{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["Sheet1","Readme","Input - Data","CustomizedAdj","CustomizedSc","Fan Chart","Output - Baseline","Output - Shocks","Baseline","DebtStabPrimBalance","DebtStabOverallBalance","DebtTargetConstant_pb","DebtTargetConstant_ob","DebtTargetConstantAdjustment_pb","DebtTargetConstantAdjustment_ob","DebtTargetConstantDebtChange_pb","DebtTargetConstantDebtChange_ob","HistoricalSc","ConstantPBSc","Sh-pb","Sh-g","Sh-int","Sh-er"],"not_rendered":{"charts":8,"images":1,"macros":1,"external_links":1,"defined_names":27,"comments":1,"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":"Sheet1","index":0,"n_rows":203,"n_cols":8,"rows_kept":203,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"Countries","Years","Definition public sector","Guarantees","Long-run values","Fan chart"]
[null,null,"Choose Country","Choose Year","Choose Sector","Choose Guarantees","Set constant value manually (column C)","Activate shocks"]
[null,null,"Afghanistan",2010,"consolidated public sector","Yes","10-year historical average","On"]
[null,null,"Albania",2011,"non-financial public sector","No","5-year historical average","Off"]
[null,null,"Algeria",2012,"general government",null,"5-year projection average"]
[null,null,"Angola",2013,"central government",null,"10-year projection average"]
[null,null,"Anguilla",2014,"other",null,"latest year before projections start"]
[null,null,"Antigua and Barbuda",2015,null,null,"time-varying values"]
[null,null,"Argentina",2016]
[null,null,"Armenia",2017]
[null,null,"Australia",2018]
[null,null,"Austria",2019]
[null,null,"Azerbaijan",2020]
[null,null,"Bahamas, The",2021]
[null,null,"Bahrain",2022]
[null,null,"Bangladesh",2023]
[null,null,"Barbados",2024]
[null,null,"Belarus",2025]
[null,null,"Belgium",2026]
[null,null,"Belize",2027]
[null,null,"Benin",2028]
[null,null,"Bhutan",2029]
[null,null,"Bolivia",2030]
[null,null,"Bosnia and Herzegovina",2031]
[null,null,"Botswana",2032]
[null,null,"Brazil",2033]
[null,null,"Brunei Darussalam",2034]
[null,null,"Bulgaria",2035]
[null,null,"Burkina Faso",2036]
[null,null,"Burundi"]
[null,null,"Cambodia"]
[null,null,"Cameroon"]
[null,null,"Canada"]
[null,null,"Cabo Verde"]
[null,null,"Central African Republic"]
[null,null,"Chad"]
[null,null,"Chile"]
[null,null,"China"]
[null,null,"Colombia"]
[null,null,"Comoros"]
[null,null,"Democratic Republic of the Congo"]
[null,null,"Congo, Republic of"]
[null,null,"Costa Rica"]
[null,null,"Côte d'Ivoire"]
[null,null,"Croatia"]
[null,null,"Cyprus"]
[null,null,"Czech Republic"]
[null,null,"Czechoslovakia, former"]
[null,null,"Denmark"]
[null,null,"Djibouti"]
[null,null,"Dominica"]
[null,null,"Dominican Republic"]
[null,null,"Eastern Caribbean Currency Union"]
[null,null,"Ecuador"]
[null,null,"Egypt"]
[null,null,"El Salvador"]
[null,null,"Equatorial Guinea"]
[null,null,"Eritrea"]
[null,null,"Estonia"]
[null,null,"Ethiopia"]
[null,null,"Euro area"]
[null,null,"Fiji"]
[null,null,"Finland"]
[null,null,"France"]
[null,null,"Gabon"]
[null,null,"Gambia, The"]
[null,null,"Georgia"]
[null,null,"Germany"]
[null,null,"Ghana"]
[null,null,"Greece"]
[null,null,"Grenada"]
[null,null,"Guatemala"]
[null,null,"Guinea"]
[null,null,"Guinea-Bissau"]
[null,null,"Guyana"]
[null,null,"Haiti"]
[null,null,"Honduras"]
[null,null,"Hong Kong SAR"]
[null,null,"Hungary"]
[null,null,"Iceland"]
[null,null,"India"]
[null,null,"Indonesia"]
[null,null,"Iran"]
[null,null,"Iraq"]
[null,null,"Ireland"]
[null,null,"Israel"]
[null,null,"Italy"]
[null,null,"Jamaica"]
[null,null,"Japan"]
[null,null,"Jordan"]
[null,null,"Kazakhstan"]
[null,null,"Kenya"]
[null,null,"Kiribati"]
[null,null,"Korea"]
[null,null,"Kosovo"]
[null,null,"Kuwait"]
[null,null,"Kyrgyz Republic"]
[null,null,"Lao P.D.R."]
[null,null,"Latvia"]
[null,null,"Lebanon"]
[null,null,"Lesotho"]
[null,null,"Liberia"]
[null,null,"Libya"]
[null,null,"Lithuania"]
[null,null,"Luxembourg"]
[null,null,"FYR Macedonia "]
[null,null,"Macondo"]
[null,null,"Macroland"]
[null,null,"Madagascar"]
[null,null,"Malawi"]
[null,null,"Malaysia"]
[null,null,"Maldives"]
[null,null,"Mali"]
[null,null,"Malta"]
[null,null,"Marshall Islands"]
[null,null,"Mauritania"]
[null,null,"Mauritius"]
[null,null,"Mexico"]
[null,null,"Micronesia, Fed. States of"]
[null,null,"Moldova"]
[null,null,"Mongolia"]
[null,null,"Montenegro, Rep. of"]
[null,null,"Montserrat"]
[null,null,"Morocco"]
[null,null,"Mozambique"]
[null,null,"Myanmar"]
[null,null,"Namibia"]
[null,null,"Nepal"]
[null,null,"Netherlands"]
[null,null,"Netherlands Antilles"]
[null,null,"New Zealand"]
[null,null,"Nicaragua"]
[null,null,"Niger"]
[null,null,"Nigeria"]
[null,null,"Norway"]
[null,null,"Oman"]
[null,null,"Pakistan"]
[null,null,"Palau"]
[null,null,"Panama"]
[null,null,"Papua New Guinea"]
[null,null,"Paraguay"]
[null,null,"Peru"]
[null,null,"Philippines"]
[null,null,"Poland"]
[null,null,"Portugal"]
[null,null,"Qatar"]
[null,null,"Romania"]
[null,null,"Russia"]
[null,null,"Rwanda"]
[null,null,"Samoa"]
[null,null,"San Marino"]
[null,null,"São Tomé and Príncipe"]
[null,null,"Saudi Arabia"]
[null,null,"Senegal"]
[null,null,"Serbia"]
[null,null,"Serbia and Montenegro"]
[null,null,"Seychelles"]
[null,null,"Sierra Leone"]
[null,null,"Singapore"]
[null,null,"Slovak Republic"]
[null,null,"Slovenia"]
[null,null,"Solomon Islands"]
[null,null,"Somalia"]
[null,null,"South Africa"]
[null,null,"South Sudan"]
[null,null,"Spain"]
[null,null,"Sri Lanka"]
[null,null,"St. Kitts and Nevis"]
[null,null,"St. Lucia"]
[null,null,"St. Vincent and the Grenadines"]
[null,null,"Sudan"]
[null,null,"Suriname"]
[null,null,"Swaziland"]
[null,null,"Sweden"]
[null,null,"Switzerland"]
[null,null,"Syria"]
[null,null,"Taiwan Province of China"]
[null,null,"Tajikistan"]
[null,null,"Tanzania"]
[null,null,"Thailand"]
[null,null,"Timor-Leste, Dem. Rep. of"]
[null,null,"Togo"]
[null,null,"Tonga"]
[null,null,"Trinidad and Tobago"]
[null,null,"Tunisia"]
[null,null,"Turkey"]
[null,null,"Turkmenistan"]
[null,null,"Tuvalu"]
[null,null,"Uganda"]
[null,null,"Ukraine"]
[null,null,"United Arab Emirates"]
[null,null,"United Kingdom"]
[null,null,"United States"]
[null,null,"Uruguay"]
[null,null,"Uzbekistan"]
[null,null,"Vanuatu"]
[null,null,"Venezuela"]
[null,null,"Vietnam"]
[null,null,"Yemen, Former P. D. Rep. of"]
[null,null,"Yemen"]
[null,null,"Zambia"]
[null,null,"Zimbabwe"]

{"sheet":"Readme","index":1,"n_rows":56,"n_cols":19,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
["ICD Public Debt Dynamics Tool (DDT): Prepared by Santiago Acosta-Ormaechea and Leonardo Martinez with inputs from Juan José Pradelli."]
["This spreadsheet is for capacity development purposes. The accompanying technical note explains in detail how to populate and use the tool. "]
["The material is property of the International Monetary Fund (IMF). Any reuse requires the permission of the IMF Institute for Capacity Development (ICD)."]
["This Version: May 5, 2021"]
[]
["Basic Inputs"]
[]
["Select country","Macondo"]
[]
["First year of projection",2021]
[]
["Year for medium-term indicators  ",2027]
[]
["Definition of the public sector","central government"]
["Includes public guarantees?","Yes"]
[{"$f":"IF(Guarantees=\"Yes\",\"Specify or define the guarantees\",\"\")","v":"Specify or define the guarantees"},"outstanding amount of loans guaranteed by the central government "]
[]
["Adjustment Paths Inputs",null,null,null,null,"Baseline Assumptions From \"Input - Data\" Sheet, plus Additions to Baseline for Fiscal Adjustment Paths",{"$f":"FirstYear-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"H18+1","v":2022},{"$f":"I18+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032]
[]
["Debt target and adjustment period",null,null,null,null,"αt (share excl. guarantees): share of foreign currency denominated debt in total debt, percent of total debt",{"$f":"'Input - Data'!K12","v":60.45},{"$f":"'Input - Data'!L12+H31","v":63.472500000000004},{"$f":"'Input - Data'!M12+I31","v":63.472500000000004},{"$f":"'Input - Data'!N12+J31","v":60.298875000000002},{"$f":"'Input - Data'!O12+K31","v":57.283931250000002},{"$f":"'Input - Data'!P12+L31","v":57.283931250000002},{"$f":"'Input - Data'!Q12+M31","v":57.283931250000002},{"$f":"'Input - Data'!R12+N31","v":60.148127812500007},{"$f":"'Input - Data'!S12+O31","v":57.140721421875007},{"$f":"'Input - Data'!T12+P31","v":57.140721421875007},{"$f":"'Input - Data'!U12+Q31","v":59.997757492968759},{"$f":"'Input - Data'!V12+R31","v":56.997869618320316},{"$f":"'Input - Data'!W12+S31","v":56.997869618320316}]
[null,null,null,null,null,"et (LCU/FCU, avg): nominal average exchange rate, local currency per unit of foreign currency",{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"'Input - Data'!L13+H32","v":25.022941706610052},{"$f":"'Input - Data'!M13+I32","v":25.48398814071728},{"$f":"'Input - Data'!N13+J32","v":25.971818328283604},{"$f":"'Input - Data'!O13+K32","v":26.436897813864022},{"$f":"'Input - Data'!P13+L32","v":26.893574234361679},{"$f":"'Input - Data'!Q13+M32","v":27.432424602917134},{"$f":"'Input - Data'!R13+N32","v":27.982071592150898},{"$f":"'Input - Data'!S13+O32","v":28.542731527456578},{"$f":"'Input - Data'!T13+P32","v":29.114625068609548},{"$f":"'Input - Data'!U13+Q32","v":29.697977296612368},{"$f":"'Input - Data'!V13+R32","v":30.293017802280247},{"$f":"'Input - Data'!W13+S32","v":30.899980776601431}]
["To be completed after \"Input - Data\" Sheet is populated",null,null,null,null,"et (LCU/FCU, eop): nominal end of period exchange rate, local currency per unit of foreign currency",{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"'Input - Data'!L14+H33","v":24.296234274999989},{"$f":"'Input - Data'!M14+I33","v":24.470510135714257},{"$f":"'Input - Data'!N14+J33","v":24.959415519566292},{"$f":"'Input - Data'!O14+K33","v":25.458088925132376},{"$f":"'Input - Data'!P14+L33","v":25.966725511335603},{"$f":"'Input - Data'!Q14+M33","v":26.486060021562317},{"$f":"'Input - Data'!R14+N33","v":27.015781221993564},{"$f":"'Input - Data'!S14+O33","v":27.556096846433434},{"$f":"'Input - Data'!T14+P33","v":28.107218783362104},{"$f":"'Input - Data'!U14+Q33","v":28.669363159029345},{"$f":"'Input - Data'!V14+R33","v":29.242750422209934},{"$f":"'Input - Data'!W14+S33","v":29.827605430654131}]
[null,null,null,null,null,"itd: nominal effective interest rate on local currency denominated debt, percent",{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"'Input - Data'!L15+H34","v":9.8692373477932094},{"$f":"'Input - Data'!M15+I34","v":9.3757754804035489},{"$f":"'Input - Data'!N15+J34","v":9.8445642544237266},{"$f":"'Input - Data'!O15+K34","v":10.336792467144914},{"$f":"'Input - Data'!P15+L34","v":10.336792467144914},{"$f":"'Input - Data'!Q15+M34","v":10.336792467144914},{"$f":"'Input - Data'!R15+N34","v":10.336792467144914},{"$f":"'Input - Data'!S15+O34","v":10.336792467144914},{"$f":"'Input - Data'!T15+P34","v":10.336792467144914},{"$f":"'Input - Data'!U15+Q34","v":10.336792467144914},{"$f":"'Input - Data'!V15+R34","v":10.336792467144914},{"$f":"'Input - Data'!W15+S34","v":10.336792467144914}]
["Public debt-to-GDP target (e.g., for 60 percent of GDP write 60)",60,null,null,null,"itf: nominal effective interest rate on foreign currency denominated debt, percent",{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"'Input - Data'!L16+H35","v":3.7811742985945735},{"$f":"'Input - Data'!M16+I35","v":3.7811742985945735},{"$f":"'Input - Data'!N16+J35","v":3.5921155836648446},{"$f":"'Input - Data'!O16+K35","v":3.4125098044816022},{"$f":"'Input - Data'!P16+L35","v":3.4125098044816022},{"$f":"'Input - Data'!Q16+M35","v":3.4125098044816022},{"$f":"'Input - Data'!R16+N35","v":3.5831352947056825},{"$f":"'Input - Data'!S16+O35","v":3.4039785299703982},{"$f":"'Input - Data'!T16+P35","v":3.4039785299703982},{"$f":"'Input - Data'!U16+Q35","v":3.5741774564689184},{"$f":"'Input - Data'!V16+R35","v":3.3954685836454721},{"$f":"'Input - Data'!W16+S35","v":3.3954685836454721}]
["Adjustment path starts",2022,null,null,null,"πt: GDP deflator inflation, percent",{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"'Input - Data'!L17+H36","v":4.0413653148993376},{"$f":"'Input - Data'!M17+I36","v":3.6542780143568905},{"$f":"'Input - Data'!N17+J36","v":3.7612628890765052},{"$f":"'Input - Data'!O17+K36","v":3.737199001700489},{"$f":"'Input - Data'!P17+L36","v":3.7183747495781745},{"$f":"'Input - Data'!Q17+M36","v":4},{"$f":"'Input - Data'!R17+N36","v":4},{"$f":"'Input - Data'!S17+O36","v":4},{"$f":"'Input - Data'!T17+P36","v":4},{"$f":"'Input - Data'!U17+Q36","v":4},{"$f":"'Input - Data'!V17+R36","v":4},{"$f":"'Input - Data'!W17+S36","v":4}]
["Adjustment path ends",2030,null,null,null,"gt: Real GDP growth, percent",{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"'Input - Data'!L18+H37","v":4.2309334963378742},{"$f":"'Input - Data'!M18+I37","v":3.7462886932236428},{"$f":"'Input - Data'!N18+J37","v":3.4081911853521163},{"$f":"'Input - Data'!O18+K37","v":3.6604860260066818},{"$f":"'Input - Data'!P18+L37","v":3.8355220807909207},{"$f":"'Input - Data'!Q18+M37","v":3.835491687445125},{"$f":"'Input - Data'!R18+N37","v":3.8355285954968954},{"$f":"'Input - Data'!S18+O37","v":3.8355448715367002},{"$f":"'Input - Data'!T18+P37","v":3.8354977203563179},{"$f":"'Input - Data'!U18+Q37","v":3.8355232566620101},{"$f":"'Input - Data'!V18+R37","v":3.8355205971002171},{"$f":"'Input - Data'!W18+S37","v":3.8355313695314086}]
[null,null,null,null,null,"oft (other net debt-creating flows): Other net debt creating flows, percent of GDP",{"$f":"'Input - Data'!K20","v":0},{"$f":"'Input - Data'!L20+H38","v":0.9},{"$f":"'Input - Data'!M20+I38","v":0.9},{"$f":"'Input - Data'!N20+J38","v":0.9},{"$f":"'Input - Data'!O20+K38","v":0.9},{"$f":"'Input - Data'!P20+L38","v":0.9},{"$f":"'Input - Data'!Q20+M38","v":0.9},{"$f":"'Input - Data'!R20+N38","v":0.9},{"$f":"'Input - Data'!S20+O38","v":0.9},{"$f":"'Input - Data'!T20+P38","v":0.9},{"$f":"'Input - Data'!U20+Q38","v":0.9},{"$f":"'Input - Data'!V20+R38","v":0.9},{"$f":"'Input - Data'!W20+S38","v":0.9}]
[]
["Values of Key Variables for Adjustment Paths (for time-varying values please review cells F29:S38) ",null,null,null,null,"Additions to Baseline Assumptions for Fiscal Adjustment Paths (for time-varying values)",{"$f":"FirstYear-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"H29+1","v":2022},{"$f":"I29+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,null,"Manually-set constant values","Drop-down menu constant values"]
["α = Share of foreign currency debt ","time-varying values",null,{"$f":"IF(B31=\"10-year historical average\",AVERAGE('Input - Data'!B12:K12),IF(B31=\"5-year historical average\",AVERAGE('Input - Data'!G12:K12),IF(B31=\"5-year projection average\",AVERAGE('Input - Data'!L12:P12),IF(B31=\"10-year projection average\",AVERAGE('Input - Data'!L12:U12),IF(B31=\"Latest year before projections start\",'Input - Data'!K12,IF(ISNUMBER(C31),C31,\"\"))))))","v":""},null,"αt (share excl. guarantees): share of foreign currency denominated debt in total debt, percent of total debt"]
["ε = Depreciation rate","time-varying values",null,{"$f":"IF(B32=\"10-year historical average\",AVERAGE(Baseline!B16:K16),IF(B32=\"5-year historical average\",AVERAGE(Baseline!G16:K16),IF(B32=\"5-year projection average\",AVERAGE(Baseline!L16:P16),IF(B32=\"10-year projection average\",AVERAGE(Baseline!L16:U16),IF(B32=\"Latest year before projections start\",Baseline!K16,IF(ISNUMBER(C32),C32,\"\"))))))","v":""},null,"et (LCU/FCU, avg): nominal average exchange rate, local currency per unit of foreign currency"]
["id = Local-currency effective interest rate","time-varying values",null,{"$f":"IF(B33=\"10-year historical average\",AVERAGE('Input - Data'!B15:K15),IF(B33=\"5-year historical average\",AVERAGE('Input - Data'!G15:K15),IF(B33=\"5-year projection average\",AVERAGE('Input - Data'!L15:P15),IF(B33=\"10-year projection average\",AVERAGE('Input - Data'!L15:U15),IF(B33=\"Latest year before projections start\",'Input - Data'!K15,IF(ISNUMBER(C33),C33,\"\"))))))","v":""},null,"et (LCU/FCU, eop): nominal end of period exchange rate, local currency per unit of foreign currency"]
["if = Foreign-currency effective interest rate","time-varying values",null,{"$f":"IF(B34=\"10-year historical average\",AVERAGE('Input - Data'!B16:K16),IF(B34=\"5-year historical average\",AVERAGE('Input - Data'!G16:K16),IF(B34=\"5-year projection average\",AVERAGE('Input - Data'!L16:P16),IF(B34=\"10-year projection average\",AVERAGE('Input - Data'!L16:U16),IF(B34=\"Latest year before projections start\",'Input - Data'!K16,IF(ISNUMBER(C34),C34,\"\"))))))","v":""},null,"itd: nominal effective interest rate on local currency denominated debt, percent"]
["π = Inflation rate","time-varying values",null,{"$f":"IF(B35=\"10-year historical average\",AVERAGE('Input - Data'!B17:K17),IF(B35=\"5-year historical average\",AVERAGE('Input - Data'!G17:K17),IF(B35=\"5-year projection average\",AVERAGE('Input - Data'!L17:P17),IF(B35=\"10-year projection average\",AVERAGE('Input - Data'!L17:U17),IF(B35=\"Latest year before projections start\",'Input - Data'!K17,IF(ISNUMBER(C35),C35,\"\"))))))","v":""},null,"itf: nominal effective interest rate on foreign currency denominated debt, percent"]
["g = Real GDP growth rate","10-year projection average",null,{"$f":"IF(B36=\"10-year historical average\",AVERAGE('Input - Data'!B18:K18),IF(B36=\"5-year historical average\",AVERAGE('Input - Data'!G18:K18),IF(B36=\"5-year projection average\",AVERAGE('Input - Data'!L18:P18),IF(B36=\"10-year projection average\",AVERAGE('Input - Data'!L18:U18),IF(B36=\"Latest year before projections start\",'Input - Data'!K18,IF(ISNUMBER(C36),C36,\"\"))))))","v":3.805900761320828},null,"πt: GDP deflator inflation, percent"]
["of = Other net debt-creating flows","10-year projection average",null,{"$f":"IF(B37=\"10-year historical average\",AVERAGE('Input - Data'!B20:K20),IF(B37=\"5-year historical average\",AVERAGE('Input - Data'!G20:K20),IF(B37=\"5-year projection average\",AVERAGE('Input - Data'!L20:P20),IF(B37=\"10-year projection average\",AVERAGE('Input - Data'!L20:U20),IF(B37=\"Latest year before projections start\",'Input - Data'!K20,IF(ISNUMBER(C37),C37,\"\"))))))","v":0.90000000000000013},null,"gt: Real GDP growth, percent"]
[null,null,null,null,null,"oft (other net debt-creating flows): Other net debt creating flows, percent of GDP"]
[]
["Stress Tests Inputs"]
[]
["Stress testing scenario design: size of shocks","Size of shocks (number of historical standard deviations)"]
["Primary balance shock ",-1]
["GDP growth shock ",-1]
["Interest rate shock ",1]
["Exchange rate depreciation shock",1]
[]
["Stress testing scenario design: duration of shocks"]
["Primary balance shock starts",2022]
["Primary balance shock ends",2023]
["GDP growth shock starts",2022]
["GDP growth shock ends",2023]
["Interest rate shock starts",2022]
["Interest rate shock ends",2023]
["Exchange rate depreciation shock starts",2022]
["Exchange rate depreciation shock ends",2023]

{"sheet":"Input - Data","index":2,"n_rows":21,"n_cols":23,"rows_kept":21,"cut":false,"hidden":false,"merged":[[3,0,3,22],[4,0,4,22],[0,0,1,22]]}
["Cell codes: Yellow-shaded cells contain historical data to be populate by users. Grey (empty) cells refer to values to be generated by the template in other worksheets. "]
[]
[]
["Historical Data and Forecasts. Variables in percent or percent of GDP, unless otherwise indicated."]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year/Variable",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
["dt (debt including uncalled guarantees): stock of total gross public debt, percent of GDP",31.59336879669512,35.339391236914736,43.115613425253727,44.440621311882268,44.325568580209165,45.980412525283384,47.436398583916336,48.54640430253157,48.671647410119085,58.864851280718845]
["o/w stock of local-currency guarantees (uncalled): stock of uncalled guarantees in local currency included in total debt, percent of GDP",0,0,0,0,0,0.35586370113465926,0.13517423187540978,0.11254865418256157,0.95407464305731304,0.82044330328562654,0.56925678003234137,0.50082022858383679,0.43934079412733573,0.38484796056257053,0.35845659384102596,0.35845659384102596,0.36725371608154084,0.36138896792119762,0.36236642594792151,0.36366970331688669,0.36247503239533524,0.36247503239533524]
["o/w stock of foreign-currency guarantees (uncalled): stock of uncalled guarantees in foreign currency included in total debt, percent of GDP",0,0,0,0,0,1.0675911034039776,0.40552269562622933,0.33764596254768475,2.8622239291719391,2.4613299098568793,1.7077703400970246,1.5024606857515106,1.3180223823820072,1.1545438816877116,1.075369781523078,1.075369781523078,1.1017611482446226,1.0841669037635928,1.0870992778437645,1.0910091099506598,1.0874250971860058,1.0874250971860058]
["αt (share excl. guarantees): share of foreign currency denominated debt in total debt, percent of total debt",55.05,58.87,69.61,68.47,67.989999999999995,63.36,64.180000000000007,61.2,60.67,60.45,63.472500000000004,63.472500000000004,60.298875000000002,57.283931250000002,57.283931250000002,57.283931250000002,60.148127812500007,57.140721421875007,57.140721421875007,59.997757492968759,56.997869618320316,56.997869618320316]
["et (LCU/FCU, avg): nominal average exchange rate, local currency per unit of foreign currency",18.916553174603177,19.504056077410297,20.356540163664519,20.988620773129011,21.9467,22.8385,23.492583333333332,23.901116465863481,24.507630364372471,24.5823,25.022941706610052,25.48398814071728,25.971818328283604,26.436897813864022,26.893574234361679,27.432424602917134,27.982071592150898,28.542731527456578,29.114625068609548,29.697977296612368,30.293017802280247,30.899980776601431]
["et (LCU/FCU, eop): nominal end of period exchange rate, local currency per unit of foreign currency",19.052,19.962299999999999,20.5975,21.5124,22.367599999999999,23.5029,23.587900000000001,24.338799999999999,24.635000000000002,24.114100000000001,24.296234274999989,24.470510135714257,24.959415519566292,25.458088925132376,25.966725511335603,26.486060021562317,27.015781221993564,27.556096846433434,28.107218783362104,28.669363159029345,29.242750422209934,29.827605430654131]
["itd: nominal effective interest rate on local currency denominated debt, percent",8.9187589363422486,9.2329385991744708,10.534007751190797,10.849460090049256,10.949409948859049,10.100037463588166,9.6977292141905433,10.157335323910791,10.2081925663049,10.388670892413906,9.8692373477932094,9.3757754804035489,9.8445642544237266,10.336792467144914,10.336792467144914,10.336792467144914,10.336792467144914,10.336792467144914,10.336792467144914,10.336792467144914,10.336792467144914,10.336792467144914]
["itf: nominal effective interest rate on foreign currency denominated debt, percent",2.4632002620863949,2.0347276500420248,2.8038179762028359,3.4124699933835068,3.5063120778882642,3.4970519114095233,3.8718031366128969,3.6114841137016476,3.5834628050068833,3.6011183796138795,3.7811742985945735,3.7811742985945735,3.5921155836648446,3.4125098044816022,3.4125098044816022,3.4125098044816022,3.5831352947056825,3.4039785299703982,3.4039785299703982,3.5741774564689184,3.3954685836454721,3.3954685836454721]
["πt: GDP deflator inflation, percent",5.6,5.39,4.9167327517843002,5.82,2.36,3.3147243545010383,4.7300000000000004,4.2300000000000004,4.08,4.0130796670630104,4.0413653148993376,3.6542780143568905,3.7612628890765052,3.737199001700489,3.7183747495781745,4,4,4,4,4,4,4]
["gt: Real GDP growth, percent",3.835682116558603,4.1287256334957778,2.7915540752727397,3.0580963323896482,3.840046511816686,3.8930033313822499,4.8428667054384311,3.8450259134808373,2.6623360468405854,-8.993690565222078,4.2309334963378742,3.7462886932236428,3.4081911853521163,3.6604860260066818,3.8355220807909207,3.835491687445125,3.8355285954968954,3.8355448715367002,3.8354977203563179,3.8355232566620101,3.8355205971002171,3.8355313695314086]
["pbt: Primary balance, percent of GDP",-3.2835649517818553,-4.0335434827336263,-5.6107963754489329,-1.8800949991934837,-0.35169360221394996,-0.12641941467202755,1.8477184125672581E-2,0.85371456114858113,0.56421363304368799,-3.5485908784342484,-4.0409506754616684,-1.0548125028614983,0.45234867288346675,0.26699140157390255,0.19746979789752062,0.30560329078496329,0.25668816341879547,0.25325375070042644,0.2718484016347284,0.26059677191798342,0.26189964141771277,0.26478160499014153]
["oft (other net debt-creating flows): Other net debt creating flows, percent of GDP",0,0,0,0,0,0,0,0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
["πft: Foreign GDP deflator inflation, percent (used in fan chart)",2.088956,1.9181079999999999,1.7544200000000001,1.8507340000000001,0.95178189999999996,1.049318,1.8800330000000001,2.4009710000000002,1.7852239999999999,1.4117310000000001,2.2092480000000001,1.7790049999999999,1.8123089999999999,1.9122479999999999,1.9571460000000001,1.9571460000000001,1.9571460000000001,1.9571460000000001,1.9571460000000001,1.9571460000000001,1.9571460000000001,1.9571460000000001]

{"sheet":"CustomizedAdj","index":3,"n_rows":54,"n_cols":23,"rows_kept":54,"cut":false,"hidden":false,"merged":[[3,0,3,22],[4,0,4,22],[0,0,1,22]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Debt Target Customized Adjustment Scenario, to reduce debt in k periods. Units of macrofiscal variables are as indicated in \"Input - Data\". "]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*L23-L20*L24+L20*L25+(L10+L11)","v":61.728846377632486},{"$f":"(L9-L10-L11)*M23-M20*M24+M20*M25+(M10+M11)","v":62.649098133954134},68.359840167264508,78.153733580869897,92.045918016836922,86.649266517606705,81.311300456907688,75.91612789359246,70.595711215500216,65.300356767998949,60.000000000000043,54.746507546319542]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"IF(OR(K8<$B$46-1,K8>$B$47),'Input - Data'!K12,Readme!G20)","v":60.45},{"$f":"IF(OR(L8<$B$46-1,L8>$B$47),'Input - Data'!L12,Readme!H20+Readme!H31)","v":63.472500000000004},{"$f":"IF(OR(M8<$B$46-1,M8>$B$47),'Input - Data'!M12,Readme!I20+Readme!I31)","v":63.472500000000004},{"$f":"IF(OR(N8<$B$46-1,N8>$B$47),'Input - Data'!N12,Readme!J20+Readme!J31)","v":60.298875000000002},{"$f":"IF(OR(O8<$B$46-1,O8>$B$47),'Input - Data'!O12,Readme!K20+Readme!K31)","v":57.283931250000002},{"$f":"IF(OR(P8<$B$46-1,P8>$B$47),'Input - Data'!P12,Readme!L20+Readme!L31)","v":57.283931250000002},{"$f":"IF(OR(Q8<$B$46-1,Q8>$B$47),'Input - Data'!Q12,Readme!M20+Readme!M31)","v":57.283931250000002},{"$f":"IF(OR(R8<$B$46-1,R8>$B$47),'Input - Data'!R12,Readme!N20+Readme!N31)","v":60.148127812500007},{"$f":"IF(OR(S8<$B$46-1,S8>$B$47),'Input - Data'!S12,Readme!O20+Readme!O31)","v":57.140721421875007},{"$f":"IF(OR(T8<$B$46-1,T8>$B$47),'Input - Data'!T12,Readme!P20+Readme!P31)","v":57.140721421875007},{"$f":"IF(OR(U8<$B$46-1,U8>$B$47),'Input - Data'!U12,Readme!Q20+Readme!Q31)","v":59.997757492968759},{"$f":"IF(OR(V8<$B$46-1,V8>$B$47),'Input - Data'!V12,Readme!R20+Readme!R31)","v":56.997869618320316},{"$f":"IF(OR(W8<$B$46-1,W8>$B$47),'Input - Data'!W12,Readme!S20+Readme!S31)","v":56.997869618320316}]
["et (avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"IF(OR(L8<$B$46,L8>$B$47),'Input - Data'!L13,Readme!H21+Readme!H32)","v":25.022941706610052},{"$f":"IF(OR(M8<$B$46,M8>$B$47),'Input - Data'!M13,Readme!I21+Readme!I32)","v":25.48398814071728},{"$f":"IF(OR(N8<$B$46,N8>$B$47),'Input - Data'!N13,Readme!J21+Readme!J32)","v":25.971818328283604},{"$f":"IF(OR(O8<$B$46,O8>$B$47),'Input - Data'!O13,Readme!K21+Readme!K32)","v":26.436897813864022},{"$f":"IF(OR(P8<$B$46,P8>$B$47),'Input - Data'!P13,Readme!L21+Readme!L32)","v":26.893574234361679},{"$f":"IF(OR(Q8<$B$46,Q8>$B$47),'Input - Data'!Q13,Readme!M21+Readme!M32)","v":27.432424602917134},{"$f":"IF(OR(R8<$B$46,R8>$B$47),'Input - Data'!R13,Readme!N21+Readme!N32)","v":27.982071592150898},{"$f":"IF(OR(S8<$B$46,S8>$B$47),'Input - Data'!S13,Readme!O21+Readme!O32)","v":28.542731527456578},{"$f":"IF(OR(T8<$B$46,T8>$B$47),'Input - Data'!T13,Readme!P21+Readme!P32)","v":29.114625068609548},{"$f":"IF(OR(U8<$B$46,U8>$B$47),'Input - Data'!U13,Readme!Q21+Readme!Q32)","v":29.697977296612368},{"$f":"IF(OR(V8<$B$46,V8>$B$47),'Input - Data'!V13,Readme!R21+Readme!R32)","v":30.293017802280247},{"$f":"IF(OR(W8<$B$46,W8>$B$47),'Input - Data'!W13,Readme!S21+Readme!S32)","v":30.899980776601431}]
["et (eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"IF(OR(L8<$B$46,L8>$B$47),'Input - Data'!L14,Readme!H22+Readme!H33)","v":24.296234274999989},{"$f":"IF(OR(M8<$B$46,M8>$B$47),'Input - Data'!M14,Readme!I22+Readme!I33)","v":24.470510135714257},{"$f":"IF(OR(N8<$B$46,N8>$B$47),'Input - Data'!N14,Readme!J22+Readme!J33)","v":24.959415519566292},{"$f":"IF(OR(O8<$B$46,O8>$B$47),'Input - Data'!O14,Readme!K22+Readme!K33)","v":25.458088925132376},{"$f":"IF(OR(P8<$B$46,P8>$B$47),'Input - Data'!P14,Readme!L22+Readme!L33)","v":25.966725511335603},{"$f":"IF(OR(Q8<$B$46,Q8>$B$47),'Input - Data'!Q14,Readme!M22+Readme!M33)","v":26.486060021562317},{"$f":"IF(OR(R8<$B$46,R8>$B$47),'Input - Data'!R14,Readme!N22+Readme!N33)","v":27.015781221993564},{"$f":"IF(OR(S8<$B$46,S8>$B$47),'Input - Data'!S14,Readme!O22+Readme!O33)","v":27.556096846433434},{"$f":"IF(OR(T8<$B$46,T8>$B$47),'Input - Data'!T14,Readme!P22+Readme!P33)","v":28.107218783362104},{"$f":"IF(OR(U8<$B$46,U8>$B$47),'Input - Data'!U14,Readme!Q22+Readme!Q33)","v":28.669363159029345},{"$f":"IF(OR(V8<$B$46,V8>$B$47),'Input - Data'!V14,Readme!R22+Readme!R33)","v":29.242750422209934},{"$f":"IF(OR(W8<$B$46,W8>$B$47),'Input - Data'!W14,Readme!S22+Readme!S33)","v":29.827605430654131}]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),('Input - Data'!L14/'Input - Data'!K14-1)*100,((Readme!H22+Readme!H33)/(Readme!G22+Readme!G33)-1)*100)","v":0.75530198099862389},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),('Input - Data'!M14/'Input - Data'!L14-1)*100,((Readme!I22+Readme!I33)/(Readme!H22+Readme!H33)-1)*100)","v":0.71729576996049094},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),('Input - Data'!N14/'Input - Data'!M14-1)*100,((Readme!J22+Readme!J33)/(Readme!I22+Readme!I33)-1)*100)","v":1.9979370317191991},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),('Input - Data'!O14/'Input - Data'!N14-1)*100,((Readme!K22+Readme!K33)/(Readme!J22+Readme!J33)-1)*100)","v":1.9979370317191991},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),('Input - Data'!P14/'Input - Data'!O14-1)*100,((Readme!L22+Readme!L33)/(Readme!K22+Readme!K33)-1)*100)","v":1.9979370317192213},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),('Input - Data'!Q14/'Input - Data'!P14-1)*100,((Readme!M22+Readme!M33)/(Readme!L22+Readme!L33)-1)*100)","v":2.0000000000000018},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),('Input - Data'!R14/'Input - Data'!Q14-1)*100,((Readme!N22+Readme!N33)/(Readme!M22+Readme!M33)-1)*100)","v":2.0000000000000018},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),('Input - Data'!S14/'Input - Data'!R14-1)*100,((Readme!O22+Readme!O33)/(Readme!N22+Readme!N33)-1)*100)","v":2.0000000000000018},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),('Input - Data'!T14/'Input - Data'!S14-1)*100,((Readme!P22+Readme!P33)/(Readme!O22+Readme!O33)-1)*100)","v":2.0000000000000018},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),('Input - Data'!U14/'Input - Data'!T14-1)*100,((Readme!Q22+Readme!Q33)/(Readme!P22+Readme!P33)-1)*100)","v":2.0000000000000018},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),('Input - Data'!V14/'Input - Data'!U14-1)*100,((Readme!R22+Readme!R33)/(Readme!Q22+Readme!Q33)-1)*100)","v":2.0000000000000018},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),('Input - Data'!W14/'Input - Data'!V14-1)*100,((Readme!S22+Readme!S33)/(Readme!R22+Readme!R33)-1)*100)","v":2.0000000000000018}]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L15,Readme!H23+Readme!H34)","v":9.8692373477932094},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M15,Readme!I23+Readme!I34)","v":9.3757754804035489},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N15,Readme!J23+Readme!J34)","v":9.8445642544237266},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O15,Readme!K23+Readme!K34)","v":10.336792467144914},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P15,Readme!L23+Readme!L34)","v":10.336792467144914},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q15,Readme!M23+Readme!M34)","v":10.336792467144914},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R15,Readme!N23+Readme!N34)","v":10.336792467144914},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S15,Readme!O23+Readme!O34)","v":10.336792467144914},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T15,Readme!P23+Readme!P34)","v":10.336792467144914},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U15,Readme!Q23+Readme!Q34)","v":10.336792467144914},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V15,Readme!R23+Readme!R34)","v":10.336792467144914},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W15,Readme!S23+Readme!S34)","v":10.336792467144914}]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L16,Readme!H24+Readme!H35)","v":3.7811742985945735},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M16,Readme!I24+Readme!I35)","v":3.7811742985945735},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N16,Readme!J24+Readme!J35)","v":3.5921155836648446},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O16,Readme!K24+Readme!K35)","v":3.4125098044816022},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P16,Readme!L24+Readme!L35)","v":3.4125098044816022},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q16,Readme!M24+Readme!M35)","v":3.4125098044816022},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R16,Readme!N24+Readme!N35)","v":3.5831352947056825},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S16,Readme!O24+Readme!O35)","v":3.4039785299703982},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T16,Readme!P24+Readme!P35)","v":3.4039785299703982},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U16,Readme!Q24+Readme!Q35)","v":3.5741774564689184},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V16,Readme!R24+Readme!R35)","v":3.3954685836454721},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W16,Readme!S24+Readme!S35)","v":3.3954685836454721}]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L17,Readme!H25+Readme!H36)","v":4.0413653148993376},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M17,Readme!I25+Readme!I36)","v":3.6542780143568905},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N17,Readme!J25+Readme!J36)","v":3.7612628890765052},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O17,Readme!K25+Readme!K36)","v":3.737199001700489},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P17,Readme!L25+Readme!L36)","v":3.7183747495781745},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q17,Readme!M25+Readme!M36)","v":4},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R17,Readme!N25+Readme!N36)","v":4},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S17,Readme!O25+Readme!O36)","v":4},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T17,Readme!P25+Readme!P36)","v":4},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U17,Readme!Q25+Readme!Q36)","v":4},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V17,Readme!R25+Readme!R36)","v":4},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W17,Readme!S25+Readme!S36)","v":4}]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,0.98136889860264676,0.97438539433165461,0.97612552612934034,0.97845018044618959,0.97996293380909794,0.97994260289451973,0.97893952802425521,0.97995117921024855,0.97993089743736495,0.97892731343415407,0.97993959988358881,0.97991936712639005]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.392921213594712,2.5060082858398447,3.3969347356011426,3.6132110622967728,3.6578745867313245,3.378327870198472,3.3718103337507799,3.3492035105840756,3.3800041111395229,3.3729484123755649,3.351053020763417,3.3816996119470089]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L18,Readme!H26+Readme!H37)","v":4.2309334963378742},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M18,Readme!I26+Readme!I37)","v":3.7462886932236428},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N18,Readme!J26+Readme!J37)","v":3.4081911853521163},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O18,Readme!K26+Readme!K37)","v":3.6604860260066818},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P18,Readme!L26+Readme!L37)","v":3.8355220807909207},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q18,Readme!M26+Readme!M37)","v":3.835491687445125},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R18,Readme!N26+Readme!N37)","v":3.8355285954968954},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S18,Readme!O26+Readme!O37)","v":3.8355448715367002},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T18,Readme!P26+Readme!P37)","v":3.8354977203563179},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U18,Readme!Q26+Readme!Q37)","v":3.8355232566620101},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V18,Readme!R26+Readme!R37)","v":3.8355205971002171},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W18,Readme!S26+Readme!S37)","v":3.8355313695314086}]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},{"$f":"(1+D21/100)/(1+D22/100)","v":1.0019740795212924},0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98236596160958556,0.98804506240168943,0.99989114547288815,0.99954394422096338,0.99828914527033075,0.99559722971580122,0.99553410794919162,0.99531623432463023,0.99561331510690587,0.99554511953348523,0.99533427892930182,0.99562932118130842]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"IF(L$8<$B$51,'Input - Data'!L19,IF(L$8>=$D$51,$B$54,K24+L27))","v":-4.0409506754616684},{"$f":"IF(M$8<$B$51,'Input - Data'!M19,IF(M$8>=$D$51,$B$54,L24+M27))","v":-1.0548125028614983},{"$f":"IF(N$8<$B$51,'Input - Data'!N19,IF(N$8>=$D$51,$B$54,M24+N27))","v":-5.2091132065129226},{"$f":"IF(O$8<$B$51,'Input - Data'!O19,IF(O$8>=$D$51,$B$54,N24+O27))","v":-9.363413910164347},{"$f":"IF(P$8<$B$51,'Input - Data'!P19,IF(P$8>=$D$51,$B$54,O24+P27))","v":-13.517714613815771},{"$f":"IF(Q$8<$B$51,'Input - Data'!Q19,IF(Q$8>=$D$51,$B$54,P24+Q27))","v":6},{"$f":"IF(R$8<$B$51,'Input - Data'!R19,IF(R$8>=$D$51,$B$54,Q24+R27))","v":6},{"$f":"IF(S$8<$B$51,'Input - Data'!S19,IF(S$8>=$D$51,$B$54,R24+S27))","v":6},{"$f":"IF(T$8<$B$51,'Input - Data'!T19,IF(T$8>=$D$51,$B$54,S24+T27))","v":6},{"$f":"IF(U$8<$B$51,'Input - Data'!U19,IF(U$8>=$D$51,$B$54,T24+U27))","v":6},{"$f":"IF(V$8<$B$51,'Input - Data'!V19,IF(V$8>=$D$51,$B$54,U24+V27))","v":6},{"$f":"IF(W$8<$B$51,'Input - Data'!W19,IF(W$8>=$D$51,$B$54,V24+W27))","v":6}]
["oft (other net debt-creating flows)",{"$f":"'Input - Data'!B20","v":0},{"$f":"'Input - Data'!C20","v":0},{"$f":"'Input - Data'!D20","v":0},{"$f":"'Input - Data'!E20","v":0},{"$f":"'Input - Data'!F20","v":0},{"$f":"'Input - Data'!G20","v":0},{"$f":"'Input - Data'!H20","v":0},{"$f":"'Input - Data'!I20","v":0},{"$f":"'Input - Data'!J20","v":0},{"$f":"'Input - Data'!K20","v":0},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L20,Readme!H27+Readme!H38)","v":0.9},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M20,Readme!I27+Readme!I38)","v":0.9},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N20,Readme!J27+Readme!J38)","v":0.9},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O20,Readme!K27+Readme!K38)","v":0.9},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P20,Readme!L27+Readme!L38)","v":0.9},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q20,Readme!M27+Readme!M38)","v":0.9},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R20,Readme!N27+Readme!N38)","v":0.9},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S20,Readme!O27+Readme!O38)","v":0.9},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T20,Readme!P27+Readme!P38)","v":0.9},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U20,Readme!Q27+Readme!Q38)","v":0.9},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V20,Readme!R27+Readme!R38)","v":0.9},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W20,Readme!S27+Readme!S38)","v":0.9}]
["sft","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,-0.19494401272977316,-0.13050690761326114,-0.1447420013580106,-0.2228006405443681,-0.36909811269964127,7.6024819932887936E-3,-6.8534314330378085E-2,0.10051321302979667,2.4459212395386305E-2,-3.5395159351662403E-2,0.10089593582269885,4.1114710413906755E-2]
["adjt",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L8=$B$51,(SUMIF($B$8:$W$8,$B$51-1,$B$33:$W$33)*SUMIF($L$8:$W$8,$B$52,$L$39:$W$39)-($B$50)+SUMIF($L$8:$W$8,$B$52,$L$43:$W$43)-(SUMIF($B$8:$W$8,$B$51-1,$B$24:$W$24)*SUMIF($L$8:$W$8,$B$52,$L$41:$W$41)))/SUMIF($L$8:$W$8,$B$52,$L$46:$W$46),K27)","v":0},{"$f":"IF(M8=$B$51,(SUMIF($B$8:$W$8,$B$51-1,$B$33:$W$33)*SUMIF($L$8:$W$8,$B$52,$L$39:$W$39)-($B$50)+SUMIF($L$8:$W$8,$B$52,$L$43:$W$43)-(SUMIF($B$8:$W$8,$B$51-1,$B$24:$W$24)*SUMIF($L$8:$W$8,$B$52,$L$41:$W$41)))/SUMIF($L$8:$W$8,$B$52,$L$46:$W$46),L27)","v":0},-4.1543007036514243,-4.1543007036514243,-4.1543007036514243,-4.1543007036514243,-4.1543007036514243,-4.1543007036514243,-4.1543007036514243,-4.1543007036514243,-4.1543007036514243,-4.1543007036514243]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,3.216355550395718,3.2850583847592052,3.4002312922392832,3.8916413392973079,4.6101813612537903,5.437813639139935,5.1954911781696493,4.6450457666361542,4.4723767140024249,4.2184630999695898,3.7173391111145713,3.5188222663915258]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.2751502415558482,5.9420697373407698,6.0158610633820775,6.2833345675577927,6.4805160375441009,6.480631496348904,6.583966881751774,6.2825567772044399,6.4853418936133558,6.588172255572367,6.2875284337447663,6.4900646089369962]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.9255783310258876,0.93420460891157808,0.94516267925271835,0.9423722391626691,0.93932098409263098,0.93678890562724038,0.93584924716196993,0.93830486443814975,0.93676295303715962,0.93582287838049172,0.93827845435555302,0.93673681551617705]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,-7.2573062258573859,-4.3398708876207035,-8.6093444987522059,-13.255055249461655,-18.127895975069563,0.56218636086006502,0.80450882183035066,1.3549542333638458,1.5276232859975751,1.7815369000304102,2.2826608888854287,2.4811777336084742]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},{"$f":"((D9-D10-D11)-D23*(C9-C10-C11)+D20*D24-D20*D25)/D20","v":2.0329068386845486},-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,7.91910277923203E-16,1.1166203541863859E-14,-5.0044601617183915E-15,-3.7444277230265236E-15,4.4184016013830095E-15,1.3595363908202204E-15,1.4403169970260039E-14,4.984923139015496E-15,5.6648026280655139E-16,1.0207098202800841E-15,-6.7977027855005231E-16,4.4185980411178498E-15]
["dt (debt excluding uncalled guarantees)",{"$f":"B9-B10-B11","v":31.59336879669512},{"$f":"C9-C10-C11","v":35.339391236914736},43.115613425253727,44.440621311882268,44.325568580209165,44.556957720744748,46.895701656414694,48.096209685801327,44.855348837889835,55.583078067576338,59.451819257503118,60.645817219618792,66.602476990755164,76.614341738619615,90.612091641472816,85.215440142242599,79.842285592581533,74.470572021907671,69.146245511708528,{"$f":"U9-U10-U11","v":63.8456779547314},58.550099870418698,53.296607416738198]
["Π * φˆt",{"$f":"IF(B$8<$D$51,0,IF(B$8=$D$51,B$23,IF(B$8<=$D$52,B$23*A34,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99559722971580122,0.99115099996180656,0.98650868092907706,0.98218117820153927,0.97780567845619082,0.97324350989916941,0]
["µt * F(Π * φˆt)",{"$f":"IF(B$8<$D$51,0,IF(B$8>$D$52,0,B$20/B34*SUMIF($L$8:$W$8,$D$52,$L$34:$W$34)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.95794036973469265,0.96125266712143353,0.96677418417261618,0.97101370627658956,0.97435991164118241,0.97993959988358881,0]
["Σ (µt * F(Π * φˆt))",{"$f":"IF(B$8<$D$51,0,IF(B$8=$D$51,B$35,IF(B$8<=$D$52,B$35+A36,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.95794036973469265,1.9191930368561261,2.8859672210287424,3.8569809273053322,4.8313408389465149,5.8112804388301038,0]
["oft * µt * F(Π * φˆt)",null,{"$f":"C25*C35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.86214633276122343,0.86512740040929015,0.87009676575535455,0.87391233564893067,0.87692392047706413,0.88194563989522989,0]
["Σ (oft * µt * F(Π * φˆt))",null,{"$f":"IF(C$8<$D$51,0,IF(C$8=$D$51,C$37,IF(C$8<=$D$52,C$37+B38,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.86214633276122343,1.7272737331705135,2.5973704989258679,3.4712828345747986,4.348206755051863,5.2301523949470932,0]
["Π * φˆt",{"$f":"IF(B$8<$B$51,0,IF(B$8=$B$51,B$23,IF(B$8<=$B$52,B$23*A39,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0.99989114547288815,0.99943513933758765,0.99772525100245424,0,0,0,0,0,0,0]
["µt * F(Π * φˆt)",{"$f":"IF(B$8<$B$51,0,IF(B$8>$B$52,0,B$20/B39*SUMIF($L$8:$W$8,$B$52,$L$39:$W$39)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0.97401111108619776,0.9767761943272274,0.97996293380909794,0,0,0,0,0,0,0]
["Σ (µt * F(Π * φˆt))",{"$f":"IF(B$8<$B$51,0,IF(B$8=$B$51,B$40,IF(B$8<=$B$52,B$40+A41,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0.97401111108619776,1.9507873054134253,2.9307502392225233,0,0,0,0,0,0,0]
["oft * µt * F(Π * φˆt)",null,{"$f":"C25*C40","v":0},0,0,0,0,0,0,0,0,0,0,0.87660999997757805,0.87909857489450471,0.88196664042818818,0,0,0,0,0,0,0]
["Σ (oft * µt * F(Π * φˆt))",null,{"$f":"IF(C$8<$B$51,0,IF(C$8=$B$51,C$42,IF(C$8<=$B$52,C$42+B43,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0.87660999997757805,1.7557085748720827,2.6376752153002707,0,0,0,0,0,0,0]
["# years of Δ(pb)",null,{"$f":"IF(C$8<$B$51,0,IF(C$8=$B$51,1,IF(C$8<=$B$52,1+B44,0)))","v":0},0,0,0,0,0,0,0,0,0,0,1,2,3,0,0,0,0,0,0,0]
["# years of Δ(pb) * µt * F(Π * φˆt)",null,{"$f":"IF(C$8<$B$51,0,IF(C$8>$B$52,0,C$20*C44/C39*SUMIF($L$8:$W$8,$B$52,$L$39:$W$39)))","v":0},0,0,0,0,0,0,0,0,0,0,0.97401111108619776,1.9535523886544548,2.9398888014272937,0,0,0,0,0,0,0]
["Σ (# years of Δ(pb) * µt * F(Π * φˆt))",null,{"$f":"IF(C$8<$B$51,0,IF(C$8=$B$51,C$45,IF(C$8<=$B$52,C$45+B46,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0.97401111108619776,2.9275634997406526,5.8674523011679458,0,0,0,0,0,0,0]
[]
["Debt Target"]
[{"$f":"\"d to start adjustment\"","v":"d to start adjustment"},{"$f":"SUMIF($B$8:$W$8,$B$51-1,$B$33:$W$33)","v":60.645817219618792}]
["Sub-target d (by end of first adjustment subperiod)",{"$f":"($D$50-SUMIF($L$8:$W$8,$D$52,$L$10:$W$10)-SUMIF($L$8:$W$8,$D$52,$L$11:$W$11))/SUMIF($L$8:$W$8,$D$52,$L$34:$W$34)+$B$54*SUMIF($L$8:$W$8,$D$52,$L$36:$W$36)/SUMIF($L$8:$W$8,$D$52,$L$34:$W$34)-SUMIF($L$8:$W$8,$D$52,$L$38:$W$38)/SUMIF($L$8:$W$8,$D$52,$L$34:$W$34)","v":90.612091641472801},"Target d (end of adjustment)",{"$f":"Readme!B24","v":60}]
["First adjustment subperiod starts",2023,"Second adjustment subperiod starts",{"$f":"B52+1","v":2026}]
["First adjustment subperiod ends",2025,"Second adjustment subperiod ends",2031]
["years of first adjustment subperiod",{"$f":"B52-B51+1","v":3},"years of first adjustment subperiod",{"$f":"D52-D51+1","v":6}]
["pb for second adjustment subperiod",6]

{"sheet":"CustomizedSc","index":4,"n_rows":34,"n_cols":23,"rows_kept":34,"cut":false,"hidden":false,"merged":[[3,0,3,22],[4,0,4,22],[0,0,1,22]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Customized Scenario. Units of macrofiscal variables are as indicated in \"Input - Data\"."]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*(L23)-L20*L24+L20*L25+(L10+L11)","v":61.728846377632486},{"$f":"(L9-L10-L11)*(M23)-M20*M24+M20*M25+(M10+M11)","v":62.649098133954134},{"$f":"(M9-M10-M11)*(N23)-N20*N24+N20*N25+(N10+N11)","v":62.833542711577508},{"$f":"(N9-N10-N11)*(O23)-O20*O24+O20*O25+(O10+O11)","v":63.207084610034009},{"$f":"(O9-O10-O11)*(P23)-P20*P24+P20*P25+(P10+P11)","v":63.684468237250123},{"$f":"(P9-P10-P11)*(Q23)-Q20*Q24+Q20*Q25+(Q10+Q11)","v":63.992867619468434},{"$f":"(Q9-Q10-Q11)*(R23)-R20*R24+R20*R25+(R10+R11)","v":64.378437569107476},{"$f":"(R9-R10-R11)*(S23)-S20*S24+S20*S25+(S10+S11)","v":64.69410533139505},{"$f":"(S9-S10-S11)*(T23)-T20*T24+T20*T25+(T10+T11)","v":65.036108866589714},{"$f":"(T9-T10-T11)*(U23)-U20*U24+U20*U25+(U10+U11)","v":65.383980365775841},{"$f":"(U9-U10-U11)*(V23)-V20*V24+V20*V25+(V10+V11)","v":65.706225202875771},{"$f":"(V9-V10-V11)*(W23)-W20*W24+W20*W25+(W10+W11)","v":66.047844251536063}]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"'Input - Data'!K12","v":60.45},{"$f":"'Input - Data'!L12","v":63.472500000000004},{"$f":"'Input - Data'!M12","v":63.472500000000004},{"$f":"'Input - Data'!N12","v":60.298875000000002},{"$f":"'Input - Data'!O12","v":57.283931250000002},{"$f":"'Input - Data'!P12","v":57.283931250000002},{"$f":"'Input - Data'!Q12","v":57.283931250000002},{"$f":"'Input - Data'!R12","v":60.148127812500007},{"$f":"'Input - Data'!S12","v":57.140721421875007},{"$f":"'Input - Data'!T12","v":57.140721421875007},{"$f":"'Input - Data'!U12","v":59.997757492968759},{"$f":"'Input - Data'!V12","v":56.997869618320316},{"$f":"'Input - Data'!W12","v":56.997869618320316}]
["et (LCU/US$, avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"'Input - Data'!L13","v":25.022941706610052},{"$f":"'Input - Data'!M13","v":25.48398814071728},{"$f":"'Input - Data'!N13","v":25.971818328283604},{"$f":"'Input - Data'!O13","v":26.436897813864022},{"$f":"'Input - Data'!P13","v":26.893574234361679},{"$f":"'Input - Data'!Q13","v":27.432424602917134},{"$f":"'Input - Data'!R13","v":27.982071592150898},{"$f":"'Input - Data'!S13","v":28.542731527456578},{"$f":"'Input - Data'!T13","v":29.114625068609548},{"$f":"'Input - Data'!U13","v":29.697977296612368},{"$f":"'Input - Data'!V13","v":30.293017802280247},{"$f":"'Input - Data'!W13","v":30.899980776601431}]
["et (LCU/US$, eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"'Input - Data'!L14","v":24.296234274999989},{"$f":"'Input - Data'!M14","v":24.470510135714257},{"$f":"'Input - Data'!N14","v":24.959415519566292},{"$f":"'Input - Data'!O14","v":25.458088925132376},{"$f":"'Input - Data'!P14","v":25.966725511335603},{"$f":"'Input - Data'!Q14","v":26.486060021562317},{"$f":"'Input - Data'!R14","v":27.015781221993564},{"$f":"'Input - Data'!S14","v":27.556096846433434},{"$f":"'Input - Data'!T14","v":28.107218783362104},{"$f":"'Input - Data'!U14","v":28.669363159029345},{"$f":"'Input - Data'!V14","v":29.242750422209934},{"$f":"'Input - Data'!W14","v":29.827605430654131}]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,0.75530198099862389,0.71729576996049094,1.9979370317191991,1.9979370317191991,1.9979370317192213,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"'Input - Data'!L15","v":9.8692373477932094},{"$f":"'Input - Data'!M15","v":9.3757754804035489},{"$f":"'Input - Data'!N15","v":9.8445642544237266},{"$f":"'Input - Data'!O15","v":10.336792467144914},{"$f":"'Input - Data'!P15","v":10.336792467144914},{"$f":"'Input - Data'!Q15","v":10.336792467144914},{"$f":"'Input - Data'!R15","v":10.336792467144914},{"$f":"'Input - Data'!S15","v":10.336792467144914},{"$f":"'Input - Data'!T15","v":10.336792467144914},{"$f":"'Input - Data'!U15","v":10.336792467144914},{"$f":"'Input - Data'!V15","v":10.336792467144914},{"$f":"'Input - Data'!W15","v":10.336792467144914}]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"'Input - Data'!L16","v":3.7811742985945735},{"$f":"'Input - Data'!M16","v":3.7811742985945735},{"$f":"'Input - Data'!N16","v":3.5921155836648446},{"$f":"'Input - Data'!O16","v":3.4125098044816022},{"$f":"'Input - Data'!P16","v":3.4125098044816022},{"$f":"'Input - Data'!Q16","v":3.4125098044816022},{"$f":"'Input - Data'!R16","v":3.5831352947056825},{"$f":"'Input - Data'!S16","v":3.4039785299703982},{"$f":"'Input - Data'!T16","v":3.4039785299703982},{"$f":"'Input - Data'!U16","v":3.5741774564689184},{"$f":"'Input - Data'!V16","v":3.3954685836454721},{"$f":"'Input - Data'!W16","v":3.3954685836454721}]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"'Input - Data'!L17","v":4.0413653148993376},{"$f":"'Input - Data'!M17","v":3.6542780143568905},{"$f":"'Input - Data'!N17","v":3.7612628890765052},{"$f":"'Input - Data'!O17","v":3.737199001700489},{"$f":"'Input - Data'!P17","v":3.7183747495781745},{"$f":"'Input - Data'!Q17","v":4},{"$f":"'Input - Data'!R17","v":4},{"$f":"'Input - Data'!S17","v":4},{"$f":"'Input - Data'!T17","v":4},{"$f":"'Input - Data'!U17","v":4},{"$f":"'Input - Data'!V17","v":4},{"$f":"'Input - Data'!W17","v":4}]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,0.98136889860264676,0.97438539433165461,0.97612552612934034,0.97845018044618959,0.97996293380909794,0.97994260289451973,0.97893952802425521,0.97995117921024855,0.97993089743736495,0.97892731343415407,0.97993959988358881,0.97991936712639005]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.392921213594712,2.5060082858398447,3.3969347356011426,3.6132110622967728,3.6578745867313245,3.378327870198472,3.3718103337507799,3.3492035105840756,3.3800041111395229,3.3729484123755649,3.351053020763417,3.3816996119470089]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"'Input - Data'!L18","v":4.2309334963378742},{"$f":"'Input - Data'!M18","v":3.7462886932236428},{"$f":"'Input - Data'!N18","v":3.4081911853521163},{"$f":"'Input - Data'!O18","v":3.6604860260066818},{"$f":"'Input - Data'!P18","v":3.8355220807909207},{"$f":"'Input - Data'!Q18","v":3.835491687445125},{"$f":"'Input - Data'!R18","v":3.8355285954968954},{"$f":"'Input - Data'!S18","v":3.8355448715367002},{"$f":"'Input - Data'!T18","v":3.8354977203563179},{"$f":"'Input - Data'!U18","v":3.8355232566620101},{"$f":"'Input - Data'!V18","v":3.8355205971002171},{"$f":"'Input - Data'!W18","v":3.8355313695314086}]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},{"$f":"(1+D21/100)/(1+D22/100)","v":1.0019740795212924},0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98236596160958556,0.98804506240168943,0.99989114547288815,0.99954394422096338,0.99828914527033075,0.99559722971580122,0.99553410794919162,0.99531623432463023,0.99561331510690587,0.99554511953348523,0.99533427892930182,0.99562932118130842]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"'Input - Data'!L19","v":-4.0409506754616684},{"$f":"'Input - Data'!M19","v":-1.0548125028614983},{"$f":"'Input - Data'!N19","v":0.45234867288346675},{"$f":"'Input - Data'!O19","v":0.26699140157390255},{"$f":"'Input - Data'!P19","v":0.19746979789752062},{"$f":"'Input - Data'!Q19","v":0.30560329078496329},{"$f":"'Input - Data'!R19","v":0.25668816341879547},{"$f":"'Input - Data'!S19","v":0.25325375070042644},{"$f":"'Input - Data'!T19","v":0.2718484016347284},{"$f":"'Input - Data'!U19","v":0.26059677191798342},{"$f":"'Input - Data'!V19","v":0.26189964141771277},{"$f":"'Input - Data'!W19","v":0.26478160499014153}]
["oft (other net debt-creating flows)",{"$f":"'Input - Data'!B20","v":0},{"$f":"'Input - Data'!C20","v":0},{"$f":"'Input - Data'!D20","v":0},{"$f":"'Input - Data'!E20","v":0},{"$f":"'Input - Data'!F20","v":0},{"$f":"'Input - Data'!G20","v":0},{"$f":"'Input - Data'!H20","v":0},{"$f":"'Input - Data'!I20","v":0},{"$f":"'Input - Data'!J20","v":0},{"$f":"'Input - Data'!K20","v":0},{"$f":"'Input - Data'!L20","v":0.9},{"$f":"'Input - Data'!M20","v":0.9},{"$f":"'Input - Data'!N20","v":0.9},{"$f":"'Input - Data'!O20","v":0.9},{"$f":"'Input - Data'!P20","v":0.9},{"$f":"'Input - Data'!Q20","v":0.9},{"$f":"'Input - Data'!R20","v":0.9},{"$f":"'Input - Data'!S20","v":0.9},{"$f":"'Input - Data'!T20","v":0.9},{"$f":"'Input - Data'!U20","v":0.9},{"$f":"'Input - Data'!V20","v":0.9},{"$f":"'Input - Data'!W20","v":0.9}]
["sft","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,{"$f":"((L15-L14)/L15)*((L13/100)*(L9-L10-L11)-(K13/100)*(K9-K10-K11)*(1+L16/100)/((1+L22/100)*(1+L19/100)))","v":-0.19494401272977316},{"$f":"((M15-M14)/M15)*((M13/100)*(M9-M10-M11)-(L13/100)*(L9-L10-L11)*(1+M16/100)/((1+M22/100)*(1+M19/100)))","v":-0.13050690761326114},{"$f":"((N15-N14)/N15)*((N13/100)*(N9-N10-N11)-(M13/100)*(M9-M10-M11)*(1+N16/100)/((1+N22/100)*(1+N19/100)))","v":-9.5775776486258547E-3},{"$f":"((O15-O14)/O15)*((O13/100)*(O9-O10-O11)-(N13/100)*(N9-N10-N11)*(1+O16/100)/((1+O22/100)*(1+O19/100)))","v":-1.5132233955660464E-2},{"$f":"((P15-P14)/P15)*((P13/100)*(P9-P10-P11)-(O13/100)*(O9-O10-O11)*(1+P16/100)/((1+P22/100)*(1+P19/100)))","v":-7.8638045870610976E-2},{"$f":"((Q15-Q14)/Q15)*((Q13/100)*(Q9-Q10-Q11)-(P13/100)*(P9-P10-P11)*(1+Q16/100)/((1+Q22/100)*(1+Q19/100)))","v":-7.6974388919785544E-2},{"$f":"((R15-R14)/R15)*((R13/100)*(R9-R10-R11)-(Q13/100)*(Q9-Q10-Q11)*(1+R16/100)/((1+R22/100)*(1+R19/100)))","v":-0.1427129303325696},{"$f":"((S15-S14)/S15)*((S13/100)*(S9-S10-S11)-(R13/100)*(R9-R10-R11)*(1+S16/100)/((1+S22/100)*(1+S19/100)))","v":-1.4334151844930761E-2},{"$f":"((T15-T14)/T15)*((T13/100)*(T9-T10-T11)-(S13/100)*(S9-S10-S11)*(1+T16/100)/((1+T22/100)*(1+T19/100)))","v":-7.8761867152988246E-2},{"$f":"((U15-U14)/U15)*((U13/100)*(U9-U10-U11)-(T13/100)*(T9-T10-T11)*(1+U16/100)/((1+U22/100)*(1+U19/100)))","v":-0.14485288486900286},{"$f":"((V15-V14)/V15)*((V13/100)*(V9-V10-V11)-(U13/100)*(U9-U10-U11)*(1+V16/100)/((1+V22/100)*(1+V19/100)))","v":-1.4214502820874093E-2},{"$f":"((W15-W14)/W15)*((W13/100)*(W9-W10-W11)-(V13/100)*(V9-V10-V11)*(1+W16/100)/((1+W22/100)*(1+W19/100)))","v":-8.0025992498460041E-2}]
["adjt","n.a.",{"$f":"C24-B24","v":-0.74997853095177103},{"$f":"D24-C24","v":-1.5772528927153067},3.7307013762554493,1.5284013969795338,0.22527418754192241,0.14489659879770014,0.83523737702290857,-0.28950092810489314,-4.1128045114779361,-0.49235979702742005,2.9861381726001701,1.507161175744965,-0.1853572713095642,-6.9521603676381938E-2,0.10813349288744267,-4.8915127366167821E-2,-3.4344127183690287E-3,1.8594650934301959E-2,-1.1251629716744982E-2,1.3028694997293533E-3,2.8819635724287584E-3]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,{"$f":"(K9-K10-K11)*(1/((1+L22/100)*(1+L19/100)))*(K13/100*(1+L16/100)*(L14/L15)*(L18/100)+K12/100*(L17/100))","v":3.216355550395718},{"$f":"(L9-L10-L11)*(1/((1+M22/100)*(1+M19/100)))*(L13/100*(1+M16/100)*(M14/M15)*(M18/100)+L12/100*(M17/100))","v":3.2850583847592052},{"$f":"(M9-M10-M11)*(1/((1+N22/100)*(1+N19/100)))*(M13/100*(1+N16/100)*(N14/N15)*(N18/100)+M12/100*(N17/100))","v":3.4002312922392832},{"$f":"(N9-N10-N11)*(1/((1+O22/100)*(1+O19/100)))*(N13/100*(1+O16/100)*(O14/O15)*(O18/100)+N12/100*(O17/100))","v":3.568734915940257},{"$f":"(O9-O10-O11)*(1/((1+P22/100)*(1+P19/100)))*(O13/100*(1+P16/100)*(P14/P15)*(P18/100)+O12/100*(P17/100))","v":3.7107836644931012},{"$f":"(P9-P10-P11)*(1/((1+Q22/100)*(1+Q19/100)))*(P13/100*(1+Q16/100)*(Q14/Q15)*(Q18/100)+P12/100*(Q17/100))","v":3.7357860659608213},{"$f":"(Q9-Q10-Q11)*(1/((1+R22/100)*(1+R19/100)))*(Q13/100*(1+R16/100)*(R14/R15)*(R18/100)+Q12/100*(R17/100))","v":3.8141555844335238},{"$f":"(R9-R10-R11)*(1/((1+S22/100)*(1+S19/100)))*(R13/100*(1+S16/100)*(S14/S15)*(S18/100)+R12/100*(S17/100))","v":3.6599296406354362},{"$f":"(S9-S10-S11)*(1/((1+T22/100)*(1+T19/100)))*(S13/100*(1+T16/100)*(T14/T15)*(T18/100)+S12/100*(T17/100))","v":3.7984311402203819},{"$f":"(T9-T10-T11)*(1/((1+U22/100)*(1+U19/100)))*(T13/100*(1+U16/100)*(U14/U15)*(U18/100)+T12/100*(U17/100))","v":3.8792837680214527},{"$f":"(U9-U10-U11)*(1/((1+V22/100)*(1+V19/100)))*(U13/100*(1+V16/100)*(V14/V15)*(V18/100)+U12/100*(V17/100))","v":3.7222079962229504},{"$f":"(V9-V10-V11)*(1/((1+W22/100)*(1+W19/100)))*(V13/100*(1+W16/100)*(W14/W15)*(W18/100)+V12/100*(W17/100))","v":3.8617626259359552}]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.2751502415558482,5.9420697373407698,6.0158610633820775,6.2833345675577927,6.4805160375441009,6.480631496348904,6.583966881751774,6.2825567772044399,6.4853418936133558,6.588172255572367,6.2875284337447663,6.4900646089369962]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.9255783310258876,0.93420460891157808,0.94516267925271835,0.9423722391626691,0.93932098409263098,0.93678890562724038,0.93584924716196993,0.93830486443814975,0.93676295303715962,0.93582287838049172,0.93827845435555302,0.93673681551617705]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,-7.2573062258573859,-4.3398708876207035,-2.9478826193558163,-3.3017435143663545,-3.5133138665955803,-3.430182775175858,-3.5574674210147283,-3.40667588993501,-3.5265827385856534,-3.6186869961034693,-3.4603083548052376,-3.5969810209458135]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},{"$f":"((D9-D10-D11)-D23*(C9-C10-C11)+D20*D24-D20*D25)/D20","v":2.0329068386845486},-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,7.91910277923203E-16,1.1166203541863859E-14,5.9143620093035539E-15,-9.1908680474287392E-15,4.0785245551227781E-15,1.3595363908202204E-15,1.1794721865409795E-14,-1.0083139985735889E-14,2.7191052614714467E-15,2.7218928540802241E-15,-3.3988513927502615E-16,-3.9654084984390961E-15]
[]
["Note: of = Other Factors refer to below-the-line debt-creating transactions (e.g., realization of contingent liabilities, guarantees). Amount expressed as percentage of GDP. Historical data is just a residual calculated using the debt dynamics equation."]

{"sheet":"Fan Chart","index":5,"n_rows":12068,"n_cols":131,"rows_kept":1125,"cut":true,"hidden":false,"merged":[[66,94,66,105],[66,82,66,93],[66,70,66,81],[66,106,66,117],[66,119,66,130],[39,0,39,1],[39,3,39,10],[0,0,0,1],[1,0,1,1],[2,0,2,1],[4,0,4,1],[11,2,11,8],[11,10,11,14],[11,16,11,20],[13,2,13,8],[19,2,19,8],[19,10,19,14],[13,16,13,20],[13,10,13,14],[19,16,19,20],[66,7,66,18],[66,19,66,30],[66,31,66,42],[66,43,66,54],[66,56,66,67]],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
["1 - Fan charts are generated based on the calculations of historical averages, variances and covariances of relevant macroeconomic variables."]
["2 - As a default, averages, variances and covariances are calculated based on the historical data in the Input - Data worksheet (last 9 years). Users may extend the historical period 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 generate asymmetric fan charts, specify restrictions on the magnitude of positive shocks can be chosen in cells D42-D45."]
