/($E280-$D280),0)), IF(OR(R$111=$B280+$D280,R$111=$B280+$E280),$K280/(($E280-$D280)*2),IF(AND(R$111>$B280+$D280,R$111<$B280+$E280),$K280/($E280-$D280),0)))","v":0},{"$f":"IF(OR($C280=\"Annual\",$D280=$E280),IF(AND($D280=$E280,S$111=$B280+$D280),$K280,IF(AND(S$111>$B280+$D280,S$111<=$B280+$E280), $K280/($E280-$D280),0)), IF(OR(S$111=$B280+$D280,S$111=$B280+$E280),$K280/(($E280-$D280)*2),IF(AND(S$111>$B280+$D280,S$111<$B280+$E280),$K280/($E280-$D280),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A280","v":"Type 17"},{"$f":"B280+1","v":2018},"Annual",3,3,{"$f":"$P$103","v":5.7499999999999996E-2},null,null,null,null,null,{"$f":"$F$103/$F$31","v":0},{"$f":"L281-T281","v":0},null,null,null,null,null,{"$f":"IF(OR($C281=\"Annual\",$D281=$E281),IF(AND($D281=$E281,S$111=$B281+$D281),$L281,IF(AND(S$111>$B281+$D281,S$111<=$B281+$E281), $L281/($E281-$D281),0)), IF(OR(S$111=$B281+$D281,S$111=$B281+$E281),$L281/(($E281-$D281)*2),IF(AND(S$111>$B281+$D281,S$111<$B281+$E281),$L281/($E281-$D281),0)))","v":0},{"$f":"IF(OR($C281=\"Annual\",$D281=$E281),IF(AND($D281=$E281,T$111=$B281+$D281),$L281,IF(AND(T$111>$B281+$D281,T$111<=$B281+$E281), $L281/($E281-$D281),0)), IF(OR(T$111=$B281+$D281,T$111=$B281+$E281),$L281/(($E281-$D281)*2),IF(AND(T$111>$B281+$D281,T$111<$B281+$E281),$L281/($E281-$D281),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A281","v":"Type 17"},{"$f":"B281+1","v":2019},"Annual",3,3,{"$f":"$Q$103","v":5.7499999999999996E-2},null,null,null,null,null,null,{"$f":"$G$103/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C282=\"Annual\",$D282=$E282),IF(AND($D282=$E282,T$111=$B282+$D282),$M282,IF(AND(T$111>$B282+$D282,T$111<=$B282+$E282), $M282/($E282-$D282),0)), IF(OR(T$111=$B282+$D282,T$111=$B282+$E282),$M282/(($E282-$D282)*2),IF(AND(T$111>$B282+$D282,T$111<$B282+$E282),$M282/($E282-$D282),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A85","v":"Type 18"},{"$f":"B119","v":2014},{"$f":"$I104","v":"Annual"},{"$f":"$J104","v":5},{"$f":"$K104","v":5},{"$f":"$L$104","v":4.9999999999999996E-2},null,{"$f":"$B$104/$B$31","v":0},{"$f":"H284-P284","v":0},{"$f":"I284-Q284","v":0},{"$f":"J284-R284","v":0},{"$f":"K284-S284","v":0},{"$f":"L284-T284","v":0},null,{"$f":"IF(OR($C284=\"Annual\",$D284=$E284),IF(AND($D284=$E284,O$111=$B284+$D284),$H284,IF(AND(O$111>$B284+$D284,O$111<=$B284+$E284), $H284/($E284-$D284),0)), IF(OR(O$111=$B284+$D284,O$111=$B284+$E284),$H284/(($E284-$D284)*2),IF(AND(O$111>$B284+$D284,O$111<$B284+$E284),$H284/($E284-$D284),0)))","v":0},{"$f":"IF(OR($C284=\"Annual\",$D284=$E284),IF(AND($D284=$E284,P$111=$B284+$D284),$H284,IF(AND(P$111>$B284+$D284,P$111<=$B284+$E284), $H284/($E284-$D284),0)), IF(OR(P$111=$B284+$D284,P$111=$B284+$E284),$H284/(($E284-$D284)*2),IF(AND(P$111>$B284+$D284,P$111<$B284+$E284),$H284/($E284-$D284),0)))","v":0},0,0,0,0,null,{"$f":"IF($C284=\"annual\",IF(V$111=$B284,0,G284*$F284),IF(V$111-$B284=0,0,IF((V$111-$B284)<$E284,AVERAGE(G284,H284)*$F284,IF((V$111-$B284)=$E284,G284*$F284/2,0))))","v":0},{"$f":"IF($C284=\"annual\",IF(W$111=$B284,0,H284*$F284),IF(W$111-$B284=0,0,IF((W$111-$B284)<$E284,AVERAGE(H284,I284)*$F284,IF((W$111-$B284)=$E284,H284*$F284/2,0))))","v":0},0,0,0,0]
[{"$f":"A284","v":"Type 18"},{"$f":"B284+1","v":2015},{"$f":"C284","v":"Annual"},5,5,{"$f":"$M$104","v":5.7499999999999996E-2},null,null,{"$f":"$C$104/$C$31","v":0},{"$f":"I285-Q285","v":0},{"$f":"J285-R285","v":0},{"$f":"K285-S285","v":0},{"$f":"L285-T285","v":0},null,null,{"$f":"IF(OR($C285=\"Annual\",$D285=$E285),IF(AND($D285=$E285,P$111=$B285+$D285),$I285,IF(AND(P$111>$B285+$D285,P$111<=$B285+$E285), $I285/($E285-$D285),0)), IF(OR(P$111=$B285+$D285,P$111=$B285+$E285),$I285/(($E285-$D285)*2),IF(AND(P$111>$B285+$D285,P$111<$B285+$E285),$I285/($E285-$D285),0)))","v":0},{"$f":"IF(OR($C285=\"Annual\",$D285=$E285),IF(AND($D285=$E285,Q$111=$B285+$D285),$I285,IF(AND(Q$111>$B285+$D285,Q$111<=$B285+$E285), $I285/($E285-$D285),0)), IF(OR(Q$111=$B285+$D285,Q$111=$B285+$E285),$I285/(($E285-$D285)*2),IF(AND(Q$111>$B285+$D285,Q$111<$B285+$E285),$I285/($E285-$D285),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A285","v":"Type 18"},{"$f":"B285+1","v":2016},"Annual",5,5,{"$f":"$N$104","v":6.2499999999999993E-2},null,null,null,{"$f":"$D$104/$D$31","v":0},{"$f":"J286-R286","v":0},{"$f":"K286-S286","v":0},{"$f":"L286-T286","v":0},null,null,null,{"$f":"IF(OR($C286=\"Annual\",$D286=$E286),IF(AND($D286=$E286,Q$111=$B286+$D286),$J286,IF(AND(Q$111>$B286+$D286,Q$111<=$B286+$E286), $J286/($E286-$D286),0)), IF(OR(Q$111=$B286+$D286,Q$111=$B286+$E286),$J286/(($E286-$D286)*2),IF(AND(Q$111>$B286+$D286,Q$111<$B286+$E286),$J286/($E286-$D286),0)))","v":0},{"$f":"IF(OR($C286=\"Annual\",$D286=$E286),IF(AND($D286=$E286,R$111=$B286+$D286),$J286,IF(AND(R$111>$B286+$D286,R$111<=$B286+$E286), $J286/($E286-$D286),0)), IF(OR(R$111=$B286+$D286,R$111=$B286+$E286),$J286/(($E286-$D286)*2),IF(AND(R$111>$B286+$D286,R$111<$B286+$E286),$J286/($E286-$D286),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A286","v":"Type 