[]
["Fan 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,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",{"$f":"D6-1","v":1970},1971,1972,1973,1974,1975,1976,1977,1978,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"BB6-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"BB6+1","v":2022},2023,2024,2025,2026,2027,{"$f":"BH6+1","v":2028},{"$f":"BI6+1","v":2029},{"$f":"BJ6+1","v":2030},{"$f":"BK6+1","v":2031},{"$f":"BL6+1","v":2032}]
["Real GDP growth rate (g)","Percent",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(Baseline!C22,0)","v":4.1287256334957778},{"$f":"IFERROR(Baseline!D22,0)","v":2.7915540752727397},{"$f":"IFERROR(Baseline!E22,0)","v":3.0580963323896482},{"$f":"IFERROR(Baseline!F22,0)","v":3.840046511816686},{"$f":"IFERROR(Baseline!G22,0)","v":3.8930033313822499},{"$f":"IFERROR(Baseline!H22,0)","v":4.8428667054384311},{"$f":"IFERROR(Baseline!I22,0)","v":3.8450259134808373},{"$f":"IFERROR(Baseline!J22,0)","v":2.6623360468405854},{"$f":"IFERROR(Baseline!K22,0)","v":-8.993690565222078},{"$f":"Baseline!L22","v":4.2309334963378742},{"$f":"Baseline!M22","v":3.7462886932236428},{"$f":"Baseline!N22","v":3.4081911853521163},{"$f":"Baseline!O22","v":3.6604860260066818},{"$f":"Baseline!P22","v":3.8355220807909207},{"$f":"Baseline!Q22","v":3.835491687445125},{"$f":"Baseline!R22","v":3.8355285954968954},{"$f":"Baseline!S22","v":3.8355448715367002},{"$f":"Baseline!T22","v":3.8354977203563179},{"$f":"Baseline!U22","v":3.8355232566620101},{"$f":"Baseline!V22","v":3.8355205971002171},{"$f":"Baseline!W22","v":3.8355313695314086}]
["Real effective interest rate on local-currency debt ","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,{"$f":"IFERROR(Baseline!C34,0)","v":5.0662508368561898},{"$f":"IFERROR(Baseline!D34,0)","v":6.2190075024409319},{"$f":"IFERROR(Baseline!E34,0)","v":6.5287779524458411},{"$f":"IFERROR(Baseline!F34,0)","v":9.7960991097757688},{"$f":"IFERROR(Baseline!G34,0)","v":8.5111741106613348},{"$f":"IFERROR(Baseline!H34,0)","v":5.0157218145919114},{"$f":"IFERROR(Baseline!I34,0)","v":6.8628709586346037},{"$f":"IFERROR(Baseline!J34,0)","v":6.221158567385765},{"$f":"IFERROR(Baseline!K34,0)","v":4.8984138674613265},{"$f":"Baseline!L34","v":3.6340229868896401},{"$f":"Baseline!M34","v":2.8169412429289276},{"$f":"Baseline!N34","v":3.3353682191789469},{"$f":"Baseline!O34","v":4.0697604506962248},{"$f":"Baseline!P34","v":4.2495769088675139},{"$f":"Baseline!Q34","v":3.9651188512369373},{"$f":"Baseline!R34","v":3.8586995591317619},{"$f":"Baseline!S34","v":3.9660287388991522},{"$f":"Baseline!T34","v":3.9638769833553855},{"$f":"Baseline!U34","v":3.8574036757730523},{"$f":"Baseline!V34","v":3.9648002525890069},{"$f":"Baseline!W34","v":3.9626536972696913}]
["Primary balance (pb) augmented","Percent of GDP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(Baseline!C20*(Baseline!C24-Baseline!C25)-Baseline!C32,0)","v":-4.2271505787170476},{"$f":"IFERROR(Baseline!D20*(Baseline!D24-Baseline!D25)-Baseline!D32,0)","v":-7.6897688817090941},{"$f":"IFERROR(Baseline!E20*(Baseline!E24-Baseline!E25)-Baseline!E32,0)","v":-1.4132813716974293},{"$f":"IFERROR(Baseline!F20*(Baseline!F24-Baseline!F25)-Baseline!F32,0)","v":1.0928610991458876},{"$f":"IFERROR(Baseline!G20*(Baseline!G24-Baseline!G25)-Baseline!G32,0)","v":0.46333361657970973},{"$f":"IFERROR(Baseline!H20*(Baseline!H24-Baseline!H25)-Baseline!H32,0)","v":-3.7689924201699943},{"$f":"IFERROR(Baseline!I20*(Baseline!I24-Baseline!I25)-Baseline!I32,0)","v":-1.2675860370307481},{"$f":"IFERROR(Baseline!J20*(Baseline!J24-Baseline!J25)-Baseline!J32,0)","v":3.2674928090278437},{"$f":"IFERROR(Baseline!K20*(Baseline!K24-Baseline!K25)-Baseline!K32,0)","v":-5.900041043402882},{"$f":"Baseline!L20*(Baseline!L24-Baseline!L25)-Baseline!L32","v":-4.848895322427822},{"$f":"Baseline!M20*(Baseline!M24-Baseline!M25)-Baseline!M32","v":-1.9047407514451606},{"$f":"Baseline!N20*(Baseline!N24-Baseline!N25)-Baseline!N32","v":-0.43696388720412943},{"$f":"Baseline!O20*(Baseline!O24-Baseline!O25)-Baseline!O32","v":-0.61936737735399539},{"$f":"Baseline!P20*(Baseline!P24-Baseline!P25)-Baseline!P32","v":-0.68845355794184837},{"$f":"Baseline!Q20*(Baseline!Q24-Baseline!Q25)-Baseline!Q32","v":-0.58247465838012136},{"$f":"Baseline!R20*(Baseline!R24-Baseline!R25)-Baseline!R32","v":-0.62976338567523293},{"$f":"Baseline!S20*(Baseline!S24-Baseline!S25)-Baseline!S32","v":-0.63377974965091244},{"$f":"Baseline!T20*(Baseline!T24-Baseline!T25)-Baseline!T32","v":-0.61554515951279853},{"$f":"Baseline!U20*(Baseline!U24-Baseline!U25)-Baseline!U32","v":-0.62592928426745686},{"$f":"Baseline!V20*(Baseline!V24-Baseline!V25)-Baseline!V32","v":-0.62529981007470081},{"$f":"Baseline!W20*(Baseline!W24-Baseline!W25)-Baseline!W32","v":-0.62246280762509776}]
["Real effective interest rate on foreign-currency debt augmented by changes in real exchange rate","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,{"$f":"IFERROR((Baseline!C36/100+Baseline!C35/100+(Baseline!C36/100)*(Baseline!C35/100))*100,0)","v":0.47129307508097407},{"$f":"IFERROR((Baseline!D36/100+Baseline!D35/100+(Baseline!D36/100)*(Baseline!D35/100))*100,0)","v":0.74162560112213693},{"$f":"IFERROR((Baseline!E36/100+Baseline!E35/100+(Baseline!E36/100)*(Baseline!E35/100))*100,0)","v":1.2687999031986039},{"$f":"IFERROR((Baseline!F36/100+Baseline!F35/100+(Baseline!F36/100)*(Baseline!F35/100))*100,0)","v":4.4982725441420248},{"$f":"IFERROR((Baseline!G36/100+Baseline!G35/100+(Baseline!G36/100)*(Baseline!G35/100))*100,0)","v":4.1509328438549415},{"$f":"IFERROR((Baseline!H36/100+Baseline!H35/100+(Baseline!H36/100)*(Baseline!H35/100))*100,0)","v":-0.6051967846357299},{"$f":"IFERROR((Baseline!I36/100+Baseline!I35/100+(Baseline!I36/100)*(Baseline!I35/100))*100,0)","v":1.8474642178916942},{"$f":"IFERROR((Baseline!J36/100+Baseline!J35/100+(Baseline!J36/100)*(Baseline!J35/100))*100,0)","v":0.52862420319316228},{"$f":"IFERROR((Baseline!K36/100+Baseline!K35/100+(Baseline!K36/100)*(Baseline!K35/100))*100,0)","v":-1.7621591611473439},{"$f":"(Baseline!L36/100+Baseline!L35/100+(Baseline!L36/100)*(Baseline!L35/100))*100","v":1.5809183164265419},{"$f":"(Baseline!M36/100+Baseline!M35/100+(Baseline!M36/100)*(Baseline!M35/100))*100","v":2.3270708942124174},{"$f":"(Baseline!N36/100+Baseline!N35/100+(Baseline!N36/100)*(Baseline!N35/100))*100","v":3.4323653697909067},{"$f":"(Baseline!O36/100+Baseline!O35/100+(Baseline!O36/100)*(Baseline!O35/100))*100","v":3.3126163275273401},{"$f":"(Baseline!P36/100+Baseline!P35/100+(Baseline!P36/100)*(Baseline!P35/100))*100","v":3.2166479369471235},{"$f":"(Baseline!Q36/100+Baseline!Q35/100+(Baseline!Q36/100)*(Baseline!Q35/100))*100","v":2.9407635595625758},{"$f":"(Baseline!R36/100+Baseline!R35/100+(Baseline!R36/100)*(Baseline!R35/100))*100","v":3.0087417878047891},{"$f":"(Baseline!S36/100+Baseline!S35/100+(Baseline!S36/100)*(Baseline!S35/100))*100","v":2.9405184682588046},{"$f":"(Baseline!T36/100+Baseline!T35/100+(Baseline!T36/100)*(Baseline!T35/100))*100","v":2.9420612664954287},{"$f":"(Baseline!U36/100+Baseline!U35/100+(Baseline!U36/100)*(Baseline!U35/100))*100","v":3.0095752771416779},{"$f":"(Baseline!V36/100+Baseline!V35/100+(Baseline!V36/100)*(Baseline!V35/100))*100","v":2.9418499666595879},{"$f":"(Baseline!W36/100+Baseline!W35/100+(Baseline!W36/100)*(Baseline!W35/100))*100","v":2.9433979089165785}]
[]
[null,null,"Moments Calculated Based on Historical Data",null,null,null,null,null,null,null,"Moments Calculated Based on Draws",null,null,null,null,null,"Difference Between History and Draws"]
[]
[null,null,"Means (Mu)",null,null,null,null,null,null,null,"Means",null,null,null,null,null,"Means"]
[null,null,"g",{"$f":"AVERAGE('Fan Chart'!$C7:$BA7)","v":2.2297737760994307},null,null,null,null,null,null,"g",{"$f":"AVERAGE(B$69:B$12068)","v":2.260292053175839},null,null,null,null,"g",{"$f":"L15-D15","v":3.0518277076408307E-2}]
[null,null,"rd",{"$f":"AVERAGE('Fan Chart'!$C8:$BA8)","v":6.5688305244726308},null,null,null,null,null,null,"rd",{"$f":"AVERAGE(C$69:C$12068)","v":6.563754438320756},null,null,null,null,"rd",{"$f":"L16-D16","v":-5.0760861518748257E-3}]
[null,null,"pbaug",{"$f":"AVERAGE('Fan Chart'!$C9:$BA9)","v":-2.1603480897748621},null,null,null,null,null,null,"pbaug",{"$f":"AVERAGE(D$69:D$12068)","v":-2.1522421782294749},null,null,null,null,"pbaug",{"$f":"L17-D17","v":8.105911545387201E-3}]
[null,null,"rf,aug",{"$f":"AVERAGE('Fan Chart'!$C10:$BA10)","v":1.237739604744496},null,null,null,null,null,null,"rf,aug",{"$f":"AVERAGE(E$69:E$12068)","v":1.2342442294576188},null,null,null,null,"rf,aug",{"$f":"L18-D18","v":-3.4953752868771559E-3}]
[]
[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","pbaug","rf,aug","Obs",null,null,"g","r","pbaug","rf,aug"]
[null,null,null,"g",{"$f":"VAR('Fan Chart'!$C$7:$BA$7)","v":18.194700052391116},{"$f":"E23","v":2.5447904148330309},{"$f":"E24","v":5.5935951906304027},{"$f":"E25","v":4.7398559247040595},{"$f":"COUNT(C7:BA7)","v":9},null,"g",{"$f":"VAR(B$69:B$12068)","v":18.056855314376612},{"$f":"L23","v":2.5729145591360285},{"$f":"L24","v":5.6295659811351273},{"$f":"L25","v":4.7389947818396365},null,"g",{"$f":"L22-E22","v":-0.13784473801450403},2.8124144302997589E-2,3.5970790504724626E-2,-8.6114286442295906E-4]
[null,null,null,"rd",{"$f":"COVAR('Fan Chart'!$C$7:$BA$7,'Fan Chart'!$C8:$BA8)*(MIN($I$22,$I$23))/(MIN($I$22,$I$23)-1)","v":2.5447904148330309},{"$f":"VAR('Fan Chart'!$C$8:$BA$8)","v":2.7474326550993382},{"$f":"F24","v":3.465706041697568},{"$f":"F25","v":3.2255221784619903},{"$f":"COUNT(C8:BA8)","v":9},null,"rd",{"$f":"(12000/11999)*COVAR($B$69:$B$12068,$C$69:$C$12068)","v":2.5729145591360285},{"$f":"VAR(C$69:C$12068)","v":2.7362844458994697},{"$f":"M24","v":3.5012835170893295},{"$f":"M25","v":3.2207722346267857},null,"rd",2.8124144302997589E-2,-1.1148209199868475E-2,3.5577475391761482E-2,-4.7499438352045509E-3]
[null,null,null,"pbaug",{"$f":"COVAR('Fan Chart'!$C$7:$BA$7,'Fan Chart'!$C9:$BA9)*(MIN($I$22,$I$24))/(MIN($I$22,$I$24)-1)","v":5.5935951906304027},{"$f":"COVAR('Fan Chart'!$C$8:$BA$8,'Fan Chart'!$C9:$BA9)*(MIN($I$24,$I$23))/(MIN($I$24,$I$23)-1)","v":3.465706041697568},{"$f":"VAR('Fan Chart'!$C$9:$BA$9)","v":12.462859012703987},{"$f":"G25","v":4.1849638992654201},{"$f":"COUNT(C9:BA9)","v":9},null,"pbaug",{"$f":"(12000/11999)*COVAR($B$69:$B$12068,$D$69:$D$12068)","v":5.6295659811351273},{"$f":"(12000/11999)*COVAR($C$69:$C$12068,$D$69:$D$12068)","v":3.5012835170893295},{"$f":"VAR(D$69:D$12068)","v":12.549454898677968},{"$f":"N25","v":4.2223658157264641},null,"pbaug",3.5970790504724626E-2,3.5577475391761482E-2,8.6595885973981268E-2,3.740191646104396E-2]
[null,null,null,"rf,aug",{"$f":"COVAR('Fan Chart'!$C$7:$BA$7,'Fan Chart'!$C10:$BA10)*(MIN($I$22,$I$25))/(MIN($I$22,$I$25)-1)","v":4.7398559247040595},{"$f":"COVAR('Fan Chart'!$C$8:$BA$8,'Fan Chart'!$C10:$BA10)*(MIN($I$23,$I$25))/(MIN($I$23,$I$25)-1)","v":3.2255221784619903},{"$f":"COVAR('Fan Chart'!$C$9:$BA$9,'Fan Chart'!$C10:$BA10)*(MIN($I$24,$I$25))/(MIN($I$24,$I$25)-1)","v":4.1849638992654201},{"$f":"VAR('Fan Chart'!$C$10:$BA$10)","v":4.1528399905443303},{"$f":"COUNT(C10:BA10)","v":9},null,"rf,aug",{"$f":"(12000/11999)*COVAR($B$69:$B$12068,$E$69:$E$12068)","v":4.7389947818396365},{"$f":"(12000/11999)*COVAR($C$69:$C$12068,$E$69:$E$12068)","v":3.2207722346267857},{"$f":"(12000/11999)*COVAR($D$69:$D$12068,$E$69:$E$12068)","v":4.2223658157264641},{"$f":"VAR(E$69:E$12068)","v":4.1494814575037715},null,"rf,aug",-8.6114286442295906E-4,-4.7499438352045509E-3,3.740191646104396E-2,-3.3585330405587754E-3]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Option A: No restrictions on the distribution",null,null,null,null,null,null,null,null,null,null,null,"Chart data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Option B: Restrictions on the distribution",null,null,null,null,null,null,null,null,null,null,null,"Chart data"]
[null,null,null,null,null,null,null,null,null,null,"`",null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentile",{"$f":"AA28-1","v":2016},2017,2018,2019,{"$f":"AE28-1","v":2020},{"$f":"BB6","v":2021},{"$f":"AE28+1","v":2022},{"$f":"AF28+1","v":2023},2024,2025,2026,{"$f":"AJ28+1","v":2027},{"$f":"AK28+1","v":2028},{"$f":"AL28+1","v":2029},{"$f":"AM28+1","v":2030},{"$f":"AN28+1","v":2031},{"$f":"AO28+1","v":2032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percentile",{"$f":"Z28","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"AK28","v":2027},2028,2029,2030,2031,2032]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"O$53/100","v":0.45980412525283382},{"$f":"P$53/100","v":0.47436398583916334},{"$f":"Q$53/100","v":0.48546404302531571},{"$f":"R$53/100","v":0.48671647410119084},{"$f":"S$53/100","v":0.58864851280718844},{"$f":"PERCENTILE(BE$69:BE$1068,$Y29)/100","v":0.4996759801147222},{"$f":"PERCENTILE(BF$69:BF$1068,$Y29)/100","v":0.41454423747469221},{"$f":"PERCENTILE(BG$69:BG$1068,$Y29)/100","v":0.37432835037976708},{"$f":"PERCENTILE(BH$69:BH$1068,$Y29)/100","v":0.37187236446816185},{"$f":"PERCENTILE(BI$69:BI$1068,$Y29)/100","v":0.37803668292860665},{"$f":"PERCENTILE(BJ$69:BJ$1068,$Y29)/100","v":0.35341402302238156},{"$f":"PERCENTILE(BK$69:BK$1068,$Y29)/100","v":0.33126830428866005},0.31707974098859604,0.28435319317298047,0.19780100573619033,0.15011323083427697,0.16947152603043225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"O$53/100","v":0.45980412525283382},{"$f":"P$53/100","v":0.47436398583916334},{"$f":"Q$53/100","v":0.48546404302531571},{"$f":"R$53/100","v":0.48671647410119084},{"$f":"S$53/100","v":0.58864851280718844},{"$f":"PERCENTILE(DP$69:DP$1068,$BG29)/100","v":0.56792221609636695},{"$f":"PERCENTILE(DQ$69:DQ$1068,$BG29)/100","v":0.55521571569161887},{"$f":"PERCENTILE(DR$69:DR$1068,$BG29)/100","v":0.53335170401644882},{"$f":"PERCENTILE(DS$69:DS$1068,$BG29)/100","v":0.52736269085619181},{"$f":"PERCENTILE(DT$69:DT$1068,$BG29)/100","v":0.50966338607568362},{"$f":"PERCENTILE(DU$69:DU$1068,$BG29)/100","v":0.50164094650707047},{"$f":"PERCENTILE(DV$69:DV$1068,$BG29)/100","v":0.50807403528372563},0.53386203817330569,0.52883180381223338,0.54973925637159193,0.5039386043458568,0.52121368934789836]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.45980412525283382,0.47436398583916334,0.48546404302531571,0.48671647410119084,0.58864851280718844,0.55156494497478692,0.53713139199778714,0.50220260079799528,0.48740065389634557,0.47780189779554449,0.46636277812367405,0.45706371416669944,0.45109899840264434,0.43585869006472222,0.43104079845176918,0.4221864029897982,0.42040233124483101,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,0.45980412525283382,0.47436398583916334,0.48546404302531571,0.48671647410119084,0.58864851280718844,0.59088662669163838,0.59418028946250889,0.59108427862173052,0.59188533220545569,0.60255485126395669,0.6041278410463139,0.6155481825582082,0.62259947751759803,0.62460370667775633,0.6363234372645471,0.6439262814111153,0.65328528571228206]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.45980412525283382,0.47436398583916334,0.48546404302531571,0.48671647410119084,0.58864851280718844,0.56692659090018005,0.55599802276142973,0.53051951231781724,0.519392019797283,0.51946160606419955,0.50273984869939603,0.49978180092515095,0.49228774803729491,0.48381593934695744,0.47539711630285469,0.46641337968917462,0.47007383330260555,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0.45980412525283382,0.47436398583916334,0.48546404302531571,0.48671647410119084,0.58864851280718844,0.5971130313387778,0.60590697043143715,0.60547127021081582,0.61565593831960153,0.62383761329770926,0.62864318620809667,0.63848836153577393,0.65184735520324621,0.65542048348563342,0.66874457343447102,0.67453025585983739,0.68985736850775525]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,0.45980412525283382,0.47436398583916334,0.48546404302531571,0.48671647410119084,0.58864851280718844,0.5904385115902735,0.58930429615156676,0.58105246095138341,0.57644514182645279,0.57389651289758836,0.57063286586310225,0.56837466192167641,0.56294643098137009,0.55923235492833678,0.55939059818796377,0.56324838113172293,0.56204185507761206,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,0.45980412525283382,0.47436398583916334,0.48546404302531571,0.48671647410119084,0.58864851280718844,0.61040170551876449,0.62475901328728956,0.63160574762744526,0.64300610406381675,0.65916490321270838,0.66858770882678642,0.68076508053628915,0.69682665147403444,0.70690136328755826,0.72498670366541684,0.74181568641081297,0.75566912533235908]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.45980412525283382,0.47436398583916334,0.48546404302531571,0.48671647410119084,0.58864851280718844,0.6175990011909569,0.62891603330078538,0.63260736680961516,0.63513717397063862,0.64285092272714961,0.6447882467420003,0.64912209250577146,0.64954129517847781,0.65459034420715656,0.65892130828155582,0.66491188090142572,0.67479487903508517,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.45980412525283382,0.47436398583916334,0.48546404302531571,0.48671647410119084,0.58864851280718844,0.62859784569075128,0.65202994861549579,0.66899148817335263,0.68538744935685225,0.70541881000347106,0.72250972587994056,0.74036296026875792,0.75889342250667258,0.77644769014449144,0.79140320678912079,0.81152307051744932,0.82935740610977826]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75,0.45980412525283382,0.47436398583916334,0.48546404302531571,0.48671647410119084,0.58864851280718844,0.64672963102402325,0.66942723918015479,0.68152305234822597,0.69519067190412487,0.71303437406969306,0.72051179662123199,0.72917763752682019,0.73645220831363389,0.74708562141696599,0.75286641137464994,0.75822919848469295,0.761068403815095,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75,0.45980412525283382,0.47436398583916334,0.48546404302531571,0.48671647410119084,0.58864851280718844,0.64891936929184824,0.68282297528024438,0.70856386273793892,0.7352180007091712,0.76062036747884865,0.78389193140050561,0.80538937244144837,0.83154945951755421,0.85327265823848375,0.8676358292913855,0.88484751362514236,0.90698803862762933]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,0.45980412525283382,0.47436398583916334,0.48546404302531571,0.48671647410119084,0.58864851280718844,0.6736811757601765,0.70633641710473294,0.7274357982943761,0.75245801441953775,0.76720790659885008,0.78376259141554527,0.79752173456878506,0.81778673147492409,0.83676582409310241,0.83490484384102959,0.84817508579277912,0.85831581993601214,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9,0.45980412525283382,0.47436398583916334,0.48546404302531571,0.48671647410119084,0.58864851280718844,0.67423529821198813,0.71548956038469702,0.7465871613023094,0.7755615041294226,0.80850786291183985,0.8397348243988968,0.86939911321905217,0.89468154896813046,0.92096165186590684,0.93901340448969295,0.964172858707807,0.9796358090122369]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.95,0.45980412525283382,0.47436398583916334,0.48546404302531571,0.48671647410119084,0.58864851280718844,0.68994541262519848,0.72877113249416392,0.76339972039022097,0.78126839842541596,0.79790665261637317,0.82795881973698204,0.85436403775153136,0.8687505836617152,0.88290054543461804,0.89629920215050352,0.9134999771063087,0.92457124299687332,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.95,0.45980412525283382,0.47436398583916334,0.48546404302531571,0.48671647410119084,0.58864851280718844,0.68994541262519848,0.73336227580336966,0.77338868898862245,0.80829532365501167,0.83994651090646988,0.87619617202397193,0.90516152310011744,0.94010924251405892,0.96320611773026943,0.9844908816875737,1.0081949041135116,1.034130966153731]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0.45980412525283382,0.47436398583916334,0.48546404302531571,0.48671647410119084,0.58864851280718844,0.79332085881355707,0.85143680352395246,0.92146159306212239,0.99159756617487327,0.99040973098050034,1.0020760589501101,1.0368483109040658,1.0400742969235908,1.0838640840381359,1.1516053030656481,1.2350635867468938,1.241858012618573,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0.45980412525283382,0.47436398583916334,0.48546404302531571,0.48671647410119084,0.58864851280718844,0.79332085881355707,0.85143680352395246,0.92146159306212239,0.99159756617487327,0.99040973098050034,1.0147383785755457,1.0555068735032265,1.0858904871921569,1.1544982315500234,1.2241421695091248,1.3105711667573976,1.3130870883628256]
[]
[]
["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,"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,null,"Transform for chart",null,null,null,null,null,null,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,"Series Name","Percentile",{"$f":"Z28","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"AK28","v":2027},2028,2029,2030,2031,2032,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Series Name","Percentile",{"$f":"BH28","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"BS28","v":2027},2028,2029,2030,2031,2032,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,0.1,{"$f":"Z31*100","v":45.980412525283384},47.436398583916336,48.54640430253157,48.671647410119085,58.864851280718845,56.692659090018005,55.599802276142974,53.051951231781722,51.939201979728303,51.946160606419959,50.273984869939603,{"$f":"AK31*100","v":49.978180092515096},49.228774803729493,48.381593934695744,47.539711630285467,46.641337968917462,47.007383330260552,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,{"$f":"BH31*100","v":45.980412525283384},47.436398583916336,48.54640430253157,48.671647410119085,58.864851280718845,59.711303133877777,60.590697043143713,60.547127021081579,61.56559383196015,62.383761329770927,62.864318620809669,{"$f":"BS31*100","v":63.848836153577395},65.184735520324622,65.542048348563341,66.874457343447105,67.453025585983738,68.985736850775524]
["Real effective interest rate on local-currency debt ","On",null,null,"is the max negative local-currency interest rate shock (percent)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10th-25th",0.25,{"$f":"(Z32-Z31)*100","v":0},0,0,0,0,2.3511920690093446,3.3306273390137031,5.0532948633566166,5.7053122029169785,5.4434906833388812,6.7893017163706215,{"$f":"(AK32-AK31)*100","v":6.8592860996525449},7.065868294407518,7.5416415581379344,8.399348188510908,9.6835001442548307,9.1968021775006505,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10th-25th",0.25,{"$f":"(BH32-BH31)*100","v":0},0,0,0,0,1.3288674179986693,1.8852042855852402,2.6134477416629442,2.7350165744215227,3.5327289914999116,3.9944522618689748,{"$f":"(BS32-BS31)*100","v":4.2276719000515222},4.4979296270788227,5.1480879801924839,5.6242130230945815,6.7285430550975578,6.5811756824603833,null,{"$f":"IF(ISNUMBER(D42),D42&\" \"&E42,\"no restriction on the growth rate shock\")","v":"no restriction on the growth rate shock"}]
["Primary balance (pb) augmented","On",null,0,"is the max positive pb augmented shock (percent GDP)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"25th-50th",0.5,{"$f":"(Z33-Z32)*100","v":0},0,0,0,0,2.7160489600683402,3.9611737149218618,5.1554905858231752,5.8692032144185831,6.8954409829561243,7.4155380878898054,{"$f":"(AK33-AK32)*100","v":8.0747430584095063},8.6594864197107704,9.5357989278819772,9.9530710093592045,10.166349976970279,11.27530239574731,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"25th-50th",0.5,{"$f":"(BH33-BH32)*100","v":0},0,0,0,0,1.8196140171986785,2.7270935328206236,3.7385740545907375,4.2381345293035499,4.6253906790762684,5.3922017053154132,{"$f":"(BS33-BS32)*100","v":5.9597879732468773},6.2066771032638135,6.9546326856933183,6.6416503123703947,6.9707384106636354,7.3688280777419184,null,{"$f":"IF(ISNUMBER(D43),D43&\" \"&E43,\"no restriction on the local-currency interest rate shock\")","v":"no restriction on the local-currency interest rate shock"}]
["Real effective interest rate on foreign-currency debt augmented by changes in real exchange rate","On",null,null,"is the max negative foreing-currency aug. int. rate shock (percent)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50th-75th",0.75,{"$f":"(Z34-Z33)*100","v":0},0,0,0,0,2.9130629833066357,4.051120587936941,4.8915685538610809,6.0053497933486248,7.0183451342543446,7.5723549879231689,{"$f":"(AK34-AK33)*100","v":8.0055545021048715},8.6910913135156083,9.249527720980943,9.3945103093094122,9.3317317583267219,8.6273524780009829,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50th-75th",0.75,{"$f":"(BH34-BH33)*100","v":0},0,0,0,0,2.0321523601096958,3.0793026664748591,3.9572374564586288,4.9830551352318952,5.5201557475377587,6.1382205520565059,{"$f":"(BS34-BS33)*100","v":6.5026412172690451},7.265603701088164,7.6824968093992307,7.6232622502264702,7.3324443107693043,7.7630632517851073,null,{"$f":"IF(ISNUMBER(D44),D44&\" \"&E44,\"no restriction on the primary balance augmented shock\")","v":"0 is the max positive pb augmented shock (percent GDP)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"75th-90th",0.9,{"$f":"(Z35-Z34)*100","v":0},0,0,0,0,2.6951544736153243,3.6909177924578151,4.5912745946150135,5.7267342515412878,5.417353252915702,6.3250794794313281,{"$f":"(AK35-AK34)*100","v":6.8344097041964869},8.13345231612902,8.9680202676136407,8.203843246637966,8.9945887308086174,9.7247416120917141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"75th-90th",0.9,{"$f":"(BH35-BH34)*100","v":0},0,0,0,0,2.5315928920139896,3.2666585104452639,3.8023298564370478,4.0343503420251388,4.7887495432991205,5.584289299839118,{"$f":"(BS35-BS34)*100","v":6.4009740777603792},6.3132089450576245,6.7688993627423084,7.1377575198307452,7.932534508266464,7.2647770384607568,null,{"$f":"IF(ISNUMBER(D45),D45&\" \"&E45,\"no restriction on the foreing-currency aug. int. rate shock\")","v":"no restriction on the foreing-currency aug. int. 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,{"$f":"I52-1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"T52-1","v":2020},{"$f":"$BB$6","v":2021},{"$f":"BC6","v":2022},2023,2024,2025,2026,{"$f":"BH6","v":2027},{"$f":"BI6","v":2028},{"$f":"BJ6","v":2029},{"$f":"BK6","v":2030},{"$f":"BL6","v":2031},{"$f":"BM6","v":2032}]
["d: Public debt/GDP",null,null,null,null,null,null,null,null,{"$f":"Baseline!B9","v":31.59336879669512},{"$f":"Baseline!C9","v":35.339391236914736},{"$f":"Baseline!D9","v":43.115613425253727},{"$f":"Baseline!E9","v":44.440621311882268},{"$f":"Baseline!F9","v":44.325568580209165},{"$f":"Baseline!G9","v":45.980412525283384},{"$f":"Baseline!H9","v":47.436398583916336},{"$f":"Baseline!I9","v":48.54640430253157},{"$f":"Baseline!J9","v":48.671647410119085},{"$f":"Baseline!K9","v":58.864851280718845},{"$f":"Baseline!L9","v":61.728846377632486},{"$f":"Baseline!M9","v":62.649098133954134},{"$f":"Baseline!N9","v":62.833542711577508},{"$f":"Baseline!O9","v":63.207084610034009},{"$f":"Baseline!P9","v":63.684468237250123},{"$f":"Baseline!Q9","v":63.992867619468434},{"$f":"Baseline!R9","v":64.378437569107476},{"$f":"Baseline!S9","v":64.69410533139505},{"$f":"Baseline!T9","v":65.036108866589714},{"$f":"Baseline!U9","v":65.383980365775841},{"$f":"Baseline!V9","v":65.706225202875771},{"$f":"Baseline!W9","v":66.047844251536063}]
["g: Real GDP growth rate",null,null,null,null,null,null,{"$f":"AP7","v":0},0,0,4.1287256334957778,2.7915540752727397,3.0580963323896482,3.840046511816686,3.8930033313822499,4.8428667054384311,3.8450259134808373,{"$f":"AZ7","v":2.6623360468405854},-8.993690565222078,4.2309334963378742,3.7462886932236428,3.4081911853521163,3.6604860260066818,3.8355220807909207,3.835491687445125,{"$f":"BH7","v":3.8355285954968954},{"$f":"BI7","v":3.8355448715367002},{"$f":"BJ7","v":3.8354977203563179},{"$f":"BK7","v":3.8355232566620101},{"$f":"BL7","v":3.8355205971002171},{"$f":"BM7","v":3.8355313695314086}]
["rd: Real effective interest rate on local-currency debt",null,null,null,null,null,null,0,0,0,5.0662508368561898,{"$f":"AT8","v":6.2190075024409319},6.5287779524458411,9.7960991097757688,8.5111741106613348,5.0157218145919114,6.8628709586346037,6.221158567385765,4.8984138674613265,3.6340229868896401,2.8169412429289276,{"$f":"BD8","v":3.3353682191789469},{"$f":"BE8","v":4.0697604506962248},{"$f":"BF8","v":4.2495769088675139},3.9651188512369373,3.8586995591317619,3.9660287388991522,3.9638769833553855,3.8574036757730523,3.9648002525890069,3.9626536972696913]
["pbaug: Primary balance augmented",null,null,null,null,null,null,0,0,0,-4.2271505787170476,-7.6897688817090941,-1.4132813716974293,1.0928610991458876,0.46333361657970973,-3.7689924201699943,-1.2675860370307481,3.2674928090278437,-5.900041043402882,-4.848895322427822,{"$f":"BC9","v":-1.9047407514451606},-0.43696388720412943,-0.61936737735399539,{"$f":"BF9","v":-0.68845355794184837},-0.58247465838012136,-0.62976338567523293,-0.63377974965091244,-0.61554515951279853,-0.62592928426745686,-0.62529981007470081,-0.62246280762509776]
["rf,aug: Real effective interest rate on foreign-currency debt augmented by changes in real exchange rate",null,null,null,null,null,null,0,0,0,0.47129307508097407,0.74162560112213693,1.2687999031986039,4.4982725441420248,4.1509328438549415,-0.6051967846357299,1.8474642178916942,0.52862420319316228,-1.7621591611473439,1.5809183164265419,2.3270708942124174,3.4323653697909067,{"$f":"BE10","v":3.3126163275273401},3.2166479369471235,2.9407635595625758,3.0087417878047891,2.9405184682588046,2.9420612664954287,3.0095752771416779,2.9418499666595879,2.9433979089165785]
["Guarantees (uncalled)",null,null,null,null,null,null,null,null,{"$f":"(Baseline!B10+Baseline!B11)","v":0},{"$f":"(Baseline!C10+Baseline!C11)","v":0},{"$f":"(Baseline!D10+Baseline!D11)","v":0},{"$f":"(Baseline!E10+Baseline!E11)","v":0},{"$f":"(Baseline!F10+Baseline!F11)","v":0},{"$f":"(Baseline!G10+Baseline!G11)","v":1.4234548045386368},{"$f":"(Baseline!H10+Baseline!H11)","v":0.54069692750163911},{"$f":"(Baseline!I10+Baseline!I11)","v":0.4501946167302463},{"$f":"(Baseline!J10+Baseline!J11)","v":3.8162985722292522},{"$f":"(Baseline!K10+Baseline!K11)","v":3.2817732131425057},{"$f":"(Baseline!L10+Baseline!L11)","v":2.2770271201293659},{"$f":"(Baseline!M10+Baseline!M11)","v":2.0032809143353472},{"$f":"(Baseline!N10+Baseline!N11)","v":1.7573631765093429},{"$f":"(Baseline!O10+Baseline!O11)","v":1.5393918422502821},{"$f":"(Baseline!P10+Baseline!P11)","v":1.4338263753641041},{"$f":"(Baseline!Q10+Baseline!Q11)","v":1.4338263753641041},{"$f":"(Baseline!R10+Baseline!R11)","v":1.4690148643261633},{"$f":"(Baseline!S10+Baseline!S11)","v":1.4455558716847905},{"$f":"(Baseline!T10+Baseline!T11)","v":1.449465703791686},{"$f":"(Baseline!U10+Baseline!U11)","v":1.4546788132675466},{"$f":"(Baseline!V10+Baseline!V11)","v":1.449900129581341},{"$f":"(Baseline!W10+Baseline!W11)","v":1.449900129581341}]
[]
[]
["Calculated debt/GDP ratio (first year of history equals baseline)",null,null,null,null,null,null,null,null,{"$f":"J53","v":31.59336879669512},{"$f":"(J53-J58)*((1+K55/100)*(1-J62)+(1+K57/100)*J62)/(1+K54/100)-K56+K58","v":35.337495957706999},{"$f":"(K53-K58)*((1+L55/100)*(1-K62)+(1+L57/100)*K62)/(1+L54/100)-L56+L58","v":43.098922887159567},44.449075846522547,44.344348723086952,45.991210375103371,47.426550273388486,48.522692669413871,48.680148162227368,{"$f":"(R53-R58)*((1+S55/100)*(1-R62)+(1+S57/100)*R62)/(1+S54/100)-S56+S58","v":58.892607618898552},{"$f":"(S53-S58)*((1+T55/100)*(1-S62)+(1+T57/100)*S62)/(1+T54/100)-T56+T58","v":61.728846377632465},{"$f":"(T53-T58)*((1+U55/100)*(1-T62)+(1+U57/100)*T62)/(1+U54/100)-U56+U58","v":62.649098133954148},{"$f":"(U53-U58)*((1+V55/100)*(1-U62)+(1+V57/100)*U62)/(1+V54/100)-V56+V58","v":62.833542711577493},63.207084610034009,63.684468237250115,63.992867619468434,64.37843756910749,64.694105331395036,65.0361088665897,65.383980365775827,65.706225202875785,{"$f":"(AD53-AD58)*((1+AE55/100)*(1-AD62)+(1+AE57/100)*AD62)/(1+AE54/100)-AE56+AE58","v":66.047844251536048}]
["Foreign currency debt share",null,null,null,null,null,null,null,null,{"$f":"Baseline!B13/100","v":0.55049999999999999},{"$f":"Baseline!C13/100","v":0.5887},{"$f":"Baseline!D13/100","v":0.69609999999999994},{"$f":"Baseline!E13/100","v":0.68469999999999998},{"$f":"Baseline!F13/100","v":0.67989999999999995},{"$f":"Baseline!G13/100","v":0.63359999999999994},{"$f":"Baseline!H13/100","v":0.64180000000000004},{"$f":"Baseline!I13/100","v":0.61199999999999999},{"$f":"Baseline!J13/100","v":0.60670000000000002},{"$f":"Baseline!K13/100","v":0.60450000000000004},{"$f":"Baseline!L13/100","v":0.63472499999999998},{"$f":"Baseline!M13/100","v":0.63472499999999998},{"$f":"Baseline!N13/100","v":0.60298875000000007},{"$f":"Baseline!O13/100","v":0.57283931249999998},{"$f":"Baseline!P13/100","v":0.57283931249999998},{"$f":"Baseline!Q13/100","v":0.57283931249999998},{"$f":"Baseline!R13/100","v":0.60148127812500007},{"$f":"Baseline!S13/100","v":0.57140721421875007},{"$f":"Baseline!T13/100","v":0.57140721421875007},{"$f":"Baseline!U13/100","v":0.59997757492968762},{"$f":"Baseline!V13/100","v":0.56997869618320318},{"$f":"Baseline!W13/100","v":0.56997869618320318}]
[]
[]
["For z, Use RER if 0, REER if 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"d prob. (medium-term indicator)",{"$f":"ROUND(IFERROR(PERCENTRANK(BE$69:BE$1068,Readme!$B$24)*100,IF(Readme!$B$24<MIN(BE$69:BE$1068),0,100)),1)","v":32.5},{"$f":"ROUND(IFERROR(PERCENTRANK(BF$69:BF$1068,Readme!$B$24)*100,IF(Readme!$B$24<MIN(BF$69:BF$1068),0,100)),1)","v":32.5},{"$f":"ROUND(IFERROR(PERCENTRANK(BG$69:BG$1068,Readme!$B$24)*100,IF(Readme!$B$24<MIN(BG$69:BG$1068),0,100)),1)","v":34.4},{"$f":"ROUND(IFERROR(PERCENTRANK(BH$69:BH$1068,Readme!$B$24)*100,IF(Readme!$B$24<MIN(BH$69:BH$1068),0,100)),1)","v":33.700000000000003},{"$f":"ROUND(IFERROR(PERCENTRANK(BI$69:BI$1068,Readme!$B$24)*100,IF(Readme!$B$24<MIN(BI$69:BI$1068),0,100)),1)","v":33.9},{"$f":"ROUND(IFERROR(PERCENTRANK(BJ$69:BJ$1068,Readme!$B$24)*100,IF(Readme!$B$24<MIN(BJ$69:BJ$1068),0,100)),1)","v":34.5},{"$f":"ROUND(IFERROR(PERCENTRANK(BK$69:BK$1068,Readme!$B$24)*100,IF(Readme!$B$24<MIN(BK$69:BK$1068),0,100)),1)","v":34.799999999999997},{"$f":"ROUND(IFERROR(PERCENTRANK(BL$69:BL$1068,Readme!$B$24)*100,IF(Readme!$B$24<MIN(BL$69:BL$1068),0,100)),1)","v":33.5},{"$f":"ROUND(IFERROR(PERCENTRANK(BM$69:BM$1068,Readme!$B$24)*100,IF(Readme!$B$24<MIN(BM$69:BM$1068),0,100)),1)","v":34.9},{"$f":"ROUND(IFERROR(PERCENTRANK(BN$69:BN$1068,Readme!$B$24)*100,IF(Readme!$B$24<MIN(BN$69:BN$1068),0,100)),1)","v":34},{"$f":"ROUND(IFERROR(PERCENTRANK(BO$69:BO$1068,Readme!$B$24)*100,IF(Readme!$B$24<MIN(BO$69:BO$1068),0,100)),1)","v":33.4},{"$f":"ROUND(IFERROR(PERCENTRANK(BP$69:BP$1068,Readme!$B$24)*100,IF(Readme!$B$24<MIN(BP$69:BP$1068),0,100)),1)","v":32.4}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"d prob. (last historical year)",{"$f":"ROUND(IFERROR(PERCENTRANK(BE$69:BE$1068,'Output - Baseline'!$L$9)*100,IF('Output - Baseline'!$L$9<MIN(BE$69:BE$1068),0,100)),1)","v":23.5},{"$f":"ROUND(IFERROR(PERCENTRANK(BF$69:BF$1068,'Output - Baseline'!$L$9)*100,IF('Output - Baseline'!$L$9<MIN(BF$69:BF$1068),0,100)),1)","v":24.3},{"$f":"ROUND(IFERROR(PERCENTRANK(BG$69:BG$1068,'Output - Baseline'!$L$9)*100,IF('Output - Baseline'!$L$9<MIN(BG$69:BG$1068),0,100)),1)","v":28.7},{"$f":"ROUND(IFERROR(PERCENTRANK(BH$69:BH$1068,'Output - Baseline'!$L$9)*100,IF('Output - Baseline'!$L$9<MIN(BH$69:BH$1068),0,100)),1)","v":29.8},{"$f":"ROUND(IFERROR(PERCENTRANK(BI$69:BI$1068,'Output - Baseline'!$L$9)*100,IF('Output - Baseline'!$L$9<MIN(BI$69:BI$1068),0,100)),1)","v":30},{"$f":"ROUND(IFERROR(PERCENTRANK(BJ$69:BJ$1068,'Output - Baseline'!$L$9)*100,IF('Output - Baseline'!$L$9<MIN(BJ$69:BJ$1068),0,100)),1)","v":30.8},{"$f":"ROUND(IFERROR(PERCENTRANK(BK$69:BK$1068,'Output - Baseline'!$L$9)*100,IF('Output - Baseline'!$L$9<MIN(BK$69:BK$1068),0,100)),1)","v":31.7},{"$f":"ROUND(IFERROR(PERCENTRANK(BL$69:BL$1068,'Output - Baseline'!$L$9)*100,IF('Output - Baseline'!$L$9<MIN(BL$69:BL$1068),0,100)),1)","v":30.4},{"$f":"ROUND(IFERROR(PERCENTRANK(BM$69:BM$1068,'Output - Baseline'!$L$9)*100,IF('Output - Baseline'!$L$9<MIN(BM$69:BM$1068),0,100)),1)","v":31.5},{"$f":"ROUND(IFERROR(PERCENTRANK(BN$69:BN$1068,'Output - Baseline'!$L$9)*100,IF('Output - Baseline'!$L$9<MIN(BN$69:BN$1068),0,100)),1)","v":31.3},{"$f":"ROUND(IFERROR(PERCENTRANK(BO$69:BO$1068,'Output - Baseline'!$L$9)*100,IF('Output - Baseline'!$L$9<MIN(BO$69:BO$1068),0,100)),1)","v":30.5},{"$f":"ROUND(IFERROR(PERCENTRANK(BP$69:BP$1068,'Output - Baseline'!$L$9)*100,IF('Output - Baseline'!$L$9<MIN(BP$69:BP$1068),0,100)),1)","v":29.7}]
[null,"g","rd","pbaug","rf,aug",null,null,"g shocks",null,null,null,null,null,null,null,null,null,null,null,"rd shocks",null,null,null,null,null,null,null,null,null,null,null,"pbaug shocks",null,null,null,null,null,null,null,null,null,null,null,"rf,aug shocks",null,null,null,null,null,null,null,null,null,null,null,null,"d projections",null,null,null,null,null,null,null,null,null,null,null,null,null,"g shocks",null,null,null,null,null,null,null,null,null,null,null,"rd shocks",null,null,null,null,null,null,null,null,null,null,null,"pbaug shocks",null,null,null,null,null,null,null,null,null,null,null,"rf,aug shocks",null,null,null,null,null,null,null,null,null,null,null,null,"d projections"]
["12000 random draws from joint normal distribution.",null,null,null,null,null,null,{"$f":"$BB$6","v":2021},{"$f":"H68+1","v":2022},{"$f":"I68+1","v":2023},2024,2025,2026,{"$f":"M68+1","v":2027},{"$f":"N68+1","v":2028},{"$f":"O68+1","v":2029},{"$f":"P68+1","v":2030},{"$f":"Q68+1","v":2031},{"$f":"R68+1","v":2032},{"$f":"$BB$6","v":2021},{"$f":"T68+1","v":2022},{"$f":"U68+1","v":2023},2024,2025,2026,{"$f":"Y68+1","v":2027},{"$f":"Z68+1","v":2028},{"$f":"AA68+1","v":2029},{"$f":"AB68+1","v":2030},{"$f":"AC68+1","v":2031},{"$f":"AD68+1","v":2032},{"$f":"$BB$6","v":2021},{"$f":"AF68+1","v":2022},{"$f":"AG68+1","v":2023},2024,2025,2026,2027,{"$f":"AL68+1","v":2028},{"$f":"AM68+1","v":2029},{"$f":"AN68+1","v":2030},{"$f":"AO68+1","v":2031},2032,{"$f":"$BB$6","v":2021},{"$f":"AR68+1","v":2022},{"$f":"AS68+1","v":2023},{"$f":"AT68+1","v":2024},{"$f":"AU68+1","v":2025},{"$f":"AV68+1","v":2026},{"$f":"AW68+1","v":2027},2028,2029,2030,2031,2032,null,{"$f":"$BB$6","v":2021},{"$f":"BE68+1","v":2022},{"$f":"BF68+1","v":2023},2024,2025,2026,{"$f":"BJ68+1","v":2027},{"$f":"BK68+1","v":2028},{"$f":"BL68+1","v":2029},{"$f":"BM68+1","v":2030},{"$f":"BN68+1","v":2031},{"$f":"BO68+1","v":2032},null,null,{"$f":"$BB$6","v":2021},{"$f":"BS68+1","v":2022},{"$f":"BT68+1","v":2023},2024,2025,2026,{"$f":"BX68+1","v":2027},{"$f":"BY68+1","v":2028},{"$f":"BZ68+1","v":2029},{"$f":"CA68+1","v":2030},{"$f":"CB68+1","v":2031},{"$f":"CC68+1","v":2032},{"$f":"$BB$6","v":2021},{"$f":"CE68+1","v":2022},{"$f":"CF68+1","v":2023},2024,2025,2026,{"$f":"CJ68+1","v":2027},{"$f":"CK68+1","v":2028},{"$f":"CL68+1","v":2029},{"$f":"CM68+1","v":2030},{"$f":"CN68+1","v":2031},{"$f":"CO68+1","v":2032},{"$f":"$BB$6","v":2021},{"$f":"CQ68+1","v":2022},{"$f":"CR68+1","v":2023},2024,2025,2026,{"$f":"CV68+1","v":2027},{"$f":"CW68+1","v":2028},{"$f":"CX68+1","v":2029},{"$f":"CY68+1","v":2030},{"$f":"CZ68+1","v":2031},{"$f":"DA68+1","v":2032},{"$f":"$BB$6","v":2021},{"$f":"DC68+1","v":2022},{"$f":"DD68+1","v":2023},2024,2025,2026,{"$f":"DH68+1","v":2027},{"$f":"DI68+1","v":2028},{"$f":"DJ68+1","v":2029},{"$f":"DK68+1","v":2030},{"$f":"DL68+1","v":2031},2032,null,{"$f":"$BB$6","v":2021},{"$f":"DP68+1","v":2022},{"$f":"DQ68+1","v":2023},2024,2025,2026,{"$f":"DU68+1","v":2027},{"$f":"DV68+1","v":2028},{"$f":"DW68+1","v":2029},{"$f":"DX68+1","v":2030},{"$f":"DY68+1","v":2031},{"$f":"DZ68+1","v":2032}]
[1,10.110349950686256,8.1356302307072408,2.5309659789650549,3.0669837916323646,null,null,{"$f":"IF($B$42=\"On\",$B69-$D$15,0)","v":7.8805761745868255},{"$f":"IF($B$42=\"On\",$B1069-$D$15,0)","v":2.8742418032482622},{"$f":"IF($B$42=\"On\",$B2069-$D$15,0)","v":5.0281450822970175},{"$f":"IF($B$42=\"On\",$B3069-$D$15,0)","v":-1.178299031636431},{"$f":"IF($B$42=\"On\",$B4069-$D$15,0)","v":-0.12025140153955727},{"$f":"IF($B$42=\"On\",$B5069-$D$15,0)","v":-2.9318296406007098},{"$f":"IF($B$42=\"On\",$B6069-$D$15,0)","v":4.2018972025172312},{"$f":"IF($B$42=\"On\",$B7069-$D$15,0)","v":-2.0880989110308352},{"$f":"IF($B$42=\"On\",$B8069-$D$15,0)","v":-4.971239479933498E-3},{"$f":"IF($B$42=\"On\",$B9069-$D$15,0)","v":0.9266411364296836},{"$f":"IF($B$42=\"On\",$B10069-$D$15,0)","v":-5.0471215265999687},{"$f":"IF($B$42=\"On\",$B11069-$D$15,0)","v":6.6374914658813546},{"$f":"IF($B$43=\"On\",$C69-$D$16,0)","v":1.56679970623461},{"$f":"IF($B$43=\"On\",$C1069-$D$16,0)","v":0.57490154626450707},{"$f":"IF($B$43=\"On\",$C2069-$D$16,0)","v":1.5059902832979493},{"$f":"IF($B$43=\"On\",$C3069-$D$16,0)","v":-1.4966980219633541},{"$f":"IF($B$43=\"On\",$C4069-$D$16,0)","v":-1.1549416920722955},{"$f":"IF($B$43=\"On\",$C5069-$D$16,0)","v":0.60821273579868684},{"$f":"IF($B$43=\"On\",$C6069-$D$16,0)","v":-0.37983161764872886},{"$f":"IF($B$43=\"On\",$C7069-$D$16,0)","v":-0.54091117246926412},{"$f":"IF($B$43=\"On\",$C8069-$D$16,0)","v":0.74377225330307972},{"$f":"IF($B$43=\"On\",$C9069-$D$16,0)","v":-2.6907833513876742},{"$f":"IF($B$43=\"On\",$C10069-$D$16,0)","v":-1.4964272085958878},{"$f":"IF($B$43=\"On\",$C11069-$D$16,0)","v":0.58212612810490594},{"$f":"IF($B$44=\"On\",$D69-$D$17,0)","v":4.6913140687399171},{"$f":"IF($B$44=\"On\",$D1069-$D$17,0)","v":6.1697444560775301},{"$f":"IF($B$44=\"On\",$D2069-$D$17,0)","v":2.2604719474170718},{"$f":"IF($B$44=\"On\",$D3069-$D$17,0)","v":3.3028893614781629},{"$f":"IF($B$44=\"On\",$D4069-$D$17,0)","v":2.4342054722675526},{"$f":"IF($B$44=\"On\",$D5069-$D$17,0)","v":-0.23251133309087635},{"$f":"IF($B$44=\"On\",$D6069-$D$17,0)","v":0.82826745258751311},{"$f":"IF($B$44=\"On\",$D7069-$D$17,0)","v":-0.37692472808878108},{"$f":"IF($B$44=\"On\",$D8069-$D$17,0)","v":-2.6956797187336274},{"$f":"IF($B$44=\"On\",$D9069-$D$17,0)","v":-3.4796826454647514},{"$f":"IF($B$44=\"On\",$D10069-$D$17,0)","v":-1.6166942159046029},{"$f":"IF($B$44=\"On\",$D11069-$D$17,0)","v":3.8895667678627071},{"$f":"IF($B$45=\"On\",$E69-$D$18,0)","v":1.8292441868878686},{"$f":"IF($B$45=\"On\",$E1069-$D$18,0)","v":1.3658250671611494},{"$f":"IF($B$45=\"On\",$E2069-$D$18,0)","v":2.1306229761037283},{"$f":"IF($B$45=\"On\",$E3069-$D$18,0)","v":-1.9657820739782346},{"$f":"IF($B$45=\"On\",$E4069-$D$18,0)","v":-1.861983427080415},{"$f":"IF($B$45=\"On\",$E5069-$D$18,0)","v":0.19664808015510116},{"$f":"IF($B$45=\"On\",$E6069-$D$18,0)","v":0.50701021489313258},{"$f":"IF($B$45=\"On\",$E7069-$D$18,0)","v":-0.94760067648017099},{"$f":"IF($B$45=\"On\",$E8069-$D$18,0)","v":0.75985792109943007},{"$f":"IF($B$45=\"On\",$E9069-$D$18,0)","v":-3.2282063720943959},{"$f":"IF($B$45=\"On\",$E10069-$D$18,0)","v":-1.8471758982218525},{"$f":"IF($B$45=\"On\",$E11069-$D$18,0)","v":1.2967183703123},null,{"$f":"(S$53-S$58)*((1+(T$55+T69)/100)*(1-S$62)+S$62*((1+(T$57+AR69)/100)))/(1+(T$54+H69)/100)-(T$56+AF69)+T$58","v":54.054816036843526},{"$f":"(BE69-T$58)*((1+(U$55+U69)/100)*(1-T$62)+T$62*((1+(U$57+AS69)/100)))/(1+(U$54+I69)/100)-(U$56+AG69)+U$58","v":48.040925263869333},44.639682187846049,41.466821570605774,38.992866936189188,40.867626415673215,39.048143309762118,40.336853085209441,43.765271786683506,46.10405333935045,49.631997479743887,43.703591430743423,null,null,{"$f":"IF($B$42=\"On\",MIN($B69-$D$15,$D$42),0)","v":7.8805761745868255},{"$f":"IF($B$42=\"On\",MIN($B1069-$D$15,$D$42),0)","v":2.8742418032482622},{"$f":"IF($B$42=\"On\",MIN($B2069-$D$15,$D$42),0)","v":5.0281450822970175},{"$f":"IF($B$42=\"On\",MIN($B3069-$D$15,$D$42),0)","v":-1.178299031636431},{"$f":"IF($B$42=\"On\",MIN($B4069-$D$15,$D$42),0)","v":-0.12025140153955727},{"$f":"IF($B$42=\"On\",MIN($B5069-$D$15,$D$42),0)","v":-2.9318296406007098},{"$f":"IF($B$42=\"On\",MIN($B6069-$D$15,$D$42),0)","v":4.2018972025172312},{"$f":"IF($B$42=\"On\",MIN($B7069-$D$15,$D$42),0)","v":-2.0880989110308352},{"$f":"IF($B$42=\"On\",MIN($B8069-$D$15,$D$42),0)","v":-4.971239479933498E-3},{"$f":"IF($B$42=\"On\",MIN($B9069-$D$15,$D$42),0)","v":0.9266411364296836},{"$f":"IF($B$42=\"On\",MIN($B10069-$D$15,$D$42),0)","v":-5.0471215265999687},{"$f":"IF($B$42=\"On\",MIN($B11069-$D$15,$D$42),0)","v":6.6374914658813546},{"$f":"IF($B$43=\"On\",MAX($C69-$D$16,$D$43),0)","v":1.56679970623461},{"$f":"IF($B$43=\"On\",MAX($C1069-$D$16,$D$43),0)","v":0.57490154626450707},{"$f":"IF($B$43=\"On\",MAX($C2069-$D$16,$D$43),0)","v":1.5059902832979493},{"$f":"IF($B$43=\"On\",MAX($C3069-$D$16,$D$43),0)","v":-1.4966980219633541},{"$f":"IF($B$43=\"On\",MAX($C4069-$D$16,$D$43),0)","v":-1.1549416920722955},{"$f":"IF($B$43=\"On\",MAX($C5069-$D$16,$D$43),0)","v":0.60821273579868684},{"$f":"IF($B$43=\"On\",MAX($C6069-$D$16,$D$43),0)","v":-0.37983161764872886},{"$f":"IF($B$43=\"On\",MAX($C7069-$D$16,$D$43),0)","v":-0.54091117246926412},{"$f":"IF($B$43=\"On\",MAX($C8069-$D$16,$D$43),0)","v":0.74377225330307972},{"$f":"IF($B$43=\"On\",MAX($C9069-$D$16,$D$43),0)","v":-2.6907833513876742},{"$f":"IF($B$43=\"On\",MAX($C10069-$D$16,$D$43),0)","v":-1.4964272085958878},{"$f":"IF($B$43=\"On\",MAX($C11069-$D$16,$D$43),0)","v":0.58212612810490594},{"$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$44),0)","v":-0.23251133309087635},{"$f":"IF($B$44=\"On\",MIN($D6069-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D7069-$D$17,$D$44),0)","v":-0.37692472808878108},{"$f":"IF($B$44=\"On\",MIN($D8069-$D$17,$D$44),0)","v":-2.6956797187336274},{"$f":"IF($B$44=\"On\",MIN($D9069-$D$17,$D$44),0)","v":-3.4796826454647514},{"$f":"IF($B$44=\"On\",MIN($D10069-$D$17,$D$44),0)","v":-1.6166942159046029},{"$f":"IF($B$44=\"On\",MIN($D11069-$D$17,$D$44),0)","v":0},{"$f":"IF($B$45=\"On\",MAX($E69-$D$18,$D$45),0)","v":1.8292441868878686},{"$f":"IF($B$45=\"On\",MAX($E1069-$D$18,$D$45),0)","v":1.3658250671611494},{"$f":"IF($B$45=\"On\",MAX($E2069-$D$18,$D$45),0)","v":2.1306229761037283},{"$f":"IF($B$45=\"On\",MAX($E3069-$D$18,$D$45),0)","v":-1.9657820739782346},{"$f":"IF($B$45=\"On\",MAX($E4069-$D$18,$D$45),0)","v":-1.861983427080415},{"$f":"IF($B$45=\"On\",MAX($E5069-$D$18,$D$45),0)","v":0.19664808015510116},{"$f":"IF($B$45=\"On\",MAX($E6069-$D$18,$D$45),0)","v":0.50701021489313258},{"$f":"IF($B$45=\"On\",MAX($E7069-$D$18,$D$45),0)","v":-0.94760067648017099},{"$f":"IF($B$45=\"On\",MAX($E8069-$D$18,$D$45),0)","v":0.75985792109943007},{"$f":"IF($B$45=\"On\",MAX($E9069-$D$18,$D$45),0)","v":-3.2282063720943959},{"$f":"IF($B$45=\"On\",MAX($E10069-$D$18,$D$45),0)","v":-1.8471758982218525},{"$f":"IF($B$45=\"On\",MAX($E11069-$D$18,$D$45),0)","v":1.2967183703123},null,{"$f":"(S$53-S$58)*((1+(T$55+CE69)/100)*(1-S$62)+S$62*((1+(T$57+DC69)/100)))/(1+(T$54+BS69)/100)-(T$56+CQ69)+T$58","v":58.74613010558344},{"$f":"(DP69-T$58)*((1+(U$55+CF69)/100)*(1-T$62)+T$62*((1+(U$57+DD69)/100)))/(1+(U$54+BT69)/100)-(U$56+CR69)+U$58","v":58.768329006846336},57.317226151787338,57.367029037420743,57.079328490224455,59.464419228460763,57.69216283472484,59.130437178267634,62.613598517968349,64.163075607169674,68.213071855885318,65.147920837230046]
[{"$f":"A69+1","v":2},-0.88383426481421878,7.6992698411977099,1.1155806324498299,2.2992846958094919,null,null,{"$f":"IF($B$42=\"On\",$B70-$D$15,0)","v":-3.1136080409136495},{"$f":"IF($B$42=\"On\",$B1070-$D$15,0)","v":4.2720817436459946},{"$f":"IF($B$42=\"On\",$B2070-$D$15,0)","v":5.4381908443078411},{"$f":"IF($B$42=\"On\",$B3070-$D$15,0)","v":6.5334936729035489},{"$f":"IF($B$42=\"On\",$B4070-$D$15,0)","v":9.4726253104961966E-2},{"$f":"IF($B$42=\"On\",$B5070-$D$15,0)","v":1.9175541467814421},{"$f":"IF($B$42=\"On\",$B6070-$D$15,0)","v":-9.2871204476301816E-2},{"$f":"IF($B$42=\"On\",$B7070-$D$15,0)","v":-3.0194396834834163},{"$f":"IF($B$42=\"On\",$B8070-$D$15,0)","v":4.3066714598413354},{"$f":"IF($B$42=\"On\",$B9070-$D$15,0)","v":-2.0938690822956003},{"$f":"IF($B$42=\"On\",$B10070-$D$15,0)","v":0.8458841446978993},{"$f":"IF($B$42=\"On\",$B11070-$D$15,0)","v":4.2825649155973178},{"$f":"IF($B$43=\"On\",$C70-$D$16,0)","v":1.130439316725079},{"$f":"IF($B$43=\"On\",$C1070-$D$16,0)","v":-2.2683333511450314},{"$f":"IF($B$43=\"On\",$C2070-$D$16,0)","v":-3.1407793432714826E-2},{"$f":"IF($B$43=\"On\",$C3070-$D$16,0)","v":1.45204009554962},{"$f":"IF($B$43=\"On\",$C4070-$D$16,0)","v":-0.4258525612230839},{"$f":"IF($B$43=\"On\",$C5070-$D$16,0)","v":-0.45351425520739497},{"$f":"IF($B$43=\"On\",$C6070-$D$16,0)","v":-1.2906900420683804},{"$f":"IF($B$43=\"On\",$C7070-$D$16,0)","v":0.29460096723652374},{"$f":"IF($B$43=\"On\",$C8070-$D$16,0)","v":-0.99942280401523576},{"$f":"IF($B$43=\"On\",$C9070-$D$16,0)","v":-1.3128447890041484},{"$f":"IF($B$43=\"On\",$C10070-$D$16,0)","v":1.166764369774298},{"$f":"IF($B$43=\"On\",$C11070-$D$16,0)","v":1.3223554742967938},{"$f":"IF($B$44=\"On\",$D70-$D$17,0)","v":3.275928722224692},{"$f":"IF($B$44=\"On\",$D1070-$D$17,0)","v":-2.078583641809022},{"$f":"IF($B$44=\"On\",$D2070-$D$17,0)","v":-1.5836358332397178},{"$f":"IF($B$44=\"On\",$D3070-$D$17,0)","v":4.6803975534879081},{"$f":"IF($B$44=\"On\",$D4070-$D$17,0)","v":3.0355867249669379},{"$f":"IF($B$44=\"On\",$D5070-$D$17,0)","v":0.37083664066292354},{"$f":"IF($B$44=\"On\",$D6070-$D$17,0)","v":-1.9783128025386487},{"$f":"IF($B$44=\"On\",$D7070-$D$17,0)","v":-1.5913483816635594},{"$f":"IF($B$44=\"On\",$D8070-$D$17,0)","v":0.16254187705907785},{"$f":"IF($B$44=\"On\",$D9070-$D$17,0)","v":0.33569356993942834},{"$f":"IF($B$44=\"On\",$D10070-$D$17,0)","v":4.8664501027815366},{"$f":"IF($B$44=\"On\",$D11070-$D$17,0)","v":7.5107697057928124},{"$f":"IF($B$45=\"On\",$E70-$D$18,0)","v":1.0615450910649959},{"$f":"IF($B$45=\"On\",$E1070-$D$18,0)","v":-1.8182804621341206},{"$f":"IF($B$45=\"On\",$E2070-$D$18,0)","v":0.52807887399526487},{"$f":"IF($B$45=\"On\",$E3070-$D$18,0)","v":1.9476022230666283},{"$f":"IF($B$45=\"On\",$E4070-$D$18,0)","v":-0.1267648274341886},{"$f":"IF($B$45=\"On\",$E5070-$D$18,0)","v":0.61595663817137969},{"$f":"IF($B$45=\"On\",$E6070-$D$18,0)","v":-1.3741399424212279},{"$f":"IF($B$45=\"On\",$E7070-$D$18,0)","v":-0.11855949303638269},{"$f":"IF($B$45=\"On\",$E8070-$D$18,0)","v":-1.2360742881561777},{"$f":"IF($B$45=\"On\",$E9070-$D$18,0)","v":-1.6583554191221275},{"$f":"IF($B$45=\"On\",$E10070-$D$18,0)","v":1.6550301513068824},{"$f":"IF($B$45=\"On\",$E11070-$D$18,0)","v":1.7588289400815522},null,{"$f":"(S$53-S$58)*((1+(T$55+T70)/100)*(1-S$62)+S$62*((1+(T$57+AR70)/100)))/(1+(T$54+H70)/100)-(T$56+AF70)+T$58","v":60.732750066050841},{"$f":"(BE70-T$58)*((1+(U$55+U70)/100)*(1-T$62)+T$62*((1+(U$57+AS70)/100)))/(1+(U$54+I70)/100)-(U$56+AG70)+U$58","v":60.386279939355163},59.41162133003732,52.60557716636692,49.893987350991331,49.090352489851433,50.948393119275266,54.415899370392914,51.984427942812438,52.33998834496245,48.156941435396533,39.901241254399814,null,null,{"$f":"IF($B$42=\"On\",MIN($B70-$D$15,$D$42),0)","v":-3.1136080409136495},{"$f":"IF($B$42=\"On\",MIN($B1070-$D$15,$D$42),0)","v":4.2720817436459946},{"$f":"IF($B$42=\"On\",MIN($B2070-$D$15,$D$42),0)","v":5.4381908443078411},{"$f":"IF($B$42=\"On\",MIN($B3070-$D$15,$D$42),0)","v":6.5334936729035489},{"$f":"IF($B$42=\"On\",MIN($B4070-$D$15,$D$42),0)","v":9.4726253104961966E-2},{"$f":"IF($B$42=\"On\",MIN($B5070-$D$15,$D$42),0)","v":1.9175541467814421},{"$f":"IF($B$42=\"On\",MIN($B6070-$D$15,$D$42),0)","v":-9.2871204476301816E-2},{"$f":"IF($B$42=\"On\",MIN($B7070-$D$15,$D$42),0)","v":-3.0194396834834163},{"$f":"IF($B$42=\"On\",MIN($B8070-$D$15,$D$42),0)","v":4.3066714598413354},{"$f":"IF($B$42=\"On\",MIN($B9070-$D$15,$D$42),0)","v":-2.0938690822956003},{"$f":"IF($B$42=\"On\",MIN($B10070-$D$15,$D$42),0)","v":0.8458841446978993},{"$f":"IF($B$42=\"On\",MIN($B11070-$D$15,$D$42),0)","v":4.2825649155973178},{"$f":"IF($B$43=\"On\",MAX($C70-$D$16,$D$43),0)","v":1.130439316725079},{"$f":"IF($B$43=\"On\",MAX($C1070-$D$16,$D$43),0)","v":-2.2683333511450314},{"$f":"IF($B$43=\"On\",MAX($C2070-$D$16,$D$43),0)","v":-3.1407793432714826E-2},{"$f":"IF($B$43=\"On\",MAX($C3070-$D$16,$D$43),0)","v":1.45204009554962},{"$f":"IF($B$43=\"On\",MAX($C4070-$D$16,$D$43),0)","v":-0.4258525612230839},{"$f":"IF($B$43=\"On\",MAX($C5070-$D$16,$D$43),0)","v":-0.45351425520739497},{"$f":"IF($B$43=\"On\",MAX($C6070-$D$16,$D$43),0)","v":-1.2906900420683804},{"$f":"IF($B$43=\"On\",MAX($C7070-$D$16,$D$43),0)","v":0.29460096723652374},{"$f":"IF($B$43=\"On\",MAX($C8070-$D$16,$D$43),0)","v":-0.99942280401523576},{"$f":"IF($B$43=\"On\",MAX($C9070-$D$16,$D$43),0)","v":-1.3128447890041484},{"$f":"IF($B$43=\"On\",MAX($C10070-$D$16,$D$43),0)","v":1.166764369774298},{"$f":"IF($B$43=\"On\",MAX($C11070-$D$16,$D$43),0)","v":1.3223554742967938},{"$f":"IF($B$44=\"On\",MIN($D70-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D1070-$D$17,$D$44),0)","v":-2.078583641809022},{"$f":"IF($B$44=\"On\",MIN($D2070-$D$17,$D$44),0)","v":-1.5836358332397178},{"$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$44=\"On\",MIN($D6070-$D$17,$D$44),0)","v":-1.9783128025386487},{"$f":"IF($B$44=\"On\",MIN($D7070-$D$17,$D$44),0)","v":-1.5913483816635594},{"$f":"IF($B$44=\"On\",MIN($D8070-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D9070-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D10070-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D11070-$D$17,$D$44),0)","v":0},{"$f":"IF($B$45=\"On\",MAX($E70-$D$18,$D$45),0)","v":1.0615450910649959},{"$f":"IF($B$45=\"On\",MAX($E1070-$D$18,$D$45),0)","v":-1.8182804621341206},{"$f":"IF($B$45=\"On\",MAX($E2070-$D$18,$D$45),0)","v":0.52807887399526487},{"$f":"IF($B$45=\"On\",MAX($E3070-$D$18,$D$45),0)","v":1.9476022230666283},{"$f":"IF($B$45=\"On\",MAX($E4070-$D$18,$D$45),0)","v":-0.1267648274341886},{"$f":"IF($B$45=\"On\",MAX($E5070-$D$18,$D$45),0)","v":0.61595663817137969},{"$f":"IF($B$45=\"On\",MAX($E6070-$D$18,$D$45),0)","v":-1.3741399424212279},{"$f":"IF($B$45=\"On\",MAX($E7070-$D$18,$D$45),0)","v":-0.11855949303638269},{"$f":"IF($B$45=\"On\",MAX($E8070-$D$18,$D$45),0)","v":-1.2360742881561777},{"$f":"IF($B$45=\"On\",MAX($E9070-$D$18,$D$45),0)","v":-1.6583554191221275},{"$f":"IF($B$45=\"On\",MAX($E10070-$D$18,$D$45),0)","v":1.6550301513068824},{"$f":"IF($B$45=\"On\",MAX($E11070-$D$18,$D$45),0)","v":1.7588289400815522},null,{"$f":"(S$53-S$58)*((1+(T$55+CE70)/100)*(1-S$62)+S$62*((1+(T$57+DC70)/100)))/(1+(T$54+BS70)/100)-(T$56+CQ70)+T$58","v":64.008678788275532},{"$f":"(DP70-T$58)*((1+(U$55+CF70)/100)*(1-T$62)+T$62*((1+(U$57+DD70)/100)))/(1+(U$54+BT70)/100)-(U$56+CR70)+U$58","v":63.434902856408883},62.316680146662257,60.063701960720998,60.349888277504924,59.698031918941176,61.38129260409135,65.115705025497491,62.263332906610046,62.966813685125523,63.663349091692105,62.46445370933003]
[{"$f":"A70+1","v":3},-0.10414635257117588,6.0824026080915248,-1.8722163308316626,0.57533399624821757,null,null,-2.3339201286706066,-1.7713681637065855,-7.8468337450058145,2.238652735896852,-3.4074093146321101,-0.33119698944959053,12.184254855504729,-1.8885943187273131,2.067874438735954,2.9080828676098376,3.3555291509306251E-3,-2.1617868902521709,-0.48642791638110605,-1.0721105691913699,-2.4101789268779257,-0.95170720455263336,1.3467937686768803,-2.2722513017955377,1.8931322819349639,-1.4296385232459006,4.5835542532014486,-1.0773538775241382,1.0522523621893791,-0.21471736453811197,0.28813175894319953,0.63194948158391062,-4.6294076125396977,1.6390258960976483,0.19697962920489154,0.83112175132657518,7.4742103336628158,7.7230412359048017,3.6091351143068549,2.2034585642531797,2.2498398437684255,2.3121735281390783,-0.66240560849627839,-1.7559159723679498,-3.317900410703686,-0.59863819321336653,0.63579877034427112,-3.4080293154235477,3.2766812860625665,-2.0375339565171875,5.4238981612996824,-1.1991216936720934,1.0527675682323101,-0.85277730657010054,null,62.368012230126183,{"$f":"(BE71-T$58)*((1+(U$55+U71)/100)*(1-T$62)+T$62*((1+(U$57+AS71)/100)))/(1+(U$54+I71)/100)-(U$56+AG71)+U$58","v":62.792486736254332},70.697678420867845,67.490944647135478,70.614829592020939,68.328377563399428,55.775073820880749,48.452994006426884,46.590908195881838,43.108121097996452,41.705338894947573,40.462851011551848,null,null,-2.3339201286706066,-1.7713681637065855,-7.8468337450058145,2.238652735896852,-3.4074093146321101,-0.33119698944959053,12.184254855504729,-1.8885943187273131,2.067874438735954,2.9080828676098376,3.3555291509306251E-3,-2.1617868902521709,-0.48642791638110605,-1.0721105691913699,-2.4101789268779257,-0.95170720455263336,1.3467937686768803,-2.2722513017955377,1.8931322819349639,-1.4296385232459006,4.5835542532014486,-1.0773538775241382,1.0522523621893791,-0.21471736453811197,0,0,-4.6294076125396977,0,0,0,0,0,0,0,0,0,-0.66240560849627839,-1.7559159723679498,-3.317900410703686,-0.59863819321336653,0.63579877034427112,-3.4080293154235477,3.2766812860625665,-2.0375339565171875,5.4238981612996824,-1.1991216936720934,1.0527675682323101,-0.85277730657010054,null,62.656143989069385,{"$f":"(DP71-T$58)*((1+(U$55+CF71)/100)*(1-T$62)+T$62*((1+(U$57+DD71)/100)))/(1+(U$54+BT71)/100)-(U$56+CR71)+U$58","v":63.709812954123834},71.661554201829759,70.066315675797782,73.494096690997992,71.953954334770827,66.563542936875791,66.922912926924454,69.113010742727724,66.880504380392793,67.856850563685214,69.217069701594383]
[4,1.7626153002922145,7.1221619484667444,-0.26894744055711861,1.6940267929495236,null,null,-0.46715847580721626,-0.97202500056779773,-1.8008053091907725,6.5035019088133952,-0.65069030289599095,5.0830760536625883,-0.99978396277725801,-7.3142213038447856,4.523812944394356,3.5978859794257945,4.8568411423080411,4.2732976305445076,0.55333142399411361,-1.0823586179712557,-1.2095633307054277,-0.64033224042103232,2.5410786000153553,1.2359671062840381,-0.18085794671210564,1.6047669285263879,-0.88212025591395449,-0.91610599400959103,-1.565007434150643,0.37913756429769574,1.8914006492177435,8.2987754095184219E-2,1.5446854594694317,-2.1803799300679643,-1.6682678230379309,0.24622778442771875,-3.8103804903885754,3.9191050278343762,-0.5236329361282861,4.6397064883232488,3.1263250371780114,1.4883329358818502,0.45628718820502767,-1.4978085388908624,-1.5509196770714826,8.1049103961752911E-2,3.3304303408847309,1.3699221294097381,-0.25198877951439513,0.82658903006779005,-0.44082159735483761,-1.4485117981848585,-0.85347159351685564,0.43789748530729788,null,60.34825404247637,{"$f":"(BE72-T$58)*((1+(U$55+U72)/100)*(1-T$62)+T$62*((1+(U$57+AS72)/100)))/(1+(U$54+I72)/100)-(U$56+AG72)+U$58","v":60.984116230922915},59.841375037379727,58.860981466365551,63.03774435359329,60.982912154641696,65.640339549463192,67.626738843754865,65.34392982818963,58.194693950673958,52.30648257438925,49.41098431165949,null,null,-0.46715847580721626,-0.97202500056779773,-1.8008053091907725,6.5035019088133952,-0.65069030289599095,5.0830760536625883,-0.99978396277725801,-7.3142213038447856,4.523812944394356,3.5978859794257945,4.8568411423080411,4.2732976305445076,0.55333142399411361,-1.0823586179712557,-1.2095633307054277,-0.64033224042103232,2.5410786000153553,1.2359671062840381,-0.18085794671210564,1.6047669285263879,-0.88212025591395449,-0.91610599400959103,-1.565007434150643,0.37913756429769574,0,0,0,-2.1803799300679643,-1.6682678230379309,0,-3.8103804903885754,0,-0.5236329361282861,0,0,0,0.45628718820502767,-1.4978085388908624,-1.5509196770714826,8.1049103961752911E-2,3.3304303408847309,1.3699221294097381,-0.25198877951439513,0.82658903006779005,-0.44082159735483761,-1.4485117981848585,-0.85347159351685564,0.43789748530729788,null,62.239654691694113,{"$f":"(DP72-T$58)*((1+(U$55+CF72)/100)*(1-T$62)+T$62*((1+(U$57+DD72)/100)))/(1+(U$54+BT72)/100)-(U$56+CR72)+U$58","v":62.928795757982748},63.337693625826383,62.14287823384128,66.429890040228415,64.489623730978593,69.157774292085875,75.353524494780757,72.670735150144381,69.80106359450501,66.347293912830963,64.379775838052041]
[5,2.8537923803707974,9.0861037581278215,-0.88564656079162418,4.0862567983748299,null,null,0.62401860427136668,-5.7739014865703986E-2,-1.0313512404075085,5.1976980010856648,-3.2014233712286777,2.018806720840483,-0.90592244795839871,3.3794021436466553,-1.3740005409616427,-2.4039074059343344,-0.12963188471161002,-4.2698442507585126,2.5172732336551906,0.23750654680436067,0.91208686002274231,0.6393189637333494,0.36610635722850127,-1.1308887627956823,-1.1568776268226086,2.9177030003157203,-1.5593879088061549,-0.65136861848563576,-0.80968775851084107,-0.97427606240196685,1.274701528983238,2.4561020038764156,5.9481821373189332,-5.4515910069983242E-2,-2.0842039658777045,-0.37374878519903909,2.9890230344673725,2.2343139057805894,-2.0077570102729414,-1.6487473028854489,-3.7543177954653189,-2.6070009039945763,2.8485171936303342,0.69901808893112194,0.13099903016776326,1.5864123571621194,-0.91462311077736513,-1.3942461373264605,-0.53999260727939258,3.6575565720309111,-2.6986321108899651,-1.0494893075405125,-0.6037053539904812,-1.040283027907466,null,61.56972727259955,{"$f":"(BE73-T$58)*((1+(U$55+U73)/100)*(1-T$62)+T$62*((1+(U$57+AS73)/100)))/(1+(U$54+I73)/100)-(U$56+AG73)+U$58","v":60.37172536796718},55.433532073188132,53.900065644909006,57.94921405043862,56.899198270664712,54.380435824372242,52.508192207497295,54.491597133049659,57.327092035284757,61.141116582893154,66.051691253686243,null,null,0.62401860427136668,-5.7739014865703986E-2,-1.0313512404075085,5.1976980010856648,-3.2014233712286777,2.018806720840483,-0.90592244795839871,3.3794021436466553,-1.3740005409616427,-2.4039074059343344,-0.12963188471161002,-4.2698442507585126,2.5172732336551906,0.23750654680436067,0.91208686002274231,0.6393189637333494,0.36610635722850127,-1.1308887627956823,-1.1568776268226086,2.9177030003157203,-1.5593879088061549,-0.65136861848563576,-0.80968775851084107,-0.97427606240196685,0,0,0,-5.4515910069983242E-2,-2.0842039658777045,-0.37374878519903909,0,0,-2.0077570102729414,-1.6487473028854489,-3.7543177954653189,-2.6070009039945763,2.8485171936303342,0.69901808893112194,0.13099903016776326,1.5864123571621194,-0.91462311077736513,-1.3942461373264605,-0.53999260727939258,3.6575565720309111,-2.6986321108899651,-1.0494893075405125,-0.6037053539904812,-1.040283027907466,null,62.844428801582787,{"$f":"(DP73-T$58)*((1+(U$55+CF73)/100)*(1-T$62)+T$62*((1+(U$57+DD73)/100)))/(1+(U$54+BT73)/100)-(U$56+CR73)+U$58","v":64.094512245829463},65.156733919659644,63.262900349883871,67.559180127206687,66.168020250728517,66.605745965096119,66.910457390639507,68.712275917494068,71.69672944840778,75.366520039592075,80.677731237342613]
[6,0.99277796190793355,3.5039116784882136,-2.3136231098013749,-1.6299387759922424,null,null,-1.2369958141914972,-1.53677463955023,0.24617253779702697,1.6262864543381323,3.8466645231201566,5.1463335481709338,2.4568923914451188,1.4987967925748764,-3.5453226306616972,1.8123601925527693,-1.8812399065938652,-2.2182815625007293,-3.0649188459844172,-2.0288050284136272,1.5992983909526046,1.4800228452903443,1.1275935748467631,2.2059402868990716,1.3473938322622647,-1.4318623142985194,-0.91273271013019119,-1.8023001974356418,-0.42141956474066689,-3.1437883880657345,-0.15327502002651272,-3.2746399539664095,-1.4036044501381957,3.4872264935927388,3.6643239753334225,7.3604346447877704,-1.3261731727542476,-0.46489184994447452,-0.83481891473204506,2.5980188046421477,-6.2105035633375767,-4.2036553886153794,-2.8676783807367383,-2.6924777748415645,3.1072421053465034,2.0835456892521007,1.5953826931436426,2.7552786794009432,1.0053442776498309,-2.034220000272605,-0.65891544284117221,-2.73639088914405,-0.44412477589770649,-3.3455085940885976,null,60.94821437895552,{"$f":"(BE74-T$58)*((1+(U$55+U74)/100)*(1-T$62)+T$62*((1+(U$57+AS74)/100)))/(1+(U$54+I74)/100)-(U$56+AG74)+U$58","v":64.617643507886541},67.601047560806151,64.621767772631586,60.000357366526401,51.56566918978919,52.722387961101035,51.958672769046061,54.582532730447326,50.296673908535944,57.588422943065154,61.58900585048697,null,null,-1.2369958141914972,-1.53677463955023,0.24617253779702697,1.6262864543381323,3.8466645231201566,5.1463335481709338,2.4568923914451188,1.4987967925748764,-3.5453226306616972,1.8123601925527693,-1.8812399065938652,-2.2182815625007293,-3.0649188459844172,-2.0288050284136272,1.5992983909526046,1.4800228452903443,1.1275935748467631,2.2059402868990716,1.3473938322622647,-1.4318623142985194,-0.91273271013019119,-1.8023001974356418,-0.42141956474066689,-3.1437883880657345,-0.15327502002651272,-3.2746399539664095,-1.4036044501381957,0,0,0,-1.3261731727542476,-0.46489184994447452,-0.83481891473204506,0,-6.2105035633375767,-4.2036553886153794,-2.8676783807367383,-2.6924777748415645,3.1072421053465034,2.0835456892521007,1.5953826931436426,2.7552786794009432,1.0053442776498309,-2.034220000272605,-0.65891544284117221,-2.73639088914405,-0.44412477589770649,-3.3455085940885976,null,60.94821437895552,{"$f":"(DP74-T$58)*((1+(U$55+CF74)/100)*(1-T$62)+T$62*((1+(U$57+DD74)/100)))/(1+(U$54+BT74)/100)-(U$56+CR74)+U$58","v":64.617643507886541},67.601047560806151,68.108994266224329,67.066777244336265,65.792629048691623,66.71255092746263,65.446880487644123,68.383047838180346,66.092887014139492,73.533641017021324,77.299744291772825]
[7,-1.8876093624769155,4.5984783057512377,-3.8808371259857566,-1.189424400065745,null,null,-4.1173831385763462,-1.3400391975580499,-3.2895679222455958,6.4440310650769037,-3.6445031206228502,9.7823567203771944E-2,-6.7975424311214967,4.2793540331658688,1.1010078144434496,2.1477576956358453,7.0880110511956795,1.6857188626432311,-1.9703522187213931,-0.29159238713503743,1.5160331635715174,1.3625864472157581,0.7887632497230328,-0.12971624449865171,-2.7269863203417612,-1.2071149431072064,0.850941189227993,1.4083810929785887,0.50200501766051708,0.18706843844069976,-1.7204890362108944,2.6678989373875419,-0.17812654357706403,0.38188980901675018,-1.9630789407627454,2.3199117251302286,-6.0662365763444779,-2.2598561416757947,-4.8834658099848038,-1.9040807964172579,-0.70056009892803583,0.96210775038627228,-2.427164004810241,1.4316029041070211E-2,1.0206100529124524,1.3845319912818483,0.67878780407444217,-0.38685009153999705,-3.5977243101373855,-1.3536266389073401,1.3451010900770421,1.6452018017773262,1.4985089139492944,0.4228939144287549,null,64.447742264384217,{"$f":"(BE75-T$58)*((1+(U$55+U75)/100)*(1-T$62)+T$62*((1+(U$57+AS75)/100)))/(1+(U$54+I75)/100)-(U$56+AG75)+U$58","v":63.412254915704878},66.529220853909976,63.539408460606502,68.679845043329152,66.404094657714865,75.216226034367551,73.952125307263273,79.162637633949316,80.915744722529027,77.600125506539854,75.948458696457323,null,null,-4.1173831385763462,-1.3400391975580499,-3.2895679222455958,6.4440310650769037,-3.6445031206228502,9.7823567203771944E-2,-6.7975424311214967,4.2793540331658688,1.1010078144434496,2.1477576956358453,7.0880110511956795,1.6857188626432311,-1.9703522187213931,-0.29159238713503743,1.5160331635715174,1.3625864472157581,0.7887632497230328,-0.12971624449865171,-2.7269863203417612,-1.2071149431072064,0.850941189227993,1.4083810929785887,0.50200501766051708,0.18706843844069976,-1.7204890362108944,0,-0.17812654357706403,0,-1.9630789407627454,0,-6.0662365763444779,-2.2598561416757947,-4.8834658099848038,-1.9040807964172579,-0.70056009892803583,0,-2.427164004810241,1.4316029041070211E-2,1.0206100529124524,1.3845319912818483,0.67878780407444217,-0.38685009153999705,-3.5977243101373855,-1.3536266389073401,1.3451010900770421,1.6452018017773262,1.4985089139492944,0.4228939144287549,null,64.447742264384217,{"$f":"(DP75-T$58)*((1+(U$55+CF75)/100)*(1-T$62)+T$62*((1+(U$57+DD75)/100)))/(1+(U$54+BT75)/100)-(U$56+CR75)+U$58","v":66.080153853092426},69.316497045165988,66.579076829303219,71.846712200954826,71.86552234788283,80.852578649680183,79.272503309585886,84.461559323695582,86.161337332125385,82.539628067009531,81.764964395462869]
[8,2.3959861731020506,6.920597568648641,-1.2040157225434271,1.5706289872472856,null,null,0.16621239700261992,-1.932086229579389,4.7769084372908779,0.20785434915806267,-0.24210782056671087,-8.2704381479524187,2.3865942016401904,-0.25911088723296483,1.0142588712546088,2.1237542048200853,1.8000487764960793,6.345996649973249,0.35176704417601012,-2.5030886263263783,0.15490557588207032,2.0767982848219724,0.84300544155633172,-1.4103701923629393,1.6887930643924545,1.3658530633465942,-0.75411618550851678,0.16741749580698428,-1.0333959587313295,1.0999147258035133,0.956332367231435,-3.7072575844106801,2.6496732621090819,3.5152545246789213,-0.79738659018235625,-3.3124842484245889,-0.49751717676002061,4.9362706604550546,-4.1888717154279016,5.3329994188832437,0.69086783746740643,2.7371384519089608,0.33288938250278965,-3.1905348028063756,0.44766425866630111,2.2987034567847227,0.53774409946122126,-2.3652721621365709,1.0312850076225144,1.2114157300671848,-0.38138206559500898,-2.5046696094466192E-3,-0.66389490318470346,2.5268203010602113,null,60.866791715449978,{"$f":"(BE76-T$58)*((1+(U$55+U76)/100)*(1-T$62)+T$62*((1+(U$57+AS76)/100)))/(1+(U$54+I76)/100)-(U$56+AG76)+U$58","v":64.911632461914209},59.866872899305527,57.847011974738507,59.625487321395156,67.086231648714246,67.298010901194104,63.636685634694729,67.252265142062527,60.987918619021642,59.172629302715471,54.497920687431396,null,null,0.16621239700261992,-1.932086229579389,4.7769084372908779,0.20785434915806267,-0.24210782056671087,-8.2704381479524187,2.3865942016401904,-0.25911088723296483,1.0142588712546088,2.1237542048200853,1.8000487764960793,6.345996649973249,0.35176704417601012,-2.5030886263263783,0.15490557588207032,2.0767982848219724,0.84300544155633172,-1.4103701923629393,1.6887930643924545,1.3658530633465942,-0.75411618550851678,0.16741749580698428,-1.0333959587313295,1.0999147258035133,0,-3.7072575844106801,0,0,-0.79738659018235625,-3.3124842484245889,-0.49751717676002061,0,-4.1888717154279016,0,0,0,0.33288938250278965,-3.1905348028063756,0.44766425866630111,2.2987034567847227,0.53774409946122126,-2.3652721621365709,1.0312850076225144,1.2114157300671848,-0.38138206559500898,-2.5046696094466192E-3,-0.66389490318470346,2.5268203010602113,null,61.82312408268141,{"$f":"(DP76-T$58)*((1+(U$55+CF76)/100)*(1-T$62)+T$62*((1+(U$57+DD76)/100)))/(1+(U$54+BT76)/100)-(U$56+CR76)+U$58","v":65.84685310120436},63.413320324464884,64.975481048197707,66.804368064212596,74.705009584225508,74.806463945585961,76.157216402980083,79.532667968159245,78.309722320937027,76.677591982686693,73.963667647241152]
[9,-4.6435756559409214,5.9371263426194023,-3.4167258535349911,-0.57554582568216772,null,null,-6.8733494320403521,1.7099417066474354,6.3438210271405753,-0.47303531635613227,-2.6554231097312915,-1.5719393437096443,1.9427753170251743,0.14340554721630472,-0.37353000529275149,-0.85694747137204752,-3.6928037416871367,1.2406525692828652,-0.63170418185322852,-0.9458277207410406,-0.90009605993576436,-1.3718523685635589,3.4610499858481578,-1.6788363317065711,0.4094865578048088,2.5044187995012734E-2,-0.95388127019372426,-1.0354246858325098,-0.59115170710525877,-2.8792846497858817,-1.256377763760129,0.20259676527781201,-0.78645211743623378,-0.50151031196520313,4.2445034362072835,-6.2358658222845218,5.9763559884306048,2.5754972408731227,-4.0998738069416341E-2,-1.0915791893845754,-7.0710427014337416,-3.5998504597636334,-1.8132854304266637,-1.090010155919052,-0.72693230157297051,-2.0540883965430652,2.5998197301760184,-2.079625148344999,0.15594331671554129,0.62472142541059328,-1.1285137656522439,-0.6701683837618575,-1.2499575366257361,-2.6929198215380743,null,66.071699847699875,{"$f":"(BE77-T$58)*((1+(U$55+U77)/100)*(1-T$62)+T$62*((1+(U$57+AS77)/100)))/(1+(U$54+I77)/100)-(U$56+AG77)+U$58","v":65.08786016273946},61.958318854186125,62.069257278887974,61.665339027591649,68.016233949453976,61.35638759279388,59.250673016240356,59.276639575059107,60.756581393203845,69.763905713189686,71.081698828801379,null,null,-6.8733494320403521,1.7099417066474354,6.3438210271405753,-0.47303531635613227,-2.6554231097312915,-1.5719393437096443,1.9427753170251743,0.14340554721630472,-0.37353000529275149,-0.85694747137204752,-3.6928037416871367,1.2406525692828652,-0.63170418185322852,-0.9458277207410406,-0.90009605993576436,-1.3718523685635589,3.4610499858481578,-1.6788363317065711,0.4094865578048088,2.5044187995012734E-2,-0.95388127019372426,-1.0354246858325098,-0.59115170710525877,-2.8792846497858817,-1.256377763760129,0,-0.78645211743623378,-0.50151031196520313,0,-6.2358658222845218,0,0,-4.0998738069416341E-2,-1.0915791893845754,-7.0710427014337416,-3.5998504597636334,-1.8132854304266637,-1.090010155919052,-0.72693230157297051,-2.0540883965430652,2.5998197301760184,-2.079625148344999,0.15594331671554129,0.62472142541059328,-1.1285137656522439,-0.6701683837618575,-1.2499575366257361,-2.6929198215380743,null,66.071699847699875,{"$f":"(DP77-T$58)*((1+(U$55+CF77)/100)*(1-T$62)+T$62*((1+(U$57+DD77)/100)))/(1+(U$54+BT77)/100)-(U$56+CR77)+U$58","v":65.290456928017264},62.147725820264967,62.256172519690494,66.106817420286703,72.42324285503571,71.65050072812862,72.096126129237931,71.981096949152928,73.407700778095773,82.695721708883411,83.463690233802708]
[10,1.6934638351455615,6.6402116601317642,-6.3391177555592231,0.97738047629984071,null,null,-0.53630994095386919,2.3505255187801817,2.2467954558216503,2.1887222120547465,-8.1051609119067844,2.5488649913179424,1.8448355443500315,-1.0248970957598702,-4.5787461379513754,1.0877826098617547,-2.2606909107420301,-5.3848544746678959,7.1381135659133399E-2,2.78333575361256,0.38082744794758661,-0.89650108286411712,-0.75001712163747314,2.5261507251658504,0.61930056386312327,0.61155833862895914,1.5267272096838802,1.2742515720925134,0.23851746141620556,-2.4152163408827469,-4.1787696657843609,2.9050259871332309,-1.7583396852505855,2.515255402714299,0.1197035248088345,2.4363059109760128,2.0893012478041997,1.7369862371383868,-0.45599993316631648,-0.230267402585008,1.0771926523875679,-6.9899869311962579,-0.26035912844465525,2.9615846751951178,0.7352896612468609,-1.052057360208297,-1.5995309547331589,3.3146714962647792,1.0210944591216442,0.50537326406216088,1.119735444801768,1.7104542930348765,0.49742690303411741,-4.0620514295621204,null,66.120792100557551,{"$f":"(BE78-T$58)*((1+(U$55+U78)/100)*(1-T$62)+T$62*((1+(U$57+AS78)/100)))/(1+(U$54+I78)/100)-(U$56+AG78)+U$58","v":64.428946858129564},65.402116732440504,61.348357421672176,65.991757050869339,64.120823691888603,61.830978011908847,61.342066759472836,65.686666131705493,66.531633571516537,67.465289167164286,76.135282382204579,null,null,-0.53630994095386919,2.3505255187801817,2.2467954558216503,2.1887222120547465,-8.1051609119067844,2.5488649913179424,1.8448355443500315,-1.0248970957598702,-4.5787461379513754,1.0877826098617547,-2.2606909107420301,-5.3848544746678959,7.1381135659133399E-2,2.78333575361256,0.38082744794758661,-0.89650108286411712,-0.75001712163747314,2.5261507251658504,0.61930056386312327,0.61155833862895914,1.5267272096838802,1.2742515720925134,0.23851746141620556,-2.4152163408827469,-4.1787696657843609,0,-1.7583396852505855,0,0,0,0,0,-0.45599993316631648,-0.230267402585008,0,-6.9899869311962579,-0.26035912844465525,2.9615846751951178,0.7352896612468609,-1.052057360208297,-1.5995309547331589,3.3146714962647792,1.0210944591216442,0.50537326406216088,1.119735444801768,1.7104542930348765,0.49742690303411741,-4.0620514295621204,null,66.120792100557551,{"$f":"(DP78-T$58)*((1+(U$55+CF78)/100)*(1-T$62)+T$62*((1+(U$57+DD78)/100)))/(1+(U$54+BT78)/100)-(U$56+CR78)+U$58","v":67.333972845262792},68.261713765138055,66.636048986248682,71.768723620255059,72.332565790222645,72.018644856334618,73.37435761922643,78.37567799692664,79.217397517221414,81.499268921426903,90.394081590701731]
[11,1.7567965551333524,6.8891493190822564,-1.0853705107670382,1.4900907392405156,null,null,-0.4729772209660783,-5.3137924508997294,-1.9625997612940329,11.318962360854105,1.2725263375460374,2.0437457698691874,8.5103780344408229,1.884428174713408,0.86168455321221771,3.9939293367470983,-2.7335163532083606,6.9690135577149634,0.32031879460962553,-1.9033499230171573,-0.61855089822484821,1.8399195332747365,0.43095272425281372,0.44307059537445603,0.31580289551293017,1.5051129296098527,-1.2410371506274078,2.4344364553906725,-3.1888121207878135,1.3629931552817478,1.074977579007824,-1.0601890428114622,-0.23059101038494489,0.67158643603049129,-2.064614402411042,-1.4806408435132816,1.1716534476079978,2.625471601886554,-0.42409672966577405,2.542640982111565,-2.926168776267879,5.301698043283813,0.25235113449601965,-2.7096482519411924,-0.73704515135136417,2.3457329248196794,1.0379762837416135,8.7584572588948584E-2,1.6672080443240469,2.5894073538604383,-1.6324914895179599,3.2802254305985183,-3.8846303314568864,1.1363603680503733,null,61.052359033813843,{"$f":"(BE79-T$58)*((1+(U$55+U79)/100)*(1-T$62)+T$62*((1+(U$57+AS79)/100)))/(1+(U$54+I79)/100)-(U$56+AG79)+U$58","v":64.733785662685804},65.933068248929771,60.516005148980618,62.786729162100499,63.539407591648043,58.674291293362167,56.54362936809536,56.123177379790931,53.431458805707379,56.280389093251834,48.538577021941151,null,null,-0.4729772209660783,-5.3137924508997294,-1.9625997612940329,11.318962360854105,1.2725263375460374,2.0437457698691874,8.5103780344408229,1.884428174713408,0.86168455321221771,3.9939293367470983,-2.7335163532083606,6.9690135577149634,0.32031879460962553,-1.9033499230171573,-0.61855089822484821,1.8399195332747365,0.43095272425281372,0.44307059537445603,0.31580289551293017,1.5051129296098527,-1.2410371506274078,2.4344364553906725,-3.1888121207878135,1.3629931552817478,0,-1.0601890428114622,-0.23059101038494489,0,-2.064614402411042,-1.4806408435132816,0,0,-0.42409672966577405,0,-2.926168776267879,0,0.25235113449601965,-2.7096482519411924,-0.73704515135136417,2.3457329248196794,1.0379762837416135,8.7584572588948584E-2,1.6672080443240469,2.5894073538604383,-1.6324914895179599,3.2802254305985183,-3.8846303314568864,1.1363603680503733,null,62.127336612821665,{"$f":"(DP79-T$58)*((1+(U$55+CF79)/100)*(1-T$62)+T$62*((1+(U$57+DD79)/100)))/(1+(U$54+BT79)/100)-(U$56+CR79)+U$58","v":65.826874395328133},67.039707573219445,62.205478760364251,64.465409388374468,65.182232875430216,61.373480645477059,61.862840015801609,61.301051976594437,61.07808364042176,63.824362205363322,60.962876824670928]
[12,9.5434659641189246E-2,5.0852631264770523,-6.9784046552809462,-0.35233936145887434,null,null,-2.1343391164582415,-3.0601200410076443,-1.5444116372607581,-4.4556320873644459,-2.4212000609619766,-2.6395879715049126,-2.1601470830424687,7.8308049830316806,0.12293555420229119,4.1938916909213466,-1.0381615016899537,-5.4528458864941829,-1.4835673979955786,1.7099931057166255,-0.58087617317540197,1.2065121724564971,1.7970374619767124,1.6088821041481243,2.1822110881329042,0.93592321813099133,-0.7927004741580097,1.4485043486113724,3.0356934240784561E-2,-2.4727035408667817,-4.8180565655060841,4.9534957890035862,-3.1720466998102737,1.9680957220366799,-1.4676270611880429,-2.1602951322801367,-0.23539751901587946,1.6836056757365832,-4.318828313425513,-2.1870732868103726,-2.4286443985966741,-1.3454663858974132,-1.5900789662033703,1.891209679567919,-0.96357396226686309,0.66063333682666792,1.6326102100363233,1.3260319352986609,1.7788984763892117,2.1960153600161032,-0.9992349830800209,1.1495296154072816,-8.5289641417166662E-2,-3.4327987664292694,null,66.845650698060837,{"$f":"(BE80-T$58)*((1+(U$55+U80)/100)*(1-T$62)+T$62*((1+(U$57+AS80)/100)))/(1+(U$54+I80)/100)-(U$56+AG80)+U$58","v":65.860543968303375},69.668333656522989,71.719982429665677,76.501479277163284,81.936466967784966,85.724850396668955,79.654072632352296,83.472063780265685,83.724887137117506,87.18594688680308,90.878551688333005,null,null,-2.1343391164582415,-3.0601200410076443,-1.5444116372607581,-4.4556320873644459,-2.4212000609619766,-2.6395879715049126,-2.1601470830424687,7.8308049830316806,0.12293555420229119,4.1938916909213466,-1.0381615016899537,-5.4528458864941829,-1.4835673979955786,1.7099931057166255,-0.58087617317540197,1.2065121724564971,1.7970374619767124,1.6088821041481243,2.1822110881329042,0.93592321813099133,-0.7927004741580097,1.4485043486113724,3.0356934240784561E-2,-2.4727035408667817,-4.8180565655060841,0,-3.1720466998102737,0,-1.4676270611880429,-2.1602951322801367,-0.23539751901587946,0,-4.318828313425513,-2.1870732868103726,-2.4286443985966741,-1.3454663858974132,-1.5900789662033703,1.891209679567919,-0.96357396226686309,0.66063333682666792,1.6326102100363233,1.3260319352986609,1.7788984763892117,2.1960153600161032,-0.9992349830800209,1.1495296154072816,-8.5289641417166662E-2,-3.4327987664292694,null,66.845650698060837,{"$f":"(DP80-T$58)*((1+(U$55+CF80)/100)*(1-T$62)+T$62*((1+(U$57+DD80)/100)))/(1+(U$54+BT80)/100)-(U$56+CR80)+U$58","v":70.814039757306958},74.656325191416315,78.941833690875413,84.004359002726602,89.708429131890014,93.775631877572607,88.910941257510203,92.596333070339696,92.56377982433969,96.069092395609019,99.940391514883743]
[13,-4.9740119500362772,3.0278010729459082,-3.8716483376561035,-3.8200330490006529,null,null,-7.2037857261357079,-0.15908970105775921,-0.76883702803094511,0.2625544893780134,-0.59985106565908008,-0.44238158269488603,4.9771592906448658,2.5432013520919492,3.9676892130102592,-3.7339480131993286,4.5928743419287166,1.5008006265429814,-3.5410294515267227,-1.8395161000556213,-1.2495652047487402,-1.2148505481388172,-1.9044127515349034,-0.13679569655483004,-0.59107782051274604,-0.49449013756037807,-2.4412586846671989,0.50758884108743274,-0.90675459551262527,-1.2969269412625,-1.7113002478812414,-11.602595819645634,0.56482338298167289,-1.7104806088472762,-2.5962155432598504,2.4406750322095179,-2.712910425935088,-7.7102615169592141,-4.3579254076681311,2.0440981734591981,-4.3469110322561164,3.6459223374102558,-5.0577726537451486,-1.4421455110202985,-1.0486323901710519,-1.2674750585714623,-2.7343914301131469,-9.8646352631049927E-2,-0.39080753274719837,-0.2741896650503548,-1.806832814206784,5.6386471189619813E-2,-0.21071594288383455,-0.76986465576518937,null,64.940385721566727,{"$f":"(BE81-T$58)*((1+(U$55+U81)/100)*(1-T$62)+T$62*((1+(U$57+AS81)/100)))/(1+(U$54+I81)/100)-(U$56+AG81)+U$58","v":76.559719869087516},75.921210735922074,76.922366407042432,78.671985932330543,76.716876967322946,76.000847868028416,81.945234930242307,82.0674438809354,83.49028090181335,84.246175379541924,78.903062095702467,null,null,-7.2037857261357079,-0.15908970105775921,-0.76883702803094511,0.2625544893780134,-0.59985106565908008,-0.44238158269488603,4.9771592906448658,2.5432013520919492,3.9676892130102592,-3.7339480131993286,4.5928743419287166,1.5008006265429814,-3.5410294515267227,-1.8395161000556213,-1.2495652047487402,-1.2148505481388172,-1.9044127515349034,-0.13679569655483004,-0.59107782051274604,-0.49449013756037807,-2.4412586846671989,0.50758884108743274,-0.90675459551262527,-1.2969269412625,-1.7113002478812414,-11.602595819645634,0,-1.7104806088472762,-2.5962155432598504,0,-2.712910425935088,-7.7102615169592141,-4.3579254076681311,0,-4.3469110322561164,0,-5.0577726537451486,-1.4421455110202985,-1.0486323901710519,-1.2674750585714623,-2.7343914301131469,-9.8646352631049927E-2,-0.39080753274719837,-0.2741896650503548,-1.806832814206784,5.6386471189619813E-2,-0.21071594288383455,-0.76986465576518937,null,64.940385721566727,{"$f":"(DP81-T$58)*((1+(U$55+CF81)/100)*(1-T$62)+T$62*((1+(U$57+DD81)/100)))/(1+(U$54+BT81)/100)-(U$56+CR81)+U$58","v":76.559719869087516},76.486034118903746,77.478730666036043,79.217799879776308,79.702681129253449,78.824284034983975,84.678655392092608,84.636003747829449,88.193289801157704,88.70774155537346,86.885553576197495]