18"},{"$f":"B286+1","v":2017},"Annual",5,5,{"$f":"$O$104","v":6.2499999999999993E-2},null,null,null,null,{"$f":"$E$104/$E$31","v":0},{"$f":"K287-S287","v":0},{"$f":"L287-T287","v":0},null,null,null,null,{"$f":"IF(OR($C287=\"Annual\",$D287=$E287),IF(AND($D287=$E287,R$111=$B287+$D287),$K287,IF(AND(R$111>$B287+$D287,R$111<=$B287+$E287), $K287/($E287-$D287),0)), IF(OR(R$111=$B287+$D287,R$111=$B287+$E287),$K287/(($E287-$D287)*2),IF(AND(R$111>$B287+$D287,R$111<$B287+$E287),$K287/($E287-$D287),0)))","v":0},{"$f":"IF(OR($C287=\"Annual\",$D287=$E287),IF(AND($D287=$E287,S$111=$B287+$D287),$K287,IF(AND(S$111>$B287+$D287,S$111<=$B287+$E287), $K287/($E287-$D287),0)), IF(OR(S$111=$B287+$D287,S$111=$B287+$E287),$K287/(($E287-$D287)*2),IF(AND(S$111>$B287+$D287,S$111<$B287+$E287),$K287/($E287-$D287),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A287","v":"Type 18"},{"$f":"B287+1","v":2018},"Annual",5,5,{"$f":"$P$104","v":6.2499999999999993E-2},null,null,null,null,null,{"$f":"$F$104/$F$31","v":0},{"$f":"L288-T288","v":0},null,null,null,null,null,{"$f":"IF(OR($C288=\"Annual\",$D288=$E288),IF(AND($D288=$E288,S$111=$B288+$D288),$L288,IF(AND(S$111>$B288+$D288,S$111<=$B288+$E288), $L288/($E288-$D288),0)), IF(OR(S$111=$B288+$D288,S$111=$B288+$E288),$L288/(($E288-$D288)*2),IF(AND(S$111>$B288+$D288,S$111<$B288+$E288),$L288/($E288-$D288),0)))","v":0},{"$f":"IF(OR($C288=\"Annual\",$D288=$E288),IF(AND($D288=$E288,T$111=$B288+$D288),$L288,IF(AND(T$111>$B288+$D288,T$111<=$B288+$E288), $L288/($E288-$D288),0)), IF(OR(T$111=$B288+$D288,T$111=$B288+$E288),$L288/(($E288-$D288)*2),IF(AND(T$111>$B288+$D288,T$111<$B288+$E288),$L288/($E288-$D288),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A288","v":"Type 18"},{"$f":"B288+1","v":2019},"Annual",5,5,{"$f":"$Q$104","v":6.2499999999999993E-2},null,null,null,null,null,null,{"$f":"$G$104/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C289=\"Annual\",$D289=$E289),IF(AND($D289=$E289,T$111=$B289+$D289),$M289,IF(AND(T$111>$B289+$D289,T$111<=$B289+$E289), $M289/($E289-$D289),0)), IF(OR(T$111=$B289+$D289,T$111=$B289+$E289),$M289/(($E289-$D289)*2),IF(AND(T$111>$B289+$D289,T$111<$B289+$E289),$M289/($E289-$D289),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A86","v":"Type 19"},{"$f":"B119","v":2014},{"$f":"$I105","v":"Annual"},{"$f":"$J105","v":10},{"$f":"$K105","v":10},{"$f":"$L$105","v":5.4999999999999993E-2},null,{"$f":"$B$105/$B$31","v":0},{"$f":"H291-P291","v":0},{"$f":"I291-Q291","v":0},{"$f":"J291-R291","v":0},{"$f":"K291-S291","v":0},{"$f":"L291-T291","v":0},null,{"$f":"IF(OR($C291=\"Annual\",$D291=$E291),IF(AND($D291=$E291,O$111=$B291+$D291),$H291,IF(AND(O$111>$B291+$D291,O$111<=$B291+$E291), $H291/($E291-$D291),0)), IF(OR(O$111=$B291+$D291,O$111=$B291+$E291),$H291/(($E291-$D291)*2),IF(AND(O$111>$B291+$D291,O$111<$B291+$E291),$H291/($E291-$D291),0)))","v":0},{"$f":"IF(OR($C291=\"Annual\",$D291=$E291),IF(AND($D291=$E291,P$111=$B291+$D291),$H291,IF(AND(P$111>$B291+$D291,P$111<=$B291+$E291), $H291/($E291-$D291),0)), IF(OR(P$111=$B291+$D291,P$111=$B291+$E291),$H291/(($E291-$D291)*2),IF(AND(P$111>$B291+$D291,P$111<$B291+$E291),$H291/($E291-$D291),0)))","v":0},0,0,0,0,null,{"$f":"IF($C291=\"annual\",IF(V$111=$B291,0,G291*$F291),IF(V$111-$B291=0,0,IF((V$111-$B291)<$E291,AVERAGE(G291,H291)*$F291,IF((V$111-$B291)=$E291,G291*$F291/2,0))))","v":0},{"$f":"IF($C291=\"annual\",IF(W$111=$B291,0,H291*$F291),IF(W$111-$B291=0,0,IF((W$111-$B291)<$E291,AVERAGE(H291,I291)*$F291,IF((W$111-$B291)=$E291,H291*$F291/2,0))))","v":0},0,0,0,0]
[{"$f":"A291","v":"Type 19"},{"$f":"B291+1","v":2015},{"$f":"C291","v":"Annual"},10,10,{"$f":"$M$105","v":6.2499999999999993E-2},null,null,{"$f":"$C$105/$C$31","v":0},{"$f":"I292-Q292","v":0},{"$f":"J292-R292","v":0},{"$f":"K292-S292","v":0},{"$f":"L292-T292","v":0},null,null,{"$f":"IF(OR($C292=\"Annual\",$D292=$E292),IF(AND($D292=$E292,P$111=$B292+$D292),$I292,IF(AND(P$111>$B292+$D292,P$111<=$B292+$E292), $I292/($E292-$D292),0)), IF(OR(P$111=$B292+$D292,P$111=$B292+$E292),$I292/(($E292-$D292)*2),IF(AND(P$111>$B292+$D292,P$111<$B292+$E292),$I292/($E292-$D292),0)))","v":0},{"$f":"IF(OR($C292=\"Annual\",$D292=$E292),IF(AND($D292=$E292,Q$111=$B292+$D292),$I292,IF(AND(Q$111>$B292+$D292,Q$111<=$B292+$E292), $I292/($E292-$D292),0)), IF(OR(Q$111=$B292+$D292,Q$111=$B292+$E292),$I292/(($E292-$D292)*2),IF(AND(Q$111>$B292+$D292,Q$111<$B292+$E292),$I292/($E292-$D292),0)))","v":0},0,0,0,null,null,0,0,0,0,0]
[{"$f":"A292","v":"Type 19"},{"$f":"B292+1","v":2016},"Annual",10,10,{"$f":"$N$105","v":6.7499999999999991E-2},null,null,null,{"$f":"$D$105/$D$31","v":0},{"$f":"J293-R293","v":0},{"$f":"K293-S293","v":0},{"$f":"L293-T293","v":0},null,null,null,{"$f":"IF(OR($C293=\"Annual\",$D293=$E293),IF(AND($D293=$E293,Q$111=$B293+$D293),$J293,IF(AND(Q$111>$B293+$D293,Q$111<=$B293+$E293), $J293/($E293-$D293),0)), IF(OR(Q$111=$B293+$D293,Q$111=$B293+$E293),$J293/(($E293-$D293)*2),IF(AND(Q$111>$B293+$D293,Q$111<$B293+$E293),$J293/($E293-$D293),0)))","v":0},{"$f":"IF(OR($C293=\"Annual\",$D293=$E293),IF(AND($D293=$E293,R$111=$B293+$D293),$J293,IF(AND(R$111>$B293+$D293,R$111<=$B293+$E293), $J293/($E293-$D293),0)), IF(OR(R$111=$B293+$D293,R$111=$B293+$E293),$J293/(($E293-$D293)*2),IF(AND(R$111>$B293+$D293,R$111<$B293+$E293),$J293/($E293-$D293),0)))","v":0},0,0,null,null,null,0,0,0,0]