[14,4.5807469257154816,5.0260577438589271,-7.0865256170989293,5.0544633019327323E-2,null,null,2.3509731496160509,11.387935359270315,1.1824162583047682,-1.4722250626956197,-4.5637119448700858E-2,-1.9758441503285409,-5.415970064545701,-1.4256081918328476,-3.9415524661452737,-2.077839609598144,1.2707211037468857,4.3408602726910246,-1.5427727806137037,3.9621234545636277,0.35410687904024396,2.682587402529311,0.95852402747855248,-3.5876417185509899,-1.4617389179001652,1.4079900136134667,-0.97781361212005358,-0.94574116397518893,5.6388046181810481E-2,-0.6480353337281759,-4.9261775273240671,6.7331476629943277,-0.43931262548550487,0.58980688247407631,2.6791478668389441,-3.8467598202407647,-2.5604148688468218,6.6811582635087463,-1.7438008732244787,1.6402483121559692,0.79176881322818371,4.928854609750708,-1.1871949717251686,5.3381010625982883,0.8120708625057953,2.579498079527502,0.81647721941222318,-3.5790934234078087,-2.9402679302648531,1.5853601629431304,-1.2875421515289065,-0.88889301108191354,0.45898400196204503,-0.19714796815549507,null,64.758129109468086,{"$f":"(BE82-T$58)*((1+(U$55+U82)/100)*(1-T$62)+T$62*((1+(U$57+AS82)/100)))/(1+(U$54+I82)/100)-(U$56+AG82)+U$58","v":55.427015882216899},55.77701040419786,57.727101302027719,56.034232620862795,59.357054819104526,64.138241832606894,59.569081139738131,63.288788477305978,62.70630037046179,61.685825729973793,54.491860102608193,null,null,2.3509731496160509,11.387935359270315,1.1824162583047682,-1.4722250626956197,-4.5637119448700858E-2,-1.9758441503285409,-5.415970064545701,-1.4256081918328476,-3.9415524661452737,-2.077839609598144,1.2707211037468857,4.3408602726910246,-1.5427727806137037,3.9621234545636277,0.35410687904024396,2.682587402529311,0.95852402747855248,-3.5876417185509899,-1.4617389179001652,1.4079900136134667,-0.97781361212005358,-0.94574116397518893,5.6388046181810481E-2,-0.6480353337281759,-4.9261775273240671,0,-0.43931262548550487,0,0,-3.8467598202407647,-2.5604148688468218,0,-1.7438008732244787,0,0,0,-1.1871949717251686,5.3381010625982883,0.8120708625057953,2.579498079527502,0.81647721941222318,-3.5790934234078087,-2.9402679302648531,1.5853601629431304,-1.2875421515289065,-0.88889301108191354,0.45898400196204503,-0.19714796815549507,null,64.758129109468086,{"$f":"(DP82-T$58)*((1+(U$55+CF82)/100)*(1-T$62)+T$62*((1+(U$57+DD82)/100)))/(1+(U$54+BT82)/100)-(U$56+CR82)+U$58","v":62.160163545211226},62.474822950409006,65.279870255018437,66.320373394020322,69.434759185800914,74.486633748154034,76.846598956974759,80.969518494424108,82.149254717721419,81.650980828907052,78.428785501456957]
[15,-1.2809984603494229,5.9502132243472099,-2.1927435177149346,6.1500913655620382E-2,null,null,-3.5107722364488536,-4.6954647307757496,-4.2561045211900526,0.33846900082664133,-3.4857284403954569,2.5395231127845284,-2.6586278714053657,-2.2692513883392471,5.9756542120632661,1.2965342397311033,0.229984917555762,-0.22492094268326968,-0.61861730012542093,-1.409601202862576,0.12628301422143728,-1.8825365794768363,-1.2819128411089915,0.60861927054875142,1.8464315589416262,-0.57178565761814326,3.7944072817826786,0.50394144002296493,-0.70642835045267205,-0.16610046021380853,-3.2395427940072441E-2,-1.9767063430739737,2.2171060576526647,-3.4615352590108976,-3.6908507888070687,-1.4082553721255895,0.62145406739816589,2.1517392646083375,5.3459512327538148,2.4819866804445847,1.7745189351170898,-0.61716346615067819,-1.1762386910888756,-2.2614198421285265,-0.59923479429138882,-1.8497465200029573,-1.9266454532360473,0.99656318590046822,1.4613824780487279,-1.1498452230822802,5.4188105924834558,0.77020264695420715,-0.37584638413121119,4.1938422433234424E-2,null,63.137110465495276,{"$f":"(BE83-T$58)*((1+(U$55+U83)/100)*(1-T$62)+T$62*((1+(U$57+AS83)/100)))/(1+(U$54+I83)/100)-(U$56+AG83)+U$58","v":67.669479101813764},68.233339413823515,70.659027447045119,76.073976162013878,76.545002688662279,79.424943605903167,78.546241728929161,72.620140792036466,70.022588321994448,68.063069524844863,69.124971582741267,null,null,-3.5107722364488536,-4.6954647307757496,-4.2561045211900526,0.33846900082664133,-3.4857284403954569,2.5395231127845284,-2.6586278714053657,-2.2692513883392471,5.9756542120632661,1.2965342397311033,0.229984917555762,-0.22492094268326968,-0.61861730012542093,-1.409601202862576,0.12628301422143728,-1.8825365794768363,-1.2819128411089915,0.60861927054875142,1.8464315589416262,-0.57178565761814326,3.7944072817826786,0.50394144002296493,-0.70642835045267205,-0.16610046021380853,-3.2395427940072441E-2,-1.9767063430739737,0,-3.4615352590108976,-3.6908507888070687,-1.4082553721255895,0,0,0,0,0,-0.61716346615067819,-1.1762386910888756,-2.2614198421285265,-0.59923479429138882,-1.8497465200029573,-1.9266454532360473,0.99656318590046822,1.4613824780487279,-1.1498452230822802,5.4188105924834558,0.77020264695420715,-0.37584638413121119,4.1938422433234424E-2,null,63.137110465495276,{"$f":"(DP83-T$58)*((1+(U$55+CF83)/100)*(1-T$62)+T$62*((1+(U$57+DD83)/100)))/(1+(U$54+BT83)/100)-(U$56+CR83)+U$58","v":67.669479101813764},70.450445471476186,72.828198582367534,78.278961714064565,78.705093847025594,82.288060922315438,83.585438158010675,82.926883915287405,82.703181882438386,82.369213146602405,83.392946353196322]
[16,7.6616825024769781,6.4924139239276855,-2.0728836930370598,1.9544162362065802,null,null,5.4319087263775474,3.5729053831093669,1.1163982977788942,0.46532167095742416,6.9494267733854658,2.4291511807873869,2.0883314100852788,-2.1339555007138853,-1.9886629621087559,-3.4101145636472712,-4.9212255792205175,0.96331900827722228,-7.6416600544945368E-2,0.52576079924120833,0.65451814318755019,0.2365390016573512,3.1512219795864986,-2.087890803000505,-0.51377733556257166,-1.5548219811546087,-1.6994761036757344,4.6737229825229143,-0.81323310837872764,-3.0433121015995823E-3,8.7464396737802375E-2,-2.3606333892508635,0.36158864404743252,-1.4222444771533049,4.3980322049030409,-1.9288965517791388,-4.9093821116589869,-3.7886360404043078,0.49911024200712228,3.9642236946004799,-4.7131082424310193,2.676968339875788,0.71667663146208427,1.4592983488201587,0.74137762943181373,0.64093965556756527,4.3837686050982931,-2.526495690103054,-0.67313466749744244,-2.0762201876050046,-2.7230369212132839,4.8625787857268721,-1.8229920819526004,2.2675103666973229E-2,null,59.141012174919723,{"$f":"(BE84-T$58)*((1+(U$55+U84)/100)*(1-T$62)+T$62*((1+(U$57+AS84)/100)))/(1+(U$54+I84)/100)-(U$56+AG84)+U$58","v":61.174873763618734},60.767697907920009,62.573085128496373,56.956540724156014,56.737638828180728,60.663615271297772,64.934046068989858,64.586128057810711,66.112318915289364,73.418533270077248,70.398803007865737,null,null,5.4319087263775474,3.5729053831093669,1.1163982977788942,0.46532167095742416,6.9494267733854658,2.4291511807873869,2.0883314100852788,-2.1339555007138853,-1.9886629621087559,-3.4101145636472712,-4.9212255792205175,0.96331900827722228,-7.6416600544945368E-2,0.52576079924120833,0.65451814318755019,0.2365390016573512,3.1512219795864986,-2.087890803000505,-0.51377733556257166,-1.5548219811546087,-1.6994761036757344,4.6737229825229143,-0.81323310837872764,-3.0433121015995823E-3,0,-2.3606333892508635,0,-1.4222444771533049,0,-1.9288965517791388,-4.9093821116589869,-3.7886360404043078,0,0,-4.7131082424310193,0,0.71667663146208427,1.4592983488201587,0.74137762943181373,0.64093965556756527,4.3837686050982931,-2.526495690103054,-0.67313466749744244,-2.0762201876050046,-2.7230369212132839,4.8625787857268721,-1.8229920819526004,2.2675103666973229E-2,null,59.228476571657524,{"$f":"(DP84-T$58)*((1+(U$55+CF84)/100)*(1-T$62)+T$62*((1+(U$57+DD84)/100)))/(1+(U$54+BT84)/100)-(U$56+CR84)+U$58","v":61.259326854478843},61.213401906123551,63.018651259855389,61.786988242972043,61.330553994591071,65.119636324554634,69.380392007342437,69.498789975492926,75.367304357209179,82.955871196549268,82.4851969598772]
[17,8.3651360740131047,9.5820703348244525,1.703886607822144,4.7890113142472917,null,null,6.1353622979136739,-1.7196035087743913,-8.986542489533937,-5.044323350043185,3.0513321013960946,-4.0465927884427346,-6.9747126004555202,1.4599293342663904,-0.84239878036048044,-2.9538983329808333,3.463274126829166,5.1270095321907938,3.0132398103518216,-0.16073371795435065,-1.8679284562252869,-0.84785317468720756,-0.17784627925996155,-1.7396463669166478,-1.9191486114845162,8.8057520361034314E-2,-0.479876435965231,-0.69143188029549218,1.9885807082670901,2.321341248246453,3.8642346975970061,-5.7054434819329503,-2.5648504181371869,-3.9373687097312766,1.2479308141873158,-3.0323310331043221,0.27549096197149137,1.0584282878541476,-5.6907693551354157,-3.2714468376683143,6.1336374022868281,1.7844509455983717,3.5512717095027959,-0.32550265776668885,-3.0582985166525458,-1.4322751453389393,-9.4132164882263725E-2,-2.3282265466370626,-2.8619006746736027,0.14669307267777509,-0.17584702522218354,-1.1852194806727383,1.4303144931996321,2.4969467151273426,null,56.51052327710633,{"$f":"(BE85-T$58)*((1+(U$55+U85)/100)*(1-T$62)+T$62*((1+(U$57+AS85)/100)))/(1+(U$54+I85)/100)-(U$56+AG85)+U$58","v":63.960718957733476},70.884528891654853,77.884740748086813,74.820579901422661,79.547797159321959,83.204856075530813,81.341683527009394,87.714551669642233,92.914976684927154,85.446388119718719,81.848891137024964,null,null,6.1353622979136739,-1.7196035087743913,-8.986542489533937,-5.044323350043185,3.0513321013960946,-4.0465927884427346,-6.9747126004555202,1.4599293342663904,-0.84239878036048044,-2.9538983329808333,3.463274126829166,5.1270095321907938,3.0132398103518216,-0.16073371795435065,-1.8679284562252869,-0.84785317468720756,-0.17784627925996155,-1.7396463669166478,-1.9191486114845162,8.8057520361034314E-2,-0.479876435965231,-0.69143188029549218,1.9885807082670901,2.321341248246453,0,-5.7054434819329503,-2.5648504181371869,-3.9373687097312766,0,-3.0323310331043221,0,0,-5.6907693551354157,-3.2714468376683143,0,0,3.5512717095027959,-0.32550265776668885,-3.0582985166525458,-1.4322751453389393,-9.4132164882263725E-2,-2.3282265466370626,-2.8619006746736027,0.14669307267777509,-0.17584702522218354,-1.1852194806727383,1.4303144931996321,2.4969467151273426,null,60.374757974703336,{"$f":"(DP85-T$58)*((1+(U$55+CF85)/100)*(1-T$62)+T$62*((1+(U$57+DD85)/100)))/(1+(U$54+BT85)/100)-(U$56+CR85)+U$58","v":67.833059093872251},75.017363630578501,82.176692686910073,80.225590002342017,85.034737519640473,89.196812477483235,88.288331499040737,94.666646268567334,99.971663739100364,98.485836662696272,96.294707053101675]
[18,4.6496498019063841,9.7025825162656538,0.59074152561907223,4.9003384730505219,null,null,2.4198760258069534,-0.37800942208809363,-4.9172120761729259,2.788997359354183,6.3943879215556061,2.1292239914761648,-3.6365469314171905,-6.8678663082132534,-4.4602959598885414,-3.3227526100361922,-3.5056715725270902,2.5869451570212991,3.133751991793023,-0.88601993983861771,1.6633307388551746,1.478155610775973,0.39754344332968561,0.17861294430423857,-2.3643943812674877,-1.2921673376746847,-4.0743280587848352,0.96707230080586637,0.71563153166948368,3.3779274271220974,2.7510896153939344,0.66881609946942211,-0.73707111196960184,5.0526365091528316,2.3500635789474709,-3.6926227444748321,-2.2617468528670734,-6.7085088728367115,-4.9583624516406566,-0.65402223022947981,-0.49290610728906525,4.752306778713554,3.6625988683060262,-0.47243644833882203,1.8367409669370589,1.6468890850123186,0.93412276031764985,1.3078698144549719,-2.3746723291218688,-2.3250779085077866,-5.4935343001995971,0.36939404936587583,0.29928599770724329,3.15427073399559,null,59.53865747039206,{"$f":"(BE86-T$58)*((1+(U$55+U86)/100)*(1-T$62)+T$62*((1+(U$57+AS86)/100)))/(1+(U$54+I86)/100)-(U$56+AG86)+U$58","v":59.677777462890759},64.517201045294087,59.125236237996504,54.292985596594505,57.689684212135141,61.066965879231709,71.131952690243125,76.092344376361041,79.966086542135841,83.808235378100846,79.840651786194812,null,null,2.4198760258069534,-0.37800942208809363,-4.9172120761729259,2.788997359354183,6.3943879215556061,2.1292239914761648,-3.6365469314171905,-6.8678663082132534,-4.4602959598885414,-3.3227526100361922,-3.5056715725270902,2.5869451570212991,3.133751991793023,-0.88601993983861771,1.6633307388551746,1.478155610775973,0.39754344332968561,0.17861294430423857,-2.3643943812674877,-1.2921673376746847,-4.0743280587848352,0.96707230080586637,0.71563153166948368,3.3779274271220974,0,0,-0.73707111196960184,0,0,-3.6926227444748321,-2.2617468528670734,-6.7085088728367115,-4.9583624516406566,-0.65402223022947981,-0.49290610728906525,0,3.6625988683060262,-0.47243644833882203,1.8367409669370589,1.6468890850123186,0.93412276031764985,1.3078698144549719,-2.3746723291218688,-2.3250779085077866,-5.4935343001995971,0.36939404936587583,0.29928599770724329,3.15427073399559,null,62.289747085785997,{"$f":"(DP86-T$58)*((1+(U$55+CF86)/100)*(1-T$62)+T$62*((1+(U$57+DD86)/100)))/(1+(U$54+BT86)/100)-(U$56+CR86)+U$58","v":63.058139987122999},68.126809321110088,67.744878543369595,64.803900753096954,68.025931907727113,71.486002053217291,82.031077701558928,86.894902470465965,91.143271925189197,95.373892043096262,96.181401603988363]
[19,5.6955928713851574,6.8430133194177989,4.3257711403280101,1.8190058714177757,null,null,3.4658190952857266,-3.9488816819710415,0.38382286040360425,-0.53369685449046655,7.8754681995397755,-6.4048152759675308,-4.1655524060319955,1.5164791970131128,-1.0813047976597352,2.5019760844805621,0.41344847689600028,-2.6384195107132733,0.27418279494516806,0.47215535381614693,0.59633459202804406,2.0640077691698018,-0.61382078704091381,-0.93386437050712079,2.0569737219349804,2.4394921526885938,0.17454405560734987,0.1877958275685403,-0.72253858606947841,-1.3947542924689236,6.4861192301028723,-2.243299978269838,0.26169394995720774,5.3930266887378338,-0.27508234698743328,-1.0429217510336093,5.8099964405964251,4.7987374600974793,-3.5167192909714977,0.85530604314664505,-1.2594298261959902,-0.14786695125371008,0.58126626667327974,0.73546018025203397,0.67500080289349218,1.8290772711091481,0.65129964355613956,-1.8606549048267189,1.3986833640375609,2.3554760084894708,-0.188387455762834,0.76672388004542591,-7.9832807810283013E-2,-0.92806950512614195,null,53.722849034704218,{"$f":"(BE87-T$58)*((1+(U$55+U87)/100)*(1-T$62)+T$62*((1+(U$57+AS87)/100)))/(1+(U$54+I87)/100)-(U$56+AG87)+U$58","v":59.322985809173694},59.391057227252318,55.745597338523517,52.749713104579847,56.73620592823454,54.57723160419382,50.583467751254332,55.003206934883252,53.547212077748298,54.810118705692553,56.137179025710452,null,null,3.4658190952857266,-3.9488816819710415,0.38382286040360425,-0.53369685449046655,7.8754681995397755,-6.4048152759675308,-4.1655524060319955,1.5164791970131128,-1.0813047976597352,2.5019760844805621,0.41344847689600028,-2.6384195107132733,0.27418279494516806,0.47215535381614693,0.59633459202804406,2.0640077691698018,-0.61382078704091381,-0.93386437050712079,2.0569737219349804,2.4394921526885938,0.17454405560734987,0.1877958275685403,-0.72253858606947841,-1.3947542924689236,0,-2.243299978269838,0,0,-0.27508234698743328,-1.0429217510336093,0,0,-3.5167192909714977,0,-1.2594298261959902,-0.14786695125371008,0.58126626667327974,0.73546018025203397,0.67500080289349218,1.8290772711091481,0.65129964355613956,-1.8606549048267189,1.3986833640375609,2.3554760084894708,-0.188387455762834,0.76672388004542591,-7.9832807810283013E-2,-0.92806950512614195,null,60.208968264807091,{"$f":"(DP87-T$58)*((1+(U$55+CF87)/100)*(1-T$62)+T$62*((1+(U$57+DD87)/100)))/(1+(U$54+BT87)/100)-(U$56+CR87)+U$58","v":66.026693527375642},66.372682515168137,68.283321628224613,64.396052969055518,68.918405797198631,73.227209817606024,74.100539540583696,78.655990965119045,77.511246089903324,78.490294931404151,80.064420914753399]
[20,6.9586793010158834,2.6101253794314401,-10.713767714638923,-2.8496892700072731,null,null,4.7289055249164527,4.9420587403707863,0.62188389516336073,3.6749515299020947,2.886498170543522,-4.2243186329505811,-2.7096766483824197E-2,-1.085451752331549,1.0044982265997224,-3.6346858802277322,-1.9102916829900227,-3.8739330792998312,-3.9587051450411908,1.0445081555022711,-3.2775803584505434,0.32844596106977519,9.0591880132207869E-2,-1.8422603034595255,-0.26291307845953327,-1.9434743961481713,-3.3623772828574983,-9.5744922499894969E-2,0.94634465082586328,-1.6814428936178407,-8.5534196248640608,3.6809592164849079,-4.5943775846486963,-0.10113951644705965,0.19097130199243972,-2.8572270483138755,-4.2874126204230656,-2.9016643357151146,-3.2862632366848343,-2.6994595514577586,0.17488419111100706,-8.171847667836353,-4.0874288747517689,1.2887179023556612,-2.7337604121304695,1.0409132645541372,0.55991923483454253,-2.4985507975458865,-0.53533167423206163,-2.2594046353624302,-3.4365672949439849,-0.25540215298883495,1.3670542411245854,-2.2396268480580126,null,65.85334793803429,{"$f":"(BE88-T$58)*((1+(U$55+U88)/100)*(1-T$62)+T$62*((1+(U$57+AS88)/100)))/(1+(U$54+I88)/100)-(U$56+AG88)+U$58","v":60.888722351289019},63.655896392990776,62.449044757956671,61.297300552068066,65.667874339708732,70.090823321442244,72.578063595704378,73.183107257065231,78.650764542819843,81.08420858713032,91.010163337406667,null,null,4.7289055249164527,4.9420587403707863,0.62188389516336073,3.6749515299020947,2.886498170543522,-4.2243186329505811,-2.7096766483824197E-2,-1.085451752331549,1.0044982265997224,-3.6346858802277322,-1.9102916829900227,-3.8739330792998312,-3.9587051450411908,1.0445081555022711,-3.2775803584505434,0.32844596106977519,9.0591880132207869E-2,-1.8422603034595255,-0.26291307845953327,-1.9434743961481713,-3.3623772828574983,-9.5744922499894969E-2,0.94634465082586328,-1.6814428936178407,-8.5534196248640608,0,-4.5943775846486963,-0.10113951644705965,0,-2.8572270483138755,-4.2874126204230656,-2.9016643357151146,-3.2862632366848343,-2.6994595514577586,0,-8.171847667836353,-4.0874288747517689,1.2887179023556612,-2.7337604121304695,1.0409132645541372,0.55991923483454253,-2.4985507975458865,-0.53533167423206163,-2.2594046353624302,-3.4365672949439849,-0.25540215298883495,1.3670542411245854,-2.2396268480580126,null,65.85334793803429,{"$f":"(DP88-T$58)*((1+(U$55+CF88)/100)*(1-T$62)+T$62*((1+(U$57+DD88)/100)))/(1+(U$54+BT88)/100)-(U$56+CR88)+U$58","v":64.569681567773927},67.210693783651791,65.905673018863737,64.857297215180978,69.28322865700946,73.676379973448476,76.110076328028811,76.551228331851959,82.119227116722556,84.816868618440665,94.795866377893319]
[21,-0.38279194194645383,5.9667662712982308,-9.5737070534896969,0.35392050154870058,null,null,-2.6125657180458846,-1.1053289671965369,2.511968240750039,-2.3569279396260683,-4.3646736835671662,-0.9074010162602435,-1.0917503457327815,6.087314864579942,0.88762586436288027,-4.7102781905108655,-1.2410923352550709,-8.0681305969601116,-0.60206425317440004,0.1690064248577281,1.2597249255433116,2.2329097908446993,0.84540867414403298,0.2243530174699675,1.3603247415931339,0.63177370369546271,-5.6044487186186487E-2,-0.47094158868344849,2.9143264135494213,-1.561987129441011,-7.4133589637148347,1.5331839647565584,1.124569040482122,1.1881253153635321,-2.0344309479272287,3.7741567332584984,-0.11880409392439084,-1.3580816955089547,-0.13718875621998228,2.3491031091252621,0.40478476650513251,0.55169851560820193,-0.88381910319579537,-0.2634654804396257,1.204179345444284,2.6117279752133324,1.2028886457313568,0.37976251871846323,1.2029742423733552,1.471241879794573,0.14097896441213753,-0.61363231446110689,2.8368071911346568,-2.2447958033567827,null,70.123545528846876,{"$f":"(BE89-T$58)*((1+(U$55+U89)/100)*(1-T$62)+T$62*((1+(U$57+AS89)/100)))/(1+(U$54+I89)/100)-(U$56+AG89)+U$58","v":70.062419494802953},68.294379260403318,70.641273027444726,76.89685701576667,74.265028848019995,76.394361818448161,74.656838358303247,74.514039718817088,75.519806995653198,78.352105675285642,82.97041770566824,null,null,-2.6125657180458846,-1.1053289671965369,2.511968240750039,-2.3569279396260683,-4.3646736835671662,-0.9074010162602435,-1.0917503457327815,6.087314864579942,0.88762586436288027,-4.7102781905108655,-1.2410923352550709,-8.0681305969601116,-0.60206425317440004,0.1690064248577281,1.2597249255433116,2.2329097908446993,0.84540867414403298,0.2243530174699675,1.3603247415931339,0.63177370369546271,-5.6044487186186487E-2,-0.47094158868344849,2.9143264135494213,-1.561987129441011,-7.4133589637148347,0,0,0,-2.0344309479272287,0,-0.11880409392439084,-1.3580816955089547,-0.13718875621998228,0,0,0,-0.88381910319579537,-0.2634654804396257,1.204179345444284,2.6117279752133324,1.2028886457313568,0.37976251871846323,1.2029742423733552,1.471241879794573,0.14097896441213753,-0.61363231446110689,2.8368071911346568,-2.2447958033567827,null,70.123545528846876,{"$f":"(DP89-T$58)*((1+(U$55+CF89)/100)*(1-T$62)+T$62*((1+(U$57+DD89)/100)))/(1+(U$54+BT89)/100)-(U$56+CR89)+U$58","v":71.595603459559513},70.933332900329148,74.592635973998696,81.056262132287571,82.229448976165187,84.505926854185091,82.367192585145304,82.129667843651774,85.768436408471615,89.367581977618258,95.188983520658184]
[22,-2.9469513222760453,5.705581264104044,-7.7036459943923372,0.11074159370882453,null,null,-5.176725098375476,9.1467748779153482,2.3333997664251394,-1.4865004951926593,-6.0421548771247036,-7.3059830304979654,-1.9311067096159087,5.3564125441569832,-1.4462610625695365,-1.41167869861535,-2.876801200097332,-4.0350296538845685,-0.86324926036858685,2.70646836410784,0.68277228074008978,0.511653452820517,-4.3341458217047251,-2.8370080048222972,2.9738799305115542,1.8387570064114698,1.2721924183260187,0.51709211231313734,-1.0239065608454077,-3.3464007298773173,-5.5432979046174751,8.4544161180688757,-2.7452804492206395,5.1835788533248355,-2.2918164061335018,-6.8319514921201883,7.4811846328433518E-2,3.8710459748156634,-0.10807552652356778,-0.69507134799301129,-3.3267655109470766,-7.4850173986465602,-1.1269980110356714,4.3727296971341651,0.74799438672689544,0.72781251743988307,-4.9918666678219958,-3.8131704968213045,3.0705217100815938,1.6367140029064549,1.4824256833060516,0.47377068964027047,-1.0889683255416256,-4.0643603205466325,null,69.551909363495753,{"$f":"(BE90-T$58)*((1+(U$55+U90)/100)*(1-T$62)+T$62*((1+(U$57+AS90)/100)))/(1+(U$54+I90)/100)-(U$56+AG90)+U$58","v":58.781748649562815},60.84794740324152,57.269403002027047,60.801511615406021,70.33937621828629,73.970038528424283,67.97005875403454,70.245933557841994,72.540340833193738,77.423660264956425,85.39835871888009,null,null,-5.176725098375476,9.1467748779153482,2.3333997664251394,-1.4865004951926593,-6.0421548771247036,-7.3059830304979654,-1.9311067096159087,5.3564125441569832,-1.4462610625695365,-1.41167869861535,-2.876801200097332,-4.0350296538845685,-0.86324926036858685,2.70646836410784,0.68277228074008978,0.511653452820517,-4.3341458217047251,-2.8370080048222972,2.9738799305115542,1.8387570064114698,1.2721924183260187,0.51709211231313734,-1.0239065608454077,-3.3464007298773173,-5.5432979046174751,0,-2.7452804492206395,0,-2.2918164061335018,-6.8319514921201883,0,0,-0.10807552652356778,-0.69507134799301129,-3.3267655109470766,-7.4850173986465602,-1.1269980110356714,4.3727296971341651,0.74799438672689544,0.72781251743988307,-4.9918666678219958,-3.8131704968213045,3.0705217100815938,1.6367140029064549,1.4824256833060516,0.47377068964027047,-1.0889683255416256,-4.0643603205466325,null,69.551909363495753,{"$f":"(DP90-T$58)*((1+(U$55+CF90)/100)*(1-T$62)+T$62*((1+(U$57+DD90)/100)))/(1+(U$54+BT90)/100)-(U$56+CR90)+U$58","v":67.236164767631692},69.172799917882813,70.947406432397614,74.640863941447975,84.673728690726577,89.01171965008335,86.31447672232261,89.017314126440922,91.575896727219373,96.709870145604043,104.65086147828559]
[23,2.8580436329379282,4.795851805752628,-2.6467062581112826,-0.54573750076950867,null,null,0.62826985683849745,-5.8813799012967074,-4.6860429785779552,1.0774678673072375,2.5296703423166447,-2.7312434594643191,3.3792560667749614,2.8569438995328014,4.6945470893989469,-2.2177472092018147,-0.99406935001174856,-3.8939528359276783,-1.7729787187200028,-0.25652397315100561,-0.44149014718071289,-1.6477134008737551,3.9115463530792276,-0.88227884799244283,0.78027138782690653,-0.6919885870148148,3.476351392316932,0.24021487636611027,-0.61633819269156565,-0.90984500861494588,-0.48635816833642043,-0.99544809029787151,-1.6199553089202254,-9.0333516339118347,1.1748301107168673,-2.3445991472754937,-0.7375453369746312,1.4961792805398129,6.758210163873736,1.5891027058538734,7.45404717772713E-2,2.0470264987054403,-1.7834771055140046,-0.61405163119234629,-1.2387245522829393,-2.0282448490138423,3.8595565469390687,-1.0399130642046233,1.2387278750853967,0.5307055761652324,4.4582938930224296,-9.6003286030446056E-3,-1.0899588171846855,-1.1057581161286958,null,60.944875123587551,{"$f":"(BE91-T$58)*((1+(U$55+U91)/100)*(1-T$62)+T$62*((1+(U$57+AS91)/100)))/(1+(U$54+I91)/100)-(U$56+AG91)+U$58","v":66.063733235440324},70.293348146695024,77.763774233966345,78.013474797060965,81.926348366283406,81.22665803410537,77.874009591955982,70.951744941168783,71.260913071220898,71.54156171149188,71.813232762098252,null,null,0.62826985683849745,-5.8813799012967074,-4.6860429785779552,1.0774678673072375,2.5296703423166447,-2.7312434594643191,3.3792560667749614,2.8569438995328014,4.6945470893989469,-2.2177472092018147,-0.99406935001174856,-3.8939528359276783,-1.7729787187200028,-0.25652397315100561,-0.44149014718071289,-1.6477134008737551,3.9115463530792276,-0.88227884799244283,0.78027138782690653,-0.6919885870148148,3.476351392316932,0.24021487636611027,-0.61633819269156565,-0.90984500861494588,-0.48635816833642043,-0.99544809029787151,-1.6199553089202254,-9.0333516339118347,0,-2.3445991472754937,-0.7375453369746312,0,0,0,0,0,-1.7834771055140046,-0.61405163119234629,-1.2387245522829393,-2.0282448490138423,3.8595565469390687,-1.0399130642046233,1.2387278750853967,0.5307055761652324,4.4582938930224296,-9.6003286030446056E-3,-1.0899588171846855,-1.1057581161286958,null,60.944875123587551,{"$f":"(DP91-T$58)*((1+(U$55+CF91)/100)*(1-T$62)+T$62*((1+(U$57+DD91)/100)))/(1+(U$54+BT91)/100)-(U$56+CR91)+U$58","v":66.063733235440324},70.293348146695024,77.763774233966345,79.188304907777834,83.116301910826962,82.385534088999506,80.493222547205036,80.30231708952293,82.371062563810298,82.684022233519698,85.272369955459382]
[24,2.8128298789111641,2.8469805834968125,-7.0658395337375843,-2.5852604283665768,null,null,0.58305610281173337,2.6614038251508694,-3.3807076443457293,5.2591150395899238,-5.0083293010752605,4.6017189756877777,-0.61529337471899526,0.50209739570682688,-7.6849007738342729,-1.3105314587558028,1.0422954001503344,3.9503635066626792,-3.7218499409758183,2.3444434236477498,6.0033352509408111E-2,-1.4300316059663558,-1.621409898080298,0.61256902440055505,3.4215169694915559,2.4273051367447938,-0.67450470506427251,-1.649242792460381,1.1874376699329536,0.41251700988654338,-4.9054914439627222,4.782239450336486,-2.5768869599883164,-3.5213868766775391,-4.2404096869217582,0.75539025941121496,6.5989087364037733,3.4065626996774174,-7.9855819028583301,-1.9886196452884484,0.3767813196234624,7.4570616818455786,-3.8230000331110725,3.0104264728947454,0.55276989922262509,-1.1722884177478725,-2.1219274357358531,0.70079688427848463,3.5663762336406286,2.3869596612769604,-1.8483459549896943,-2.2284338719394503,1.2429419009320324,0.73096962363052076,null,64.324464064152039,{"$f":"(BE92-T$58)*((1+(U$55+U92)/100)*(1-T$62)+T$62*((1+(U$57+AS92)/100)))/(1+(U$54+I92)/100)-(U$56+AG92)+U$58","v":60.511665946229719},65.468519750178928,65.541825999015302,72.257828396552114,69.213884843186264,65.680705816032287,63.755039565404708,76.173251331566505,77.967797313924507,77.98827873834621,68.448093864423896,null,null,0.58305610281173337,2.6614038251508694,-3.3807076443457293,5.2591150395899238,-5.0083293010752605,4.6017189756877777,-0.61529337471899526,0.50209739570682688,-7.6849007738342729,-1.3105314587558028,1.0422954001503344,3.9503635066626792,-3.7218499409758183,2.3444434236477498,6.0033352509408111E-2,-1.4300316059663558,-1.621409898080298,0.61256902440055505,3.4215169694915559,2.4273051367447938,-0.67450470506427251,-1.649242792460381,1.1874376699329536,0.41251700988654338,-4.9054914439627222,0,-2.5768869599883164,-3.5213868766775391,-4.2404096869217582,0,0,0,-7.9855819028583301,-1.9886196452884484,0,0,-3.8230000331110725,3.0104264728947454,0.55276989922262509,-1.1722884177478725,-2.1219274357358531,0.70079688427848463,3.5663762336406286,2.3869596612769604,-1.8483459549896943,-2.2284338719394503,1.2429419009320324,0.73096962363052076,null,64.324464064152039,{"$f":"(DP92-T$58)*((1+(U$55+CF92)/100)*(1-T$62)+T$62*((1+(U$57+DD92)/100)))/(1+(U$54+BT92)/100)-(U$56+CR92)+U$58","v":65.293905396566203},70.429672751001988,70.203222351793059,77.057073356601435,74.573970672084513,77.829555266982553,79.475164603381984,92.85540626003673,94.465721987045143,94.814845274135465,92.136912998435548]
[25,1.1359277845436409,8.908581227822749,1.2546210822906327,4.0852584683540982,null,null,-1.0938459915557899,-6.2296284349568731,3.2928315395757135E-2,-4.4322711755921933,1.0513236279127325,0.5119224644363265,-5.3657117948074653,3.9080379329337633,5.5985992851496489,-0.61602387887934329,-1.0614805979346376,2.8372922084185479,2.3397507033501181,-2.263776055803902,1.0098647612279672,-1.6973762563293127,1.5523901261045623,-1.2281736268719827,-0.62043599213845546,1.0070383667870715,2.3880066544948573,-0.79764024053115445,-0.22942132240957314,7.7170877592269704E-4,3.4149691720654949,-4.8938384257374565,-2.3660243572919235,-3.4444967010010039,3.8616911382763686,-2.1402379037545707,2.8998391383574234,2.8720654190639561,-1.3098551760947377,-2.7787918137522283,0.5001110998113294,6.4292285534854408,2.8475188636096025,-2.1746654313470595,0.82378393674179251,-2.4213128376161701,1.9025989763797633,-1.7104279566488076,-1.2515049147022881,1.9392649404408859,3.6367770819329275,-0.84890765788014888,0.35874493675234431,-9.261799525990777E-2,null,60.319351044160364,{"$f":"(BE93-T$58)*((1+(U$55+U93)/100)*(1-T$62)+T$62*((1+(U$57+AS93)/100)))/(1+(U$54+I93)/100)-(U$56+AG93)+U$58","v":68.500121038954063},71.602049497021227,77.032440948310892,74.130813928515522,75.130273177298093,75.829221288200429,71.616656486367049,71.652751724315578,74.604624083097207,75.223603074648608,67.104454039395534,null,null,-1.0938459915557899,-6.2296284349568731,3.2928315395757135E-2,-4.4322711755921933,1.0513236279127325,0.5119224644363265,-5.3657117948074653,3.9080379329337633,5.5985992851496489,-0.61602387887934329,-1.0614805979346376,2.8372922084185479,2.3397507033501181,-2.263776055803902,1.0098647612279672,-1.6973762563293127,1.5523901261045623,-1.2281736268719827,-0.62043599213845546,1.0070383667870715,2.3880066544948573,-0.79764024053115445,-0.22942132240957314,7.7170877592269704E-4,0,-4.8938384257374565,-2.3660243572919235,-3.4444967010010039,0,-2.1402379037545707,0,0,-1.3098551760947377,-2.7787918137522283,0,0,2.8475188636096025,-2.1746654313470595,0.82378393674179251,-2.4213128376161701,1.9025989763797633,-1.7104279566488076,-1.2515049147022881,1.9392649404408859,3.6367770819329275,-0.84890765788014888,0.35874493675234431,-9.261799525990777E-2,null,63.734320216225861,{"$f":"(DP93-T$58)*((1+(U$55+CF93)/100)*(1-T$62)+T$62*((1+(U$57+DD93)/100)))/(1+(U$54+BT93)/100)-(U$56+CR93)+U$58","v":72.012518665007931},75.143226803003301,80.653953511831716,81.632111318912578,82.453755282392024,86.344088349635157,84.727734240029477,84.410092855192843,87.278726214857329,88.484199337109573,86.378635069269137]
[26,0.64386469910416899,5.0770459354374529,1.6061055458289286,-0.40895730095426219,null,null,-1.5859090769952617,-0.25888306018939877,-6.2764497306366502,-2.9365400072349415,5.4814133067376707,-4.5430716819340251,-0.8792052785609199,2.3707235803009796,-0.61739056962319205,4.8882524068238977,2.9004297909582855,3.2859978096862541,-1.491784589035178,1.7985749827176782,-0.2724901383361642,-1.2226059187175871,-1.1197058434565808,-0.51744173136760097,-1.5932222855130496,1.4306410790746504,2.1446090994089637,0.4620272735902784,-0.1969122441166089,-2.1583527373347309,3.7664536356037908,-0.48546508588728177,9.6235504518030979E-2,-7.5263438876634421,1.2572026372452292,-1.1796117110826723,-2.8274243688307665,2.9914526773951042,2.9457152670147781,-5.6790718517376515,3.0220620105524003,-6.6641449977633922,-1.6466969056987582,1.7034032295626742,-0.46174954468447016,-1.8211969921815077,-0.82926610616980678,-1.1132035866024745,-1.6294291331279358,1.611668349671066,3.144194844086198,1.7828732772141753,0.89650140467993622,-1.351207098176971,null,57.947508865468883,{"$f":"(BE94-T$58)*((1+(U$55+U94)/100)*(1-T$62)+T$62*((1+(U$57+AS94)/100)))/(1+(U$54+I94)/100)-(U$56+AG94)+U$58","v":60.471068626622248},64.100835924370898,72.836753436241054,67.849785456787885,71.770515359620447,74.444128566975209,71.157705601759943,70.774990166997156,74.44920497710298,70.046779126650847,73.851001016158861,null,null,-1.5859090769952617,-0.25888306018939877,-6.2764497306366502,-2.9365400072349415,5.4814133067376707,-4.5430716819340251,-0.8792052785609199,2.3707235803009796,-0.61739056962319205,4.8882524068238977,2.9004297909582855,3.2859978096862541,-1.491784589035178,1.7985749827176782,-0.2724901383361642,-1.2226059187175871,-1.1197058434565808,-0.51744173136760097,-1.5932222855130496,1.4306410790746504,2.1446090994089637,0.4620272735902784,-0.1969122441166089,-2.1583527373347309,0,-0.48546508588728177,0,-7.5263438876634421,0,-1.1796117110826723,-2.8274243688307665,0,0,-5.6790718517376515,0,-6.6641449977633922,-1.6466969056987582,1.7034032295626742,-0.46174954468447016,-1.8211969921815077,-0.82926610616980678,-1.1132035866024745,-1.6294291331279358,1.611668349671066,3.144194844086198,1.7828732772141753,0.89650140467993622,-1.351207098176971,null,61.713962501072672,{"$f":"(DP94-T$58)*((1+(U$55+CF94)/100)*(1-T$62)+T$62*((1+(U$57+DD94)/100)))/(1+(U$54+BT94)/100)-(U$56+CR94)+U$58","v":64.26506511285659},68.220452566823226,77.009773934244876,73.027589838026387,77.116608117616593,79.727989462751339,79.367470363721878,82.159354917040403,85.400696275620504,83.720136305281386,86.830217190740214]
[27,-2.0651861752109602,6.8724034931996272,-4.3137813813504557,0.26343748583857329,null,null,-4.2949599513103909,-1.3616308636549701,4.1145439693677375,3.2290385956443668,-3.0172969192862675,3.1307529203470681,0.46908406103338862,-7.0946509442488424,4.9478067335939828,6.0854150309135884,-0.75499721876205128,0.36011863228546215,0.30357296872699635,-1.2991807261871591,0.90760822942281116,2.7557759299276707,-1.1736821234181516,-2.1036819521640115,-0.67808042493555831,0.63197639560156116,1.5287414347448856,0.37350827892308747,2.4712992476761695,-4.1071816947079007,-2.1534332915755936,-6.7354304007302908,3.6744468932539114,4.6091177439991844,-4.5964700809297234,1.6252847522654486,-3.7525270181341472,-1.6287685990664409,1.8609703188386764,0.82554303880978397,5.0273262811951156,-4.8434907008458863,-0.97430211890592266,-1.2606371852479121,0.93472303161078307,3.4806847267043688,-1.8885077600045486,-2.2753000283099727,-0.15099334197943404,2.2777072792749875E-2,1.9756207495329459,0.71475140264187087,1.9556601497592137,-3.8491590615822249,null,65.968158443975028,{"$f":"(BE95-T$58)*((1+(U$55+U95)/100)*(1-T$62)+T$62*((1+(U$57+AS95)/100)))/(1+(U$54+I95)/100)-(U$56+AG95)+U$58","v":73.61710120942152},68.001737106737437,63.742312597740728,69.696899314644043,64.959120475892107,68.579403423574007,75.586979658892673,71.878787133339742,67.853163539178382,65.013205867374992,67.566798515317345,null,null,-4.2949599513103909,-1.3616308636549701,4.1145439693677375,3.2290385956443668,-3.0172969192862675,3.1307529203470681,0.46908406103338862,-7.0946509442488424,4.9478067335939828,6.0854150309135884,-0.75499721876205128,0.36011863228546215,0.30357296872699635,-1.2991807261871591,0.90760822942281116,2.7557759299276707,-1.1736821234181516,-2.1036819521640115,-0.67808042493555831,0.63197639560156116,1.5287414347448856,0.37350827892308747,2.4712992476761695,-4.1071816947079007,-2.1534332915755936,-6.7354304007302908,0,0,-4.5964700809297234,0,-3.7525270181341472,-1.6287685990664409,0,0,0,-4.8434907008458863,-0.97430211890592266,-1.2606371852479121,0.93472303161078307,3.4806847267043688,-1.8885077600045486,-2.2753000283099727,-0.15099334197943404,2.2777072792749875E-2,1.9756207495329459,0.71475140264187087,1.9556601497592137,-3.8491590615822249,null,65.968158443975028,{"$f":"(DP95-T$58)*((1+(U$55+CF95)/100)*(1-T$62)+T$62*((1+(U$57+DD95)/100)))/(1+(U$54+BT95)/100)-(U$56+CR95)+U$58","v":73.61710120942152},71.676183999991352,72.023009380543755,78.080797561942163,74.514496744377766,78.014866713727173,85.692873919043123,83.509429696794982,79.676664006937258,82.14303931391656,83.911772585871191]
[28,-1.1454693777625824,6.8113309229629211,-0.22123734871838563,1.1056193530228944,null,null,-3.3752431538620131,4.3841926549698984,6.72422317256546,0.88553084870839882,-1.4655906543952026,-0.56269604620033786,-4.6489089792397644,6.671717951923509,-0.49999677128171816,4.0208772406710791,-2.724349835178689,-8.6532634613959605,0.24250039849029026,2.6946272492472438,1.3190946196645532,2.5788199092991952,-1.4843174320928254,2.1508596547681726,-1.1957237892623231,2.2737615775745805,-0.20089985625945239,0.12270244192930058,-0.88176194473187053,-0.67047916294335508,1.9391107410564765,-0.46363492018740704,7.408055687335624E-2,3.6827513444430364,0.24666928391817944,0.5195128662274402,-1.8769561179409031,8.2296673190158689,-0.23729531175755936,-0.45079612938856117,0.14769261884210039,-0.41422361650947526,-0.13212025172160158,3.2011632871104361,1.802289280942498,1.6788017838217779,-2.2421095705624001,1.2194031905633398,-0.93155732108806644,2.3075593375499261,-0.76568646135882734,0.27746029463647592,-1.4471558558382094,-2.2590327509236636,null,61.625921778150015,{"$f":"(BE96-T$58)*((1+(U$55+U96)/100)*(1-T$62)+T$62*((1+(U$57+AS96)/100)))/(1+(U$54+I96)/100)-(U$56+AG96)+U$58","v":62.288931029371497},59.60889138594839,56.938064940394824,56.933099018086786,57.92191054614775,62.252540807816438,51.957811838499325,52.580359728242691,51.636942922408842,52.615457797015374,57.212635404952351,null,null,-3.3752431538620131,4.3841926549698984,6.72422317256546,0.88553084870839882,-1.4655906543952026,-0.56269604620033786,-4.6489089792397644,6.671717951923509,-0.49999677128171816,4.0208772406710791,-2.724349835178689,-8.6532634613959605,0.24250039849029026,2.6946272492472438,1.3190946196645532,2.5788199092991952,-1.4843174320928254,2.1508596547681726,-1.1957237892623231,2.2737615775745805,-0.20089985625945239,0.12270244192930058,-0.88176194473187053,-0.67047916294335508,0,-0.46363492018740704,0,0,0,0,-1.8769561179409031,0,-0.23729531175755936,-0.45079612938856117,0,-0.41422361650947526,-0.13212025172160158,3.2011632871104361,1.802289280942498,1.6788017838217779,-2.2421095705624001,1.2194031905633398,-0.93155732108806644,2.3075593375499261,-0.76568646135882734,0.27746029463647592,-1.4471558558382094,-2.2590327509236636,null,63.56503251920649,{"$f":"(DP96-T$58)*((1+(U$55+CF96)/100)*(1-T$62)+T$62*((1+(U$57+DD96)/100)))/(1+(U$54+BT96)/100)-(U$56+CR96)+U$58","v":64.181266339288541},61.487510708123786,62.519261380691852,62.72659173495412,64.331564309416478,68.865159330676875,66.509043764241085,67.064124193402321,65.546988306322447,66.8133672416282,72.398544076204004]
[29,0.95116590339002105,6.6811382382260334,-8.7032773575135458,0.96775399752608493,null,null,-1.2786078727094097,3.7630680750179204,-7.5162416065855027,1.4167839828835307,-1.7655608610771887,4.944008016385343,3.1430651439728754,2.6236920077503028,-6.9832256657485337,-2.9444827833199936,7.809640819775546,2.729038090659845,0.11230771375340254,-1.4496608999704499,1.7412222278962322,0.84484640566754887,-3.6994487907930917E-2,5.0683747024433679E-2,1.1418121300932977,2.6178590978653702,8.7068794536595995E-2,-0.50543110240978351,2.3054364078676191,0.48870400158516869,-6.5429292677386837,-0.15395552763248288,0.16249807116336723,-1.2529849053579643,-1.0938908340853506,4.5709846797457399,1.979532036896031,2.08515051463141,3.2606591604295865,-1.6196013341251216,1.8238808597441722,2.5801341552815327,-0.26998560721841103,-1.5020120470029537,1.3015717618068352,1.1238898170191935,-0.80108752077856604,0.17616865935527337,2.0646511125989138,2.2976811402308099,-0.50091095115982398,-0.20624571028421612,4.0314664847334161,0.7893143442733217,null,68.885779186080242,{"$f":"(BE97-T$58)*((1+(U$55+U97)/100)*(1-T$62)+T$62*((1+(U$57+AS97)/100)))/(1+(U$54+I97)/100)-(U$56+AG97)+U$58","v":66.652100282467785},72.726157695199632,74.075967012424854,76.543859215110302,68.910579492666145,66.374657306960415,64.482348661314106,65.927749597286919,69.550892975470177,65.326472109907343,61.856577962942474,null,null,-1.2786078727094097,3.7630680750179204,-7.5162416065855027,1.4167839828835307,-1.7655608610771887,4.944008016385343,3.1430651439728754,2.6236920077503028,-6.9832256657485337,-2.9444827833199936,7.809640819775546,2.729038090659845,0.11230771375340254,-1.4496608999704499,1.7412222278962322,0.84484640566754887,-3.6994487907930917E-2,5.0683747024433679E-2,1.1418121300932977,2.6178590978653702,8.7068794536595995E-2,-0.50543110240978351,2.3054364078676191,0.48870400158516869,-6.5429292677386837,-0.15395552763248288,0,-1.2529849053579643,-1.0938908340853506,0,0,0,0,-1.6196013341251216,0,0,-0.26998560721841103,-1.5020120470029537,1.3015717618068352,1.1238898170191935,-0.80108752077856604,0.17616865935527337,2.0646511125989138,2.2976811402308099,-0.50091095115982398,-0.20624571028421612,4.0314664847334161,0.7893143442733217,null,68.885779186080242,{"$f":"(DP97-T$58)*((1+(U$55+CF97)/100)*(1-T$62)+T$62*((1+(U$57+DD97)/100)))/(1+(U$54+BT97)/100)-(U$56+CR97)+U$58","v":66.652100282467785},72.888655766363001,74.237767702394962,76.707424568959993,73.637192396915225,72.995249658482692,73.145507286268412,78.413190312606829,82.302082303145141,79.335840915227692,78.114421188926002]
[30,2.0624392562601055,4.2814004142891768,-5.5406399623494895,-1.4908221728043414,null,null,-0.16733451983932524,-5.7926704741400705,-2.1348376138642302,0.78009808229359834,9.0208513489775797,-7.1935239092081016,4.3688692825878537,-2.1549177530938581,4.9524098840733162,-4.0824213649761383,-0.80947294446438622,5.1044561398751549,-2.287430110183454,-1.1372877355904567,0.84064613424689227,-0.92265639578937364,0.89418953298011061,0.73094438692923625,2.3130203933853899E-2,-2.2220004122704928,-1.2887033626862783,-3.3883395319808329E-2,-1.7285248992068594,2.456061599780357,-3.3802918725746274,-5.3954587806387089,-0.76232330212847499,4.464430183545181,-1.0757226063508383,-0.82361832075197805,-0.78588898968658549,-6.161123148976257,-0.96761381455871343,-6.28467646549975E-2,5.2613752247045626,1.6769569624304408,-2.7285617775488373,-0.94298568764666768,6.0457613886855999E-2,-0.61729364837149481,2.1357114750997992,0.29136194474516697,0.53007226021461684,-3.3017326260511739,-0.85387712868157473,-0.52012826330643691,-2.078430824470344,3.4391467392575761,null,63.832731661053153,{"$f":"(BE98-T$58)*((1+(U$55+U98)/100)*(1-T$62)+T$62*((1+(U$57+AS98)/100)))/(1+(U$54+I98)/100)-(U$56+AG98)+U$58","v":73.082794472917428},75.769066869488142,70.596360045912363,67.608732299265455,73.955584168475596,72.377617943412091,78.310226385389271,75.341324996112888,78.485795204190509,72.638583479014002,69.923049014404896,null,null,-0.16733451983932524,-5.7926704741400705,-2.1348376138642302,0.78009808229359834,9.0208513489775797,-7.1935239092081016,4.3688692825878537,-2.1549177530938581,4.9524098840733162,-4.0824213649761383,-0.80947294446438622,5.1044561398751549,-2.287430110183454,-1.1372877355904567,0.84064613424689227,-0.92265639578937364,0.89418953298011061,0.73094438692923625,2.3130203933853899E-2,-2.2220004122704928,-1.2887033626862783,-3.3883395319808329E-2,-1.7285248992068594,2.456061599780357,-3.3802918725746274,-5.3954587806387089,-0.76232330212847499,0,-1.0757226063508383,-0.82361832075197805,-0.78588898968658549,-6.161123148976257,-0.96761381455871343,-6.28467646549975E-2,0,0,-2.7285617775488373,-0.94298568764666768,6.0457613886855999E-2,-0.61729364837149481,2.1357114750997992,0.29136194474516697,0.53007226021461684,-3.3017326260511739,-0.85387712868157473,-0.52012826330643691,-2.078430824470344,3.4391467392575761,null,63.832731661053153,{"$f":"(DP98-T$58)*((1+(U$55+CF98)/100)*(1-T$62)+T$62*((1+(U$57+DD98)/100)))/(1+(U$54+BT98)/100)-(U$56+CR98)+U$58","v":73.082794472917428},75.769066869488142,75.060790229457538,71.772790084642139,78.430539343650722,76.665680572519491,82.547562038516432,79.32750267490978,82.604166780340861,81.953833889398325,80.697904334905175]
[31,3.6090112186450352,4.9233259925596817,-4.9747222034479437,-1.0472216751331695,null,null,1.3792374425456044,-0.50482604267369124,5.1514429454035469,1.0438296198014236,-4.6151483817782202,-3.1572562753815676,1.3297286692761849,-1.6880746220707057,5.1689613066995044E-2,-1.0821888857120598,4.6067877299085298,-0.4093713945190347,-1.6455045319129491,-0.95947011502836865,-0.69648616773662475,-1.7211439233469203,-0.32140365258020509,1.6260852778630053,0.82957764678069079,-0.395725078955385,-0.42805261686591933,-0.79890008619291919,-0.51785118521693363,2.7207869314473889,-2.8143741136730815,-1.907805147303006,1.4119296572827773,-0.58864299262603748,6.1084931547655126,4.5313675149919312,4.2615459567546248,-0.58912937617338113,-1.4741090317845882,-1.0717124803130131,0.83725721103247186,3.091283779673367,-2.2849612798776655,-1.1807445791908031,0.28088852907511241,-1.9693257696837541,-1.0829670672286094,0.73545027616328396,0.99583883345349222,-0.39196125565426776,-1.2797428622045137E-2,-0.83467545337263593,-0.16592609281922366,2.8914584805921777,null,62.760642825364094,{"$f":"(BE99-T$58)*((1+(U$55+U99)/100)*(1-T$62)+T$62*((1+(U$57+AS99)/100)))/(1+(U$54+I99)/100)-(U$56+AG99)+U$58","v":65.224196322105797},60.952426656077414,60.267942344441373,56.920437228986927,55.074642271224761,51.034993761250696,52.626649353320104,54.376358146110057,55.976335572546127,53.045661632645817,51.960497358592605,null,null,1.3792374425456044,-0.50482604267369124,5.1514429454035469,1.0438296198014236,-4.6151483817782202,-3.1572562753815676,1.3297286692761849,-1.6880746220707057,5.1689613066995044E-2,-1.0821888857120598,4.6067877299085298,-0.4093713945190347,-1.6455045319129491,-0.95947011502836865,-0.69648616773662475,-1.7211439233469203,-0.32140365258020509,1.6260852778630053,0.82957764678069079,-0.395725078955385,-0.42805261686591933,-0.79890008619291919,-0.51785118521693363,2.7207869314473889,-2.8143741136730815,-1.907805147303006,0,-0.58864299262603748,0,0,0,-0.58912937617338113,-1.4741090317845882,-1.0717124803130131,0,0,-2.2849612798776655,-1.1807445791908031,0.28088852907511241,-1.9693257696837541,-1.0829670672286094,0.73545027616328396,0.99583883345349222,-0.39196125565426776,-1.2797428622045137E-2,-0.83467545337263593,-0.16592609281922366,2.8914584805921777,null,62.760642825364094,{"$f":"(DP99-T$58)*((1+(U$55+CF99)/100)*(1-T$62)+T$62*((1+(U$57+DD99)/100)))/(1+(U$54+BT99)/100)-(U$56+CR99)+U$58","v":65.224196322105797},62.36435631336019,61.639931016159331,64.451802798204085,67.422835196293008,67.542740876913598,69.265018897446367,70.902944412321503,72.470798036764151,69.556332412016459,72.005222787699481]
[32,4.5503909312793169,7.4595359530154601,-4.1216576603236827,2.8856444293853714,null,null,2.3206171551798862,4.6238214819740646,7.2493000872756221,-8.9535075668557589,-2.6138238970075567,5.4486163316794762,-2.6925016338292087,7.6137003512763846,0.18867679343742383,-4.4061219791189599,-2.1040598427413375,1.4605111839732996,0.8907054285428293,0.82379400971422534,1.1094609087198197,-2.7969695398250938,0.5692264463567076,0.61089538765649909,-2.5310083624451902,-7.5015568065243343E-2,-2.43139823532875,6.2486086936264229E-4,-1.0018377430610519,-1.3862414789732433,-1.9613095705488206,1.3576078326329621,6.3367858159467705,-7.0150873834418128,-7.2716491526230165E-2,-1.3727804570445681,-3.390385136705202,2.4748457130807888,-6.1307032792914473,-1.4294638146421312,-3.9962660779591088,-0.36676261367127738,1.6479048246408754,1.3026552928488082,1.3796548363940102,-4.1011039930453332,0.3476973024577279,1.6000280972716572,-2.8461143397822801,1.0988084903342308,-2.4992587557893078,3.0059527252700891E-2,-1.0839977455655005,-1.9397790298415296,null,63.204358652848462,{"$f":"(BE100-T$58)*((1+(U$55+U100)/100)*(1-T$62)+T$62*((1+(U$57+AS100)/100)))/(1+(U$54+I100)/100)-(U$56+AG100)+U$58","v":60.814889924701589},51.491148441306713,61.702855693520746,64.069364844781276,63.31463966955328,67.074635212880224,60.813400727387638,65.786165141323025,70.409766756678678,75.411864799196991,73.861079762875761,null,null,2.3206171551798862,4.6238214819740646,7.2493000872756221,-8.9535075668557589,-2.6138238970075567,5.4486163316794762,-2.6925016338292087,7.6137003512763846,0.18867679343742383,-4.4061219791189599,-2.1040598427413375,1.4605111839732996,0.8907054285428293,0.82379400971422534,1.1094609087198197,-2.7969695398250938,0.5692264463567076,0.61089538765649909,-2.5310083624451902,-7.5015568065243343E-2,-2.43139823532875,6.2486086936264229E-4,-1.0018377430610519,-1.3862414789732433,-1.9613095705488206,0,0,-7.0150873834418128,-7.2716491526230165E-2,-1.3727804570445681,-3.390385136705202,0,-6.1307032792914473,-1.4294638146421312,-3.9962660779591088,-0.36676261367127738,1.6479048246408754,1.3026552928488082,1.3796548363940102,-4.1011039930453332,0.3476973024577279,1.6000280972716572,-2.8461143397822801,1.0988084903342308,-2.4992587557893078,3.0059527252700891E-2,-1.0839977455655005,-1.9397790298415296,null,63.204358652848462,{"$f":"(DP100-T$58)*((1+(U$55+CF100)/100)*(1-T$62)+T$62*((1+(U$57+DD100)/100)))/(1+(U$54+BT100)/100)-(U$56+CR100)+U$58","v":62.172497757334554},59.112181060809952,69.752218709370823,72.34763243289494,71.234740910689808,74.956935814321412,70.642296779447406,75.320797193969526,80.324232067352526,85.381730676425207,83.488559337869802]
[33,1.2824605029589846,5.8575978423548616,-0.41444753018686065,4.2739181607104548E-2,null,null,-0.94731327314044611,-1.5273195161977942,-0.29846685573084342,-2.2923445178886515,-1.3049876369874633,6.7649212856474135,6.9253892847223328,-5.3697220396713137,-4.4184613493255087,2.3500906465926512,3.1051213252296508,7.038360161558697,-0.71123268211776924,1.2923755956678784,-2.2777492118555456,-0.324046367592568,-0.8192527590706824,1.3103787486167722,-0.15048028385077128,-2.0689322660366347,-2.8039500779425168,0.25449713052421252,1.9733304377908993,-0.24964175267244748,1.7459005595880015,-1.591549153908562,-4.9649482327755941,-2.9330424004568609,-3.4555912043026975,4.6003142657792075,4.5860745376693783,-3.9281126028576274,-9.6781449253701606,-0.90121198905210242,-0.1593482847523271,1.2693342362281648,-1.1950004231373914,1.0818854339183595,-2.0341157822211144,-0.29012289352257947,-1.1612020186166661,2.1123932817566562,0.51050402578112819,-2.5466523194872122,-3.6741737399356884,-0.35726891520725024,2.6817664768058718,9.1161490178812032E-2,null,59.943626814609708,{"$f":"(BE101-T$58)*((1+(U$55+U101)/100)*(1-T$62)+T$62*((1+(U$57+AS101)/100)))/(1+(U$54+I101)/100)-(U$56+AG101)+U$58","v":63.981821701524552},68.034270170903454,72.638093636746575,76.754380569418544,69.023455196714849,60.732506389322708,66.791927268982036,77.524502731312921,76.973654808808192,76.912317698967314,71.128449106792573,null,null,-0.94731327314044611,-1.5273195161977942,-0.29846685573084342,-2.2923445178886515,-1.3049876369874633,6.7649212856474135,6.9253892847223328,-5.3697220396713137,-4.4184613493255087,2.3500906465926512,3.1051213252296508,7.038360161558697,-0.71123268211776924,1.2923755956678784,-2.2777492118555456,-0.324046367592568,-0.8192527590706824,1.3103787486167722,-0.15048028385077128,-2.0689322660366347,-2.8039500779425168,0.25449713052421252,1.9733304377908993,-0.24964175267244748,0,-1.591549153908562,-4.9649482327755941,-2.9330424004568609,-3.4555912043026975,0,0,-3.9281126028576274,-9.6781449253701606,-0.90121198905210242,-0.1593482847523271,0,-1.1950004231373914,1.0818854339183595,-2.0341157822211144,-0.29012289352257947,-1.1612020186166661,2.1123932817566562,0.51050402578112819,-2.5466523194872122,-3.6741737399356884,-0.35726891520725024,2.6817664768058718,9.1161490178812032E-2,null,61.689527374197709,{"$f":"(DP101-T$58)*((1+(U$55+CF101)/100)*(1-T$62)+T$62*((1+(U$57+DD101)/100)))/(1+(U$54+BT101)/100)-(U$56+CR101)+U$58","v":65.75241672674737},69.773339237650191,74.410470658347705,78.528697211083042,75.310617418674184,71.199263540608428,77.527311978147736,88.331347105620921,87.484569743010454,87.306151461615343,82.084071597889803]
[34,-4.5404870367944365,5.4408685956086877,-7.8485414015613344,-0.98318499669123338,null,null,-6.7702608128938673,-5.5112325310991714,4.4463582785439106,-3.7166123082003675,4.8192515105220952,5.5871917676615075,-13.686691713659375,3.0927086138084148,1.1097371924097481,1.2981832775925621,-0.9003223764049193,8.7938105233815307,-1.1279619288639431,-0.66081388798540175,0.19770884170076286,-2.5603186316152522,-0.23126715593572023,2.0176666081221892,-0.73118098807729304,2.1019213722675527,-0.9453308506566751,-1.9090827017300755,1.918188687439919,4.6729682224663094,-5.6881933117864723,-4.2306447305989821,4.0281970765405015,-1.8416783918142903,9.7812505749583778E-2,4.2544175325714004,-3.6376959910858098,-3.3521945716575425,-3.4840153298992496,-0.64442925570282306,5.7503616441452765,6.1449374166263686,-2.2209246014357293,-1.5751995097542519,0.45915018650835959,-3.0905490190221032,-0.22247758796770944,2.9974211109262781,-2.0204323672869364,2.6809524934253872,-0.28024276672145076,-1.7458545895678852,1.8157656169996848,6.6889913394329561,null,70.19002410488541,{"$f":"(BE102-T$58)*((1+(U$55+U102)/100)*(1-T$62)+T$62*((1+(U$57+AS102)/100)))/(1+(U$54+I102)/100)-(U$56+AG102)+U$58","v":78.146228581446977},71.418829851599554,74.212048060647817,71.203684729890739,65.32211086932044,77.954267517519426,81.109320414875071,83.595512126639719,82.076535904362984,78.726655846667711,70.853834512440571,null,null,-6.7702608128938673,-5.5112325310991714,4.4463582785439106,-3.7166123082003675,4.8192515105220952,5.5871917676615075,-13.686691713659375,3.0927086138084148,1.1097371924097481,1.2981832775925621,-0.9003223764049193,8.7938105233815307,-1.1279619288639431,-0.66081388798540175,0.19770884170076286,-2.5603186316152522,-0.23126715593572023,2.0176666081221892,-0.73118098807729304,2.1019213722675527,-0.9453308506566751,-1.9090827017300755,1.918188687439919,4.6729682224663094,-5.6881933117864723,-4.2306447305989821,0,-1.8416783918142903,0,0,-3.6376959910858098,-3.3521945716575425,-3.4840153298992496,-0.64442925570282306,0,0,-2.2209246014357293,-1.5751995097542519,0.45915018650835959,-3.0905490190221032,-0.22247758796770944,2.9974211109262781,-2.0204323672869364,2.6809524934253872,-0.28024276672145076,-1.7458545895678852,1.8157656169996848,6.6889913394329561,null,70.19002410488541,{"$f":"(DP102-T$58)*((1+(U$55+CF102)/100)*(1-T$62)+T$62*((1+(U$57+DD102)/100)))/(1+(U$54+BT102)/100)-(U$56+CR102)+U$58","v":78.146228581446977},75.447026928140062,78.272057380720327,75.166338313675595,73.413683635049068,87.100788415758259,90.159280580863722,92.461746265123764,90.641147301146773,93.230717432466733,91.061697324114633]
[35,-0.37577809309931443,6.1679305688520802,-3.8893145331105949,0.70083984860773618,null,null,-2.6055518691987452,-3.9638946145677032,0.11230379672630919,0.56123221026570258,-1.4656820964808701,-11.698812718888558,4.8483873063834437,0.85575777419881094,-11.005816067507165,-7.6075815626150431,6.5027891118279095,-0.55272573839599737,-0.40089995562055059,0.24491372236543718,-2.0423144641118869,1.3938993910106259,-0.82993894903954679,-0.85649275696426841,0.17032049266014937,1.4637806376549456,-1.8384035886860062,-2.718792644161113,0.89672535003852971,0.89449295185752931,-1.7289664433357328,2.5813867383861426,-1.1844949572753052,1.5030632731735909,0.68846423070596541,3.859571391301742,-0.84380955396936708,4.8663988818709729,-4.7885365811118561,-1.8776669890840969,2.3296761344449259,5.917293909493778,-0.53689975613675978,-0.8586949581666522,-1.7541505134328332,1.8800512351351448,-1.6609179090749291,-2.9507714710999902,1.1341603853209132,1.8837630590726098,-3.6413740723002723,-3.5900501215207798,1.6706709608115904,0.47151615480918752,null,64.593532124874287,{"$f":"(BE103-T$58)*((1+(U$55+U103)/100)*(1-T$62)+T$62*((1+(U$57+AS103)/100)))/(1+(U$54+I103)/100)-(U$56+AG103)+U$58","v":65.059585405260663},65.227261822993782,64.782411535008919,64.665763517185951,67.692509393257438,66.403204481494754,62.379279518492233,72.829557971742091,78.252359886312135,72.627269602609204,67.850885647924557,null,null,-2.6055518691987452,-3.9638946145677032,0.11230379672630919,0.56123221026570258,-1.4656820964808701,-11.698812718888558,4.8483873063834437,0.85575777419881094,-11.005816067507165,-7.6075815626150431,6.5027891118279095,-0.55272573839599737,-0.40089995562055059,0.24491372236543718,-2.0423144641118869,1.3938993910106259,-0.82993894903954679,-0.85649275696426841,0.17032049266014937,1.4637806376549456,-1.8384035886860062,-2.718792644161113,0.89672535003852971,0.89449295185752931,-1.7289664433357328,0,-1.1844949572753052,0,0,0,-0.84380955396936708,0,-4.7885365811118561,-1.8776669890840969,0,0,-0.53689975613675978,-0.8586949581666522,-1.7541505134328332,1.8800512351351448,-1.6609179090749291,-2.9507714710999902,1.1341603853209132,1.8837630590726098,-3.6413740723002723,-3.5900501215207798,1.6706709608115904,0.47151615480918752,null,64.593532124874287,{"$f":"(DP103-T$58)*((1+(U$55+CF103)/100)*(1-T$62)+T$62*((1+(U$57+DD103)/100)))/(1+(U$54+BT103)/100)-(U$56+CR103)+U$58","v":67.640972143646806},67.75920123149092,68.843615939627369,69.414721162418189,76.774480853122114,75.101649473753966,75.975222133056604,87.550569578824692,93.5743362234725,89.497650207760117,90.76144192627315]
[36,4.429803601037154,9.1705823886128464,2.5947012159074232,4.1533634454671136,null,null,2.2000298249377233,2.5452603629593087,1.8276844475652236,-2.7691723437715434,1.7073942288170274,-1.4263798498941631,0.27697266091799788,11.248274756659274,9.9297208045884346,4.7715293211153371,-7.1332418548407723,4.5371559024417643,2.6017518641402155,0.99802515712938167,1.2637837055509191,-2.1081423054537289,-0.4159844319723689,0.63071274716722758,-1.7885865413447393,1.887775068182961,-0.18997008449789821,0.90881097442471237,-2.3452726116631881,4.4476328955000337,4.7550493056822853,0.84710275909221533,5.159442715790366,-1.2678523492200116,5.1092974610754007,-2.7445588585680101,-3.3898589267179275,-3.4231145352989616,3.1531583391131091,6.7131679029939999,0.13786769159776613,5.6993578937170106,2.9156238407226178,1.1927905302043678,1.12968674765876,-2.6052451953805056,-0.64089799925535429,0.79564937297327787,-1.9394072015265766,3.8375090749542311,0.21444966105962515,1.2617566364660939,-3.0055909699940626,4.9218310887102792,null,57.302943815641797,{"$f":"(BE104-T$58)*((1+(U$55+U104)/100)*(1-T$62)+T$62*((1+(U$57+AS104)/100)))/(1+(U$54+I104)/100)-(U$56+AG104)+U$58","v":56.707768644310683},51.396144685864442,53.219885623577674,47.503660275013161,51.592942680065882,54.387579457379488,54.432429850520414,47.080897946970602,39.266327747633348,41.276788184177953,36.099539363841579,null,null,2.2000298249377233,2.5452603629593087,1.8276844475652236,-2.7691723437715434,1.7073942288170274,-1.4263798498941631,0.27697266091799788,11.248274756659274,9.9297208045884346,4.7715293211153371,-7.1332418548407723,4.5371559024417643,2.6017518641402155,0.99802515712938167,1.2637837055509191,-2.1081423054537289,-0.4159844319723689,0.63071274716722758,-1.7885865413447393,1.887775068182961,-0.18997008449789821,0.90881097442471237,-2.3452726116631881,4.4476328955000337,0,0,0,-1.2678523492200116,0,-2.7445588585680101,-3.3898589267179275,-3.4231145352989616,0,0,0,0,2.9156238407226178,1.1927905302043678,1.12968674765876,-2.6052451953805056,-0.64089799925535429,0.79564937297327787,-1.9394072015265766,3.8375090749542311,0.21444966105962515,1.2617566364660939,-3.0055909699940626,4.9218310887102792,null,62.057993121324081,{"$f":"(DP104-T$58)*((1+(U$55+CF104)/100)*(1-T$62)+T$62*((1+(U$57+DD104)/100)))/(1+(U$54+BT104)/100)-(U$56+CR104)+U$58","v":62.190749021007896},62.004166413247262,63.860923074321775,63.009011529347497,67.354837875475226,69.753480218312347,68.640169950662965,63.149958411432074,61.438442340136163,64.482650782223985,64.946286922321818]
[37,2.5889443084229744,5.3475426877981622,1.4385203524174202,-0.61109661569241447,null,null,0.35917053232354368,1.3647022713295724,6.1645335802644761,5.0868653325544688,-0.63320814562037531,8.9440251725373123,-2.47462216128236,3.7947159966751292,1.3855841178527628,0.58191084368692181,-0.80995212162709329,-0.13034611454320144,-1.2212878366744686,-0.81724096618702458,2.7670646382734603,0.46848203102505259,2.7090950559378051,0.907770171397555,0.34640771000759951,1.4561682206204374,1.1068085803997336,0.52460115899333726,-1.1095041357061257,2.626283995881959,3.5988684421922823,2.2019780676054515,0.23129214731294123,-1.4114376845380359,3.5638753963325849,3.1976953196187505,1.6615076551237435,1.7899686331367439,-2.8790002947591375E-2,1.4019472023188171,3.0696011807641508,4.1951349516817205,-1.8488362204369104,-0.81804725702465064,3.5978069132088164,0.90838006729261411,2.4791455836486813,0.89293345773163746,0.65473336063623244,2.4222463454347913,1.4842657338348351,0.6384139772979236,-2.1315079663169323,2.8687145859128691,null,57.091827082301897,{"$f":"(BE105-T$58)*((1+(U$55+U105)/100)*(1-T$62)+T$62*((1+(U$57+AS105)/100)))/(1+(U$54+I105)/100)-(U$56+AG105)+U$58","v":54.73590598596693},53.308950840436971,53.035776534557151,51.568175964252973,45.173562248315605,45.270461028473541,43.177666830149178,43.620233012100627,42.665728819171015,39.657758020641026,36.984409899478948,null,null,0.35917053232354368,1.3647022713295724,6.1645335802644761,5.0868653325544688,-0.63320814562037531,8.9440251725373123,-2.47462216128236,3.7947159966751292,1.3855841178527628,0.58191084368692181,-0.80995212162709329,-0.13034611454320144,-1.2212878366744686,-0.81724096618702458,2.7670646382734603,0.46848203102505259,2.7090950559378051,0.907770171397555,0.34640771000759951,1.4561682206204374,1.1068085803997336,0.52460115899333726,-1.1095041357061257,2.626283995881959,0,0,0,-1.4114376845380359,0,0,0,0,-2.8790002947591375E-2,0,0,0,-1.8488362204369104,-0.81804725702465064,3.5978069132088164,0.90838006729261411,2.4791455836486813,0.89293345773163746,0.65473336063623244,2.4222463454347913,1.4842657338348351,0.6384139772979236,-2.1315079663169323,2.8687145859128691,null,60.690695524494181,{"$f":"(DP105-T$58)*((1+(U$55+CF105)/100)*(1-T$62)+T$62*((1+(U$57+DD105)/100)))/(1+(U$54+BT105)/100)-(U$56+CR105)+U$58","v":60.419562329748281},59.074436295450603,58.567964635963278,60.826820585658275,56.931936473916906,58.984291824667409,58.39556852660931,58.763132512900256,59.144611787380498,58.982760963394114,60.959413372572435]
[38,5.159372654062663,7.2800951815677255,-2.0732875252579439,1.9548266716420932,null,null,2.9295988779632323,-4.0337915791674135,8.5567066918288468,-3.7888446417278723,-2.1664931773159903,-0.12305905701905706,-1.9508301326477966,4.7613163669215153,5.1925465571399636,2.0146350198304885,0.31078576570427607,-1.4924136296474115,0.71126465709509468,0.11977655382525931,-0.84615702581718022,-1.0408396624215825,1.391626140712666,0.67796826218271544,0.36351516347943225,0.76784420870972525,0.51141174671293044,-1.3732163105902071,0.24246324372720629,1.0734768493030238,8.7060564516918237E-2,-4.9733168513213997,2.0688382143313166,-2.8827026692670037,-5.6034305693173021,0.97170750436004072,0.81987143575946919,-4.1419651678536207,4.3873489708189677,-1.9252648001174757,-0.50423340833039809,-3.4504668668404541,0.71708706689759727,-0.12918828462195786,2.9736500467666849E-2,-0.7214867569761434,1.8599687934812044,0.96361202949534941,9.8206129274298171E-2,1.2599427740891425,1.3226578061960639,-1.6619556791932972,1.2395444983955395E-2,1.0881486393856499,null,60.51977988174341,{"$f":"(BE106-T$58)*((1+(U$55+U106)/100)*(1-T$62)+T$62*((1+(U$57+AS106)/100)))/(1+(U$54+I106)/100)-(U$56+AG106)+U$58","v":68.733459578047729},61.576270239633629,66.593331538592437,75.114343609213847,75.085648394849954,76.158670731113446,78.033447314202888,70.982901762909265,70.901565825307159,71.565663709466477,77.091304263643167,null,null,2.9295988779632323,-4.0337915791674135,8.5567066918288468,-3.7888446417278723,-2.1664931773159903,-0.12305905701905706,-1.9508301326477966,4.7613163669215153,5.1925465571399636,2.0146350198304885,0.31078576570427607,-1.4924136296474115,0.71126465709509468,0.11977655382525931,-0.84615702581718022,-1.0408396624215825,1.391626140712666,0.67796826218271544,0.36351516347943225,0.76784420870972525,0.51141174671293044,-1.3732163105902071,0.24246324372720629,1.0734768493030238,0,-4.9733168513213997,0,-2.8827026692670037,-5.6034305693173021,0,0,-4.1419651678536207,0,-1.9252648001174757,-0.50423340833039809,-3.4504668668404541,0.71708706689759727,-0.12918828462195786,2.9736500467666849E-2,-0.7214867569761434,1.8599687934812044,0.96361202949534941,9.8206129274298171E-2,1.2599427740891425,1.3226578061960639,-1.6619556791932972,1.2395444983955395E-2,1.0881486393856499,null,60.606840446260328,{"$f":"(DP106-T$58)*((1+(U$55+CF106)/100)*(1-T$62)+T$62*((1+(U$57+DD106)/100)))/(1+(U$54+BT106)/100)-(U$56+CR106)+U$58","v":68.822925806892172},63.727496509573733,68.806879151802434,77.407332299320274,78.361564769937985,80.309075452432467,82.023952673031374,79.189718106748714,78.797057507673884,79.40878283908954,85.096923006887238]
[39,1.7692773070802146,4.1647162308173176,-5.4195346297461597,-1.4035829019490811,null,null,-0.46049646901921615,3.6003539680398067,5.0463778327588749,6.9469880883479016,0.89309790222836227,3.721787840244871,5.0130538746193274,2.8706499715958218,-4.4009499625381077,4.9682188632351743,4.5162215715750351,1.582795867914113,-2.4041142936553133,0.39988792878636747,-0.83879917701825768,-1.1294759182757828,1.8331472647088916,0.1913835969080715,1.8540683954359558,-2.7003185424804661,-0.87234076157703466,0.61821275985686963,0.14790842487856715,0.76534739251635742,-3.2591865399712976,-6.9210522551031612,-3.683145253918811,-3.0561242270171967,2.1972026601109182,0.98416178087036377,5.4033173097050682,-8.2514586821631966,-0.83100972683094287,3.0855419352323761,1.1475060553042244,0.91647925233115046,-2.641322506693577,1.4268616332883111,-0.70890828250402094,-0.7249819950565346,2.1081435795485417,-4.733882799754574E-2,2.227012157746679,-1.5401657217403482,-1.8010292564807591,1.3097572331341032,0.38039054434703057,1.0240983462432498,null,63.865807637077232,{"$f":"(BE107-T$58)*((1+(U$55+U107)/100)*(1-T$62)+T$62*((1+(U$57+AS107)/100)))/(1+(U$54+I107)/100)-(U$56+AG107)+U$58","v":70.24402059141282},70.459990154180247,69.023037617148049,68.001495765066906,65.047250461374389,58.316553908614871,64.323069251826283,67.38125817424671,62.250030575254613,59.078450156145252,58.170092412619006,null,null,-0.46049646901921615,3.6003539680398067,5.0463778327588749,6.9469880883479016,0.89309790222836227,3.721787840244871,5.0130538746193274,2.8706499715958218,-4.4009499625381077,4.9682188632351743,4.5162215715750351,1.582795867914113,-2.4041142936553133,0.39988792878636747,-0.83879917701825768,-1.1294759182757828,1.8331472647088916,0.1913835969080715,1.8540683954359558,-2.7003185424804661,-0.87234076157703466,0.61821275985686963,0.14790842487856715,0.76534739251635742,-3.2591865399712976,-6.9210522551031612,-3.683145253918811,-3.0561242270171967,0,0,0,-8.2514586821631966,-0.83100972683094287,0,0,0,-2.641322506693577,1.4268616332883111,-0.70890828250402094,-0.7249819950565346,2.1081435795485417,-4.733882799754574E-2,2.227012157746679,-1.5401657217403482,-1.8010292564807591,1.3097572331341032,0.38039054434703057,1.0240983462432498,null,63.865807637077232,{"$f":"(DP107-T$58)*((1+(U$55+CF107)/100)*(1-T$62)+T$62*((1+(U$57+DD107)/100)))/(1+(U$54+BT107)/100)-(U$56+CR107)+U$58","v":70.24402059141282},70.459990154180247,69.023037617148049,70.198698425177838,68.144362476557333,66.719983697139583,72.304422521974132,75.566687816742032,73.188674046787298,70.688769107860139,70.573120394765908]
[40,2.6131772044028416,7.8557911378259622,2.0146735753407512,1.6452500977295561,null,null,0.3834034283034109,-1.4275559217215581,7.4488618401248372,-3.0367830098628872,-2.0104652517678354,-2.6426664742475223,1.2633088404349819,-0.95998691911308209,-3.4783821818048941,-3.3989727809874553,-2.6296985828065691,-2.1535704282251227,1.2869606133533313,2.1133105041647209,0.93403242800576347,2.1326945902301393,2.2518130675460206,-2.5741181861461904E-2,-0.32711767834602412,0.51784153056546245,-1.4039518764548484,1.2823057600004013,0.67634353314749163,-3.4762867862941587,4.1750216651156133,-0.20411196435882806,6.1745603935210216,3.964025929091914,2.822846332623024,2.6923923854287937,2.6006811266646048,-0.76354367748211649,-5.0777524009554238,0.2641795807677052,-0.89588736106791789,-3.0545322789582094,0.40751049298506015,2.3759679881736648,2.4589995399781239,2.658750828930275,2.0088405695864839,-0.67355453609065208,-0.91540259266337021,0.62201054574310111,-1.3495904810878467,1.2626134881715469,-0.51507683375726532,-4.3246811841680355,null,57.755028355910987,{"$f":"(BE108-T$58)*((1+(U$55+U108)/100)*(1-T$62)+T$62*((1+(U$57+AS108)/100)))/(1+(U$54+I108)/100)-(U$56+AG108)+U$58","v":60.927924538546897},51.990046412905649,51.142841248155975,50.824883035061191,49.58799388454586,46.556693655429427,48.392561436125561,54.861637576828471,57.466123639589654,60.148493285299637,62.520777479769357,null,null,0.3834034283034109,-1.4275559217215581,7.4488618401248372,-3.0367830098628872,-2.0104652517678354,-2.6426664742475223,1.2633088404349819,-0.95998691911308209,-3.4783821818048941,-3.3989727809874553,-2.6296985828065691,-2.1535704282251227,1.2869606133533313,2.1133105041647209,0.93403242800576347,2.1326945902301393,2.2518130675460206,-2.5741181861461904E-2,-0.32711767834602412,0.51784153056546245,-1.4039518764548484,1.2823057600004013,0.67634353314749163,-3.4762867862941587,0,-0.20411196435882806,0,0,0,0,0,-0.76354367748211649,-5.0777524009554238,0,-0.89588736106791789,-3.0545322789582094,0.40751049298506015,2.3759679881736648,2.4589995399781239,2.658750828930275,2.0088405695864839,-0.67355453609065208,-0.91540259266337021,0.62201054574310111,-1.3495904810878467,1.2626134881715469,-0.51507683375726532,-4.3246811841680355,null,61.930050021026602,{"$f":"(DP108-T$58)*((1+(U$55+CF108)/100)*(1-T$62)+T$62*((1+(U$57+DD108)/100)))/(1+(U$54+BT108)/100)-(U$56+CR108)+U$58","v":65.203622160657488},62.225929493942303,65.896070689750275,68.97260670365722,70.748886257872286,69.836828876395032,71.911242988606929,78.766996300074481,82.637096524186845,85.84343724027174,87.644592359103072]
[41,3.595525744600665,7.2250257298353171,1.3786684878806961,2.5360601700859791,null,null,1.3657519685012343,-3.0988325979858047,3.2115401633650587,-9.3572149481566047,-4.8635813646083825,1.2992992091337019,3.5235552008048501,-3.1702984556415288,4.1767020825060763,-2.3266157156956466,8.5674170818874629E-2,3.9360351918102667,0.65619520536268627,-0.30357979907798427,0.3938803109073703,-3.3720430015771683,-2.0085378075464284,1.7578222940946144,3.5167107937126048,-1.5142304276161367,-1.1406595790108653,1.674650770177335,0.69921946862499418,-0.79633379956313899,3.5390165776555582,-2.6863827747939872,-1.2799196762931095,-6.2464225632636587,-4.164965746266919,7.9728271600010103,2.3336108840635577,-5.1681888891446555,-0.46460812058330925,4.1217848978562701,2.1701788497603829,-1.6337256765093335,1.2983205653414831,-0.77434458296021502,1.1251171027793088,-4.3408074526322729,-3.3401027033101327,2.1655609560070355,4.4135058174767616,-1.8694237455073008,-1.0767194159130589,1.5893373307433565,0.40291930909354856,-0.46738248769965007,null,58.033335226548942,{"$f":"(BE109-T$58)*((1+(U$55+U109)/100)*(1-T$62)+T$62*((1+(U$57+AS109)/100)))/(1+(U$54+I109)/100)-(U$56+AG109)+U$58","v":63.046598893078468},63.163648895192559,73.297597553009965,79.433621964253817,72.217563205128414,70.577358219048634,77.012235586531972,74.083098230151208,73.089647728450586,71.506423059558259,70.513220834315433,null,null,1.3657519685012343,-3.0988325979858047,3.2115401633650587,-9.3572149481566047,-4.8635813646083825,1.2992992091337019,3.5235552008048501,-3.1702984556415288,4.1767020825060763,-2.3266157156956466,8.5674170818874629E-2,3.9360351918102667,0.65619520536268627,-0.30357979907798427,0.3938803109073703,-3.3720430015771683,-2.0085378075464284,1.7578222940946144,3.5167107937126048,-1.5142304276161367,-1.1406595790108653,1.674650770177335,0.69921946862499418,-0.79633379956313899,0,-2.6863827747939872,-1.2799196762931095,-6.2464225632636587,-4.164965746266919,0,0,-5.1681888891446555,-0.46460812058330925,0,0,-1.6337256765093335,1.2983205653414831,-0.77434458296021502,1.1251171027793088,-4.3408074526322729,-3.3401027033101327,2.1655609560070355,4.4135058174767616,-1.8694237455073008,-1.0767194159130589,1.5893373307433565,0.40291930909354856,-0.46738248769965007,null,61.572351804204501,{"$f":"(DP109-T$58)*((1+(U$55+CF109)/100)*(1-T$62)+T$62*((1+(U$57+DD109)/100)))/(1+(U$54+BT109)/100)-(U$56+CR109)+U$58","v":66.629785420262536},66.667361810873388,77.000221683464417,83.207873775658172,83.973075897011682,84.671207338567541,91.239943328357214,87.555199882204732,91.146713983560787,91.725206925896572,89.794208679634352]
[42,1.6103222506468384,2.4005641230521837,-5.3979206707764167,-3.7026362177844261,null,null,-0.6194515254525923,-2.2733228664224843,-2.4867797194721026,1.4269042383390955,-2.227191047401178,3.8457327002926851,-2.0649410254314318,-2.50892930548962,-1.6607305195484277,1.0571595272284351,-0.56760604715063989,-2.9723714234123224,-4.1682664014204471,-1.5406853963335116,-1.2234044812866554,0.25479584510128728,0.15875112060060736,1.6230949357704585,-2.4635121503664479,0.70637660229588928,-1.6039252608231127,2.231453131577009,1.0570271386676353,-0.12086746470976806,-3.2375725810015545,-5.512160870373517E-2,-3.3693275361530848,1.0256253734312089,1.3624757390186915,3.9732684496615942,-6.9176874054346786,3.6786116383573657,-2.5848514191469203,-4.1650243636904811,-0.24436925604892679,-1.0835035311786205,-4.9403758225289218,-2.2851961940588108,-1.3757624164717219,0.48499419231394425,-0.33247903182316096,2.6903756440851057,-2.253187008394979,0.6538040941019394,-1.0603076354443424,2.8702925855308958,0.81075730211990549,-0.19816009469767759,null,62.806387445390278,{"$f":"(BE110-T$58)*((1+(U$55+U110)/100)*(1-T$62)+T$62*((1+(U$57+AS110)/100)))/(1+(U$54+I110)/100)-(U$56+AG110)+U$58","v":63.907805665059676},68.176902269309522,66.869704387782804,67.329039720536315,62.672481546328491,69.808751628523098,68.559683870278192,71.706146659754793,77.223520245977156,78.816552548631577,82.327850707576204,null,null,-0.6194515254525923,-2.2733228664224843,-2.4867797194721026,1.4269042383390955,-2.227191047401178,3.8457327002926851,-2.0649410254314318,-2.50892930548962,-1.6607305195484277,1.0571595272284351,-0.56760604715063989,-2.9723714234123224,-4.1682664014204471,-1.5406853963335116,-1.2234044812866554,0.25479584510128728,0.15875112060060736,1.6230949357704585,-2.4635121503664479,0.70637660229588928,-1.6039252608231127,2.231453131577009,1.0570271386676353,-0.12086746470976806,-3.2375725810015545,-5.512160870373517E-2,-3.3693275361530848,0,0,0,-6.9176874054346786,0,-2.5848514191469203,-4.1650243636904811,-0.24436925604892679,-1.0835035311786205,-4.9403758225289218,-2.2851961940588108,-1.3757624164717219,0.48499419231394425,-0.33247903182316096,2.6903756440851057,-2.253187008394979,0.6538040941019394,-1.0603076354443424,2.8702925855308958,0.81075730211990549,-0.19816009469767759,null,62.806387445390278,{"$f":"(DP110-T$58)*((1+(U$55+CF110)/100)*(1-T$62)+T$62*((1+(U$57+DD110)/100)))/(1+(U$54+BT110)/100)-(U$56+CR110)+U$58","v":63.907805665059676},68.176902269309522,67.895329761214015,69.736590775826528,69.007055015776928,76.097152325715854,78.694095211111929,81.831823460349725,87.453140289482647,89.144479693588309,92.896777494211847]
[43,-7.5691863744810481,7.1882653988548073,0.82090185433750706,0.81817132253019631,null,null,-9.7989601505804789,-10.347092444701801,-5.940081994078847,1.3846553772196653,0.54343467667564127,-5.2323809376686929,-0.3797972723854568,3.4786804518355199,-3.3258517537904604,3.4592363323146902,-5.8003439337605673,-7.4719567612474824,0.61943487438217648,-1.1794272359559432,-1.4388534597193745,1.1548407815684207,-0.84662810557019164,0.34846932214958315,2.1077020381756473,-0.12926831518818371,-1.1575430610307844,-1.5862917194646862,-4.7621378898171267,-2.2966175065212946,2.9812499441123692,-1.9817516435294369,1.0821183076267546,3.4211553064566149,-1.9070509349114175,-1.5799268040757197,2.2745048914384691,-3.1397328356671181,-3.0083985450937636,-2.7117872242870806,-4.7582568872345385,0.42530393710049985,-0.41956828221429965,-2.3415435280920627,-2.1022475564337708,1.3046798175383072,-0.93254069663426598,0.23166275579089635,2.3362909631251245,-7.6675815507168954E-2,-2.1638108451907327,-1.4412737680293537,-5.7691850063210346,-3.6402763911172187,null,64.408512733107102,{"$f":"(BE111-T$58)*((1+(U$55+U111)/100)*(1-T$62)+T$62*((1+(U$57+AS111)/100)))/(1+(U$54+I111)/100)-(U$56+AG111)+U$58","v":72.80406778317635},74.868642063066503,71.718913186519998,73.121707993213022,78.960560313590008,78.965696492398763,79.781913366234036,84.296579066483147,83.45043776988507,88.7870054455353,92.569285258077485,null,null,-9.7989601505804789,-10.347092444701801,-5.940081994078847,1.3846553772196653,0.54343467667564127,-5.2323809376686929,-0.3797972723854568,3.4786804518355199,-3.3258517537904604,3.4592363323146902,-5.8003439337605673,-7.4719567612474824,0.61943487438217648,-1.1794272359559432,-1.4388534597193745,1.1548407815684207,-0.84662810557019164,0.34846932214958315,2.1077020381756473,-0.12926831518818371,-1.1575430610307844,-1.5862917194646862,-4.7621378898171267,-2.2966175065212946,0,-1.9817516435294369,0,0,-1.9070509349114175,-1.5799268040757197,0,-3.1397328356671181,-3.0083985450937636,-2.7117872242870806,-4.7582568872345385,0,-0.41956828221429965,-2.3415435280920627,-2.1022475564337708,1.3046798175383072,-0.93254069663426598,0.23166275579089635,2.3362909631251245,-7.6675815507168954E-2,-2.1638108451907327,-1.4412737680293537,-5.7691850063210346,-3.6402763911172187,null,67.389762677219466,{"$f":"(DP111-T$58)*((1+(U$55+CF111)/100)*(1-T$62)+T$62*((1+(U$57+DD111)/100)))/(1+(U$54+BT111)/100)-(U$56+CR111)+U$58","v":76.014810849955111},79.295538971945433,79.559095725827191,80.840439018426096,87.075139767565162,89.523787361183949,89.940300479697584,94.569964905216111,93.204361432266907,98.535907916338587,103.14367660780322]
[44,-9.5110513752032624,5.4593567859721865,-8.8226601443315715,-0.94204596683156061,null,null,-11.740825151302694,-6.334316074580622,4.1233721082968078E-2,1.5740724427017074,-2.5426374079281695,-3.0602884395654124,3.1159576218318419,1.5971088548442296,0.9856749165527825,3.416439163950316,-2.8208988962054207,2.7111006875442305,-1.1094737385004443,-2.1022805075957409,9.9407062685833658E-2,-0.48119122622136956,-2.5699265785719847,-1.8221589307746617,-2.2369082793984578,-2.8784101963282676,-0.28244925890103545,-1.2368760217330772,0.88679281544991095,-1.0616823587125221,-6.6623120545567094,-7.5468927172714206,-5.7297098127967612,2.0702075317797131,-4.2868080779850937,-1.8075139537946923,0.17837823098245309,-2.9293053604524255,0.97802896986400611,-5.1214544023299347,1.6913020619812293,1.5320270188126301,-2.1797855715760566,-3.1940908609806442,0.13608550519582985,-0.32746849839549352,-3.2664854980760651,-2.4170685451142826,-1.8298157734332781,-3.5463503914914121,-0.23503265297771869,-0.64944749850463268,0.62971695804379801,-0.53896081131855778,null,74.266954025386738,{"$f":"(BE112-T$58)*((1+(U$55+U112)/100)*(1-T$62)+T$62*((1+(U$57+AS112)/100)))/(1+(U$54+I112)/100)-(U$56+AG112)+U$58","v":85.143680352395251},91.120852847208184,87.745312929210783,92.101011253379667,94.887026921877435,90.494890881184247,89.505555502832635,87.721736382779739,89.62917069935267,91.237270645254426,87.016992990345599,null,null,-11.740825151302694,-6.334316074580622,4.1233721082968078E-2,1.5740724427017074,-2.5426374079281695,-3.0602884395654124,3.1159576218318419,1.5971088548442296,0.9856749165527825,3.416439163950316,-2.8208988962054207,2.7111006875442305,-1.1094737385004443,-2.1022805075957409,9.9407062685833658E-2,-0.48119122622136956,-2.5699265785719847,-1.8221589307746617,-2.2369082793984578,-2.8784101963282676,-0.28244925890103545,-1.2368760217330772,0.88679281544991095,-1.0616823587125221,-6.6623120545567094,-7.5468927172714206,-5.7297098127967612,0,-4.2868080779850937,-1.8075139537946923,0,-2.9293053604524255,0,-5.1214544023299347,0,0,-2.1797855715760566,-3.1940908609806442,0.13608550519582985,-0.32746849839549352,-3.2664854980760651,-2.4170685451142826,-1.8298157734332781,-3.5463503914914121,-0.23503265297771869,-0.64944749850463268,0.62971695804379801,-0.53896081131855778,null,74.266954025386738,{"$f":"(DP112-T$58)*((1+(U$55+CF112)/100)*(1-T$62)+T$62*((1+(U$57+DD112)/100)))/(1+(U$54+BT112)/100)-(U$56+CR112)+U$58","v":85.143680352395251},91.120852847208184,89.815520460990498,94.158875291854557,96.953879546890732,92.632222019901135,91.534155440418516,90.695532537358545,92.470424505094783,95.85614830896283,92.997586633704685]