[{"$f":"A293","v":"Type 19"},{"$f":"B293+1","v":2017},"Annual",10,10,{"$f":"$O$105","v":6.7499999999999991E-2},null,null,null,null,{"$f":"$E$105/$E$31","v":0},{"$f":"K294-S294","v":0},{"$f":"L294-T294","v":0},null,null,null,null,{"$f":"IF(OR($C294=\"Annual\",$D294=$E294),IF(AND($D294=$E294,R$111=$B294+$D294),$K294,IF(AND(R$111>$B294+$D294,R$111<=$B294+$E294), $K294/($E294-$D294),0)), IF(OR(R$111=$B294+$D294,R$111=$B294+$E294),$K294/(($E294-$D294)*2),IF(AND(R$111>$B294+$D294,R$111<$B294+$E294),$K294/($E294-$D294),0)))","v":0},{"$f":"IF(OR($C294=\"Annual\",$D294=$E294),IF(AND($D294=$E294,S$111=$B294+$D294),$K294,IF(AND(S$111>$B294+$D294,S$111<=$B294+$E294), $K294/($E294-$D294),0)), IF(OR(S$111=$B294+$D294,S$111=$B294+$E294),$K294/(($E294-$D294)*2),IF(AND(S$111>$B294+$D294,S$111<$B294+$E294),$K294/($E294-$D294),0)))","v":0},0,null,null,null,null,0,0,0]
[{"$f":"A294","v":"Type 19"},{"$f":"B294+1","v":2018},"Annual",10,10,{"$f":"$P$105","v":6.7499999999999991E-2},null,null,null,null,null,{"$f":"$F$105/$F$31","v":0},{"$f":"L295-T295","v":0},null,null,null,null,null,{"$f":"IF(OR($C295=\"Annual\",$D295=$E295),IF(AND($D295=$E295,S$111=$B295+$D295),$L295,IF(AND(S$111>$B295+$D295,S$111<=$B295+$E295), $L295/($E295-$D295),0)), IF(OR(S$111=$B295+$D295,S$111=$B295+$E295),$L295/(($E295-$D295)*2),IF(AND(S$111>$B295+$D295,S$111<$B295+$E295),$L295/($E295-$D295),0)))","v":0},{"$f":"IF(OR($C295=\"Annual\",$D295=$E295),IF(AND($D295=$E295,T$111=$B295+$D295),$L295,IF(AND(T$111>$B295+$D295,T$111<=$B295+$E295), $L295/($E295-$D295),0)), IF(OR(T$111=$B295+$D295,T$111=$B295+$E295),$L295/(($E295-$D295)*2),IF(AND(T$111>$B295+$D295,T$111<$B295+$E295),$L295/($E295-$D295),0)))","v":0},null,null,null,null,null,0,0]
[{"$f":"A295","v":"Type 19"},{"$f":"B295+1","v":2019},"Annual",10,10,{"$f":"$Q$105","v":6.7499999999999991E-2},null,null,null,null,null,null,{"$f":"$G$105/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF(OR($C296=\"Annual\",$D296=$E296),IF(AND($D296=$E296,T$111=$B296+$D296),$M296,IF(AND(T$111>$B296+$D296,T$111<=$B296+$E296), $M296/($E296-$D296),0)), IF(OR(T$111=$B296+$D296,T$111=$B296+$E296),$M296/(($E296-$D296)*2),IF(AND(T$111>$B296+$D296,T$111<$B296+$E296),$M296/($E296-$D296),0)))","v":0},null,null,null,null,null,null,0]
[]