[45,1.7470257343009528,9.6132175550713459,3.588888271815085,4.2830976559776719,null,null,-0.48274804179847797,-5.5144434895747452,8.1225109595460552,-4.4418847890038435,-2.2867323374549229,-3.857970022353598,-0.71155633769348636,-0.1855472864931218,-5.497288007187362,-5.4880701278095767,-5.1757772365448247,9.1241757568000015E-2,3.0443870305987151,1.1364549833256881,1.4461103638914476,-3.3644643248968586,-4.8061562280428847,3.3420869847770369,-0.97457672841335796,1.5098477187826891,-0.1749267119369442,-1.5775868571489866,-1.3676618207619224,1.5120400214877829,5.7492363615899471,-5.2584817978868221,2.6048673806666365,-10.067729267600114,-4.5296169560898214,2.9164390211041678,-5.588792761167702,5.4056958792911827,6.0611101982368076,-1.0180021135796746,-2.4679654422829032,3.0927217695961602,3.0453580512331762,0.134288486603795,2.549363891744254,-3.9960448137508102,-4.7259051893851991,3.1147468980994502,-1.8400108112995834,1.569069805861848,-0.57608364700301617,-2.206755754704083,-2.3853440041542351,1.6877845641805755,null,57.865025958535178,{"$f":"(BE113-T$58)*((1+(U$55+U113)/100)*(1-T$62)+T$62*((1+(U$57+AS113)/100)))/(1+(U$54+I113)/100)-(U$56+AG113)+U$58","v":67.456333840752777},61.528742514893594,72.389025614414166,75.65188286786308,78.22681253532015,83.570207129737028,79.760739125097871,78.012438910407312,82.065884010638428,87.371112056932375,85.783106191086389,null,null,-0.48274804179847797,-5.5144434895747452,8.1225109595460552,-4.4418847890038435,-2.2867323374549229,-3.857970022353598,-0.71155633769348636,-0.1855472864931218,-5.497288007187362,-5.4880701278095767,-5.1757772365448247,9.1241757568000015E-2,3.0443870305987151,1.1364549833256881,1.4461103638914476,-3.3644643248968586,-4.8061562280428847,3.3420869847770369,-0.97457672841335796,1.5098477187826891,-0.1749267119369442,-1.5775868571489866,-1.3676618207619224,1.5120400214877829,0,-5.2584817978868221,0,-10.067729267600114,-4.5296169560898214,0,-5.588792761167702,0,0,-1.0180021135796746,-2.4679654422829032,0,3.0453580512331762,0.134288486603795,2.549363891744254,-3.9960448137508102,-4.7259051893851991,3.1147468980994502,-1.8400108112995834,1.569069805861848,-0.57608364700301617,-2.206755754704083,-2.3853440041542351,1.6877845641805755,null,63.614262320125128,{"$f":"(DP113-T$58)*((1+(U$55+CF113)/100)*(1-T$62)+T$62*((1+(U$57+DD113)/100)))/(1+(U$54+BT113)/100)-(U$56+CR113)+U$58","v":73.485009441920724},69.838643144077864,80.753308163364224,83.797801877881213,89.827953917669888,95.033821635405943,96.767709619773711,101.88257070969111,106.68560754642564,112.66785762949173,114.43232466573467]
[46,-2.1675199976245834,4.281845015641478,-8.6874072212027382,-1.5950326105642298,null,null,-4.3972937737240141,-4.4394996266886491,-1.9925560661857737,-5.8729107091911521,-1.7104589216384558,4.3366900713323799,5.0664481491079743,-4.0557111895428433,6.8315372345878389,4.1244447276739811,0.96825703153744769,9.6540523650391776,-2.2869855088311528,-0.12233725050716249,-0.35046846897854422,-3.2418044638746357,1.6121433648245951,-0.7738064132805853,0.25919755968642377,-0.14946393601262553,-1.0407674876112303,0.41482167196851361,0.55818441186090606,-0.99751037413125232,-6.5270591314278761,4.0733955875653916,5.4195425588571293,0.1891842953983689,-1.4643856728468401,4.5040128767892247,0.14367130625399493,-2.0992781570801533E-2,-1.7572850001500862,1.5818380633195006,-2.1610748892670006,-3.9833296333481112,-2.8327722153087258,-0.32803919069784171,-0.18902130147809237,-3.7315392594913694,0.79402600467264217,-0.46556734110210374,1.2194566639261264,-0.20040193332300094,-0.25021933107023364,0.58897518701123475,0.19036063689204785,0.45797703286733582,null,69.203972576347354,{"$f":"(BE114-T$58)*((1+(U$55+U114)/100)*(1-T$62)+T$62*((1+(U$57+AS114)/100)))/(1+(U$54+I114)/100)-(U$56+AG114)+U$58","v":68.747216754389811},64.659448245028585,66.343760116772046,70.089307055506893,62.74611467487788,60.609510926771975,63.249676977645592,61.227873219083833,58.022094970365025,60.201752137055607,59.48791853996434,null,null,-4.3972937737240141,-4.4394996266886491,-1.9925560661857737,-5.8729107091911521,-1.7104589216384558,4.3366900713323799,5.0664481491079743,-4.0557111895428433,6.8315372345878389,4.1244447276739811,0.96825703153744769,9.6540523650391776,-2.2869855088311528,-0.12233725050716249,-0.35046846897854422,-3.2418044638746357,1.6121433648245951,-0.7738064132805853,0.25919755968642377,-0.14946393601262553,-1.0407674876112303,0.41482167196851361,0.55818441186090606,-0.99751037413125232,-6.5270591314278761,0,0,0,-1.4643856728468401,0,0,-2.0992781570801533E-2,-1.7572850001500862,0,-2.1610748892670006,-3.9833296333481112,-2.8327722153087258,-0.32803919069784171,-0.18902130147809237,-3.7315392594913694,0.79402600467264217,-0.46556734110210374,1.2194566639261264,-0.20040193332300094,-0.25021933107023364,0.58897518701123475,0.19036063689204785,0.45797703286733582,null,69.203972576347354,{"$f":"(DP114-T$58)*((1+(U$55+CF114)/100)*(1-T$62)+T$62*((1+(U$57+DD114)/100)))/(1+(U$54+BT114)/100)-(U$56+CR114)+U$58","v":72.820612341955197},74.222005240511606,76.319294328411488,80.326261640607626,76.976892448813359,74.367056575270638,77.474531525782055,74.440357654152763,72.317989278455897,74.34552257686093,72.351055826308837]
[47,-3.8041717718196528,6.3930908256462082,-4.144747510152337,0.76436481023517844,null,null,-6.0339455479190836,-3.0342288538509425,2.8796063667892389,-3.18955284518825,1.4929338670819305,2.9945675020550473,4.2117004423897244,-3.9154530458094183,4.1717142600035526,1.2127912184067888,2.2292925061162192,1.3849430533673646,-0.1757396988264226,-9.1433556418903272E-2,-1.318402074056424,-1.0140892427531778,-0.17008868797585652,2.28792591053179,-0.43202822079931824,-4.0901196988463751,1.6830034720843532,-1.4411432244997195,0.75992142518268491,0.79745164321763351,-1.9843994203774749,0.7283871783811966,-1.7561822411208627,3.3003571396519042,-0.90325503713451916,2.0654398922521486,1.3211789055503285,-1.7340817093214405,0.45459058133788011,-4.882363698644971,2.2792508250257129,2.96617763907489,-0.47337479450931752,-0.93520035280188873,-1.0483155388895051,-2.0087230578815323,0.35035294987905119,2.7702243463495204,-0.21793390599408968,-5.5633231659964855,2.4673512560147843,-2.0599136174746699,1.3392517535933954,0.32327317239431674,null,66.867134653061598,{"$f":"(BE115-T$58)*((1+(U$55+U115)/100)*(1-T$62)+T$62*((1+(U$57+AS115)/100)))/(1+(U$54+I115)/100)-(U$56+AG115)+U$58","v":68.518150400778083},67.938503439872932,66.04633714583774,66.587772764087887,64.563519660200157,60.994777134736808,62.417512713208026,61.173328892646026,64.713966275386483,62.097233202508491,58.997536925599235,null,null,-6.0339455479190836,-3.0342288538509425,2.8796063667892389,-3.18955284518825,1.4929338670819305,2.9945675020550473,4.2117004423897244,-3.9154530458094183,4.1717142600035526,1.2127912184067888,2.2292925061162192,1.3849430533673646,-0.1757396988264226,-9.1433556418903272E-2,-1.318402074056424,-1.0140892427531778,-0.17008868797585652,2.28792591053179,-0.43202822079931824,-4.0901196988463751,1.6830034720843532,-1.4411432244997195,0.75992142518268491,0.79745164321763351,-1.9843994203774749,0,-1.7561822411208627,0,-0.90325503713451916,0,0,-1.7340817093214405,0,-4.882363698644971,0,0,-0.47337479450931752,-0.93520035280188873,-1.0483155388895051,-2.0087230578815323,0.35035294987905119,2.7702243463495204,-0.21793390599408968,-5.5633231659964855,2.4673512560147843,-2.0599136174746699,1.3392517535933954,0.32327317239431674,null,66.867134653061598,{"$f":"(DP115-T$58)*((1+(U$55+CF115)/100)*(1-T$62)+T$62*((1+(U$57+DD115)/100)))/(1+(U$54+BT115)/100)-(U$56+CR115)+U$58","v":69.246537579159281},68.639219458082863,70.058070096540419,70.540753680748864,70.549099778116215,68.025388850491026,69.339265982255199,68.389712579321085,71.691969910737086,71.248812254635325,71.00121730693678]
[48,1.8118540105654828,4.3783801107736302,-2.3758386904195254,-0.74043858443521438,null,null,-0.41791976553394794,2.0262424766299096,-6.9583617870480845,3.1305210102537808,-2.006814826244415,-0.95727463029322579,7.5869203705134014,-8.517657617384522E-2,-3.4953829142157082,-4.2134684879036568,4.0528750190202185,1.2473226540512732,-2.1904504136990006,-3.2700869621118263,0.62890300341782979,3.477177603628002,1.0982832694400804,-0.1902757305505558,1.086585893254866,1.6682944353910081,-1.1414070480450702,-2.5900243229795135,0.64126102231551574,1.6505224065735469,-0.2154906006446633,-3.9070735717304785,0.84346605926382234,0.97737419413293924,1.7629241093855041,-1.3038952086232451,1.2151360063176215,5.1351439365162541,-3.0852853288996176,-6.6220127399356006,-2.0545802359711525,7.1695330188503084,-1.9781781891797103,-3.5698166678486469,7.5654501494003767E-2,4.7711809042040807,0.80973733973792661,-0.39486356809938128,2.7608188466479362,1.8470221629102432,-2.5389627557894254,-3.2703411584298729,1.1298763147243756,2.3128925321461526,null,61.060054831388747,{"$f":"(BE116-T$58)*((1+(U$55+U116)/100)*(1-T$62)+T$62*((1+(U$57+AS116)/100)))/(1+(U$54+I116)/100)-(U$56+AG116)+U$58","v":62.859676439421193},66.765877224770819,66.847131486868179,67.43860412039443,69.44856771869874,65.232806382999399,61.552815737754855,65.916440162597922,73.669253465460102,73.932755544249446,67.611174044726141,null,null,-0.41791976553394794,2.0262424766299096,-6.9583617870480845,3.1305210102537808,-2.006814826244415,-0.95727463029322579,7.5869203705134014,-8.517657617384522E-2,-3.4953829142157082,-4.2134684879036568,4.0528750190202185,1.2473226540512732,-2.1904504136990006,-3.2700869621118263,0.62890300341782979,3.477177603628002,1.0982832694400804,-0.1902757305505558,1.086585893254866,1.6682944353910081,-1.1414070480450702,-2.5900243229795135,0.64126102231551574,1.6505224065735469,-0.2154906006446633,-3.9070735717304785,0,0,0,-1.3038952086232451,0,0,-3.0852853288996176,-6.6220127399356006,-2.0545802359711525,0,-1.9781781891797103,-3.5698166678486469,7.5654501494003767E-2,4.7711809042040807,0.80973733973792661,-0.39486356809938128,2.7608188466479362,1.8470221629102432,-2.5389627557894254,-3.2703411584298729,1.1298763147243756,2.3128925321461526,null,61.060054831388747,{"$f":"(DP116-T$58)*((1+(U$55+CF116)/100)*(1-T$62)+T$62*((1+(U$57+DD116)/100)))/(1+(U$54+BT116)/100)-(U$56+CR116)+U$58","v":62.859676439421193},67.609343284034637,68.67649913458618,71.080518489350595,73.097301560446354,69.900031866480091,71.417023135689917,75.88877708549775,83.718882050504845,83.646777678483275,84.524948790070553]
[49,4.4810515616716424,8.9048526630172695,-0.42414109444610082,4.1787765708614062,null,null,2.2512777855722117,3.6716304089535967E-2,1.0903712491830619,-0.12838389331215838,1.5622883865977997,0.41006850708485709,5.3900500256400266,2.2493687289375366,0.16637285479843555,-1.6883442044632664,-4.4128302383237603,1.7778030695033804,2.3360221385446387,2.817302298557216,1.2788053228002658,0.90249225141864642,3.0311057643184256,-1.2727700375872253,2.5074082027677136E-2,-2.0808042379303968,0.29449012291552634,-1.1666343318235448,-5.3820929681957548,-0.12781245486722348,1.7362069953287613,5.2695194309990612,1.8987980055402403,1.6999485692610783E-2,5.1657350591598812,-0.42816923754098246,2.8594361222539439,-0.70065002346327887,2.9664556389270715,-2.7836469426476267,-6.4083576027974782,-0.74176018205927541,2.9410369661169105,3.232622965567451,1.4224892548251444,0.61886909710147475,3.2550807387514888,-0.72786692732347258,0.24489485992545812,-1.9748263081265938,-0.30640138282939455,-1.5489438482029922,-6.2046341740850579,0.49819986225496771,null,60.248507769694918,{"$f":"(BE117-T$58)*((1+(U$55+U117)/100)*(1-T$62)+T$62*((1+(U$57+AS117)/100)))/(1+(U$54+I117)/100)-(U$56+AG117)+U$58","v":57.617622942835922},56.052702074894249,56.863239745857278,53.025480631196537,53.131507163909028,48.237837417177737,47.453491562318959,44.809775997017773,48.15693607397926,54.2711308052316,54.633760844726652,null,null,2.2512777855722117,3.6716304089535967E-2,1.0903712491830619,-0.12838389331215838,1.5622883865977997,0.41006850708485709,5.3900500256400266,2.2493687289375366,0.16637285479843555,-1.6883442044632664,-4.4128302383237603,1.7778030695033804,2.3360221385446387,2.817302298557216,1.2788053228002658,0.90249225141864642,3.0311057643184256,-1.2727700375872253,2.5074082027677136E-2,-2.0808042379303968,0.29449012291552634,-1.1666343318235448,-5.3820929681957548,-0.12781245486722348,0,0,0,0,0,-0.42816923754098246,0,-0.70065002346327887,0,-2.7836469426476267,-6.4083576027974782,-0.74176018205927541,2.9410369661169105,3.232622965567451,1.4224892548251444,0.61886909710147475,3.2550807387514888,-0.72786692732347258,0.24489485992545812,-1.9748263081265938,-0.30640138282939455,-1.5489438482029922,-6.2046341740850579,0.49819986225496771,null,61.984714765023682,{"$f":"(DP117-T$58)*((1+(U$55+CF117)/100)*(1-T$62)+T$62*((1+(U$57+DD117)/100)))/(1+(U$54+BT117)/100)-(U$56+CR117)+U$58","v":64.653527513636149},65.005474544111578,65.903278219162615,67.353003158288033,67.207808329004664,64.438637519600164,62.928470399475898,63.15140905824375,66.469961612512947,72.225487782621911,72.247668401614803]
[50,7.5579455903955504,6.5208372099670315,-1.7010925432571535,1.3563310664359169,null,null,5.3281718142961196,4.4426520462204033,13.520050213255985,9.2335121174733104,2.1287587372256063,-0.6436661302185771,-2.9134017308641393,3.7751274008768325,0.80126287750424341,4.2552598251679719,10.008481189914455,8.023245518443467E-2,-4.7993314505599294E-2,-0.50707334539171622,2.5098089611413332,2.4857909206571449,2.7563079084603235,-1.3053956046672992,1.3863987244502312,1.9235224659297288,0.91909194845921593,0.53262902773856169,-2.5760260884167554,-0.17916476754329835,0.45925554651770861,-2.5794581223496662,0.64611452816244253,6.0871593733114064,7.3652892633666145,-0.7378675834419095,4.5801858806139535,4.3517391751769683,5.3073770254787611,8.3159895228985672,3.3852249867286806,-1.3932120160842434,0.11859146169142099,-0.60902476309996323,3.6717536756509199,4.0050414581779039,3.6331077527568327,-1.4786204813555675,1.2589190583787671,2.4782331993303668,0.70688320317602038,1.0548835898752202,-1.5443865088393585,-1.2522797024341337E-3,null,58.640835037414185,{"$f":"(BE118-T$58)*((1+(U$55+U118)/100)*(1-T$62)+T$62*((1+(U$57+AS118)/100)))/(1+(U$54+I118)/100)-(U$56+AG118)+U$58","v":59.592732253912239},54.072600947367569,45.662544676201939,39.276622525199848,40.150251164531518,37.678626317766316,33.262787262496111,28.435319317298049,19.780100573619034,15.011323083427698,16.947152603043225,null,null,5.3281718142961196,4.4426520462204033,13.520050213255985,9.2335121174733104,2.1287587372256063,-0.6436661302185771,-2.9134017308641393,3.7751274008768325,0.80126287750424341,4.2552598251679719,10.008481189914455,8.023245518443467E-2,-4.7993314505599294E-2,-0.50707334539171622,2.5098089611413332,2.4857909206571449,2.7563079084603235,-1.3053956046672992,1.3863987244502312,1.9235224659297288,0.91909194845921593,0.53262902773856169,-2.5760260884167554,-0.17916476754329835,0,-2.5794581223496662,0,0,0,-0.7378675834419095,0,0,0,0,0,-1.3932120160842434,0.11859146169142099,-0.60902476309996323,3.6717536756509199,4.0050414581779039,3.6331077527568327,-1.4786204813555675,1.2589190583787671,2.4782331993303668,0.70688320317602038,1.0548835898752202,-1.5443865088393585,-1.2522797024341337E-3,null,59.100090583931895,{"$f":"(DP118-T$58)*((1+(U$55+CF118)/100)*(1-T$62)+T$62*((1+(U$57+DD118)/100)))/(1+(U$54+BT118)/100)-(U$56+CR118)+U$58","v":60.025436903319978},55.113363219942052,52.736269085619185,53.779198821022199,54.481632444085861,57.124563926445262,56.698274530787366,57.075398853074581,55.706314486066304,50.393860434585676,52.121368934789835]
[51,7.9368781491127764,11.189725117857488,-0.25885647837677972,6.8301688375480785,null,null,5.7071043730133457,2.242440135834344,3.6934194173877994,-0.64186824473625181,1.1614585064314742,-2.1568852059306445,5.9896636686131002,-5.420261373309339,-8.9212735201124893,-3.833412365409576,2.9975936583374159,-5.21394798207064,4.6208945933848575,0.30134103472425,-1.2121395714139176,1.9484055330296961,1.0291871677529656,-1.7173413874304213,-0.47817002228906169,-1.3299237374642097,1.9173711167953851,-1.4837630732030371,-2.2771943322228552,0.5068193044176672,1.9014916113980824,0.65243126600361578,3.474178452239153,3.7969483376607216,4.8171877626583566,1.915644145365587,-1.2920671764495593,-1.6689102613810549,-0.73442331051497245,-6.6526989942256627,-2.363371782183755,-1.1123933846916425,5.5924292328035827,1.0957352151406889,-1.046135875855543,1.7283331667946624,1.4288630501603736,-1.9815237844499607,1.2928140797606142,-2.2053220623002781,1.2607239052676145,-2.1988386829155475,-1.7409363432882461,0.38268808315948077,null,59.625991288574788,{"$f":"(BE119-T$58)*((1+(U$55+U119)/100)*(1-T$62)+T$62*((1+(U$57+AS119)/100)))/(1+(U$54+I119)/100)-(U$56+AG119)+U$58","v":59.155983380074453},53.305314539863929,51.115815178889427,46.843284481538817,45.434660455591342,45.021042260582263,48.662151661690785,54.99463849911082,63.070115215956136,62.91795123429916,67.891441956826029,null,null,5.7071043730133457,2.242440135834344,3.6934194173877994,-0.64186824473625181,1.1614585064314742,-2.1568852059306445,5.9896636686131002,-5.420261373309339,-8.9212735201124893,-3.833412365409576,2.9975936583374159,-5.21394798207064,4.6208945933848575,0.30134103472425,-1.2121395714139176,1.9484055330296961,1.0291871677529656,-1.7173413874304213,-0.47817002228906169,-1.3299237374642097,1.9173711167953851,-1.4837630732030371,-2.2771943322228552,0.5068193044176672,0,0,0,0,0,0,-1.2920671764495593,-1.6689102613810549,-0.73442331051497245,-6.6526989942256627,-2.363371782183755,-1.1123933846916425,5.5924292328035827,1.0957352151406889,-1.046135875855543,1.7283331667946624,1.4288630501603736,-1.9815237844499607,1.2928140797606142,-2.2053220623002781,1.2607239052676145,-2.1988386829155475,-1.7409363432882461,0.38268808315948077,null,61.527482899972874,{"$f":"(DP119-T$58)*((1+(U$55+CF119)/100)*(1-T$62)+T$62*((1+(U$57+DD119)/100)))/(1+(U$54+BT119)/100)-(U$56+CR119)+U$58","v":61.661876689676369},59.172811176583664,60.917540323371533,61.45463875533801,61.937379945953182,60.634643117092907,64.763992142258431,72.794287962072872,81.132922506615529,80.061411124892359,85.938158094707134]
[52,5.7515300455978631,8.3690673737987744,-0.19224537247481743,3.9108072544596348,null,null,3.5217562694984323,-7.2324082756535262,4.0301748510865396,0.32224464620498505,2.1655105879293712,-0.73509062826029048,-6.8335737542570456,0.71443158494368841,0.27972435258000816,-3.885604774606771,-1.2996369453218031,-1.8648712277015489,1.8002368493261436,-0.37371277435469619,1.0275234469546399,-6.2393770518513136E-2,-0.33193048973857042,1.5666495150795718,-2.6344782914445086,1.5709666594955056,0.1896581626501046,-0.65400286858510803,-2.2237000508926741E-2,0.4261243626255764,1.9681027173000447,-2.062670806626393,2.8217698817823189,-0.21080539503719686,-1.6201097647360019,4.2268398031508436,-1.1371203155074299,1.0496815164252697,-1.6671014644447202,-4.3260964895677514,-0.31354748809035327,-0.46296410238259877,2.6730676497151391,-1.1325469107452895,1.8756315817432931,0.42878974317530183,0.62053133698137253,1.1285267760350937,-3.7121969831301227,2.0195209825152718,0.88993742036450096,-0.10068838459493623,6.6308369942683187E-2,5.1755979136233865E-2,null,59.176921621274573,{"$f":"(BE120-T$58)*((1+(U$55+U120)/100)*(1-T$62)+T$62*((1+(U$57+AS120)/100)))/(1+(U$54+I120)/100)-(U$56+AG120)+U$58","v":65.898973501112948},61.795966654696215,62.329795899201422,63.311560274704085,60.623626958314794,64.328288001296301,64.273713103767307,66.472519012232567,73.436851035014485,74.964868441580961,77.220948454988815,null,null,3.5217562694984323,-7.2324082756535262,4.0301748510865396,0.32224464620498505,2.1655105879293712,-0.73509062826029048,-6.8335737542570456,0.71443158494368841,0.27972435258000816,-3.885604774606771,-1.2996369453218031,-1.8648712277015489,1.8002368493261436,-0.37371277435469619,1.0275234469546399,-6.2393770518513136E-2,-0.33193048973857042,1.5666495150795718,-2.6344782914445086,1.5709666594955056,0.1896581626501046,-0.65400286858510803,-2.2237000508926741E-2,0.4261243626255764,0,-2.062670806626393,0,-0.21080539503719686,-1.6201097647360019,0,-1.1371203155074299,0,-1.6671014644447202,-4.3260964895677514,-0.31354748809035327,-0.46296410238259877,2.6730676497151391,-1.1325469107452895,1.8756315817432931,0.42878974317530183,0.62053133698137253,1.1285267760350937,-3.7121969831301227,2.0195209825152718,0.88993742036450096,-0.10068838459493623,6.6308369942683187E-2,5.1755979136233865E-2,null,61.145024338574615,{"$f":"(DP120-T$58)*((1+(U$55+CF120)/100)*(1-T$62)+T$62*((1+(U$57+DD120)/100)))/(1+(U$54+BT120)/100)-(U$56+CR120)+U$58","v":67.971824668408928},66.642825113716867,67.170327446741354,68.054849185351657,69.667071745593404,73.66242404068359,74.714668507372934,76.898891789282061,84.185058918316443,85.801763355189919,88.230410193465289]
[53,3.1282699732543202,6.1496952952705906,-3.3973167970358098E-2,1.41731952397508,null,null,0.89849619715488949,1.2607202387206859,-2.402220094025961,2.6730033053397113,3.5104840383921623,-1.2244091022261967,3.0076075061126426,5.2265329054172902,0.69208761906380856,4.7631221690853094,4.1516254757053908,6.3597292481089438,-0.41913522920204027,2.8132942877907681,2.69960311512353,0.91347903163566713,0.85343407840028807,-0.22461942186666839,0.16063707497900825,1.8999577230855103E-2,0.24888230265114242,-1.9612947919047228,0.20726986451846141,1.3666122530170615,2.126374921804504,4.8259530599327203,3.6835121376190401,-3.0781334579320276,3.1052095376060587,-6.2847063138848167,2.2996659333263434,6.3646743220169277E-2,0.22861196575800036,0.25768889604510403,3.2588983804339562,5.6073074870789767,0.17957991923058403,3.2788476616798956,3.2923016890027057,1.1626261580361728,1.8990276548278862,-0.5242824446840848,0.20287175590813655,1.2065678882532722,0.45732064261961924,-1.7409111583062473,0.14357893191520366,2.296190104071778,null,59.105555089145319,{"$f":"(BE121-T$58)*((1+(U$55+U121)/100)*(1-T$62)+T$62*((1+(U$57+AS121)/100)))/(1+(U$54+I121)/100)-(U$56+AG121)+U$58","v":56.239526285521833},55.68249998280691,58.321931353286416,54.616976110947668,61.676428702381131,58.188652116720121,56.14561144866888,56.128486272092751,52.946720384797786,48.178304249321705,41.108354787421227,null,null,0.89849619715488949,1.2607202387206859,-2.402220094025961,2.6730033053397113,3.5104840383921623,-1.2244091022261967,3.0076075061126426,5.2265329054172902,0.69208761906380856,4.7631221690853094,4.1516254757053908,6.3597292481089438,-0.41913522920204027,2.8132942877907681,2.69960311512353,0.91347903163566713,0.85343407840028807,-0.22461942186666839,0.16063707497900825,1.8999577230855103E-2,0.24888230265114242,-1.9612947919047228,0.20726986451846141,1.3666122530170615,0,0,0,-3.0781334579320276,0,-6.2847063138848167,0,0,0,0,0,0,0.17957991923058403,3.2788476616798956,3.2923016890027057,1.1626261580361728,1.8990276548278862,-0.5242824446840848,0.20287175590813655,1.2065678882532722,0.45732064261961924,-1.7409111583062473,0.14357893191520366,2.296190104071778,null,61.231930010949824,{"$f":"(DP121-T$58)*((1+(U$55+CF121)/100)*(1-T$62)+T$62*((1+(U$57+DD121)/100)))/(1+(U$54+BT121)/100)-(U$56+CR121)+U$58","v":63.204161956949008},66.707596229290488,69.175267947512708,68.349475243756601,75.458574572109967,73.846525094659157,71.152221387226234,71.251784712770998,67.344393769981437,65.239296519999726,63.015362623337332]
[54,0.98095443316351139,6.3297968454612965,-4.4925194373676387,0.24222248650979017,null,null,-1.2488193429359193,-5.8659268426621587,-1.9538070077864806,2.3607707917870391,5.5956015032873196,-3.1270729533977559,-7.2211171994657661,-2.4382722756607849,3.6045212591437954,4.3099529991152297,0.11850729077113886,2.1069082313944465,-0.23903367901133432,-1.0334293168068989,1.4993498085562287,-1.262148564923784,-0.4466361003330519,-2.0529643558922412,2.3995253277477069,-2.3351052278858102,0.86864226102182052,2.4665164201054015,-1.630537743870816,4.5964473732241196,-2.3321713475927766,-3.3121685940450236,3.3128673122578114,1.3631866280838405,2.2663498016027646,-6.3158872067804346,0.19738197632868482,-2.9675066767411593,5.0430871842427969,0.67149052145095922,0.40943545948336868,5.3325109502084338,-0.99551711823470579,-1.9586834613880475,0.77202794334721925,-1.7539442089635671,0.28557567714290588,-2.7504312596873017,2.1664687969488305,-2.8216734257830347,0.98611829272734597,3.6812060885090698,-1.7517929449234644,4.2296051572112621,null,64.347330924418458,{"$f":"(BE122-T$58)*((1+(U$55+U122)/100)*(1-T$62)+T$62*((1+(U$57+AS122)/100)))/(1+(U$54+I122)/100)-(U$56+AG122)+U$58","v":71.196057510190812},70.106793570111094,66.587737259777114,61.45635905145754,68.484296954759728,75.214127007874339,78.300426430346377,71.641933142476276,70.555352878007056,69.233411571652056,65.692058320890638,null,null,-1.2488193429359193,-5.8659268426621587,-1.9538070077864806,2.3607707917870391,5.5956015032873196,-3.1270729533977559,-7.2211171994657661,-2.4382722756607849,3.6045212591437954,4.3099529991152297,0.11850729077113886,2.1069082313944465,-0.23903367901133432,-1.0334293168068989,1.4993498085562287,-1.262148564923784,-0.4466361003330519,-2.0529643558922412,2.3995253277477069,-2.3351052278858102,0.86864226102182052,2.4665164201054015,-1.630537743870816,4.5964473732241196,-2.3321713475927766,-3.3121685940450236,0,0,0,-6.3158872067804346,0,-2.9675066767411593,0,0,0,0,-0.99551711823470579,-1.9586834613880475,0.77202794334721925,-1.7539442089635671,0.28557567714290588,-2.7504312596873017,2.1664687969488305,-2.8216734257830347,0.98611829272734597,3.6812060885090698,-1.7517929449234644,4.2296051572112621,null,64.347330924418458,{"$f":"(DP122-T$58)*((1+(U$55+CF122)/100)*(1-T$62)+T$62*((1+(U$57+DD122)/100)))/(1+(U$54+BT122)/100)-(U$56+CR122)+U$58","v":71.196057510190812},73.419660882368902,71.139841637094364,68.033526912003254,75.075663538944141,82.618484257919022,85.655431948620318,83.826149800851212,83.229451980863828,82.035766014558803,84.047656543014043]
[55,9.5008090418801352,6.4781158674657195,1.478336153286278,1.5202143291955081,null,null,7.2710352657807045,-4.4183283045096147,0.38040925214173216,7.3483360737755428,5.0806634469742686,-1.7881562706327965,-1.2288894114698299,3.6382509897000839,2.7044421787752357,-1.5538538793048673E-2,0.91189300207863644,1.8177282643327466,-9.0714657006911281E-2,-2.2548619309208568,-4.7024790774250036E-2,-2.6928164512795516,-1.1004316464799189,0.56615966608789137,1.3532748609704432,-2.3267796851633369,-2.0334816705806649,-3.0610635368292445,0.4179148843644116,1.487074340684714,3.6386842430611401,-1.4316701012889457,1.2387102358355813,-2.0140720384574013,2.2973487744537238,0.89244577654197377,-3.9689165061130574,-6.474286564366567,2.2306428285304762,-1.8911209552522177,5.1936670384918422,1.5972221945660703,0.28247472445101218,-2.5266128773638732,-0.27764791041006243,-1.7880105916781321,-1.4096115369592161,-0.24838058234881188,0.89492800755803326,-1.6630713737351841,-1.9333777691201994,-4.4953846243932274,0.52257621421050571,2.7824911173675462,null,54.596745494005226,{"$f":"(BE123-T$58)*((1+(U$55+U123)/100)*(1-T$62)+T$62*((1+(U$57+AS123)/100)))/(1+(U$54+I123)/100)-(U$56+AG123)+U$58","v":58.054831048517386},56.691195510781,54.384293351379334,49.498710712937658,49.862537586586363,55.372355244381716,59.42150774824281,55.015339069547728,55.304737263236348,50.260860177246805,49.264791078886809,null,null,7.2710352657807045,-4.4183283045096147,0.38040925214173216,7.3483360737755428,5.0806634469742686,-1.7881562706327965,-1.2288894114698299,3.6382509897000839,2.7044421787752357,-1.5538538793048673E-2,0.91189300207863644,1.8177282643327466,-9.0714657006911281E-2,-2.2548619309208568,-4.7024790774250036E-2,-2.6928164512795516,-1.1004316464799189,0.56615966608789137,1.3532748609704432,-2.3267796851633369,-2.0334816705806649,-3.0610635368292445,0.4179148843644116,1.487074340684714,0,-1.4316701012889457,0,-2.0140720384574013,0,0,-3.9689165061130574,-6.474286564366567,0,-1.8911209552522177,0,0,0.28247472445101218,-2.5266128773638732,-0.27764791041006243,-1.7880105916781321,-1.4096115369592161,-0.24838058234881188,0.89492800755803326,-1.6630713737351841,-1.9333777691201994,-4.4953846243932274,0.52257621421050571,2.7824911173675462,null,58.235429737066369,{"$f":"(DP123-T$58)*((1+(U$55+CF123)/100)*(1-T$62)+T$62*((1+(U$57+DD123)/100)))/(1+(U$54+BT123)/100)-(U$56+CR123)+U$58","v":61.721015665634027},61.575423501329709,58.848650163593888,55.992518744722304,57.339824898297479,62.984887212643464,66.605355767168149,64.083501535437037,63.994898163567484,64.068722931265498,64.663847840967676]
[56,-6.0739464796614859,4.0105951590175621,-2.6817044787492739,-3.0422426644546627,null,null,-8.3037202557609167,-5.8204734620857463,0.83951780328067782,-4.0119376704682592,-2.1529415091880058,1.166985706289918,2.1281067071504181,-1.5070802020677239,7.640664782146005,7.0243414976706218,-2.6170407276390226,3.7447923963380196,-2.5582353654550687,-2.1013746820725796,2.9824236301999818,-0.75092273344748506,-0.30395125037686821,-1.8618817765849105,-4.9203189086480137E-2,0.77990680296650527,0.44429400228176075,0.64267974982647491,-1.6392478205483449,-0.21914049533748514,-0.52135638897441172,-1.8775857697333631,2.9284763584437541,2.9039429537408727,-5.0699465384280229,2.3478134672499298,-8.707922542802315,3.5971234744014522,4.2536845582428491,2.7733040582785389,-3.754349612762665,3.5075763721985025,-4.2799822691991585,-3.2146501884011474,3.7244729950032101,-1.8937085681751864,-0.3988013419137878,-1.5005400693090651,0.43125857588089422,0.73080239210804177,1.245169825488486,1.9591216752755061,-1.6616664806185169,0.60259955852355107,null,64.891394514042915,{"$f":"(BE124-T$58)*((1+(U$55+U124)/100)*(1-T$62)+T$62*((1+(U$57+AS124)/100)))/(1+(U$54+I124)/100)-(U$56+AG124)+U$58","v":69.53312692081451},68.48164578324986,67.669596738570277,74.374068034906458,70.330935242929897,78.165575974793029,76.506244227961176,68.027889632120363,62.227085858311177,66.890077273009183,61.602583854818512,null,null,-8.3037202557609167,-5.8204734620857463,0.83951780328067782,-4.0119376704682592,-2.1529415091880058,1.166985706289918,2.1281067071504181,-1.5070802020677239,7.640664782146005,7.0243414976706218,-2.6170407276390226,3.7447923963380196,-2.5582353654550687,-2.1013746820725796,2.9824236301999818,-0.75092273344748506,-0.30395125037686821,-1.8618817765849105,-4.9203189086480137E-2,0.77990680296650527,0.44429400228176075,0.64267974982647491,-1.6392478205483449,-0.21914049533748514,-0.52135638897441172,-1.8775857697333631,0,0,-5.0699465384280229,0,-8.707922542802315,0,0,0,-3.754349612762665,0,-4.2799822691991585,-3.2146501884011474,3.7244729950032101,-1.8937085681751864,-0.3988013419137878,-1.5005400693090651,0.43125857588089422,0.73080239210804177,1.245169825488486,1.9591216752755061,-1.6616664806185169,0.60259955852355107,null,64.891394514042915,{"$f":"(DP124-T$58)*((1+(U$55+CF124)/100)*(1-T$62)+T$62*((1+(U$57+DD124)/100)))/(1+(U$54+BT124)/100)-(U$56+CR124)+U$58","v":69.53312692081451},71.41012214169362,73.576210674377307,80.374611995602635,78.491906358216966,86.144340886033376,88.220229793544846,83.239584665486703,79.376166273623028,84.120461109964424,81.707997992019088]
[57,-1.1014162022138865,5.9106256823152563,-1.8137462100161643,0.1552689501520006,null,null,-3.3311899783133172,10.069778693785658,-0.47823475007044203,-0.70631937871226924,-8.0737622317560316,-3.3091311070815479,2.4491271136620858,11.715524874864116,-0.74277338848200225,-1.6230017541611477,-0.69782852105006432,-1.7999450906617949,-0.65820484215737451,2.7868390828077523,-1.0606663733803554,1.0028459190459991,-1.1662689976266183,0.90481048230557271,2.908058324166408,1.3308212180586176,-0.45172382390371091,-6.0383360458638791E-2,-1.2393027997834967,1.9931062816415768E-2,0.34660187975869783,2.8651299731462929,-1.919348986129819,0.47337790069369667,-5.1138239117310933,3.8051987712957178,-2.8752436426358265,5.435940149565214,3.6359237137909854,-4.5275280676898975,-2.0005397867156738,2.7798802832535552,-1.0824706545924954,4.3589108421517437,-0.30211996781820361,0.7857224192663812,-2.0243787798804078,0.38982252426575648,3.7538070455265009,2.5107292435168622,-0.63810864975696591,7.2947706822924951E-2,-1.188315914040627,-0.61653671005045974,null,62.681081724216703,{"$f":"(BE125-T$58)*((1+(U$55+U125)/100)*(1-T$62)+T$62*((1+(U$57+AS125)/100)))/(1+(U$54+I125)/100)-(U$56+AG125)+U$58","v":57.453100051082117},59.503040848463804,60.289759007348678,69.813694277515168,68.945731042394087,72.790625833741075,61.693112753274733,58.518302932852123,64.333703810071469,66.347938151944049,64.828634720072884,null,null,-3.3311899783133172,10.069778693785658,-0.47823475007044203,-0.70631937871226924,-8.0737622317560316,-3.3091311070815479,2.4491271136620858,11.715524874864116,-0.74277338848200225,-1.6230017541611477,-0.69782852105006432,-1.7999450906617949,-0.65820484215737451,2.7868390828077523,-1.0606663733803554,1.0028459190459991,-1.1662689976266183,0.90481048230557271,2.908058324166408,1.3308212180586176,-0.45172382390371091,-6.0383360458638791E-2,-1.2393027997834967,1.9931062816415768E-2,0,0,-1.919348986129819,0,-5.1138239117310933,0,-2.8752436426358265,0,0,-4.5275280676898975,-2.0005397867156738,0,-1.0824706545924954,4.3589108421517437,-0.30211996781820361,0.7857224192663812,-2.0243787798804078,0.38982252426575648,3.7538070455265009,2.5107292435168622,-0.63810864975696591,7.2947706822924951E-2,-1.188315914040627,-0.61653671005045974,null,63.027683603975397,{"$f":"(DP125-T$58)*((1+(U$55+CF125)/100)*(1-T$62)+T$62*((1+(U$57+DD125)/100)))/(1+(U$54+BT125)/100)-(U$56+CR125)+U$58","v":60.641914988470774},62.688379170428853,63.995842412796691,73.761206108428539,76.83437999472352,80.714878367706277,74.356460977269606,74.784293380580763,80.786878212977498,82.642327913878006,84.063120378218699]
[58,2.2058777082776757,7.2941578018175512,-4.9202681836597097,1.8536945726546006,null,null,-2.3896067821755018E-2,1.7215672227744503,-7.7845473139404486E-2,-5.3154406163357963,-0.26264684597702792,0.45549340995918808,-0.87579047317205094,-0.10727731408700425,-2.8386010238940123,4.4464130422807839,6.5798667147386576,2.8774497106035497,0.72532727734492042,2.2723602500238584,0.36033540732968827,-0.82408004310135308,-2.5600484437260471,1.3427353598470457,-1.0423011204300767,2.1727146459231861,-2.20809027511726,-1.6064297162377246,-0.78629120363412675,-1.2942856194889591,-2.7599200938848476,5.3247575596596333,2.2593092628642477,-2.5034001374774402,-5.6171037425407251,5.0252788349830011,-0.77521320814565087,0.88548355889854036,-8.7791846468938903,-2.5099153169842001,-3.2577276699757904,-5.8094613844060241,0.61595496791010462,2.4886150535998155,0.6375785194849064,-0.96150224815488894,-1.8707450322395516,0.98862682983588424,-0.5445504794725079,2.1279296042344908,-2.3891439171563449,-1.7784070198638036,0.22104132324306458,-1.5539983454283512,null,64.852905136234128,{"$f":"(BE126-T$58)*((1+(U$55+U126)/100)*(1-T$62)+T$62*((1+(U$57+AS126)/100)))/(1+(U$54+I126)/100)-(U$56+AG126)+U$58","v":60.831497580085042},59.106477183357143,64.554484277593019,69.488861906820503,65.194337116662595,66.42079137684776,67.251895611898306,76.697162613380456,75.242211909696195,74.277994279415395,77.452095223341644,null,null,-2.3896067821755018E-2,1.7215672227744503,-7.7845473139404486E-2,-5.3154406163357963,-0.26264684597702792,0.45549340995918808,-0.87579047317205094,-0.10727731408700425,-2.8386010238940123,4.4464130422807839,6.5798667147386576,2.8774497106035497,0.72532727734492042,2.2723602500238584,0.36033540732968827,-0.82408004310135308,-2.5600484437260471,1.3427353598470457,-1.0423011204300767,2.1727146459231861,-2.20809027511726,-1.6064297162377246,-0.78629120363412675,-1.2942856194889591,-2.7599200938848476,0,0,-2.5034001374774402,-5.6171037425407251,0,-0.77521320814565087,0,-8.7791846468938903,-2.5099153169842001,-3.2577276699757904,-5.8094613844060241,0.61595496791010462,2.4886150535998155,0.6375785194849064,-0.96150224815488894,-1.8707450322395516,0.98862682983588424,-0.5445504794725079,2.1279296042344908,-2.3891439171563449,-1.7784070198638036,0.22104132324306458,-1.5539983454283512,null,64.852905136234128,{"$f":"(DP126-T$58)*((1+(U$55+CF126)/100)*(1-T$62)+T$62*((1+(U$57+DD126)/100)))/(1+(U$54+BT126)/100)-(U$56+CR126)+U$58","v":66.156255139744673},66.721612162531784,72.507320975851655,77.281971423838073,78.029705218782425,79.2131382257882,81.147606921599163,90.602719788654468,88.298439997045676,86.477379164147081,89.105764335142467]
[59,-0.89689842016871779,3.7535457890329216,-5.7623879967561473,-2.5946073538888053,null,null,-3.1266721962681485,0.93141109780512776,-5.5167427765339045,-1.5024919692977625,3.2999160776737222,7.0713058356092384,5.1064707657134685,-1.2757037995356666,0.6724812436004588,-0.77887125260317536,0.88334155614687804,-1.5379327129108056E-3,-2.8152847354397093,0.99928485139414391,1.4418742538794831,-0.91768406397329727,-1.4172944370696268,0.67815880057110434,-0.37714823871871239,0.38487924927260408,-1.2630192939606788,-1.9361486883736845E-2,-0.59933822618726929,-0.77265743340902304,-3.6020399069812852,5.8595675984162474,-0.61644902001215218,-3.9686863532951762,-1.7379651547064299,2.692376664111467,0.49151291411642628,3.3914168668290698,-5.954310234031496,-0.52473492919678533,-2.7971559669392185,2.6217670080244941,-3.832346958633301,1.3500354935184029,0.75566588625056785,-1.6276070107213034,-0.83370953828639593,1.9919146255407731,-5.0617291642498952E-2,-9.7564223938317651E-2,-1.3906420559574002,-0.46389538461951796,-0.63651674715149553,-1.3147933969819783,null,65.133762960982523,{"$f":"(BE127-T$58)*((1+(U$55+U127)/100)*(1-T$62)+T$62*((1+(U$57+AS127)/100)))/(1+(U$54+I127)/100)-(U$56+AG127)+U$58","v":60.334869317488867},65.022622163853271,69.460490251185405,68.890067842883639,63.071370504704397,59.985736038609879,57.709051292910424,62.956327568724618,64.137823663287833,66.364643560798442,63.40634283823168,null,null,-3.1266721962681485,0.93141109780512776,-5.5167427765339045,-1.5024919692977625,3.2999160776737222,7.0713058356092384,5.1064707657134685,-1.2757037995356666,0.6724812436004588,-0.77887125260317536,0.88334155614687804,-1.5379327129108056E-3,-2.8152847354397093,0.99928485139414391,1.4418742538794831,-0.91768406397329727,-1.4172944370696268,0.67815880057110434,-0.37714823871871239,0.38487924927260408,-1.2630192939606788,-1.9361486883736845E-2,-0.59933822618726929,-0.77265743340902304,-3.6020399069812852,0,-0.61644902001215218,-3.9686863532951762,-1.7379651547064299,0,0,0,-5.954310234031496,-0.52473492919678533,-2.7971559669392185,0,-3.832346958633301,1.3500354935184029,0.75566588625056785,-1.6276070107213034,-0.83370953828639593,1.9919146255407731,-5.0617291642498952E-2,-9.7564223938317651E-2,-1.3906420559574002,-0.46389538461951796,-0.63651674715149553,-1.3147933969819783,null,65.133762960982523,{"$f":"(DP127-T$58)*((1+(U$55+CF127)/100)*(1-T$62)+T$62*((1+(U$57+DD127)/100)))/(1+(U$54+BT127)/100)-(U$56+CR127)+U$58","v":66.194436915905115},71.271972258853737,75.716536225107561,74.879805499672841,71.424164505041645,68.388390558422913,69.575553163412764,74.543060408053279,75.72938259605499,77.735985537335154,77.231461057806939]
[60,2.3140650278103561,7.40476354140125,-0.86479670361394145,2.4922362280052384,null,null,8.429125171092533E-2,-0.77752707382941377,1.440340522937781,-0.48406948379383952,-6.8577579026958206,-1.8941183124453198,-0.4470954933638327,-7.0592963198626819,-0.65917076526503582,3.2513522589766355,5.0384252191834626,-4.6487672546894334,0.83593301692861921,2.1466057798056397,2.6441676548649404,-1.0221331911676224,-3.5366727102054973,-0.15798740609271533,-1.3219288042592465,1.12160825476652,-0.22672104863924947,1.0071433820466558,1.8691908075690371,-1.3747618364216336,1.2955513861609207,3.7184688238452703,1.1691672122175683,-5.8916756582428533,-6.8467774165671269,3.3025711920307343,-6.0059369208122355,-2.5298783301462979,-1.5606387648412587,1.9319234201354096,1.2424716686500237,0.57902519914972705,1.2544966232607424,2.7705759315518561,2.4595135969372111,-0.79576141338736972,-4.0131979356484218,3.543442449352141E-2,-1.5478382346459936,0.37189248817778409,-0.40713116571724606,0.86667429113384231,2.8209657188324035,-1.941111381050427,null,60.969409507585127,{"$f":"(BE128-T$58)*((1+(U$55+U128)/100)*(1-T$62)+T$62*((1+(U$57+AS128)/100)))/(1+(U$54+I128)/100)-(U$56+AG128)+U$58","v":60.067483115675707},59.684890437457014,65.72596525470648,75.055502699864419,73.339090461014223,78.989031871917689,87.931540960926412,90.00590687866827,86.400351158444252,83.373247692357765,85.479386150301394,null,null,8.429125171092533E-2,-0.77752707382941377,1.440340522937781,-0.48406948379383952,-6.8577579026958206,-1.8941183124453198,-0.4470954933638327,-7.0592963198626819,-0.65917076526503582,3.2513522589766355,5.0384252191834626,-4.6487672546894334,0.83593301692861921,2.1466057798056397,2.6441676548649404,-1.0221331911676224,-3.5366727102054973,-0.15798740609271533,-1.3219288042592465,1.12160825476652,-0.22672104863924947,1.0071433820466558,1.8691908075690371,-1.3747618364216336,0,0,0,-5.8916756582428533,-6.8467774165671269,0,-6.0059369208122355,-2.5298783301462979,-1.5606387648412587,0,0,0,1.2544966232607424,2.7705759315518561,2.4595135969372111,-0.79576141338736972,-4.0131979356484218,3.543442449352141E-2,-1.5478382346459936,0.37189248817778409,-0.40713116571724606,0.86667429113384231,2.8209657188324035,-1.941111381050427,null,62.26496089374605,{"$f":"(DP128-T$58)*((1+(U$55+CF128)/100)*(1-T$62)+T$62*((1+(U$57+DD128)/100)))/(1+(U$54+BT128)/100)-(U$56+CR128)+U$58","v":65.107672619633817},65.945941240517172,71.959779174576667,81.473832594034604,83.147492637046795,88.658169382483379,98.324405522291798,100.38606631668866,98.442279429612441,96.316692311083216,99.327751515714255]
[61,10.575140544127745,6.6031083204443179,-0.39108407152623115,2.0227213746864288,null,null,8.3453667680283132,2.0146556573070438,5.3023211302519861,-1.7135202331514094,-10.900424444245562,-1.889281822321647,1.9695752056568123,7.8498708751997066,-3.7310388771854579,2.6201251111059749,2.4002878504773477,-1.3054273279503321,3.4277795971687119E-2,-1.1973436071170696,0.25915423438853757,1.7186529520040352,-4.2237532729062615,0.51161768256174245,0.41192140736017446,0.1011442120192303,1.6683370382290228,1.4870787544607431,2.4858480550939301,-1.622940251126022,1.769264018248631,3.0744576183315213,2.9221857949308587,0.48249994021341291,-9.075881707383374,1.5065672814288729,0.96844955996605653,2.3622761526863432,-7.9741261643692773E-2,-0.69202585512101722,0.39585647343206753,-0.46725452007903545,0.78498176994193281,-1.0299541729910702,-0.12067698959954187,1.8416064754968249,-6.2863114380947049,0.4190012836189394,0.69887795067411385,0.51041297399341068,1.372977146648177,1.925084205351175,3.0340847411952394,-1.5847147682719447,null,56.152808385595073,{"$f":"(BE129-T$58)*((1+(U$55+U129)/100)*(1-T$62)+T$62*((1+(U$57+AS129)/100)))/(1+(U$54+I129)/100)-(U$56+AG129)+U$58","v":52.495428379952536},47.304712811709422,48.769020329629555,61.13014902118681,61.313176765169679,59.958732812610982,54.022985510324162,57.230192830857675,57.848427702442123,58.035945725439852,58.711984892267132,null,null,8.3453667680283132,2.0146556573070438,5.3023211302519861,-1.7135202331514094,-10.900424444245562,-1.889281822321647,1.9695752056568123,7.8498708751997066,-3.7310388771854579,2.6201251111059749,2.4002878504773477,-1.3054273279503321,3.4277795971687119E-2,-1.1973436071170696,0.25915423438853757,1.7186529520040352,-4.2237532729062615,0.51161768256174245,0.41192140736017446,0.1011442120192303,1.6683370382290228,1.4870787544607431,2.4858480550939301,-1.622940251126022,0,0,0,0,-9.075881707383374,0,0,0,-7.9741261643692773E-2,-0.69202585512101722,0,-0.46725452007903545,0.78498176994193281,-1.0299541729910702,-0.12067698959954187,1.8416064754968249,-6.2863114380947049,0.4190012836189394,0.69887795067411385,0.51041297399341068,1.372977146648177,1.925084205351175,3.0340847411952394,-1.5847147682719447,null,57.9220724038437,{"$f":"(DP129-T$58)*((1+(U$55+CF129)/100)*(1-T$62)+T$62*((1+(U$57+DD129)/100)))/(1+(U$54+BT129)/100)-(U$56+CR129)+U$58","v":57.266445668180296},54.765509870607438,56.965460509023799,69.795568604402035,71.64587139344556,71.078527223687303,66.709652924744177,70.522030610219957,70.972288824298346,71.547018617683463,72.124283683463744]
[62,6.6344627291096359,8.4352263048890954,0.56650351897892248,3.2233227816065018,null,null,4.4046889530102051,0.12727596256767137,1.5754553476801272,-0.82034565478799593,-1.1804210237847454,-1.973152886256972,1.1189082742594523,2.4781788074311004,0.49565146368586444,-1.0065741735096856,-5.1211401160083261,1.8371990786873864,1.8663957804164646,0.37417663278923285,4.715932436733894E-2,-1.1882724209325666,0.67604603473957336,1.0313690147836443,1.7495973305275854,7.1131974209208693E-2,0.28896622667536143,0.34803091468590797,-1.3561399895518775,-3.0592120066180186,2.7268516087537846,2.5137872910371071,-2.5191760040545645,3.2698376359236443,3.942998001530257,-2.1775967302112296,2.3462550405981188,0.76228634282799002,-0.83831352461810527,5.4867943068018104,-0.78922079665689626,-3.9788121474861162,1.9855831768620058,0.38680509179635503,0.5043194451464903,-0.64460744457352859,1.4176416815686739,0.9771050966959105,1.7488834386080685,-7.548221617114792E-2,0.64790288279548003,-0.21144786785615755,-1.5386663061156205,-2.8716731478730613,null,57.779889372230429,{"$f":"(BE130-T$58)*((1+(U$55+U130)/100)*(1-T$62)+T$62*((1+(U$57+AS130)/100)))/(1+(U$54+I130)/100)-(U$56+AG130)+U$58","v":56.370586053826131},58.433797855392825,55.517201273087231,53.263218501415842,57.303615194914649,55.71097693551539,54.03779271512159,55.265152077496708,50.709035187420916,53.70098418525555,55.709625220949519,null,null,4.4046889530102051,0.12727596256767137,1.5754553476801272,-0.82034565478799593,-1.1804210237847454,-1.973152886256972,1.1189082742594523,2.4781788074311004,0.49565146368586444,-1.0065741735096856,-5.1211401160083261,1.8371990786873864,1.8663957804164646,0.37417663278923285,4.715932436733894E-2,-1.1882724209325666,0.67604603473957336,1.0313690147836443,1.7495973305275854,7.1131974209208693E-2,0.28896622667536143,0.34803091468590797,-1.3561399895518775,-3.0592120066180186,0,0,-2.5191760040545645,0,0,-2.1775967302112296,0,0,-0.83831352461810527,0,-0.78922079665689626,-3.9788121474861162,1.9855831768620058,0.38680509179635503,0.5043194451464903,-0.64460744457352859,1.4176416815686739,0.9771050966959105,1.7488834386080685,-7.548221617114792E-2,0.64790288279548003,-0.21144786785615755,-1.5386663061156205,-2.8716731478730613,null,60.506740980984212,{"$f":"(DP130-T$58)*((1+(U$55+CF130)/100)*(1-T$62)+T$62*((1+(U$57+DD130)/100)))/(1+(U$54+BT130)/100)-(U$56+CR130)+U$58","v":61.58535752723926},63.586509767140036,63.935372832105593,65.796895396343459,70.146907600151209,70.920906583343552,69.583445441335172,70.742698541153842,71.75952309355911,75.427680925387051,76.358270243238408]
[63,-2.4852288112146432,4.8336150969932445,-4.4918656870937808,-0.48073778126749911,null,null,-4.715002587314074,2.1221872401296098,-0.51734928762408194,8.3841307326795729,-1.2463815312561697,8.7704685730105645,-3.9045990017084389,-5.3891519903570364,9.791280977105437,-1.8414793116226733,-4.7069418218467955,5.3894535028131978,-1.7352154274793863,-8.0697662418824478E-2,-0.17503997622107548,0.21137919959776497,2.2984297828261546,2.0247362180795356,0.54938907830080996,-3.5708901798508226,2.0706106234716568,0.78637606737404653,-2.9587811416772674,-1.4416155504236201,-2.3315175973189186,2.2500889924768193,4.4582285215258137,4.2481324150254869,0.91174447456440233,-4.996773891055728E-2,-5.1746882360161459,-7.4424192854441884,0.95520045326190672,-1.2089179177009726,-3.7400793966805992,0.28890897288551587,-1.7184773860119951,0.71667753314081661,-0.29016490644177328,1.8394821940734072,2.9310776516850527,3.4428794077443543,-0.17663856276348766,-4.3363209040416058,3.9260662902527468,1.3573144846149476,-4.1119879912629278,-1.5662108268229642,null,65.683890070583146,{"$f":"(BE131-T$58)*((1+(U$55+U131)/100)*(1-T$62)+T$62*((1+(U$57+AS131)/100)))/(1+(U$54+I131)/100)-(U$56+AG131)+U$58","v":63.305733635907025},59.192256084600167,51.635114669428127,53.127459569399313,50.826224124883645,58.432552847665448,66.98958084043052,62.549102632460198,65.881709882689023,70.613939307658697,66.289539064708322,null,null,-4.715002587314074,2.1221872401296098,-0.51734928762408194,8.3841307326795729,-1.2463815312561697,8.7704685730105645,-3.9045990017084389,-5.3891519903570364,9.791280977105437,-1.8414793116226733,-4.7069418218467955,5.3894535028131978,-1.7352154274793863,-8.0697662418824478E-2,-0.17503997622107548,0.21137919959776497,2.2984297828261546,2.0247362180795356,0.54938907830080996,-3.5708901798508226,2.0706106234716568,0.78637606737404653,-2.9587811416772674,-1.4416155504236201,-2.3315175973189186,0,0,0,0,-4.996773891055728E-2,-5.1746882360161459,-7.4424192854441884,0,-1.2089179177009726,-3.7400793966805992,0,-1.7184773860119951,0.71667753314081661,-0.29016490644177328,1.8394821940734072,2.9310776516850527,3.4428794077443543,-0.17663856276348766,-4.3363209040416058,3.9260662902527468,1.3573144846149476,-4.1119879912629278,-1.5662108268229642,null,65.683890070583146,{"$f":"(DP131-T$58)*((1+(U$55+CF131)/100)*(1-T$62)+T$62*((1+(U$57+DD131)/100)))/(1+(U$54+BT131)/100)-(U$56+CR131)+U$58","v":65.555822628383837},65.906215290086735,62.163471554227883,64.950313307398275,61.978116239661148,69.983330655394624,78.642615605353356,74.427559760018269,78.050334934549483,82.852755592773249,77.993023215641628]
[64,6.6734690320800043,6.2537634799201065,-1.07668467651137,1.6441634193901153,null,null,4.4436952559805736,9.6955043688648352,-0.88491124555557521,-3.388007589474149,0.67150677431760153,3.2819669694142908,-3.8008263811817882,-3.027341205767184,2.4477394437525515,-4.3826918141490658,-0.5529550230157052,1.7391379923373753,-0.31506704455252432,0.56268762730671451,0.36086573941412503,0.51659507414253891,-0.10549572640309268,-0.69448106131394738,1.7716502591148284,9.3868567315486651E-2,0.94034261330821245,-0.68789660786074514,-1.8548602205236104,0.38545715526560631,1.0836634132634921,5.8737071004223544,1.8812588349939507,-2.1631453796711497,-2.2170778382385841,-3.0512305164710982,-1.7598572213110724,4.864870243905786,-0.70581784795105618,0.99333627988285489,-5.139111225000816,-0.65189284322952901,0.40642381464561939,0.67432203705136051,0.81771565985041206,-0.124982524281259,-0.45050058374450352,-0.7154922575295295,0.90648209781590849,-4.4478575270997966E-2,1.3904667399496009,-0.87116191081990868,-1.9680482808804538,0.96582883121372132,null,58.474399579398657,{"$f":"(BE132-T$58)*((1+(U$55+U132)/100)*(1-T$62)+T$62*((1+(U$57+AS132)/100)))/(1+(U$54+I132)/100)-(U$56+AG132)+U$58","v":49.128110972830598},48.13863229648446,52.308444775769189,54.54863703473525,55.977942023602992,60.918083411131967,58.168307535287255,58.583265436333122,60.017762778061446,64.725983067548327,65.115272050637969,null,null,4.4436952559805736,9.6955043688648352,-0.88491124555557521,-3.388007589474149,0.67150677431760153,3.2819669694142908,-3.8008263811817882,-3.027341205767184,2.4477394437525515,-4.3826918141490658,-0.5529550230157052,1.7391379923373753,-0.31506704455252432,0.56268762730671451,0.36086573941412503,0.51659507414253891,-0.10549572640309268,-0.69448106131394738,1.7716502591148284,9.3868567315486651E-2,0.94034261330821245,-0.68789660786074514,-1.8548602205236104,0.38545715526560631,0,0,0,-2.1631453796711497,-2.2170778382385841,-3.0512305164710982,-1.7598572213110724,0,-0.70581784795105618,0,-5.139111225000816,-0.65189284322952901,0.40642381464561939,0.67432203705136051,0.81771565985041206,-0.124982524281259,-0.45050058374450352,-0.7154922575295295,0.90648209781590849,-4.4478575270997966E-2,1.3904667399496009,-0.87116191081990868,-1.9680482808804538,0.96582883121372132,null,59.558062992662151,{"$f":"(DP132-T$58)*((1+(U$55+CF132)/100)*(1-T$62)+T$62*((1+(U$57+DD132)/100)))/(1+(U$54+BT132)/100)-(U$56+CR132)+U$58","v":55.987068368569538},56.980839446003905,61.456683637705765,63.596008479438524,64.649824465375076,69.989874544709664,72.334593904994648,72.522204194587445,75.388376752344669,79.820640793674883,79.998795051060782]
[65,6.4895327192697581,6.8220650051908489,1.4635515184542003,2.1930176645099979,null,null,4.2597589431703273,4.1382479146583622,-4.7634729524261932,4.1844949427758635,5.0664814607340354,10.143111054329033,8.8504319138030851,-3.2710439564324481,-3.7828602968389977,4.1898024230045099,-0.99336526470933961,-2.413268714716915,0.25323448071821808,2.449423620516729,-0.76567552306438369,0.77338926092589055,-3.0709393413476427,2.5627415966045071,1.7808305837637413,1.1690473850225791,-3.4577113359606666,-2.5448593754817939,-0.17733150875370818,-9.6018120909928228E-2,3.6238996082290624,10.779773297393806,-3.8400683222681362,1.3662316651496307,-7.1522399586819514,3.1688531772424335,1.4085942974311636,1.4207908802163058,-2.1208499517299053,-5.3287096534440952,0.52994383829486025,1.002580148213341,0.95527805976550195,2.6947354339843059,-0.89190408074053862,1.5542879206450635,-2.0946970717760989,4.1832113957485921,3.0774478922722039,0.17257549348515,-3.9108109110801097,-1.6850173716141821,-0.74477776792460948,-0.11554946627560381,null,56.308192655470357,{"$f":"(BE133-T$58)*((1+(U$55+U133)/100)*(1-T$62)+T$62*((1+(U$57+AS133)/100)))/(1+(U$54+I133)/100)-(U$56+AG133)+U$58","v":45.770429032863362},51.53476237575633,49.190999760190465,53.532451331066582,47.696490045022806,44.16501424940197,44.778695451524726,47.350415315027846,50.46086197080006,50.54720355757096,51.063755886163747,null,null,4.2597589431703273,4.1382479146583622,-4.7634729524261932,4.1844949427758635,5.0664814607340354,10.143111054329033,8.8504319138030851,-3.2710439564324481,-3.7828602968389977,4.1898024230045099,-0.99336526470933961,-2.413268714716915,0.25323448071821808,2.449423620516729,-0.76567552306438369,0.77338926092589055,-3.0709393413476427,2.5627415966045071,1.7808305837637413,1.1690473850225791,-3.4577113359606666,-2.5448593754817939,-0.17733150875370818,-9.6018120909928228E-2,0,0,-3.8400683222681362,0,-7.1522399586819514,0,0,0,-2.1208499517299053,-5.3287096534440952,0,0,0.95527805976550195,2.6947354339843059,-0.89190408074053862,1.5542879206450635,-2.0946970717760989,4.1832113957485921,3.0774478922722039,0.17257549348515,-3.9108109110801097,-1.6850173716141821,-0.74477776792460948,-0.11554946627560381,null,59.932092263699417,{"$f":"(DP133-T$58)*((1+(U$55+CF133)/100)*(1-T$62)+T$62*((1+(U$57+DD133)/100)))/(1+(U$54+BT133)/100)-(U$56+CR133)+U$58","v":60.080941969059523},66.411984639484288,65.022326826316458,68.236294884233331,64.6520539976988,61.507413627605395,64.12035210994857,66.616824373953023,68.531265057938697,69.145988622330421,71.004792838454108]
[66,2.0368887397541311,6.1980849323277623,-3.5389301200549483,0.69734437241991909,null,null,{"$f":"IF($B$42=\"On\",$B134-$D$15,0)","v":-0.19288503634529963},{"$f":"IF($B$42=\"On\",$B1134-$D$15,0)","v":2.2471203231948484},{"$f":"IF($B$42=\"On\",$B2134-$D$15,0)","v":-8.2416931689655417},{"$f":"IF($B$42=\"On\",$B3134-$D$15,0)","v":-10.820179133221082},{"$f":"IF($B$42=\"On\",$B4134-$D$15,0)","v":4.1678277666280881},{"$f":"IF($B$42=\"On\",$B5134-$D$15,0)","v":-1.8897012695725039},{"$f":"IF($B$42=\"On\",$B6134-$D$15,0)","v":-0.72210400676818631},{"$f":"IF($B$42=\"On\",$B7134-$D$15,0)","v":6.5124742086761875},{"$f":"IF($B$42=\"On\",$B8134-$D$15,0)","v":-2.1309778694775159},{"$f":"IF($B$42=\"On\",$B9134-$D$15,0)","v":1.0038186318869275},{"$f":"IF($B$42=\"On\",$B10134-$D$15,0)","v":-0.15218619820398782},{"$f":"IF($B$42=\"On\",$B11134-$D$15,0)","v":-1.9434743057084383},{"$f":"IF($B$43=\"On\",$C134-$D$16,0)","v":-0.37074559214486857},{"$f":"IF($B$43=\"On\",$C1134-$D$16,0)","v":-0.54295897230592871},{"$f":"IF($B$43=\"On\",$C2134-$D$16,0)","v":0.1138012318033379},{"$f":"IF($B$43=\"On\",$C3134-$D$16,0)","v":-3.2725273062037177},{"$f":"IF($B$43=\"On\",$C4134-$D$16,0)","v":0.50443933680102848},{"$f":"IF($B$43=\"On\",$C5134-$D$16,0)","v":-1.7671683021049525},{"$f":"IF($B$43=\"On\",$C6134-$D$16,0)","v":1.2120117796444081},{"$f":"IF($B$43=\"On\",$C7134-$D$16,0)","v":2.7386897672652477},{"$f":"IF($B$43=\"On\",$C8134-$D$16,0)","v":-1.4275571495365611},{"$f":"IF($B$43=\"On\",$C9134-$D$16,0)","v":1.5062276494051456},{"$f":"IF($B$43=\"On\",$C10134-$D$16,0)","v":-2.7738983530490078},{"$f":"IF($B$43=\"On\",$C11134-$D$16,0)","v":1.5833580275339312},{"$f":"IF($B$44=\"On\",$D134-$D$17,0)","v":-1.3785820302800862},{"$f":"IF($B$44=\"On\",$D1134-$D$17,0)","v":3.4561764307340557},{"$f":"IF($B$44=\"On\",$D2134-$D$17,0)","v":-2.7353478714727704},{"$f":"IF($B$44=\"On\",$D3134-$D$17,0)","v":-5.7703699082614879},{"$f":"IF($B$44=\"On\",$D4134-$D$17,0)","v":-1.3590078771962544},{"$f":"IF($B$44=\"On\",$D5134-$D$17,0)","v":-4.263037866730822},{"$f":"IF($B$44=\"On\",$D6134-$D$17,0)","v":2.148575442996421},{"$f":"IF($B$44=\"On\",$D7134-$D$17,0)","v":4.0732796330945362},{"$f":"IF($B$44=\"On\",$D8134-$D$17,0)","v":0.42950240310966259},{"$f":"IF($B$44=\"On\",$D9134-$D$17,0)","v":1.1967641562319045},{"$f":"IF($B$44=\"On\",$D10134-$D$17,0)","v":-0.23642354983555025},{"$f":"IF($B$44=\"On\",$D11134-$D$17,0)","v":3.3561244305775668},{"$f":"IF($B$45=\"On\",$E134-$D$18,0)","v":-0.54039523232457687},{"$f":"IF($B$45=\"On\",$E1134-$D$18,0)","v":0.23423765522912499},{"$f":"IF($B$45=\"On\",$E2134-$D$18,0)","v":-0.90361143095500229},{"$f":"IF($B$45=\"On\",$E3134-$D$18,0)","v":-4.3843724199436593},{"$f":"IF($B$45=\"On\",$E4134-$D$18,0)","v":0.79960046065596901},{"$f":"IF($B$45=\"On\",$E5134-$D$18,0)","v":-1.9717166310057246},{"$f":"IF($B$45=\"On\",$E6134-$D$18,0)","v":0.51310635140867689},{"$f":"IF($B$45=\"On\",$E7134-$D$18,0)","v":3.9261077466615149},{"$f":"IF($B$45=\"On\",$E8134-$D$18,0)","v":-1.2273415421595495},{"$f":"IF($B$45=\"On\",$E9134-$D$18,0)","v":1.7991733844782958},{"$f":"IF($B$45=\"On\",$E10134-$D$18,0)","v":-3.5851259555058146},{"$f":"IF($B$45=\"On\",$E11134-$D$18,0)","v":1.7739129205312334},null,{"$f":"(S$53-S$58)*((1+(T$55+T134)/100)*(1-S$62)+S$62*((1+(T$57+AR134)/100)))/(1+(T$54+H134)/100)-(T$56+AF134)+T$58","v":62.955798139995636},{"$f":"(BE134-T$58)*((1+(U$55+U134)/100)*(1-T$62)+T$62*((1+(U$57+AS134)/100)))/(1+(U$54+I134)/100)-(U$56+AG134)+U$58","v":59.105735030114253},66.651412180738561,77.597213409352349,76.953254616417283,81.464079532079566,80.81095241858533,74.798424845322259,75.24970381003331,74.829955623844199,73.144255484213843,72.649273554500226,null,null,{"$f":"IF($B$42=\"On\",MIN($B134-$D$15,$D$42),0)","v":-0.19288503634529963},{"$f":"IF($B$42=\"On\",MIN($B1134-$D$15,$D$42),0)","v":2.2471203231948484},{"$f":"IF($B$42=\"On\",MIN($B2134-$D$15,$D$42),0)","v":-8.2416931689655417},{"$f":"IF($B$42=\"On\",MIN($B3134-$D$15,$D$42),0)","v":-10.820179133221082},{"$f":"IF($B$42=\"On\",MIN($B4134-$D$15,$D$42),0)","v":4.1678277666280881},{"$f":"IF($B$42=\"On\",MIN($B5134-$D$15,$D$42),0)","v":-1.8897012695725039},{"$f":"IF($B$42=\"On\",MIN($B6134-$D$15,$D$42),0)","v":-0.72210400676818631},{"$f":"IF($B$42=\"On\",MIN($B7134-$D$15,$D$42),0)","v":6.5124742086761875},{"$f":"IF($B$42=\"On\",MIN($B8134-$D$15,$D$42),0)","v":-2.1309778694775159},{"$f":"IF($B$42=\"On\",MIN($B9134-$D$15,$D$42),0)","v":1.0038186318869275},{"$f":"IF($B$42=\"On\",MIN($B10134-$D$15,$D$42),0)","v":-0.15218619820398782},{"$f":"IF($B$42=\"On\",MIN($B11134-$D$15,$D$42),0)","v":-1.9434743057084383},{"$f":"IF($B$43=\"On\",MAX($C134-$D$16,$D$43),0)","v":-0.37074559214486857},{"$f":"IF($B$43=\"On\",MAX($C1134-$D$16,$D$43),0)","v":-0.54295897230592871},{"$f":"IF($B$43=\"On\",MAX($C2134-$D$16,$D$43),0)","v":0.1138012318033379},{"$f":"IF($B$43=\"On\",MAX($C3134-$D$16,$D$43),0)","v":-3.2725273062037177},{"$f":"IF($B$43=\"On\",MAX($C4134-$D$16,$D$43),0)","v":0.50443933680102848},{"$f":"IF($B$43=\"On\",MAX($C5134-$D$16,$D$43),0)","v":-1.7671683021049525},{"$f":"IF($B$43=\"On\",MAX($C6134-$D$16,$D$43),0)","v":1.2120117796444081},{"$f":"IF($B$43=\"On\",MAX($C7134-$D$16,$D$43),0)","v":2.7386897672652477},{"$f":"IF($B$43=\"On\",MAX($C8134-$D$16,$D$43),0)","v":-1.4275571495365611},{"$f":"IF($B$43=\"On\",MAX($C9134-$D$16,$D$43),0)","v":1.5062276494051456},{"$f":"IF($B$43=\"On\",MAX($C10134-$D$16,$D$43),0)","v":-2.7738983530490078},{"$f":"IF($B$43=\"On\",MAX($C11134-$D$16,$D$43),0)","v":1.5833580275339312},{"$f":"IF($B$44=\"On\",MIN($D134-$D$17,$D$44),0)","v":-1.3785820302800862},{"$f":"IF($B$44=\"On\",MIN($D1134-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D2134-$D$17,$D$44),0)","v":-2.7353478714727704},{"$f":"IF($B$44=\"On\",MIN($D3134-$D$17,$D$44),0)","v":-5.7703699082614879},{"$f":"IF($B$44=\"On\",MIN($D4134-$D$17,$D$44),0)","v":-1.3590078771962544},{"$f":"IF($B$44=\"On\",MIN($D5134-$D$17,$D$44),0)","v":-4.263037866730822},{"$f":"IF($B$44=\"On\",MIN($D6134-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D7134-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D8134-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D9134-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D10134-$D$17,$D$44),0)","v":-0.23642354983555025},{"$f":"IF($B$44=\"On\",MIN($D11134-$D$17,$D$44),0)","v":0},{"$f":"IF($B$45=\"On\",MAX($E134-$D$18,$D$45),0)","v":-0.54039523232457687},{"$f":"IF($B$45=\"On\",MAX($E1134-$D$18,$D$45),0)","v":0.23423765522912499},{"$f":"IF($B$45=\"On\",MAX($E2134-$D$18,$D$45),0)","v":-0.90361143095500229},{"$f":"IF($B$45=\"On\",MAX($E3134-$D$18,$D$45),0)","v":-4.3843724199436593},{"$f":"IF($B$45=\"On\",MAX($E4134-$D$18,$D$45),0)","v":0.79960046065596901},{"$f":"IF($B$45=\"On\",MAX($E5134-$D$18,$D$45),0)","v":-1.9717166310057246},{"$f":"IF($B$45=\"On\",MAX($E6134-$D$18,$D$45),0)","v":0.51310635140867689},{"$f":"IF($B$45=\"On\",MAX($E7134-$D$18,$D$45),0)","v":3.9261077466615149},{"$f":"IF($B$45=\"On\",MAX($E8134-$D$18,$D$45),0)","v":-1.2273415421595495},{"$f":"IF($B$45=\"On\",MAX($E9134-$D$18,$D$45),0)","v":1.7991733844782958},{"$f":"IF($B$45=\"On\",MAX($E10134-$D$18,$D$45),0)","v":-3.5851259555058146},{"$f":"IF($B$45=\"On\",MAX($E11134-$D$18,$D$45),0)","v":1.7739129205312334},null,{"$f":"(S$53-S$58)*((1+(T$55+CE134)/100)*(1-S$62)+S$62*((1+(T$57+DC134)/100)))/(1+(T$54+BS134)/100)-(T$56+CQ134)+T$58","v":62.955798139995636},{"$f":"(DP134-T$58)*((1+(U$55+CF134)/100)*(1-T$62)+T$62*((1+(U$57+DD134)/100)))/(1+(U$54+BT134)/100)-(U$56+CR134)+U$58","v":62.561911460848307},70.387174799618577,81.607803424637083,80.82749043337617,85.321145479586065,86.856619667675901,84.723100646576256,85.639239589341216,86.436791519417596,84.348884227716923,87.559894925516133]
[{"$f":"A134+1","v":67},3.3633280858170167,2.7556765492616613,-7.8094407863938757,-2.8216217276966447,null,null,1.133554309717586,5.4463472075132513,0.58620964417484611,-1.5299015277787655,-8.8238265141769627,5.2657963966062402,-8.838701204412148,-0.95280091690908342,-1.454209368647964,3.5791711466494078,-4.5513817960107286,-0.81056048833355554,-3.8131539752109695,-3.1405596704672694,0.28880490007581194,-0.62214001003687791,-0.39939407983029795,-0.88953335067847483,0.66989824408639453,-7.6814517184653042E-2,-0.69942448891155173,-1.690658240846032,-6.3169540259655044E-2,2.6356843743368827,-5.6490926966190136,-6.6438093566745824,1.7042001268102069E-2,2.0179505061385798,-6.6228522016851841,2.712201503450844,-2.1073567102529314,0.52386232339346805,0.69816482814056857,2.2112717693387527,0.60821338761375543,1.7891125334534634,-4.0593613324411404,-2.8040244631786377,0.47416682436575908,-1.1651685371576819,-1.1773285047797613,0.36477618254597521,-0.17882481212392087,-5.5667102600867935E-2,-0.70436659630481069,-1.7238464533044056,-0.15990715026428126,2.3138817983263431,null,64.700426178787438,{"$f":"(BE135-T$58)*((1+(U$55+U135)/100)*(1-T$62)+T$62*((1+(U$57+AS135)/100)))/(1+(U$54+I135)/100)-(U$56+AG135)+U$58","v":67.479325212907611},67.533068987592841,66.259815283974149,78.779574614907304,72.471400633295133,81.643809627393765,82.04382420308076,82.198504203379741,76.294781523689394,79.281349978752999,80.236787320046702,null,null,1.133554309717586,5.4463472075132513,0.58620964417484611,-1.5299015277787655,-8.8238265141769627,5.2657963966062402,-8.838701204412148,-0.95280091690908342,-1.454209368647964,3.5791711466494078,-4.5513817960107286,-0.81056048833355554,-3.8131539752109695,-3.1405596704672694,0.28880490007581194,-0.62214001003687791,-0.39939407983029795,-0.88953335067847483,0.66989824408639453,-7.6814517184653042E-2,-0.69942448891155173,-1.690658240846032,-6.3169540259655044E-2,2.6356843743368827,-5.6490926966190136,-6.6438093566745824,0,0,-6.6228522016851841,0,-2.1073567102529314,0,0,0,0,0,-4.0593613324411404,-2.8040244631786377,0.47416682436575908,-1.1651685371576819,-1.1773285047797613,0.36477618254597521,-0.17882481212392087,-5.5667102600867935E-2,-0.70436659630481069,-1.7238464533044056,-0.15990715026428126,2.3138817983263431,null,64.700426178787438,{"$f":"(DP135-T$58)*((1+(U$55+CF135)/100)*(1-T$62)+T$62*((1+(U$57+DD135)/100)))/(1+(U$54+BT135)/100)-(U$56+CR135)+U$58","v":67.479325212907611},67.550110988860936,68.294896738080908,80.981751106659047,77.266810511108503,86.871259943551479,87.815580913101286,88.685139119937233,84.645370497666647,88.572017581620827,91.56987901105677]
[68,3.9464111782860836,8.3277726803080299,5.2846528190348518E-2,2.7481126980542214,null,null,1.7166374021866528,-2.8940242911512226,0.41858817091218148,4.0240700645364855,1.1425393561529074,3.5683578087363337,-0.93777957777010146,-3.97533574525244,-2.0320061323526213,1.1999638729020945,-0.19218342856609771,6.6792555105806928,1.758942155835399,-1.6277998927312254,-2.4706860592302382,-0.69895141589462284,1.3572485428023668,-1.2012255383755468,5.8721553439863072E-2,6.8259195827175212E-2,-2.5425037111589308,0.2665368585468233,1.6574307747833465,1.1392116687369747,2.2131946179652107,-5.476478180820699,-3.7932538021753857,-4.3729843444151202,2.4709563827273282,1.7875568075763946,-3.6825447836382654,-1.7862272844050526,-4.2992752238260916,-1.0466612786682488,3.8064582999995187,-0.25014526496604628,1.5103730933097255,-2.5508700755947222,-3.2453194963747229,-0.90415887816781959,1.5748618387987363,-1.5502092595622923,-7.3449055989906809E-2,0.20111268170453833,-3.3413264614808398,0.51183265524781274,1.4485618906703175,1.7436731288705853,null,59.474896549229719,{"$f":"(BE136-T$58)*((1+(U$55+U136)/100)*(1-T$62)+T$62*((1+(U$57+AS136)/100)))/(1+(U$54+I136)/100)-(U$56+AG136)+U$58","v":66.264795385082991},68.149554676939786,69.906551049911911,68.123802653430417,63.549160235929236,68.172572330268579,72.998633363836674,76.917591729384611,77.693074211271764,75.419136311880436,72.510551122867057,null,null,1.7166374021866528,-2.8940242911512226,0.41858817091218148,4.0240700645364855,1.1425393561529074,3.5683578087363337,-0.93777957777010146,-3.97533574525244,-2.0320061323526213,1.1999638729020945,-0.19218342856609771,6.6792555105806928,1.758942155835399,-1.6277998927312254,-2.4706860592302382,-0.69895141589462284,1.3572485428023668,-1.2012255383755468,5.8721553439863072E-2,6.8259195827175212E-2,-2.5425037111589308,0.2665368585468233,1.6574307747833465,1.1392116687369747,0,-5.476478180820699,-3.7932538021753857,-4.3729843444151202,0,0,-3.6825447836382654,-1.7862272844050526,-4.2992752238260916,-1.0466612786682488,0,-0.25014526496604628,1.5103730933097255,-2.5508700755947222,-3.2453194963747229,-0.90415887816781959,1.5748618387987363,-1.5502092595622923,-7.3449055989906809E-2,0.20111268170453833,-3.3413264614808398,0.51183265524781274,1.4485618906703175,1.7436731288705853,null,61.688091167194926,{"$f":"(DP136-T$58)*((1+(U$55+CF136)/100)*(1-T$62)+T$62*((1+(U$57+DD136)/100)))/(1+(U$54+BT136)/100)-(U$56+CR136)+U$58","v":68.465701908534569},70.278553577730506,71.938791474968724,72.630130136103631,69.615359004470534,74.265717068097089,79.313705909806217,83.144427235344011,83.845459668941501,85.451577776359002,82.030149653974817]
[69,5.7020363501796361,6.6507907204230641,-3.5622978735555226,2.2033597391797852,null,null,3.4722625740802053,3.6913198892823447,4.2738603645634603,1.7963687199377594,-4.3305836278285819,0.94887792841999863,-1.7525788671174138,-0.41209962312687742,-0.36999558484269457,-3.6123644795995764,5.2392205257221658E-2,-4.3875732244638757,8.1960195950433246E-2,0.75569866872208991,2.805650393343015,1.0878269584761284,-0.24749713951997432,2.0022127806337604,-0.64827249911365392,-0.93873616646200375,1.3693893926543614,-2.5874093279032491,1.4841623668618507,-1.5655595920348349,-1.4019497837806605,1.8169839432787585,0.22048826143215372,1.5379679862236357,1.483052398048077,0.77316644129781698,-3.3365760959480726,-0.13993980056447741,-2.2440626127978804,-4.8803182769558653,4.3241021430948852,-1.5885424641949055,0.96562013443528927,0.71667897434249772,4.032948857077975,1.3153620310808793,-1.1914237612795511,1.7179660214378154,-0.75012383413539896,-1.2466068172434821,1.4517841450233038,-3.4400430128288084,1.7714079476678968,-2.0968131593757877,null,61.688414255597266,{"$f":"(BE137-T$58)*((1+(U$55+U137)/100)*(1-T$62)+T$62*((1+(U$57+AS137)/100)))/(1+(U$54+I137)/100)-(U$56+AG137)+U$58","v":59.179518195783615},58.778145903621883,57.307086952834204,58.29268552360297,58.337137652948819,62.663221214568644,62.704549421852803,66.356098044731823,71.916246396167125,68.97205916714762,72.585394148896114,null,null,3.4722625740802053,3.6913198892823447,4.2738603645634603,1.7963687199377594,-4.3305836278285819,0.94887792841999863,-1.7525788671174138,-0.41209962312687742,-0.36999558484269457,-3.6123644795995764,5.2392205257221658E-2,-4.3875732244638757,8.1960195950433246E-2,0.75569866872208991,2.805650393343015,1.0878269584761284,-0.24749713951997432,2.0022127806337604,-0.64827249911365392,-0.93873616646200375,1.3693893926543614,-2.5874093279032491,1.4841623668618507,-1.5655595920348349,-1.4019497837806605,0,0,0,0,0,-3.3365760959480726,-0.13993980056447741,-2.2440626127978804,-4.8803182769558653,0,-1.5885424641949055,0.96562013443528927,0.71667897434249772,4.032948857077975,1.3153620310808793,-1.1914237612795511,1.7179660214378154,-0.75012383413539896,-1.2466068172434821,1.4517841450233038,-3.4400430128288084,1.7714079476678968,-2.0968131593757877,null,61.688414255597266,{"$f":"(DP137-T$58)*((1+(U$55+CF137)/100)*(1-T$62)+T$62*((1+(U$57+DD137)/100)))/(1+(U$54+BT137)/100)-(U$56+CR137)+U$58","v":60.996502139062372},60.803798667295602,60.858825113628562,63.447576724257338,64.286513719195341,68.646530337119174,68.618542155618371,72.346167929737987,77.910809544798738,79.355330373433318,83.18430966967594]
[70,-4.0182497546746045,5.2691711169819957,-5.448616431638925,-0.63755544382619234,null,null,-6.2480235307740353,-1.2329393723673849,-3.6796221076744855,0.3806796365622187,9.8513470321276664E-2,-0.35597632038420568,-4.5921017578607346,-1.6547447065842265,-3.3440410240870384,7.8517672500024061,-1.3398827767226349,2.4009552158243634,-1.2996594074906351,-2.229438965573646,-0.86409756728193976,0.6350501221024043,0.6131890676163616,2.0773127712058184,-0.92476747305745999,-0.1742549159898239,1.8850314856562473,-9.2773088489181532E-2,1.3037465497431686,1.4467222806428826,-3.2882683418640628,-3.7424266376056892,-1.5305722813422356,1.5974200171470927,0.11801085838324532,-0.35636288915154779,-3.3146256851671412,3.383493999842786,-0.41506563094107829,3.6232242142589524,0.40659198047952794,-3.2945411626765093,-1.8752950485706883,-2.8368177986320271,-1.3476895096381063,0.15686580544844531,0.50778511005158911,1.7750473355400247,-0.88011922821982636,3.9327491559534522E-2,1.409595121462804,1.8037593852211928,1.6523631445806115,2.2165743587078497,null,67.56429302544646,{"$f":"(BE138-T$58)*((1+(U$55+U138)/100)*(1-T$62)+T$62*((1+(U$57+AS138)/100)))/(1+(U$54+I138)/100)-(U$56+AG138)+U$58","v":71.267661453898668},74.723741111902186,73.470738748618999,74.127080734342428,76.332489490018531,82.74912704853314,80.868941646475534,85.461546073625186,76.960726545618201,78.91934239656544,82.129541642221383,null,null,-6.2480235307740353,-1.2329393723673849,-3.6796221076744855,0.3806796365622187,9.8513470321276664E-2,-0.35597632038420568,-4.5921017578607346,-1.6547447065842265,-3.3440410240870384,7.8517672500024061,-1.3398827767226349,2.4009552158243634,-1.2996594074906351,-2.229438965573646,-0.86409756728193976,0.6350501221024043,0.6131890676163616,2.0773127712058184,-0.92476747305745999,-0.1742549159898239,1.8850314856562473,-9.2773088489181532E-2,1.3037465497431686,1.4467222806428826,-3.2882683418640628,-3.7424266376056892,-1.5305722813422356,0,0,-0.35636288915154779,-3.3146256851671412,0,-0.41506563094107829,0,0,-3.2945411626765093,-1.8752950485706883,-2.8368177986320271,-1.3476895096381063,0.15686580544844531,0.50778511005158911,1.7750473355400247,-0.88011922821982636,3.9327491559534522E-2,1.409595121462804,1.8037593852211928,1.6523631445806115,2.2165743587078497,null,67.56429302544646,{"$f":"(DP138-T$58)*((1+(U$55+CF138)/100)*(1-T$62)+T$62*((1+(U$57+DD138)/100)))/(1+(U$54+BT138)/100)-(U$56+CR138)+U$58","v":71.267661453898668},74.723741111902186,75.068158765766086,75.84676357570207,78.082135232244468,84.555702934408856,86.078859564586878,90.904862812333704,85.670344969821471,88.236802316049079,91.361992240609197]
[71,8.1260359968993097,4.9628692315012675,-3.9649139407213405,0.60361217330398587,null,null,5.8962622207998789,6.0740147667118434,6.8222023337498827,2.6104357564104337,1.9471384063916917,-4.5360879147574336,-4.8679145120184169,-1.7150037565262037,4.0268001462236702,-2.6958994663467837,0.39701946125925502,-3.5626493204103733,-1.6059612929713634,0.73764445116270405,-2.2513320658778895,1.6300595936474025,0.16490793604317044,-4.7574755980825501E-2,-0.50994245347506784,-1.8885414265265936,1.6149612956560393,-1.0153567790686573,3.204734172723084,1.5613929661753794,-1.8045658509464784,3.038076901125744,-2.2785281048237689,2.8124158795064282,3.0921213139866008,5.9651792361592353,0.97955919589425977,1.1344380501463363,4.7871793096895443,-1.349538626840729,7.5589522027759832,5.1978079128901751,-0.63412743144051009,2.4698571916109273,-1.0896928242925679,1.8423947214425282,0.53469778993057582,-0.94304652661280264,-1.0200777456167247,-2.2797321802541499,2.0484152248857317,-1.5778029865113679,2.7948219480595631,1.1454190959981314,null,60.095897655231546,{"$f":"(BE139-T$58)*((1+(U$55+U139)/100)*(1-T$62)+T$62*((1+(U$57+AS139)/100)))/(1+(U$54+I139)/100)-(U$56+AG139)+U$58","v":55.805160016686131},54.200453810205566,51.345487380440289,48.013213450570369,44.280915078917594,45.525771681603011,44.615459639216951,39.399267016129627,41.716365242325317,35.580331989411022,32.51391035311692,null,null,5.8962622207998789,6.0740147667118434,6.8222023337498827,2.6104357564104337,1.9471384063916917,-4.5360879147574336,-4.8679145120184169,-1.7150037565262037,4.0268001462236702,-2.6958994663467837,0.39701946125925502,-3.5626493204103733,-1.6059612929713634,0.73764445116270405,-2.2513320658778895,1.6300595936474025,0.16490793604317044,-4.7574755980825501E-2,-0.50994245347506784,-1.8885414265265936,1.6149612956560393,-1.0153567790686573,3.204734172723084,1.5613929661753794,-1.8045658509464784,0,-2.2785281048237689,0,0,0,0,0,0,-1.349538626840729,0,0,-0.63412743144051009,2.4698571916109273,-1.0896928242925679,1.8423947214425282,0.53469778993057582,-0.94304652661280264,-1.0200777456167247,-2.2797321802541499,2.0484152248857317,-1.5778029865113679,2.7948219480595631,1.1454190959981314,null,60.095897655231546,{"$f":"(DP139-T$58)*((1+(U$55+CF139)/100)*(1-T$62)+T$62*((1+(U$57+DD139)/100)))/(1+(U$54+BT139)/100)-(U$56+CR139)+U$58","v":58.843236917811872},57.008464818414076,56.942143607308758,56.609506811573915,59.146972532248107,61.912453803213111,61.992936677657205,61.141876236378714,63.651718234178922,65.511799187395638,68.966470604398353]
[72,2.8252955060212059,7.7363412745348885,-0.17173372775612838,1.6943505245067874,null,null,0.59552172992177521,0.3646298372841601,1.4619836801070329,-1.387777880414502,1.1561458022814612,6.0693197582471017,3.2840274480431564,-4.5110986954854013,1.8879801812697465,6.2556154241867405,0.70333146949714465,-0.11681640739218713,1.1675107500622577,-2.4673376744723106,0.34138362565948288,3.2573522840847602,-0.79091088391026698,-1.511556523474189,2.2350771632670376,1.4795898713348947,-0.38456437041346714,-0.27152677468876441,-1.5097159890765512,-2.4966344504995801,1.9886143620187338,0.24391028684479554,-9.6478254444627431E-3,0.54180915982517286,2.0786281517492666,-3.3804165023764501,0.7665390973004258,5.0953880150598323,1.468807506198202,4.6587255612239877,-3.3585039738230265,1.7017867160449587,0.4566109197622914,-2.9070570174869785,7.9149431068254561E-2,3.6974397003287809,-0.35958518806231099,-1.179983042919986,2.8696029567106995,1.4202657698840866,-0.34548123372884065,0.66451026642980904,-1.6452528221661309,-2.9064566545189634,null,59.821226836659598,{"$f":"(BE140-T$58)*((1+(U$55+U140)/100)*(1-T$62)+T$62*((1+(U$57+AS140)/100)))/(1+(U$54+I140)/100)-(U$56+AG140)+U$58","v":58.803233062181036},58.300738029844219,60.849048463222836,58.292641123378246,58.195348211753675,57.484818809879982,56.083903248291939,53.836230370553835,46.737108757378508,49.512443958944182,47.01178211908411,null,null,0.59552172992177521,0.3646298372841601,1.4619836801070329,-1.387777880414502,1.1561458022814612,6.0693197582471017,3.2840274480431564,-4.5110986954854013,1.8879801812697465,6.2556154241867405,0.70333146949714465,-0.11681640739218713,1.1675107500622577,-2.4673376744723106,0.34138362565948288,3.2573522840847602,-0.79091088391026698,-1.511556523474189,2.2350771632670376,1.4795898713348947,-0.38456437041346714,-0.27152677468876441,-1.5097159890765512,-2.4966344504995801,0,0,-9.6478254444627431E-3,0,0,-3.3804165023764501,0,0,0,0,-3.3585039738230265,0,0.4566109197622914,-2.9070570174869785,7.9149431068254561E-2,3.6974397003287809,-0.35958518806231099,-1.179983042919986,2.8696029567106995,1.4202657698840866,-0.34548123372884065,0.66451026642980904,-1.6452528221661309,-2.9064566545189634,null,61.809841198678335,{"$f":"(DP140-T$58)*((1+(U$55+CF140)/100)*(1-T$62)+T$62*((1+(U$57+DD140)/100)))/(1+(U$54+BT140)/100)-(U$56+CR140)+U$58","v":60.952642944615867},60.423538006036992,63.614599969641638,63.087362899663582,62.64768766660216,62.655932305657863,66.635119024341378,65.586223891944229,62.456902744748135,64.814377039671996,63.562982840103942]
[73,4.7771794323697065,6.3211930349619267,-3.6266885180368926,0.97496121380784762,null,null,2.5474056562702758,0.19980723711943815,-0.52292128102710533,-7.8617263846041663,2.714837555078816,0.14566840026312855,10.766346674253242,-0.13980123040186143,2.7122879540914591,1.6724312533486803,-2.6084433005054297,-5.0825350728953786,-0.24763748951070408,-0.81379614556814239,-0.41391124367552301,-1.5488480938563089,-0.54795917673532912,1.4683220799331789,2.5946730082307994,3.9044713843725987E-2,2.7978886760500359,-2.1598970482475721E-2,0.6896347754509371,1.1331472125503872,-1.4663404282620305,-1.9555288875737116,-2.4642015510379238,-5.0864310627240208,-2.729925925252731,-0.15041057490696286,6.0192405346195716,-1.5262369263986271,9.41059490277223,5.3834297206958741,-3.0539010768535011,4.5800982779716772,-0.26277839093664834,-0.6720423848750533,6.9880543534668105E-2,-2.2432865704582197,-0.36950780599191935,1.8957649427273899,4.5899446133297719,0.75284011548886287,2.8884440396797579,0.490541266458278,0.11626939960698901,0.60881913460728865,null,61.758856308020746,{"$f":"(BE141-T$58)*((1+(U$55+U141)/100)*(1-T$62)+T$62*((1+(U$57+AS141)/100)))/(1+(U$54+I141)/100)-(U$56+AG141)+U$58","v":64.107110305982502},67.006721359347992,76.476898267707611,77.441921967412753,78.986447310606266,68.561936586999735,70.777326289170063,61.779163526272008,55.96105692472316,60.965253534105813,60.299994720983719,null,null,2.5474056562702758,0.19980723711943815,-0.52292128102710533,-7.8617263846041663,2.714837555078816,0.14566840026312855,10.766346674253242,-0.13980123040186143,2.7122879540914591,1.6724312533486803,-2.6084433005054297,-5.0825350728953786,-0.24763748951070408,-0.81379614556814239,-0.41391124367552301,-1.5488480938563089,-0.54795917673532912,1.4683220799331789,2.5946730082307994,3.9044713843725987E-2,2.7978886760500359,-2.1598970482475721E-2,0.6896347754509371,1.1331472125503872,-1.4663404282620305,-1.9555288875737116,-2.4642015510379238,-5.0864310627240208,-2.729925925252731,-0.15041057490696286,0,-1.5262369263986271,0,0,-3.0539010768535011,0,-0.26277839093664834,-0.6720423848750533,6.9880543534668105E-2,-2.2432865704582197,-0.36950780599191935,1.8957649427273899,4.5899446133297719,0.75284011548886287,2.8884440396797579,0.490541266458278,0.11626939960698901,0.60881913460728865,null,61.758856308020746,{"$f":"(DP141-T$58)*((1+(U$55+CF141)/100)*(1-T$62)+T$62*((1+(U$57+DD141)/100)))/(1+(U$54+BT141)/100)-(U$56+CR141)+U$58","v":64.107110305982502},67.006721359347992,76.476898267707611,77.441921967412753,78.986447310606266,74.581177121619305,76.803639237251076,77.198076964397714,76.491000656250364,81.996059635865507,87.074318808927472]