[{"$f":"'Input 4 - Forecast'!A87","v":"ZERO-COUPON BOND"},{"$f":"B119","v":2014},null,{"$f":"$J106","v":3},{"$f":"$K106","v":3},{"$f":"$L$106","v":5.9999999999999991E-2},null,{"$f":"$B$106/$B$31","v":0},{"$f":"H298-P298","v":0},{"$f":"I298-Q298","v":0},{"$f":"J298-R298","v":0},{"$f":"K298-S298","v":0},{"$f":"L298-T298","v":0},null,{"$f":"IF($D298=$E298,IF(O$111=$B298+$E298,$H298,0),0)","v":0},{"$f":"IF($D298=$E298,IF(P$111=$B298+$E298,$H298,0),0)","v":0},0,0,0,0,null,{"$f":"IF(V$111-$B298=$D298,$H298*(((1+$F298)^$D298)-1),0)","v":0},{"$f":"IF(W$111-$B298=$D298,$H298*(((1+$F298)^$D298)-1),0)","v":0},0,0,0,0]
[{"$f":"A298","v":"ZERO-COUPON BOND"},{"$f":"B298+1","v":2015},null,{"$f":"D298","v":3},3,{"$f":"$M$106","v":6.7499999999999991E-2},null,null,{"$f":"$C$106/$C$31","v":0},{"$f":"I299-Q299","v":0},{"$f":"J299-R299","v":0},{"$f":"K299-S299","v":0},{"$f":"L299-T299","v":0},null,null,{"$f":"IF($D299=$E299,IF(P$111=$B299+$E299,$I299,0),0)","v":0},{"$f":"IF($D299=$E299,IF(Q$111=$B299+$E299,$I299,0),0)","v":0},0,0,0,null,null,{"$f":"IF(W$111-$B299=$D299,$I299*(((1+$F299)^$D299)-1),0)","v":0},{"$f":"IF(X$111-$B299=$D299,$I299*(((1+$F299)^$D299)-1),0)","v":0},0,0,0]
[{"$f":"A299","v":"ZERO-COUPON BOND"},{"$f":"B299+1","v":2016},null,3,3,{"$f":"$N$106","v":7.2499999999999995E-2},null,null,null,{"$f":"$D$106/$D$31","v":0},{"$f":"J300-R300","v":0},{"$f":"K300-S300","v":0},{"$f":"L300-T300","v":0},null,null,null,{"$f":"IF($D300=$E300,IF(Q$111=$B300+$E300,$J300,0),0)","v":0},{"$f":"IF($D300=$E300,IF(R$111=$B300+$E300,$J300,0),0)","v":0},0,0,null,null,null,{"$f":"IF(X$111-$B300=$D300,$J300*(((1+$F300)^$D300)-1),0)","v":0},{"$f":"IF(Y$111-$B300=$D300,$J300*(((1+$F300)^$D300)-1),0)","v":0},0,0]
[{"$f":"A300","v":"ZERO-COUPON BOND"},{"$f":"B300+1","v":2017},null,3,3,{"$f":"$O$106","v":7.2499999999999995E-2},null,null,null,null,{"$f":"$E$106/$E$31","v":0},{"$f":"K301-S301","v":0},{"$f":"L301-T301","v":0},null,null,null,null,{"$f":"IF($D301=$E301,IF(R$111=$B301+$E301,$K301,0),0)","v":0},{"$f":"IF($D301=$E301,IF(S$111=$B301+$E301,$K301,0),0)","v":0},0,null,null,null,null,{"$f":"IF(Y$111-$B301=$D301,$K301*(((1+$F301)^$D301)-1),0)","v":0},{"$f":"IF(Z$111-$B301=$D301,$K301*(((1+$F301)^$D301)-1),0)","v":0},0]
[{"$f":"A301","v":"ZERO-COUPON BOND"},{"$f":"B301+1","v":2018},null,3,3,{"$f":"$P$106","v":7.2499999999999995E-2},null,null,null,null,null,{"$f":"$F$106/$F$31","v":0},{"$f":"L302-T302","v":0},null,null,null,null,null,{"$f":"IF($D302=$E302,IF(S$111=$B302+$E302,$L302,0),0)","v":0},{"$f":"IF($D302=$E302,IF(T$111=$B302+$E302,$L302,0),0)","v":0},null,null,null,null,null,{"$f":"IF(Z$111-$B302=$D302,$L302*(((1+$F302)^$D302)-1),0)","v":0},{"$f":"IF(AA$111-$B302=$D302,$L302*(((1+$F302)^$D302)-1),0)","v":0}]