[74,4.3183315798154283,7.9260484202233616,-3.2525545082681946,3.3758467943314425,null,null,2.0885578037159975,-5.9189508800211703,-1.8144375084655537,2.1278412270257023,-1.1246308583407543,6.7599194668155915,-0.2066882926811191,-3.3316523822231079,8.4224189957954607,-4.5319135872155965,2.9848648252982377,3.9073905409578389,1.3572178957507308,1.4811628652180602,2.3342476558993788,-1.3840305319319928,1.6463823242544162,-4.6762746478442807E-2,-1.3182543194065941,-2.3151668460437378,4.1683185924051518,0.68882115680437739,-1.4054651704023913,0.92514614925192262,-1.0922064184933324,1.5845209704948753,4.8942354327306985,-0.79956590593910004,0.58519635300930783,8.2787264766975621,-4.9129010392897623,-3.2036592037582654,9.30036576681408,-1.2485669042660046,-2.802431274439642,3.4696567349069163,2.1381071895869468,0.85941755355625227,1.8675035380699037,-0.70393203227924839,1.6896915544270514,1.2308568489926472,-6.5109419537113133E-2,-3.2251531306690358,5.3998377139037226,0.23086866504259662,-1.201538190807486,1.8551723563876512,null,62.704750911133573,{"$f":"(BE142-T$58)*((1+(U$55+U142)/100)*(1-T$62)+T$62*((1+(U$57+AS142)/100)))/(1+(U$54+I142)/100)-(U$56+AG142)+U$58","v":66.312372954503076},64.040656463744469,63.387599922312262,64.961847225224972,53.513509685558169,58.660450977309594,62.46464586898967,51.606284443477456,55.757102118962429,56.764136143411612,52.425037992805578,null,null,2.0885578037159975,-5.9189508800211703,-1.8144375084655537,2.1278412270257023,-1.1246308583407543,6.7599194668155915,-0.2066882926811191,-3.3316523822231079,8.4224189957954607,-4.5319135872155965,2.9848648252982377,3.9073905409578389,1.3572178957507308,1.4811628652180602,2.3342476558993788,-1.3840305319319928,1.6463823242544162,-4.6762746478442807E-2,-1.3182543194065941,-2.3151668460437378,4.1683185924051518,0.68882115680437739,-1.4054651704023913,0.92514614925192262,-1.0922064184933324,0,0,-0.79956590593910004,0,0,-4.9129010392897623,-3.2036592037582654,0,-1.2485669042660046,-2.802431274439642,0,2.1381071895869468,0.85941755355625227,1.8675035380699037,-0.70393203227924839,1.6896915544270514,1.2308568489926472,-6.5109419537113133E-2,-3.2251531306690358,5.3998377139037226,0.23086866504259662,-1.201538190807486,1.8551723563876512,null,62.704750911133573,{"$f":"(DP142-T$58)*((1+(U$55+CF142)/100)*(1-T$62)+T$62*((1+(U$57+DD142)/100)))/(1+(U$54+BT142)/100)-(U$56+CR142)+U$58","v":67.89689392499794},70.579322274906403,69.731625940408563,72.052783408791242,68.4643681701302,73.487604817901115,77.289262883535798,75.202254550927549,80.421501339985724,80.331214624530318,78.826135325147803]
[75,0.59912469868314844,8.2769122360371075,4.0231760268081356,2.6309936712107609,null,null,-1.6306490774162823,-0.94787047489896636,-0.32421451136766621,8.5973582789536671,-1.8865709580470245,9.5257734564401559,2.3068169686396667,-3.3068900333714417,-1.0366092133836335,-0.29325864054723594,1.7688022512915094,7.5287335948409302,1.7080817115644766,5.6672033934490607E-2,2.5496793034171894,2.1850075405460849,-1.2605806088610096,1.8283370432237867,-0.47759948354002724,-0.20485063471104414,1.3035249072507558,-4.8277620354837403E-2,-1.5354886406409545,0.60567236930277701,6.1835241165829977,-0.22603365018687516,4.6207453048092777,0.36418836673613431,-4.3650658449968294E-2,5.4124193364990507,-2.5351735110535616,-0.23394730821891763,1.2776656037615781,-3.6827083081435825,2.1081972525476456,1.3452730968887436,1.3932540664662649,-0.29499786568307451,2.8173804962493536,3.795958582042787,-1.5238697885354047,3.1144303893354799,0.13107702568061064,-0.66474830688664044,1.1575101956496712,0.13686977119120658,-0.34999286077474934,1.5896776362608473,null,57.235380412373537,{"$f":"(BE143-T$58)*((1+(U$55+U143)/100)*(1-T$62)+T$62*((1+(U$57+AS143)/100)))/(1+(U$54+I143)/100)-(U$56+AG143)+U$58","v":58.847042742936573},56.089589683696637,53.470516905702404,54.248607703310853,45.9626900630752,47.946432885850498,49.872127091420651,50.062430149737658,54.323791233951496,51.295420250561016,47.521823358662488,null,null,-1.6306490774162823,-0.94787047489896636,-0.32421451136766621,8.5973582789536671,-1.8865709580470245,9.5257734564401559,2.3068169686396667,-3.3068900333714417,-1.0366092133836335,-0.29325864054723594,1.7688022512915094,7.5287335948409302,1.7080817115644766,5.6672033934490607E-2,2.5496793034171894,2.1850075405460849,-1.2605806088610096,1.8283370432237867,-0.47759948354002724,-0.20485063471104414,1.3035249072507558,-4.8277620354837403E-2,-1.5354886406409545,0.60567236930277701,0,-0.22603365018687516,0,0,-4.3650658449968294E-2,0,-2.5351735110535616,-0.23394730821891763,0,-3.6827083081435825,0,0,1.3932540664662649,-0.29499786568307451,2.8173804962493536,3.795958582042787,-1.5238697885354047,3.1144303893354799,0.13107702568061064,-0.66474830688664044,1.1575101956496712,0.13686977119120658,-0.34999286077474934,1.5896776362608473,null,63.418904528956531,{"$f":"(DP143-T$58)*((1+(U$55+CF143)/100)*(1-T$62)+T$62*((1+(U$57+DD143)/100)))/(1+(U$54+BT143)/100)-(U$56+CR143)+U$58","v":65.002960032632927},67.047348819406039,64.256744021061607,65.066312565563408,61.484950012915846,63.044675585387061,65.321672316431844,67.060342578801553,71.303350247731828,69.888363609071902,66.322061870126106]
[76,-0.97689339714718226,5.8741430699213524,-6.1083896791608474,0.71143291253644492,null,null,-3.206667173246613,-5.5783643075493687,3.5180756058440235,5.142349698239312,-2.1878021895814284,6.674395158866532,1.2836663439824201,3.0100982338566498,-4.9296037592509201,3.1100375882200186,1.3545423614916707,-1.025409133968199,-0.69468745455127845,-1.4755735828742855,2.2332553442843466,-0.70577428820616817,-3.5260138395503411,1.1011702861991743,-2.4281302307395274,2.1529226449867416,-0.85470800694139282,-0.47728191780470741,0.30690906821190911,0.46023465152349985,-3.9480415893859853,-2.498766268339871,2.42339614463737,4.578315226541374E-2,-9.0999626288715536,3.6970030808372805,-1.3503637452925705,5.8971340679225772,-0.98883408231106129,0.3178830422118295,0.75344163844394951,-1.7736895271125084,-0.52630669220805104,-2.6128956088123321,3.1135422759101887,0.12766947629490555,-3.3281058928823368,1.8806865853231363,-3.2579832565565203,3.0335379105555331,-0.70099680904657802,-0.4644583140732691,0.25659858917624656,0.66090643197326937,null,67.083858099840015,{"$f":"(BE144-T$58)*((1+(U$55+U144)/100)*(1-T$62)+T$62*((1+(U$57+AS144)/100)))/(1+(U$54+I144)/100)-(U$56+AG144)+U$58","v":72.626779397157534},69.907427554630544,66.885164224950643,75.66640325820714,68.801046121838482,67.835770564926563,62.04344161943078,65.923087061544294,63.799228664740689,62.74036499354397,65.819821241532651,null,null,-3.206667173246613,-5.5783643075493687,3.5180756058440235,5.142349698239312,-2.1878021895814284,6.674395158866532,1.2836663439824201,3.0100982338566498,-4.9296037592509201,3.1100375882200186,1.3545423614916707,-1.025409133968199,-0.69468745455127845,-1.4755735828742855,2.2332553442843466,-0.70577428820616817,-3.5260138395503411,1.1011702861991743,-2.4281302307395274,2.1529226449867416,-0.85470800694139282,-0.47728191780470741,0.30690906821190911,0.46023465152349985,-3.9480415893859853,-2.498766268339871,0,0,-9.0999626288715536,0,-1.3503637452925705,0,-0.98883408231106129,0,0,-1.7736895271125084,-0.52630669220805104,-2.6128956088123321,3.1135422759101887,0.12766947629490555,-3.3281058928823368,1.8806865853231363,-3.2579832565565203,3.0335379105555331,-0.70099680904657802,-0.4644583140732691,0.25659858917624656,0.66090643197326937,null,67.083858099840015,{"$f":"(DP144-T$58)*((1+(U$55+CF144)/100)*(1-T$62)+T$62*((1+(U$57+DD144)/100)))/(1+(U$54+BT144)/100)-(U$56+CR144)+U$58","v":72.626779397157534},72.33082369926791,69.234227241927016,77.983054956262549,74.697644965532902,73.471480647691962,73.533358561628006,77.843674079017561,75.587097787499147,75.106601962392872,78.323924649015368]
[77,-0.44972432268775275,7.7402695104047385,-4.3130011383872757,2.3764773920673976,null,null,-2.6794980987871835,2.1109901891769001,1.9082547094950719E-3,0.74313493874296999,5.6374701661252686,0.73098684712201223,-9.8569022938802942,-2.3072213093339777,5.7960346931758062,0.57488250042910494,3.8231190786204721,0.25550562304846069,1.1714389859321077,1.3079771267490887,-3.0136626891361735,0.29969233069508938,-1.0165278071448833,1.680988188287218,-2.4317278016930821,5.1434983368491061E-2,1.2498858401932234,1.1528570982183695,-0.33807943394052931,0.43901212128977818,-2.1526530486124136,0.58756337459107044,-5.8562378353330082,-3.832719252606644,2.2276110538935692,2.2080593835823095,-4.1924966757117366,2.0981012089376319,-2.4151061076245481,4.1380785472868595,1.3498190829618641,1.5892508731745139,1.1387377873229017,1.3159775777830116,-2.9738690965572485,1.1982731855448432,-0.15433042313350254,1.897242095105337,-3.8990939062918191,-0.55604923230174308,2.2853482936229463,0.94786674254816972,0.38623048766827028,0.54016183544370855,null,65.952586411283576,{"$f":"(BE145-T$58)*((1+(U$55+U145)/100)*(1-T$62)+T$62*((1+(U$57+AS145)/100)))/(1+(U$54+I145)/100)-(U$56+AG145)+U$58","v":65.769984702297378},69.966383829350448,74.233894628636747,68.380652234574256,67.14990911499298,76.287490403932793,75.910196105756128,75.949387603773189,72.441214750215494,68.935259524738996,67.830589735897405,null,null,-2.6794980987871835,2.1109901891769001,1.9082547094950719E-3,0.74313493874296999,5.6374701661252686,0.73098684712201223,-9.8569022938802942,-2.3072213093339777,5.7960346931758062,0.57488250042910494,3.8231190786204721,0.25550562304846069,1.1714389859321077,1.3079771267490887,-3.0136626891361735,0.29969233069508938,-1.0165278071448833,1.680988188287218,-2.4317278016930821,5.1434983368491061E-2,1.2498858401932234,1.1528570982183695,-0.33807943394052931,0.43901212128977818,-2.1526530486124136,0,-5.8562378353330082,-3.832719252606644,0,0,-4.1924966757117366,0,-2.4151061076245481,0,0,0,1.1387377873229017,1.3159775777830116,-2.9738690965572485,1.1982731855448432,-0.15433042313350254,1.897242095105337,-3.8990939062918191,-0.55604923230174308,2.2853482936229463,0.94786674254816972,0.38623048766827028,0.54016183544370855,null,65.952586411283576,{"$f":"(DP145-T$58)*((1+(U$55+CF145)/100)*(1-T$62)+T$62*((1+(U$57+DD145)/100)))/(1+(U$54+BT145)/100)-(U$56+CR145)+U$58","v":66.357548076888449},70.536892658413166,74.804682781892424,71.146006672971907,72.139632552440943,81.602197890198028,83.401887844648016,83.139723079801215,83.769509413834967,81.170264006910614,81.629847321095937]
[78,3.1106395495177086,7.9925294392091368,0.82595654785943129,2.2088912478932849,null,null,0.88086577341827788,8.9476198145050887,-0.43281927040856694,3.5130124218439587,0.97886819780734191,-5.4294418846422943E-2,2.2526542538393599,-2.5149040780696472,-2.9049266209438485,-3.3686881649370153,-2.6023972227932206,-2.2047277515098962,1.423698914736506,3.9740728409778132,2.2589197451476739,-0.16960548864078984,-0.24282595579253474,-0.57675321478255448,-0.41602549704694347,0.81776779087760154,-0.68234995228731421,1.5928785648781467,-1.5399197956023585,-5.5938316649933206E-2,2.9863046376342934,3.9296965400362351,3.027513861418305,3.2874309687773167,-0.7484925904733073,-3.9157662731760006,1.7022922220975256,2.2525335037410272,-2.2442567906095663,-0.39173155335788312,-3.2589109736584803,-7.3824506916486996,0.97115164314878899,5.308927744016243,2.2840845456286001,0.30091568473424468,-0.16493464101498589,-1.0817802507149481,-0.17647275561930731,0.95317521099011038,-1.1690883526270266,1.4034673575162822,-2.1038354259815888,6.6015300881405725E-3,null,58.893144680367456,{"$f":"(BE146-T$58)*((1+(U$55+U146)/100)*(1-T$62)+T$62*((1+(U$57+AS146)/100)))/(1+(U$54+I146)/100)-(U$56+AG146)+U$58","v":53.8983441425097},52.420771429933914,47.905649857485059,48.637748226288707,52.558831692984896,50.078086241923451,49.840488082090666,53.418136020965953,56.712227214170028,60.722483579072644,69.736710886455299,null,null,0.88086577341827788,8.9476198145050887,-0.43281927040856694,3.5130124218439587,0.97886819780734191,-5.4294418846422943E-2,2.2526542538393599,-2.5149040780696472,-2.9049266209438485,-3.3686881649370153,-2.6023972227932206,-2.2047277515098962,1.423698914736506,3.9740728409778132,2.2589197451476739,-0.16960548864078984,-0.24282595579253474,-0.57675321478255448,-0.41602549704694347,0.81776779087760154,-0.68234995228731421,1.5928785648781467,-1.5399197956023585,-5.5938316649933206E-2,0,0,0,0,-0.7484925904733073,-3.9157662731760006,0,0,-2.2442567906095663,-0.39173155335788312,-3.2589109736584803,-7.3824506916486996,0.97115164314878899,5.308927744016243,2.2840845456286001,0.30091568473424468,-0.16493464101498589,-1.0817802507149481,-0.17647275561930731,0.95317521099011038,-1.1690883526270266,1.4034673575162822,-2.1038354259815888,6.6015300881405725E-3,null,61.879449318001747,{"$f":"(DP146-T$58)*((1+(U$55+CF146)/100)*(1-T$62)+T$62*((1+(U$57+DD146)/100)))/(1+(U$54+BT146)/100)-(U$56+CR146)+U$58","v":60.67213543488873},62.399451280706892,60.850895290010136,61.415676800527486,65.180525857604906,64.045726107792277,66.464272344567519,70.287159197998264,74.318487194275264,78.370427022983463,87.685169542729739]
[79,0.68244672168982778,8.7364880183994877,-3.7513154551991388,3.1930817476107838,null,null,-1.5473270544096029,6.8611780458957226,-1.2009699978065151,3.4945484765917874,-1.2538356853998733,2.5769418022986157,4.3700524656608772,4.0779757625883732,3.2373234602132648,7.7521788752956367,-2.5218971208958436,-2.9423704354903495,2.1676574939268569,1.5060068555755581,-1.7367219163069922,-1.2045840496284859,5.0696148523429407E-2,-0.73116021853135393,1.6724939316609309,0.19717356094270677,1.5003616399437796,-0.40471597166069451,0.25234854516531158,0.32482605896233974,-1.5909673654242766,8.0483760242430193,0.60009643074569441,-2.8722776986732494,0.65449442797548163,2.5793357849786918,2.7921610674523873,2.7833944696845601,6.8108137543262295,-0.20849748214377239,-1.0327628907857656,-1.610286578145574,1.9553421428662878,2.3477791189478454,-2.1606307145553854,-3.6460650049000565E-2,-0.27934517924618008,-0.65449774090279966,2.2167407081313746,0.34712767034542868,1.9592316419243463,0.63216832587350669,-0.35014472756770032,-0.15960274940426666,null,65.246507540105426,{"$f":"(BE147-T$58)*((1+(U$55+U147)/100)*(1-T$62)+T$62*((1+(U$57+AS147)/100)))/(1+(U$54+I147)/100)-(U$56+AG147)+U$58","v":55.378473386532612},54.543248712375998,55.825762831837238,56.250454096238919,52.336599988487102,48.868905359485034,44.81722633588619,37.84398538495175,36.065609893357141,38.377641521224199,41.539045877014615,null,null,-1.5473270544096029,6.8611780458957226,-1.2009699978065151,3.4945484765917874,-1.2538356853998733,2.5769418022986157,4.3700524656608772,4.0779757625883732,3.2373234602132648,7.7521788752956367,-2.5218971208958436,-2.9423704354903495,2.1676574939268569,1.5060068555755581,-1.7367219163069922,-1.2045840496284859,5.0696148523429407E-2,-0.73116021853135393,1.6724939316609309,0.19717356094270677,1.5003616399437796,-0.40471597166069451,0.25234854516531158,0.32482605896233974,-1.5909673654242766,0,0,-2.8722776986732494,0,0,0,0,0,-0.20849748214377239,-1.0327628907857656,-1.610286578145574,1.9553421428662878,2.3477791189478454,-2.1606307145553854,-3.6460650049000565E-2,-0.27934517924618008,-0.65449774090279966,2.2167407081313746,0.34712767034542868,1.9592316419243463,0.63216832587350669,-0.35014472756770032,-0.15960274940426666,null,65.246507540105426,{"$f":"(DP147-T$58)*((1+(U$55+CF147)/100)*(1-T$62)+T$62*((1+(U$57+DD147)/100)))/(1+(U$54+BT147)/100)-(U$56+CR147)+U$58","v":63.426849410775631},63.127458883592034,64.086164232795767,65.240868279531782,63.59194606867581,62.620011615213883,60.806727885705961,60.35605017149858,56.958284395837872,59.667964945013743,63.36477612276876]
[80,-8.0526247116478089,6.0947231721341764,-8.6649842945448352,-9.0669079548256759E-2,null,null,-10.282398487747241,-0.37950342499688805,-1.0743327867591668,-3.7163808411146806,-6.2573626906351816,5.5729959112165961,-0.29489985190692036,2.6404336643566291,0.29997067382939235,-4.767221884613229,-4.2720144563268736,-2.1854140047813786,-0.47410735233845447,2.8789662225605923,-0.96166126494865711,-2.5039729191459221,1.0767536320744355,1.871858616327005,1.2438185328107592,1.2171656381641629,0.48200715031408947,1.4030782693392805,-1.4546318572921297,-1.406417681256479,-6.5046362047699731,-0.89723708076560271,-1.9652638496060977,1.198824690363578,2.9508752098512296,3.864293745558594,5.1008588987639989,4.0220648692137315,4.086692068757257,3.5415441476866056,3.0291746089979119,-3.1810995604017691,-1.3284086842927527,2.5366506153967165,-0.72203548749973856,-2.6279801749899967,-0.10777588198735311,3.4456783285656787,2.0990485396639382,1.195051397088476,0.48863105678308627,0.38449906431605618,-2.5445014196710036,-1.3379335505453778,null,73.623584479756971,{"$f":"(BE148-T$58)*((1+(U$55+U148)/100)*(1-T$62)+T$62*((1+(U$57+AS148)/100)))/(1+(U$54+I148)/100)-(U$56+AG148)+U$58","v":77.394855056497292},79.73793251092718,79.791246743898,82.618167512282653,76.919739440699942,73.624723903434244,68.909878508658309,65.26793389372024,65.659440348333277,64.333522266157757,68.362388418950061,null,null,-10.282398487747241,-0.37950342499688805,-1.0743327867591668,-3.7163808411146806,-6.2573626906351816,5.5729959112165961,-0.29489985190692036,2.6404336643566291,0.29997067382939235,-4.767221884613229,-4.2720144563268736,-2.1854140047813786,-0.47410735233845447,2.8789662225605923,-0.96166126494865711,-2.5039729191459221,1.0767536320744355,1.871858616327005,1.2438185328107592,1.2171656381641629,0.48200715031408947,1.4030782693392805,-1.4546318572921297,-1.406417681256479,-6.5046362047699731,-0.89723708076560271,-1.9652638496060977,0,0,0,0,0,0,0,0,-3.1810995604017691,-1.3284086842927527,2.5366506153967165,-0.72203548749973856,-2.6279801749899967,-0.10777588198735311,3.4456783285656787,2.0990485396639382,1.195051397088476,0.48863105678308627,0.38449906431605618,-2.5445014196710036,-1.3379335505453778,null,73.623584479756971,{"$f":"(DP148-T$58)*((1+(U$55+CF148)/100)*(1-T$62)+T$62*((1+(U$57+DD148)/100)))/(1+(U$54+BT148)/100)-(U$56+CR148)+U$58","v":77.394855056497292},79.73793251092718,80.99007143426158,86.847453817792839,84.88742660232252,86.813693312807786,85.882725633629803,86.283519717508213,91.303897190967959,93.439616366736658,97.572765843831704]
[81,3.4232422890733636,7.8725386581560493,2.7535614807832962,2.6228306589009796,null,null,1.1934685129739329,9.4517279680908395E-2,4.0237843093138048,-7.1758790878513921,-1.1738030629350529,-0.15974638013021636,4.9108015168246997,6.6911624888481791,-1.752640520718094,-0.36030809905614847,-2.983326644807506,-0.6370824424353545,1.3037081336834184,-1.6445657936818696,0.45987969931439121,-1.110445994029833,-2.6565491463821767,-2.3376189687286466,0.3494780304127767,1.0413712551538827,2.4600006719962906,0.51994669195198817,-0.21881302769041877,-1.8533644608475797,4.9139095705581584,0.18705468795808899,1.6288258639376023,-3.74386015734515,-9.1527184926695249,-2.242370822840793,1.844191574724189,1.3371982682609858,6.2066310200604118,1.8951135713156206,-3.0815770154206383,1.4473149654659485,1.3850910541564836,-1.8206652488200126,0.8976084204918211,-2.5420716849789136,-3.2023999913837282,-2.3548548062090426,0.30400593002329646,1.6213238706289814,2.1742900296182981,0.25162037316837949,0.25421001220351003,-1.6756423081535918,null,56.910092236847227,{"$f":"(BE149-T$58)*((1+(U$55+U149)/100)*(1-T$62)+T$62*((1+(U$57+AS149)/100)))/(1+(U$54+I149)/100)-(U$56+AG149)+U$58","v":56.72771233143844},53.610319413299472,60.525934711515831,69.127865814679595,70.225743953345059,65.851231700185465,61.753229343085607,58.289222457589318,57.170464322039457,62.288960756138657,60.539237257875058,null,null,1.1934685129739329,9.4517279680908395E-2,4.0237843093138048,-7.1758790878513921,-1.1738030629350529,-0.15974638013021636,4.9108015168246997,6.6911624888481791,-1.752640520718094,-0.36030809905614847,-2.983326644807506,-0.6370824424353545,1.3037081336834184,-1.6445657936818696,0.45987969931439121,-1.110445994029833,-2.6565491463821767,-2.3376189687286466,0.3494780304127767,1.0413712551538827,2.4600006719962906,0.51994669195198817,-0.21881302769041877,-1.8533644608475797,0,0,0,-3.74386015734515,-9.1527184926695249,-2.242370822840793,0,0,0,0,-3.0815770154206383,0,1.3850910541564836,-1.8206652488200126,0.8976084204918211,-2.5420716849789136,-3.2023999913837282,-2.3548548062090426,0.30400593002329646,1.6213238706289814,2.1742900296182981,0.25162037316837949,0.25421001220351003,-1.6756423081535918,null,61.824001807405388,{"$f":"(DP149-T$58)*((1+(U$55+CF149)/100)*(1-T$62)+T$62*((1+(U$57+DD149)/100)))/(1+(U$54+BT149)/100)-(U$56+CR149)+U$58","v":61.682399088745107},60.041761796778381,67.300991156988246,75.77271094417992,76.701070013957903,73.869980984208297,70.689306218767584,73.746530496055229,74.562375944620754,80.123006931736455,79.549486418876668]
[82,2.0310098934496716,8.9705457707876377,3.598498179225647,3.5713507418320711,null,null,-0.19876388264975908,-5.1161973885296117,-0.44553885432398954,4.8564265705022764,-0.67062668696480943,3.7887248732311063,0.21647568046981958,-7.3891767026985198,2.2153764641280977,-2.8324060202633565,0.79827623561857708,0.93019758885299275,2.4017152463150069,-1.7562601910672093,-2.4155364134403969,-0.87289713903262012,1.0264712952344022,0.3892466272787054,2.8564114812858978,0.52155610885684833,1.1402228701546555,-1.5719114238679346,-0.19586358313910779,1.1175575398549507,5.7588462690005091,-3.6020400925802054,-3.3259225456915562,0.29210935060395271,-1.0122199218993591,4.4381204597504471,2.2360704289937932,2.7453240735107682,-0.12889841268386171,-0.25794089203630621,-1.3290841388147725,2.4254140068024697,2.3336111370875754,-2.7937745043266591,-1.8995245956448064,-6.701297934517414E-2,0.39590256394028445,1.1693937452156755,4.243339854695142,-0.73806199076287493,1.8617617714149846,-2.1083095856741405,-0.55840654238667331,1.9876187029116312,null,57.335534631759451,{"$f":"(BE150-T$58)*((1+(U$55+U150)/100)*(1-T$62)+T$62*((1+(U$57+AS150)/100)))/(1+(U$54+I150)/100)-(U$56+AG150)+U$58","v":63.38421400811518},65.915316561846993,62.89663100277933,65.180598910050008,59.305332187793525,59.386456199513106,61.254935691478487,61.37257200150129,62.553203629787355,63.512395271272219,61.845365423428511,null,null,-0.19876388264975908,-5.1161973885296117,-0.44553885432398954,4.8564265705022764,-0.67062668696480943,3.7887248732311063,0.21647568046981958,-7.3891767026985198,2.2153764641280977,-2.8324060202633565,0.79827623561857708,0.93019758885299275,2.4017152463150069,-1.7562601910672093,-2.4155364134403969,-0.87289713903262012,1.0264712952344022,0.3892466272787054,2.8564114812858978,0.52155610885684833,1.1402228701546555,-1.5719114238679346,-0.19586358313910779,1.1175575398549507,0,-3.6020400925802054,-3.3259225456915562,0,-1.0122199218993591,0,0,0,-0.12889841268386171,-0.25794089203630621,-1.3290841388147725,0,2.3336111370875754,-2.7937745043266591,-1.8995245956448064,-6.701297934517414E-2,0.39590256394028445,1.1693937452156755,4.243339854695142,-0.73806199076287493,1.8617617714149846,-2.1083095856741405,-0.55840654238667331,1.9876187029116312,null,63.094380900759958,{"$f":"(DP150-T$58)*((1+(U$55+CF150)/100)*(1-T$62)+T$62*((1+(U$57+DD150)/100)))/(1+(U$54+BT150)/100)-(U$56+CR150)+U$58","v":69.228372663325672},71.665609616578976,68.658682240965291,71.007340901296004,69.385592194490172,71.990579987499586,77.475630482013187,77.422212192969312,78.68093132847504,79.378690778587554,80.171823271803419]
[83,-2.1840933429890814,5.0377916199356108,-5.3152413337704516,-1.3379086014557486,null,null,-4.4138671190885121,3.7140983139174422,0.97113127092508345,-5.1898069789671988,-1.1521672892699164,-5.5425121386289495,-4.763246635590547,-8.1594199567987413E-2,-4.439511849345088,3.9202756720551841,-0.28238886370059446,1.790036542904943,-1.5310389045370201,-1.8600927838016652,1.286899140697245,1.1343226380502003E-2,-1.1287527079394097,1.1513110492606797,0.90130850135740825,0.5113966989037797,-0.91947117648007737,-2.5043063011235933,1.5436525013920939,-0.86252569114920341,-3.1548932439955895,-4.3213991523609856,0.99029927658201156,4.6565967090685945E-3,-1.6242370026023929,2.6176094265302776,0.31568819360211831,1.8883574508288683,3.6321302022980761,-1.8097946365593254,-3.3181587890312034,0.71248496617196722,-2.5756482062002446,-2.3511315169021247,1.6712408394617373,-0.87623126581930277,-1.1712276507856381,0.242074136179522,0.60863275065915512,0.20086834173673673,-2.2509024589797182,-3.3166242370480239,0.99240597645017004,-1.2634035357604705,null,66.094067254688596,{"$f":"(BE151-T$58)*((1+(U$55+U151)/100)*(1-T$62)+T$62*((1+(U$57+AS151)/100)))/(1+(U$54+I151)/100)-(U$56+AG151)+U$58","v":67.8144870868081},67.361039922817056,70.834860271328097,72.921481978892743,75.0434096303849,79.13226955771411,77.794254820116308,76.551157079920358,73.86850301420381,78.514053509568043,75.990906894175211,null,null,-4.4138671190885121,3.7140983139174422,0.97113127092508345,-5.1898069789671988,-1.1521672892699164,-5.5425121386289495,-4.763246635590547,-8.1594199567987413E-2,-4.439511849345088,3.9202756720551841,-0.28238886370059446,1.790036542904943,-1.5310389045370201,-1.8600927838016652,1.286899140697245,1.1343226380502003E-2,-1.1287527079394097,1.1513110492606797,0.90130850135740825,0.5113966989037797,-0.91947117648007737,-2.5043063011235933,1.5436525013920939,-0.86252569114920341,-3.1548932439955895,-4.3213991523609856,0,0,-1.6242370026023929,0,0,0,0,-1.8097946365593254,-3.3181587890312034,0,-2.5756482062002446,-2.3511315169021247,1.6712408394617373,-0.87623126581930277,-1.1712276507856381,0.242074136179522,0.60863275065915512,0.20086834173673673,-2.2509024589797182,-3.3166242370480239,0.99240597645017004,-1.2634035357604705,null,66.094067254688596,{"$f":"(DP151-T$58)*((1+(U$55+CF151)/100)*(1-T$62)+T$62*((1+(U$57+DD151)/100)))/(1+(U$54+BT151)/100)-(U$56+CR151)+U$58","v":67.8144870868081},68.351339199399064,71.876265233183872,73.961075959063237,78.761066230440079,83.354482893371042,83.901564861256219,86.432149941843065,83.075394319696485,87.810818270418366,85.706632528385711]
[84,3.2636494260558084,5.4604046486473479,-6.0166728548202304,0.48313564000375464,null,null,1.0338756499563777,6.7372069185725243,-9.487230290139248,4.8256702801538598,-1.0027920618662824,1.1834912400352131,0.74607518014031715,3.4758544823817283,2.4437375009116638,2.3804530196073745,7.0170290964399635,4.8556834522830208,-1.108425875825283,1.8257317735481795,1.1062483399000955,6.8565369849684643E-3,1.0755648262725268,0.19212345905431327,-1.1343041904972591,2.5690809243187189,2.4991643941845005,-0.13374184283312829,1.3479486180852263E-2,3.8611819214104255,-3.8563247650453683,3.5069965329672206,-5.569408432781227,2.3137088960768919,-2.1759623538424728,-2.9150754863221202,2.8659862839953281,4.994249809112361,2.8056180943748066,3.6088224276289487,-3.7449957129846538,6.1957163024170594,-0.75460396474074132,2.6480036893480969,0.9623366212344846,0.15108828294718246,1.516865741174372,0.2738013745370842,-1.1939240102538804,3.8501128200898043,2.6180554446273039,0.49943661475317369,1.1826864978463429,4.4630966499806615,null,64.576534443675413,{"$f":"(BE152-T$58)*((1+(U$55+U152)/100)*(1-T$62)+T$62*((1+(U$57+AS152)/100)))/(1+(U$54+I152)/100)-(U$56+AG152)+U$58","v":59.5259750735365},71.711657317787385,66.717662167899974,70.841463827819197,73.412593943698937,69.574717940515256,64.795653892876203,62.41151642760083,57.932991092060341,58.840841403464324,52.683993285894893,null,null,1.0338756499563777,6.7372069185725243,-9.487230290139248,4.8256702801538598,-1.0027920618662824,1.1834912400352131,0.74607518014031715,3.4758544823817283,2.4437375009116638,2.3804530196073745,7.0170290964399635,4.8556834522830208,-1.108425875825283,1.8257317735481795,1.1062483399000955,6.8565369849684643E-3,1.0755648262725268,0.19212345905431327,-1.1343041904972591,2.5690809243187189,2.4991643941845005,-0.13374184283312829,1.3479486180852263E-2,3.8611819214104255,-3.8563247650453683,0,-5.569408432781227,0,-2.1759623538424728,-2.9150754863221202,0,0,0,0,-3.7449957129846538,0,-0.75460396474074132,2.6480036893480969,0.9623366212344846,0.15108828294718246,1.516865741174372,0.2738013745370842,-1.1939240102538804,3.8501128200898043,2.6180554446273039,0.49943661475317369,1.1826864978463429,4.4630966499806615,null,64.576534443675413,{"$f":"(DP152-T$58)*((1+(U$55+CF152)/100)*(1-T$62)+T$62*((1+(U$57+DD152)/100)))/(1+(U$54+BT152)/100)-(U$56+CR152)+U$58","v":63.032971606503722},75.610381871561785,72.758345897661002,77.008650432776207,79.497463884351788,78.387200467636262,78.551258055010521,78.929751268933913,77.653380362506965,77.353926008673113,77.204539106797824]
[85,2.3108063371950429,4.4921545161957832,-3.790341924827402,-0.99772630340975943,null,null,8.1032561095612188E-2,0.23301672188221456,-0.30923175024375471,-2.496878066386957,1.6269279926262801,-2.4015701628387753,0.60790117440642089,-7.7852365858150838,4.8755077099585629,-1.180264042433302,-5.5198643970577921,-0.36567639180640832,-2.0766760082768476,0.45365271485033354,2.9534394312356778,-0.25560112077390951,2.7882771449229278,1.7391738805034702,1.8511538048305756,-1.254067696802049,2.0960919655964325,-1.3699839244112679,-1.319674771298776,2.8347443544192501,-1.6299938350525398,-1.4525246586588656,-1.1459892707509032,0.99918988374776063,4.3050125211695587,1.0612817413745321,5.4983995444147187,-4.265732632564994,7.597650040976359,3.480031664362933,-2.8319574527924392,2.8424377774074165,-2.2354659081542554,0.24754703683720081,2.9609998050766482,-0.61835055942161499,3.1136583047312083,1.27456270554351,2.0710909656074019,-1.984509731977093,3.3902907009949868,-1.3393069507234039,-1.6838300619211637,3.0331260879319393,null,62.158709487778545,{"$f":"(BE153-T$58)*((1+(U$55+U153)/100)*(1-T$62)+T$62*((1+(U$57+AS153)/100)))/(1+(U$54+I153)/100)-(U$56+AG153)+U$58","v":64.579675986024156},67.893085395816669,68.586623372996328,65.608379644995779,67.291691627053538,63.029230693423088,71.497928234080973,62.911723680997305,59.682784402103429,65.206525032296341,64.748632553744429,null,null,8.1032561095612188E-2,0.23301672188221456,-0.30923175024375471,-2.496878066386957,1.6269279926262801,-2.4015701628387753,0.60790117440642089,-7.7852365858150838,4.8755077099585629,-1.180264042433302,-5.5198643970577921,-0.36567639180640832,-2.0766760082768476,0.45365271485033354,2.9534394312356778,-0.25560112077390951,2.7882771449229278,1.7391738805034702,1.8511538048305756,-1.254067696802049,2.0960919655964325,-1.3699839244112679,-1.319674771298776,2.8347443544192501,-1.6299938350525398,-1.4525246586588656,-1.1459892707509032,0,0,0,0,-4.265732632564994,0,0,-2.8319574527924392,0,-2.2354659081542554,0.24754703683720081,2.9609998050766482,-0.61835055942161499,3.1136583047312083,1.27456270554351,2.0710909656074019,-1.984509731977093,3.3902907009949868,-1.3393069507234039,-1.6838300619211637,3.0331260879319393,null,62.158709487778545,{"$f":"(DP153-T$58)*((1+(U$55+CF153)/100)*(1-T$62)+T$62*((1+(U$57+DD153)/100)))/(1+(U$54+BT153)/100)-(U$56+CR153)+U$58","v":64.579675986024156},67.893085395816669,69.585813256744089,70.923667937507503,73.84734021416638,75.1401162030797,84.315603045963229,83.032826622190115,83.159500777822515,89.518343824961008,92.574810360078445]
[86,-1.308283716604612,7.6071825068466321,-2.799326389784671,1.498814435489487,null,null,-3.5380574927040427,0.59869840691579856,-1.7322653810829649,2.053255034280137,0.74390945823521726,-4.2345951465275684,-3.4193557788908118,-5.8809283975090754,2.9541477846530713,-3.7588675747100178,8.5880416748231916,-0.81609637287576375,1.0383519823740013,-1.1118419338830714,0.81132367550692219,-1.8382610684860881,2.121227082497164,-4.4592375507011965,-0.60491779401404244,-1.2697734728684607,2.3758700030368161,-1.9828948626191512,0.6218955971633342,1.0663620831601142,-0.63897830000980882,-3.8025594862332905,1.0884672178606647,-4.1184262959828022,4.1533018993847923,-9.1896406604900651,1.582784579726904,3.223268404405871,4.6237948859373583,-4.0178326388055741,3.4540206318728917,1.8372905438147353,0.26107483074499105,-1.3714998078975071,-2.8049208777622736E-2,-1.9179506282386045,2.5462451757603235,-5.1477311940258588,-1.5283517312349426,-2.0714081071470312,3.1787115581735303,-2.9650005272527755,1.5498164338471556,0.38897625312483841,null,64.600222865649812,{"$f":"(BE154-T$58)*((1+(U$55+U154)/100)*(1-T$62)+T$62*((1+(U$57+AS154)/100)))/(1+(U$54+I154)/100)-(U$56+AG154)+U$58","v":68.172871509036753},68.576743493871533,70.576568202492197,67.958828510842551,77.012131323471465,77.46543289153314,77.678569484910057,73.263743585679052,78.452503048289458,70.212559168893222,69.693592537693206,null,null,-3.5380574927040427,0.59869840691579856,-1.7322653810829649,2.053255034280137,0.74390945823521726,-4.2345951465275684,-3.4193557788908118,-5.8809283975090754,2.9541477846530713,-3.7588675747100178,8.5880416748231916,-0.81609637287576375,1.0383519823740013,-1.1118419338830714,0.81132367550692219,-1.8382610684860881,2.121227082497164,-4.4592375507011965,-0.60491779401404244,-1.2697734728684607,2.3758700030368161,-1.9828948626191512,0.6218955971633342,1.0663620831601142,-0.63897830000980882,-3.8025594862332905,0,-4.1184262959828022,0,-9.1896406604900651,0,0,0,-4.0178326388055741,0,0,0.26107483074499105,-1.3714998078975071,-2.8049208777622736E-2,-1.9179506282386045,2.5462451757603235,-5.1477311940258588,-1.5283517312349426,-2.0714081071470312,3.1787115581735303,-2.9650005272527755,1.5498164338471556,0.38897625312483841,null,64.600222865649812,{"$f":"(DP154-T$58)*((1+(U$55+CF154)/100)*(1-T$62)+T$62*((1+(U$57+DD154)/100)))/(1+(U$54+BT154)/100)-(U$56+CR154)+U$58","v":68.172871509036753},69.6652107117322,71.62398543160991,73.174001406665113,82.170953503331717,84.300630502420248,87.991216483361782,88.144655758387685,93.445266024666296,87.606617718372291,89.100965202087934]
[87,4.6525527479726749,9.3800926376865448,-0.42319460617088289,4.3716641759976307,null,null,2.4227789718732442,-6.8319484415512797,-3.149964558001773,0.94921219450075744,6.785789627060173,-0.63057554697475604,-1.1462418149787348,-1.422296683477144,-5.713393925795696,5.8358173367812833,-3.6242634674670478,3.620198125718523,2.8112621132139139,0.2034468208309903,0.17910725216270684,1.5598247892465409,-0.28999330384857558,1.3010021818594559,0.63084449327287651,-0.18141452379628387,-1.3121644576852578,-0.95000691724335429,1.3385324633851239,0.67460677433122296,1.7371534836039793,0.53830724935670426,-3.00396313176548,3.9932553849853107,-1.7732913900153466,0.24229706201171441,-5.7018913745860367,-2.1059916305971269,-5.4487078211752378,-5.382674375658091,4.2008538518613161,2.904682460195108,3.1339245712531349,-0.46182523912091722,-0.19286914405198918,2.438233507779767,0.70680964237511446,1.2690023303067888,0.54848137426509203,-0.50859596236847815,-2.7290401532277055,-0.63460643794763194,1.0666602052460792,1.277476275759952,null,60.318069106561616,{"$f":"(BE155-T$58)*((1+(U$55+U155)/100)*(1-T$62)+T$62*((1+(U$57+AS155)/100)))/(1+(U$54+I155)/100)-(U$56+AG155)+U$58","v":64.628503274373116},69.748471194499515,66.867012898375961,65.276875356381709,66.517792865305054,73.687139362842487,76.796754998412439,85.273249974232613,85.884731549120914,85.94005324880861,81.255122828259161,null,null,2.4227789718732442,-6.8319484415512797,-3.149964558001773,0.94921219450075744,6.785789627060173,-0.63057554697475604,-1.1462418149787348,-1.422296683477144,-5.713393925795696,5.8358173367812833,-3.6242634674670478,3.620198125718523,2.8112621132139139,0.2034468208309903,0.17910725216270684,1.5598247892465409,-0.28999330384857558,1.3010021818594559,0.63084449327287651,-0.18141452379628387,-1.3121644576852578,-0.95000691724335429,1.3385324633851239,0.67460677433122296,0,0,-3.00396313176548,0,-1.7732913900153466,0,-5.7018913745860367,-2.1059916305971269,-5.4487078211752378,-5.382674375658091,0,0,3.1339245712531349,-0.46182523912091722,-0.19286914405198918,2.438233507779767,0.70680964237511446,1.2690023303067888,0.54848137426509203,-0.50859596236847815,-2.7290401532277055,-0.63460643794763194,1.0666602052460792,1.277476275759952,null,62.055222590165599,{"$f":"(DP155-T$58)*((1+(U$55+CF155)/100)*(1-T$62)+T$62*((1+(U$57+DD155)/100)))/(1+(U$54+BT155)/100)-(U$56+CR155)+U$58","v":67.00027034498568},72.193141056354591,73.330481132778161,71.349897799109542,72.918794582772776,80.167067196030672,83.31197281844338,91.996703480051465,92.174867115177364,96.701903082710487,94.615612210553095]
[88,4.9404321635779169,7.9576800421517326,-5.6814309204322155,2.8923309386955207,null,null,2.7106583874784862,4.1974649491877232,4.0181087823924537,-0.42053955571983659,-1.1774137928148851,2.0949026819025915,-0.40758598074317409,3.2768133041576917,2.4784504451444818,7.1734992574680847,4.577736618546127,-2.5150733371851564,1.3888495176791018,-0.74466214595202374,1.0024525760286664,-2.2916529989029693,-0.8654093081866554,2.8727884969518236,0.42162100940644009,-1.3026095620306277,0.11058171700950137,1.2548123007343683,-1.9419554227338667,0.98256616389225648,-3.5210828306573534,1.3892642846502272,0.82376959694107565,-8.3613622405128538,-5.0205394276970043,0.23909308763421766,5.2295955807376115,-2.0113921770518033,-0.55758065928487399,5.1754826465786543,-2.5869791601020644,-1.9672940175803415,1.6545913339510248,-0.36910079285617137,1.8210314357270023,-2.5500683405972153,-1.0797480804782209,2.9256905141169351,0.82696502279497408,-1.1206849413215261,0.20922975966926693,2.5890939241917437,-1.273065956047396,1.0447796372892333,null,64.671254211483301,{"$f":"(BE156-T$58)*((1+(U$55+U156)/100)*(1-T$62)+T$62*((1+(U$57+AS156)/100)))/(1+(U$54+I156)/100)-(U$56+AG156)+U$58","v":61.477184781604919},59.456334688786001,67.059853889545693,72.670669232207885,73.25011156051302,69.100477247699928,68.592723832562285,68.022144771797585,60.108155215290353,59.743402577551187,64.104779131796903,null,null,2.7106583874784862,4.1974649491877232,4.0181087823924537,-0.42053955571983659,-1.1774137928148851,2.0949026819025915,-0.40758598074317409,3.2768133041576917,2.4784504451444818,7.1734992574680847,4.577736618546127,-2.5150733371851564,1.3888495176791018,-0.74466214595202374,1.0024525760286664,-2.2916529989029693,-0.8654093081866554,2.8727884969518236,0.42162100940644009,-1.3026095620306277,0.11058171700950137,1.2548123007343683,-1.9419554227338667,0.98256616389225648,-3.5210828306573534,0,0,-8.3613622405128538,-5.0205394276970043,0,0,-2.0113921770518033,-0.55758065928487399,0,-2.5869791601020644,-1.9672940175803415,1.6545913339510248,-0.36910079285617137,1.8210314357270023,-2.5500683405972153,-1.0797480804782209,2.9256905141169351,0.82696502279497408,-1.1206849413215261,0.20922975966926693,2.5890939241917437,-1.273065956047396,1.0447796372892333,null,64.671254211483301,{"$f":"(DP156-T$58)*((1+(U$55+CF156)/100)*(1-T$62)+T$62*((1+(U$57+DD156)/100)))/(1+(U$54+BT156)/100)-(U$56+CR156)+U$58","v":62.866449066255143},61.636943008148705,69.196651265282625,74.807707544627036,75.633324561360737,76.727057855769303,75.866404672811854,75.106516188724726,72.009426034945974,70.919834016908837,75.620877697107488]
[89,3.2902693245779551,8.8332355176239119,1.3821086256148414,3.1967256856341413,null,null,1.0604955484785243,3.4586875911932404,0.79915162350602653,-4.4580004650018887,6.0811523323180383,-4.5010310520704992,0.40981528914686471,-3.5099092223993682,-5.0281721733811713,-4.4463213501944026,-1.9140047034723127,2.2476079941076526,2.2644049931512811,0.44556941494539437,-0.25912325237597056,0.1484118753752508,1.7407368876921581,-1.3810102742893209,-2.6545868459028665,-2.9027128166012042,0.70993893809334629,1.2232021199280769,1.4780025913871455,0.31020704500226781,3.5424567153897035,-1.8840716968143969,-1.193352233946404,-0.28069603827107148,3.5658012479107009,-3.2016274367611937,-5.4237772939230044,-2.5856304027184001,3.3779181096399933,5.2377800573112037,-2.3372613603083554,-4.787962679793635,1.9589860808896453,0.25208688673964974,-0.37745821994982753,-0.47115168271032881,2.5715948371713182,-1.6555778990192198,-2.4500956506391032,-4.1834674599528716,0.48704469974664599,1.2783063704389985,1.3199632588170738,0.85395824287227229,null,58.734339061035655,{"$f":"(BE157-T$58)*((1+(U$55+U157)/100)*(1-T$62)+T$62*((1+(U$57+AS157)/100)))/(1+(U$54+I157)/100)-(U$56+AG157)+U$58","v":59.944765351742419},60.692718882224433,63.861409263945198,58.58664409322418,63.812346651431078,67.860007463797814,70.62615211905181,71.477173948638452,70.56143662703191,75.426352606066757,79.385391536656627,null,null,1.0604955484785243,3.4586875911932404,0.79915162350602653,-4.4580004650018887,6.0811523323180383,-4.5010310520704992,0.40981528914686471,-3.5099092223993682,-5.0281721733811713,-4.4463213501944026,-1.9140047034723127,2.2476079941076526,2.2644049931512811,0.44556941494539437,-0.25912325237597056,0.1484118753752508,1.7407368876921581,-1.3810102742893209,-2.6545868459028665,-2.9027128166012042,0.70993893809334629,1.2232021199280769,1.4780025913871455,0.31020704500226781,0,-1.8840716968143969,-1.193352233946404,-0.28069603827107148,0,-3.2016274367611937,-5.4237772939230044,-2.5856304027184001,0,0,-2.3372613603083554,-4.787962679793635,1.9589860808896453,0.25208688673964974,-0.37745821994982753,-0.47115168271032881,2.5715948371713182,-1.6555778990192198,-2.4500956506391032,-4.1834674599528716,0.48704469974664599,1.2783063704389985,1.3199632588170738,0.85395824287227229,null,62.276795776425359,{"$f":"(DP157-T$58)*((1+(U$55+CF157)/100)*(1-T$62)+T$62*((1+(U$57+DD157)/100)))/(1+(U$54+BT157)/100)-(U$56+CR157)+U$58","v":63.342615691217375},64.053246319459561,67.363723947794227,65.525964660304695,70.926701943697836,74.741576126989386,77.463170416951101,82.048830534543086,86.928066014176849,92.244650513749491,95.87372158734172]
[90,-2.9026254764526058,4.9899311850516916,-2.2400965065165686,-1.8369019654665542,null,null,-5.1323992525520366,-4.3642051329582419,-1.6985624167462825,2.8900871234809147,6.6720079006742354,-2.0747400202242892,6.7106727514837177,-6.6633856556483018,6.9986445928454826,5.810982072365019,2.9814400008581394,-4.8144629873247755,-1.5788993394209392,-1.789117032637602,1.2761561387792497,-1.7792378174797552,0.94166570374856562,-0.35468809897503828,0.54752343304221007,-3.0390883415228904,2.1612226517398305,-2.0595582586653709,0.32546820631313089,0.9407041007345871,-7.9748416741706407E-2,-4.0940009221259572,-1.118121646062157,-3.6587961422924025,7.4314661354542215,-5.266563140474565,2.8234335556394425,-5.4448743350077446,5.1726583591588771,-2.4335627513148994,-4.6427058956087404,1.0066342370821479,-3.0746415702110501,-2.335189445518731,1.0249470235547109,-1.1476342759060905,1.468115677820838,-6.2142323951337231E-2,0.90265646333940341,-4.7529805375147562,2.5735402049575562,-0.9122837246031229,1.289323949204668,3.1109419302871144E-2,null,63.243802960830649,{"$f":"(BE158-T$58)*((1+(U$55+U158)/100)*(1-T$62)+T$62*((1+(U$57+AS158)/100)))/(1+(U$54+I158)/100)-(U$56+AG158)+U$58","v":69.575019191806845},72.74705938087331,73.918542744535003,63.397927083645797,70.118005778150874,63.968538898426822,71.378974173933713,63.634738955963229,62.345171192278954,66.147858386467703,68.888708197469597,null,null,-5.1323992525520366,-4.3642051329582419,-1.6985624167462825,2.8900871234809147,6.6720079006742354,-2.0747400202242892,6.7106727514837177,-6.6633856556483018,6.9986445928454826,5.810982072365019,2.9814400008581394,-4.8144629873247755,-1.5788993394209392,-1.789117032637602,1.2761561387792497,-1.7792378174797552,0.94166570374856562,-0.35468809897503828,0.54752343304221007,-3.0390883415228904,2.1612226517398305,-2.0595582586653709,0.32546820631313089,0.9407041007345871,-7.9748416741706407E-2,-4.0940009221259572,-1.118121646062157,-3.6587961422924025,0,-5.266563140474565,0,-5.4448743350077446,0,-2.4335627513148994,-4.6427058956087404,0,-3.0746415702110501,-2.335189445518731,1.0249470235547109,-1.1476342759060905,1.468115677820838,-6.2142323951337231E-2,0.90265646333940341,-4.7529805375147562,2.5735402049575562,-0.9122837246031229,1.289323949204668,3.1109419302871144E-2,null,63.243802960830649,{"$f":"(DP158-T$58)*((1+(U$55+CF158)/100)*(1-T$62)+T$62*((1+(U$57+DD158)/100)))/(1+(U$54+BT158)/100)-(U$56+CR158)+U$58","v":69.575019191806845},72.74705938087331,73.918542744535003,70.829393219100027,77.653937416123981,73.890018804812513,81.515591530669937,78.481485174141213,76.152333897192705,79.623837843362423,84.022234581327268]
[91,6.3256162380745282,3.2220663548781734,-5.0540027286783742,-2.1474923065998963,null,null,4.0958424619750975,-10.384383104407434,-1.1389085387006581,2.6094361331248868,5.0099147901550509,6.459948214186185,0.10455163910466325,-1.4724439070563133,8.5009053102887755E-2,1.2438736223681603,5.254190119468495,-9.0483387956856038,-3.3467641695944574,-0.30197300947267713,1.6238198453311004,2.3622966586272334,0.48773174168581956,0.26684202124488543,-0.269745909447483,0.63662618296852092,-1.2964573471027769,-1.5129131550746795,1.0279635632229525,-4.5103368565856972,-2.893654638903512,-0.50009656713024242,3.6628844943249939,2.8962692481432786,0.44518074309019218,3.0898107648855335,-1.6211857913514356,3.2502183405171547,-0.70855949528434126,1.2169272775543756,-2.6015435199858494,-3.2840804857027708,-3.3852319113443921,-0.7729442970484498,1.674627651032863,3.1614963609917188,0.24282516208394589,0.56262806193461001,-0.71179878944685693,0.15047333874500746,-1.1367512802065027,-1.1435966173654104,2.2349430776156405,-5.463802191864584,null,60.828785752018725,{"$f":"(BE159-T$58)*((1+(U$55+U159)/100)*(1-T$62)+T$62*((1+(U$57+AS159)/100)))/(1+(U$54+I159)/100)-(U$56+AG159)+U$58","v":68.317725318779495},66.650934406716914,64.270554130936404,61.618741506720205,55.575009584091347,57.292732419107189,55.37832316003616,55.800351077356801,53.658547747372864,54.972893778719857,60.878754435988554,null,null,4.0958424619750975,-10.384383104407434,-1.1389085387006581,2.6094361331248868,5.0099147901550509,6.459948214186185,0.10455163910466325,-1.4724439070563133,8.5009053102887755E-2,1.2438736223681603,5.254190119468495,-9.0483387956856038,-3.3467641695944574,-0.30197300947267713,1.6238198453311004,2.3622966586272334,0.48773174168581956,0.26684202124488543,-0.269745909447483,0.63662618296852092,-1.2964573471027769,-1.5129131550746795,1.0279635632229525,-4.5103368565856972,-2.893654638903512,-0.50009656713024242,0,0,0,0,-1.6211857913514356,0,-0.70855949528434126,0,-2.6015435199858494,-3.2840804857027708,-3.3852319113443921,-0.7729442970484498,1.674627651032863,3.1614963609917188,0.24282516208394589,0.56262806193461001,-0.71179878944685693,0.15047333874500746,-1.1367512802065027,-1.1435966173654104,2.2349430776156405,-5.463802191864584,null,60.828785752018725,{"$f":"(DP159-T$58)*((1+(U$55+CF159)/100)*(1-T$62)+T$62*((1+(U$57+DD159)/100)))/(1+(U$54+BT159)/100)-(U$56+CR159)+U$58","v":68.317725318779495},70.313818901041913,70.836170368338671,68.337579643223307,64.98886734847693,66.607756429725029,68.064624112381608,68.273541913934082,66.991569286334681,67.818678377129544,74.204385142585011]
[92,3.2142810177003218,4.5056025487805549,-5.4036324411722321,-0.31397445101546806,null,null,0.98450724160089109,-4.6754562140637681,4.8059361986749902,-3.6389140116086582,6.5697304926369151,-0.10271341959626001,-1.9006167431873489,3.4751883574534341,2.0087804051664415,0.70803452820862933,-1.2931650612042296,-3.6323736073191788,-2.0632279756920759,0.4808121084297774,0.39237274810869494,-0.91357228846090521,1.9945817914394564,-1.7009620905986473,0.75865117218106803,1.1755887766322175,-0.57131912075212465,0.75495848694549039,1.1999919294325307,1.0478920621848831,-3.2432843513973699,-0.38188834151318485,2.022905689271584,-3.7402244948568617,4.4476122280712094,-3.9447211149988828,-3.2582407513450562,2.2856865517001368,-1.7418676500551578,-0.71433329262340139,6.9100759231697424,0.71557256125762336,-1.551714055759964,-0.43671598788450194,0.58514073776259123,-0.95590509250906719,2.5895466727539995,-0.72812847304970019,0.33806007393846627,1.544578479001631,-0.28322679477393486,1.0068869577124271,0.71342083232027487,0.73455912736063222,null,63.534597588534865,{"$f":"(BE160-T$58)*((1+(U$55+U160)/100)*(1-T$62)+T$62*((1+(U$57+AS160)/100)))/(1+(U$54+I160)/100)-(U$56+AG160)+U$58","v":67.608721285900899},63.168467320516456,68.93869097856404,62.380579114100762,66.027566394712451,71.189354506679678,67.848144267632847,68.408328658378295,69.579785668317015,64.430777126068833,66.881864283167175,null,null,0.98450724160089109,-4.6754562140637681,4.8059361986749902,-3.6389140116086582,6.5697304926369151,-0.10271341959626001,-1.9006167431873489,3.4751883574534341,2.0087804051664415,0.70803452820862933,-1.2931650612042296,-3.6323736073191788,-2.0632279756920759,0.4808121084297774,0.39237274810869494,-0.91357228846090521,1.9945817914394564,-1.7009620905986473,0.75865117218106803,1.1755887766322175,-0.57131912075212465,0.75495848694549039,1.1999919294325307,1.0478920621848831,-3.2432843513973699,-0.38188834151318485,0,-3.7402244948568617,0,-3.9447211149988828,-3.2582407513450562,0,-1.7418676500551578,-0.71433329262340139,0,0,-1.551714055759964,-0.43671598788450194,0.58514073776259123,-0.95590509250906719,2.5895466727539995,-0.72812847304970019,0.33806007393846627,1.544578479001631,-0.28322679477393486,1.0068869577124271,0.71342083232027487,0.73455912736063222,null,63.534597588534865,{"$f":"(DP160-T$58)*((1+(U$55+CF160)/100)*(1-T$62)+T$62*((1+(U$57+DD160)/100)))/(1+(U$54+BT160)/100)-(U$56+CR160)+U$58","v":67.608721285900899},65.191373009788038,71.015243488929769,68.821761371733146,72.375723461143366,77.659238518855645,76.449128373775096,76.776015210262059,77.925725528661076,79.826520109842704,83.615111493899491]
[93,-1.6198556629202088,6.8647955514374077,-1.4678683440162033,0.83512346216372857,null,null,-3.8496294390196395,-2.3992100672475711,8.8445806120894304,-4.274773991674409,3.6172115736285511,2.9748430356626958,-4.4356427134621859,-2.7868234658256306,4.2698457728857706,-5.9309511290884798,-4.6379391273061064,9.2493160321162726E-2,0.29596502696477689,-1.5294040448989357,1.7731335441865106,-1.2691421949329289,-1.075817722818778,1.1018589552000133,0.48478218894620539,-0.53392153930544417,-1.5034284050219888,0.6932171657663373,0.81809289093270099,2.9589866248995449,0.69247974575865889,-1.8560675514659817,1.5670777175211918,0.66954274166037298,2.2479050350082765,-2.35034820942648,2.8417670693095518,0.17293140007671393,3.2641622905645002,-7.487793973740823,1.8586080970677781,2.5338545971656479,-0.40261614258076739,-2.2201139381109192,3.061322787981716,-1.6795549596273245,-1.3752243694381057,1.5872043644161928,9.8815634456086876E-2,-0.65933165106212432,-1.0581088895630695,0.69862754567440999,0.19205913865648472,3.6245211312915186,null,63.060442387030832,{"$f":"(BE161-T$58)*((1+(U$55+U161)/100)*(1-T$62)+T$62*((1+(U$57+AS161)/100)))/(1+(U$54+I161)/100)-(U$56+AG161)+U$58","v":66.062371542785229},61.111070641357841,62.46187828474617,57.938091149054344,59.785310270878135,60.094957875378434,61.51349786186789,55.549209540846903,67.074604575617073,68.876777592638007,68.776793177380199,null,null,-3.8496294390196395,-2.3992100672475711,8.8445806120894304,-4.274773991674409,3.6172115736285511,2.9748430356626958,-4.4356427134621859,-2.7868234658256306,4.2698457728857706,-5.9309511290884798,-4.6379391273061064,9.2493160321162726E-2,0.29596502696477689,-1.5294040448989357,1.7731335441865106,-1.2691421949329289,-1.075817722818778,1.1018589552000133,0.48478218894620539,-0.53392153930544417,-1.5034284050219888,0.6932171657663373,0.81809289093270099,2.9589866248995449,0,-1.8560675514659817,0,0,0,-2.35034820942648,0,0,0,-7.487793973740823,0,0,-0.40261614258076739,-2.2201139381109192,3.061322787981716,-1.6795549596273245,-1.3752243694381057,1.5872043644161928,9.8815634456086876E-2,-0.65933165106212432,-1.0581088895630695,0.69862754567440999,0.19205913865648472,3.6245211312915186,null,63.752922132789493,{"$f":"(DP161-T$58)*((1+(U$55+CF161)/100)*(1-T$62)+T$62*((1+(U$57+DD161)/100)))/(1+(U$54+BT161)/100)-(U$56+CR161)+U$58","v":66.749324374098265},63.326760942662609,65.407547340673887,62.993440564939313,64.743532394069035,68.106225925524129,69.831772096856923,66.67194685960213,78.897699091211138,83.106260178668606,85.922402099360227]
[94,-0.38787149536901433,5.6934525981715343,-9.3293738451862076,0.62013551413025336,null,null,-2.6176452714684451,-2.4144793678130583,2.2401118875106896,3.2948463500561234,1.9896713315184282,-1.4074286893804926,2.4295454790935773,7.7543110868412422,-7.942047402849278,1.3523413176175367,2.1373578566061049,1.0611986255702721,-0.87537792630109656,3.1896237695551299,0.37943605949540871,0.23762284979112369,0.18829237961018208,-2.1500687605310524,-0.44870034270959636,-0.41402750246809195,-2.088600919411852,-0.69209126973562984,1.9378947635394645,-3.6920548209169546,-7.1690257554113455,1.3056317683820391,1.0451259837838802,1.530140520025508,-5.038248497209179,-2.5543211947722533,1.1843454056943119,1.8008682579111239,-6.1971486343979496,-0.53601035992567425,3.1614637876212353,-5.2369167710909403,-0.6176040906142426,3.8941441558243755,0.44263499558456387,0.54729852924761757,6.9526815435929201E-2,-2.7269502208315473,0.3608799383856296,0.26348114608219753,-3.1568382933961798,-0.44289562725540843,2.7000177928588469,-3.2305138508484701,null,69.910890028175601,{"$f":"(BE162-T$58)*((1+(U$55+U162)/100)*(1-T$62)+T$62*((1+(U$57+AS162)/100)))/(1+(U$54+I162)/100)-(U$56+AG162)+U$58","v":73.447351849382756},71.354515166825905,68.327143435214808,72.656351963840706,74.729090929068676,72.224484714496242,65.804676301540766,75.83445856293055,75.329442300385935,72.630482945322441,75.134963005110222,null,null,-2.6176452714684451,-2.4144793678130583,2.2401118875106896,3.2948463500561234,1.9896713315184282,-1.4074286893804926,2.4295454790935773,7.7543110868412422,-7.942047402849278,1.3523413176175367,2.1373578566061049,1.0611986255702721,-0.87537792630109656,3.1896237695551299,0.37943605949540871,0.23762284979112369,0.18829237961018208,-2.1500687605310524,-0.44870034270959636,-0.41402750246809195,-2.088600919411852,-0.69209126973562984,1.9378947635394645,-3.6920548209169546,-7.1690257554113455,0,0,0,-5.038248497209179,-2.5543211947722533,0,0,-6.1971486343979496,-0.53601035992567425,0,-5.2369167710909403,-0.6176040906142426,3.8941441558243755,0.44263499558456387,0.54729852924761757,6.9526815435929201E-2,-2.7269502208315473,0.3608799383856296,0.26348114608219753,-3.1568382933961798,-0.44289562725540843,2.7000177928588469,-3.2305138508484701,null,69.910890028175601,{"$f":"(DP162-T$58)*((1+(U$55+CF162)/100)*(1-T$62)+T$62*((1+(U$57+DD162)/100)))/(1+(U$54+BT162)/100)-(U$56+CR162)+U$58","v":74.752983617764798},73.682634787190551,72.121891905414842,76.377695626856905,78.394838117174032,76.975290023411972,72.005236370636652,82.344586367077682,81.693222923640008,82.142115352221239,84.19829097667261]
[95,-2.2020673134419289,4.2115871756761472,-2.7751676622372927,-2.0755267026454955,null,null,-4.4318410895413596,0.32184652371374423,-2.4082130001814268,2.9144713794160362,3.6868358055560941,0.98565856608278946,0.12181450354218049,-2.255089533672189,-5.2817909953401259,-2.3628224620625113,1.8731827423519407,-3.1268824750300883,-2.3572433487964837,1.2544162502988687,-0.44425532099358112,-0.74662822296045306,-0.18097905091951727,2.5777338221802477,1.6722051718722959,-1.6095428619975838,0.22886472961266069,0.43607303208980408,-0.45292834457921138,0.16966038806118977,-0.61481957246243057,-2.4973750580401219,3.8575446045832962,0.34390045868173713,-1.9441255492661345,1.8654394437336788,6.8331179927743229,-4.5544169172580862E-2,-1.5351659895063676,0.66804862068572257,-3.7070895667529555,-1.311727351573984,-3.3132663073899913,1.5050492325714842,-1.0731239765006153,-0.39540789013165911,-0.62114233144016384,3.1317743786505998,2.0940091088049257,-1.854404415720583,-0.34940820743907119,0.66415916363962624,0.55194831823303603,-0.40299252580745815,null,63.133716195374397,{"$f":"(BE163-T$58)*((1+(U$55+U163)/100)*(1-T$62)+T$62*((1+(U$57+AS163)/100)))/(1+(U$54+I163)/100)-(U$56+AG163)+U$58","v":67.17517170819383},64.511122052184845,62.509744353400421,62.599808990529915,62.164293417063668,56.77210110455389,57.434458681096679,62.273226343686837,63.714855439515617,66.742192422509902,70.307778936805946,null,null,-4.4318410895413596,0.32184652371374423,-2.4082130001814268,2.9144713794160362,3.6868358055560941,0.98565856608278946,0.12181450354218049,-2.255089533672189,-5.2817909953401259,-2.3628224620625113,1.8731827423519407,-3.1268824750300883,-2.3572433487964837,1.2544162502988687,-0.44425532099358112,-0.74662822296045306,-0.18097905091951727,2.5777338221802477,1.6722051718722959,-1.6095428619975838,0.22886472961266069,0.43607303208980408,-0.45292834457921138,0.16966038806118977,-0.61481957246243057,-2.4973750580401219,0,0,-1.9441255492661345,0,0,-4.5544169172580862E-2,-1.5351659895063676,0,-3.7070895667529555,-1.311727351573984,-3.3132663073899913,1.5050492325714842,-1.0731239765006153,-0.39540789013165911,-0.62114233144016384,3.1317743786505998,2.0940091088049257,-1.854404415720583,-0.34940820743907119,0.66415916363962624,0.55194831823303603,-0.40299252580745815,null,63.133716195374397,{"$f":"(DP163-T$58)*((1+(U$55+CF163)/100)*(1-T$62)+T$62*((1+(U$57+DD163)/100)))/(1+(U$54+BT163)/100)-(U$56+CR163)+U$58","v":67.17517170819383},68.368666656768141,66.58462814499957,66.511822082107344,67.99594654344854,69.511385236538629,70.175238420710883,75.624807866178671,78.059042707872237,80.786808269628253,84.703314230877268]
[96,-4.9154633241431416,3.5050841107775419,-3.4889494585000733,-3.0202126696573481,null,null,-7.1452371002425723,2.2029276120613881,5.758028947457432,-5.2021618900397684,3.1620621250702454,9.0944939070915609E-2,5.541646474648493,-4.6477832786439413,-4.4459302567302164,2.7879113168182323,-8.5564382323088584,3.6452163971242788,-3.0637464136950889,-0.54455906519048902,-0.2696046525019673,2.363165937214827,-0.41041025512943285,-0.14262619965135226,3.6874043990634942,1.9405067524401822,-2.5167763540341301,-0.9769439254391985,-2.9669726021315732,-3.4852887756358357,-1.3286013687252112,-0.14925592265449694,-1.765713812246279,7.2028379383999859,-1.3381881183991546,-0.1442989831879169,1.7886687256034906,1.3282584390624868,-5.6606083945859762,-0.64533114037915196,-2.4118705215055787,-2.5264132464164311,-4.2579522744018439,0.12019512526821097,0.19846593804525003,1.9240442729479026,-0.38193597268716306,0.38290426612469508,4.7018244255679447,1.0631233367212107,-2.6171135969645709,-0.78994384955607366,-4.1909483436546182,-2.9175450427449161,null,64.908730752433925,{"$f":"(BE164-T$58)*((1+(U$55+U164)/100)*(1-T$62)+T$62*((1+(U$57+AS164)/100)))/(1+(U$54+I164)/100)-(U$56+AG164)+U$58","v":64.581046145812508},63.246415849481082,60.974774228454514,60.821781675989392,61.325869738265297,59.251094000448894,61.780431552561197,68.920282416931698,67.589273932790206,73.655390333136026,71.926509692498129,null,null,-7.1452371002425723,2.2029276120613881,5.758028947457432,-5.2021618900397684,3.1620621250702454,9.0944939070915609E-2,5.541646474648493,-4.6477832786439413,-4.4459302567302164,2.7879113168182323,-8.5564382323088584,3.6452163971242788,-3.0637464136950889,-0.54455906519048902,-0.2696046525019673,2.363165937214827,-0.41041025512943285,-0.14262619965135226,3.6874043990634942,1.9405067524401822,-2.5167763540341301,-0.9769439254391985,-2.9669726021315732,-3.4852887756358357,-1.3286013687252112,-0.14925592265449694,-1.765713812246279,0,-1.3381881183991546,-0.1442989831879169,0,0,-5.6606083945859762,-0.64533114037915196,-2.4118705215055787,-2.5264132464164311,-4.2579522744018439,0.12019512526821097,0.19846593804525003,1.9240442729479026,-0.38193597268716306,0.38290426612469508,4.7018244255679447,1.0631233367212107,-2.6171135969645709,-0.78994384955607366,-4.1909483436546182,-2.9175450427449161,null,64.908730752433925,{"$f":"(DP164-T$58)*((1+(U$55+CF164)/100)*(1-T$62)+T$62*((1+(U$57+DD164)/100)))/(1+(U$54+BT164)/100)-(U$56+CR164)+U$58","v":64.581046145812508},63.246415849481082,68.177612166854502,67.773267968863919,68.251290211156061,67.855210616341367,72.19634640422089,79.484626731021308,77.745347839381211,84.27734344776438,81.830909297422608]
[97,7.6155961914019592,8.7026122868940377,0.71381252695982056,4.3590859700935711,null,null,5.3858224153025285,5.6935589248504037,1.2524886731473428,2.3794319448745052,-3.0807497054512987,3.386885548552045,-0.83438604493461943,4.4540446208472737,2.1804761266224562,-0.59721663505737332,1.9811726532219307,-2.5267731062202072,2.1337817624214068,-0.95980289306898747,0.15546907808713772,-0.10194600138378984,0.32749594894873901,-1.6411190178203992,2.0443802236039907,0.35073397571248677,2.2452981414805215,0.40649715333178893,0.28224628061123624,2.1594228380594149,2.8741606167346827,-4.0950034067848184,2.8480897154784772,1.5009842648003857,-1.5330793865725392,0.27520407082880682,-1.5358802684820319,0.92915450891273199,1.4162412917100362,-1.4427020018889509,0.31199677284000926,3.0897021148084152,3.1213463653490754,-0.28671886539515001,0.63360568931090344,-0.18407007321288282,-3.9454820990398654E-2,-1.3756471441959832,2.6782180709475201,0.86438957940481198,2.6161824604652582,0.27174935697480951,1.0419929289045202,2.7580459635603658,null,57.556550722211071,{"$f":"(BE165-T$58)*((1+(U$55+U165)/100)*(1-T$62)+T$62*((1+(U$57+AS165)/100)))/(1+(U$54+I165)/100)-(U$56+AG165)+U$58","v":59.511161082026675},56.411909305131118,53.983492591314175,57.671612543679814,55.181691901529867,58.832205434425113,56.245799300821254,55.356618401413023,57.672820820618568,57.063527966615951,57.106956404156257,null,null,5.3858224153025285,5.6935589248504037,1.2524886731473428,2.3794319448745052,-3.0807497054512987,3.386885548552045,-0.83438604493461943,4.4540446208472737,2.1804761266224562,-0.59721663505737332,1.9811726532219307,-2.5267731062202072,2.1337817624214068,-0.95980289306898747,0.15546907808713772,-0.10194600138378984,0.32749594894873901,-1.6411190178203992,2.0443802236039907,0.35073397571248677,2.2452981414805215,0.40649715333178893,0.28224628061123624,2.1594228380594149,0,-4.0950034067848184,0,0,-1.5330793865725392,0,-1.5358802684820319,0,0,-1.4427020018889509,0,0,3.1213463653490754,-0.28671886539515001,0.63360568931090344,-0.18407007321288282,-3.9454820990398654E-2,-1.3756471441959832,2.6782180709475201,0.86438957940481198,2.6161824604652582,0.27174935697480951,1.0419929289045202,2.7580459635603658,null,60.430711338945756,{"$f":"(DP165-T$58)*((1+(U$55+CF165)/100)*(1-T$62)+T$62*((1+(U$57+DD165)/100)))/(1+(U$54+BT165)/100)-(U$56+CR165)+U$58","v":62.189235101359081},61.917479926145894,60.8561892782282,64.75033673321326,62.183534018935212,66.022900450682982,64.081399967759779,64.595249338746086,66.952987179921593,66.50418313230233,70.063510452159235]
[98,11.625779206289614,8.2594731579922467,-2.8217590103809309,4.3387277545488097,null,null,9.3960054301901828,2.1153087783643931,2.3190126603066057,-2.9668611051793654,-5.5952739388665194,-0.39261741982355147,1.7682975524981468,-1.6793788799960967,5.0249469723641429,4.156339368570138,-4.5018380614892797,-6.2767555592376389,1.6906426335196159,1.8996224349834225,2.4230728330402531,-4.8899639586697861,1.4309096736824163,-3.2372282345444336,-2.3731408956421571,1.392889164647193,-0.26127315340810497,-0.18856750246774201,-0.44552373093446462,-2.6931863391706985,-0.66141092060606876,-0.99008272331993608,3.8904543110459717,-2.4154859014310812,-2.7246655616932109,-6.5477466111215641,0.52866618640938734,2.5732871039160821,0.37175966087868262,-9.2021660512234149E-2,-1.7096741426113282,-8.3867351609293248,3.1009881498043139,2.1977249626003124,3.1687191735688769,-5.7770326997521648,1.4901894063357088,-3.1370449631619786,-2.4046562717607891,1.5220566089150493,2.941637650611284E-2,0.42262772337872856,-0.89706005059621152,-3.0016988870023278,null,59.119108010808333,{"$f":"(BE166-T$58)*((1+(U$55+U166)/100)*(1-T$62)+T$62*((1+(U$57+AS166)/100)))/(1+(U$54+I166)/100)-(U$56+AG166)+U$58","v":61.060005557581995},57.67679863262925,59.10239785880205,66.442688033538857,71.533969224773301,68.601354001176929,68.388795352201768,65.207793451787794,63.298815206073797,67.684138953195372,78.698782139709621,null,null,9.3960054301901828,2.1153087783643931,2.3190126603066057,-2.9668611051793654,-5.5952739388665194,-0.39261741982355147,1.7682975524981468,-1.6793788799960967,5.0249469723641429,4.156339368570138,-4.5018380614892797,-6.2767555592376389,1.6906426335196159,1.8996224349834225,2.4230728330402531,-4.8899639586697861,1.4309096736824163,-3.2372282345444336,-2.3731408956421571,1.392889164647193,-0.26127315340810497,-0.18856750246774201,-0.44552373093446462,-2.6931863391706985,-0.66141092060606876,-0.99008272331993608,0,-2.4154859014310812,-2.7246655616932109,-6.5477466111215641,0,0,0,-9.2021660512234149E-2,-1.7096741426113282,-8.3867351609293248,3.1009881498043139,2.1977249626003124,3.1687191735688769,-5.7770326997521648,1.4901894063357088,-3.1370449631619786,-2.4046562717607891,1.5220566089150493,2.941637650611284E-2,0.42262772337872856,-0.89706005059621152,-3.0016988870023278,null,59.119108010808333,{"$f":"(DP166-T$58)*((1+(U$55+CF166)/100)*(1-T$62)+T$62*((1+(U$57+DD166)/100)))/(1+(U$54+BT166)/100)-(U$56+CR166)+U$58","v":61.060005557581995},61.567252943675221,62.896057168157625,70.502122699456223,75.466083648121781,72.88999131637496,75.36254164236459,72.196118232909711,69.998640180001601,74.606604292167574,85.830846399981482]
[99,9.1791504360576699,7.099524420476822,0.90338153909355245,2.433999939746077,null,null,6.9493766599582392,0.52888450176559587,3.0554319940153425,-3.6907726560948406,-9.6972900490023601,-0.83191082373825997,1.213570897362366,-1.5750956222460382,-2.4606575884005197,2.3931771154797818,0.60821965782735976,2.2431567116269955,0.53069389600419115,0.35061406455826027,1.647730927020211,-1.2547783505613692,-0.13076098786072077,1.2806262286737287,-2.8601679559361064,-1.940189877935067,-1.149097296134217,-1.7213494389471382,-0.81004952255678475,0.70043616859469005,3.0637296288684146,3.555154723312163,5.6674498157019677,-0.77878015849056492,-4.1341325113476266,5.1725023795004068,-3.0073800967590225,-1.8505476321889436,-0.58023015374155573,-2.9541417990568188,1.0994444340894505,0.36830201387759631,1.196260335001581,1.3740000280103117,2.9119609955431418,-1.7622586915614948,-1.31986460584812,1.3989681311817088,-2.2045339937126402,-2.2239850196620754,-1.5163807664184836,-1.6777277291000079,-0.78637106826061998,0.31141582054697436,null,55.718590771241793,{"$f":"(BE167-T$58)*((1+(U$55+U167)/100)*(1-T$62)+T$62*((1+(U$57+AS167)/100)))/(1+(U$54+I167)/100)-(U$56+AG167)+U$58","v":53.400323258751314},47.626284995286767,49.762069260652027,58.939651566657005,55.311648411682441,56.849423707046498,58.756743306416517,60.32174976289128,61.384203718967548,59.821647076355326,58.855155459088763,null,null,6.9493766599582392,0.52888450176559587,3.0554319940153425,-3.6907726560948406,-9.6972900490023601,-0.83191082373825997,1.213570897362366,-1.5750956222460382,-2.4606575884005197,2.3931771154797818,0.60821965782735976,2.2431567116269955,0.53069389600419115,0.35061406455826027,1.647730927020211,-1.2547783505613692,-0.13076098786072077,1.2806262286737287,-2.8601679559361064,-1.940189877935067,-1.149097296134217,-1.7213494389471382,-0.81004952255678475,0.70043616859469005,0,0,0,-0.77878015849056492,-4.1341325113476266,0,-3.0073800967590225,-1.8505476321889436,-0.58023015374155573,-2.9541417990568188,0,0,1.196260335001581,1.3740000280103117,2.9119609955431418,-1.7622586915614948,-1.31986460584812,1.3989681311817088,-2.2045339937126402,-2.2239850196620754,-1.5163807664184836,-1.6777277291000079,-0.78637106826061998,0.31141582054697436,null,58.782320400110208,{"$f":"(DP167-T$58)*((1+(U$55+CF167)/100)*(1-T$62)+T$62*((1+(U$57+DD167)/100)))/(1+(U$54+BT167)/100)-(U$56+CR167)+U$58","v":59.996613992104528},59.8518271530437,62.242311686189169,72.574307110570118,74.346902767771198,75.130530480139583,76.855123286001998,78.535495069895646,78.817442746678068,78.039106298089507,77.059958668177245]
[100,3.5909835229743612,7.9083754428650748,-4.3583681952236999,2.549315549645089,null,null,1.3612097468749305,2.8494358380869942,0.16975921883977518,-3.0542442207938709,1.371473492700928,-0.17033559728103542,-8.6590374163411461,2.1303963707634255,2.0121818340322575,6.3232798455888934,-2.5937209502200962,-0.31483480930348384,1.3395449183924439,-0.29992715550518234,0.82212269464887022,1.7257793532155485,1.4655527767878862,0.43941809537171306,-2.5601567958893465,0.23976886209416115,-0.8942942068969959,3.3598759038082289,0.2582115616411631,-0.23697536246593121,-2.1980201054488377,4.5114704558170109,3.7569176495762173,4.042964301461021,0.67529857415401739,-0.5389067167038295,-4.6116068794516938,-0.27673045707731037,1.7834081102365225,2.9889615392409996,-0.23915829639635389,-0.40460918145501878,1.311575944900593,-9.5300319098148956E-2,1.4340756432067507,1.9502637614685614,1.3344707790376382,0.7616784173461606,-4.1619413982254105,0.89534408598193171,-0.85185104317491378,4.5235748302046321,-0.32964900571965261,-0.56336471935440113,null,63.919197738428558,{"$f":"(BE168-T$58)*((1+(U$55+U168)/100)*(1-T$62)+T$62*((1+(U$57+AS168)/100)))/(1+(U$54+I168)/100)-(U$56+AG168)+U$58","v":58.575387069929668},55.571822661214021,54.534215285501475,54.36188609905922,55.65542739268993,63.619579146400838,63.343775774544419,60.227972964662264,56.396922598935554,58.349979788203811,59.068144856448143,null,null,1.3612097468749305,2.8494358380869942,0.16975921883977518,-3.0542442207938709,1.371473492700928,-0.17033559728103542,-8.6590374163411461,2.1303963707634255,2.0121818340322575,6.3232798455888934,-2.5937209502200962,-0.31483480930348384,1.3395449183924439,-0.29992715550518234,0.82212269464887022,1.7257793532155485,1.4655527767878862,0.43941809537171306,-2.5601567958893465,0.23976886209416115,-0.8942942068969959,3.3598759038082289,0.2582115616411631,-0.23697536246593121,-2.1980201054488377,0,0,0,0,-0.5389067167038295,-4.6116068794516938,-0.27673045707731037,0,0,-0.23915829639635389,-0.40460918145501878,1.311575944900593,-9.5300319098148956E-2,1.4340756432067507,1.9502637614685614,1.3344707790376382,0.7616784173461606,-4.1619413982254105,0.89534408598193171,-0.85185104317491378,4.5235748302046321,-0.32964900571965261,-0.56336471935440113,null,63.919197738428558,{"$f":"(DP168-T$58)*((1+(U$55+CF168)/100)*(1-T$62)+T$62*((1+(U$57+DD168)/100)))/(1+(U$54+BT168)/100)-(U$56+CR168)+U$58","v":63.08685752574668},63.885053216406483,67.292668705773053,67.776397741545281,69.113572624689212,77.744802004932382,77.204711729678493,75.435237197896569,74.211991763550088,76.519577621304109,77.139101096195304]
[101,8.1952560892871524,10.228992887599453,-2.0315033777467795,5.9377352756660118,null,null,5.9654823131877217,2.4212871608952513,4.9468075801782607,-4.4855733059565663,-2.6616788063671981,-1.5430069381836018,6.9841829311246881,-1.8393437978899569,6.5458578874927342,-3.5572075547548443,0.3169208049909642,0.94667676872298401,3.6601623631268225,-1.6477857277126384,-3.3235451493860193,-1.5677408516254108,1.7040227823894494,0.55992671638680047,3.5251261701894734,1.5154436373418658,1.8888836351777716,-3.5978927592511081,-0.58956308229811061,1.2174714223097078,0.12884471202808268,-0.76643116425216329,-4.6256608663156848,-2.8584076131218783,4.1369361498667585,-1.1303876922177696,6.8828644190423045,5.3897593469465015,2.7449685960284596,-5.2929673812615787,-0.72892964633084389,-1.9578230873166849,4.699995670921516,-1.2838997598728024,-2.8321395283610027,-2.1444215965066951,0.94663694546566179,0.5288850671113603,4.199416389466065,1.2206455845990998,2.6072503320306604,-3.8667685567448418,-1.0890415378927181,1.2905161226844812,null,60.807314196548965,{"$f":"(BE169-T$58)*((1+(U$55+U169)/100)*(1-T$62)+T$62*((1+(U$57+AS169)/100)))/(1+(U$54+I169)/100)-(U$56+AG169)+U$58","v":60.405020925327797},60.926176700492171,65.691125023086812,64.51751468971753,67.234355830335403,58.916595151610188,55.652888888498552,51.218269501128937,56.816356561292253,57.267163341460126,59.772124057553661,null,null,5.9654823131877217,2.4212871608952513,4.9468075801782607,-4.4855733059565663,-2.6616788063671981,-1.5430069381836018,6.9841829311246881,-1.8393437978899569,6.5458578874927342,-3.5572075547548443,0.3169208049909642,0.94667676872298401,3.6601623631268225,-1.6477857277126384,-3.3235451493860193,-1.5677408516254108,1.7040227823894494,0.55992671638680047,3.5251261701894734,1.5154436373418658,1.8888836351777716,-3.5978927592511081,-0.58956308229811061,1.2174714223097078,0,-0.76643116425216329,-4.6256608663156848,-2.8584076131218783,0,-1.1303876922177696,0,0,0,-5.2929673812615787,-0.72892964633084389,-1.9578230873166849,4.699995670921516,-1.2838997598728024,-2.8321395283610027,-2.1444215965066951,0.94663694546566179,0.5288850671113603,4.199416389466065,1.2206455845990998,2.6072503320306604,-3.8667685567448418,-1.0890415378927181,1.2905161226844812,null,60.936158908577049,{"$f":"(DP169-T$58)*((1+(U$55+CF169)/100)*(1-T$62)+T$62*((1+(U$57+DD169)/100)))/(1+(U$54+BT169)/100)-(U$56+CR169)+U$58","v":60.527702520721732},61.039834847626082,65.80767442228003,68.775324963503735,71.55992928222733,69.986993900092756,72.405135200176403,70.001877841548847,75.476918283782553,75.62482236353236,78.105009490426013]
[102,3.7409468867535383,7.4471419919804314,-3.4296929216456968,2.431015746125488,null,null,1.5111731106541075,1.7366188270736558,-2.5233327920613995,1.3633945254629989,-1.7611638989293144,-4.4238823128876961,6.7234483087146524,0.2492678125610821,-1.8663226327065514,3.0185297807736706,-3.4555448906489037,-7.9449365707303761,0.87831146750780054,0.97373554428233255,-1.8731310634175831,1.339891796766004,-0.81429468671899929,-1.0280679493231775,2.2420904365580281,-1.4573162953572529,0.95084895517013734,-0.50491145255471093,1.3020005297222736,0.96277375674496657,-1.2693448318708347,4.342922471770728,-0.38248373726189788,2.5607329450544265,-6.975236632718314,-4.233401671491797,4.780185005921112,-2.2687759336943278,3.2889840385776274,1.0381201265915014,0.57743206587666762,0.141319056851263,1.193276141380992,1.4667921706011937,-1.966843096248414,1.7381788215413472,-0.77432075963916447,-1.5365506323522138,3.5013117712643131,-1.4871287253119756,0.79971834226554184,4.5431049040896232E-2,1.1731744452193114,3.5361272812290734E-2,null,62.779617809765412,{"$f":"(BE170-T$58)*((1+(U$55+U170)/100)*(1-T$62)+T$62*((1+(U$57+AS170)/100)))/(1+(U$54+I170)/100)-(U$56+AG170)+U$58","v":59.098224927163486},59.999697579054896,57.934295238454482,65.930057305213452,72.463494552072476,65.634676424158982,67.150835487696853,65.947441603070331,63.324288586158438,65.953466992715676,71.765773737916732,null,null,1.5111731106541075,1.7366188270736558,-2.5233327920613995,1.3633945254629989,-1.7611638989293144,-4.4238823128876961,6.7234483087146524,0.2492678125610821,-1.8663226327065514,3.0185297807736706,-3.4555448906489037,-7.9449365707303761,0.87831146750780054,0.97373554428233255,-1.8731310634175831,1.339891796766004,-0.81429468671899929,-1.0280679493231775,2.2420904365580281,-1.4573162953572529,0.95084895517013734,-0.50491145255471093,1.3020005297222736,0.96277375674496657,-1.2693448318708347,0,-0.38248373726189788,0,-6.975236632718314,-4.233401671491797,0,-2.2687759336943278,0,0,0,0,1.193276141380992,1.4667921706011937,-1.966843096248414,1.7381788215413472,-0.77432075963916447,-1.5365506323522138,3.5013117712643131,-1.4871287253119756,0.79971834226554184,4.5431049040896232E-2,1.1731744452193114,3.5361272812290734E-2,null,62.779617809765412,{"$f":"(DP170-T$58)*((1+(U$55+CF170)/100)*(1-T$62)+T$62*((1+(U$57+DD170)/100)))/(1+(U$54+BT170)/100)-(U$56+CR170)+U$58","v":63.441147398934213},64.367564991735705,64.869940192078488,72.919524449258944,79.639094054925664,77.316327607344263,78.584357662968074,80.925073264804453,78.825403184095634,82.679945128227956,90.015999617554982]
[103,1.6100574325977586,5.3494540679110738,-4.8740125434844428,0.64180267748018704,null,null,-0.61971634350167215,1.2249510564636878,2.2407864139876938,1.6360564773372559,2.5119359537814949,-2.5369097199872637,-1.0407956722896041,-2.3329652595727213,-3.2838313927925107,0.76901535326746728,-3.3702985569596691,5.5644278443460307,-1.219376456561557,-0.63109460158857367,-0.16550692783776544,0.15718447706116567,1.6491349291106303,-0.42127350435398281,1.7506791582356129,-1.2653526528935215,4.0937284041753372,-2.2263826856332365,0.36705601138277189,0.60926889104566673,-2.7136644537095806,-2.2511524692770468,0.84258987415287856,1.7395141060445845,5.0062374443130251,-0.41580233109838094,4.4084619773007372E-2,-1.7056407321249774,4.6138336264502691,-5.4457144536349915,-0.76673603356676967,4.5992696735568472,-0.59593692726430891,-0.87578994845461966,-0.3045867935430433,0.2329080317180845,2.3305302537265087,-0.66143483132597702,0.67804974616382263,-1.68483462200703,3.9995782083028288,-2.5858199686170718,0.10724096495331792,0.58390098417550429,null,64.317130367163259,{"$f":"(BE171-T$58)*((1+(U$55+U171)/100)*(1-T$62)+T$62*((1+(U$57+AS171)/100)))/(1+(U$54+I171)/100)-(U$56+AG171)+U$58","v":66.27749288546616},64.10146614070031,61.886779850789686,57.094517563846466,58.928485071575096,60.507633958395999,63.014934280800531,63.226105014611164,67.139480763393365,70.551578723856977,63.149089682255145,null,null,-0.61971634350167215,1.2249510564636878,2.2407864139876938,1.6360564773372559,2.5119359537814949,-2.5369097199872637,-1.0407956722896041,-2.3329652595727213,-3.2838313927925107,0.76901535326746728,-3.3702985569596691,5.5644278443460307,-1.219376456561557,-0.63109460158857367,-0.16550692783776544,0.15718447706116567,1.6491349291106303,-0.42127350435398281,1.7506791582356129,-1.2653526528935215,4.0937284041753372,-2.2263826856332365,0.36705601138277189,0.60926889104566673,-2.7136644537095806,-2.2511524692770468,0,0,0,-0.41580233109838094,0,-1.7056407321249774,0,-5.4457144536349915,-0.76673603356676967,0,-0.59593692726430891,-0.87578994845461966,-0.3045867935430433,0.2329080317180845,2.3305302537265087,-0.66143483132597702,0.67804974616382263,-1.68483462200703,3.9995782083028288,-2.5858199686170718,0.10724096495331792,0.58390098417550429,null,64.317130367163259,{"$f":"(DP171-T$58)*((1+(U$55+CF171)/100)*(1-T$62)+T$62*((1+(U$57+DD171)/100)))/(1+(U$54+BT171)/100)-(U$56+CR171)+U$58","v":66.27749288546616},64.944056014853189,64.457036880322619,64.655299658211192,66.602784870659306,68.353928355368723,70.886657809389916,76.249347018372234,79.706635511002162,83.506136446336299,80.060701167095445]
[104,2.1414679883627294,2.5462379173409548,3.4101518879968928E-2,-2.8621169244983786,null,null,-8.830578773670128E-2,2.944739363925418,-6.5597677387703506,-5.8279653259505695,-6.0546052235755665,2.4675902550245441,0.92930123231493633,1.277970761213409,0.48910446937165553,-8.8372371745393323,-1.3168914754494405,-10.600997972828207,-4.022592607131676,-0.82476790260373622,-1.0333315700618781,-3.2884821566267766,-0.43457922716341546,-2.7538024869970146,-1.5584940785347374,1.5883517898956363,1.7250399038946451,-2.4998733858526627,2.4354922089227049,-2.6546842414978506,2.1944496086548311,4.2753158370847686,0.57425325893521162,-1.508225311494368,-3.2200080812692757,-5.9218944961086244,-1.2283269271186823,0.93335273225776549,2.1089346202157988,-3.4247273975820578,4.1846861587050697,-3.3592977087276976,-4.0998565292428744,-1.191458722525699,-1.0928538250108333,-4.1106562131745692,-0.87904559151722017,-3.0652883603554963,-1.3920525493610532,1.0374509801788336,2.0604281587022921,-3.9349983249477889,2.10681805570003,-3.471733304921834,null,57.408827296664128,{"$f":"(BE172-T$58)*((1+(U$55+U172)/100)*(1-T$62)+T$62*((1+(U$57+AS172)/100)))/(1+(U$54+I172)/100)-(U$56+AG172)+U$58","v":52.055464531728994},54.503029401160006,57.489019839533725,64.260325900949823,67.303139269830552,67.400644518347903,66.759402017770199,65.878509576817876,73.362573781262427,71.952250838520797,81.247542613586162,null,null,-8.830578773670128E-2,2.944739363925418,-6.5597677387703506,-5.8279653259505695,-6.0546052235755665,2.4675902550245441,0.92930123231493633,1.277970761213409,0.48910446937165553,-8.8372371745393323,-1.3168914754494405,-10.600997972828207,-4.022592607131676,-0.82476790260373622,-1.0333315700618781,-3.2884821566267766,-0.43457922716341546,-2.7538024869970146,-1.5584940785347374,1.5883517898956363,1.7250399038946451,-2.4998733858526627,2.4354922089227049,-2.6546842414978506,0,0,0,-1.508225311494368,-3.2200080812692757,-5.9218944961086244,-1.2283269271186823,0,0,-3.4247273975820578,0,-3.3592977087276976,-4.0998565292428744,-1.191458722525699,-1.0928538250108333,-4.1106562131745692,-0.87904559151722017,-3.0652883603554963,-1.3920525493610532,1.0374509801788336,2.0604281587022921,-3.9349983249477889,2.10681805570003,-3.471733304921834,null,59.603276905318957,{"$f":"(DP172-T$58)*((1+(U$55+CF172)/100)*(1-T$62)+T$62*((1+(U$57+DD172)/100)))/(1+(U$54+BT172)/100)-(U$56+CR172)+U$58","v":58.417400104648927},61.799026490125662,64.933904718986199,72.100199463801317,74.711058802219597,74.606604361221173,74.863935955104211,76.167495284361465,84.1990244393767,87.297969588095043,97.749817923946622]
[105,3.1461645392847455,5.5108074969267884,-5.5916726428407886,9.7768838168046379E-3,null,null,0.91639076318531476,3.5539721534967601,6.4601605714933568,0.41672612115942265,-7.7543543796392678,7.0370667397221078,-7.2530579527534922,-1.3047630912933388,3.0262866488856748,-1.5555804862605533,1.32410785657994,-7.1477328902645683,-1.0580230275458424,2.0006741515093225,-0.94151955372846974,-1.2118009907837859,0.19750705827589776,1.5748265564589676,-0.59604629618630689,3.1290551251232532,-9.6897095768359698E-2,-1.2854721255297044,-0.89633827306040637,-0.43920207041530901,-3.4313245530659264,3.5985096156924161,1.5451916140843627,-1.586940650242787,-2.4244217836825444,3.4075445424582052,-3.1193546557544778,7.1399174509715255,-1.8885175296980288,-7.6024191977605877,1.6959122321953497,0.73553182141686713,-1.2279627209276913,2.8048607177974283,0.30354984049930844,-0.93277695104511371,-0.4110252767486976,1.7938269031766587,-1.1085048687084478,2.7018165450673415,-6.0550072212968375E-2,-2.3017121571019357,-0.59208562029309286,-0.8492807914754843,null,64.070692323438237,{"$f":"(BE173-T$58)*((1+(U$55+U173)/100)*(1-T$62)+T$62*((1+(U$57+AS173)/100)))/(1+(U$54+I173)/100)-(U$56+AG173)+U$58","v":60.788328108753205},55.890729331354528,57.094946660141126,64.395861606562846,58.280536544358775,65.537322457970816,61.313805357044544,61.828495161458598,69.605640286780456,66.895573680602425,70.857951418249783,null,null,0.91639076318531476,3.5539721534967601,6.4601605714933568,0.41672612115942265,-7.7543543796392678,7.0370667397221078,-7.2530579527534922,-1.3047630912933388,3.0262866488856748,-1.5555804862605533,1.32410785657994,-7.1477328902645683,-1.0580230275458424,2.0006741515093225,-0.94151955372846974,-1.2118009907837859,0.19750705827589776,1.5748265564589676,-0.59604629618630689,3.1290551251232532,-9.6897095768359698E-2,-1.2854721255297044,-0.89633827306040637,-0.43920207041530901,-3.4313245530659264,0,0,-1.586940650242787,-2.4244217836825444,0,-3.1193546557544778,0,-1.8885175296980288,-7.6024191977605877,0,0,-1.2279627209276913,2.8048607177974283,0.30354984049930844,-0.93277695104511371,-0.4110252767486976,1.7938269031766587,-1.1085048687084478,2.7018165450673415,-6.0550072212968375E-2,-2.3017121571019357,-0.59208562029309286,-0.8492807914754843,null,64.070692323438237,{"$f":"(DP173-T$58)*((1+(U$55+CF173)/100)*(1-T$62)+T$62*((1+(U$57+DD173)/100)))/(1+(U$54+BT173)/100)-(U$56+CR173)+U$58","v":64.386837724445613},60.817519094235486,61.950372095758624,69.626538074122777,66.645414097970288,74.413168276266916,77.649046503616574,77.619862816926158,85.277638017189119,83.887573602058623,89.643612554907236]
[106,-7.2192425996600642,7.3237146214781976,-1.8558173927941817,1.5855336507401483,null,null,-9.4490163757594949,4.1607366060811399,-0.9521249959304745,-0.59295784444239019,-7.9292941560554508,-4.5216245024409734,2.4030273291370197E-2,-0.70314774240058942,11.343237026582802,-2.4487275474189976,-4.5740535619197864,4.0761993985785931,0.7548840970055668,-1.0850498831716937,-0.59398731970249763,1.6929223409151142,-2.5614217632212313,1.595775715498819,-3.6150447229653002,1.4315498227602443,1.9880076752902625,-0.67227909565238164,9.4883422597833444E-3,1.3007917387534729,0.30453069698068047,-0.93965438543692326,-2.5919872400552713E-2,4.5745299062421445,-6.9877946593720441,-2.585110456383318,-4.8778003686992033,7.0117289541826189,3.6642611222011516,-1.3514501620449151,-0.86888319284914539,-0.45568226771998166,0.34779404599565233,-0.59429462670479094,-1.3523007890769412,1.7563981370398503,-3.8059460804017249,0.69600416147826283,-3.4522670264028372,1.0460632414790128,3.4137144259599257,-0.78114609638814825,-0.97732666512194255,1.9005690914771971,null,67.166175593102054,{"$f":"(BE174-T$58)*((1+(U$55+U174)/100)*(1-T$62)+T$62*((1+(U$57+AS174)/100)))/(1+(U$54+I174)/100)-(U$56+AG174)+U$58","v":66.023787903589096},66.156748440392775,63.406271174122864,73.865164155843345,80.78495042664818,83.264314688430204,77.986340957074276,68.963297694980639,71.779379287986529,75.75342599714611,74.843442011736784,null,null,-9.4490163757594949,4.1607366060811399,-0.9521249959304745,-0.59295784444239019,-7.9292941560554508,-4.5216245024409734,2.4030273291370197E-2,-0.70314774240058942,11.343237026582802,-2.4487275474189976,-4.5740535619197864,4.0761993985785931,0.7548840970055668,-1.0850498831716937,-0.59398731970249763,1.6929223409151142,-2.5614217632212313,1.595775715498819,-3.6150447229653002,1.4315498227602443,1.9880076752902625,-0.67227909565238164,9.4883422597833444E-3,1.3007917387534729,0,-0.93965438543692326,-2.5919872400552713E-2,0,-6.9877946593720441,-2.585110456383318,-4.8778003686992033,0,0,-1.3514501620449151,-0.86888319284914539,-0.45568226771998166,0.34779404599565233,-0.59429462670479094,-1.3523007890769412,1.7563981370398503,-3.8059460804017249,0.69600416147826283,-3.4522670264028372,1.0460632414790128,3.4137144259599257,-0.78114609638814825,-0.97732666512194255,1.9005690914771971,null,67.470706290082731,{"$f":"(DP174-T$58)*((1+(U$55+CF174)/100)*(1-T$62)+T$62*((1+(U$57+DD174)/100)))/(1+(U$54+BT174)/100)-(U$56+CR174)+U$58","v":66.310892980776714},66.443476788273145,68.273863587709045,78.959996578340707,86.143713306477011,88.416199972026646,90.220714829012934,83.906363862900164,86.906924420675878,91.41544251241389,90.086392139232899]
[107,3.5258656514228992E-2,6.0978216071302089,-4.0619372162855791,0.44402723410498612,null,null,-2.1945151195852017,-4.8789682994029544,2.0684195105198677,2.9580069768712081,-6.5188140748505017,-7.8319918613210255,0.57587142719015771,-0.50735565360183532,-5.4808483525490699,7.7860700706558683,2.1374971830377199,10.786424432606566,-0.4710089173424219,-1.0620302645647879,0.20688613056350036,0.46838579529903512,-1.7791108860177509,1.4559900073495626,-2.2545468921618665,-1.9752449039199949,-1.2193057632595643,6.221423940459303E-2,1.6597201210043284,1.5493763202815991,-1.901589126510717,-1.2189439300456146,-1.3073481247582239,5.3221221533647434,-4.3825304424660994,-0.86549390596767406,-3.897120038105399,-1.3753769485765668,-3.3996611694217895,2.0814897967042341,3.6044104296395405,3.8878389407600915,-0.79371237063950983,-2.1563893978901172,0.3345703966006135,0.86915270343070516,-2.1767873362901144,1.2410309433701066,-1.9053374051378109,-2.2340158016977165,-1.3434385036900611,0.5484273060999012,2.2501022057231861,3.2049452727205399,null,64.441949583824353,{"$f":"(BE175-T$58)*((1+(U$55+U175)/100)*(1-T$62)+T$62*((1+(U$57+AS175)/100)))/(1+(U$54+I175)/100)-(U$56+AG175)+U$58","v":68.475260916606274},68.844486687235303,62.479537114127453,70.159082444701724,77.840548860131832,80.138407207314515,80.517740759906815,87.539704201850498,79.989697474924455,76.555207249282248,67.558257222540931,null,null,-2.1945151195852017,-4.8789682994029544,2.0684195105198677,2.9580069768712081,-6.5188140748505017,-7.8319918613210255,0.57587142719015771,-0.50735565360183532,-5.4808483525490699,7.7860700706558683,2.1374971830377199,10.786424432606566,-0.4710089173424219,-1.0620302645647879,0.20688613056350036,0.46838579529903512,-1.7791108860177509,1.4559900073495626,-2.2545468921618665,-1.9752449039199949,-1.2193057632595643,6.221423940459303E-2,1.6597201210043284,1.5493763202815991,-1.901589126510717,-1.2189439300456146,-1.3073481247582239,0,-4.3825304424660994,-0.86549390596767406,-3.897120038105399,-1.3753769485765668,-3.3996611694217895,0,0,0,-0.79371237063950983,-2.1563893978901172,0.3345703966006135,0.86915270343070516,-2.1767873362901144,1.2410309433701066,-1.9053374051378109,-2.2340158016977165,-1.3434385036900611,0.5484273060999012,2.2501022057231861,3.2049452727205399,null,64.441949583824353,{"$f":"(DP175-T$58)*((1+(U$55+CF175)/100)*(1-T$62)+T$62*((1+(U$57+DD175)/100)))/(1+(U$54+BT175)/100)-(U$56+CR175)+U$58","v":68.475260916606274},68.844486687235303,67.801659267492198,75.718239056865173,83.903930451257736,86.02210839329635,86.281301616967824,93.522142190894215,87.629757998872023,87.755842747325048,81.791968230178227]
[108,12.74793573479058,8.6947141938192143,4.4478841062706724,3.9353288237548654,null,null,10.518161958691149,11.409558229073514,4.6449453376577603,-5.1260626901390252,-3.8187385426666762,1.9241825476380923,1.174231780390083,-0.10728681532974882,-5.1277180380659608,5.2238674786248893,-7.4245704950799034,-0.84045595316337773,2.1258836693465835,4.3485132661757362,1.5697621300741496,-2.8682903936770141,-1.8634842994002234,0.32629074339994801,2.556236915446835,-1.4314932914581169,-2.9876924933456799,0.73371148368113559,-1.113960460442347,1.6233351083232428,6.6082321960455346,8.0915671678894778,3.4785739384296681,-5.3020594459942725,-2.4431051682772784,5.3662165261909163,0.26706206474058369,-8.9467153715580068,-4.7624572271526553,-8.394926851745943E-2,-0.39772374686666945,-1.6702477639469446,2.6975892190103696,6.2790522446948724,1.6516307487775401,-3.146765361359277,-3.5578427525007399,-3.0977164403678037E-2,2.9334908707251648,-1.4442016655082792,-4.6242526615339754,1.2031589030515393,-2.1681160942861726,1.5497377880231704,null,51.312741466202347,{"$f":"(BE176-T$58)*((1+(U$55+U176)/100)*(1-T$62)+T$62*((1+(U$57+AS176)/100)))/(1+(U$54+I176)/100)-(U$56+AG176)+U$58","v":41.839078674936424},37.432835037976709,43.875829106491103,47.243425000102505,41.480892930354109,42.311400647240291,51.152534593851911,56.91182228852152,55.244610265917721,59.160527023607905,62.555961326529982,null,null,10.518161958691149,11.409558229073514,4.6449453376577603,-5.1260626901390252,-3.8187385426666762,1.9241825476380923,1.174231780390083,-0.10728681532974882,-5.1277180380659608,5.2238674786248893,-7.4245704950799034,-0.84045595316337773,2.1258836693465835,4.3485132661757362,1.5697621300741496,-2.8682903936770141,-1.8634842994002234,0.32629074339994801,2.556236915446835,-1.4314932914581169,-2.9876924933456799,0.73371148368113559,-1.113960460442347,1.6233351083232428,0,0,0,-5.3020594459942725,-2.4431051682772784,0,0,-8.9467153715580068,-4.7624572271526553,-8.394926851745943E-2,-0.39772374686666945,-1.6702477639469446,2.6975892190103696,6.2790522446948724,1.6516307487775401,-3.146765361359277,-3.5578427525007399,-3.0977164403678037E-2,2.9334908707251648,-1.4442016655082792,-4.6242526615339754,1.2031589030515393,-2.1681160942861726,1.5497377880231704,null,57.920973662247881,{"$f":"(DP176-T$58)*((1+(U$55+CF176)/100)*(1-T$62)+T$62*((1+(U$57+DD176)/100)))/(1+(U$54+BT176)/100)-(U$56+CR176)+U$58","v":56.132822988382493},54.803739506563922,61.606825631152979,65.117488714934453,64.339267218081019,65.683769993612842,74.115223411239597,80.048843882575795,77.387815239214078,82.49658985616523,86.337925229075509]
[109,3.2227191800281716,6.9452434820757381,3.6288308820974828,0.9573757168236755,null,null,0.99294540392874087,1.0922236883888852,-0.14781303075312158,0.44668680116820036,-0.12867143260781111,5.3170189261940779,0.43529732841077795,-0.67448717956582582,1.1270532157627793,-2.1561682448703574,-5.7790448775425265,-1.7535659038638678,0.37641295760310722,-0.1482411399617245,0.38590066922118638,-1.5444607504493533,-0.36364351010578844,-1.6008095659843908,0.43668448000976934,-2.6641072361402784E-2,-1.072210166160783,-1.4553809629697865,-1.6882632000122211,-1.7147552560787833,5.789178971872345,1.2645271479566227,2.1916576183976053,-5.7601113486306756,0.53642226234554591,-1.5082839594724904,-2.7324385240703446,3.7165903108603846,1.5775595130882816,0.55485561527642036,-4.8724306814164358,-2.5569400822839139,-0.28036388792082045,-0.16645309971368838,0.27325681376079092,-1.9309476087462021,-0.64391942854535977,-1.2992112994317764,0.37101014086283723,-0.40204943796868819,-0.86034648020173765,-1.6523499586895418,-2.5204401449095593,-2.6754872491186203,null,55.413520537828497,{"$f":"(BE177-T$58)*((1+(U$55+U177)/100)*(1-T$62)+T$62*((1+(U$57+AS177)/100)))/(1+(U$54+I177)/100)-(U$56+AG177)+U$58","v":54.516784788562134},52.745510627064981,57.794529503009876,57.53008139171228,55.919433178946321,59.055579022294729,55.913417956779135,53.640510839917312,53.781299205558582,60.932277166541105,63.550770013871691,null,null,0.99294540392874087,1.0922236883888852,-0.14781303075312158,0.44668680116820036,-0.12867143260781111,5.3170189261940779,0.43529732841077795,-0.67448717956582582,1.1270532157627793,-2.1561682448703574,-5.7790448775425265,-1.7535659038638678,0.37641295760310722,-0.1482411399617245,0.38590066922118638,-1.5444607504493533,-0.36364351010578844,-1.6008095659843908,0.43668448000976934,-2.6641072361402784E-2,-1.072210166160783,-1.4553809629697865,-1.6882632000122211,-1.7147552560787833,0,0,0,-5.7601113486306756,0,-1.5082839594724904,-2.7324385240703446,0,0,0,-4.8724306814164358,-2.5569400822839139,-0.28036388792082045,-0.16645309971368838,0.27325681376079092,-1.9309476087462021,-0.64391942854535977,-1.2992112994317764,0.37101014086283723,-0.40204943796868819,-0.86034648020173765,-1.6523499586895418,-2.5204401449095593,-2.6754872491186203,null,61.202699509700842,{"$f":"(DP177-T$58)*((1+(U$55+CF177)/100)*(1-T$62)+T$62*((1+(U$57+DD177)/100)))/(1+(U$54+BT177)/100)-(U$56+CR177)+U$58","v":61.432865923654091},61.883453333997203,66.733095358112323,66.955667359532853,64.72308942483258,67.817023987139692,68.385992557607381,67.389568817766943,68.102204910251103,75.706956419335128,78.186126220385688]
[110,4.3946893909050395,5.7338928275693029,-5.8440228412279396,1.1800161460300036,null,null,2.1649156148056088,-0.35318672005710883,-4.3351575229693111,-1.8308149900678283,-5.4948024615882307,9.7351185396127313,-3.9474066833068995,1.1375482701055342,3.082778793684759,5.601164815332047,3.850950153944745,3.307107061611366,-0.83493769690332797,-1.1080898916453492,0.45234918422117598,0.96431496106508963,-4.5871779126269869,0.67558374826696355,-1.2122919115717368,-1.2747224389865153,1.889768226428906,-0.54258380669294226,-2.1555543843603644,0.25097087317831335,-3.6836747514530774,0.70702984336369923,5.4589983693821429,-2.0866445530347217,-6.905179378270029,3.8735038594666675,1.6316505076002814,4.458610127533337,1.7278351628707245,-1.4044767456421101,-2.0601201035228627,3.1723776164784478,-5.7723458714492359E-2,-1.1716063975385991,-0.30112067201905024,0.31545785643153645,-5.7421988252488161,1.8908037948739691,-1.6951186286530948,-1.7749105257066162,2.1499286550196244,-7.3103760548218766E-3,-1.3497474602171273,0.52442179263391386,null,64.110733931912947,{"$f":"(BE178-T$58)*((1+(U$55+U178)/100)*(1-T$62)+T$62*((1+(U$57+AS178)/100)))/(1+(U$54+I178)/100)-(U$56+AG178)+U$58","v":63.817378989648972},61.231057051124353,65.095472450124873,72.627704201846541,63.807332677975268,64.08626330756509,58.329468229747036,56.423122106610286,55.293810276662981,54.970927436337526,50.745533644979844,null,null,2.1649156148056088,-0.35318672005710883,-4.3351575229693111,-1.8308149900678283,-5.4948024615882307,9.7351185396127313,-3.9474066833068995,1.1375482701055342,3.082778793684759,5.601164815332047,3.850950153944745,3.307107061611366,-0.83493769690332797,-1.1080898916453492,0.45234918422117598,0.96431496106508963,-4.5871779126269869,0.67558374826696355,-1.2122919115717368,-1.2747224389865153,1.889768226428906,-0.54258380669294226,-2.1555543843603644,0.25097087317831335,-3.6836747514530774,0,0,-2.0866445530347217,-6.905179378270029,0,0,0,0,-1.4044767456421101,-2.0601201035228627,0,-5.7723458714492359E-2,-1.1716063975385991,-0.30112067201905024,0.31545785643153645,-5.7421988252488161,1.8908037948739691,-1.6951186286530948,-1.7749105257066162,2.1499286550196244,-7.3103760548218766E-3,-1.3497474602171273,0.52442179263391386,null,64.110733931912947,{"$f":"(DP178-T$58)*((1+(U$55+CF178)/100)*(1-T$62)+T$62*((1+(U$57+DD178)/100)))/(1+(U$54+BT178)/100)-(U$56+CR178)+U$58","v":64.524408833012671},67.427757759254078,71.435580808930908,78.972218218353632,73.532597652435854,75.6373970620363,73.987146103675371,73.5889896705322,71.471408378018552,70.246025739213351,68.714821692201753]
[111,8.4240705303213463,7.3091419405815001,-4.0393828224297046,2.9717517358134007,null,null,6.1942967542219156,5.7104662712620593,-4.3600945064641632,-4.6031029363491145,-6.4503361828110446,-2.3105976557627548,2.1270174028725535,9.9773786541115239E-2,-8.0033441989990184,1.1729151244437412,7.7229707784607013,-5.4316775074445003,0.7403114161088693,3.0547107761103582,-0.63717434794813066,-2.1788802759819816,-1.2546136054044243,2.9117292626715141,0.85488014527315048,0.77300177393117586,-0.11312990845825777,0.15920874879006064,-1.6828491802454,-0.99868859896256801,-1.8790347326548424,1.9907485560382439,-1.9944021835555965,-2.0039691332153948,-1.7321432134718515,6.5711257763270332,-0.74503790789599478,-3.2772348866172534,-1.9356668937331225,4.8774641937308223,-4.3474916477797585,2.8898068547154141,1.7340121310689047,3.5500129821701361,-1.1637695674146562,-3.1564292759032648,-1.9055941607681675,2.7926877954798739,1.6770859358650305,1.0729907085250561,-0.73478258929473705,0.35455858070951929,-1.2705969405866133,-1.5178414685639401,null,61.219933973851965,{"$f":"(BE179-T$58)*((1+(U$55+U179)/100)*(1-T$62)+T$62*((1+(U$57+AS179)/100)))/(1+(U$54+I179)/100)-(U$56+AG179)+U$58","v":58.931444094385355},63.058074086588022,66.569614409069246,71.986516855816177,69.26193192977108,69.86226478049096,73.991533315213971,81.905916242780719,76.614007503184865,75.08536281426629,75.574190263096824,null,null,6.1942967542219156,5.7104662712620593,-4.3600945064641632,-4.6031029363491145,-6.4503361828110446,-2.3105976557627548,2.1270174028725535,9.9773786541115239E-2,-8.0033441989990184,1.1729151244437412,7.7229707784607013,-5.4316775074445003,0.7403114161088693,3.0547107761103582,-0.63717434794813066,-2.1788802759819816,-1.2546136054044243,2.9117292626715141,0.85488014527315048,0.77300177393117586,-0.11312990845825777,0.15920874879006064,-1.6828491802454,-0.99868859896256801,-1.8790347326548424,0,-1.9944021835555965,-2.0039691332153948,-1.7321432134718515,0,-0.74503790789599478,-3.2772348866172534,-1.9356668937331225,0,-4.3474916477797585,0,1.7340121310689047,3.5500129821701361,-1.1637695674146562,-3.1564292759032648,-1.9055941607681675,2.7926877954798739,1.6770859358650305,1.0729907085250561,-0.73478258929473705,0.35455858070951929,-1.2705969405866133,-1.5178414685639401,null,61.219933973851965,{"$f":"(DP179-T$58)*((1+(U$55+CF179)/100)*(1-T$62)+T$62*((1+(U$57+DD179)/100)))/(1+(U$54+BT179)/100)-(U$56+CR179)+U$58","v":60.922192650423597},65.116704765802723,68.665393207101559,74.182262031288033,78.130387350489343,78.624858385562575,82.785095354105877,91.349093823678501,90.811928686974014,88.056037397709517,91.920163368807479]
[112,2.5837556645522461,6.9866502606157832,-2.7974694628815824,1.6634290733993187,null,null,0.35398188845281542,-2.0818542098775104,-3.9872569714433883,0.66523431914099529,7.2856251879619753,0.32970538799462279,-0.66646636246264945,-1.0352673994091635,3.7325311114049056,0.17530935807661807,-2.1975157738461544,-3.5857984465312778,0.41781973614315238,1.3909139261533552,-2.8633793585902931,-1.3532877351049875,4.3052351182985689,-0.74276495152841093,0.32242731205137609,1.1597442209249849,1.7576352281092937,-6.2513828120063915,3.4659373959817863,-2.5896503231756913,-0.63712137310672023,-2.5975011804600392,-8.0062819610842002,-4.6983638894787063,5.7161282402237665,3.1859316173742211,-3.3335872542121558,-2.2346819679974406,3.7373989619430397,-9.4620584183064516,1.6509608918545788,-9.9273433379335874,0.42568946865482271,1.3096948807713467,-2.4560273757627571,-1.3854460484588336,5.7053343382884183,-0.65566301835414964,0.4392371898183598,1.1545428192907268,2.5361156438495085,-6.3381428006350617,3.9722505469356753,-3.1033428646449353,null,62.405741016788852,{"$f":"(BE180-T$58)*((1+(U$55+U180)/100)*(1-T$62)+T$62*((1+(U$57+AS180)/100)))/(1+(U$54+I180)/100)-(U$56+AG180)+U$58","v":67.924135965155315},77.030620722110399,80.625872449010345,73.815829973542051,70.184136538350657,74.577234666606202,78.635163285897576,74.092403676211262,79.339398780968011,82.510373573803008,93.261940026539591,null,null,0.35398188845281542,-2.0818542098775104,-3.9872569714433883,0.66523431914099529,7.2856251879619753,0.32970538799462279,-0.66646636246264945,-1.0352673994091635,3.7325311114049056,0.17530935807661807,-2.1975157738461544,-3.5857984465312778,0.41781973614315238,1.3909139261533552,-2.8633793585902931,-1.3532877351049875,4.3052351182985689,-0.74276495152841093,0.32242731205137609,1.1597442209249849,1.7576352281092937,-6.2513828120063915,3.4659373959817863,-2.5896503231756913,-0.63712137310672023,-2.5975011804600392,-8.0062819610842002,-4.6983638894787063,0,0,-3.3335872542121558,-2.2346819679974406,0,-9.4620584183064516,0,-9.9273433379335874,0.42568946865482271,1.3096948807713467,-2.4560273757627571,-1.3854460484588336,5.7053343382884183,-0.65566301835414964,0.4392371898183598,1.1545428192907268,2.5361156438495085,-6.3381428006350617,3.9722505469356753,-3.1033428646449353,null,62.405741016788852,{"$f":"(DP180-T$58)*((1+(U$55+CF180)/100)*(1-T$62)+T$62*((1+(U$57+DD180)/100)))/(1+(U$54+BT180)/100)-(U$56+CR180)+U$58","v":67.924135965155315},77.030620722110399,80.625872449010345,79.531958213765819,79.004994836623936,83.448715995027541,87.653829834435129,86.681996813337221,91.089106310262395,96.544868402620011,107.33136684955099]
[113,3.7110768555324189,8.7806055922603203,2.3221887618598869,2.9856576295345221,null,null,1.4813030794329882,5.9326161212666735,1.2580488873397182,-4.4161551444747635,-2.3880025304346471,3.2787810194510945,-3.8570478118329432,-5.2278176602994497,1.5260057774085416,-2.7686778515752053,5.2052727062280741,-1.4322754834597486,2.2117750677876895,0.81725972489920551,0.1556851547714615,-0.4693777611321126,0.43966866000533322,-0.62192078445133703,0.10074772931617915,0.49023088205935572,1.9886976589845986,0.99942787525909438,-0.46619359736491095,-1.6099754495597622,4.482536851634749,-2.5306054063593191,3.2791205990539449,0.10606905749868556,2.5550491054462627,2.2068855392060636,0.31417191590631699,-1.9034322805034138,3.9070391959211443,0.35850770465408255,1.7355895661847442,2.4514614534060502,1.7479180247900261,1.0675537049457595,0.36146564059233777,-0.97714594523143938,0.62630155954977029,-0.48231864991069318,-0.36206683986640498,0.581631657529877,2.3256623384549773,0.51336258935537771,-0.31313984585269505,-2.6906276118014243,null,57.496689280481391,{"$f":"(BE181-T$58)*((1+(U$55+U181)/100)*(1-T$62)+T$62*((1+(U$57+AS181)/100)))/(1+(U$54+I181)/100)-(U$56+AG181)+U$58","v":58.538423211904188},54.919381056769488,57.139536882753987,56.678363528436229,52.847613751637631,54.858881097440523,60.235039629194205,57.05890740265351,58.997505767015888,54.682297841816727,52.204820062885972,null,null,1.4813030794329882,5.9326161212666735,1.2580488873397182,-4.4161551444747635,-2.3880025304346471,3.2787810194510945,-3.8570478118329432,-5.2278176602994497,1.5260057774085416,-2.7686778515752053,5.2052727062280741,-1.4322754834597486,2.2117750677876895,0.81725972489920551,0.1556851547714615,-0.4693777611321126,0.43966866000533322,-0.62192078445133703,0.10074772931617915,0.49023088205935572,1.9886976589845986,0.99942787525909438,-0.46619359736491095,-1.6099754495597622,0,-2.5306054063593191,0,0,0,0,0,-1.9034322805034138,0,0,0,0,1.7479180247900261,1.0675537049457595,0.36146564059233777,-0.97714594523143938,0.62630155954977029,-0.48231864991069318,-0.36206683986640498,0.581631657529877,2.3256623384549773,0.51336258935537771,-0.31313984585269505,-2.6906276118014243,null,61.979226132116139,{"$f":"(DP181-T$58)*((1+(U$55+CF181)/100)*(1-T$62)+T$62*((1+(U$57+DD181)/100)))/(1+(U$54+BT181)/100)-(U$56+CR181)+U$58","v":62.767700375552494},62.388058222687668,64.984700328498434,67.29177597594267,65.244036620398646,67.969837436251737,74.048917254511395,74.806012308622044,77.634791259281741,74.018694222352067,73.757121166302539]
[114,-8.9334647093025872,5.4714523655399807,-0.3506171360320498,-1.4076716485304395,null,null,-11.163238485402019,-4.0815412169839353,-2.1618694148098627,-4.1936731234130979,2.9565013686474897,-9.2652493106246769,-8.0178125933982027,2.4504289952153746,-5.8069891651758256,3.8230504403088315,-4.0077099073877678,-1.6792084309739734,-1.0973781589326501,-1.161734805907126,2.448742003971546,-5.7263144885428829E-2,3.6704268457794225,1.3845986912688169,-2.1813355842317765,1.7934466226902277,-1.9595098782126481,1.181234563747168,1.074385186653263,1.9250330936211313E-3,1.8097309537428123,-8.8723344335429992,3.1692869222437361,-0.73786449514672681,5.1315667325445542,-0.21693688676914569,-3.2038465476976388,6.9104352723409086,-3.8211261268988386,1.6389243424091342,1.4024418179244815,-1.3990176710262405,-2.6454112532749354,-2.0923879029256831,2.6197098631806615,-3.3319402500018969E-2,3.2586222166188321,0.67444548623652656,-3.3068373244430989,2.0136582809007031,-2.7959454837594402,1.5973418492769678,0.91745693572145393,-0.56055826950182308,null,65.25432802748584,{"$f":"(BE182-T$58)*((1+(U$55+U182)/100)*(1-T$62)+T$62*((1+(U$57+AS182)/100)))/(1+(U$54+I182)/100)-(U$56+AG182)+U$58","v":76.445671286802565},76.928941802207291,81.169458307557605,76.844759760723065,85.447496800001844,93.461863781851221,86.28681856935026,93.249429916776563,89.797291025186027,93.000719326693428,95.834767850393234,null,null,-11.163238485402019,-4.0815412169839353,-2.1618694148098627,-4.1936731234130979,2.9565013686474897,-9.2652493106246769,-8.0178125933982027,2.4504289952153746,-5.8069891651758256,3.8230504403088315,-4.0077099073877678,-1.6792084309739734,-1.0973781589326501,-1.161734805907126,2.448742003971546,-5.7263144885428829E-2,3.6704268457794225,1.3845986912688169,-2.1813355842317765,1.7934466226902277,-1.9595098782126481,1.181234563747168,1.074385186653263,1.9250330936211313E-3,0,-8.8723344335429992,0,-0.73786449514672681,0,-0.21693688676914569,-3.2038465476976388,0,-3.8211261268988386,0,0,-1.3990176710262405,-2.6454112532749354,-2.0923879029256831,2.6197098631806615,-3.3319402500018969E-2,3.2586222166188321,0.67444548623652656,-3.3068373244430989,2.0136582809007031,-2.7959454837594402,1.5973418492769678,0.91745693572145393,-0.56055826950182308,null,67.064058981228641,{"$f":"(DP182-T$58)*((1+(U$55+CF182)/100)*(1-T$62)+T$62*((1+(U$57+DD182)/100)))/(1+(U$54+BT182)/100)-(U$56+CR182)+U$58","v":78.27517318533684},82.012800990043687,86.463055656151852,87.284813449366041,96.967859847665224,105.55068735032265,105.1711023555015,112.69507657101317,110.36408293753207,115.89777080409351,118.93504429639034]
[115,1.2995737579695406,5.6300211282573196,-8.6012621807751639,0.84830469778883677,null,null,-0.93020001812989017,-2.9878575455700318,-0.78693046574337,-1.0358725941843503,-1.9327080127393399,5.126455499793507,1.0371438865927862,-0.62995860696980088,1.2369925839255611,-4.6548207159712165,-2.0686377119992025,1.5056715593108558,-0.93880939621531123,-1.6564590058189239,-1.725065826693382,-4.7441962931761434,-4.5260742206395195,1.9312856110199164,0.89133037229869938,-1.596020067767121,-3.0287075616207266,1.8741843408287355,6.4531255722693359E-2,-4.704157912281115E-2,-6.4409140910003018,-1.2749773253829417,-3.2504114246649074,-4.2029696575617077,-3.6468132688471613,-0.30698261339173083,-1.6503508923063026,-2.520465015400859,-5.7244478037351794,4.0572004974464075,1.8762838880804908,-0.89728242525836066,-0.38943490695565919,-2.752192523547174,-1.1704279838523637,-4.9483442111391209,-6.0320886374615679,2.6308457195008597,2.0668547829753745,-0.87218966919369789,-3.2711636176188401,1.5421389693978507,-0.15005827849365949,0.16318916664400507,null,68.334993483319124,{"$f":"(BE183-T$58)*((1+(U$55+U183)/100)*(1-T$62)+T$62*((1+(U$57+AS183)/100)))/(1+(U$54+I183)/100)-(U$56+AG183)+U$58","v":70.844735081795633},73.885472623985862,75.763756220096894,77.3467160865967,75.970811734679373,78.331498543157281,80.704848229121296,83.382909017202593,84.811606079666959,84.80083152027899,84.827716545880904,null,null,-0.93020001812989017,-2.9878575455700318,-0.78693046574337,-1.0358725941843503,-1.9327080127393399,5.126455499793507,1.0371438865927862,-0.62995860696980088,1.2369925839255611,-4.6548207159712165,-2.0686377119992025,1.5056715593108558,-0.93880939621531123,-1.6564590058189239,-1.725065826693382,-4.7441962931761434,-4.5260742206395195,1.9312856110199164,0.89133037229869938,-1.596020067767121,-3.0287075616207266,1.8741843408287355,6.4531255722693359E-2,-4.704157912281115E-2,-6.4409140910003018,-1.2749773253829417,-3.2504114246649074,-4.2029696575617077,-3.6468132688471613,-0.30698261339173083,-1.6503508923063026,-2.520465015400859,-5.7244478037351794,0,0,-0.89728242525836066,-0.38943490695565919,-2.752192523547174,-1.1704279838523637,-4.9483442111391209,-6.0320886374615679,2.6308457195008597,2.0668547829753745,-0.87218966919369789,-3.2711636176188401,1.5421389693978507,-0.15005827849365949,0.16318916664400507,null,68.334993483319124,{"$f":"(DP183-T$58)*((1+(U$55+CF183)/100)*(1-T$62)+T$62*((1+(U$57+DD183)/100)))/(1+(U$54+BT183)/100)-(U$56+CR183)+U$58","v":70.844735081795633},73.885472623985862,75.763756220096894,77.3467160865967,75.970811734679373,78.331498543157281,80.704848229121296,83.382909017202593,88.868806577113361,90.794912750235639,90.714440543013467]
[116,8.5308233094273724,8.1472528035658947,2.0641388001260941,4.0503428097334941,null,null,6.3010495333279417,6.9324729034552659,-5.8555911669379554,-1.2068979260647568,2.4812778671672726,9.6631701962591769,10.992378898558297,-4.4557911135665274,4.2556789807140785,2.5491005914454172,3.7534128952400714E-2,6.0173066460441431,1.5784222790932638,1.0730563518225358,0.11968961634763353,0.47825607508739498,-2.5878013903435488,0.47835573831113987,-0.30822759586016968,-1.4551502692046245,-1.54717584448432,-1.0452688107461841,-0.75332106939040333,0.46334790733601228,4.2244868899009562,2.1593184623406385,-0.43772743305232042,5.2170372772652591,-1.1540334169965618,2.9602272868427004,2.098408580334143,1.4918762818659803,0.85243133273239247,-4.2535602714527387,0.73722112742854273,4.6270058468316106,2.8126032049889984,1.2393326564034319,-0.40019941274424109,0.6799900595023276,-2.341379247868685,1.7568726301631974,2.1459541121609647,-2.0550284138173907,-0.28701546538256384,-1.1443908173907411,-0.31726509784238432,0.83378779935792635,null,55.560544577428097,{"$f":"(BE184-T$58)*((1+(U$55+U184)/100)*(1-T$62)+T$62*((1+(U$57+AS184)/100)))/(1+(U$54+I184)/100)-(U$56+AG184)+U$58","v":51.665058853248915},55.1619910758155,51.263512809654955,50.612572715094011,44.374310779157732,39.067250018975628,39.000419779281749,36.84323928862355,40.359367907755157,39.862996360707754,33.831494455392068,null,null,6.3010495333279417,6.9324729034552659,-5.8555911669379554,-1.2068979260647568,2.4812778671672726,9.6631701962591769,10.992378898558297,-4.4557911135665274,4.2556789807140785,2.5491005914454172,3.7534128952400714E-2,6.0173066460441431,1.5784222790932638,1.0730563518225358,0.11968961634763353,0.47825607508739498,-2.5878013903435488,0.47835573831113987,-0.30822759586016968,-1.4551502692046245,-1.54717584448432,-1.0452688107461841,-0.75332106939040333,0.46334790733601228,0,0,-0.43772743305232042,0,-1.1540334169965618,0,0,0,0,-4.2535602714527387,0,0,2.8126032049889984,1.2393326564034319,-0.40019941274424109,0.6799900595023276,-2.341379247868685,1.7568726301631974,2.1459541121609647,-2.0550284138173907,-0.28701546538256384,-1.1443908173907411,-0.31726509784238432,0.83378779935792635,null,59.785031467329055,{"$f":"(DP184-T$58)*((1+(U$55+CF184)/100)*(1-T$62)+T$62*((1+(U$57+DD184)/100)))/(1+(U$54+BT184)/100)-(U$56+CR184)+U$58","v":57.781904898171597},61.632108500907208,63.061784325935946,61.844265295783565,57.684547867570295,53.275196881742403,55.008118373699034,52.88318038122334,55.779091237275217,55.86945946613325,53.62034411137121]
[117,0.63169834072422115,8.4155758948261195,2.7473514635509249,3.3770901215693723,null,null,-1.5980754353752096,0.83667490291424462,4.8971478551389716,6.3887945334660445,7.5458510237484662,-4.4414211723354651,5.2090108121872456,-3.8155089983954364,2.8047063617885266,1.6283108018579107,-5.0114329933019386,7.9259186797610264,1.8467453703534886,1.8711475171317389,-0.37546652242510525,1.9300235958946033E-2,3.4699727154043494,1.2316044335863419,-0.8582860107893362,-0.21557424606727338,-0.85101694964965802,3.3486778848877012,-0.64986154738216673,2.1796001532981055,4.907699553325787,0.45536615478423226,-3.7431098579832272,-0.34288097864689471,2.2660951413587753,0.67774442058176687,-1.2804785130515448,-2.6233371188718575,-0.7005762732153813,0.38438740492845813,2.8346103454337408,2.2897099916791404,2.1393505168248765,2.9989669744871463,-0.33074738576830442,0.9840921473030686,4.8126224214900137,1.4535600908886808,-0.66411811757026706,-0.28147923201785408,-1.0079272816405029,4.2818256719202701,-1.250281503372688,3.8278281379086403,null,58.767296543324349,{"$f":"(BE185-T$58)*((1+(U$55+U185)/100)*(1-T$62)+T$62*((1+(U$57+AS185)/100)))/(1+(U$54+I185)/100)-(U$56+AG185)+U$58","v":60.218425978781113},61.327708252881322,58.913458542258397,55.435387773483995,58.243014569045322,56.843912976409733,61.779428088163755,60.722727658334996,61.976068367822364,61.91576152766384,57.402340805442428,null,null,-1.5980754353752096,0.83667490291424462,4.8971478551389716,6.3887945334660445,7.5458510237484662,-4.4414211723354651,5.2090108121872456,-3.8155089983954364,2.8047063617885266,1.6283108018579107,-5.0114329933019386,7.9259186797610264,1.8467453703534886,1.8711475171317389,-0.37546652242510525,1.9300235958946033E-2,3.4699727154043494,1.2316044335863419,-0.8582860107893362,-0.21557424606727338,-0.85101694964965802,3.3486778848877012,-0.64986154738216673,2.1796001532981055,0,0,-3.7431098579832272,-0.34288097864689471,0,0,-1.2804785130515448,-2.6233371188718575,-0.7005762732153813,0,0,0,2.1393505168248765,2.9989669744871463,-0.33074738576830442,0.9840921473030686,4.8126224214900137,1.4535600908886808,-0.66411811757026706,-0.28147923201785408,-1.0079272816405029,4.2818256719202701,-1.250281503372688,3.8278281379086403,null,63.674996096650133,{"$f":"(DP185-T$58)*((1+(U$55+CF185)/100)*(1-T$62)+T$62*((1+(U$57+DD185)/100)))/(1+(U$54+BT185)/100)-(U$56+CR185)+U$58","v":65.60542636391213},66.453305941649077,63.767287831857665,62.403467257959377,66.263413086872959,64.392125916679618,69.559623050040329,68.196437468882166,69.961085029396912,73.019552337046719,70.273177828228825]
[118,4.8515680111181112,5.6685144896942834,-1.102443759634546,0.31308841960768397,null,null,2.6217942350186805,2.1411204949999139,3.6338877129652589,0.19447185452044913,0.74650568670085926,0.540623833447059,-0.81264993205770342,3.3133494324025401,0.82194372006313854,0.28312238800811862,0.84777583132559187,2.7805698304500988,-0.90031603477834743,-0.56850042470666917,-1.4236234595589936,1.907216902000215,-1.2756786849527213,-0.79026784609121048,-0.13954644684808137,1.8542856804031356,-2.0458389510752788,-2.2648426478529515,-0.423708072429692,1.8381674564019175,1.0579043301403162,4.3211209307779228,3.7778202480630623,1.4375100689134102,-4.1507705389932141,-0.93102642110915834,-1.5061148248957137,2.8154445409191626,-1.7746260340657853,-2.528692525552712,0.84664052986346916,4.0431902086459761,-0.92465118513681199,-0.69736091907447961,-1.3621334998849113,2.6426935291704625,-0.36318853613005997,-0.59108692838817012,-0.12240896356621023,2.196775879227542,-1.7314214811362982,-2.3044985556125774,-0.71181042621026513,2.5210046391161205,null,58.855194035318483,{"$f":"(BE186-T$58)*((1+(U$55+U186)/100)*(1-T$62)+T$62*((1+(U$57+AS186)/100)))/(1+(U$54+I186)/100)-(U$56+AG186)+U$58","v":54.010838342887517},47.980311172726481,47.882833905659425,51.873309495183832,52.577875338934902,54.857761464112599,51.785950418538327,52.667947248305985,54.335677902229314,53.135217657048685,49.226301873110515,null,null,2.6217942350186805,2.1411204949999139,3.6338877129652589,0.19447185452044913,0.74650568670085926,0.540623833447059,-0.81264993205770342,3.3133494324025401,0.82194372006313854,0.28312238800811862,0.84777583132559187,2.7805698304500988,-0.90031603477834743,-0.56850042470666917,-1.4236234595589936,1.907216902000215,-1.2756786849527213,-0.79026784609121048,-0.13954644684808137,1.8542856804031356,-2.0458389510752788,-2.2648426478529515,-0.423708072429692,1.8381674564019175,0,0,0,0,-4.1507705389932141,-0.93102642110915834,-1.5061148248957137,0,-1.7746260340657853,-2.528692525552712,0,0,-0.92465118513681199,-0.69736091907447961,-1.3621334998849113,2.6426935291704625,-0.36318853613005997,-0.59108692838817012,-0.12240896356621023,2.196775879227542,-1.7314214811362982,-2.3044985556125774,-0.71181042621026513,2.5210046391161205,null,59.913098365458801,{"$f":"(DP186-T$58)*((1+(U$55+CF186)/100)*(1-T$62)+T$62*((1+(U$57+DD186)/100)))/(1+(U$54+BT186)/100)-(U$56+CR186)+U$58","v":59.349583604707725},56.84601746567143,58.366083739626333,62.188445500326267,62.72757989117823,65.029061588904852,64.607579084827492,65.104450167235782,66.409878806494191,65.833590013915583,65.847923260680815]
[119,-0.67200689879455444,5.2865061824607222,-3.3329256781057426,-0.52940566418807422,null,null,-2.9017806748939852,-0.3139879490377655,-0.92346333263658131,-3.9905757865243716,1.9998806953131094,-8.7744138639236358,0.1266788323353305,2.5362810464079439,-2.2399780940165392,-4.7630150969541027,0.19134387197237235,-8.3785673413391226,-1.2823243420119086,0.65040284925751823,0.19392958928594162,-0.51928941952461827,-1.0496217586634735,-1.3037032465137681,3.2756898802357881E-2,-1.7552825743827309,1.0093702238403779,-1.4782572592012597,2.3680097413144381,-0.4746085186549287,-1.1725775883308804,3.9537472041564996,4.3146982008732753,-0.7956732691291748,-2.6127895318755785,-6.6834316761969728,-0.60412856437276474,-2.1471936376617533,-3.4720931602290133,-1.0934787015790262,6.8603940344455694,-2.7282769421219575,-1.7671452689325702,1.1878574893345604,3.0319911298308133E-2,-1.7396618922061871,-0.30950112971414845,-1.2863626664152175,-0.38377567192668605,-2.0073415402770451,0.91208382083172945,-2.3568154921811697,2.0091852524730527,-2.3008069973457648,null,63.600928546319196,{"$f":"(BE187-T$58)*((1+(U$55+U187)/100)*(1-T$62)+T$62*((1+(U$57+AS187)/100)))/(1+(U$54+I187)/100)-(U$56+AG187)+U$58","v":61.316859711572278},57.773287909731579,60.481130908020042,62.115664666177871,73.864979956752563,74.579310274059978,73.948726345057423,79.994424272835516,83.558481359038012,78.484269482961182,87.007300376497739,null,null,-2.9017806748939852,-0.3139879490377655,-0.92346333263658131,-3.9905757865243716,1.9998806953131094,-8.7744138639236358,0.1266788323353305,2.5362810464079439,-2.2399780940165392,-4.7630150969541027,0.19134387197237235,-8.3785673413391226,-1.2823243420119086,0.65040284925751823,0.19392958928594162,-0.51928941952461827,-1.0496217586634735,-1.3037032465137681,3.2756898802357881E-2,-1.7552825743827309,1.0093702238403779,-1.4782572592012597,2.3680097413144381,-0.4746085186549287,-1.1725775883308804,0,0,-0.7956732691291748,-2.6127895318755785,-6.6834316761969728,-0.60412856437276474,-2.1471936376617533,-3.4720931602290133,-1.0934787015790262,0,-2.7282769421219575,-1.7671452689325702,1.1878574893345604,3.0319911298308133E-2,-1.7396618922061871,-0.30950112971414845,-1.2863626664152175,-0.38377567192668605,-2.0073415402770451,0.91208382083172945,-2.3568154921811697,2.0091852524730527,-2.3008069973457648,null,63.600928546319196,{"$f":"(DP187-T$58)*((1+(U$55+CF187)/100)*(1-T$62)+T$62*((1+(U$57+DD187)/100)))/(1+(U$54+BT187)/100)-(U$56+CR187)+U$58","v":65.270606915728777},66.080400525740117,69.012289939529339,70.420865543202012,82.783801202608643,83.429822278285357,82.389085378116178,88.662273022627048,92.429321532395662,94.34144661168142,103.92917028477642]
[120,-1.9772933129038419,7.3206888213748487,1.8278562682914057E-3,2.0137995794494961,null,null,-4.2070670890032726,2.8432400260416104,1.3993088239253839,8.8707415064521413,8.0245683805074144,1.2582882751982449,2.1375568645159762,-6.5607961113387363,4.6312945487646715,1.2497211500243557,0.40115368908679683,-3.0065262656624352,0.75185829690221784,2.0710937995065386,0.35737773589259447,1.2237451692079686,-0.53794109101860066,0.34795841584046272,-1.6118670495037799,-2.8107729304236631,-2.2837040211476909,1.8711402827477137,-1.6221444704319046,-2.625239899470829,2.1621759460431536,5.9657311710736893,1.9429003879358879,2.6301199942557516,0.6347254536304634,-1.6019472411405906,5.7167977821569025,-8.9802159414826814,0.36942996892160851,2.6662698536587515,-4.3486973409612135,-1.822466802993393,0.7760599747050001,2.5219595909728021,-9.8605671408533047E-2,2.0394691132760556,0.80457636655754672,1.1492036348528145,-1.3198051728863542,-3.9279041748909789,-1.8139366920023283,2.4878455680763034,-2.1072164030271794,-3.0181645385115003,null,62.289240035317142,{"$f":"(BE188-T$58)*((1+(U$55+U188)/100)*(1-T$62)+T$62*((1+(U$57+AS188)/100)))/(1+(U$54+I188)/100)-(U$56+AG188)+U$58","v":56.982586801708493},54.526433212753645,48.920301030959273,45.492116962411863,47.295666179979776,40.492908166547629,51.123181385270847,48.120472042163357,46.312396551411851,50.077166657940921,52.379099893920774,null,null,-4.2070670890032726,2.8432400260416104,1.3993088239253839,8.8707415064521413,8.0245683805074144,1.2582882751982449,2.1375568645159762,-6.5607961113387363,4.6312945487646715,1.2497211500243557,0.40115368908679683,-3.0065262656624352,0.75185829690221784,2.0710937995065386,0.35737773589259447,1.2237451692079686,-0.53794109101860066,0.34795841584046272,-1.6118670495037799,-2.8107729304236631,-2.2837040211476909,1.8711402827477137,-1.6221444704319046,-2.625239899470829,0,0,0,0,0,-1.6019472411405906,0,-8.9802159414826814,0,0,-4.3486973409612135,-1.822466802993393,0.7760599747050001,2.5219595909728021,-9.8605671408533047E-2,2.0394691132760556,0.80457636655754672,1.1492036348528145,-1.3198051728863542,-3.9279041748909789,-1.8139366920023283,2.4878455680763034,-2.1072164030271794,-3.0181645385115003,null,64.451415981360299,{"$f":"(DP188-T$58)*((1+(U$55+CF188)/100)*(1-T$62)+T$62*((1+(U$57+DD188)/100)))/(1+(U$54+BT188)/100)-(U$56+CR188)+U$58","v":65.075476801313783},64.458551553557214,60.846848454489987,57.203508319852013,58.905815546950627,57.376603340510705,68.45671877084682,64.688493993128716,65.627290903618615,68.873448070948655,71.120107788784537]
[121,6.7789233556234469,5.9847022859695667,0.14110499004581012,1.2993475584520982,null,null,4.5491495795240162,0.72416799368207485,2.8536238335598023,0.47924548329277883,-3.6102451277312588,0.71558974307119305,-3.0792412348272604,7.9350028930036398E-2,0.34744203940750351,1.7997752458463152,0.87068959150748526,0.36828128398026028,-0.58412823850306417,0.38682850945029124,3.3566619606926515,-0.20561679914053421,-1.7192575268012558,1.1528307965579154,0.37113599367178729,0.17571008467648142,3.3207006521308902,2.2614197784980554,-1.8632880780796466,-0.26393535284609992,2.3014530798206723,-2.2580594259682227,2.5284806658033938,-0.64167023904992515,-6.2030628902311502,-1.0254499142052138,2.2978196487933533,3.0241247445038568,4.3691059285377243,0.35422297035585748,-3.9873414740396198,4.4872170889607599,6.1607953707602192E-2,0.27815439453925017,4.3868039338045248,0.7959726908256044,-1.6845477720446667,1.4445629716649087,-0.42893141970413229,-0.13688399448209099,3.6125100283679323,2.6173821471683993,-1.993400314568025,-0.86791450049888053,null,57.044900202742767,{"$f":"(BE189-T$58)*((1+(U$55+U189)/100)*(1-T$62)+T$62*((1+(U$57+AS189)/100)))/(1+(U$54+I189)/100)-(U$56+AG189)+U$58","v":60.070737175680613},58.359344251659856,59.332736733343211,67.118123887915274,68.818522510176564,68.876586654945044,66.087844792725903,64.003847336280302,64.400663545079709,67.026771223952636,62.261907482734721,null,null,4.5491495795240162,0.72416799368207485,2.8536238335598023,0.47924548329277883,-3.6102451277312588,0.71558974307119305,-3.0792412348272604,7.9350028930036398E-2,0.34744203940750351,1.7997752458463152,0.87068959150748526,0.36828128398026028,-0.58412823850306417,0.38682850945029124,3.3566619606926515,-0.20561679914053421,-1.7192575268012558,1.1528307965579154,0.37113599367178729,0.17571008467648142,3.3207006521308902,2.2614197784980554,-1.8632880780796466,-0.26393535284609992,0,-2.2580594259682227,0,-0.64167023904992515,-6.2030628902311502,-1.0254499142052138,0,0,0,0,-3.9873414740396198,0,6.1607953707602192E-2,0.27815439453925017,4.3868039338045248,0.7959726908256044,-1.6845477720446667,1.4445629716649087,-0.42893141970413229,-0.13688399448209099,3.6125100283679323,2.6173821471683993,-1.993400314568025,-0.86791450049888053,null,59.346353282563442,{"$f":"(DP189-T$58)*((1+(U$55+CF189)/100)*(1-T$62)+T$62*((1+(U$57+DD189)/100)))/(1+(U$54+BT189)/100)-(U$56+CR189)+U$58","v":62.335916189915935},63.177425464316954,64.144887163673587,72.013492156223805,73.72078275336446,76.199682436224009,76.394332417208432,78.945010646648328,79.724687267410047,81.86834225991791,81.386979903235598]
[122,3.5092481980507499,6.4227370024375672,-7.8128023676967091,1.6412049460097218,null,null,1.2794744219513192,-7.6527255232288836,0.41231367786088136,4.9351829172213817,-2.5280749424137938,2.0517248716838576,-2.8474133300565643,-6.3885512686955082,-2.8548331554456676,4.2842980652364835,-6.5467210917164511,-5.0472410025098382,-0.14609352203506365,-1.1141430833411157,0.36006662410332346,-3.2643920231052448E-3,-1.5319490418154214,-0.59159334252395368,-2.6809511589061183,-0.78024488958246963,0.91587797094704637,0.92081922182642995,-2.3682392464669118,-1.5221279937840118,-5.652454277921847,-1.416525709049762,0.6806786822466222,0.80866222968294132,1.3407734323580929,-2.6054167378506348,-1.996090184199022,-3.207602137316691,4.7010375703538028,-0.93062150574238611,-7.2955724986119872,-3.927208276412693,0.40346534126522582,-2.3904116624024221,1.5818174218544818,0.15532340157048075,-1.8447218152731468,-0.87340501145995564,-3.3492507196437833,-1.7725654392494101,0.39515548106298648,1.3357160195180737,-2.8124157183917622,-2.6946530910318156,null,66.817202651830542,{"$f":"(BE190-T$58)*((1+(U$55+U190)/100)*(1-T$62)+T$62*((1+(U$57+AS190)/100)))/(1+(U$54+I190)/100)-(U$56+AG190)+U$58","v":72.879187723438605},72.875602531975844,69.26586064830974,68.935369352772184,70.043838024329247,72.242839622692372,79.347255201128817,77.593661354382917,76.627860092716276,87.192331118876879,93.827636289387172,null,null,1.2794744219513192,-7.6527255232288836,0.41231367786088136,4.9351829172213817,-2.5280749424137938,2.0517248716838576,-2.8474133300565643,-6.3885512686955082,-2.8548331554456676,4.2842980652364835,-6.5467210917164511,-5.0472410025098382,-0.14609352203506365,-1.1141430833411157,0.36006662410332346,-3.2643920231052448E-3,-1.5319490418154214,-0.59159334252395368,-2.6809511589061183,-0.78024488958246963,0.91587797094704637,0.92081922182642995,-2.3682392464669118,-1.5221279937840118,-5.652454277921847,-1.416525709049762,0,0,0,-2.6054167378506348,-1.996090184199022,-3.207602137316691,0,-0.93062150574238611,-7.2955724986119872,-3.927208276412693,0.40346534126522582,-2.3904116624024221,1.5818174218544818,0.15532340157048075,-1.8447218152731468,-0.87340501145995564,-3.3492507196437833,-1.7725654392494101,0.39515548106298648,1.3357160195180737,-2.8124157183917622,-2.6946530910318156,null,66.817202651830542,{"$f":"(DP190-T$58)*((1+(U$55+CF190)/100)*(1-T$62)+T$62*((1+(U$57+DD190)/100)))/(1+(U$54+BT190)/100)-(U$56+CR190)+U$58","v":72.879187723438605},73.556281214222466,70.724550394558463,71.74403772579052,72.765983799739971,74.946653649465873,82.176625039652251,85.208620719885076,83.990045023721095,94.813888393350226,101.63458345146039]
[123,-0.1917362276020409,4.432693006174329,-1.7664442733488492,-0.61158292212892396,null,null,-2.4215100037014716,1.836404055695561,4.5691214896380288,4.2010324543102113,-1.2380506193021346,0.76012446403720935,9.0816738503621153,-5.6067499418095528,3.2244371700946237,-5.9860907269955801,-1.6829854324931746,1.1476944629631172,-2.1361375182983018,2.801625872119363,1.4152283935103132,0.31960454736583266,2.7307310349320488,0.32401076320355937,2.7627369205239916,0.57535006361346142,-0.72192970101726672,-2.6288324606314362E-2,-0.37497319799738094,0.50610030623013369,0.39390381642601291,4.8962386238964868,3.5106674602252692,-2.3134359215894129,1.1024286351635531,1.8390447304236894,3.5947015718226352,-1.1543958484054961,1.611900779961601,2.8423121605271353,-2.8191695970432304,0.67712757918123145,-1.8493225268734199,3.2750444454227372,2.5046246372287619,1.0981396714364429,2.9184082629283887,0.75540631987394602,4.4085403750857282,-7.4705843556281293E-2,-0.39607245189748563,-1.0108556761831982,-0.66877794889813191,1.2826692512475784,null,61.562086597681763,{"$f":"(BE191-T$58)*((1+(U$55+U191)/100)*(1-T$62)+T$62*((1+(U$57+AS191)/100)))/(1+(U$54+I191)/100)-(U$56+AG191)+U$58","v":58.311122685653977},53.70152924824437,54.750446286959928,56.252894246805901,54.657670072156236,48.975279070210007,53.305530905544316,50.271012201906935,50.521958822272474,54.272554209858413,53.889431905280382,null,null,-2.4215100037014716,1.836404055695561,4.5691214896380288,4.2010324543102113,-1.2380506193021346,0.76012446403720935,9.0816738503621153,-5.6067499418095528,3.2244371700946237,-5.9860907269955801,-1.6829854324931746,1.1476944629631172,-2.1361375182983018,2.801625872119363,1.4152283935103132,0.31960454736583266,2.7307310349320488,0.32401076320355937,2.7627369205239916,0.57535006361346142,-0.72192970101726672,-2.6288324606314362E-2,-0.37497319799738094,0.50610030623013369,0,0,0,-2.3134359215894129,0,0,0,-1.1543958484054961,0,0,-2.8191695970432304,0,-1.8493225268734199,3.2750444454227372,2.5046246372287619,1.0981396714364429,2.9184082629283887,0.75540631987394602,4.4085403750857282,-7.4705843556281293E-2,-0.39607245189748563,-1.0108556761831982,-0.66877794889813191,1.2826692512475784,null,61.955990414107774,{"$f":"(DP191-T$58)*((1+(U$55+CF191)/100)*(1-T$62)+T$62*((1+(U$57+DD191)/100)))/(1+(U$54+BT191)/100)-(U$56+CR191)+U$58","v":63.601360006744443},62.381238500262036,63.151786315068279,66.075908847447721,66.259046062121016,63.5713543675243,68.689854784804069,66.661453478211925,70.58129758778847,74.458994823712118,74.627478414485438]
[124,3.9994935699856509,8.4350937655440301,5.461203371293939,2.9200877165992591,null,null,1.7697197938862201,-2.8802082805147786,4.9555155730559637,-3.5272834327456977,-8.8583988189248082,2.9584597315563563,0.70220662279084234,-0.88424188589446739,8.4971601971472666,5.3103823388919817,2.3768526721912666,-2.7617898248540942,1.8662632410713993,2.7828430761435818E-2,2.5976736747431506,-0.64702869828322651,-1.1424995347917744,-2.3473108956666806,0.67532744536260569,1.6172932082604046,3.2395915952263969,0.63657686090015808,-0.4263836875536775,-1.1158482522361535,7.6215514610688011,3.8464757351560386,1.0103149660552875,-3.6321211756813714,0.35341696009864698,-1.5191325895846113,2.4406045296721297,4.9212164548363528,5.3138297812857811,1.9542543252194036,-3.0235830219003459,-3.1540373691814265,1.6823481118547632,-0.48936494834668209,3.1418839006731272,-0.22599524287943873,-2.2568505474651506,-2.4911796067146872,0.25990629917849839,1.6883461272315878,4.8226768236277371,1.11172421178987,-0.5586259055485322,-1.0025131950464661,null,54.115985779790371,{"$f":"(BE192-T$58)*((1+(U$55+U192)/100)*(1-T$62)+T$62*((1+(U$57+AS192)/100)))/(1+(U$54+I192)/100)-(U$56+AG192)+U$58","v":52.588915265433407},50.82496799512365,56.371117734837767,60.584009671862582,59.448042068122504,57.268064188635002,54.072555816530944,47.125446469196447,43.766453677555589,46.069229121149903,50.400507264397852,null,null,1.7697197938862201,-2.8802082805147786,4.9555155730559637,-3.5272834327456977,-8.8583988189248082,2.9584597315563563,0.70220662279084234,-0.88424188589446739,8.4971601971472666,5.3103823388919817,2.3768526721912666,-2.7617898248540942,1.8662632410713993,2.7828430761435818E-2,2.5976736747431506,-0.64702869828322651,-1.1424995347917744,-2.3473108956666806,0.67532744536260569,1.6172932082604046,3.2395915952263969,0.63657686090015808,-0.4263836875536775,-1.1158482522361535,0,0,0,-3.6321211756813714,0,-1.5191325895846113,0,0,0,0,-3.0235830219003459,-3.1540373691814265,1.6823481118547632,-0.48936494834668209,3.1418839006731272,-0.22599524287943873,-2.2568505474651506,-2.4911796067146872,0.25990629917849839,1.6883461272315878,4.8226768236277371,1.11172421178987,-0.5586259055485322,-1.0025131950464661,null,61.737537240859169,{"$f":"(DP192-T$58)*((1+(U$55+CF192)/100)*(1-T$62)+T$62*((1+(U$57+DD192)/100)))/(1+(U$54+BT192)/100)-(U$56+CR192)+U$58","v":64.158155092518285},63.188469125405717,69.115754931399181,74.607937529343573,72.704372707418884,72.872610469860248,74.910243457344464,72.384992486891989,69.854379427038097,71.33013960677367,75.97550128436437]
[125,-3.6097727783866889,5.72151344474754,-10.569248076295777,-0.31662684418671505,null,null,-5.8395465544861196,-1.0660477104103814,3.0885512141091862,2.5620737320925135,5.0216380970229713,2.0913106813609881,1.0444757333790688,-1.3412244750230786,2.8784624299764063,1.2749835208913614,5.820569678104456,-8.2882001100148184,-0.84731707972509085,0.19890738019727561,-1.5868604261817989,1.60304141550432,-1.6426848988768139,0.6553055435317976,-0.75179852470975739,1.4149879971547712,2.6588160500632068,1.5585520099136438,-0.17065185442174347,-9.2781746291743517E-2,-8.4088999865209146,1.643934370448642,-0.78900942082153858,2.8553807989613054,2.9692011093025035,3.5257638996481599E-2,0.20423958856258695,1.7109202574433779,3.0096689111666848,1.4815241475887198,-0.60330130885467481,-3.4513261480914244,-1.554366448931211,0.47221333489886663,-2.4146731059296735,1.8612744224827071,-1.5949037912076456,1.0931084233274821,-0.62615378417692968,1.5969345511515074,3.2162302714564479,1.3067624277941914,0.65394097944292029,-0.8247355721303341,null,72.65832255039146,{"$f":"(BE193-T$58)*((1+(U$55+U193)/100)*(1-T$62)+T$62*((1+(U$57+AS193)/100)))/(1+(U$54+I193)/100)-(U$56+AG193)+U$58","v":72.781202134206794},70.297285938100188,67.29445579107697,60.791790377659737,60.418671588514087,59.648835497086495,59.898825419998339,57.313265369595022,56.291279981919232,54.524159797091265,62.666471578398578,null,null,-5.8395465544861196,-1.0660477104103814,3.0885512141091862,2.5620737320925135,5.0216380970229713,2.0913106813609881,1.0444757333790688,-1.3412244750230786,2.8784624299764063,1.2749835208913614,5.820569678104456,-8.2882001100148184,-0.84731707972509085,0.19890738019727561,-1.5868604261817989,1.60304141550432,-1.6426848988768139,0.6553055435317976,-0.75179852470975739,1.4149879971547712,2.6588160500632068,1.5585520099136438,-0.17065185442174347,-9.2781746291743517E-2,-8.4088999865209146,0,-0.78900942082153858,0,0,0,0,0,0,0,-0.60330130885467481,-3.4513261480914244,-1.554366448931211,0.47221333489886663,-2.4146731059296735,1.8612744224827071,-1.5949037912076456,1.0931084233274821,-0.62615378417692968,1.5969345511515074,3.2162302714564479,1.3067624277941914,0.65394097944292029,-0.8247355721303341,null,72.65832255039146,{"$f":"(DP193-T$58)*((1+(U$55+CF193)/100)*(1-T$62)+T$62*((1+(U$57+DD193)/100)))/(1+(U$54+BT193)/100)-(U$56+CR193)+U$58","v":74.425136504655441},71.860763830783611,71.700794660682206,67.891487821094501,67.443546989191688,66.731396757225227,68.856721888058232,69.250894178477992,69.673762670790481,67.176724201760194,76.288945830235207]
[126,4.4783232886146056,9.8996943316772388,0.99777175836601639,5.1172704412222059,null,null,2.2485495125151749,-0.43895420858232637,2.3416668898406572,0.24818308498653163,1.2808072944305033,-1.466242686700709,-7.4819393644564718,-0.24155222033470025,8.2672168682107063,-11.06385869270505,3.1758467072595318,-3.9239166354201207,3.330863807204608,-3.711924498176522E-2,-0.11783558435448604,2.9755711873608224,1.1950572024051054,1.7511690541557332,-1.7876655992141979,0.31608319842450427,0.61590162014800143,-1.9539497455219585,0.73463478256518133,-3.5132471418897753,3.1581198481408785,2.3632603982281015,-2.9923623773299077,6.2672605359766731,-0.81168684886279951,-2.5212605600378186,-0.84248192095602459,-3.0628266865929472,-1.4650878873078303,-3.2351944069771363,1.5885493721004389,-6.0405867737264725,3.8795308364777101,0.49255273289968238,0.10580394777148494,3.5310062596154479,1.395167127372108,1.5491444962067111,-2.9341625571106502,0.14046035449575212,1.2589886580818275,-3.3656895023049822,0.77334368630530848,-3.7900915760812612,null,59.329534506880485,{"$f":"(BE194-T$58)*((1+(U$55+U194)/100)*(1-T$62)+T$62*((1+(U$57+AS194)/100)))/(1+(U$54+I194)/100)-(U$56+AG194)+U$58","v":58.319896407591401},60.263107911564106,56.09485753538263,57.412222401418262,61.962056003107612,66.342697073526921,69.994339902047358,67.346413617874333,76.782072589270882,73.770949500168612,80.288535800537673,null,null,2.2485495125151749,-0.43895420858232637,2.3416668898406572,0.24818308498653163,1.2808072944305033,-1.466242686700709,-7.4819393644564718,-0.24155222033470025,8.2672168682107063,-11.06385869270505,3.1758467072595318,-3.9239166354201207,3.330863807204608,-3.711924498176522E-2,-0.11783558435448604,2.9755711873608224,1.1950572024051054,1.7511690541557332,-1.7876655992141979,0.31608319842450427,0.61590162014800143,-1.9539497455219585,0.73463478256518133,-3.5132471418897753,0,0,-2.9923623773299077,0,-0.81168684886279951,-2.5212605600378186,-0.84248192095602459,-3.0628266865929472,-1.4650878873078303,-3.2351944069771363,0,-6.0405867737264725,3.8795308364777101,0.49255273289968238,0.10580394777148494,3.5310062596154479,1.395167127372108,1.5491444962067111,-2.9341625571106502,0.14046035449575212,1.2589886580818275,-3.3656895023049822,0.77334368630530848,-3.7900915760812612,null,62.487654355021363,{"$f":"(DP194-T$58)*((1+(U$55+CF194)/100)*(1-T$62)+T$62*((1+(U$57+DD194)/100)))/(1+(U$54+BT194)/100)-(U$56+CR194)+U$58","v":63.825922818734057},65.647881340751226,67.90313713813326,69.203790238831104,74.058237198466287,79.01307044370823,82.660513240829303,79.138140012218543,89.570384186987354,87.800954802063998,94.290321785634177]
[127,5.3017599683611945,6.5535123607485559,-4.4494434690333406,1.5346062828969924,null,null,3.0719861922617637,0.67235130757679329,-3.639014329745855,0.75560417851320549,-7.7910410040148346,-1.9286410335125099,-0.34369486433362306,5.5250699706888637,3.948572642899502,-0.43390943619680766,3.810087812709062E-2,-0.64411429078549176,-1.5318163724074907E-2,2.6068345659469188,0.2462182250670697,-0.30522573876882397,-3.6737017921961357,-0.97217180231761091,0.39561279477067757,4.4874300994502541,0.36641892260513931,-0.88089482938461217,0.32093211400504007,0.3371833664481203,-2.2890953792584785,1.2829645692149521,-0.14193630134458068,-3.3069528306406255,-4.5853278651215232,-8.0449877781071972,-3.5345385354763907,16.536243080590175,2.1201065657613278,-1.8557271208390489,-2.6475230137893213E-2,-1.2170010029294387,0.29686667815249645,2.7482066786667749,-0.19400978257680546,-0.53250725611475547,-5.5112257037117036,-1.5355796333435194,0.70965537967780956,5.2063894408127327,1.0001662812437366,-1.0125438265539781,0.93216542376028877,0.12620479604931223,null,62.544529309241561,{"$f":"(BE195-T$58)*((1+(U$55+U195)/100)*(1-T$62)+T$62*((1+(U$57+AS195)/100)))/(1+(U$54+I195)/100)-(U$56+AG195)+U$58","v":63.345024672251988},65.888069570578153,68.831665173330052,76.022678936326784,84.779373616142607,89.345682094920122,72.542652830357227,68.617535687433275,70.464704003478388,71.221380379329148,73.336175485087438,null,null,3.0719861922617637,0.67235130757679329,-3.639014329745855,0.75560417851320549,-7.7910410040148346,-1.9286410335125099,-0.34369486433362306,5.5250699706888637,3.948572642899502,-0.43390943619680766,3.810087812709062E-2,-0.64411429078549176,-1.5318163724074907E-2,2.6068345659469188,0.2462182250670697,-0.30522573876882397,-3.6737017921961357,-0.97217180231761091,0.39561279477067757,4.4874300994502541,0.36641892260513931,-0.88089482938461217,0.32093211400504007,0.3371833664481203,-2.2890953792584785,0,-0.14193630134458068,-3.3069528306406255,-4.5853278651215232,-8.0449877781071972,-3.5345385354763907,0,0,-1.8557271208390489,-2.6475230137893213E-2,-1.2170010029294387,0.29686667815249645,2.7482066786667749,-0.19400978257680546,-0.53250725611475547,-5.5112257037117036,-1.5355796333435194,0.70965537967780956,5.2063894408127327,1.0001662812437366,-1.0125438265539781,0.93216542376028877,0.12620479604931223,null,62.544529309241561,{"$f":"(DP195-T$58)*((1+(U$55+CF195)/100)*(1-T$62)+T$62*((1+(U$57+DD195)/100)))/(1+(U$54+BT195)/100)-(U$56+CR195)+U$58","v":64.627989241466935},67.217257667888717,70.145002814559192,77.375495352291622,86.134533914527466,90.706806686537675,90.426434964281867,88.011573691689179,89.674035355320129,90.461241785725605,92.651960978827361]
[128,7.5206262983807335,6.3066786050668089,-3.1698658219413929,2.1927214152761398,null,null,5.2908525222813028,7.0136667887265256,-8.4010627493430565,3.5360605112919048,0.79672002277278153,7.0710433300806494,1.1811008631388393,-3.2316479653180576,1.4271605790876052E-2,2.6442958567792916,-4.4683309986071755,-2.8100028341559842,-0.26215191940582194,1.7565717729579156,-2.5451261868315642,-1.051579763715849,1.2335629278771654,1.2858563798970639,-1.0281173134966606,-1.7986089609978064,-0.16407323874361524,-1.1474464088961724,0.41040357500451208,-4.3524780146024789,-1.0095177321665307,5.27396132065339,1.6962397765863564,0.1029560008140189,-1.5510712806487299,2.2591382861160243,-3.198760451380096,-6.6196800428209084,-1.4613655049715621,1.4523107372908859,-6.3825683134311344,-0.7663164932229769,0.95498181053164388,2.8506283380979216,-3.6960294321458012,-1.8488512974350804,1.4664560258686048,1.6154536121624987,-0.61720221193119995,-2.4188401411924465,-0.7126999889162472,-1.1690754822185807,0.18404391851746538,-4.3415623094923372,null,60.340927213279372,{"$f":"(BE196-T$58)*((1+(U$55+U196)/100)*(1-T$62)+T$62*((1+(U$57+AS196)/100)))/(1+(U$54+I196)/100)-(U$56+AG196)+U$58","v":53.655868835278646},54.931101029544564,52.691970357361249,55.017866699816111,50.416457714441719,53.143230859874407,60.667876385498545,62.20846509130876,58.952666657018852,68.419875977676369,68.489424773504794,null,null,5.2908525222813028,7.0136667887265256,-8.4010627493430565,3.5360605112919048,0.79672002277278153,7.0710433300806494,1.1811008631388393,-3.2316479653180576,1.4271605790876052E-2,2.6442958567792916,-4.4683309986071755,-2.8100028341559842,-0.26215191940582194,1.7565717729579156,-2.5451261868315642,-1.051579763715849,1.2335629278771654,1.2858563798970639,-1.0281173134966606,-1.7986089609978064,-0.16407323874361524,-1.1474464088961724,0.41040357500451208,-4.3524780146024789,-1.0095177321665307,0,0,0,-1.5510712806487299,0,-3.198760451380096,-6.6196800428209084,-1.4613655049715621,0,-6.3825683134311344,-0.7663164932229769,0.95498181053164388,2.8506283380979216,-3.6960294321458012,-1.8488512974350804,1.4664560258686048,1.6154536121624987,-0.61720221193119995,-2.4188401411924465,-0.7126999889162472,-1.1690754822185807,0.18404391851746538,-4.3415623094923372,null,60.340927213279372,{"$f":"(DP196-T$58)*((1+(U$55+CF196)/100)*(1-T$62)+T$62*((1+(U$57+DD196)/100)))/(1+(U$54+BT196)/100)-(U$56+CR196)+U$58","v":58.929830155932038},62.185196096624594,59.702839645576049,62.055042482299029,59.328665861275915,61.848577138518642,69.422860270012421,70.883585157904747,68.732482974692246,78.618813741561226,78.487455345076597]
[129,0.13906102817639887,8.9039434624129807,0.24044032954965733,2.9699866621012969,null,null,-2.0907127479230319,-1.8958545661828183,0.80074668635320601,-5.0111082439896961,2.2142282182083379,-0.56805957395577455,-4.5429117023786558,-0.22458858579592267,-5.2839784535810148,0.95394097328174166,-2.2866055956237719,4.9170425557556197,2.3351129379403499,1.4301597532577635,-2.031146327778159,-1.2546565096056534,2.4659320253462056,-0.23302882479026721,-5.2883718922372758E-2,-1.1466849386243929,-0.3356842650483749,0.44192456180551432,0.3892771632121983,1.9577960909732894,2.4007884193245195,0.83960514292416155,1.0746544105194675,-5.1446367424429313,2.1533750162815117,-0.48634723756170306,9.4910165436717264E-2,2.8826867381674588,-4.5099111548614754,4.5434447356973928,-4.4524966584430272,5.5143511546545634,1.732247057356801,0.92632186592984112,-1.7319337809925455,-1.030640149094147,3.924626907315977,-1.0492145976763174,-0.68151729699792862,-0.87779977834153722,-1.2905302365364553,0.29246523527687063,-0.50999750432065105,2.6212665912474646,null,61.518140536094315,{"$f":"(BE197-T$58)*((1+(U$55+U197)/100)*(1-T$62)+T$62*((1+(U$57+AS197)/100)))/(1+(U$54+I197)/100)-(U$56+AG197)+U$58","v":63.336682947523073},60.891483763557886,68.741907208570325,67.747857686995673,68.438014052690122,71.482066500368745,68.367262061100774,76.176982667203418,71.508777288130503,77.721347396638251,70.70098256533565,null,null,-2.0907127479230319,-1.8958545661828183,0.80074668635320601,-5.0111082439896961,2.2142282182083379,-0.56805957395577455,-4.5429117023786558,-0.22458858579592267,-5.2839784535810148,0.95394097328174166,-2.2866055956237719,4.9170425557556197,2.3351129379403499,1.4301597532577635,-2.031146327778159,-1.2546565096056534,2.4659320253462056,-0.23302882479026721,-5.2883718922372758E-2,-1.1466849386243929,-0.3356842650483749,0.44192456180551432,0.3892771632121983,1.9577960909732894,0,0,0,-5.1446367424429313,0,-0.48634723756170306,0,0,-4.5099111548614754,0,-4.4524966584430272,0,1.732247057356801,0.92632186592984112,-1.7319337809925455,-1.030640149094147,3.924626907315977,-1.0492145976763174,-0.68151729699792862,-0.87779977834153722,-1.2905302365364553,0.29246523527687063,-0.50999750432065105,2.6212665912474646,null,63.918928955418835,{"$f":"(DP197-T$58)*((1+(U$55+CF197)/100)*(1-T$62)+T$62*((1+(U$57+DD197)/100)))/(1+(U$54+BT197)/100)-(U$56+CR197)+U$58","v":66.618702618836437},65.164595349958304,73.181537182812477,74.378944120774463,75.031235741845521,78.41364136689154,78.098118856168057,86.297580652263278,86.070445528037396,92.519886615412176,90.600896079698302]
[130,1.2013454057914708,5.7316031714712281,-0.66910133451261178,-0.4471610193430744,null,null,{"$f":"IF($B$42=\"On\",$B198-$D$15,0)","v":-1.02842837030796},{"$f":"IF($B$42=\"On\",$B1198-$D$15,0)","v":-0.31568834495663434},{"$f":"IF($B$42=\"On\",$B2198-$D$15,0)","v":-4.3013116823131794},{"$f":"IF($B$42=\"On\",$B3198-$D$15,0)","v":4.1851993933897171},{"$f":"IF($B$42=\"On\",$B4198-$D$15,0)","v":2.0842668394428729},{"$f":"IF($B$42=\"On\",$B5198-$D$15,0)","v":4.3105240916634324},{"$f":"IF($B$42=\"On\",$B6198-$D$15,0)","v":-3.4437898378187182},{"$f":"IF($B$42=\"On\",$B7198-$D$15,0)","v":8.2813737899415969},{"$f":"IF($B$42=\"On\",$B8198-$D$15,0)","v":3.8247907244346449},{"$f":"IF($B$42=\"On\",$B9198-$D$15,0)","v":-6.3012927013737023},{"$f":"IF($B$42=\"On\",$B10198-$D$15,0)","v":-9.1405780126059053},{"$f":"IF($B$42=\"On\",$B11198-$D$15,0)","v":0.46479933838901255},{"$f":"IF($B$43=\"On\",$C198-$D$16,0)","v":-0.83722735300140272},{"$f":"IF($B$43=\"On\",$C1198-$D$16,0)","v":-0.21349575089495065},{"$f":"IF($B$43=\"On\",$C2198-$D$16,0)","v":2.3107353382500069},{"$f":"IF($B$43=\"On\",$C3198-$D$16,0)","v":1.0379134321600256},{"$f":"IF($B$43=\"On\",$C4198-$D$16,0)","v":2.0340181711226943},{"$f":"IF($B$43=\"On\",$C5198-$D$16,0)","v":-1.465089717938632},{"$f":"IF($B$43=\"On\",$C6198-$D$16,0)","v":-1.9502305760751026},{"$f":"IF($B$43=\"On\",$C7198-$D$16,0)","v":-0.46846639766285492},{"$f":"IF($B$43=\"On\",$C8198-$D$16,0)","v":0.34455001990584844},{"$f":"IF($B$43=\"On\",$C9198-$D$16,0)","v":0.58989265891678588},{"$f":"IF($B$43=\"On\",$C10198-$D$16,0)","v":0.42249304306202262},{"$f":"IF($B$43=\"On\",$C11198-$D$16,0)","v":-0.84844431442772539},{"$f":"IF($B$44=\"On\",$D198-$D$17,0)","v":1.4912467552622504},{"$f":"IF($B$44=\"On\",$D1198-$D$17,0)","v":-4.7305777763266521},{"$f":"IF($B$44=\"On\",$D2198-$D$17,0)","v":0.8395277404730801},{"$f":"IF($B$44=\"On\",$D3198-$D$17,0)","v":-0.78521335793746871},{"$f":"IF($B$44=\"On\",$D4198-$D$17,0)","v":-0.56457286715953092},{"$f":"IF($B$44=\"On\",$D5198-$D$17,0)","v":-3.4227883246365529},{"$f":"IF($B$44=\"On\",$D6198-$D$17,0)","v":-6.0591177167790935},{"$f":"IF($B$44=\"On\",$D7198-$D$17,0)","v":-0.16539926645499836},{"$f":"IF($B$44=\"On\",$D8198-$D$17,0)","v":4.0105219792439808},{"$f":"IF($B$44=\"On\",$D9198-$D$17,0)","v":-4.7834728207437172},{"$f":"IF($B$44=\"On\",$D10198-$D$17,0)","v":-0.21126598531605989},{"$f":"IF($B$44=\"On\",$D11198-$D$17,0)","v":-1.6617692491227682},{"$f":"IF($B$45=\"On\",$E198-$D$18,0)","v":-1.6849006240875704},{"$f":"IF($B$45=\"On\",$E1198-$D$18,0)","v":-0.24662188686872022},{"$f":"IF($B$45=\"On\",$E2198-$D$18,0)","v":1.651380710386732},{"$f":"IF($B$45=\"On\",$E3198-$D$18,0)","v":1.8043914327878239},{"$f":"IF($B$45=\"On\",$E4198-$D$18,0)","v":2.5022000176991632},{"$f":"IF($B$45=\"On\",$E5198-$D$18,0)","v":-1.346128674364818},{"$f":"IF($B$45=\"On\",$E6198-$D$18,0)","v":-2.7970591753648377},{"$f":"IF($B$45=\"On\",$E7198-$D$18,0)","v":0.39957710940142843},{"$f":"IF($B$45=\"On\",$E8198-$D$18,0)","v":0.4261493758309447},{"$f":"IF($B$45=\"On\",$E9198-$D$18,0)","v":0.15474724063063228},{"$f":"IF($B$45=\"On\",$E10198-$D$18,0)","v":-0.62861836714052943},{"$f":"IF($B$45=\"On\",$E11198-$D$18,0)","v":-0.18986169518020812},null,{"$f":"(S$53-S$58)*((1+(T$55+T198)/100)*(1-S$62)+S$62*((1+(T$57+AR198)/100)))/(1+(T$54+H198)/100)-(T$56+AF198)+T$58","v":60.054830083129744},{"$f":"(BE198-T$58)*((1+(U$55+U198)/100)*(1-T$62)+T$62*((1+(U$57+AS198)/100)))/(1+(U$54+I198)/100)-(U$56+AG198)+U$58","v":65.76890496700581},69.098119505005457,68.578580364343637,69.751546141981265,69.862503793375751,76.957880143469438,71.866374807726174,65.93143427209499,75.43175688363047,82.863214416200336,84.061134542818266,null,null,{"$f":"IF($B$42=\"On\",MIN($B198-$D$15,$D$42),0)","v":-1.02842837030796},{"$f":"IF($B$42=\"On\",MIN($B1198-$D$15,$D$42),0)","v":-0.31568834495663434},{"$f":"IF($B$42=\"On\",MIN($B2198-$D$15,$D$42),0)","v":-4.3013116823131794},{"$f":"IF($B$42=\"On\",MIN($B3198-$D$15,$D$42),0)","v":4.1851993933897171},{"$f":"IF($B$42=\"On\",MIN($B4198-$D$15,$D$42),0)","v":2.0842668394428729},{"$f":"IF($B$42=\"On\",MIN($B5198-$D$15,$D$42),0)","v":4.3105240916634324},{"$f":"IF($B$42=\"On\",MIN($B6198-$D$15,$D$42),0)","v":-3.4437898378187182},{"$f":"IF($B$42=\"On\",MIN($B7198-$D$15,$D$42),0)","v":8.2813737899415969},{"$f":"IF($B$42=\"On\",MIN($B8198-$D$15,$D$42),0)","v":3.8247907244346449},{"$f":"IF($B$42=\"On\",MIN($B9198-$D$15,$D$42),0)","v":-6.3012927013737023},{"$f":"IF($B$42=\"On\",MIN($B10198-$D$15,$D$42),0)","v":-9.1405780126059053},{"$f":"IF($B$42=\"On\",MIN($B11198-$D$15,$D$42),0)","v":0.46479933838901255},{"$f":"IF($B$43=\"On\",MAX($C198-$D$16,$D$43),0)","v":-0.83722735300140272},{"$f":"IF($B$43=\"On\",MAX($C1198-$D$16,$D$43),0)","v":-0.21349575089495065},{"$f":"IF($B$43=\"On\",MAX($C2198-$D$16,$D$43),0)","v":2.3107353382500069},{"$f":"IF($B$43=\"On\",MAX($C3198-$D$16,$D$43),0)","v":1.0379134321600256},{"$f":"IF($B$43=\"On\",MAX($C4198-$D$16,$D$43),0)","v":2.0340181711226943},{"$f":"IF($B$43=\"On\",MAX($C5198-$D$16,$D$43),0)","v":-1.465089717938632},{"$f":"IF($B$43=\"On\",MAX($C6198-$D$16,$D$43),0)","v":-1.9502305760751026},{"$f":"IF($B$43=\"On\",MAX($C7198-$D$16,$D$43),0)","v":-0.46846639766285492},{"$f":"IF($B$43=\"On\",MAX($C8198-$D$16,$D$43),0)","v":0.34455001990584844},{"$f":"IF($B$43=\"On\",MAX($C9198-$D$16,$D$43),0)","v":0.58989265891678588},{"$f":"IF($B$43=\"On\",MAX($C10198-$D$16,$D$43),0)","v":0.42249304306202262},{"$f":"IF($B$43=\"On\",MAX($C11198-$D$16,$D$43),0)","v":-0.84844431442772539},{"$f":"IF($B$44=\"On\",MIN($D198-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D1198-$D$17,$D$44),0)","v":-4.7305777763266521},{"$f":"IF($B$44=\"On\",MIN($D2198-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D3198-$D$17,$D$44),0)","v":-0.78521335793746871},{"$f":"IF($B$44=\"On\",MIN($D4198-$D$17,$D$44),0)","v":-0.56457286715953092},{"$f":"IF($B$44=\"On\",MIN($D5198-$D$17,$D$44),0)","v":-3.4227883246365529},{"$f":"IF($B$44=\"On\",MIN($D6198-$D$17,$D$44),0)","v":-6.0591177167790935},{"$f":"IF($B$44=\"On\",MIN($D7198-$D$17,$D$44),0)","v":-0.16539926645499836},{"$f":"IF($B$44=\"On\",MIN($D8198-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D9198-$D$17,$D$44),0)","v":-4.7834728207437172},{"$f":"IF($B$44=\"On\",MIN($D10198-$D$17,$D$44),0)","v":-0.21126598531605989},{"$f":"IF($B$44=\"On\",MIN($D11198-$D$17,$D$44),0)","v":-1.6617692491227682},{"$f":"IF($B$45=\"On\",MAX($E198-$D$18,$D$45),0)","v":-1.6849006240875704},{"$f":"IF($B$45=\"On\",MAX($E1198-$D$18,$D$45),0)","v":-0.24662188686872022},{"$f":"IF($B$45=\"On\",MAX($E2198-$D$18,$D$45),0)","v":1.651380710386732},{"$f":"IF($B$45=\"On\",MAX($E3198-$D$18,$D$45),0)","v":1.8043914327878239},{"$f":"IF($B$45=\"On\",MAX($E4198-$D$18,$D$45),0)","v":2.5022000176991632},{"$f":"IF($B$45=\"On\",MAX($E5198-$D$18,$D$45),0)","v":-1.346128674364818},{"$f":"IF($B$45=\"On\",MAX($E6198-$D$18,$D$45),0)","v":-2.7970591753648377},{"$f":"IF($B$45=\"On\",MAX($E7198-$D$18,$D$45),0)","v":0.39957710940142843},{"$f":"IF($B$45=\"On\",MAX($E8198-$D$18,$D$45),0)","v":0.4261493758309447},{"$f":"IF($B$45=\"On\",MAX($E9198-$D$18,$D$45),0)","v":0.15474724063063228},{"$f":"IF($B$45=\"On\",MAX($E10198-$D$18,$D$45),0)","v":-0.62861836714052943},{"$f":"IF($B$45=\"On\",MAX($E11198-$D$18,$D$45),0)","v":-0.18986169518020812},null,{"$f":"(S$53-S$58)*((1+(T$55+CE198)/100)*(1-S$62)+S$62*((1+(T$57+DC198)/100)))/(1+(T$54+BS198)/100)-(T$56+CQ198)+T$58","v":61.546076838391997},{"$f":"(DP198-T$58)*((1+(U$55+CF198)/100)*(1-T$62)+T$62*((1+(U$57+DD198)/100)))/(1+(U$54+BT198)/100)-(U$56+CR198)+U$58","v":67.243439794778737},71.504163474888855,70.923664692038841,72.097522648618778,72.074752932518152,79.182133358800897,73.917752264201866,71.919229984976042,81.798951392474436,89.79844143403237,90.903823627344849]
[{"$f":"A198+1","v":131},5.8920185857012486,6.3988000753674372,-0.46609112123140228,1.2165619513004047,null,null,3.6622448096018179,2.7314497796014949,7.36036044841227,-4.3108732965704561,-0.72549755466679766,-0.61764338577358724,4.099161752732952,7.8028399799468806,-3.247132964438455,-8.1910440441011616,-5.7036246456583584,-0.15245088151999919,-0.1700304491051936,0.87553869947999452,1.0019498598669214,-3.1374464876518338,2.6067749970031038,-1.1864780157679515,0.96876249990939911,0.67597716589007106,1.9037211995258634,-0.70864858731134284,-2.5920318409174774,2.223808647846969,1.6942569685434599,-2.4950313173763039,4.3620962560876109,-8.4333365749790676,-1.895314797644577,-4.5409276515427788,4.2127052959914177,-1.5254601974714919,-1.2447491614382149,6.9346413487600511E-2,-5.3233343580831809,2.5794783629893652,-2.1177653444091282E-2,1.0860196971206879,1.98856730689695,-4.1893956574735478,2.4184555130756893,-5.9844552021276476E-2,2.233252876144598,1.7588729974590172,1.2881702609873729,-1.3712595857581578,-3.1389117464928549,1.9314242271421695,null,58.139950247143723,{"$f":"(BE199-T$58)*((1+(U$55+U199)/100)*(1-T$62)+T$62*((1+(U$57+AS199)/100)))/(1+(U$54+I199)/100)-(U$56+AG199)+U$58","v":60.711668517874926},53.496542468273937,62.587414097376204,66.869495474759702,71.751602047748946,66.334239496191827,64.424971049379735,69.008767047815113,74.261631760410395,81.911190354226932,81.316710630119744,null,null,3.6622448096018179,2.7314497796014949,7.36036044841227,-4.3108732965704561,-0.72549755466679766,-0.61764338577358724,4.099161752732952,7.8028399799468806,-3.247132964438455,-8.1910440441011616,-5.7036246456583584,-0.15245088151999919,-0.1700304491051936,0.87553869947999452,1.0019498598669214,-3.1374464876518338,2.6067749970031038,-1.1864780157679515,0.96876249990939911,0.67597716589007106,1.9037211995258634,-0.70864858731134284,-2.5920318409174774,2.223808647846969,0,-2.4950313173763039,0,-8.4333365749790676,-1.895314797644577,-4.5409276515427788,0,-1.5254601974714919,-1.2447491614382149,0,-5.3233343580831809,0,-2.1177653444091282E-2,1.0860196971206879,1.98856730689695,-4.1893956574735478,2.4184555130756893,-5.9844552021276476E-2,2.233252876144598,1.7588729974590172,1.2881702609873729,-1.3712595857581578,-3.1389117464928549,1.9314242271421695,null,59.834207215687186,{"$f":"(DP199-T$58)*((1+(U$55+CF199)/100)*(1-T$62)+T$62*((1+(U$57+DD199)/100)))/(1+(U$54+BT199)/100)-(U$56+CR199)+U$58","v":62.358785159308752},59.420351076084941,68.540549001025212,72.998536682924907,77.858042256560509,76.491026959116127,73.948372791694339,78.943410552943433,84.955446685897414,92.855537304895719,95.025868105720136]
[132,1.3577685347429864,5.7713582267528896,-4.3765613397187968,-0.94036761819395376,null,null,-0.87200524135644431,-1.7238790170600582,0.40440391680615706,3.1198030457105652,7.2888663206251367,4.0637238243982381,5.7913535813865353,7.962348413380349E-2,0.33432385926431207,-0.92569836005344786,6.9145005685125804,-4.1810588080483599,-0.79747229771974126,0.58336865507176405,-0.35190879750864301,1.4491635398951921,0.81461906717167754,-0.53381624227610303,-0.26083721629543977,-0.2566649169285613,-0.16869596058147085,0.50978716211821506,-0.31917654139462481,-1.3508131104170991,-2.2162132499439346,-0.42053403801160938,-2.9445918224872969E-2,1.2929694824979512,6.6428144548290575,4.310218433610804,3.0946618955580245,2.7874806484500367,-5.2672995823060642,1.7571153175733774,2.8378387975318144,-4.7483283662244,-2.1781072229384497,0.96199368992235423,-0.81995615351062012,1.4098916253878337,1.8417472175624037,-0.44115498242544882,0.37222557487093288,-0.97927111819467894,-4.4877497566920832E-2,-0.14810786889493577,0.56297173928958855,-1.9000134235392216,null,63.528054315434659,{"$f":"(BE200-T$58)*((1+(U$55+U200)/100)*(1-T$62)+T$62*((1+(U$57+AS200)/100)))/(1+(U$54+I200)/100)-(U$56+AG200)+U$58","v":66.36443848176755},65.924874417068253,63.986723775002503,54.519351376548926,48.33084986717482,43.268848885355972,40.585955118409771,46.139144897288958,45.272418894180809,40.210855462893583,46.384206066481518,null,null,-0.87200524135644431,-1.7238790170600582,0.40440391680615706,3.1198030457105652,7.2888663206251367,4.0637238243982381,5.7913535813865353,7.962348413380349E-2,0.33432385926431207,-0.92569836005344786,6.9145005685125804,-4.1810588080483599,-0.79747229771974126,0.58336865507176405,-0.35190879750864301,1.4491635398951921,0.81461906717167754,-0.53381624227610303,-0.26083721629543977,-0.2566649169285613,-0.16869596058147085,0.50978716211821506,-0.31917654139462481,-1.3508131104170991,-2.2162132499439346,-0.42053403801160938,-2.9445918224872969E-2,0,0,0,0,0,-5.2672995823060642,0,0,-4.7483283662244,-2.1781072229384497,0.96199368992235423,-0.81995615351062012,1.4098916253878337,1.8417472175624037,-0.44115498242544882,0.37222557487093288,-0.97927111819467894,-4.4877497566920832E-2,-0.14810786889493577,0.56297173928958855,-1.9000134235392216,null,63.528054315434659,{"$f":"(DP200-T$58)*((1+(U$55+CF200)/100)*(1-T$62)+T$62*((1+(U$57+DD200)/100)))/(1+(U$54+BT200)/100)-(U$56+CR200)+U$58","v":66.36443848176755},65.924874417068253,65.279693257500455,62.384584281514066,60.141711560997322,57.5114386217491,57.443705199277566,62.853228790307597,63.840577287746399,60.411578130771481,67.003191915058238]
[133,2.5828104027517749,6.0034299199834056,-3.8702229273774531,0.35857896467562667,null,null,0.35303662665234414,-2.6119158053238536,-2.3648241318459662,-1.0064245806262273,-0.49544746797418249,0.54578833717043018,1.1525364547614956,-4.6704191258484222,2.4356536690740684,-1.6968815052972586,7.4733189071604835,-2.6725998282114376,-0.56540060448922524,2.2710155221611519,0.52956596849029935,-1.7673321844634469,3.0878045594400447,-2.1965276540946217,3.0669494792037408,-1.708102135332763,3.5162090750896269E-2,-0.51548373981408524,0.43724130359596547,-0.61267699688152888,-1.709874837602591,3.9750169617375697,-1.5454872159563804,-0.21046546948670786,8.6521762620106291,-0.47299697369796512,1.4835516382007259,-2.039159004286919,-1.4187077827807482,-1.3170321882343332,2.1673810909665803,-3.2563940307019976,-0.87916064006886929,2.3374191077710469,-0.30173593724556858,-1.7942974898328004,3.8189482221033302,-2.6355221938420792,3.244127344852,-2.3177624324051469,0.13155812592981508,-0.10649796557911029,0.90745580908734325,-0.62716973829463829,null,62.853106938612193,{"$f":"(BE201-T$58)*((1+(U$55+U201)/100)*(1-T$62)+T$62*((1+(U$57+AS201)/100)))/(1+(U$54+I201)/100)-(U$56+AG201)+U$58","v":62.716154859613269},65.868004255620789,65.964975987719043,60.279964102166169,59.389921522790544,59.428169873022703,63.3104608211883,63.718099742720298,66.246976590192844,60.486665824376573,65.297986210226043,null,null,0.35303662665234414,-2.6119158053238536,-2.3648241318459662,-1.0064245806262273,-0.49544746797418249,0.54578833717043018,1.1525364547614956,-4.6704191258484222,2.4356536690740684,-1.6968815052972586,7.4733189071604835,-2.6725998282114376,-0.56540060448922524,2.2710155221611519,0.52956596849029935,-1.7673321844634469,3.0878045594400447,-2.1965276540946217,3.0669494792037408,-1.708102135332763,3.5162090750896269E-2,-0.51548373981408524,0.43724130359596547,-0.61267699688152888,-1.709874837602591,0,-1.5454872159563804,-0.21046546948670786,0,-0.47299697369796512,0,-2.039159004286919,-1.4187077827807482,-1.3170321882343332,0,-3.2563940307019976,-0.87916064006886929,2.3374191077710469,-0.30173593724556858,-1.7942974898328004,3.8189482221033302,-2.6355221938420792,3.244127344852,-2.3177624324051469,0.13155812592981508,-0.10649796557911029,0.90745580908734325,-0.62716973829463829,null,62.853106938612193,{"$f":"(DP201-T$58)*((1+(U$55+CF201)/100)*(1-T$62)+T$62*((1+(U$57+DD201)/100)))/(1+(U$54+BT201)/100)-(U$56+CR201)+U$58","v":66.691171821350835},69.935685340509806,69.999988433118233,73.116481443727665,71.802050316890828,73.507356615028655,77.689116713753108,77.717788894381684,80.377223466976503,75.865402163531385,80.919623915579564]
[134,-1.0124758077976361,7.8816007589327697,-0.86448884459808162,2.4373647586670497,null,null,-3.2422495838970669,-6.0198291367402188,-4.764859367184906,6.8172969180314107,-5.0016712284686573,0.93427964182636458,-0.37441946710583918,-2.6865127335311194,2.9536468030834468,-0.53640969561525242,1.6157775685133826,5.7111806509115866,1.3127702344601389,0.35714681823248196,-0.97221963791274213,2.7029651954000471,-1.7418238330665687,-0.53091663481081586,-2.4625309245176332,-1.4086225922433986,0.72647146597917533,-0.24860922298464327,0.46864266770254925,1.1332275357795165,1.2958592451767805,-1.0702736420219368,-1.9246294380073294,6.9204164356406839,-1.0389845404350622,-2.1138149678443767,-0.64745426400698447,-6.8194157819681855E-2,2.5591452996367563,1.0101397071562983,-0.97503750402446432,4.1088414079103215,1.1996251539225538,-0.81786616430585257,-1.8559200550632393,3.5006701833423532,-2.546460821278036,-0.32421541305941415,-2.4163409549532475,-1.9655437199959802,1.0775218211444211,-0.41446490491128463,3.7822447925875746E-2,1.5135505925139936,null,62.870908262889692,{"$f":"(BE202-T$58)*((1+(U$55+U202)/100)*(1-T$62)+T$62*((1+(U$57+AS202)/100)))/(1+(U$54+I202)/100)-(U$56+AG202)+U$58","v":68.294681606285636},72.574618034045287,63.696300146448273,66.966698809330296,68.534626183497522,68.20917663304013,69.188946356465962,65.674711550076779,65.128126871026808,65.58241718284566,59.277162229449985,null,null,-3.2422495838970669,-6.0198291367402188,-4.764859367184906,6.8172969180314107,-5.0016712284686573,0.93427964182636458,-0.37441946710583918,-2.6865127335311194,2.9536468030834468,-0.53640969561525242,1.6157775685133826,5.7111806509115866,1.3127702344601389,0.35714681823248196,-0.97221963791274213,2.7029651954000471,-1.7418238330665687,-0.53091663481081586,-2.4625309245176332,-1.4086225922433986,0.72647146597917533,-0.24860922298464327,0.46864266770254925,1.1332275357795165,0,-1.0702736420219368,-1.9246294380073294,0,-1.0389845404350622,-2.1138149678443767,-0.64745426400698447,-6.8194157819681855E-2,0,0,-0.97503750402446432,0,1.1996251539225538,-0.81786616430585257,-1.8559200550632393,3.5006701833423532,-2.546460821278036,-0.32421541305941415,-2.4163409549532475,-1.9655437199959802,1.0775218211444211,-0.41446490491128463,3.7822447925875746E-2,1.5135505925139936,null,64.166767508066471,{"$f":"(DP202-T$58)*((1+(U$55+CF202)/100)*(1-T$62)+T$62*((1+(U$57+DD202)/100)))/(1+(U$54+BT202)/100)-(U$56+CR202)+U$58","v":69.64876427946453},73.972908373280418,71.968422470947573,75.458214429906221,76.879932652343271,76.350783478090349,77.36730316056294,76.222125932787648,76.658158864755777,76.905787520449408,74.211667314617728]