[{"$f":"A302","v":"ZERO-COUPON BOND"},{"$f":"B302+1","v":2019},null,3,3,{"$f":"$Q$106","v":7.2499999999999995E-2},null,null,null,null,null,null,{"$f":"$G$106/$G$31","v":0},null,null,null,null,null,null,{"$f":"IF($D303=$E303,IF(T$111=$B303+$E303,$M303,0),0)","v":0},null,null,null,null,null,null,{"$f":"IF(AA$111-$B303=$D303,$M303*(((1+$F303)^$D303)-1),0)","v":0}]
[]
[null,"Calculations in LCU"]
[]
[{"$f":"'Input 4 - Forecast'!A89","v":"Domestic Residual Financing (annual payments, no interest or amortization in current year)"},{"$f":"B119","v":2014},null,{"$f":"$J108","v":1},{"$f":"$K108","v":1},{"$f":"$L$108","v":0.03},null,{"$f":"$B$108","v":4.8823307881662031E-2},{"$f":"H307-P307","v":0},{"$f":"I307-Q307","v":0},{"$f":"J307-R307","v":0},{"$f":"K307-S307","v":0},{"$f":"L307-T307","v":0},null,0,{"$f":"H307","v":4.8823307881662031E-2},0,0,0,0,null,0,{"$f":"H307*$F307","v":1.4646992364498609E-3},{"$f":"I307*$F307","v":0},0,0,0]
[null,{"$f":"B307+1","v":2015},null,{"$f":"D307","v":1},1,{"$f":"$M$108","v":3.5000000000000003E-2},null,null,{"$f":"$C$108","v":5.2611333223221174E-2},{"$f":"I308-Q308","v":0},{"$f":"J308-R308","v":0},{"$f":"K308-S308","v":0},{"$f":"L308-T308","v":0},null,null,0,{"$f":"I308","v":5.2611333223221174E-2},0,0,0,null,null,0,{"$f":"I308*$F308","v":1.8413966628127412E-3},0,0,0]
[null,{"$f":"B308+1","v":2016},null,1,1,{"$f":"$N$108","v":3.5000000000000003E-2},null,null,null,{"$f":"$D$108","v":0.1227726387574942},{"$f":"J309-R309","v":0},{"$f":"K309-S309","v":0},{"$f":"L309-T309","v":0},null,null,null,0,{"$f":"J309","v":0.1227726387574942},0,0,null,null,null,0,{"$f":"J309*$F309","v":4.2970423565122972E-3},0,0]
[null,{"$f":"B309+1","v":2017},null,1,1,{"$f":"$O$108","v":3.7500000000000006E-2},null,null,null,null,{"$f":"$E$108","v":0.71929772576093209},{"$f":"K310-S310","v":0},{"$f":"L310-T310","v":0},null,null,null,null,0,{"$f":"K310","v":0.71929772576093209},0,null,null,null,null,0,{"$f":"K310*$F310","v":2.6973664716034958E-2},{"$f":"L310*$F310","v":0}]
[null,{"$f":"B310+1","v":2018},null,1,1,{"$f":"$P$108","v":3.7500000000000006E-2},null,null,null,null,null,{"$f":"$F$108","v":0.32717600256928253},{"$f":"L311-T311","v":0},null,null,null,null,null,0,{"$f":"L311","v":0.32717600256928253},null,null,null,null,null,0,{"$f":"L311*$F311","v":1.2269100096348096E-2}]
[null,{"$f":"B311+1","v":2019},null,1,1,{"$f":"$Q$108","v":3.7500000000000006E-2},null,null,null,null,null,null,{"$f":"$G$108","v":1.9110289338171639E-2},null,null,null,null,null,null,0,null,null,null,null,null,null,0]