[135,7.614250378115007,7.6437247170784515,1.0290906486301075,2.4570503707305358,null,null,5.3844766020155763,-3.612835812951301,3.7457877476539112,1.3643676384986692,5.0656063934483511,-1.0411837314737009,-4.4056465760107582,-1.9865812765465174,-4.342572306976086,9.3764540235183809,-1.5218094475174413,-3.2201692955604604,1.0748941926058206,3.2358385531200788,0.37470719036737776,-2.1758687399843861,1.3022216281969552,-0.65821149827104364,-1.1176836406895747,-2.3245186930131858,2.1518941431943706,3.7305935037370137,-0.64293248187813479,-1.3989949690948214,3.1894387384049696,4.2197765014977131,4.5549667264646523,-0.74349573963119608,-1.4673284169359806,3.6791319622194076,-4.7924188877984069,0.76038460923147255,6.7931650854201848,4.4197607025006143,0.85513093603004409,-8.4871510881648984,1.2193107659860398,4.0633591210822022,1.123166041607037,-2.7957130171532247,1.7843882883037672,-1.4518099882264721,-1.7132343434605435,-2.2374061304464785,2.2435882744841216,4.8169563155154318,-0.90734973623550119,-1.5183270812218492,null,56.446546373925287,{"$f":"(BE203-T$58)*((1+(U$55+U203)/100)*(1-T$62)+T$62*((1+(U$57+AS203)/100)))/(1+(U$54+I203)/100)-(U$56+AG203)+U$58","v":57.175900627443291},51.315052130267645,50.590753879691704,50.990254555956312,47.638668342239015,54.249925344106536,53.699851084671714,50.725364611973404,44.548214962647037,44.412907054796385,54.077336264094171,null,null,5.3844766020155763,-3.612835812951301,3.7457877476539112,1.3643676384986692,5.0656063934483511,-1.0411837314737009,-4.4056465760107582,-1.9865812765465174,-4.342572306976086,9.3764540235183809,-1.5218094475174413,-3.2201692955604604,1.0748941926058206,3.2358385531200788,0.37470719036737776,-2.1758687399843861,1.3022216281969552,-0.65821149827104364,-1.1176836406895747,-2.3245186930131858,2.1518941431943706,3.7305935037370137,-0.64293248187813479,-1.3989949690948214,0,0,0,-0.74349573963119608,-1.4673284169359806,0,-4.7924188877984069,0,0,0,0,-8.4871510881648984,1.2193107659860398,4.0633591210822022,1.123166041607037,-2.7957130171532247,1.7843882883037672,-1.4518099882264721,-1.7132343434605435,-2.2374061304464785,2.2435882744841216,4.8169563155154318,-0.90734973623550119,-1.5183270812218492,null,59.635985112330253,{"$f":"(DP203-T$58)*((1+(U$55+CF203)/100)*(1-T$62)+T$62*((1+(U$57+DD203)/100)))/(1+(U$54+BT203)/100)-(U$56+CR203)+U$58","v":64.780483895551427},63.268276721517786,62.09313322889205,62.105546596964025,62.37591289595732,69.35520716348347,69.451039193813656,74.234070552157604,71.337153313438463,72.118707003867797,82.140923136959927]
[136,4.9843254872932423,6.503427895845542,2.6944664742922377,2.0327533517315688,null,null,2.7545517111938116,1.0575016369102004,-4.0296879456010686,-7.4094218434304846,-0.72981701671638222,-2.0078766308186444,-5.2432059476785096,5.2679094653115062,-0.35082551429236353,2.834006718674158,-5.0250625212703772,1.0948839756149518,-6.5402628627088788E-2,-0.51083879553610867,1.4524867550903924,4.9974754669016797E-2,-0.39089759633340915,-1.8531897781554436,-0.62754037530628271,1.1827742691909293,-0.2612834439570566,-2.2188376088382427,-1.9013902485792453,-0.84425784095548106,4.8548145640670999,-2.1836891904788098,1.0160992669366917,-0.58257325126885995,0.10693470433147212,-5.3743081703063718,-7.9279150656359647,-0.78705554138783507,2.4584795556555434,2.444283296630493,1.078044476584155,-3.9564762102637374E-3,0.79501374698707283,-6.0104820753011712E-2,1.3206753074078825,-0.9718881472694223,7.3796406550492355E-2,-1.5346655663109381,-1.9848658255021943,2.0903505326162044,-0.2396866386407781,-2.1935496124035283,-3.5995006065427804,-0.61673546987360417,null,55.704416218251723,{"$f":"(BE204-T$58)*((1+(U$55+U204)/100)*(1-T$62)+T$62*((1+(U$57+AS204)/100)))/(1+(U$54+I204)/100)-(U$56+AG204)+U$58","v":58.233152920534344},60.456290366646016,65.584784876537938,66.326264665015017,72.206565427196324,83.221698051074895,81.602648391756716,79.489724065413029,73.652031113636184,74.378460350759042,73.431851172229756,null,null,2.7545517111938116,1.0575016369102004,-4.0296879456010686,-7.4094218434304846,-0.72981701671638222,-2.0078766308186444,-5.2432059476785096,5.2679094653115062,-0.35082551429236353,2.834006718674158,-5.0250625212703772,1.0948839756149518,-6.5402628627088788E-2,-0.51083879553610867,1.4524867550903924,4.9974754669016797E-2,-0.39089759633340915,-1.8531897781554436,-0.62754037530628271,1.1827742691909293,-0.2612834439570566,-2.2188376088382427,-1.9013902485792453,-0.84425784095548106,0,-2.1836891904788098,0,-0.58257325126885995,0,-5.3743081703063718,-7.9279150656359647,-0.78705554138783507,0,0,0,-3.9564762102637374E-3,0.79501374698707283,-6.0104820753011712E-2,1.3206753074078825,-0.9718881472694223,7.3796406550492355E-2,-1.5346655663109381,-1.9848658255021943,2.0903505326162044,-0.2396866386407781,-2.1935496124035283,-3.5995006065427804,-0.61673546987360417,null,60.559230782318821,{"$f":"(DP204-T$58)*((1+(U$55+CF204)/100)*(1-T$62)+T$62*((1+(U$57+DD204)/100)))/(1+(U$54+BT204)/100)-(U$56+CR204)+U$58","v":62.971116661569916},66.467195793979371,72.02009923780362,72.895193961391328,78.767752599828242,90.007448222749957,88.138024971244519,88.461248576049584,84.60517557112756,86.589268111654846,85.379278604512223]
[137,6.3130674173037171,8.331443914085618,2.5973088906605044,3.9825443568535475,null,null,4.0832936412042864,-5.4429796922412299,6.3253778155435159,-0.49731285985750695,-0.76042841117464999,-3.3034202086207243,-2.7806291259921814,2.3486585607623427,-4.9033919034173294,4.0453623117518944,-0.34663526428231384,-3.0102732856849066,1.7626133896129872,-0.45602599665887222,1.2850231508645882,1.2163798857225308,0.53062894558007478,0.57146019441116724,0.1076917282833012,0.18938487139759275,-1.4986330804289532,-1.6202253575944878,-0.66736019166637117,-1.7054635913853131,4.7576569804353666,1.5768906899466018,4.8849171269245417,-1.3097966405776238,1.5862206070210614,-2.22885628554475,-0.51941726223288232,-5.0312248182413679,0.92181006082901096,-0.25792142396688122,-4.3919115475955071,-0.5244611700734727,2.7448047521090517,-0.55574480957296857,2.2584134180142303,1.712806078634866,0.74775341258807404,0.87337561984746359,-0.21902985710937717,0.83708481143439273,-2.3164510230355559,-1.7227563928314207,-0.56928988040126027,-2.3594707663375645,null,56.121931678292142,{"$f":"(BE205-T$58)*((1+(U$55+U205)/100)*(1-T$62)+T$62*((1+(U$57+AS205)/100)))/(1+(U$54+I205)/100)-(U$56+AG205)+U$58","v":58.193579063032715},51.229343635055471,53.883216718861135,53.508460117775272,58.179720871253117,60.620493611554686,65.00528120179176,66.297480058718378,63.467642076358864,68.032842846942856,69.495565482808018,null,null,4.0832936412042864,-5.4429796922412299,6.3253778155435159,-0.49731285985750695,-0.76042841117464999,-3.3034202086207243,-2.7806291259921814,2.3486585607623427,-4.9033919034173294,4.0453623117518944,-0.34663526428231384,-3.0102732856849066,1.7626133896129872,-0.45602599665887222,1.2850231508645882,1.2163798857225308,0.53062894558007478,0.57146019441116724,0.1076917282833012,0.18938487139759275,-1.4986330804289532,-1.6202253575944878,-0.66736019166637117,-1.7054635913853131,0,0,0,-1.3097966405776238,0,-2.22885628554475,-0.51941726223288232,-5.0312248182413679,0,-0.25792142396688122,-4.3919115475955071,-0.5244611700734727,2.7448047521090517,-0.55574480957296857,2.2584134180142303,1.712806078634866,0.74775341258807404,0.87337561984746359,-0.21902985710937717,0.83708481143439273,-2.3164510230355559,-1.7227563928314207,-0.56928988040126027,-2.3594707663375645,null,60.879588658727506,{"$f":"(DP205-T$58)*((1+(U$55+CF205)/100)*(1-T$62)+T$62*((1+(U$57+DD205)/100)))/(1+(U$54+BT205)/100)-(U$56+CR205)+U$58","v":64.706393927553393},62.363925868841172,65.229966574362635,66.577689130148642,71.71573854599572,74.456210525048206,78.547038470020468,81.10077607770809,77.421999160832016,81.886562365474589,83.414992310990229]
[138,-4.7876135167129741,6.1102737164069225,-2.611688516521852,1.1097630851426434,null,null,-7.0173872928124048,-5.6340793505509232,1.15940905432607,1.1683832988162939,7.0547681874959141,-4.3242912387536272,-6.7908524167750679,-3.9315539161060347,2.9947028612975437,2.0732130390627717,-2.1051728780530317,-3.4667224666804328,-0.45855680806570831,0.84194945643791996,1.1966522034517384,-8.8682920411876864E-2,3.0525957666174719,-1.9961052418523373,-1.2357228024493354,0.63414517488201838,1.4780327794907109,-0.57198964966220256,-1.1550360542705187,0.20458427274003199,-0.45134042674698982,-2.6846378994805224,-0.40756972453241191,-2.768504663102382,1.406945495050091,-5.7093177090153784,-1.2518935575016692,-1.3481358065809839,1.0698536813263952,-4.0887422178009718,-4.1347405757464459,-2.0279796856253602,-0.12797651960185252,0.10203182410926792,1.0452698615811282,-0.2215074620949844,4.1892093347897799,-2.3822078547300012,-1.7300338774914186,-0.14713518890628952,1.7806322283300988,2.9857546074031793E-2,-0.61571948131929988,0.2163124122419533,null,65.97378726560386,{"$f":"(BE206-T$58)*((1+(U$55+U206)/100)*(1-T$62)+T$62*((1+(U$57+AS206)/100)))/(1+(U$54+I206)/100)-(U$56+AG206)+U$58","v":73.383686946616109},73.9344512132175,76.151138028709596,72.952804367463827,80.430346691644203,86.261214779374171,91.283129522190109,89.319667962894471,91.746422646528458,97.20218816391305,102.92849335279438,null,null,-7.0173872928124048,-5.6340793505509232,1.15940905432607,1.1683832988162939,7.0547681874959141,-4.3242912387536272,-6.7908524167750679,-3.9315539161060347,2.9947028612975437,2.0732130390627717,-2.1051728780530317,-3.4667224666804328,-0.45855680806570831,0.84194945643791996,1.1966522034517384,-8.8682920411876864E-2,3.0525957666174719,-1.9961052418523373,-1.2357228024493354,0.63414517488201838,1.4780327794907109,-0.57198964966220256,-1.1550360542705187,0.20458427274003199,-0.45134042674698982,-2.6846378994805224,-0.40756972453241191,-2.768504663102382,0,-5.7093177090153784,-1.2518935575016692,-1.3481358065809839,0,-4.0887422178009718,-4.1347405757464459,-2.0279796856253602,-0.12797651960185252,0.10203182410926792,1.0452698615811282,-0.2215074620949844,4.1892093347897799,-2.3822078547300012,-1.7300338774914186,-0.14713518890628952,1.7806322283300988,2.9857546074031793E-2,-0.61571948131929988,0.2163124122419533,null,65.97378726560386,{"$f":"(DP206-T$58)*((1+(U$55+CF206)/100)*(1-T$62)+T$62*((1+(U$57+DD206)/100)))/(1+(U$54+BT206)/100)-(U$56+CR206)+U$58","v":73.383686946616109},73.9344512132175,76.151138028709596,74.359749862513922,81.860618660405066,87.762352108621442,92.838501455965044,91.918697684387283,94.277626043685416,99.753029210777555,105.56127538487817]
[139,-4.705683818224931,4.6297471886874257,-5.5339738305719894,-1.5260986526721101,null,null,-6.9354575943243617,-2.7121409926155007,2.1550366157374379,-5.9859600369790407,1.0563776539574494,6.4537069784344592E-2,1.750329516840647,-4.5644768037241024,4.5136590022944247,-5.8668011467257104,2.7487879766149481,10.285760916040502,-1.9390833357852051,1.6781734696129149,-1.2846154424620444,-1.7755244453261163,-0.18724938683748249,3.6997724575480895E-2,-1.3439416787724676,-0.76301694114925489,-0.12445935425247345,-1.3981282442730976,-0.83140891388407745,2.7787076279443035,-3.3736257407971273,-1.922163014365907,3.2914505186583183,0.91483858266559537,0.38410657582690377,3.528910864002913,-4.1237643255348742,-4.2522954603770602,1.363111937532073,-0.22640171490363414,-0.24823989291231374,4.4735840566009735,-2.763838257416606,1.7234646036438119,-1.1383669499393392,-2.9901184770520999,1.3063921534917089E-2,0.12170856454796208,-0.9350761556451197,-1.4634771718297117,0.60784278646319501,-2.1244217664630698,-0.50825520712819772,3.49537294767714,null,67.602118680572985,{"$f":"(BE207-T$58)*((1+(U$55+U207)/100)*(1-T$62)+T$62*((1+(U$57+AS207)/100)))/(1+(U$54+I207)/100)-(U$56+AG207)+U$58","v":73.210563440979925},67.844978072952117,69.652833483144207,69.00319806426964,65.773102292035546,68.536459279477683,75.354127411428308,71.421381683886281,74.843778649425161,73.047297231053548,64.457951865908058,null,null,-6.9354575943243617,-2.7121409926155007,2.1550366157374379,-5.9859600369790407,1.0563776539574494,6.4537069784344592E-2,1.750329516840647,-4.5644768037241024,4.5136590022944247,-5.8668011467257104,2.7487879766149481,10.285760916040502,-1.9390833357852051,1.6781734696129149,-1.2846154424620444,-1.7755244453261163,-0.18724938683748249,3.6997724575480895E-2,-1.3439416787724676,-0.76301694114925489,-0.12445935425247345,-1.3981282442730976,-0.83140891388407745,2.7787076279443035,-3.3736257407971273,-1.922163014365907,0,0,0,0,-4.1237643255348742,-4.2522954603770602,0,-0.22640171490363414,-0.24823989291231374,0,-2.763838257416606,1.7234646036438119,-1.1383669499393392,-2.9901184770520999,1.3063921534917089E-2,0.12170856454796208,-0.9350761556451197,-1.4634771718297117,0.60784278646319501,-2.1244217664630698,-0.50825520712819772,3.49537294767714,null,67.602118680572985,{"$f":"(DP207-T$58)*((1+(U$55+CF207)/100)*(1-T$62)+T$62*((1+(U$57+DD207)/100)))/(1+(U$54+BT207)/100)-(U$56+CR207)+U$58","v":73.210563440979925},71.136428591610439,73.974733313538593,73.655371146035876,73.934656184953965,76.441092681269907,83.48918510925364,80.568530852989724,84.326220790718551,82.185369332870081,77.464862106722464]
[140,4.7276631953044728,10.935806839400765,3.0275758006529019,5.9887313495200942,null,null,2.497889419205042,-0.68021373211010339,5.3063552653448767,3.0964156619008874,-1.5553003011514803,4.0369333790962196,-0.90927311082673401,5.3775611314307437,-1.714813130250187,-1.5635776671370145,8.0987911073587888,-0.46665854050727673,4.3669763149281344,-0.79773546298205034,1.2013887567811494,-0.95672162156474627,2.4698666441948127,-0.73194152694996006,-0.36444298215515403,1.9310570735530135,0.25496705409973242,-1.1155032904739315,-0.5509212142514146,-1.04918306181834,5.187923890427764,-3.3106956497905236,-2.7109358755760802,5.1532964453438268,2.4693461375836883,-2.0190075383126942,3.4794908378823663,7.7034799548480999,1.8228285768264179,-4.6570707420586661,5.6349479975246606,-3.4342073020134096,4.7509917447755985,-0.92442015698133395,1.9233608820356467,-0.55257811619899844,2.2997863595045862,-0.75328919753925161,-0.63783869486896017,2.6507264942872757,0.13055101737022667,-1.4014368702239384,0.61263923833628975,-0.99866759076918643,null,57.658154209691496,{"$f":"(BE208-T$58)*((1+(U$55+U208)/100)*(1-T$62)+T$62*((1+(U$57+AS208)/100)))/(1+(U$54+I208)/100)-(U$56+AG208)+U$58","v":61.827041074352231},62.716105055635722,55.761998620820769,55.863605266545775,55.821986206635621,52.967551659249359,44.224006909656389,43.625188799830866,48.840044305377916,40.254359962964102,43.932792816895336,null,null,2.497889419205042,-0.68021373211010339,5.3063552653448767,3.0964156619008874,-1.5553003011514803,4.0369333790962196,-0.90927311082673401,5.3775611314307437,-1.714813130250187,-1.5635776671370145,8.0987911073587888,-0.46665854050727673,4.3669763149281344,-0.79773546298205034,1.2013887567811494,-0.95672162156474627,2.4698666441948127,-0.73194152694996006,-0.36444298215515403,1.9310570735530135,0.25496705409973242,-1.1155032904739315,-0.5509212142514146,-1.04918306181834,0,-3.3106956497905236,-2.7109358755760802,0,0,-2.0190075383126942,0,0,0,-4.6570707420586661,0,-3.4342073020134096,4.7509917447755985,-0.92442015698133395,1.9233608820356467,-0.55257811619899844,2.2997863595045862,-0.75328919753925161,-0.63783869486896017,2.6507264942872757,0.13055101737022667,-1.4014368702239384,0.61263923833628975,-0.99866759076918643,null,62.846078100119257,{"$f":"(DP208-T$58)*((1+(U$55+CF208)/100)*(1-T$62)+T$62*((1+(U$57+DD208)/100)))/(1+(U$54+BT208)/100)-(U$56+CR208)+U$58","v":66.942571261851612},67.659510605870281,65.680114294100477,68.614713474275533,67.953902662837038,68.57005977573138,67.029977784981213,68.576287779653725,73.747745013421337,68.919808581075685,72.318831782985285]
[141,0.81724933825703006,4.853633942887452,-3.1104589253000654,-1.1739558324453065,null,null,-1.4125244378424007,-1.3787233081394272,2.1403374691059609,0.14087673909877196,4.9985027790385743,7.5674387230114677,-0.41999471674953459,7.7662283498446927,-4.9995411310686153,-1.3391512784122126,2.0064007168656346,-6.2379433795004013,-1.7151965815851788,0.85943342414199897,-0.41017866723747254,-1.4607151936093512,2.5356527586548516,2.8375341482645418,1.2750796574810632,1.9886014782346315,-0.63798580848701558,-2.6492110663048591,1.9086511032613771,4.8140813600974575,-0.95011083552520326,1.2534687134297318,3.1105353912593663,-1.1315564640910059,4.3693478919840327,6.3510139285435336,3.0033900786047472,4.4720248470163408,0.99144885734869836,0.58535237223303982,2.3036520832638399,8.3653982996326501,-2.4116954371898025,0.60656470013237351,-0.19864949247014185,-0.72298970969631016,3.2636054087110917,3.4869566100126397,1.2814553745554453,3.1050736420277083,-1.4262764618145232,-2.6804453385207321,2.2025088282446488,4.6561043883462903,null,62.274260402773322,{"$f":"(BE209-T$58)*((1+(U$55+U209)/100)*(1-T$62)+T$62*((1+(U$57+AS209)/100)))/(1+(U$54+I209)/100)-(U$56+AG209)+U$58","v":63.142568021943021},58.816936825549035,59.688036251133575,54.713589765442087,46.642194371161665,44.843643270704909,38.80841079414202,39.742743950232985,39.119598781958828,37.292020943724346,33.408139458310785,null,null,-1.4125244378424007,-1.3787233081394272,2.1403374691059609,0.14087673909877196,4.9985027790385743,7.5674387230114677,-0.41999471674953459,7.7662283498446927,-4.9995411310686153,-1.3391512784122126,2.0064007168656346,-6.2379433795004013,-1.7151965815851788,0.85943342414199897,-0.41017866723747254,-1.4607151936093512,2.5356527586548516,2.8375341482645418,1.2750796574810632,1.9886014782346315,-0.63798580848701558,-2.6492110663048591,1.9086511032613771,4.8140813600974575,-0.95011083552520326,0,0,-1.1315564640910059,0,0,0,0,0,0,0,0,-2.4116954371898025,0.60656470013237351,-0.19864949247014185,-0.72298970969631016,3.2636054087110917,3.4869566100126397,1.2814553745554453,3.1050736420277083,-1.4262764618145232,-2.6804453385207321,2.2025088282446488,4.6561043883462903,null,62.274260402773322,{"$f":"(DP209-T$58)*((1+(U$55+CF209)/100)*(1-T$62)+T$62*((1+(U$57+DD209)/100)))/(1+(U$54+BT209)/100)-(U$56+CR209)+U$58","v":64.396036735372746},63.152112413747254,63.972926687536237,63.280287054207612,61.189636089140258,62.568203439286556,60.116807574334452,62.787600496694139,62.347243172532615,62.734238221420682,69.955070910145352]
[142,-2.914932699886414,5.0797149422110293,-6.8242727949979498,-0.79084061220470914,null,null,-5.1447064759858447,-4.212697959994105,0.16909778673099662,-0.65516044548327645,-4.8801831475586228,-5.1109010700678894,2.4649781012252321,1.2982086971991027,-1.1210641975914106,-4.5803513744631541E-2,-6.4137452296437454,-8.4542049025992885,-1.4891155822616016,0.85990396334873598,-0.18245711627229699,-0.37766298360431705,-0.54441465219594676,-0.30724445100257913,0.86247696804617657,-0.47820629526545222,-1.8635350547630516,-0.43296773726414006,-3.1389108859688939,-3.0555627725133703,-4.6639247052230877,-0.89466836620798507,0.13481970720426917,0.59447473543058282,0.53047992934638244,-1.5144813740087155,9.4793800227206333,-1.367834964793889,-1.1426542159908331,-0.64567498525902778,-2.4978017535336043,-2.4542699207845544,-2.0285802169492051,0.97413112748111153,-0.2005665657681226,-0.97130763033115908,-1.2043935309153631,-1.0479517767802615,0.77353300693377514,0.4950962605939373,-1.5958920280272992,-1.1945497243650665,-4.3775757588308162,-4.166061780693993,null,68.20957648775088,{"$f":"(BE210-T$58)*((1+(U$55+U210)/100)*(1-T$62)+T$62*((1+(U$57+AS210)/100)))/(1+(U$54+I210)/100)-(U$56+AG210)+U$58","v":73.321853853188514},73.120350430292362,72.838773360527796,75.614792827084983,80.65885236554459,70.266512193421647,71.147053545599661,72.200009765355702,72.600938286187983,77.214309991463608,83.716081478850029,null,null,-5.1447064759858447,-4.212697959994105,0.16909778673099662,-0.65516044548327645,-4.8801831475586228,-5.1109010700678894,2.4649781012252321,1.2982086971991027,-1.1210641975914106,-4.5803513744631541E-2,-6.4137452296437454,-8.4542049025992885,-1.4891155822616016,0.85990396334873598,-0.18245711627229699,-0.37766298360431705,-0.54441465219594676,-0.30724445100257913,0.86247696804617657,-0.47820629526545222,-1.8635350547630516,-0.43296773726414006,-3.1389108859688939,-3.0555627725133703,-4.6639247052230877,-0.89466836620798507,0,0,0,-1.5144813740087155,0,-1.367834964793889,-1.1426542159908331,-0.64567498525902778,-2.4978017535336043,-2.4542699207845544,-2.0285802169492051,0.97413112748111153,-0.2005665657681226,-0.97130763033115908,-1.2043935309153631,-1.0479517767802615,0.77353300693377514,0.4950962605939373,-1.5958920280272992,-1.1945497243650665,-4.3775757588308162,-4.166061780693993,null,68.20957648775088,{"$f":"(DP210-T$58)*((1+(U$55+CF210)/100)*(1-T$62)+T$62*((1+(U$57+DD210)/100)))/(1+(U$54+BT210)/100)-(U$56+CR210)+U$58","v":73.321853853188514},73.255170137496634,73.567900611095837,76.902252411607023,81.997460874608322,81.057839876117797,81.766213390922246,82.711128762430732,82.981930057549704,87.813445199581636,94.794365788315503]
[143,9.8178080485491055,6.8088716424027478,-3.2022934622959642,1.6355828205704319,null,null,7.5880342724496748,2.1075074026952718,-4.0774647787294409,5.0728342361988483,-0.63805664429973508,-1.6806824651876282,4.1337942380114896,5.2728235881637158,8.7630561636670024,-0.25207756644344403,-3.5590730878274277,-2.0173708119299141,0.24004111793011695,-2.4118949121284317E-2,1.950543485895432,3.813410469634448,2.9874398896448184,0.14578042630518073,1.2252640999286157,-0.36634419652273564,1.0500808069227618,1.5342285561590749,-0.7875326844183963,-1.7081914686644364,-1.0419453725211021,-1.897855133810797,2.1904841088186329,5.2065550024564242,-0.90137547773770965,5.0097336909002559,2.3252839826317357,2.3395291508871603,4.9394558144931313,5.4873256114733477,-2.1791086182691366,-7.8790726126109742,0.39784321582593596,0.16346321646967144,0.3013545186779143,5.4956973866974632,3.6374633039752506,-0.68739424303766261,1.8124616664874542,0.17372933859931883,2.177285524511122,0.99510321858418993,-1.9054951170913523,-1.5808139287417939,null,59.232174858681852,{"$f":"(BE211-T$58)*((1+(U$55+U211)/100)*(1-T$62)+T$62*((1+(U$57+AS211)/100)))/(1+(U$54+I211)/100)-(U$56+AG211)+U$58","v":61.010816245389435},61.963795040489991,56.99678819114888,60.533997426863138,56.62280575983376,53.410671396485185,48.920023576250095,41.427550853330267,36.963366456356887,40.335348123968465,48.809366902791162,null,null,7.5880342724496748,2.1075074026952718,-4.0774647787294409,5.0728342361988483,-0.63805664429973508,-1.6806824651876282,4.1337942380114896,5.2728235881637158,8.7630561636670024,-0.25207756644344403,-3.5590730878274277,-2.0173708119299141,0.24004111793011695,-2.4118949121284317E-2,1.950543485895432,3.813410469634448,2.9874398896448184,0.14578042630518073,1.2252640999286157,-0.36634419652273564,1.0500808069227618,1.5342285561590749,-0.7875326844183963,-1.7081914686644364,-1.0419453725211021,-1.897855133810797,0,0,-0.90137547773770965,0,0,0,0,0,-2.1791086182691366,-7.8790726126109742,0.39784321582593596,0.16346321646967144,0.3013545186779143,5.4956973866974632,3.6374633039752506,-0.68739424303766261,1.8124616664874542,0.17372933859931883,2.177285524511122,0.99510321858418993,-1.9054951170913523,-1.5808139287417939,null,59.232174858681852,{"$f":"(DP211-T$58)*((1+(U$55+CF211)/100)*(1-T$62)+T$62*((1+(U$57+DD211)/100)))/(1+(U$54+BT211)/100)-(U$56+CR211)+U$58","v":61.010816245389435},64.154279149308621,64.387938808120751,68.198756825199538,69.364228134035997,68.119114777681119,65.186032686969554,61.546042941884934,62.766452863593251,66.554345315398578,75.009810656337791]
[144,5.1489961493322554,5.4651804254648741,-4.6013155755126984,0.38729691732652893,null,null,2.9192223732328246,-1.9297153731196777,0.73428819407997059,0.97722948333178605,-3.1205193759597702,5.5033165322847735,6.509983753510558,-2.7646589764075085,-7.8766276759103766,2.1673736190084858,-2.7972925980298742,6.0004958405625404,-1.1036500990077567,1.2719006860502926,-1.4211386872364784E-2,0.84394972712622351,-1.6596043991975229,-0.27637836873074662,-7.3727578339097377E-2,0.58610510307810948,-1.5631384652146014,2.394211679853818,0.57183776922004714,-0.30247782706923054,-2.4409674857378363,0.33688563199723376,2.5747247387114642,5.5698691519273797,-3.6801383263470413,1.5701725870196852,2.7564973988404904,4.2336467716258479,-0.3255357552954381,3.1439436402176284,0.17614318016777264,3.0470493665129599,-0.85044268741796702,2.1096179060195208,-0.60757768730116857,0.69893018910014781,-2.8040019415178712,0.46820452179983896,1.1880849960259832,0.34203395893351285,-3.0691897155800572,3.1314004970403584,9.4879341477049683E-2,-0.30567843659941119,null,62.18909266444264,{"$f":"(BE212-T$58)*((1+(U$55+U212)/100)*(1-T$62)+T$62*((1+(U$57+AS212)/100)))/(1+(U$54+I212)/100)-(U$56+AG212)+U$58","v":64.950193763023549},61.879651926945428,56.55719260498423,61.163120375618909,57.001370563229642,51.724890316080398,49.452856470227083,52.898011950171103,50.475242337602744,52.180329818055021,46.634106418125356,null,null,2.9192223732328246,-1.9297153731196777,0.73428819407997059,0.97722948333178605,-3.1205193759597702,5.5033165322847735,6.509983753510558,-2.7646589764075085,-7.8766276759103766,2.1673736190084858,-2.7972925980298742,6.0004958405625404,-1.1036500990077567,1.2719006860502926,-1.4211386872364784E-2,0.84394972712622351,-1.6596043991975229,-0.27637836873074662,-7.3727578339097377E-2,0.58610510307810948,-1.5631384652146014,2.394211679853818,0.57183776922004714,-0.30247782706923054,-2.4409674857378363,0,0,0,-3.6801383263470413,0,0,0,-0.3255357552954381,0,0,0,-0.85044268741796702,2.1096179060195208,-0.60757768730116857,0.69893018910014781,-2.8040019415178712,0.46820452179983896,1.1880849960259832,0.34203395893351285,-3.0691897155800572,3.1314004970403584,9.4879341477049683E-2,-0.30567843659941119,null,62.18909266444264,{"$f":"(DP212-T$58)*((1+(U$55+CF212)/100)*(1-T$62)+T$62*((1+(U$57+DD212)/100)))/(1+(U$54+BT212)/100)-(U$56+CR212)+U$58","v":65.287079395020783},64.787586273707859,65.027548253510787,69.686267963735361,66.641765367149731,63.569229250513906,65.849315634412548,70.148379758203319,70.899740815662867,73.306248178791762,69.507115807535442]
[145,5.7164671123526816,8.4066797994897264,1.9863839118431903,3.35603828032417,null,null,3.4866933362532508,3.4450954323049929,-4.6540467170513375,0.98746606259216829,-0.13162090991749675,1.4849271752816451,7.1136967258466273,-1.4426098645795371,-0.28662727839485824,-1.7203161078342355,6.5086012578226002,-0.43436344237087976,1.8378492750170956,-1.7440955277069659,0.81710684122399435,1.0540392279899296,-1.486615916293192,-0.41184675419703165,1.3796132723043133,0.461381161388843,1.2334325867359031,-4.4752906010113724,3.2527275864167517,-0.29178012587114743,4.1467320016180524,0.19995883200180264,2.2814432476897561,-0.20313085376192763,-4.7080625871198576,-3.7598960098110235,3.1551523671972936,0.62511181541361927,7.0400414146480568,-4.845919493706619,4.3742650281037418,-4.7220635123208421,2.1182986755796742,-2.1577387922535989,-2.3019023356023682E-2,1.783724912037475,-1.1821904498403353,-0.68811710633342216,2.2778486547501045,5.7998012165230595E-2,1.3342161665693462,-5.3646539792093328,3.6018920649084123,-0.24375839129786059,null,56.850504870936071,{"$f":"(BE213-T$58)*((1+(U$55+U213)/100)*(1-T$62)+T$62*((1+(U$57+AS213)/100)))/(1+(U$54+I213)/100)-(U$56+AG213)+U$58","v":54.874486305365643},55.421728683203007,56.261783659092778,60.836011092643787,63.761468039742091,58.078599768314824,58.713438706180312,52.91346190237622,56.512827303708846,50.997303237903886,56.205802352633356,null,null,3.4866933362532508,3.4450954323049929,-4.6540467170513375,0.98746606259216829,-0.13162090991749675,1.4849271752816451,7.1136967258466273,-1.4426098645795371,-0.28662727839485824,-1.7203161078342355,6.5086012578226002,-0.43436344237087976,1.8378492750170956,-1.7440955277069659,0.81710684122399435,1.0540392279899296,-1.486615916293192,-0.41184675419703165,1.3796132723043133,0.461381161388843,1.2334325867359031,-4.4752906010113724,3.2527275864167517,-0.29178012587114743,0,0,0,-0.20313085376192763,-4.7080625871198576,-3.7598960098110235,0,0,0,-4.845919493706619,0,-4.7220635123208421,2.1182986755796742,-2.1577387922535989,-2.3019023356023682E-2,1.783724912037475,-1.1821904498403353,-0.68811710633342216,2.2778486547501045,5.7998012165230595E-2,1.3342161665693462,-5.3646539792093328,3.6018920649084123,-0.24375839129786059,null,60.997236872554126,{"$f":"(DP213-T$58)*((1+(U$55+CF213)/100)*(1-T$62)+T$62*((1+(U$57+DD213)/100)))/(1+(U$54+BT213)/100)-(U$56+CR213)+U$58","v":58.962294223819235},61.994912471212714,62.863816560216975,67.351574263829107,70.12161620553934,67.268108412261086,68.633514460367209,69.981082511739501,72.957724968648577,71.290253275765068,76.443040221822187]
[146,1.8323117912681413,8.2094004014712709,2.9665868762359509,2.7540094908986745,null,null,-0.39746198483128947,9.8358773009128591,2.7819713092791671,2.384982278368323,5.1563839856625204,9.4551982387001576E-2,-2.1313784540989498,10.847810014715595,-2.9023901102763712,0.19899727556077229,0.79996364246684992,3.2045829082749124,1.6405698769986401,0.58943201772816689,0.49147481875326982,-1.7309393164489428E-2,1.1512267474474385,-0.24318916574296789,1.9744156702857314,0.7714392147036051,1.2037073782608019,-2.4892694572499829,-1.3459624756372541,-0.85090986651958467,5.126934966010813,0.58270314466070716,4.7916155808306007,3.6225889122768833,2.5092070954496473,-0.29640059536566721,4.9772489584971407,1.9449994367256669,-1.5182113297821411,-8.9699405897045068,0.64366211944484308,-0.9447070904197945,1.5162698861541786,1.8140162284029946,3.1630206809564854E-2,0.17555406035349952,2.2043343496926884,-0.52372266972868431,1.8544795974356469,2.0634324281753598,0.95015967274483404,-2.6473892523083173,-1.5193115828122161,-1.0359761144700299,null,57.648915161389745,{"$f":"(BE214-T$58)*((1+(U$55+U214)/100)*(1-T$62)+T$62*((1+(U$57+AS214)/100)))/(1+(U$54+I214)/100)-(U$56+AG214)+U$58","v":53.963799205286364},48.094126853391479,43.853406402419125,40.537398450726023,41.056728085644238,38.136580270294267,33.673163182521776,36.930195862593266,45.425877761492941,44.253654167638892,43.975430654758362,null,null,-0.39746198483128947,9.8358773009128591,2.7819713092791671,2.384982278368323,5.1563839856625204,9.4551982387001576E-2,-2.1313784540989498,10.847810014715595,-2.9023901102763712,0.19899727556077229,0.79996364246684992,3.2045829082749124,1.6405698769986401,0.58943201772816689,0.49147481875326982,-1.7309393164489428E-2,1.1512267474474385,-0.24318916574296789,1.9744156702857314,0.7714392147036051,1.2037073782608019,-2.4892694572499829,-1.3459624756372541,-0.85090986651958467,0,0,0,0,0,-0.29640059536566721,0,0,-1.5182113297821411,-8.9699405897045068,0,-0.9447070904197945,1.5162698861541786,1.8140162284029946,3.1630206809564854E-2,0.17555406035349952,2.2043343496926884,-0.52372266972868431,1.8544795974356469,2.0634324281753598,0.95015967274483404,-2.6473892523083173,-1.5193115828122161,-1.0359761144700299,null,62.77585012740056,{"$f":"(DP214-T$58)*((1+(U$55+CF214)/100)*(1-T$62)+T$62*((1+(U$57+DD214)/100)))/(1+(U$54+BT214)/100)-(U$56+CR214)+U$58","v":59.235166696227999},58.028360095533081,57.191649959831373,55.946790700460937,56.324435594621704,58.917967108160724,54.626333197663882,58.611135500724068,66.431348375092767,65.35385893462842,64.165944677997715]
[147,1.0727638764548519E-2,3.0161776511790039,-8.1874445219794758,-2.4751374656562612,null,null,-2.2190461373348822,-6.3161219932814365,3.8839604669032211,0.79512109369081463,-7.539009329086185,-5.7600361349176517,-3.5109529740961634,4.0223248779850147,-0.79340995982908336,-2.0127001613033109,3.9408056271038445,-2.7498760832609124,-3.5526528732936269,-1.4270090617186657,0.80471566933297112,-0.99075329578910054,-1.2075930592989481,-1.0292921302964428,1.0014427922510496,0.44763680184154708,0.57796337633495831,1.6250727857537157,-0.2344188494238777,-1.6730209279502732,-6.0270964322046137,-3.369745971262069,0.75349148215782602,-5.0641073869389839,-3.318768447042169,0.55354688779258687,-1.0332589059746828,5.8772460864706133,-6.3460672882882623,-1.1786870911681784,5.0316600984304438,1.8746538358770271,-3.712877070400757,-2.2969366701113167,1.2212961968323774,-0.1472913330901231,-1.638823479535763,-0.74815326974442087,0.32582421892640334,0.71486273096178277,0.40926821944277769,2.1366697228094624,-0.48858105576553146,-2.345052376818646,null,66.9552076700448,{"$f":"(BE215-T$58)*((1+(U$55+U215)/100)*(1-T$62)+T$62*((1+(U$57+AS215)/100)))/(1+(U$54+I215)/100)-(U$56+AG215)+U$58","v":74.011644496134636},71.552490881698816,76.13295589021385,84.61011576222927,88.399983155818063,93.272293624377838,84.685627701257133,92.313152111408471,97.217301641396588,88.530387584131148,87.484927737673402,null,null,-2.2190461373348822,-6.3161219932814365,3.8839604669032211,0.79512109369081463,-7.539009329086185,-5.7600361349176517,-3.5109529740961634,4.0223248779850147,-0.79340995982908336,-2.0127001613033109,3.9408056271038445,-2.7498760832609124,-3.5526528732936269,-1.4270090617186657,0.80471566933297112,-0.99075329578910054,-1.2075930592989481,-1.0292921302964428,1.0014427922510496,0.44763680184154708,0.57796337633495831,1.6250727857537157,-0.2344188494238777,-1.6730209279502732,-6.0270964322046137,-3.369745971262069,0,-5.0641073869389839,-3.318768447042169,0,-1.0332589059746828,0,-6.3460672882882623,-1.1786870911681784,0,0,-3.712877070400757,-2.2969366701113167,1.2212961968323774,-0.1472913330901231,-1.638823479535763,-0.74815326974442087,0.32582421892640334,0.71486273096178277,0.40926821944277769,2.1366697228094624,-0.48858105576553146,-2.345052376818646,null,66.9552076700448,{"$f":"(DP215-T$58)*((1+(U$55+CF215)/100)*(1-T$62)+T$62*((1+(U$57+DD215)/100)))/(1+(U$54+BT215)/100)-(U$56+CR215)+U$58","v":74.011644496134636},72.305982363856643,76.876892709547462,85.399685008978423,89.77880083808563,94.701435535483867,91.940335840766849,99.625556407794207,104.77872642205483,100.78585690162483,101.64414567139625]
[148,11.687638279230327,10.851574243619394,4.6959267419018982,6.5578814317556269,null,null,9.4578645031308959,6.3038507087437727,-6.7466995418596909E-4,-2.8119731897276945,-4.0644502654300352,3.0390100356051502,0.72722286749802079,-0.94701607961792433,1.7304019837834179,-7.3853988672096582,-1.5708269000703807,2.2687090396512675,4.2827437191467634,3.2426109922561448,1.492574798008361,-0.98841548729043271,0.91731629155231964,1.6192377853929294,-0.91739357792772669,-1.5481370703207062,4.3384061598832453,-2.4372815045031233,0.38400765671692927,1.7143521654096645,6.8562748316767603,8.0135643183435334,3.9640197624236011,0.64686490596673307,-2.8550757918602461,4.9908588001892813,0.56262500835856954,-1.5719850548092458,4.821072901228673,-4.0839927724672425,0.59431011038575043,2.6018735158256248,5.3201418270111311,4.3196616052610253,0.87844275270485794,-1.1440286414177085,0.19089433227775854,1.9786605317888315,-1.2709753097837977,-1.4665388847137224,5.3996350087202227,-3.1155156199819025,-2.9518922818861482E-2,2.4388676850450697,null,52.730562519269874,{"$f":"(BE216-T$58)*((1+(U$55+U216)/100)*(1-T$62)+T$62*((1+(U$57+AS216)/100)))/(1+(U$54+I216)/100)-(U$56+AG216)+U$58","v":44.689336969502698},41.367212599740753,41.782552505188669,46.99043651718123,41.869748452347324,41.07842465112109,42.860980158016559,39.741730665435639,46.083836227128174,46.643451741098573,44.410511413433603,null,null,9.4578645031308959,6.3038507087437727,-6.7466995418596909E-4,-2.8119731897276945,-4.0644502654300352,3.0390100356051502,0.72722286749802079,-0.94701607961792433,1.7304019837834179,-7.3853988672096582,-1.5708269000703807,2.2687090396512675,4.2827437191467634,3.2426109922561448,1.492574798008361,-0.98841548729043271,0.91731629155231964,1.6192377853929294,-0.91739357792772669,-1.5481370703207062,4.3384061598832453,-2.4372815045031233,0.38400765671692927,1.7143521654096645,0,0,0,0,-2.8550757918602461,0,0,-1.5719850548092458,0,-4.0839927724672425,0,0,5.3201418270111311,4.3196616052610253,0.87844275270485794,-1.1440286414177085,0.19089433227775854,1.9786605317888315,-1.2709753097837977,-1.4665388847137224,5.3996350087202227,-3.1155156199819025,-2.9518922818861482E-2,2.4388676850450697,null,59.586837350946631,{"$f":"(DP216-T$58)*((1+(U$55+CF216)/100)*(1-T$62)+T$62*((1+(U$57+DD216)/100)))/(1+(U$54+BT216)/100)-(U$56+CR216)+U$58","v":59.333776655069073},60.130346317520761,61.505575375742879,67.580890638407098,67.129117726029392,66.342176384142945,67.869762364525826,70.225175986846509,77.86246905285374,79.396210624244546,79.581405332025653]
[149,5.9609288958580571,5.539551611447779,-3.1978264601575876,0.52350798017646405,null,null,3.7311551197586263,-5.9863203052437335,1.0907591829071421,-3.3754939363204337,1.4107141546190047,-4.4626136359596495,-3.5635418675061548,-8.5536602823260637,-0.51388492092330651,-2.8111067389882032,8.646173255161699,-5.545557383329597,-1.0292789130248519,-0.10443165953542977,-7.5433559004493667E-2,-0.86122731512410766,1.0435492825105692,-2.709840439896658,-2.2393436850900006,-0.32682430782740646,0.52409908455731191,-2.5858756836200101,-8.9698669719437518E-2,2.09789358479307,-1.0374783703827255,-1.8836798722562165E-2,-6.1099007963531005,2.8891214593940262,1.1760621284942283,1.1440644640761191,-3.0714679579311746,0.57526444932132303,5.5689232697974695,-6.4312529193941277,4.1349288966716182,2.0255729269605016,-0.71423162456803191,-0.45954650665077457,-0.31348815875884317,-1.5350521590357704,0.94598746172419523,-3.4098078293108278,-3.0889797930632508,-1.1057480313815189,7.4275536087960337E-2,-3.0639061837763695,1.4133221813009607,1.06261192037745,null,60.447391380565556,{"$f":"(BE217-T$58)*((1+(U$55+U217)/100)*(1-T$62)+T$62*((1+(U$57+AS217)/100)))/(1+(U$54+I217)/100)-(U$56+AG217)+U$58","v":64.725010257255889},70.228543901582725,69.147782632041654,68.16872938787067,68.207944861087853,72.193272629564888,77.62605858267419,72.916555124212209,79.617814862611453,70.32286832958016,73.544128843300527,null,null,3.7311551197586263,-5.9863203052437335,1.0907591829071421,-3.3754939363204337,1.4107141546190047,-4.4626136359596495,-3.5635418675061548,-8.5536602823260637,-0.51388492092330651,-2.8111067389882032,8.646173255161699,-5.545557383329597,-1.0292789130248519,-0.10443165953542977,-7.5433559004493667E-2,-0.86122731512410766,1.0435492825105692,-2.709840439896658,-2.2393436850900006,-0.32682430782740646,0.52409908455731191,-2.5858756836200101,-8.9698669719437518E-2,2.09789358479307,-1.0374783703827255,-1.8836798722562165E-2,-6.1099007963531005,0,0,0,-3.0714679579311746,0,0,-6.4312529193941277,0,0,-0.71423162456803191,-0.45954650665077457,-0.31348815875884317,-1.5350521590357704,0.94598746172419523,-3.4098078293108278,-3.0889797930632508,-1.1057480313815189,7.4275536087960337E-2,-3.0639061837763695,1.4133221813009607,1.06261192037745,null,60.447391380565556,{"$f":"(DP217-T$58)*((1+(U$55+CF217)/100)*(1-T$62)+T$62*((1+(U$57+DD217)/100)))/(1+(U$54+BT217)/100)-(U$56+CR217)+U$58","v":64.725010257255889},70.228543901582725,72.036904091435687,72.217423130580244,73.437152908414518,77.441973130120644,83.850608384015217,84.729635219690735,91.371201419367395,85.341964480675742,91.597232275085659]
[150,3.2424834923412162,6.5725560866645223,1.9006237345371408,0.74647010444768802,null,null,1.0127097162417855,0.68344942821167987,-4.1974396830168743,11.197925489562529,3.5166244654183982,-3.7590763359265353,-3.2963930594948727,-0.51837516376327875,-2.5044076140286635,-5.6900833511410589,-1.1985985647368786,1.1567709886824584,3.7255621918914628E-3,-0.26996142531789058,0.66649898201725044,0.97055961096193943,8.4683808339704569E-2,0.17046164331101465,-1.3930476164577259,2.8310987468894915,0.467104436123158,8.4802897847263914E-2,-0.34195672126291043,-0.23753557832665262,4.060971824312003,-1.8693833077644904,-2.9807305408311224,4.7056767375878223,-2.1246206792934794,3.4652107497961877,-2.5738624928012221,4.0269939417713534,0.3133582049342678,5.7208750405042119,-0.11730267142770501,3.1313851997437085,-0.49126950029680794,-7.2930132071995057E-2,0.48334880347723685,2.2722316214991585,1.038284556543555,-1.0897631244065844,-2.0540621824682868,3.1510402525998504,-0.16014544346980153,-0.70306121130216748,-0.95466234348642331,-0.24303723840587588,null,56.986392510386381,{"$f":"(BE218-T$58)*((1+(U$55+U218)/100)*(1-T$62)+T$62*((1+(U$57+AS218)/100)))/(1+(U$54+I218)/100)-(U$56+AG218)+U$58","v":59.403042031926347},65.315147504631284,55.7596422636705,56.919958686367423,55.562185532045056,59.372207081302768,57.668001796963907,59.171221171410508,56.941021394583849,57.681312869996873,54.18089149471097,null,null,1.0127097162417855,0.68344942821167987,-4.1974396830168743,11.197925489562529,3.5166244654183982,-3.7590763359265353,-3.2963930594948727,-0.51837516376327875,-2.5044076140286635,-5.6900833511410589,-1.1985985647368786,1.1567709886824584,3.7255621918914628E-3,-0.26996142531789058,0.66649898201725044,0.97055961096193943,8.4683808339704569E-2,0.17046164331101465,-1.3930476164577259,2.8310987468894915,0.467104436123158,8.4802897847263914E-2,-0.34195672126291043,-0.23753557832665262,0,-1.8693833077644904,-2.9807305408311224,0,-2.1246206792934794,0,-2.5738624928012221,0,0,0,-0.11730267142770501,0,-0.49126950029680794,-7.2930132071995057E-2,0.48334880347723685,2.2722316214991585,1.038284556543555,-1.0897631244065844,-2.0540621824682868,3.1510402525998504,-0.16014544346980153,-0.70306121130216748,-0.95466234348642331,-0.24303723840587588,null,61.047364334698386,{"$f":"(DP218-T$58)*((1+(U$55+CF218)/100)*(1-T$62)+T$62*((1+(U$57+DD218)/100)))/(1+(U$54+BT218)/100)-(U$56+CR218)+U$58","v":63.383570769582846},69.485711135412245,64.291305388793987,65.208168050260724,67.5433961146028,71.479853300156734,74.160721619618386,76.328472242227505,80.669116863164788,81.410463612486282,80.623023778099295]
[151,-2.4573789324785889,3.6514645871904317,-7.9372624650884731,-2.6408526687771205,null,null,-4.6871527085780196,4.3211691119617974,-2.6680226718464999,0.30146759152931901,0.19358644648465795,11.496276831226705,2.5433797412710222,-6.7683273308164118,2.13158622962262,2.0226203078894178,-6.0162392476705664,-11.054496397094162,-2.9173659372821992,0.12529754202397125,-3.5600404051135861,-1.5243699137392985,-2.6690566034894827,1.9303971307199657,0.35313416165151512,-2.8887820448658532,1.5776484341177515,0.81815163836800409,-1.4670167357890413,0.38799186756991944,-5.776914375313611,1.2905582449571682,-3.6711630065730754,-1.7735255244329355,1.7279550332018925,3.2473265398344893,3.2997050630298164,-6.9346911359820513,6.6573955075655569,2.0043829427076432,-2.2503758962540443,-3.6382712338649839,-3.8785922735216163,-0.12136349222184539,-3.8017139043270651,-1.4436602924999871,-2.7529416887208993,2.8116436449915776,0.68862374875699817,-3.9039664264855176,1.8068127162937324,0.70658519866213276,-2.1000418977418929,-1.0315061333076339,null,68.123367267009726,{"$f":"(BE219-T$58)*((1+(U$55+U219)/100)*(1-T$62)+T$62*((1+(U$57+AS219)/100)))/(1+(U$54+I219)/100)-(U$56+AG219)+U$58","v":65.056119613318472},68.256963308551946,69.264872422465046,66.109218908574888,58.10676295089786,54.160505164229278,63.216004250651764,56.665976134886847,54.389938997668594,59.254962309798998,69.857842069899789,null,null,-4.6871527085780196,4.3211691119617974,-2.6680226718464999,0.30146759152931901,0.19358644648465795,11.496276831226705,2.5433797412710222,-6.7683273308164118,2.13158622962262,2.0226203078894178,-6.0162392476705664,-11.054496397094162,-2.9173659372821992,0.12529754202397125,-3.5600404051135861,-1.5243699137392985,-2.6690566034894827,1.9303971307199657,0.35313416165151512,-2.8887820448658532,1.5776484341177515,0.81815163836800409,-1.4670167357890413,0.38799186756991944,-5.776914375313611,0,-3.6711630065730754,-1.7735255244329355,0,0,0,-6.9346911359820513,0,0,-2.2503758962540443,-3.6382712338649839,-3.8785922735216163,-0.12136349222184539,-3.8017139043270651,-1.4436602924999871,-2.7529416887208993,2.8116436449915776,0.68862374875699817,-3.9039664264855176,1.8068127162937324,0.70658519866213276,-2.1000418977418929,-1.0315061333076339,null,68.123367267009726,{"$f":"(DP219-T$58)*((1+(U$55+CF219)/100)*(1-T$62)+T$62*((1+(U$57+DD219)/100)))/(1+(U$54+BT219)/100)-(U$56+CR219)+U$58","v":66.34667785827564},69.533984801383895,70.519483254440246,69.054538767227953,64.056334654859924,63.272099094950271,72.588796827791043,72.618462163343324,72.085982903137349,77.617634588282257,90.235195052473514]
[152,-3.0321475521594845,8.7503161272931784,-3.5122168361563322,3.3736683215822012,null,null,-5.2619213282589152,6.0139713526033427,-1.9407356237698974,2.7684072013667569,-1.6964199785021523,-9.4554448818617569,-2.6598424361878386,-9.3452327585964685,3.4585025234187254,9.7799544282203321,1.7502923877456622,-2.7090267020370944,2.1814856028205476,0.23708176079173526,-3.2165734924433016,-1.2901691417683354,-0.67730644412301277,-2.7013341949217526,-0.74249331755513026,-2.6566538780407196,4.1354459564185042,2.3661609241608517,-0.7588141666893371,-1.8111691135921539,-1.35186874638147,3.9518428449218499,-0.32817392549498825,-1.8547661409919796,0.8223123633086693,-9.9524899840733774,-1.5631352506737848,-4.9278504119913045,6.2758646629456614,-0.14400708264072026,3.4449103077714307,1.6237222591725753,2.1359287168377055,0.39483397229463879,-4.2710433140077164,-1.6045739443116127,-1.3099849330026623,-3.2855265730734908,-0.89873458873687506,-3.9693565229332535,4.8171875279944469,3.9345272656299972,-1.042887203623087,-2.2677224877297806,null,67.193510186361635,{"$f":"(BE220-T$58)*((1+(U$55+U220)/100)*(1-T$62)+T$62*((1+(U$57+AS220)/100)))/(1+(U$54+I220)/100)-(U$56+AG220)+U$58","v":60.7816552056292},60.167570218999153,60.066316349737846,60.101389393461517,74.342577283027396,77.553677198634588,87.450192316003111,82.283549025779664,78.0924960607841,72.971558369904415,72.100291450055721,null,null,-5.2619213282589152,6.0139713526033427,-1.9407356237698974,2.7684072013667569,-1.6964199785021523,-9.4554448818617569,-2.6598424361878386,-9.3452327585964685,3.4585025234187254,9.7799544282203321,1.7502923877456622,-2.7090267020370944,2.1814856028205476,0.23708176079173526,-3.2165734924433016,-1.2901691417683354,-0.67730644412301277,-2.7013341949217526,-0.74249331755513026,-2.6566538780407196,4.1354459564185042,2.3661609241608517,-0.7588141666893371,-1.8111691135921539,-1.35186874638147,0,-0.32817392549498825,-1.8547661409919796,0,-9.9524899840733774,-1.5631352506737848,-4.9278504119913045,0,-0.14400708264072026,0,0,2.1359287168377055,0.39483397229463879,-4.2710433140077164,-1.6045739443116127,-1.3099849330026623,-3.2855265730734908,-0.89873458873687506,-3.9693565229332535,4.8171875279944469,3.9345272656299972,-1.042887203623087,-2.2677224877297806,null,67.193510186361635,{"$f":"(DP220-T$58)*((1+(U$55+CF220)/100)*(1-T$62)+T$62*((1+(U$57+DD220)/100)))/(1+(U$54+BT220)/100)-(U$56+CR220)+U$58","v":64.733498050551049},64.043217634013061,63.785543955682684,64.660372924014865,79.189566823629733,82.466017642297629,92.643925468631451,93.782723338572183,88.88519576287851,86.885751569317023,87.663496327888708]
[153,8.6278334755213262,10.115558786768091,1.0330870655062379,5.5901093444858603,null,null,6.3980596994218955,-0.70282656257447851,4.9019091417356497,5.1469489594135229,0.48412233939534222,1.2296870932546256,0.90063905703938651,2.4561846216830707,-8.1964482844668733,-3.7364267121289836,-1.5136587373594514,-0.13635252681864696,3.5467282622954599,-3.1229242469465066,1.295256837804339,0.81847156520784026,-1.670929635061583,-0.53865559198395019,1.4711371003964153,-0.49647736439317924,-1.473506415093599,0.78931053591067446,-1.1707624835933164,-1.2651829417474225,3.1934351552811,-4.3217431636086863,4.1893216305377194,-2.3015598297793058,0.50579808610261701,-8.2955676245451748E-2,1.7934458884093873,-1.9965684287600052,-2.4978414179618706,1.2363439199402833,3.6459541362170809,-6.1239561531459792,4.3523697397413645,-3.2070960673784064,1.5831346898939935,1.8475544535874684,-2.172504295643737,-1.1168386028077275,1.2590988112693251,-1.2416679180487997,-2.2993870756818304,-0.27845810238986557,-1.9528673013795947,-0.93752807440343333,null,57.404196343081985,{"$f":"(BE221-T$58)*((1+(U$55+U221)/100)*(1-T$62)+T$62*((1+(U$57+AS221)/100)))/(1+(U$54+I221)/100)-(U$56+AG221)+U$58","v":61.37008791850279},55.488922540305445,56.33746285785984,55.038281826216902,54.399272566281184,53.263352758797069,53.976058215403825,60.276597442963926,61.700704449705995,58.315629068624006,64.29657229281851,null,null,6.3980596994218955,-0.70282656257447851,4.9019091417356497,5.1469489594135229,0.48412233939534222,1.2296870932546256,0.90063905703938651,2.4561846216830707,-8.1964482844668733,-3.7364267121289836,-1.5136587373594514,-0.13635252681864696,3.5467282622954599,-3.1229242469465066,1.295256837804339,0.81847156520784026,-1.670929635061583,-0.53865559198395019,1.4711371003964153,-0.49647736439317924,-1.473506415093599,0.78931053591067446,-1.1707624835933164,-1.2651829417474225,0,-4.3217431636086863,0,-2.3015598297793058,0,-8.2955676245451748E-2,0,-1.9965684287600052,-2.4978414179618706,0,0,-6.1239561531459792,4.3523697397413645,-3.2070960673784064,1.5831346898939935,1.8475544535874684,-2.172504295643737,-1.1168386028077275,1.2590988112693251,-1.2416679180487997,-2.2993870756818304,-0.27845810238986557,-1.9528673013795947,-0.93752807440343333,null,60.597631498363086,{"$f":"(DP221-T$58)*((1+(U$55+CF221)/100)*(1-T$62)+T$62*((1+(U$57+DD221)/100)))/(1+(U$54+BT221)/100)-(U$56+CR221)+U$58","v":64.448428023895232},62.658951006457727,63.260035034316608,62.292789479953996,61.477245136451224,62.133778880523224,62.522081757358649,69.340492827913906,72.313613091049689,72.511137432522688,78.300993381065069]
[154,-5.3604216475787467,7.7883452977037653,-3.3258544889343438,2.0645367325672477,null,null,-7.5901954236781775,3.9788457470235601,2.9437279250156454,3.8935523818182256,4.513036116202862E-2,4.6365390469481662,-5.5661851704412681,-3.0886420135107358,0.35300800210720107,2.9537495328660803,2.7747047687495092,3.3236871360173028,1.2195147732311344,4.0734129160261148,-0.63153615202440605,0.61115221531049624,-0.22226987240938456,0.77558051985964838,-0.14752751912848172,0.41896505086520808,3.0917449689726038,-0.23298685360889415,1.7209585169048758,1.7616613184144896,-1.1655063991594816,2.0113166785532735,0.56138598018082586,1.7104858119227315,2.6323963211445998,2.36297819847396,-2.9739632133886822,2.5602043815941182,6.5969985984809725,-3.471214947388245,6.1289258130062549,3.975476913237169,0.82679712782275172,5.2291662125396536,-0.56710078200618153,1.086186873773958,-0.56502469805077749,1.4612036895660589,-0.90692846093803303,0.29362914118623373,3.7196663870733158,0.14002101634616082,2.0629126945311782,2.2434834664321164,null,67.747750590123886,{"$f":"(BE222-T$58)*((1+(U$55+U222)/100)*(1-T$62)+T$62*((1+(U$57+AS222)/100)))/(1+(U$54+I222)/100)-(U$56+AG222)+U$58","v":67.116954873638733},64.575817722730889,61.489283836766894,59.069626495727228,55.203406808360711,61.315468097985253,61.115517969095066,56.651102475551625,58.977229817145279,52.749565995186181,48.562984062235856,null,null,-7.5901954236781775,3.9788457470235601,2.9437279250156454,3.8935523818182256,4.513036116202862E-2,4.6365390469481662,-5.5661851704412681,-3.0886420135107358,0.35300800210720107,2.9537495328660803,2.7747047687495092,3.3236871360173028,1.2195147732311344,4.0734129160261148,-0.63153615202440605,0.61115221531049624,-0.22226987240938456,0.77558051985964838,-0.14752751912848172,0.41896505086520808,3.0917449689726038,-0.23298685360889415,1.7209585169048758,1.7616613184144896,-1.1655063991594816,0,0,0,0,0,-2.9739632133886822,0,0,-3.471214947388245,0,0,0.82679712782275172,5.2291662125396536,-0.56710078200618153,1.086186873773958,-0.56502469805077749,1.4612036895660589,-0.90692846093803303,0.29362914118623373,3.7196663870733158,0.14002101634616082,2.0629126945311782,2.2434834664321164,null,67.747750590123886,{"$f":"(DP222-T$58)*((1+(U$55+CF222)/100)*(1-T$62)+T$62*((1+(U$57+DD222)/100)))/(1+(U$54+BT222)/100)-(U$56+CR222)+U$58","v":69.128271552192004},67.081465942816436,65.634520714100233,65.821665724078159,64.074082398754413,70.594152779491978,73.225719369733454,75.665396455514028,77.379698471585442,77.05085690391445,76.444880418227768]
[155,6.2738117271719132,7.2324790544106179,-2.2034724048060532,2.1447882914529321,null,null,4.0440379510724824,-2.0386625525834279,2.5546798742058572,-2.4848345435907873,-4.5493969062103066,4.7052808412533409,6.5245527969177397,-0.37433329028076479,7.2923083261237549,-5.840422338974653,2.4350257135491979,-2.4086672877827731E-3,0.66364852993798706,1.7801715411926615,0.66188702404970812,-0.48068040968577819,-1.68276862609574,-1.8065059287394316,-0.6272868904727309,1.2525283286316915,1.3761325203677952,-0.89206955728613302,0.59756812015204641,-0.47291987850942174,-4.3124315031191074E-2,6.1142499071029572,2.3607279133059871,-1.5707706258094656,-4.2533204856859772,-3.8171196341533653,-2.6433909625290761,1.6447480034415305,6.0817848356810087,-3.5267746009573742,0.24210538679318305,0.58719910361580863,0.90704868670843619,1.894918282460275,0.38151901804300636,0.22662775096485044,-2.4381785105961828,-1.4083332624406064,-0.39152202817375759,0.76659150147713739,3.0201091910782338,-2.1304155872234798,0.70851985729048139,-0.46300049021012746,null,60.148784575865868,{"$f":"(BE223-T$58)*((1+(U$55+U223)/100)*(1-T$62)+T$62*((1+(U$57+AS223)/100)))/(1+(U$54+I223)/100)-(U$56+AG223)+U$58","v":57.174171106640472},53.920467017008846,57.121431267636972,63.220727757919292,63.783082429674927,62.865225321066397,62.334161796248665,53.895398480407778,60.075356085928519,59.209677983110332,58.733897825442725,null,null,4.0440379510724824,-2.0386625525834279,2.5546798742058572,-2.4848345435907873,-4.5493969062103066,4.7052808412533409,6.5245527969177397,-0.37433329028076479,7.2923083261237549,-5.840422338974653,2.4350257135491979,-2.4086672877827731E-3,0.66364852993798706,1.7801715411926615,0.66188702404970812,-0.48068040968577819,-1.68276862609574,-1.8065059287394316,-0.6272868904727309,1.2525283286316915,1.3761325203677952,-0.89206955728613302,0.59756812015204641,-0.47291987850942174,-4.3124315031191074E-2,0,0,-1.5707706258094656,-4.2533204856859772,-3.8171196341533653,-2.6433909625290761,0,0,-3.5267746009573742,0,0,0.90704868670843619,1.894918282460275,0.38151901804300636,0.22662775096485044,-2.4381785105961828,-1.4083332624406064,-0.39152202817375759,0.76659150147713739,3.0201091910782338,-2.1304155872234798,0.70851985729048139,-0.46300049021012746,null,60.148784575865868,{"$f":"(DP223-T$58)*((1+(U$55+CF223)/100)*(1-T$62)+T$62*((1+(U$57+DD223)/100)))/(1+(U$54+BT223)/100)-(U$56+CR223)+U$58","v":63.288421013743431},62.275309320642023,65.673087205094149,71.966717932965238,71.985907965102044,70.512041322028111,71.68841907979909,68.874174021440794,75.631634797194607,74.67791457254333,74.652474485202973]
[156,-1.1126176920319732,4.4307809877402473,-1.5022359312117204,-0.68532422685133687,null,null,-3.342391468131404,-4.4349753913175114,5.3846804021310781,1.1747061194879533,1.6857948633430486,-5.7862822966998708,-2.3135129814662467,-0.30147189935289065,4.7066933191594504,-0.65383087388303984,4.6040797735370287E-2,-3.6298265147328093,-2.1380495367323835,-0.76703859265094287,-0.57463951294284765,-1.9139584328273216,0.58623126495972677,-0.91574365024784932,0.30262970563330072,2.9361240242046733,2.2353163914564931,0.31366959625884494,-1.9850369276082631,-0.53356127041434398,0.65811215856314176,-3.3748313943935102,-1.9956615350607478,-1.5989156825183839,4.3620570718042053,-2.7533410688202942,-2.1030890393276493,4.1248957730117333,1.9056986841053787,-0.55921301797304279,-2.730414393684292,1.3407751447793905,-1.9230638315958328,-0.71994724012628508,0.34857553548399123,-1.3194860542800777,1.0500072292299272,-1.8719113081726169,-3.8300941341453676E-2,3.2524001509632479,2.8342327302614256,-0.33302845373189371,-2.0108444323174139,-0.35348769190244078,null,61.773375814930802,{"$f":"(BE224-T$58)*((1+(U$55+U224)/100)*(1-T$62)+T$62*((1+(U$57+AS224)/100)))/(1+(U$54+I224)/100)-(U$56+AG224)+U$58","v":68.251491624702666},67.159313835016192,67.426881390352506,63.016105791278761,68.779837004748117,72.846164050003551,71.359472937279591,68.408414081011514,69.68663476260673,71.37512824464649,72.57237308477319,null,null,-3.342391468131404,-4.4349753913175114,5.3846804021310781,1.1747061194879533,1.6857948633430486,-5.7862822966998708,-2.3135129814662467,-0.30147189935289065,4.7066933191594504,-0.65383087388303984,4.6040797735370287E-2,-3.6298265147328093,-2.1380495367323835,-0.76703859265094287,-0.57463951294284765,-1.9139584328273216,0.58623126495972677,-0.91574365024784932,0.30262970563330072,2.9361240242046733,2.2353163914564931,0.31366959625884494,-1.9850369276082631,-0.53356127041434398,0,-3.3748313943935102,-1.9956615350607478,-1.5989156825183839,0,-2.7533410688202942,-2.1030890393276493,0,0,-0.55921301797304279,-2.730414393684292,0,-1.9230638315958328,-0.71994724012628508,0.34857553548399123,-1.3194860542800777,1.0500072292299272,-1.8719113081726169,-3.8300941341453676E-2,3.2524001509632479,2.8342327302614256,-0.33302845373189371,-2.0108444323174139,-0.35348769190244078,null,62.431487973493944,{"$f":"(DP224-T$58)*((1+(U$55+CF224)/100)*(1-T$62)+T$62*((1+(U$57+DD224)/100)))/(1+(U$54+BT224)/100)-(U$56+CR224)+U$58","v":68.925889351799896},67.800332956299755,68.050917499137853,67.996216875129079,73.956291727361105,78.122409678014151,80.910516844928409,79.637723803963823,80.930679877217258,82.345217072704898,85.183755668081844]
[157,6.0179594194985278,9.5148382048099087,0.64408812130703375,5.3205930003620479,null,null,3.788185643399097,-0.23925000143494057,-3.3919170183133374,-2.5832437353600568,1.3400162460682585,8.8247130153139004,0.36080086158884361,-4.4374105416949856,-6.5442602509793701,-0.88407950497779142,6.0038316378656669,1.1389519971651874,2.9460076803372779,-1.8005807670263856,0.61935799706300543,2.1809689908325627,0.82140894919155016,-0.79781128012542446,3.1073936922312004,0.75674202256273038,8.0890805100645835E-2,-2.7595688848095712E-2,3.2930058462053324,1.8253473711508192,2.8044362110818959,-4.1632236190219061,1.4108215560186013,-0.14016288249488751,-0.26236797273153822,-1.2558859005725087,8.9726322940157992,-2.4678451096584961,1.159525204176354,-1.0867061757705931,8.4976810597437531,5.7941253203399432,4.0828533956175521,-2.3793634180336594,0.65097258561089943,2.0279244766191287,0.63326823622622652,0.32585220098428525,3.4440397327797028,0.15739004458453731,-0.52070997552229437,-0.62040310178970015,4.1443341614001721,2.1234418367741323,null,58.8790491695433,{"$f":"(BE225-T$58)*((1+(U$55+U225)/100)*(1-T$62)+T$62*((1+(U$57+AS225)/100)))/(1+(U$54+I225)/100)-(U$56+AG225)+U$58","v":62.940335728815974},64.169883197791179,67.567043260608386,67.907541661407834,64.178305300276634,57.361442050774635,62.884139022245812,66.023073762851055,67.775529123248077,58.277462429095934,53.323676217508435,null,null,3.788185643399097,-0.23925000143494057,-3.3919170183133374,-2.5832437353600568,1.3400162460682585,8.8247130153139004,0.36080086158884361,-4.4374105416949856,-6.5442602509793701,-0.88407950497779142,6.0038316378656669,1.1389519971651874,2.9460076803372779,-1.8005807670263856,0.61935799706300543,2.1809689908325627,0.82140894919155016,-0.79781128012542446,3.1073936922312004,0.75674202256273038,8.0890805100645835E-2,-2.7595688848095712E-2,3.2930058462053324,1.8253473711508192,0,-4.1632236190219061,0,-0.14016288249488751,-0.26236797273153822,-1.2558859005725087,0,-2.4678451096584961,0,-1.0867061757705931,0,0,4.0828533956175521,-2.3793634180336594,0.65097258561089943,2.0279244766191287,0.63326823622622652,0.32585220098428525,3.4440397327797028,0.15739004458453731,-0.52070997552229437,-0.62040310178970015,4.1443341614001721,2.1234418367741323,null,61.6834853806252,{"$f":"(DP225-T$58)*((1+(U$55+CF225)/100)*(1-T$62)+T$62*((1+(U$57+DD225)/100)))/(1+(U$54+BT225)/100)-(U$56+CR225)+U$58","v":65.658911117800898},68.408551404912629,71.999646046055759,72.306258791756576,68.208601862557757,70.460131289780819,76.555717199678057,81.672845174434471,83.433687682195369,82.050610707865971,82.982095827524731]
[158,-2.7194443236097152,7.2574294437514073,-3.0981297630451086,1.9159649734316497,null,null,-4.9492180997091459,-2.8540302449670101,-3.3205299961844137,0.81065768477872036,5.2110560155384773,-2.3155613646307356,-1.7822443660026579,-1.0637758831150965,2.3555416450661051,5.664167183877443,2.0371229170573759,0.73429631858347388,0.68859891927877648,-1.8211987638191509,-1.5627540600495662,9.6189618608291561E-2,-1.5381412209826664,2.9715023783851287,0.25445513192621583,-1.4603222806343155,0.43439255407369703,0.95181990235603564,-0.5320702998220046,-0.95018784650590948,-0.93778167327024642,-1.6930329138123419,-0.18423102717149309,0.48183640417914875,-3.3667284837744553,2.6365346210536384,3.3456085276671419,0.57968398300273982,-4.2354960362520018,-1.8440354434072077,-1.0149185326166537,0.19274813329512819,0.67822536868715377,-2.3453690412910908,-2.0467631047456489,0.35834155626186281,-1.2077393844820088,3.0948367071327674,0.40303655467128641,-1.732654037941183,0.78493894586153057,1.9413481459345936,-0.38129382981870363,-1.475946630446112,null,65.770600163965668,{"$f":"(BE226-T$58)*((1+(U$55+U226)/100)*(1-T$62)+T$62*((1+(U$57+AS226)/100)))/(1+(U$54+I226)/100)-(U$56+AG226)+U$58","v":68.754698291939192},70.089891714269626,69.614603704173206,69.358109197837237,70.582877236425574,69.025708797434746,68.368307105370633,71.851706211628326,71.363231602417713,71.042047743088176,69.849260297436956,null,null,-4.9492180997091459,-2.8540302449670101,-3.3205299961844137,0.81065768477872036,5.2110560155384773,-2.3155613646307356,-1.7822443660026579,-1.0637758831150965,2.3555416450661051,5.664167183877443,2.0371229170573759,0.73429631858347388,0.68859891927877648,-1.8211987638191509,-1.5627540600495662,9.6189618608291561E-2,-1.5381412209826664,2.9715023783851287,0.25445513192621583,-1.4603222806343155,0.43439255407369703,0.95181990235603564,-0.5320702998220046,-0.95018784650590948,-0.93778167327024642,-1.6930329138123419,-0.18423102717149309,0,-3.3667284837744553,0,0,0,-4.2354960362520018,-1.8440354434072077,-1.0149185326166537,0,0.67822536868715377,-2.3453690412910908,-2.0467631047456489,0.35834155626186281,-1.2077393844820088,3.0948367071327674,0.40303655467128641,-1.732654037941183,0.78493894586153057,1.9413481459345936,-0.38129382981870363,-1.475946630446112,null,65.770600163965668,{"$f":"(DP226-T$58)*((1+(U$55+CF226)/100)*(1-T$62)+T$62*((1+(U$57+DD226)/100)))/(1+(U$54+BT226)/100)-(U$56+CR226)+U$58","v":68.754698291939192},70.089891714269626,70.096440108352354,69.81017474440911,73.693299425733372,75.532275604592527,75.388291061191723,78.72781872901011,77.949887313643941,77.444353972633252,76.295048460189506]
[159,1.2013977986214117,8.2896988101330873,-2.7956375433867837,3.3084353108699078,null,null,-1.028375977478019,-2.3110826586551685,2.7855134373102874,2.2316971535426715,6.8392313913343097,4.3135763131236491,-2.6202710289442592,3.0761915761645247,-2.2033711656040351,-3.2295640381355217,-4.4786794568895134,-5.0712029531639127,1.7208682856604565,-0.1922853533975255,0.27999032723635509,-2.714960484051776E-2,1.421642182027048,2.3149463746955128,-1.4649541309636867,0.75985571661686713,-2.1533194345436879,0.4295854693399459,-0.7761702202811378,-3.9381084787179317,-0.63528945361192157,-6.1833775864535419,5.0631734927822976,0.25904465069024929,0.88412804972777037,-2.1738010061518906,-1.3494490175336624,0.66617055243123291,-4.9745326438925872,1.3954939753694959,2.6364572113667641,-3.8962352387560468,2.0706957061254121,-0.46349289207019484,-0.51124509452008104,0.7687137227049019,1.8337408864943618,3.6603790435761354,-2.401477883747634,1.0655326243843566,-2.3930691476259836,0.1537392330672509,-0.76307116200022873,-3.8217107443621003,null,63.948957821588102,{"$f":"(BE227-T$58)*((1+(U$55+U227)/100)*(1-T$62)+T$62*((1+(U$57+AS227)/100)))/(1+(U$54+I227)/100)-(U$56+AG227)+U$58","v":72.19280106941487},65.325245523993146,64.371300116060482,61.027569524050264,62.855311548811258,64.963846104847804,63.352681332098747,68.616254841623459,69.880777027394657,70.08648771116259,75.123347701764899,null,null,-1.028375977478019,-2.3110826586551685,2.7855134373102874,2.2316971535426715,6.8392313913343097,4.3135763131236491,-2.6202710289442592,3.0761915761645247,-2.2033711656040351,-3.2295640381355217,-4.4786794568895134,-5.0712029531639127,1.7208682856604565,-0.1922853533975255,0.27999032723635509,-2.714960484051776E-2,1.421642182027048,2.3149463746955128,-1.4649541309636867,0.75985571661686713,-2.1533194345436879,0.4295854693399459,-0.7761702202811378,-3.9381084787179317,-0.63528945361192157,-6.1833775864535419,0,0,0,-2.1738010061518906,-1.3494490175336624,0,-4.9745326438925872,0,0,-3.8962352387560468,2.0706957061254121,-0.46349289207019484,-0.51124509452008104,0.7687137227049019,1.8337408864943618,3.6603790435761354,-2.401477883747634,1.0655326243843566,-2.3930691476259836,0.1537392330672509,-0.76307116200022873,-3.8217107443621003,null,63.948957821588102,{"$f":"(DP227-T$58)*((1+(U$55+CF227)/100)*(1-T$62)+T$62*((1+(U$57+DD227)/100)))/(1+(U$54+BT227)/100)-(U$56+CR227)+U$58","v":72.19280106941487},70.388419016775444,69.606198363152842,66.893107914473404,68.629458638350883,70.746842567203828,69.660193020995578,74.890101731091406,77.739628862431786,80.836956605066916,85.954975698410635]
[160,3.2744605368482782,6.4470009873402319,0.88278325382998446,1.1927968804648934,null,null,1.0446867607488475,-0.17118479684512256,-1.4162734917799327,-2.4639777403759666E-2,-4.3380228306160298,6.0992413452749306,1.57045345243941,-3.8733205990392614,-1.8610578342583821,3.9063725035997434,-0.75893043872511701,7.5105520093664291,-0.12182953713239897,-1.0788054454492579,1.5580362118515225,0.64928743252032373,-1.5111141409297648,0.4859082240883783,-0.49924812230537086,-1.0377135083408096,1.6916808574775235,-0.95015783234503015,3.7638393887753381,2.792085650725447,3.0431313436048466,2.2266782924361825,3.6942030352069111E-2,-1.2178954170908871,-0.78625696043122906,0.81807024281707186,-1.697950664108395,-0.61149996961040243,2.1369178639170148,-2.1087936885852478,4.51788317838332,7.3448456553539554,-4.4942724279602553E-2,-0.99491016420965328,1.0493002972725864,0.72611006910048448,-2.1665076249609641,1.3085717462133555,0.10020168771137028,-1.5490791125382173,1.8434926062043926,-0.35450588062846744,3.8162308410298502,3.5603698290860244,null,58.10408732574583,{"$f":"(BE228-T$58)*((1+(U$55+U228)/100)*(1-T$62)+T$62*((1+(U$57+AS228)/100)))/(1+(U$54+I228)/100)-(U$56+AG228)+U$58","v":56.37938529102729},57.941060221377448,59.925189227147321,62.628630593867442,59.276235017806222,60.437339614518805,62.863565050323686,63.263782862720902,63.147283735398887,61.685708621728629,52.402122439137983,null,null,1.0446867607488475,-0.17118479684512256,-1.4162734917799327,-2.4639777403759666E-2,-4.3380228306160298,6.0992413452749306,1.57045345243941,-3.8733205990392614,-1.8610578342583821,3.9063725035997434,-0.75893043872511701,7.5105520093664291,-0.12182953713239897,-1.0788054454492579,1.5580362118515225,0.64928743252032373,-1.5111141409297648,0.4859082240883783,-0.49924812230537086,-1.0377135083408096,1.6916808574775235,-0.95015783234503015,3.7638393887753381,2.792085650725447,0,0,0,-1.2178954170908871,-0.78625696043122906,0,-1.697950664108395,-0.61149996961040243,0,-2.1087936885852478,0,0,-4.4942724279602553E-2,-0.99491016420965328,1.0493002972725864,0.72611006910048448,-2.1665076249609641,1.3085717462133555,0.10020168771137028,-1.5490791125382173,1.8434926062043926,-0.35450588062846744,3.8162308410298502,3.5603698290860244,null,61.147218669350679,{"$f":"(DP228-T$58)*((1+(U$55+CF228)/100)*(1-T$62)+T$62*((1+(U$57+DD228)/100)))/(1+(U$54+BT228)/100)-(U$56+CR228)+U$58","v":61.587652174738906},63.321089467407404,65.340154527024424,68.167344623236261,65.35091913360128,66.385809365452388,68.933529943112148,71.660190721059323,71.155694182401675,74.528195437338638,72.043397326026408]
[161,11.054654124704314,6.8848271037099966,-3.2964061950582488,2.777868706916272,null,null,8.8248803486048821,5.2757993007147883,0.57892353668869578,1.1082255848947771,2.3108873100701013,-0.53828113692293655,-5.5425242552995773,4.2228054479111066,-5.3698697070275569,-4.5774938523205897,-6.2493550209546695,6.2197858538855444,0.31599657923736579,2.5331151862120773,-0.75205406817702958,-0.41849374349040858,-1.8020354253467756,-1.6941023713803904,0.73078248358249898,1.1011425494778848E-2,-0.71117843592457586,0.21796739557445299,-1.5002947827386919,7.0909837010880494E-2,-1.1360581052833867,3.8844242900579871,-1.3942111117680875,2.0034526798804291,-1.1803154310338901,-7.4663895274158953,1.171440123737012,6.0832517188293176,-2.8229289659759722,3.0863613077193262,-4.0102558875788281,-1.5525313987125204,1.540129102171776,3.727556204629817,-1.1994772356777936,-0.69407794758872843,-1.9029852180013043,-1.1304300801295837,0.54642953716635323,0.31061487545783617,-0.94412899364619851,-0.23185068920208551,-1.7409658062788735,0.85931786564725221,null,59.121891394132824,{"$f":"(BE229-T$58)*((1+(U$55+U229)/100)*(1-T$62)+T$62*((1+(U$57+AS229)/100)))/(1+(U$54+I229)/100)-(U$56+AG229)+U$58","v":55.187016851952102},55.940548888679935,53.438530137636022,53.075631393244628,60.479534806326328,63.399493538621769,55.337243594980208,61.007246648572334,60.997663680338022,68.142411128248099,66.588542685714543,null,null,8.8248803486048821,5.2757993007147883,0.57892353668869578,1.1082255848947771,2.3108873100701013,-0.53828113692293655,-5.5425242552995773,4.2228054479111066,-5.3698697070275569,-4.5774938523205897,-6.2493550209546695,6.2197858538855444,0.31599657923736579,2.5331151862120773,-0.75205406817702958,-0.41849374349040858,-1.8020354253467756,-1.6941023713803904,0.73078248358249898,1.1011425494778848E-2,-0.71117843592457586,0.21796739557445299,-1.5002947827386919,7.0909837010880494E-2,-1.1360581052833867,0,-1.3942111117680875,0,-1.1803154310338901,-7.4663895274158953,0,0,-2.8229289659759722,0,-4.0102558875788281,-1.5525313987125204,1.540129102171776,3.727556204629817,-1.1994772356777936,-0.69407794758872843,-1.9029852180013043,-1.1304300801295837,0.54642953716635323,0.31061487545783617,-0.94412899364619851,-0.23185068920208551,-1.7409658062788735,0.85931786564725221,null,59.121891394132824,{"$f":"(DP229-T$58)*((1+(U$55+CF229)/100)*(1-T$62)+T$62*((1+(U$57+DD229)/100)))/(1+(U$54+BT229)/100)-(U$56+CR229)+U$58","v":59.071441142010087},59.764225779040871,59.202149888488577,58.60313845672119,65.938008162990954,70.346164494765063,68.076725321452969,74.273316314036677,77.894842565849942,85.753007526000189,83.214508363336222]
[162,3.6401709158973148,8.3727045514388134,-0.33666257918387665,3.1258637877173783,null,null,1.4103971397978841,7.662845631109712,1.5004864999520455,-3.4954535049018971,3.6526409554624104,-5.6207238101353294,1.1011576968963208,0.33768785158995485,1.1458119221313119,4.7393437375414385,-10.87798523644846,-6.9683866428043366,1.8038740269661826,1.6769977933915783,1.9600678450413422,-1.1672316514380308,0.81812562691518487,-1.6700941088151415,-0.29373918222426543,2.5444673607069852,-3.5300082401535406,0.56045520091120427,-3.3742013257631074,0.40819140115765418,1.8236855105909855,2.5103641803347752,1.0818193338068631,-8.6797619168641749,4.4333590607774624,-2.7907235987435488,0.89773984830252362,-5.5265029058099095,-2.4677771124181982,-3.3968013107005337,-3.2454884067435419,-4.195361449253677,1.8881241829728823,2.5481448665215121,2.3482639588383005,-2.3189642671902582,0.47340868027733163,-1.9951498268785182,-0.5862766545465683,2.639390789865641,-3.8529976882377452,1.638188764622148,-4.5070233825472394,-0.16366456595928613,null,60.152070535235218,{"$f":"(BE230-T$58)*((1+(U$55+U230)/100)*(1-T$62)+T$62*((1+(U$57+AS230)/100)))/(1+(U$54+I230)/100)-(U$56+AG230)+U$58","v":55.806098905208422},55.271616910319025,65.200361025491361,59.448953560894935,64.775739681853011,63.31990103623842,70.512101179661599,70.102054249999739,71.584560678203573,80.233386353332691,90.416486402360633,null,null,1.4103971397978841,7.662845631109712,1.5004864999520455,-3.4954535049018971,3.6526409554624104,-5.6207238101353294,1.1011576968963208,0.33768785158995485,1.1458119221313119,4.7393437375414385,-10.87798523644846,-6.9683866428043366,1.8038740269661826,1.6769977933915783,1.9600678450413422,-1.1672316514380308,0.81812562691518487,-1.6700941088151415,-0.29373918222426543,2.5444673607069852,-3.5300082401535406,0.56045520091120427,-3.3742013257631074,0.40819140115765418,0,0,0,-8.6797619168641749,0,-2.7907235987435488,0,-5.5265029058099095,-2.4677771124181982,-3.3968013107005337,-3.2454884067435419,-4.195361449253677,1.8881241829728823,2.5481448665215121,2.3482639588383005,-2.3189642671902582,0.47340868027733163,-1.9951498268785182,-0.5862766545465683,2.639390789865641,-3.8529976882377452,1.638188764622148,-4.5070233825472394,-0.16366456595928613,null,61.975756045826202,{"$f":"(DP230-T$58)*((1+(U$55+CF230)/100)*(1-T$62)+T$62*((1+(U$57+DD230)/100)))/(1+(U$54+BT230)/100)-(U$56+CR230)+U$58","v":60.030913398079136},60.606228159694112,70.619464579681278,69.139600045070893,74.792706735897809,74.041193220797481,81.416333339919859,80.454135693255779,81.552817206036366,90.881472034745215,101.78972298883667]
[163,2.2676436909379394,5.522692346443109,-9.2852734794886693,-0.10892708507509496,null,null,3.7869914838508656E-2,-6.6913385648540133,-1.029201158508013,2.724075774874124,0.31749907176213732,-2.1286024577555418,-1.6644319309393292,0.25353599579066755,-11.815855001887662,-0.48277430265138999,-0.90176832267655826,2.2988555178404022,-1.0461381780295218,-3.9283756245455783,1.6717781721589944,-1.0659903241910405,0.90827171312282751,-0.2651733590251304,0.91327845390423601,-0.16682814404976387,-4.596660974490117,-2.8577074544990495,0.97965458955071227,-0.78048470392554936,-7.1249253897138072,-0.54842515057415753,2.5873928735158094,-6.6868708359544069,4.4919322925836314,-0.92790786969748629,-1.0170519617324576,-4.3769550285889114,-5.134449485234355,-7.2422958675012676,2.7870919553931568,0.92027508029312233,-1.3466666898195909,-5.1677845053509825,1.8532828209849288,-0.77830820044041327,0.85563633166565745,0.21548228259329893,1.0301238128975514,-0.26106117069015089,-6.2589201894376263,-3.1109671807736614,0.74283593413229121,-5.4265866162244381E-2,null,68.179426853180729,{"$f":"(BE231-T$58)*((1+(U$55+U231)/100)*(1-T$62)+T$62*((1+(U$57+AS231)/100)))/(1+(U$54+I231)/100)-(U$56+AG231)+U$58","v":70.858605526283355},70.348722585024021,75.074710995701608,71.436058190985534,74.1038452462832,77.337050153463395,81.622137783105529,92.441661860245219,97.689538913377774,96.696171077708698,93.599113006257269,null,null,3.7869914838508656E-2,-6.6913385648540133,-1.029201158508013,2.724075774874124,0.31749907176213732,-2.1286024577555418,-1.6644319309393292,0.25353599579066755,-11.815855001887662,-0.48277430265138999,-0.90176832267655826,2.2988555178404022,-1.0461381780295218,-3.9283756245455783,1.6717781721589944,-1.0659903241910405,0.90827171312282751,-0.2651733590251304,0.91327845390423601,-0.16682814404976387,-4.596660974490117,-2.8577074544990495,0.97965458955071227,-0.78048470392554936,-7.1249253897138072,-0.54842515057415753,0,-6.6868708359544069,0,-0.92790786969748629,-1.0170519617324576,-4.3769550285889114,-5.134449485234355,-7.2422958675012676,0,0,-1.3466666898195909,-5.1677845053509825,1.8532828209849288,-0.77830820044041327,0.85563633166565745,0.21548228259329893,1.0301238128975514,-0.26106117069015089,-6.2589201894376263,-3.1109671807736614,0.74283593413229121,-5.4265866162244381E-2,null,68.179426853180729,{"$f":"(DP231-T$58)*((1+(U$55+CF231)/100)*(1-T$62)+T$62*((1+(U$57+DD231)/100)))/(1+(U$54+BT231)/100)-(U$56+CR231)+U$58","v":70.858605526283355},72.936115458539831,77.572994358529328,78.43546010323081,81.218974032528763,84.604057191065735,88.821885845941893,100.09629567693568,105.12329983700333,107.00764923075252,104.52781645494832]
[164,12.049225700059299,8.9802049459744655,-1.8993855199602421,4.6087244714235185,null,null,9.8194519239598677,-1.3670538112542134,3.8813839821071943,-1.101054805366886,1.2086912495164435,-3.564821809071141,-2.6904886618646957,-7.1204789371126731,1.2944547697326065,2.4976949137393083,0.56708547866790404,-1.1534607023902448,2.4113744215018347,-1.0383063912959827,0.7439894840630803,-0.25968014940793527,-1.4707446678197087,0.94499711788767282,0.87924499585110905,-0.42211882281645341,1.6640283101831574,2.1933380313681301,2.4601503451768014,-0.1404808899746266,0.26096256981462007,-1.6999286159005695,6.9553694866591638,1.7489945855653932,-1.1363386188920037,-3.4468263154736398,-3.1349662579583901,-1.5994290739611894,5.4410353434755923,1.516488010055792,3.5920948748526862,-1.1811987819783338,3.3709848666790228,-1.4808231180982032,0.9983503618308982,-0.95003997727625367,-1.5874622076396223,-7.1172066344705742E-2,0.72347515712313615,-1.3184388748911946,1.1860071563771768,2.516296210947095,2.3857355677539411,-0.38416139496693535,null,58.224612953704288,{"$f":"(BE232-T$58)*((1+(U$55+U232)/100)*(1-T$62)+T$62*((1+(U$57+AS232)/100)))/(1+(U$54+I232)/100)-(U$56+AG232)+U$58","v":60.903915420154924},52.49965569960569,51.338987576120118,51.672024462716969,57.440162446911316,62.910543470778585,68.724194971298786,63.672828618118992,62.446683269055512,60.271929190565217,62.316336537816099,null,null,9.8194519239598677,-1.3670538112542134,3.8813839821071943,-1.101054805366886,1.2086912495164435,-3.564821809071141,-2.6904886618646957,-7.1204789371126731,1.2944547697326065,2.4976949137393083,0.56708547866790404,-1.1534607023902448,2.4113744215018347,-1.0383063912959827,0.7439894840630803,-0.25968014940793527,-1.4707446678197087,0.94499711788767282,0.87924499585110905,-0.42211882281645341,1.6640283101831574,2.1933380313681301,2.4601503451768014,-0.1404808899746266,0,-1.6999286159005695,0,0,-1.1363386188920037,-3.4468263154736398,-3.1349662579583901,-1.5994290739611894,0,0,0,-1.1811987819783338,3.3709848666790228,-1.4808231180982032,0.9983503618308982,-0.95003997727625367,-1.5874622076396223,-7.1172066344705742E-2,0.72347515712313615,-1.3184388748911946,1.1860071563771768,2.516296210947095,2.3857355677539411,-0.38416139496693535,null,58.485575523518911,{"$f":"(DP232-T$58)*((1+(U$55+CF232)/100)*(1-T$62)+T$62*((1+(U$57+DD232)/100)))/(1+(U$54+BT232)/100)-(U$56+CR232)+U$58","v":61.161838562823512},59.705767123683316,60.32064030568403,60.403669628421788,66.474026011231658,72.213853938923009,78.573198505500187,78.929228837680469,79.136011612577789,80.771387300913787,82.899694466870713]
[165,-3.5790007679789024,4.0316393690218586,-9.8754461325968084,-1.840120120387098,null,null,-5.8087745440783332,3.3795984988471366,-1.8831655438947212,1.7587928641492123,-1.5348440782195933,-1.7632991961632705,1.8526983998868483,-2.8286781615819416,1.7278556033131602,-2.2638661289632274,3.948198483460442,-1.9057039107306775,-2.5371911554507722,-0.90307400024601936,-1.470263748750777,2.0284413461649287,-0.84814082620542575,-0.87959228982074578,0.83403650597019752,-2.0010505433370627,0.58526358883713048,-1.2910553405921057,-0.81470847004439051,-1.7304351184819673,-7.7150980428219462,1.1313289241435081,1.5840478925248274,1.1502908515355279,8.4890344827857511E-2,1.5468176115549503,-0.48469928605188972,-5.7045096130948991,0.22097667381033226,-0.6285719706292956,-2.1751446424024072,0.35104153528591509,-3.077859725131594,-0.9615041252171117,-1.7662175302587082,2.5577519197379086,-1.6317982896463541,-1.1315954842498011,1.352003584383241,-2.7732744029292702,0.80681415390015654,-1.8872861104650824,-0.4422986220378381,-2.1220930969542464,null,71.049118845675849,{"$f":"(BE233-T$58)*((1+(U$55+U233)/100)*(1-T$62)+T$62*((1+(U$57+AS233)/100)))/(1+(U$54+I233)/100)-(U$56+AG233)+U$58","v":67.979380388779703},66.725314158785977,66.310161565707759,66.84624019175557,66.062734455475152,66.487343229156124,72.722874695552704,72.127789803303983,73.505481797612518,72.942767505957164,72.862230003343441,null,null,-5.8087745440783332,3.3795984988471366,-1.8831655438947212,1.7587928641492123,-1.5348440782195933,-1.7632991961632705,1.8526983998868483,-2.8286781615819416,1.7278556033131602,-2.2638661289632274,3.948198483460442,-1.9057039107306775,-2.5371911554507722,-0.90307400024601936,-1.470263748750777,2.0284413461649287,-0.84814082620542575,-0.87959228982074578,0.83403650597019752,-2.0010505433370627,0.58526358883713048,-1.2910553405921057,-0.81470847004439051,-1.7304351184819673,-7.7150980428219462,0,0,0,0,0,-0.48469928605188972,-5.7045096130948991,0,-0.6285719706292956,-2.1751446424024072,0,-3.077859725131594,-0.9615041252171117,-1.7662175302587082,2.5577519197379086,-1.6317982896463541,-1.1315954842498011,1.352003584383241,-2.7732744029292702,0.80681415390015654,-1.8872861104650824,-0.4422986220378381,-2.1220930969542464,null,71.049118845675849,{"$f":"(DP233-T$58)*((1+(U$55+CF233)/100)*(1-T$62)+T$62*((1+(U$57+DD233)/100)))/(1+(U$54+BT233)/100)-(U$56+CR233)+U$58","v":69.110709312923206},69.443073380080705,70.192172845096366,70.815424178920964,71.589709142386326,71.95231329555034,78.181179470082924,77.730985746427123,79.118030704120926,78.293708331012368,78.537869727744152]
[166,6.1381845990903496,5.4915931759916576,2.0396494513502974,1.1524727579275229,null,null,3.9084108229909189,-4.6992870044916719,0.26665311945032988,0.68687658759627901,4.8324407707468637,-0.73943187029351387,-0.31555237436772776,-1.7746006455558976,-3.7672783338663529,3.7318099612360891,1.7241962915665265,-3.4346791169159592,-1.0772373484809732,-1.7029441689520741,-0.1444345012075301,-0.29170238475430477,2.1888746031536783,0.71405493508158635,-0.89722257185144816,-1.2078307225812335,0.76013671425303109,2.704041841687495,1.1069588997515272,1.696778652396306,4.1999975411251596,-4.3806761764469,5.4598101719706298,-1.0131071261515001,4.797054851114912,1.5834798704281641,0.35491339096636287,-1.7039977417451331,-2.9876990562930441,3.1718719964321758,-1.3118235848800506,5.0391834655190628,-8.5266846816973052E-2,-2.2461175034944283,2.5453172679472669E-3,0.5592937449255464,2.9157680480584593,0.74488160974636464,-0.64858779145440582,-1.2459645142916052,0.19128266902768964,3.1907411649565374,1.3686167182436459,1.379056788121982,null,55.309890988741401,{"$f":"(BE234-T$58)*((1+(U$55+U234)/100)*(1-T$62)+T$62*((1+(U$57+AS234)/100)))/(1+(U$54+I234)/100)-(U$56+AG234)+U$58","v":62.077214141139287},56.617782205429783,57.762727613605477,52.304339207708139,51.803661264736689,51.674345121865116,54.016944711298088,59.592539671015366,56.396561616559126,57.837199024727788,55.945828000013215,null,null,3.9084108229909189,-4.6992870044916719,0.26665311945032988,0.68687658759627901,4.8324407707468637,-0.73943187029351387,-0.31555237436772776,-1.7746006455558976,-3.7672783338663529,3.7318099612360891,1.7241962915665265,-3.4346791169159592,-1.0772373484809732,-1.7029441689520741,-0.1444345012075301,-0.29170238475430477,2.1888746031536783,0.71405493508158635,-0.89722257185144816,-1.2078307225812335,0.76013671425303109,2.704041841687495,1.1069588997515272,1.696778652396306,0,-4.3806761764469,0,-1.0131071261515001,0,0,0,-1.7039977417451331,-2.9876990562930441,0,-1.3118235848800506,0,-8.5266846816973052E-2,-2.2461175034944283,2.5453172679472669E-3,0.5592937449255464,2.9157680480584593,0.74488160974636464,-0.64858779145440582,-1.2459645142916052,0.19128266902768964,3.1907411649565374,1.3686167182436459,1.379056788121982,null,59.509888529866558,{"$f":"(DP234-T$58)*((1+(U$55+CF234)/100)*(1-T$62)+T$62*((1+(U$57+DD234)/100)))/(1+(U$54+BT234)/100)-(U$56+CR234)+U$58","v":66.337056429798125},66.323914405344524,67.42116853972432,66.546093820344396,67.768967820903327,67.855306496580184,70.207020959544565,76.388824146887544,76.175430893548281,77.439055538878549,81.464752576526294]
[167,-0.32378292601512992,7.359744417656473,2.3071315651955961,1.5281449693042806,null,null,-2.5535567021145607,2.8550265768847058,0.54058645883328094,1.151134313752971,-0.87619052667243924,-4.5830956041283883,4.9927346796447347,3.337354004355813,1.7782177119468434,-3.4790224714011733,0.16486705330799545,-4.8251588489727766,0.7909138931838422,0.83561537788346651,3.0394944639715007,-1.5327938456322778,1.6178781834065692,-4.5830868881632902E-2,0.25421207577412108,1.931557632213222,-7.6227555438057593E-2,2.3784442888310942,-1.1138329909326234,-3.2969816413541513,4.4674796549704583,-1.1518638743129586,1.5715248140057483,-0.14272796168837631,4.1324811235386925,2.0836801177994224,-0.33347467395435926,6.2329105166974594,-2.0427252663335969,7.5141888473379641,-6.4171283865550617,-5.5617775005904813,0.29040536455978461,1.3183267611363696,3.4213776009407155,-1.5640128805823148,2.0054365123183189,-0.80118128868163008,0.74736740638567678,2.3151861761636292,4.6130410079245454E-2,1.796503988164291,-1.0681683132241764,-4.3146088315547129,null,58.899646784542078,{"$f":"(BE235-T$58)*((1+(U$55+U235)/100)*(1-T$62)+T$62*((1+(U$57+AS235)/100)))/(1+(U$54+I235)/100)-(U$56+AG235)+U$58","v":60.113821640057445},60.259519998062942,59.268675265408177,57.142379517222167,57.688396563363661,56.14375232107988,49.673595767067802,51.31287950629028,46.945135001815707,53.223547327742949,59.666272979716787,null,null,-2.5535567021145607,2.8550265768847058,0.54058645883328094,1.151134313752971,-0.87619052667243924,-4.5830956041283883,4.9927346796447347,3.337354004355813,1.7782177119468434,-3.4790224714011733,0.16486705330799545,-4.8251588489727766,0.7909138931838422,0.83561537788346651,3.0394944639715007,-1.5327938456322778,1.6178781834065692,-4.5830868881632902E-2,0.25421207577412108,1.931557632213222,-7.6227555438057593E-2,2.3784442888310942,-1.1138329909326234,-3.2969816413541513,0,-1.1518638743129586,0,-0.14272796168837631,0,0,-0.33347467395435926,0,-2.0427252663335969,0,-6.4171283865550617,-5.5617775005904813,0.29040536455978461,1.3183267611363696,3.4213776009407155,-1.5640128805823148,2.0054365123183189,-0.80118128868163008,0.74736740638567678,2.3151861761636292,4.6130410079245454E-2,1.796503988164291,-1.0681683132241764,-4.3146088315547129,null,63.367126439512539,{"$f":"(DP235-T$58)*((1+(U$55+CF235)/100)*(1-T$62)+T$62*((1+(U$57+DD235)/100)))/(1+(U$54+BT235)/100)-(U$56+CR235)+U$58","v":64.457533409493891},66.288836970581968,65.139796137753478,67.290732147409656,70.293369097562262,68.178898486249622,67.755083830064095,69.010866783577001,73.050065522887891,78.892785712998176,85.463667719934421]
[168,12.117388529129276,7.7777397769743413,0.65081005559022076,3.1692845370552138,null,null,9.8876147530298439,6.1526675347973603,-0.72716865607917436,6.8586091617729759,-2.0501013184702614,0.67946829328541547,2.1748491787059061,3.1434338716548842,0.56864950105573486,2.8131274111550075,3.7297533542992314,1.2841094195701306,1.2089092525017104,0.69850209312845113,-0.43128601914806275,1.9401302580072315,-0.44360308875067922,-1.5964623186260916,-0.80111366289317321,-0.77904913763519179,2.9974837351845931,0.23466750810109094,0.98866657413813996,1.0398423401860502,2.8111581453650829,2.6775977855776287,1.5637559160377725,3.2001057698793467,-1.1202091232402447,-2.1221130376910757,0.11711544614764868,-0.36000339908855405,5.0092408684398828,4.0680411624384698,3.1362452570288841,4.9041574989843681,1.9315449323107179,0.92629086415416872,-0.82664428374002363,2.3255198258425711,-0.62217037433046141,-2.1824144960215932,-0.45639622031784399,0.34468962369824729,2.7885240949774674,0.94953212748258609,1.5609414143496998,0.31097071219867534,null,54.988289829316578,{"$f":"(BE236-T$58)*((1+(U$55+U236)/100)*(1-T$62)+T$62*((1+(U$57+AS236)/100)))/(1+(U$54+I236)/100)-(U$56+AG236)+U$58","v":50.800150571273264},49.443447621269051,44.602413898091172,46.866747665126731,48.237341482869937,47.353742734354121,46.722968601929225,43.137188980895786,38.671254559825748,35.158315475498995,30.519545044854173,null,null,9.8876147530298439,6.1526675347973603,-0.72716865607917436,6.8586091617729759,-2.0501013184702614,0.67946829328541547,2.1748491787059061,3.1434338716548842,0.56864950105573486,2.8131274111550075,3.7297533542992314,1.2841094195701306,1.2089092525017104,0.69850209312845113,-0.43128601914806275,1.9401302580072315,-0.44360308875067922,-1.5964623186260916,-0.80111366289317321,-0.77904913763519179,2.9974837351845931,0.23466750810109094,0.98866657413813996,1.0398423401860502,0,0,0,0,-1.1202091232402447,-2.1221130376910757,0,-0.36000339908855405,0,0,0,0,1.9315449323107179,0.92629086415416872,-0.82664428374002363,2.3255198258425711,-0.62217037433046141,-2.1824144960215932,-0.45639622031784399,0.34468962369824729,2.7885240949774674,0.94953212748258609,1.5609414143496998,0.31097071219867534,null,57.799447974681662,{"$f":"(DP236-T$58)*((1+(U$55+CF236)/100)*(1-T$62)+T$62*((1+(U$57+DD236)/100)))/(1+(U$54+BT236)/100)-(U$56+CR236)+U$58","v":56.121364422736491},56.330162904314463,54.394287189154994,56.786237573612659,57.865576978511456,56.804624447725374,55.844071950281645,57.429499699516363,56.678809595000004,55.819604875708876,55.866125375820197]
[169,5.8179069273483073,9.7081564773247742,-0.28134007002414663,5.1653394953066236,null,null,3.5881331512488766,-1.1646266773242606,-17.813715253186665,-4.7418710298450852,0.4033336184757963,-2.6578514697904874,-1.9150090834591855,-7.6697886744516701,1.9265118302937108,8.2029727620821085,-0.50514000339413845,-2.6627858048769717,3.1393259528521433,-1.2459898627920172,-0.81903698376078715,-5.1832488623080764E-2,-1.6884017082172056,-1.303720707980105E-2,2.0522278025884901,-0.17236134067928877,2.4455578669273059,-0.33920082002523166,-1.6889283824529366,-0.62325402610212688,1.8790080197507155,-2.1553987547939215,-2.7668478881412666,-0.49202192521208543,-1.584111180700059,2.9803309380629481,-2.2243630683630036,-0.26752146913895158,3.4597777592758643,1.7545900739709119,-3.881085821742932,0.45979384237130438,3.9275998905621279,-1.5777976878754394,-2.5961035711720895,-0.19041886934105801,-1.8854195527681528,-0.41117173329604062,2.3447273515890137,-0.63326690645557004,2.9043662411448095,0.19930102252540793,-1.9905241612064337,-1.3071124796186191,null,59.89673933144627,{"$f":"(BE237-T$58)*((1+(U$55+U237)/100)*(1-T$62)+T$62*((1+(U$57+AS237)/100)))/(1+(U$54+I237)/100)-(U$56+AG237)+U$58","v":62.822473714600058},77.046481281196222,81.410004069968878,81.751665211541791,80.909384831073552,86.661328878974132,93.504632514258333,90.947827202471103,82.877024209311486,85.92149200378428,87.082659785739011,null,null,3.5881331512488766,-1.1646266773242606,-17.813715253186665,-4.7418710298450852,0.4033336184757963,-2.6578514697904874,-1.9150090834591855,-7.6697886744516701,1.9265118302937108,8.2029727620821085,-0.50514000339413845,-2.6627858048769717,3.1393259528521433,-1.2459898627920172,-0.81903698376078715,-5.1832488623080764E-2,-1.6884017082172056,-1.303720707980105E-2,2.0522278025884901,-0.17236134067928877,2.4455578669273059,-0.33920082002523166,-1.6889283824529366,-0.62325402610212688,0,-2.1553987547939215,-2.7668478881412666,-0.49202192521208543,-1.584111180700059,0,-2.2243630683630036,-0.26752146913895158,0,0,-3.881085821742932,0,3.9275998905621279,-1.5777976878754394,-2.5961035711720895,-0.19041886934105801,-1.8854195527681528,-0.41117173329604062,2.3447273515890137,-0.63326690645557004,2.9043662411448095,0.19930102252540793,-1.9905241612064337,-1.3071124796186191,null,61.775747351196983,{"$f":"(DP237-T$58)*((1+(U$55+CF237)/100)*(1-T$62)+T$62*((1+(U$57+DD237)/100)))/(1+(U$54+BT237)/100)-(U$56+CR237)+U$58","v":64.673415210833099},79.240290153205251,83.704926448598528,83.994140147905952,86.175622401574017,92.11725099193724,99.342597223347369,100.2635490484502,93.224198536832887,96.083492681872883,97.824574519719889]
[170,5.2946524633946375,8.3043262070417061,-0.11914465556210541,3.1109614843680662,null,null,3.0648786872952067,-1.50408318155915,-0.84553790326992173,4.1237490185250829,-4.6868677927234907,-4.9294022668904107,0.602194159708203,-1.5418511459811541,-7.3845956639613046,-1.4909552397877268,-5.5102831447473166,-2.8421093756916478,1.7354956825690753,1.2151170006445851,0.91975344882910903,-1.3621290754662256,1.0013572245233151,0.11727625607849923,-0.38520699581023443,0.72174083521464105,-2.2893865513625595,4.0507515481061578,-3.0619070178900865,-7.2899808507609798E-2,2.0412034342127567,5.51352106904866,3.1007031686198419,-6.3377102621351131,5.4742109457588679,1.1897469602202828,-2.7868244179955326,-2.0312318801212177,-0.60630264328303651,0.49876726862264897,-1.3812399303783169,-3.5600295805917153,1.8732218796235702,1.4168981509108478,0.48967112602351714,-0.85951622139214634,-2.659534143969533E-2,-0.72552244242260411,-6.7222609589827398E-2,2.9143702612912659E-3,-3.8826755417622305,4.9454169816607019,-4.0484420689979137,-0.96787850391867258,null,59.070102069368609,{"$f":"(BE238-T$58)*((1+(U$55+U238)/100)*(1-T$62)+T$62*((1+(U$57+AS238)/100)))/(1+(U$54+I238)/100)-(U$56+AG238)+U$58","v":56.08022261804021},53.951460989243657,58.157919806964621,56.077133075889378,57.738731334247213,60.506377623459969,63.924114534613103,67.565621544358308,71.309448395258627,74.285948186021756,79.770386088269902,null,null,3.0648786872952067,-1.50408318155915,-0.84553790326992173,4.1237490185250829,-4.6868677927234907,-4.9294022668904107,0.602194159708203,-1.5418511459811541,-7.3845956639613046,-1.4909552397877268,-5.5102831447473166,-2.8421093756916478,1.7354956825690753,1.2151170006445851,0.91975344882910903,-1.3621290754662256,1.0013572245233151,0.11727625607849923,-0.38520699581023443,0.72174083521464105,-2.2893865513625595,4.0507515481061578,-3.0619070178900865,-7.2899808507609798E-2,0,0,0,-6.3377102621351131,0,0,-2.7868244179955326,-2.0312318801212177,-0.60630264328303651,0,-1.3812399303783169,-3.5600295805917153,1.8732218796235702,1.4168981509108478,0.48967112602351714,-0.85951622139214634,-2.659534143969533E-2,-0.72552244242260411,-6.7222609589827398E-2,2.9143702612912659E-3,-3.8826755417622305,4.9454169816607019,-4.0484420689979137,-0.96787850391867258,null,61.111305503581363,{"$f":"(DP238-T$58)*((1+(U$55+CF238)/100)*(1-T$62)+T$62*((1+(U$57+DD238)/100)))/(1+(U$54+BT238)/100)-(U$56+CR238)+U$58","v":63.667029805161867},64.748528257302439,68.431074095685659,72.334456309454836,75.860829528706731,78.408284147072919,82.061383507855382,86.404172639357625,91.675781785514673,94.9364691005336,100.79003539160131]
[171,2.1829024344998254,10.827290003220071,0.84074484582847786,5.7770138934943045,null,null,-4.6871341599605376E-2,-7.5064947692304029,-2.7916815953860237,-1.1154283448609896,-8.0485856372296158,-3.3315968134765104,-3.5610053033278701,2.3577808056162155,-6.5508850272860402,1.8415167424708265,-4.2183076760464919,11.823767390232984,4.2584594787474401,0.61439959822106438,0.61511666969307655,-1.0563949499926997,2.4394281399017181,-0.80319907902068266,0.20283092263917357,-0.31637029681498152,-3.2249066578259762,7.854238798845703E-2,-1.8367201656221752,1.775235871717026,3.00109293560334,5.4059748215642411,2.5594566505261493,-0.55587106449706702,1.0926825819250414,-3.1572922919410242,5.9101908014613862,-0.64561131366243218,-4.731889388021572,2.9381516993351156,-1.1156801691095621,6.0186481265404996,4.5392742887498088,-0.18717496967314529,-3.2332593618814354E-2,-1.382740095182438,1.8954491560982898,-0.66972077538408648,-0.35034339629658451,0.13315802794989517,-4.3457558824073557,-0.13471328189990839,-2.8142013289766452,3.0173947040292584,null,61.114807298419137,{"$f":"(BE239-T$58)*((1+(U$55+U239)/100)*(1-T$62)+T$62*((1+(U$57+AS239)/100)))/(1+(U$54+I239)/100)-(U$56+AG239)+U$58","v":61.23535282171796},60.623944480912002,61.474997483569332,67.221602696820199,72.367206841463158,69.232286137394581,68.64400362069749,75.535716087417327,71.58302824479685,74.241900831966888,62.681481337920893,null,null,-4.6871341599605376E-2,-7.5064947692304029,-2.7916815953860237,-1.1154283448609896,-8.0485856372296158,-3.3315968134765104,-3.5610053033278701,2.3577808056162155,-6.5508850272860402,1.8415167424708265,-4.2183076760464919,11.823767390232984,4.2584594787474401,0.61439959822106438,0.61511666969307655,-1.0563949499926997,2.4394281399017181,-0.80319907902068266,0.20283092263917357,-0.31637029681498152,-3.2249066578259762,7.854238798845703E-2,-1.8367201656221752,1.775235871717026,0,0,0,-0.55587106449706702,0,-3.1572922919410242,0,-0.64561131366243218,-4.731889388021572,0,-1.1156801691095621,0,4.5392742887498088,-0.18717496967314529,-3.2332593618814354E-2,-1.382740095182438,1.8954491560982898,-0.66972077538408648,-0.35034339629658451,0.13315802794989517,-4.3457558824073557,-0.13471328189990839,-2.8142013289766452,3.0173947040292584,null,64.115900234022476,{"$f":"(DP239-T$58)*((1+(U$55+CF239)/100)*(1-T$62)+T$62*((1+(U$57+DD239)/100)))/(1+(U$54+BT239)/100)-(U$56+CR239)+U$58","v":69.841116636436496},72.044437894188917,72.87488468090973,80.904153792288042,86.342144156967194,89.533178520562828,88.392396085159376,95.736794507319431,94.273531629878633,97.230940775184024,89.742391955430563]
[172,5.2339195600985944,4.6396047794727231,-10.783027997319852,-0.73106574153523507,null,null,3.0041457839991637,-3.2707333528709488,-5.8899258805361061,-3.0024393379398084,-1.9288027747473848,1.8314233152568331,0.58203049667956375,-7.6552623964163962,-2.1577148982824128,0.27671758513795552,-7.2098946732413793,0.55792398068977356,-1.9292257449999077,-3.0604296546754557,0.3638237385401828,-1.0933910688519886,-2.7792043846122443,1.375621963553229,3.1019978375597876,-1.0862828872685375,-1.2991585068341749,-1.4352730562441849,-0.71333466468348128,2.8418150171355094,-8.62267990754499,-7.3507668206368351,-1.99815468743342,-2.1773006697504425,-0.22939936081084866,4.4307854937496245,4.1019124745729174,-4.7167089135066647,-2.9665536519121796,-1.1488237724950667,-3.7270378715322927,3.4753999609680921,-1.968805346279731,-3.6759455521097699,0.59765122982067886,-1.2646532020507746,-4.3841324399816024,1.3325969883308593,3.667496491394397,-1.7814925670771318,-1.2087450129757711,-2.2483922667428402,-2.1139547207913174,3.6349675955399832,null,67.809472656828305,{"$f":"(BE240-T$58)*((1+(U$55+U240)/100)*(1-T$62)+T$62*((1+(U$57+AS240)/100)))/(1+(U$54+I240)/100)-(U$56+AG240)+U$58","v":75.864647191147313},82.894390391241402,86.890557490696651,86.071802943177303,81.472476089541672,79.85998936560739,89.803810493168882,93.784976943057117,93.224289016528189,102.48368835607587,101.83944506344096,null,null,3.0041457839991637,-3.2707333528709488,-5.8899258805361061,-3.0024393379398084,-1.9288027747473848,1.8314233152568331,0.58203049667956375,-7.6552623964163962,-2.1577148982824128,0.27671758513795552,-7.2098946732413793,0.55792398068977356,-1.9292257449999077,-3.0604296546754557,0.3638237385401828,-1.0933910688519886,-2.7792043846122443,1.375621963553229,3.1019978375597876,-1.0862828872685375,-1.2991585068341749,-1.4352730562441849,-0.71333466468348128,2.8418150171355094,-8.62267990754499,-7.3507668206368351,-1.99815468743342,-2.1773006697504425,-0.22939936081084866,0,0,-4.7167089135066647,-2.9665536519121796,-1.1488237724950667,-3.7270378715322927,0,-1.968805346279731,-3.6759455521097699,0.59765122982067886,-1.2646532020507746,-4.3841324399816024,1.3325969883308593,3.667496491394397,-1.7814925670771318,-1.2087450129757711,-2.2483922667428402,-2.1139547207913174,3.6349675955399832,null,67.809472656828305,{"$f":"(DP240-T$58)*((1+(U$55+CF240)/100)*(1-T$62)+T$62*((1+(U$57+DD240)/100)))/(1+(U$54+BT240)/100)-(U$56+CR240)+U$58","v":75.864647191147313},82.894390391241402,86.890557490696651,86.071802943177303,85.903261583291297,88.49368669376895,98.945984470854924,102.96803676021368,102.17456335108254,111.91301363622887,114.95030424472675]
[173,-0.83890035186816858,6.0329588900213684,-3.4679817525258176,0.59492404491886508,null,null,-3.0686741279675993,1.6317253977258828,6.1937490664483876,-7.0838028435452545,-5.5291120866165846,-3.1496016553763337,-4.4216350837411929,-4.3400374792198129,-0.54807762693837114,7.030854423807523,0.20485139668294572,-2.4317347245121419,-0.5358716344512624,1.0731060935992955,2.4590139479057278,-1.9520408147833699,-1.5582625586181882,0.90590235968231703,-4.0930595053234704,1.062969352104421,1.0054851082181084,-0.46898068503394175,1.8710624529615352,-1.2414459320687152,-1.3076336627509555,1.2501747172134876,-2.2387099840273494,-6.6211788093129762,-5.6879673003110849,1.6342553029651212,-7.3804950871325463,3.1680217504709614,0.5571049643836421,1.3408693627152166,4.3079616358974508,0.97569206792990526,-0.64281555982563088,0.96148837448526181,3.3694688179636518,-2.8327782978630611,-2.200131641795728,0.10227114301982621,-4.6773947323946983,0.63402529656139417,0.77842456518198699,-7.2437457918561377E-2,1.4684314228465121,-1.7906154469543551,null,64.362862756413861,{"$f":"(BE241-T$58)*((1+(U$55+U241)/100)*(1-T$62)+T$62*((1+(U$57+AS241)/100)))/(1+(U$54+I241)/100)-(U$56+AG241)+U$58","v":63.642079366238079},64.290132839431962,74.261012306816596,83.065872782979241,84.558246384283947,92.210811539774554,93.90190047595155,94.83103368414443,87.605506069424848,84.696578332541165,84.690970663340707,null,null,-3.0686741279675993,1.6317253977258828,6.1937490664483876,-7.0838028435452545,-5.5291120866165846,-3.1496016553763337,-4.4216350837411929,-4.3400374792198129,-0.54807762693837114,7.030854423807523,0.20485139668294572,-2.4317347245121419,-0.5358716344512624,1.0731060935992955,2.4590139479057278,-1.9520408147833699,-1.5582625586181882,0.90590235968231703,-4.0930595053234704,1.062969352104421,1.0054851082181084,-0.46898068503394175,1.8710624529615352,-1.2414459320687152,-1.3076336627509555,0,-2.2387099840273494,-6.6211788093129762,-5.6879673003110849,0,-7.3804950871325463,0,0,0,0,0,-0.64281555982563088,0.96148837448526181,3.3694688179636518,-2.8327782978630611,-2.200131641795728,0.10227114301982621,-4.6773947323946983,0.63402529656139417,0.77842456518198699,-7.2437457918561377E-2,1.4684314228465121,-1.7906154469543551,null,64.362862756413861,{"$f":"(DP241-T$58)*((1+(U$55+CF241)/100)*(1-T$62)+T$62*((1+(U$57+DD241)/100)))/(1+(U$54+BT241)/100)-(U$56+CR241)+U$58","v":64.892254083451562},65.504170583256425,75.532289688388886,84.381448178381675,87.549078464771554,95.18750765985564,100.18599575539301,101.73114765767694,95.365026435443426,96.834180214982894,97.854948828021506]
[174,-0.10201259036325716,5.0268220175359488,-4.0057548397085325,-1.5636274631829596,null,null,-2.3317863664626879,4.426897798826869,-3.7438168059929615,-5.4911742266048025,-4.1441423359362695,2.6149721633479164,-1.682172242252326,3.8915157359835257,-7.598866598646481E-2,5.5543086746487811,-4.3029383097757004,-0.55499537718671044,-1.542008506936682,-1.9041611259702478,-1.1410166730507072,0.97179624371018569,0.28680171381248876,0.97413127076037842,3.5748976733134494,1.8672972553122165,1.6788582288008946E-2,0.14276837381169205,-0.69176857059239172,-6.037531360035242E-2,-1.8454067499336704,-8.3547183114985408,-1.1730327482070986,2.4431421315680697,2.134441843584689,1.5645756088245915,6.2682844937940221,4.7704172737023729,0.9890082422494757,4.4254789493296238,1.545332109521024,2.6463772735175746,-2.8013670679274556,-1.2378873484409667,-1.8780438806311772,1.2332688558019662,-7.2560236632713382E-2,1.6015947341947958,3.550890774150135,1.58348454504409,0.5432334425133194,1.0145718969538693,-1.6262769685147389,1.8276557415051187E-3,null,63.567367531555753,{"$f":"(BE242-T$58)*((1+(U$55+U242)/100)*(1-T$62)+T$62*((1+(U$57+AS242)/100)))/(1+(U$54+I242)/100)-(U$56+AG242)+U$58","v":69.502813810850611},72.305230729289605,74.987329200456486,76.417739517656486,74.210987213107103,72.012786820686458,66.0968942361865,65.688770591004172,58.737395139489038,59.289371781231679,57.308154963085087,null,null,-2.3317863664626879,4.426897798826869,-3.7438168059929615,-5.4911742266048025,-4.1441423359362695,2.6149721633479164,-1.682172242252326,3.8915157359835257,-7.598866598646481E-2,5.5543086746487811,-4.3029383097757004,-0.55499537718671044,-1.542008506936682,-1.9041611259702478,-1.1410166730507072,0.97179624371018569,0.28680171381248876,0.97413127076037842,3.5748976733134494,1.8672972553122165,1.6788582288008946E-2,0.14276837381169205,-0.69176857059239172,-6.037531360035242E-2,-1.8454067499336704,-8.3547183114985408,-1.1730327482070986,0,0,0,0,0,0,0,0,0,-2.8013670679274556,-1.2378873484409667,-1.8780438806311772,1.2332688558019662,-7.2560236632713382E-2,1.6015947341947958,3.550890774150135,1.58348454504409,0.5432334425133194,1.0145718969538693,-1.6262769685147389,1.8276557415051187E-3,null,63.567367531555753,{"$f":"(DP242-T$58)*((1+(U$55+CF242)/100)*(1-T$62)+T$62*((1+(U$57+DD242)/100)))/(1+(U$54+BT242)/100)-(U$56+CR242)+U$58","v":69.502813810850611},72.305230729289605,77.430471332024553,81.094514325331161,80.375955664981589,84.734489226469151,83.272377670678836,83.843015532110527,80.4249291548023,83.081357373541593,83.764081298823115]
[175,3.5554207445703652,2.9120568470783446,-6.3536014143564774,-2.600579309626216,null,null,1.3256469684709344,-2.7934650006446997,-6.5521628010870883,-1.1082063017587285,-0.78396975596636498,0.70549413256407867,-4.5268187094865215,-0.71008440961446606,-4.3684695586128459,4.1232067487360151,-6.8516027473153303,5.9331241814294708,-3.6567736773942863,-0.12449375652908845,-1.8376252630407359,-0.58180767646020914,-1.0430336682024741,3.1503904238893661,-1.2671123874459269,1.0134838782763813,-0.232789752095929,1.4857857441722224,-0.71802321782305345,0.85792007558388761,-4.1932533245816153,1.5436732444217656,-4.1304660777991815,-0.68826926984273307,-5.671850968240248,0.7135418505958584,2.5559266788551716,0.90741326219973484,1.0487049942316826,-1.0759736620568683,-0.98862767174783617,1.7425454551979174,-3.8383189143707117,-1.1984063506865308,-2.8446037724065683,-0.70830881010764746,-0.80955847370344958,3.1815928402790625,-2.6920741960862147,1.261836798227203,0.10800193604499975,2.3366663576116578,-2.1058361151019209,1.4255503578954294,null,63.253020704284374,{"$f":"(BE243-T$58)*((1+(U$55+U243)/100)*(1-T$62)+T$62*((1+(U$57+AS243)/100)))/(1+(U$54+I243)/100)-(U$56+AG243)+U$58","v":63.791564823168628},70.705743874745494,72.066251568570436,78.113644348150359,79.45367039184039,79.118017081753663,79.864979218991522,82.49069893195923,82.235719898114667,87.856650082841682,82.638947564816021,null,null,1.3256469684709344,-2.7934650006446997,-6.5521628010870883,-1.1082063017587285,-0.78396975596636498,0.70549413256407867,-4.5268187094865215,-0.71008440961446606,-4.3684695586128459,4.1232067487360151,-6.8516027473153303,5.9331241814294708,-3.6567736773942863,-0.12449375652908845,-1.8376252630407359,-0.58180767646020914,-1.0430336682024741,3.1503904238893661,-1.2671123874459269,1.0134838782763813,-0.232789752095929,1.4857857441722224,-0.71802321782305345,0.85792007558388761,-4.1932533245816153,0,-4.1304660777991815,-0.68826926984273307,-5.671850968240248,0,0,0,0,-1.0759736620568683,-0.98862767174783617,0,-3.8383189143707117,-1.1984063506865308,-2.8446037724065683,-0.70830881010764746,-0.80955847370344958,3.1815928402790625,-2.6920741960862147,1.261836798227203,0.10800193604499975,2.3366663576116578,-2.1058361151019209,1.4255503578954294,null,63.253020704284374,{"$f":"(DP243-T$58)*((1+(U$55+CF243)/100)*(1-T$62)+T$62*((1+(U$57+DD243)/100)))/(1+(U$54+BT243)/100)-(U$56+CR243)+U$58","v":65.335238067590396},72.314190408783631,73.681016387162856,79.723661819717108,81.80811770871567,84.07532686112863,85.796357364190328,89.701849577777566,89.272280860271437,95.242663638261533,91.417243709112668]
[176,8.1989530989791337,5.3297626113849166,-2.3293158302671659,0.98277957348621614,null,null,5.969179322879703,2.1896931523566785,-0.23870121916795162,-0.62916776623651494,2.6557859401627919,-3.2420076496732775,1.6032076912277429,-1.8109859533815051,0.80604447804987389,-3.5337971793785536,2.0393619778765926,0.70544612563360864,-1.2390679130877142,0.75038519278600369,-2.0163468754499858,0.11943472041273573,0.75469607146304529,-3.574340636956431,1.3455456759885367,-0.9111547975858576,-0.62069107677702107,-0.87478091012224723,1.4731314900449188,-1.3657832221911841,-0.16896774049230379,1.6022824431725717,0.66945278999691826,-1.969615448550587,2.6069056762424485,-5.3709009467200861,-1.2304345689175693,-3.4759095877553889,-2.4733162387107352,-0.49195981181470172,3.8298370515891333,-3.5081837716728526,-0.25496003125827982,1.1907776405245707,-2.3047135685444293,-0.13197166931380377,0.9235343783446297,-4.3739726627431725,1.9309267880894059,-1.6576582253938907,-0.52360817472153143,-1.0134806467727238,1.1882750625845786,-1.2127918431666294,null,58.615241643153254,{"$f":"(BE244-T$58)*((1+(U$55+U244)/100)*(1-T$62)+T$62*((1+(U$57+AS244)/100)))/(1+(U$54+I244)/100)-(U$56+AG244)+U$58","v":57.367568630437447},55.830953666661649,58.490479366192623,55.406486044554889,60.69049429361047,62.368919736585724,66.433948859375263,68.392200391240223,70.928342228309802,66.917425304439917,69.52139193944349,null,null,5.969179322879703,2.1896931523566785,-0.23870121916795162,-0.62916776623651494,2.6557859401627919,-3.2420076496732775,1.6032076912277429,-1.8109859533815051,0.80604447804987389,-3.5337971793785536,2.0393619778765926,0.70544612563360864,-1.2390679130877142,0.75038519278600369,-2.0163468754499858,0.11943472041273573,0.75469607146304529,-3.574340636956431,1.3455456759885367,-0.9111547975858576,-0.62069107677702107,-0.87478091012224723,1.4731314900449188,-1.3657832221911841,-0.16896774049230379,0,0,-1.969615448550587,0,-5.3709009467200861,-1.2304345689175693,-3.4759095877553889,-2.4733162387107352,-0.49195981181470172,0,-3.5081837716728526,-0.25496003125827982,1.1907776405245707,-2.3047135685444293,-0.13197166931380377,0.9235343783446297,-4.3739726627431725,1.9309267880894059,-1.6576582253938907,-0.52360817472153143,-1.0134806467727238,1.1882750625845786,-1.2127918431666294,null,58.615241643153254,{"$f":"(DP244-T$58)*((1+(U$55+CF244)/100)*(1-T$62)+T$62*((1+(U$57+DD244)/100)))/(1+(U$54+BT244)/100)-(U$56+CR244)+U$58","v":58.969851073610016},58.072063587245012,60.743546917990422,60.224525096421822,65.448780165233273,67.10978372979352,71.173162404851055,73.048680222657339,75.683111897688377,75.44717054368833,77.852226482863401]
[177,-4.1716592347112362,8.5225248809338296,-1.3267101445605709,2.3972045524476546,null,null,-6.401433010810667,-0.7236898142276198,4.059045974882423,-1.572568907055258,-0.28191319527587,0.64153043136171162,3.2829741492808493,-6.5790265079836496,1.9404520799845066,6.5714402279164092,-1.708101324146049,-4.5490836866192561,1.9536943564611988,-1.5929307368941013,1.1612208483370265,1.5063323443849406,-0.52623260583311637,-1.6096691640965055,-4.4419264224414334E-2,2.3846720650118076,0.25167315748542851,1.6581544811538329,0.39701371716713219,1.390945086732625,0.83363794521429124,-0.10085021048362419,3.6891906862366115,2.6211510491326564,2.1149322298955902,0.80598009092125089,-1.4799384579593906,4.5110150597435279,4.8567163056022968,3.5625446439639585,3.8841717031064888,6.0551210991893374,1.1594649477031587,-1.5227246632031484,1.6780526296445613,2.2462382187630983,-0.64020011380498532,-1.5541112965914461,0.39039709219738783,1.5010083036726971,0.69010260832753212,2.4538117603360448,0.34723231126892884,0.48068621646273013,null,65.305363024867447,{"$f":"(BE245-T$58)*((1+(U$55+U245)/100)*(1-T$62)+T$62*((1+(U$57+AS245)/100)))/(1+(U$54+I245)/100)-(U$56+AG245)+U$58","v":65.773883228377912},60.744163168571781,60.533883820439392,58.724252227591961,57.033055808974609,57.339475362589702,58.003393347155921,52.753553568322005,47.535352509882486,44.989473933496001,41.7351302838319,null,null,-6.401433010810667,-0.7236898142276198,4.059045974882423,-1.572568907055258,-0.28191319527587,0.64153043136171162,3.2829741492808493,-6.5790265079836496,1.9404520799845066,6.5714402279164092,-1.708101324146049,-4.5490836866192561,1.9536943564611988,-1.5929307368941013,1.1612208483370265,1.5063323443849406,-0.52623260583311637,-1.6096691640965055,-4.4419264224414334E-2,2.3846720650118076,0.25167315748542851,1.6581544811538329,0.39701371716713219,1.390945086732625,0,-0.10085021048362419,0,0,0,0,-1.4799384579593906,0,0,0,0,0,1.1594649477031587,-1.5227246632031484,1.6780526296445613,2.2462382187630983,-0.64020011380498532,-1.5541112965914461,0.39039709219738783,1.5010083036726971,0.69010260832753212,2.4538117603360448,0.34723231126892884,0.48068621646273013,null,66.139000970081739,{"$f":"(DP245-T$58)*((1+(U$55+CF245)/100)*(1-T$62)+T$62*((1+(U$57+DD245)/100)))/(1+(U$54+BT245)/100)-(U$56+CR245)+U$58","v":66.590811938466913},65.230662426919025,67.79437359454694,68.065511366492601,66.940986609284565,66.919785772435588,72.877429433821632,72.218009912172121,69.694756052298501,71.378213390625106,75.499237515040477]
[178,-0.22756115756872441,6.8778638801517591,-3.3405315207590296,1.0541301113735508,null,null,-2.4573349336681551,-3.4187992349655323,-3.2244747035975796,-0.92911669061872182,10.431549562306714,-3.1485518141963276,-2.2474719969069081,-11.142084425837435,1.0187240075481405,3.8542697582981695,3.9928445600828395,-3.664856243182459,0.30903335567912826,-1.2295820831135664,0.20371742766350032,-1.6376019566644473,1.6625092119968343,-0.74896097814126605,-1.2737702062680043,-0.51071994575466562,-0.14044566125701863,1.6937415653114627,-0.4512548060635071,0.24119774948306727,-1.1801834309841674,2.2310590264718972,1.5203709914795076,3.1791894568993184,0.98065543894789275,-0.58150102603201548,-4.6820510619948523,-0.92085357492642572,2.0019315311704444,-1.250292394458957,1.8698413067617474,-1.4908026599810391,-0.18360949337094512,-2.10072204297636,-1.0301978005017567,-2.2419517681143515,3.964515568755731,-1.3967879875475577,-1.3886834783178368,-2.3912688792908137,-0.54444248414459584,2.7561752154014041,-0.46196344669387202,-8.2191777731170257E-2,null,64.233557134115927,{"$f":"(BE246-T$58)*((1+(U$55+U246)/100)*(1-T$62)+T$62*((1+(U$57+AS246)/100)))/(1+(U$54+I246)/100)-(U$56+AG246)+U$58","v":63.878041149283483},64.175347508987826,60.716952333665716,56.368730103130936,58.39002309040913,63.986046203287145,71.59664377774196,68.979457462042092,69.596688251120213,65.22870571107606,69.422645718967402,null,null,-2.4573349336681551,-3.4187992349655323,-3.2244747035975796,-0.92911669061872182,10.431549562306714,-3.1485518141963276,-2.2474719969069081,-11.142084425837435,1.0187240075481405,3.8542697582981695,3.9928445600828395,-3.664856243182459,0.30903335567912826,-1.2295820831135664,0.20371742766350032,-1.6376019566644473,1.6625092119968343,-0.74896097814126605,-1.2737702062680043,-0.51071994575466562,-0.14044566125701863,1.6937415653114627,-0.4512548060635071,0.24119774948306727,-1.1801834309841674,0,0,0,0,-0.58150102603201548,-4.6820510619948523,-0.92085357492642572,0,-1.250292394458957,0,-1.4908026599810391,-0.18360949337094512,-2.10072204297636,-1.0301978005017567,-2.2419517681143515,3.964515568755731,-1.3967879875475577,-1.3886834783178368,-2.3912688792908137,-0.54444248414459584,2.7561752154014041,-0.46196344669387202,-8.2191777731170257E-2,null,64.233557134115927,{"$f":"(DP246-T$58)*((1+(U$55+CF246)/100)*(1-T$62)+T$62*((1+(U$57+DD246)/100)))/(1+(U$54+BT246)/100)-(U$56+CR246)+U$58","v":66.109100175755387},67.985430040690389,67.664679422823355,63.833310437048141,65.971096099195009,71.6002646860629,79.95130139888343,79.188998610550883,79.615100355879477,76.658445424622272,81.225261158348189]
[179,1.5832432005011239,6.5770106538202358,1.1471511100757095,1.1358226740336361,null,null,-0.64653057559830684,5.5327805018259264,-2.0867516842119396,0.77791704169556031,-0.4541843938813086,0.7040335504915527,-3.5158914648433282,5.3087989234822848,-2.3843973303065575,-5.381175465077126E-2,-5.3773417007785289,6.3505988620338281,8.1801293476049253E-3,1.4117173075761889,0.16972760926026442,1.6708106774432423,0.55888047358170745,-2.8107354337596591,-1.0863083190214873,2.9257547106969781,-0.67087765731464,-5.4395438946652774E-4,5.8631122057565932E-2,1.118752183322556,3.3074991998505716,2.3297546751229201,2.8969609661576476,4.0196209339251565,-0.31890321214967354,-1.1442065949187379,-5.8689607628784159,4.1721847165679362,-0.53918987704629107,2.8723351937217791,-1.9746530581648676,5.7290884040937229,-0.10191693071085983,2.4470249864188283,-0.2219318884866941,1.7979842522082869,0.17463723872980053,-2.9760109538301336,-1.9944818298373264,3.1783186374512891,-1.0272460520636142,0.60884260798692647,-0.78521564134291255,2.3754486157306038,null,58.730832753931161,{"$f":"(BE247-T$58)*((1+(U$55+U247)/100)*(1-T$62)+T$62*((1+(U$57+AS247)/100)))/(1+(U$54+I247)/100)-(U$56+AG247)+U$58","v":55.601868538811118},53.952160338906133,50.794871384808751,51.989822736256691,51.749865292454359,59.008842795854783,54.014353661587442,55.719352940304724,53.446209955626159,58.388711650203824,50.714148874129812,null,null,-0.64653057559830684,5.5327805018259264,-2.0867516842119396,0.77791704169556031,-0.4541843938813086,0.7040335504915527,-3.5158914648433282,5.3087989234822848,-2.3843973303065575,-5.381175465077126E-2,-5.3773417007785289,6.3505988620338281,8.1801293476049253E-3,1.4117173075761889,0.16972760926026442,1.6708106774432423,0.55888047358170745,-2.8107354337596591,-1.0863083190214873,2.9257547106969781,-0.67087765731464,-5.4395438946652774E-4,5.8631122057565932E-2,1.118752183322556,0,0,0,0,-0.31890321214967354,-1.1442065949187379,-5.8689607628784159,0,-0.53918987704629107,0,-1.9746530581648676,0,-0.10191693071085983,2.4470249864188283,-0.2219318884866941,1.7979842522082869,0.17463723872980053,-2.9760109538301336,-1.9944818298373264,3.1783186374512891,-1.0272460520636142,0.60884260798692647,-0.78521564134291255,2.3754486157306038,null,62.038331953781729,{"$f":"(DP247-T$58)*((1+(U$55+CF247)/100)*(1-T$62)+T$62*((1+(U$57+DD247)/100)))/(1+(U$54+BT247)/100)-(U$56+CR247)+U$58","v":61.096742321273311},62.452276337184813,63.389673441182225,64.659586864114246,63.926772979720361,71.361222323296971,70.231368673791877,72.104913516461309,72.694459092473195,78.505985871059437,75.653223569380415]
[180,2.4143468941349564,5.4197256875452835,-0.37094802405064908,-0.6468585298777707,null,null,0.18457311803552567,-1.2510306980570891,-4.8035476466924338,4.9565276087737145,-4.0952703720998054,-2.2239950251796858,-5.9759997272258794,6.4336534684081848E-3,-6.0500043257756557,3.8777361772612844,1.9841631280431473,-2.8048257113490953,-1.1491048369273473,2.1571410037195857,0.54840769119932098,3.5979023450568519,-2.4532679868791103,-3.2792977382399613E-2,-1.3738439749779499,0.74444876441744778,-1.7616835119194931,3.7985185933466941,-0.74250389129138128,0.59200817705739706,1.7894000657242131,5.2862535352542981,3.6159154046128759,6.8962532436068544,-3.55990183099349,-1.8898371012492969,-3.8773715734375953,-1.6488220142476289,-4.1012826801944611,-2.4023655162323534,-0.46026860025396621,0.87872473685783969,-1.8845981346222667,1.9878567830514726,4.7063334287345215E-2,4.1052516406452559,-2.8786516135536195,-0.44392525847683084,-2.4284400279256189,0.44273190117098404,-2.1777278938801223,4.4984845024530165,-1.0398558366720589,-0.19552178947053456,null,58.994552471625582,{"$f":"(BE248-T$58)*((1+(U$55+U248)/100)*(1-T$62)+T$62*((1+(U$57+AS248)/100)))/(1+(U$54+I248)/100)-(U$56+AG248)+U$58","v":56.479474935251019},55.829381324691632,48.786931911364597,53.507964337305673,56.748244545873085,63.288319724958868,65.589252065296137,72.668241110026869,75.60797472330286,74.313540043252473,75.856049664303896,null,null,0.18457311803552567,-1.2510306980570891,-4.8035476466924338,4.9565276087737145,-4.0952703720998054,-2.2239950251796858,-5.9759997272258794,6.4336534684081848E-3,-6.0500043257756557,3.8777361772612844,1.9841631280431473,-2.8048257113490953,-1.1491048369273473,2.1571410037195857,0.54840769119932098,3.5979023450568519,-2.4532679868791103,-3.2792977382399613E-2,-1.3738439749779499,0.74444876441744778,-1.7616835119194931,3.7985185933466941,-0.74250389129138128,0.59200817705739706,0,0,0,0,-3.55990183099349,-1.8898371012492969,-3.8773715734375953,-1.6488220142476289,-4.1012826801944611,-2.4023655162323534,-0.46026860025396621,0,-1.8845981346222667,1.9878567830514726,4.7063334287345215E-2,4.1052516406452559,-2.8786516135536195,-0.44392525847683084,-2.4284400279256189,0.44273190117098404,-2.1777278938801223,4.4984845024530165,-1.0398558366720589,-0.19552178947053456,null,60.783952537349798,{"$f":"(DP248-T$58)*((1+(U$55+CF248)/100)*(1-T$62)+T$62*((1+(U$57+DD248)/100)))/(1+(U$54+BT248)/100)-(U$56+CR248)+U$58","v":63.591100500004409},66.919156950237294,66.660653620873589,71.600434908238029,75.107535598249996,82.310680311339738,84.624471680965399,92.40329306240659,95.317041384492015,93.391300225177531,96.283503811347288]
[181,-2.6678140341712506,7.3492224020352843,-5.9369356672602924,0.92068553565410882,null,null,-4.8975878102706814,0.47845230565450825,-2.6680451739564202,9.455073205475939E-2,-5.740174332458392,1.0975017414789376,-8.8237308037113262,-2.5766117546117515,1.9001268035052314,0.86977935150226493,1.0207351438007159,-6.0137937451376695,0.78039187756265349,0.98050367645818426,0.46995208644226949,1.6841703310846174,-0.66164126450746341,-0.74738466993426478,0.26994296609694857,1.7864671548288573,2.4425561371409046,-0.98763387716238604,0.48569680246663793,-1.2462471687876038,-3.7765875774854303,4.6436494958980283,0.7343059219204946,-7.3943207127884492E-3,-2.1568364243418081,-1.5534353329143578,-4.5813846109646761,3.8316342031655299,-0.68641215780193976,-2.3341415514031816,3.0499107382830042,3.6513023894524821E-2,-0.31705406909038714,0.8306894400474405,0.62363937049485729,2.6718548191483364,-1.2119161447809528,-0.98103762337784861,-0.95123888722015693,2.2736729946446923,2.4656860225224664,-1.3120818875063425,0.12069947246318091,-1.8632422010049061,null,68.263068300242139,{"$f":"(BE249-T$58)*((1+(U$55+U249)/100)*(1-T$62)+T$62*((1+(U$57+AS249)/100)))/(1+(U$54+I249)/100)-(U$56+AG249)+U$58","v":64.722827680366365},66.186970256281498,67.923354245364095,73.766332063174929,74.223128146418205,85.545018933244791,85.785905411585929,87.171659360601069,88.085789593676267,84.633167798528035,88.588261373289214,null,null,-4.8975878102706814,0.47845230565450825,-2.6680451739564202,9.455073205475939E-2,-5.740174332458392,1.0975017414789376,-8.8237308037113262,-2.5766117546117515,1.9001268035052314,0.86977935150226493,1.0207351438007159,-6.0137937451376695,0.78039187756265349,0.98050367645818426,0.46995208644226949,1.6841703310846174,-0.66164126450746341,-0.74738466993426478,0.26994296609694857,1.7864671548288573,2.4425561371409046,-0.98763387716238604,0.48569680246663793,-1.2462471687876038,-3.7765875774854303,0,0,-7.3943207127884492E-3,-2.1568364243418081,-1.5534353329143578,-4.5813846109646761,0,-0.68641215780193976,-2.3341415514031816,0,0,-0.31705406909038714,0.8306894400474405,0.62363937049485729,2.6718548191483364,-1.2119161447809528,-0.98103762337784861,-0.95123888722015693,2.2736729946446923,2.4656860225224664,-1.3120818875063425,0.12069947246318091,-1.8632422010049061,null,68.263068300242139,{"$f":"(DP249-T$58)*((1+(U$55+CF249)/100)*(1-T$62)+T$62*((1+(U$57+DD249)/100)))/(1+(U$54+BT249)/100)-(U$56+CR249)+U$58","v":69.366477176264397},71.713550359451332,73.563811381889977,79.670463837405549,79.990202456887431,91.793457568964172,96.123285243261321,97.518830711939827,98.185374666347144,97.663373663978859,102.18273828919047]
[182,1.1040484985330794,6.9320924314558656,-4.9579018301528652,1.4334146912442487,null,null,-1.1257252775663513,-1.8911776742265214,10.350385905362703,-3.1712477982796998,2.8165060133423223,-2.5415825900008455,7.6124508824647394,-2.6104562372443745,-6.6464560078146828E-2,1.0373608590193912,2.9902837094644585E-2,0.67932097285580939,0.36326190698323479,-2.8196046241581696,2.5406301590556915,-3.3146382271060637,-1.0231623710581008,-2.5000935163154026,-0.31262296012030788,0.92822953842898048,3.1427926510124564,-0.8944499972520239,-0.10253081571734413,-0.44605371349533662,-2.7975537403780031,-4.0766460170212264,6.4137441937971307,0.28982222342365294,2.0813693833264568,-4.1391706491464708,1.7977174236044666,2.4586563297074484,4.8702853862713456,-3.8113175199710927,-0.45433605087727758,0.74538538145254463,0.19567508649975274,-2.5895209566325885,3.1351181712216896,-3.4907668787553501,-0.18830754821121753,-3.2414228205214419,0.70145506805720759,1.4439100225728818,3.3856712129231017,-0.41637371935439327,-9.6233171821473507E-2,-0.13704227537051961,null,65.263784734117053,{"$f":"(BE250-T$58)*((1+(U$55+U250)/100)*(1-T$62)+T$62*((1+(U$57+AS250)/100)))/(1+(U$54+I250)/100)-(U$56+AG250)+U$58","v":69.720616511912041},59.066904080588778,59.009171955534903,55.603647257763591,59.875898104107485,54.648763390453453,54.566964040109468,51.796884894281533,55.220993657484087,55.978465591858658,55.123515488319434,null,null,-1.1257252775663513,-1.8911776742265214,10.350385905362703,-3.1712477982796998,2.8165060133423223,-2.5415825900008455,7.6124508824647394,-2.6104562372443745,-6.6464560078146828E-2,1.0373608590193912,2.9902837094644585E-2,0.67932097285580939,0.36326190698323479,-2.8196046241581696,2.5406301590556915,-3.3146382271060637,-1.0231623710581008,-2.5000935163154026,-0.31262296012030788,0.92822953842898048,3.1427926510124564,-0.8944499972520239,-0.10253081571734413,-0.44605371349533662,-2.7975537403780031,-4.0766460170212264,0,0,0,-4.1391706491464708,0,0,0,-3.8113175199710927,-0.45433605087727758,0,0.19567508649975274,-2.5895209566325885,3.1351181712216896,-3.4907668787553501,-0.18830754821121753,-3.2414228205214419,0.70145506805720759,1.4439100225728818,3.3856712129231017,-0.41637371935439327,-9.6233171821473507E-2,-0.13704227537051961,null,65.263784734117053,{"$f":"(DP250-T$58)*((1+(U$55+CF250)/100)*(1-T$62)+T$62*((1+(U$57+DD250)/100)))/(1+(U$54+BT250)/100)-(U$56+CR250)+U$58","v":69.720616511912041},65.480648274385899,65.693790654752249,64.147816882267364,68.3491850407583,64.326141211971517,67.024463390643263,69.471920548495305,72.538525527328986,73.193771205827304,72.853096834422132]
[183,11.532083652448833,9.3915692527652759,3.4224727393487218,5.0231561706199264,null,null,9.3023098763494012,-9.4457969669653234,-5.2326370438556573,-5.328054241684737,2.1579965243669621,0.20013169284314669,-1.2348871297746855,4.027307263457037,-8.359955283765796,-4.7022299687703386,6.4576737351758284,1.3600215400042379,2.822738728292645,-1.4867789886296903,-1.2248165690552817,-0.39068595906014547,1.0354605456714108,0.11646343818831362,-1.1574352117904567,0.4327310750557789,-0.35142842559287235,-1.3167000685849199,1.613600568523605,-1.7094653413497651,5.5828208291235839,-2.0588775641036552,-4.8103143242016042,2.0275497408453624,-3.1764946135455272,3.497007237029274,-3.8717012542034697,-0.6086126765354658,-8.3765370281004614E-2,-4.2418399768283503,3.8941542563739149,-1.9956203576773373,3.7854165658754306,-2.551057504558667,-2.2788093139494996,-1.0062606187807515,1.6341866394567297,-1.0914482390007585E-2,-1.7123894155646762,1.2677700996801884,-0.36415672884757511,-2.0118796522367166,2.2861418112895837,-1.8558792026188995,null,53.338998682156394,{"$f":"(BE251-T$58)*((1+(U$55+U251)/100)*(1-T$62)+T$62*((1+(U$57+AS251)/100)))/(1+(U$54+I251)/100)-(U$56+AG251)+U$58","v":60.301159033584071},67.278471498263428,68.663368200157151,71.816565570601142,68.486782289791819,72.563239397695256,71.423419524175131,77.657230917870095,84.471839635309422,77.491159124715864,77.502065159891686,null,null,9.3023098763494012,-9.4457969669653234,-5.2326370438556573,-5.328054241684737,2.1579965243669621,0.20013169284314669,-1.2348871297746855,4.027307263457037,-8.359955283765796,-4.7022299687703386,6.4576737351758284,1.3600215400042379,2.822738728292645,-1.4867789886296903,-1.2248165690552817,-0.39068595906014547,1.0354605456714108,0.11646343818831362,-1.1574352117904567,0.4327310750557789,-0.35142842559287235,-1.3167000685849199,1.613600568523605,-1.7094653413497651,0,-2.0588775641036552,-4.8103143242016042,0,-3.1764946135455272,0,-3.8717012542034697,-0.6086126765354658,-8.3765370281004614E-2,-4.2418399768283503,0,-1.9956203576773373,3.7854165658754306,-2.551057504558667,-2.2788093139494996,-1.0062606187807515,1.6341866394567297,-1.0914482390007585E-2,-1.7123894155646762,1.2677700996801884,-0.36415672884757511,-2.0118796522367166,2.2861418112895837,-1.8558792026188995,null,58.921819511279978,{"$f":"(DP251-T$58)*((1+(U$55+CF251)/100)*(1-T$62)+T$62*((1+(U$57+DD251)/100)))/(1+(U$54+BT251)/100)-(U$56+CR251)+U$58","v":66.241752945016401},73.420416277794217,77.115118405101114,80.191989441793964,80.309799284792845,84.305112984439702,82.775723025084062,89.906745974766537,97.03344862520612,93.3859964221692,92.851926521430343]
[184,-0.90566312748715783,4.5772536967669462,-7.9351458596127271,-1.9363505095853621,null,null,-3.1354369035865886,3.2100682975279389,-4.5140014175401957,0.48454999157535816,5.4568981602002768,-1.4241828084230641,3.5987698811068194,5.1786169157252697,-0.2398608175648802,-0.51840807791802157,-5.8893251546982155,0.88384280313409569,-1.9915768277056847,-0.21548910408134336,0.4146508699800755,0.15448503400972058,-0.20976375191883623,-3.3142649542546714,0.68289157620734109,1.6203007679430605,-0.97727355155501971,-1.3738893090867954,0.56710040842971221,1.4284269899867779,-5.774797769837865,-1.9607463179649773,3.7922208741423162,-3.2409411290891805,3.9060820992988741,-0.23508148313353594,0.25724705319189445,3.2407195672976084,-0.63214644034227918,0.21733297691139475,-1.9624394603590281,2.5755088415205485,-3.1740901143298581,0.31550104506607579,-0.32754497410816996,0.25200722435157719,0.93894870079462467,-4.6376613727596672,0.47433367499980617,1.9236146983918327,-0.77417552821871249,-1.2735332108673463,-4.0098432365055725E-2,1.3714786859907793,null,67.709129469612961,{"$f":"(BE252-T$58)*((1+(U$55+U252)/100)*(1-T$62)+T$62*((1+(U$57+AS252)/100)))/(1+(U$54+I252)/100)-(U$56+AG252)+U$58","v":68.652661050070122},68.04805782802859,71.487640108078907,64.845173611031626,63.739956176197865,62.118390000958463,57.339268334866162,58.009866483792337,57.733505942775835,63.538563037719371,61.620079292187491,null,null,-3.1354369035865886,3.2100682975279389,-4.5140014175401957,0.48454999157535816,5.4568981602002768,-1.4241828084230641,3.5987698811068194,5.1786169157252697,-0.2398608175648802,-0.51840807791802157,-5.8893251546982155,0.88384280313409569,-1.9915768277056847,-0.21548910408134336,0.4146508699800755,0.15448503400972058,-0.20976375191883623,-3.3142649542546714,0.68289157620734109,1.6203007679430605,-0.97727355155501971,-1.3738893090867954,0.56710040842971221,1.4284269899867779,-5.774797769837865,-1.9607463179649773,0,-3.2409411290891805,0,-0.23508148313353594,0,0,-0.63214644034227918,0,-1.9624394603590281,0,-3.1740901143298581,0.31550104506607579,-0.32754497410816996,0.25200722435157719,0.93894870079462467,-4.6376613727596672,0.47433367499980617,1.9236146983918327,-0.77417552821871249,-1.2735332108673463,-4.0098432365055725E-2,1.3714786859907793,null,67.709129469612961,{"$f":"(DP252-T$58)*((1+(U$55+CF252)/100)*(1-T$62)+T$62*((1+(U$57+DD252)/100)))/(1+(U$54+BT252)/100)-(U$56+CR252)+U$58","v":68.652661050070122},71.840278702170906,75.268262199943763,72.352474954930329,71.019619387759164,69.418206267607857,67.621181849622147,68.184901688901263,68.001714756726415,74.394651191954026,75.057719440294704]
[185,13.051151138051235,9.401891026039829,4.9095945778743086,5.0347448356286941,null,null,10.821377361951804,0.43323388351849701,5.529372448407841,6.2563501116322415,-4.3361406438434065,-1.983389029269446,0.92559329709090932,3.0499907488562021,-2.8646320061404329,7.272618920760249,-9.0217143686785128E-2,-0.58966730253901956,2.8330605015671981,-0.67486767147807747,-0.3393046085890834,1.0550213606197687,-2.7026605481627222,-2.3807622870904499,1.9425147203728219,3.3102090063525118,0.55118290351348342,0.17544973082408344,-1.3695982246422345,2.2486317242382245,7.0699426676491708,-4.9394244636520499,-1.023378866350332,1.6594776251142451,-2.9303440315190272,-4.9220102879179581,3.5375390116782439,5.0141569277753444,1.0793161165343417,0.70055759051422806,-1.325953021240001,3.3306944801990772,3.7970052308841984,-0.83319595441900385,-0.35352610322366096,1.8245303080502919,-3.2153862208969128,-2.6796568368958535,2.047738903085107,4.2359372721196635,0.18875968299983459,1.9899156646543286,-1.7704057465326062,2.3970636984143479,null,51.173357837037329,{"$f":"(BE253-T$58)*((1+(U$55+U253)/100)*(1-T$62)+T$62*((1+(U$57+AS253)/100)))/(1+(U$54+I253)/100)-(U$56+AG253)+U$58","v":56.594404196760429},54.857735539997059,51.288234073326613,55.382517875696351,60.343683909158486,57.816072099454637,53.58656384975086,54.548461262659643,51.361706268626719,52.343993521376788,50.852867223617025,null,null,10.821377361951804,0.43323388351849701,5.529372448407841,6.2563501116322415,-4.3361406438434065,-1.983389029269446,0.92559329709090932,3.0499907488562021,-2.8646320061404329,7.272618920760249,-9.0217143686785128E-2,-0.58966730253901956,2.8330605015671981,-0.67486767147807747,-0.3393046085890834,1.0550213606197687,-2.7026605481627222,-2.3807622870904499,1.9425147203728219,3.3102090063525118,0.55118290351348342,0.17544973082408344,-1.3695982246422345,2.2486317242382245,0,-4.9394244636520499,-1.023378866350332,0,-2.9303440315190272,-4.9220102879179581,0,0,0,0,-1.325953021240001,0,3.7970052308841984,-0.83319595441900385,-0.35352610322366096,1.8245303080502919,-3.2153862208969128,-2.6796568368958535,2.047738903085107,4.2359372721196635,0.18875968299983459,1.9899156646543286,-1.7704057465326062,2.3970636984143479,null,58.243300504686502,{"$f":"(DP253-T$58)*((1+(U$55+CF253)/100)*(1-T$62)+T$62*((1+(U$57+DD253)/100)))/(1+(U$54+BT253)/100)-(U$56+CR253)+U$58","v":63.498158550948169},61.388285890199036,59.193992028202231,63.380612731969521,68.261229708888877,69.317521951763297,70.137754100211779,72.630278353445121,69.082532281620146,69.72245916791816,71.977624181636116]
[186,5.1765769393337635,6.9008450929706786,2.9081592600004154,1.5495579097345207,null,null,2.9468031632343328,-5.351865264774732,-4.112454406832998,5.3710684031099598,-4.2173277832265006,-5.5315256521129532,2.7744832295003965,1.4896965862239524,-1.0934699176465834E-3,2.0708592998940762,5.5178443185007815,-6.0145036833670016,0.33201456849804778,-3.7551751822728643,0.66341731365624845,0.35976776789956055,-0.73037947722050678,-2.68709764279212,0.38443471149486186,0.39624836076170666,0.72016553960514518,-3.669937504384539,-1.029087051862601,0.56786709986213513,5.0685073497752775,-6.3513324982502102,-3.2040652084831427,7.2657669144752113,-1.0660045704762551,-4.7599964839111983,-2.1947310827947728,-1.2653114826370362,-4.063237279543551,-2.6833351609129057,-0.641774429066853,2.722030460661168,0.31181830499002472,-4.6574881733863149,0.45461976673624838,1.3186721492957456,-1.5103169321521022,-3.6977865218514765,1.1314038246393652,-0.18922920547797717,1.0732280664124783,-4.1382318270262006,-0.48994438071479107,0.33979517142989191,null,55.324909902218032,{"$f":"(BE254-T$58)*((1+(U$55+U254)/100)*(1-T$62)+T$62*((1+(U$57+AS254)/100)))/(1+(U$54+I254)/100)-(U$56+AG254)+U$58","v":63.19061613680411},69.440079788297496,59.794464399354553,63.117312572843225,69.594451703652297,70.903163487353495,71.505189875166465,76.503321242516364,75.23195264282009,71.968622014039738,74.193375904562046,null,null,2.9468031632343328,-5.351865264774732,-4.112454406832998,5.3710684031099598,-4.2173277832265006,-5.5315256521129532,2.7744832295003965,1.4896965862239524,-1.0934699176465834E-3,2.0708592998940762,5.5178443185007815,-6.0145036833670016,0.33201456849804778,-3.7551751822728643,0.66341731365624845,0.35976776789956055,-0.73037947722050678,-2.68709764279212,0.38443471149486186,0.39624836076170666,0.72016553960514518,-3.669937504384539,-1.029087051862601,0.56786709986213513,0,-6.3513324982502102,-3.2040652084831427,0,-1.0660045704762551,-4.7599964839111983,-2.1947310827947728,-1.2653114826370362,-4.063237279543551,-2.6833351609129057,-0.641774429066853,0,0.31181830499002472,-4.6574881733863149,0.45461976673624838,1.3186721492957456,-1.5103169321521022,-3.6977865218514765,1.1314038246393652,-0.18922920547797717,1.0732280664124783,-4.1382318270262006,-0.48994438071479107,0.33979517142989191,null,60.393417251993306,{"$f":"(DP254-T$58)*((1+(U$55+CF254)/100)*(1-T$62)+T$62*((1+(U$57+DD254)/100)))/(1+(U$54+BT254)/100)-(U$56+CR254)+U$58","v":68.247980847172286},74.733367512934691,72.136005200355655,75.813486701776839,82.524172009185378,83.53867253262159,83.908930279497952,88.962908707971266,86.93025008722077,82.949325564314293,88.569464333402294]
[187,-3.705910313394587,6.5629236984161734,3.3608174751881279,-0.25412615129716398,null,null,-5.9356840894940177,0.69156693970916061,7.3204971959614147,-2.5441176736437789,2.7253247103816225,-1.0606875220184055,13.277685335467371,-4.8857242612801564,8.1535337637030558,-1.3554978631638568,-1.5076973708614358,-1.0211445160871024,-5.906826056457426E-3,-1.0100364015968903,-0.49300313112077543,-0.41170727044845634,-0.62258555594066589,1.7204203421663067,3.2042633170067472,-0.47196991593552617,-0.9325612128851386,0.3425218337958631,-2.9868782175479316,-3.8922271442098477E-2,5.52116556496299,2.7091376840795722,0.22162261263024252,0.26063883837690582,-4.1972138867570141,2.6006169048350785,0.98768423012417372,-2.3896915700783516,-5.4265979810544858,-5.0981997284709397,-3.4753538287051917,-0.35811390385266595,-1.4918657560416599,-1.088031032875298,0.79212315916886289,-1.1203501577469515,-0.69333538267127559,1.514013321205719,4.8868814204090736,-1.299429348031605,0.20920081349544994,0.15276327172638493,-3.6091392412017917,0.21799110249877329,null,58.993667037061606,{"$f":"(BE255-T$58)*((1+(U$55+U255)/100)*(1-T$62)+T$62*((1+(U$57+AS255)/100)))/(1+(U$54+I255)/100)-(U$56+AG255)+U$58","v":56.291002545185847},52.824048103689123,53.80205819884992,56.833176655514393,56.003990007664143,51.22048914280451,55.944943300809399,57.665083962689565,64.012652608359247,66.679811283575958,68.088526679641049,null,null,-5.9356840894940177,0.69156693970916061,7.3204971959614147,-2.5441176736437789,2.7253247103816225,-1.0606875220184055,13.277685335467371,-4.8857242612801564,8.1535337637030558,-1.3554978631638568,-1.5076973708614358,-1.0211445160871024,-5.906826056457426E-3,-1.0100364015968903,-0.49300313112077543,-0.41170727044845634,-0.62258555594066589,1.7204203421663067,3.2042633170067472,-0.47196991593552617,-0.9325612128851386,0.3425218337958631,-2.9868782175479316,-3.8922271442098477E-2,0,0,0,0,-4.1972138867570141,0,0,-2.3896915700783516,-5.4265979810544858,-5.0981997284709397,-3.4753538287051917,-0.35811390385266595,-1.4918657560416599,-1.088031032875298,0.79212315916886289,-1.1203501577469515,-0.69333538267127559,1.514013321205719,4.8868814204090736,-1.299429348031605,0.20920081349544994,0.15276327172638493,-3.6091392412017917,0.21799110249877329,null,64.514832602024597,{"$f":"(DP255-T$58)*((1+(U$55+CF255)/100)*(1-T$62)+T$62*((1+(U$57+DD255)/100)))/(1+(U$54+BT255)/100)-(U$56+CR255)+U$58","v":64.363164349859758},60.606869853393583,61.973120373269481,64.73079214055484,66.671717420479141,62.003880997965524,67.102099597404319,67.936636180896258,74.397165356308889,76.827159661877346,78.30247751546348]
[188,5.1644221147969542,8.8752132332563249,1.0356096370832866,4.2690573235632865,null,null,2.9346483386975235,-3.103005388459446,5.2897437847828392,-0.32294323740224984,2.3068171614837976,-0.36585478234861157,-2.5884624704998824,-2.2996715342942409,3.5350432301886743,0.99297446843309078,-0.70661354570980439,2.2434089395994405,2.3063827087836941,2.3769399168817475,2.4193649442520879,-0.26641762298810612,-0.26926001302511349,-1.134267283329816,0.57670588973218972,1.3199812736335872,-0.7441060332521694,1.6306703375058138,-2.5298406040297117,-1.1035238525240132E-2,3.1959577268581487,3.9735617276441682,0.38236815234547228,-1.1983667189031761,2.7200432163422881,-1.4277464297045404,0.93545303625230458,4.9937575180858751,-0.9571424636961634,6.1095338984437486,-5.2282999056616282,-0.52633718356944525,3.0313177188187908,2.1686829780320087,3.5476573454224551,3.1932672587347444E-2,-0.65056203842060589,-0.6815745318490104,0.16919452441295979,1.1415037315859748,-0.46101252023850581,1.2654313254296701,-3.5297496342210355,-0.27344141855539261,null,58.461161006172716,{"$f":"(BE256-T$58)*((1+(U$55+U256)/100)*(1-T$62)+T$62*((1+(U$57+AS256)/100)))/(1+(U$54+I256)/100)-(U$56+AG256)+U$58","v":58.411594839165993},57.096506595357404,58.797563991308856,55.057091598181323,56.566549279650317,57.639970496416915,54.930534165297232,54.229221409890556,48.733923233420448,53.249752686995151,53.003027921181463,null,null,2.9346483386975235,-3.103005388459446,5.2897437847828392,-0.32294323740224984,2.3068171614837976,-0.36585478234861157,-2.5884624704998824,-2.2996715342942409,3.5350432301886743,0.99297446843309078,-0.70661354570980439,2.2434089395994405,2.3063827087836941,2.3769399168817475,2.4193649442520879,-0.26641762298810612,-0.26926001302511349,-1.134267283329816,0.57670588973218972,1.3199812736335872,-0.7441060332521694,1.6306703375058138,-2.5298406040297117,-1.1035238525240132E-2,0,0,0,-1.1983667189031761,0,-1.4277464297045404,0,0,-0.9571424636961634,0,-5.2282999056616282,-0.52633718356944525,3.0313177188187908,2.1686829780320087,3.5476573454224551,3.1932672587347444E-2,-0.65056203842060589,-0.6815745318490104,0.16919452441295979,1.1415037315859748,-0.46101252023850581,1.2654313254296701,-3.5297496342210355,-0.27344141855539261,null,61.657118733030863,{"$f":"(DP256-T$58)*((1+(U$55+CF256)/100)*(1-T$62)+T$62*((1+(U$57+DD256)/100)))/(1+(U$54+BT256)/100)-(U$56+CR256)+U$58","v":65.711548524912359},64.633398780602704,66.348251958127292,65.116391854595676,66.531910283323512,68.7837014640033,71.400126853597698,69.997378769094112,70.606563557100401,74.505715529719836,73.686340053207857]
[189,-2.8479246888940652,4.8273117938317016,-2.108827599633889,-1.262766516460945,null,null,-5.077698464993496,-1.1094363059561483,-8.36907822473216,2.7845575776012037,-5.5043188689673173,4.7339329558237395,1.1913115567358119,-0.29864885017515297,4.1101393763182292,-4.2055778908672412,2.363605178720606,1.4237163661879828,-1.7415187306409292,2.0353828704284833,-1.1882308604704512,1.6639072449865626,2.5407607714040399,-0.77762899490127424,1.4776302004040165,0.68821343623167053,-1.2281393113047558,0.98660210920175473,0.65688451097090805,0.94995555767833473,5.1520490140973152E-2,-0.44733366631401239,0.58707773144998443,4.5138231547444168,3.0969922869105915,3.997765745078719,2.3283703995114906,-1.9697727207189031,-2.8313148564320851,5.4044017829184021,1.73355381206725,9.4037499874621844E-4,-2.5005061212054409,1.5473331241816302,-2.3319102473496436,2.2797658624404349,2.6623184704099794,-0.6707282156835026,1.5961980773885436,0.26463521623238395,-1.0713169606609116,-0.13852287759743054,1.1809810672415135,1.2044878119954203,null,63.240121668793961,{"$f":"(BE257-T$58)*((1+(U$55+U257)/100)*(1-T$62)+T$62*((1+(U$57+AS257)/100)))/(1+(U$54+I257)/100)-(U$56+AG257)+U$58","v":66.265688493132245},70.226659745879303,65.601850375658714,68.258718282703683,61.207345474648413,59.481619432555235,62.199406798575197,62.439765644842318,60.168255059754472,58.017640968209648,58.218629488106608,null,null,-5.077698464993496,-1.1094363059561483,-8.36907822473216,2.7845575776012037,-5.5043188689673173,4.7339329558237395,1.1913115567358119,-0.29864885017515297,4.1101393763182292,-4.2055778908672412,2.363605178720606,1.4237163661879828,-1.7415187306409292,2.0353828704284833,-1.1882308604704512,1.6639072449865626,2.5407607714040399,-0.77762899490127424,1.4776302004040165,0.68821343623167053,-1.2281393113047558,0.98660210920175473,0.65688451097090805,0.94995555767833473,0,-0.44733366631401239,0,0,0,0,0,-1.9697727207189031,-2.8313148564320851,0,0,0,-2.5005061212054409,1.5473331241816302,-2.3319102473496436,2.2797658624404349,2.6623184704099794,-0.6707282156835026,1.5961980773885436,0.26463521623238395,-1.0713169606609116,-0.13852287759743054,1.1809810672415135,1.2044878119954203,null,63.291642158934934,{"$f":"(DP257-T$58)*((1+(U$55+CF257)/100)*(1-T$62)+T$62*((1+(U$57+DD257)/100)))/(1+(U$54+BT257)/100)-(U$56+CR257)+U$58","v":66.318009503620019},70.86960586177338,70.753808231553563,76.923522436704403,73.398445310638422,73.988381746984075,76.740601156255011,76.212560804236546,79.910395507054872,79.144453773752701,79.189322458696566]
[190,0.38558547049445213,7.1834354461735135,-5.0335654614447822,2.0586710751901784,null,null,-1.8441883056049786,-3.1511254439809702,-5.4599941521298518,2.5773675641138309,-2.6590022014285988,-3.0999218895634679,-0.64616016898387807,-6.9174414267821227E-2,-6.0270624818866114,4.92583835856703,0.28169957411333524,1.2360393496801461,0.61460492170088266,1.1296200976161535,-3.209715231111224,1.2354445054964609,-1.9308663805219854,1.1961200934473721,1.2866570197258635,-1.1144395823370221,0.60048436115552484,1.7319379176455989,-1.9115311905749968,3.1108025487763982,-2.8732173716699201,-1.7631981744333673,-6.330034619494727,-0.95401663224521904,-2.8498381313894452,6.6424394070476565,6.1090844008746021,-1.55892463274024,-1.5561018508170532,0.44035872151013633,-1.6763366007692113,4.292933182955931,0.82093147044568249,0.99465297490531834,-3.7341292139699869,2.0718571153652476,-2.2355979469142766,0.51481152169313971,1.4627521390226323,-0.50163555683388172,2.1757463692862578E-2,2.3344519938220696,-2.285860535805277,3.9705834493365035,null,65.986933175937224,{"$f":"(BE258-T$58)*((1+(U$55+U258)/100)*(1-T$62)+T$62*((1+(U$57+AS258)/100)))/(1+(U$54+I258)/100)-(U$56+AG258)+U$58","v":71.252487351389078},79.121222644822453,79.832274978357916,83.555902080857322,80.307317788953725,76.06320484220592,77.396396465656011,84.107927568744472,81.78144876782963,81.83918232040007,79.630791284835098,null,null,-1.8441883056049786,-3.1511254439809702,-5.4599941521298518,2.5773675641138309,-2.6590022014285988,-3.0999218895634679,-0.64616016898387807,-6.9174414267821227E-2,-6.0270624818866114,4.92583835856703,0.28169957411333524,1.2360393496801461,0.61460492170088266,1.1296200976161535,-3.209715231111224,1.2354445054964609,-1.9308663805219854,1.1961200934473721,1.2866570197258635,-1.1144395823370221,0.60048436115552484,1.7319379176455989,-1.9115311905749968,3.1108025487763982,-2.8732173716699201,-1.7631981744333673,-6.330034619494727,-0.95401663224521904,-2.8498381313894452,0,0,-1.55892463274024,-1.5561018508170532,0,-1.6763366007692113,0,0.82093147044568249,0.99465297490531834,-3.7341292139699869,2.0718571153652476,-2.2355979469142766,0.51481152169313971,1.4627521390226323,-0.50163555683388172,2.1757463692862578E-2,2.3344519938220696,-2.285860535805277,3.9705834493365035,null,65.986933175937224,{"$f":"(DP258-T$58)*((1+(U$55+CF258)/100)*(1-T$62)+T$62*((1+(U$57+DD258)/100)))/(1+(U$54+BT258)/100)-(U$56+CR258)+U$58","v":71.252487351389078},79.121222644822453,79.832274978357916,83.555902080857322,86.949757196001386,88.91578994716437,90.104929437507664,97.575445931674722,95.279189033648549,94.960670478128591,97.283859572221459]
[191,2.5837276151564597,7.0973133035490354,-1.8272929727286455,1.5871594246177934,null,null,0.35395383905702893,-0.46748959048443206,-8.5913532664210841,-9.8664166935517983,2.2186229940431845,8.2882135502823306E-2,-8.3728082292698236,1.0344941121280411,-1.8868551629294472,4.7078845402465825,0.19904070559422848,1.9435436273162416,0.52848277907640462,0.70790390501995493,-3.5466683108074335,-1.881657862523225,1.9027563431152963,-2.7384837009551619,-0.7616879536770309,2.2765909712829977,6.185039567366335E-2,0.40172184097131058,-0.96301317480317472,2.0231337596348133,0.3330551170462166,7.8575879672617486,-3.1755508995127144,-5.3617120444780317,3.7660227617305004,1.8050610831266134,-3.8385633968260811,3.2594765879000667,0.31192318186207024,5.2014505543075371,-7.6362990397710977,0.7164890390923182,0.3494198198732974,-0.14543562822942224,-5.1526381862814574,-2.9172106401589661,2.0019373894967272,-2.8558344825444202,-1.3569360098446486,2.6998960959804617,-0.22093871566139023,0.48558079667539134,-0.48934573055933761,2.1917884835134327,null,61.434336742038717,{"$f":"(BE259-T$58)*((1+(U$55+U259)/100)*(1-T$62)+T$62*((1+(U$57+AS259)/100)))/(1+(U$54+I259)/100)-(U$56+AG259)+U$58","v":54.860331652480518},60.464636651243737,70.805109294855427,67.336759055731804,63.992363820030135,72.956255998237609,70.995840730275702,72.211818605434672,64.563881570452892,71.994287313740429,71.714787325594855,null,null,0.35395383905702893,-0.46748959048443206,-8.5913532664210841,-9.8664166935517983,2.2186229940431845,8.2882135502823306E-2,-8.3728082292698236,1.0344941121280411,-1.8868551629294472,4.7078845402465825,0.19904070559422848,1.9435436273162416,0.52848277907640462,0.70790390501995493,-3.5466683108074335,-1.881657862523225,1.9027563431152963,-2.7384837009551619,-0.7616879536770309,2.2765909712829977,6.185039567366335E-2,0.40172184097131058,-0.96301317480317472,2.0231337596348133,0,0,-3.1755508995127144,-5.3617120444780317,0,0,-3.8385633968260811,0,0,0,-7.6362990397710977,0,0.3494198198732974,-0.14543562822942224,-5.1526381862814574,-2.9172106401589661,2.0019373894967272,-2.8558344825444202,-1.3569360098446486,2.6998960959804617,-0.22093871566139023,0.48558079667539134,-0.48934573055933761,2.1917884835134327,null,61.767391859084931,{"$f":"(DP259-T$58)*((1+(U$55+CF259)/100)*(1-T$62)+T$62*((1+(U$57+DD259)/100)))/(1+(U$54+BT259)/100)-(U$56+CR259)+U$58","v":63.049018812246423},68.999992611113598,80.005960917042088,80.265747076493497,78.310151619854224,88.294891354072504,89.741732056484594,91.514486621328942,88.228479604620716,95.348997656850727,95.724583015223558]
[192,-3.8637096916798273,6.667127321262007,-9.1320266557459284,0.98272119548680981,null,null,-6.093483467779258,-3.3719365575099318,-5.2991875590449018,-2.5329799437713785,2.1314439562871987,-7.0003464243600027,8.5024886107376396,-4.320472586441821,-2.7846338357223992,5.7712515010934959,1.6760253172645649,1.4601434304483112,9.8296796789376195E-2,1.2600325197248115,-2.359135846239127,-0.42290512166961047,-0.45605470027295336,-0.77958223815611571,2.3058480005162405,0.21505737920001078,-0.48784275062440763,-0.29618276455376602,1.2235319217893261,1.4488812484872007,-6.9716785659710663,5.7471020709414944,-2.3467594458473124,-0.42663428277945137,-9.869678404315918E-2,-0.7574135100499646,-2.9099388437089786,-2.2395194009522648,-0.48053383889692869,-6.9440921576272796E-2,-5.0315749247573223,3.3539059123183064,-0.25501840925768615,0.71504764643907648,-2.7689491865687916,-1.1152534040548345,-0.78672928359145466,-1.8352140324843758,3.9886670456141706,0.11202207051006363,-0.93669070430623091,0.83531037813622455,1.9495488927541984,1.5597767835927205,null,72.025598828826745,{"$f":"(BE260-T$58)*((1+(U$55+U260)/100)*(1-T$62)+T$62*((1+(U$57+AS260)/100)))/(1+(U$54+I260)/100)-(U$56+AG260)+U$58","v":70.025951556308542},74.41405116392103,76.424189356995399,75.017837293930242,80.277914110429293,79.854822489367052,85.845303002052873,88.268967994696013,84.309259365259436,89.567649135777557,86.499883800704851,null,null,-6.093483467779258,-3.3719365575099318,-5.2991875590449018,-2.5329799437713785,2.1314439562871987,-7.0003464243600027,8.5024886107376396,-4.320472586441821,-2.7846338357223992,5.7712515010934959,1.6760253172645649,1.4601434304483112,9.8296796789376195E-2,1.2600325197248115,-2.359135846239127,-0.42290512166961047,-0.45605470027295336,-0.77958223815611571,2.3058480005162405,0.21505737920001078,-0.48784275062440763,-0.29618276455376602,1.2235319217893261,1.4488812484872007,-6.9716785659710663,0,-2.3467594458473124,-0.42663428277945137,-9.869678404315918E-2,-0.7574135100499646,-2.9099388437089786,-2.2395194009522648,-0.48053383889692869,-6.9440921576272796E-2,-5.0315749247573223,0,-0.25501840925768615,0.71504764643907648,-2.7689491865687916,-1.1152534040548345,-0.78672928359145466,-1.8352140324843758,3.9886670456141706,0.11202207051006363,-0.93669070430623091,0.83531037813622455,1.9495488927541984,1.5597767835927205,null,72.025598828826745,{"$f":"(DP260-T$58)*((1+(U$55+CF260)/100)*(1-T$62)+T$62*((1+(U$57+DD260)/100)))/(1+(U$54+BT260)/100)-(U$56+CR260)+U$58","v":75.773053627250036},80.317480948109917,82.423666607489949,80.850037198732352,86.420824502124788,85.686241582677638,91.910366305771632,94.429152196164864,90.138777575161939,95.369466789875176,95.633463357818584]
[193,5.7462985303989953,7.2027575268767903,-2.4321713558999853,2.9347315452796559,null,null,3.5165247542995646,-3.0717925711120615,-2.6575007603933019,-4.5035919999394043,0.25561878556422313,-6.318490722265147,6.5107809274004653,-2.6754456176029939,-1.4611069069402005,0.25168574957487211,-2.4026061581078966,8.8463189530701918,0.63392700240415945,-6.309974964425269E-2,-2.7312010616898625,-1.384078194044184,1.5790303818321405,-1.4462062860625426,6.966973947063515E-2,-2.370670209174504,-2.0791476854860305,2.0093020199089366,0.71209025455442454,-1.9624325311063098,-0.2718232661251232,3.8297493224984338,-5.340058571670534,-3.0799256351011888,5.2895778543893686,1.967139088291967,5.2081758980583341,-2.6902639991137267,5.9632080514376833,0.96029350612189157,-3.8388017559891967,0.42667784843557088,1.6969919405351599,-0.53951535573159926,-3.8182980806302007,-1.6929046443522067,0.91956220992769899,-2.0920943583087053,0.35471843767507383,-2.375255542408957,-3.2754638912470968,2.5020031029993586,0.58144169527743905,-1.4124958030227153,null,60.877135308824897,{"$f":"(BE261-T$58)*((1+(U$55+U261)/100)*(1-T$62)+T$62*((1+(U$57+AS261)/100)))/(1+(U$54+I261)/100)-(U$56+AG261)+U$58","v":59.531713855714678},64.620315525943795,69.931300561828593,65.729213114970719,67.011603966578193,58.461944506212738,61.658682373251871,55.281452352196339,55.767676459801379,61.593402186409939,55.945130784373703,null,null,3.5165247542995646,-3.0717925711120615,-2.6575007603933019,-4.5035919999394043,0.25561878556422313,-6.318490722265147,6.5107809274004653,-2.6754456176029939,-1.4611069069402005,0.25168574957487211,-2.4026061581078966,8.8463189530701918,0.63392700240415945,-6.309974964425269E-2,-2.7312010616898625,-1.384078194044184,1.5790303818321405,-1.4462062860625426,6.966973947063515E-2,-2.370670209174504,-2.0791476854860305,2.0093020199089366,0.71209025455442454,-1.9624325311063098,-0.2718232661251232,0,-5.340058571670534,-3.0799256351011888,0,0,0,-2.6902639991137267,0,0,-3.8388017559891967,0,1.6969919405351599,-0.53951535573159926,-3.8182980806302007,-1.6929046443522067,0.91956220992769899,-2.0920943583087053,0.35471843767507383,-2.375255542408957,-3.2754638912470968,2.5020031029993586,0.58144169527743905,-1.4124958030227153,null,60.877135308824897,{"$f":"(DP261-T$58)*((1+(U$55+CF261)/100)*(1-T$62)+T$62*((1+(U$57+DD261)/100)))/(1+(U$54+BT261)/100)-(U$56+CR261)+U$58","v":63.361463178213114},68.420606793139271,73.842201550970955,74.958546975646669,78.590921546650222,74.542006442859304,77.709444808734091,77.019933188417966,78.795716350334885,85.200779999115653,77.68529198044304]
[194,11.131875849967205,5.4104543867444939,-7.2113856099466727,0.61844629093541803,null,null,{"$f":"IF($B$42=\"On\",$B262-$D$15,0)","v":8.9021020738677734},{"$f":"IF($B$42=\"On\",$B1262-$D$15,0)","v":0.83454071023072096},{"$f":"IF($B$42=\"On\",$B2262-$D$15,0)","v":8.1397342039144505E-2},{"$f":"IF($B$42=\"On\",$B3262-$D$15,0)","v":3.7866232146484542},{"$f":"IF($B$42=\"On\",$B4262-$D$15,0)","v":-8.9810768695888008},{"$f":"IF($B$42=\"On\",$B5262-$D$15,0)","v":0.1842927778652661},{"$f":"IF($B$42=\"On\",$B6262-$D$15,0)","v":-1.6392252449886675},{"$f":"IF($B$42=\"On\",$B7262-$D$15,0)","v":-0.2136697519569668},{"$f":"IF($B$42=\"On\",$B8262-$D$15,0)","v":2.9544588186244107},{"$f":"IF($B$42=\"On\",$B9262-$D$15,0)","v":-4.9176389315917861},{"$f":"IF($B$42=\"On\",$B10262-$D$15,0)","v":-1.5737802741776539},{"$f":"IF($B$42=\"On\",$B11262-$D$15,0)","v":6.8398020271214266},{"$f":"IF($B$43=\"On\",$C262-$D$16,0)","v":-1.158376137728137},{"$f":"IF($B$43=\"On\",$C1262-$D$16,0)","v":0.76672612441263954},{"$f":"IF($B$43=\"On\",$C2262-$D$16,0)","v":-2.2546560846706907},{"$f":"IF($B$43=\"On\",$C3262-$D$16,0)","v":0.66440794148794335},{"$f":"IF($B$43=\"On\",$C4262-$D$16,0)","v":-2.2661132836174964},{"$f":"IF($B$43=\"On\",$C5262-$D$16,0)","v":-1.6142305505458454},{"$f":"IF($B$43=\"On\",$C6262-$D$16,0)","v":-2.012688018135715},{"$f":"IF($B$43=\"On\",$C7262-$D$16,0)","v":0.2216942079796036},{"$f":"IF($B$43=\"On\",$C8262-$D$16,0)","v":1.5116809450592026},{"$f":"IF($B$43=\"On\",$C9262-$D$16,0)","v":-3.2251113774930786},{"$f":"IF($B$43=\"On\",$C10262-$D$16,0)","v":-1.6937124537450403},{"$f":"IF($B$43=\"On\",$C11262-$D$16,0)","v":0.64576507301930075},{"$f":"IF($B$44=\"On\",$D262-$D$17,0)","v":-5.0510375201718105},{"$f":"IF($B$44=\"On\",$D1262-$D$17,0)","v":2.5915592811061945},{"$f":"IF($B$44=\"On\",$D2262-$D$17,0)","v":-3.5530656023030787},{"$f":"IF($B$44=\"On\",$D3262-$D$17,0)","v":3.29650110118919},{"$f":"IF($B$44=\"On\",$D4262-$D$17,0)","v":-7.362733502773354},{"$f":"IF($B$44=\"On\",$D5262-$D$17,0)","v":-6.2416889175227528},{"$f":"IF($B$44=\"On\",$D6262-$D$17,0)","v":4.1878631766604402},{"$f":"IF($B$44=\"On\",$D7262-$D$17,0)","v":-6.1991399727862273E-2},{"$f":"IF($B$44=\"On\",$D8262-$D$17,0)","v":3.2108905251617363},{"$f":"IF($B$44=\"On\",$D9262-$D$17,0)","v":-7.2994281825064053},{"$f":"IF($B$44=\"On\",$D10262-$D$17,0)","v":-4.1051151641457082},{"$f":"IF($B$44=\"On\",$D11262-$D$17,0)","v":4.8204852552960737},{"$f":"IF($B$45=\"On\",$E262-$D$18,0)","v":-0.61929331380907793},{"$f":"IF($B$45=\"On\",$E1262-$D$18,0)","v":0.58789597117157344},{"$f":"IF($B$45=\"On\",$E2262-$D$18,0)","v":-3.1402419837160931},{"$f":"IF($B$45=\"On\",$E3262-$D$18,0)","v":1.1572000527499828},{"$f":"IF($B$45=\"On\",$E4262-$D$18,0)","v":-3.4356359220287818},{"$f":"IF($B$45=\"On\",$E5262-$D$18,0)","v":-1.7879649182674067},{"$f":"IF($B$45=\"On\",$E6262-$D$18,0)","v":-2.0199122901395894},{"$f":"IF($B$45=\"On\",$E7262-$D$18,0)","v":0.73952956592737773},{"$f":"IF($B$45=\"On\",$E8262-$D$18,0)","v":1.801449994984093},{"$f":"IF($B$45=\"On\",$E9262-$D$18,0)","v":-3.3938706004937025},{"$f":"IF($B$45=\"On\",$E10262-$D$18,0)","v":-1.2750184305266081},{"$f":"IF($B$45=\"On\",$E11262-$D$18,0)","v":0.709927042171967},null,{"$f":"(S$53-S$58)*((1+(T$55+T262)/100)*(1-S$62)+S$62*((1+(T$57+AR262)/100)))/(1+(T$54+H262)/100)-(T$56+AF262)+T$58","v":62.07432867311379},{"$f":"(BE262-T$58)*((1+(U$55+U262)/100)*(1-T$62)+T$62*((1+(U$57+AS262)/100)))/(1+(U$54+I262)/100)-(U$56+AG262)+U$58","v":60.300918777553839},62.406103073840974,57.889698639373812,69.320955099046046,74.608022834669541,70.482713327252284,71.328516249985867,67.603211156804946,76.291852506717291,80.75901533797132,71.823386421644656,null,null,{"$f":"IF($B$42=\"On\",MIN($B262-$D$15,$D$42),0)","v":8.9021020738677734},{"$f":"IF($B$42=\"On\",MIN($B1262-$D$15,$D$42),0)","v":0.83454071023072096},{"$f":"IF($B$42=\"On\",MIN($B2262-$D$15,$D$42),0)","v":8.1397342039144505E-2},{"$f":"IF($B$42=\"On\",MIN($B3262-$D$15,$D$42),0)","v":3.7866232146484542},{"$f":"IF($B$42=\"On\",MIN($B4262-$D$15,$D$42),0)","v":-8.9810768695888008},{"$f":"IF($B$42=\"On\",MIN($B5262-$D$15,$D$42),0)","v":0.1842927778652661},{"$f":"IF($B$42=\"On\",MIN($B6262-$D$15,$D$42),0)","v":-1.6392252449886675},{"$f":"IF($B$42=\"On\",MIN($B7262-$D$15,$D$42),0)","v":-0.2136697519569668},{"$f":"IF($B$42=\"On\",MIN($B8262-$D$15,$D$42),0)","v":2.9544588186244107},{"$f":"IF($B$42=\"On\",MIN($B9262-$D$15,$D$42),0)","v":-4.9176389315917861},{"$f":"IF($B$42=\"On\",MIN($B10262-$D$15,$D$42),0)","v":-1.5737802741776539},{"$f":"IF($B$42=\"On\",MIN($B11262-$D$15,$D$42),0)","v":6.8398020271214266},{"$f":"IF($B$43=\"On\",MAX($C262-$D$16,$D$43),0)","v":-1.158376137728137},{"$f":"IF($B$43=\"On\",MAX($C1262-$D$16,$D$43),0)","v":0.76672612441263954},{"$f":"IF($B$43=\"On\",MAX($C2262-$D$16,$D$43),0)","v":-2.2546560846706907},{"$f":"IF($B$43=\"On\",MAX($C3262-$D$16,$D$43),0)","v":0.66440794148794335},{"$f":"IF($B$43=\"On\",MAX($C4262-$D$16,$D$43),0)","v":-2.2661132836174964},{"$f":"IF($B$43=\"On\",MAX($C5262-$D$16,$D$43),0)","v":-1.6142305505458454},{"$f":"IF($B$43=\"On\",MAX($C6262-$D$16,$D$43),0)","v":-2.012688018135715},{"$f":"IF($B$43=\"On\",MAX($C7262-$D$16,$D$43),0)","v":0.2216942079796036},{"$f":"IF($B$43=\"On\",MAX($C8262-$D$16,$D$43),0)","v":1.5116809450592026},{"$f":"IF($B$43=\"On\",MAX($C9262-$D$16,$D$43),0)","v":-3.2251113774930786},{"$f":"IF($B$43=\"On\",MAX($C10262-$D$16,$D$43),0)","v":-1.6937124537450403},{"$f":"IF($B$43=\"On\",MAX($C11262-$D$16,$D$43),0)","v":0.64576507301930075},{"$f":"IF($B$44=\"On\",MIN($D262-$D$17,$D$44),0)","v":-5.0510375201718105},{"$f":"IF($B$44=\"On\",MIN($D1262-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D2262-$D$17,$D$44),0)","v":-3.5530656023030787},{"$f":"IF($B$44=\"On\",MIN($D3262-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D4262-$D$17,$D$44),0)","v":-7.362733502773354},{"$f":"IF($B$44=\"On\",MIN($D5262-$D$17,$D$44),0)","v":-6.2416889175227528},{"$f":"IF($B$44=\"On\",MIN($D6262-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D7262-$D$17,$D$44),0)","v":-6.1991399727862273E-2},{"$f":"IF($B$44=\"On\",MIN($D8262-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D9262-$D$17,$D$44),0)","v":-7.2994281825064053},{"$f":"IF($B$44=\"On\",MIN($D10262-$D$17,$D$44),0)","v":-4.1051151641457082},{"$f":"IF($B$44=\"On\",MIN($D11262-$D$17,$D$44),0)","v":0},{"$f":"IF($B$45=\"On\",MAX($E262-$D$18,$D$45),0)","v":-0.61929331380907793},{"$f":"IF($B$45=\"On\",MAX($E1262-$D$18,$D$45),0)","v":0.58789597117157344},{"$f":"IF($B$45=\"On\",MAX($E2262-$D$18,$D$45),0)","v":-3.1402419837160931},{"$f":"IF($B$45=\"On\",MAX($E3262-$D$18,$D$45),0)","v":1.1572000527499828},{"$f":"IF($B$45=\"On\",MAX($E4262-$D$18,$D$45),0)","v":-3.4356359220287818},{"$f":"IF($B$45=\"On\",MAX($E5262-$D$18,$D$45),0)","v":-1.7879649182674067},{"$f":"IF($B$45=\"On\",MAX($E6262-$D$18,$D$45),0)","v":-2.0199122901395894},{"$f":"IF($B$45=\"On\",MAX($E7262-$D$18,$D$45),0)","v":0.73952956592737773},{"$f":"IF($B$45=\"On\",MAX($E8262-$D$18,$D$45),0)","v":1.801449994984093},{"$f":"IF($B$45=\"On\",MAX($E9262-$D$18,$D$45),0)","v":-3.3938706004937025},{"$f":"IF($B$45=\"On\",MAX($E10262-$D$18,$D$45),0)","v":-1.2750184305266081},{"$f":"IF($B$45=\"On\",MAX($E11262-$D$18,$D$45),0)","v":0.709927042171967},null,{"$f":"(S$53-S$58)*((1+(T$55+CE262)/100)*(1-S$62)+S$62*((1+(T$57+DC262)/100)))/(1+(T$54+BS262)/100)-(T$56+CQ262)+T$58","v":62.07432867311379},{"$f":"(DP262-T$58)*((1+(U$55+CF262)/100)*(1-T$62)+T$62*((1+(U$57+DD262)/100)))/(1+(U$54+BT262)/100)-(U$56+CR262)+U$58","v":62.892478058660032},64.924805583836601,63.637570747618291,75.424370673931023,80.573245281224729,80.586690938758082,81.45789384518288,80.779127440162128,89.618754603231977,94.039888832437455,89.131399387489651]
[{"$f":"A262+1","v":195},-3.8166298622292993,7.8582392439468967,-5.1551486538305697,1.9102307107185956,null,null,-6.0464036383287301,1.6176031748079396,-6.7397623428718738,6.5633629518329366,1.6995393625327209,3.5343453004796856,5.764019850661378,-5.1694791942514771,0.91669671972292921,3.7939819177724159,7.5068819670743254,-0.60925004402847116,1.2894087194742658,0.67609256186523314,-2.8856844842160561,-0.1779639400639077,-2.0388760613909565,1.2605646355294198,0.65073931743461788,-2.9846215053502445,1.9974736480457569,-0.21463091601590989,2.1387498914613623,0.71841278913752937,-2.9948005640557076,-4.0019675572400022,-1.1259846924485597,2.772077165656933,-0.72267141765528153,-0.34660535173202156,-1.9514975131442132,-9.9314506816287427,2.8305293833996279,4.1543605900658616,3.4877955695734544,1.8857733747862038,0.67249110597409967,1.1078251832959001,-4.0743677600554138,0.78333111368231534,-1.9921669805850517,1.6853359676564119,1.2677236227209308,-3.9427541436192977,2.7352806878919651,0.23767994869615072,2.7109143182549156,1.2876436333238661,null,68.605034470642153,{"$f":"(BE263-T$58)*((1+(U$55+U263)/100)*(1-T$62)+T$62*((1+(U$57+AS263)/100)))/(1+(U$54+I263)/100)-(U$56+AG263)+U$58","v":73.037035921543279},76.62343219073145,70.035516642595212,68.816773860145346,68.184679063053821,67.619751476004495,78.913914455747644,77.477042683047543,70.978023780740571,64.67067694027601,64.141251435810034,null,null,-6.0464036383287301,1.6176031748079396,-6.7397623428718738,6.5633629518329366,1.6995393625327209,3.5343453004796856,5.764019850661378,-5.1694791942514771,0.91669671972292921,3.7939819177724159,7.5068819670743254,-0.60925004402847116,1.2894087194742658,0.67609256186523314,-2.8856844842160561,-0.1779639400639077,-2.0388760613909565,1.2605646355294198,0.65073931743461788,-2.9846215053502445,1.9974736480457569,-0.21463091601590989,2.1387498914613623,0.71841278913752937,-2.9948005640557076,-4.0019675572400022,-1.1259846924485597,0,-0.72267141765528153,-0.34660535173202156,-1.9514975131442132,-9.9314506816287427,0,0,0,0,0.67249110597409967,1.1078251832959001,-4.0743677600554138,0.78333111368231534,-1.9921669805850517,1.6853359676564119,1.2677236227209308,-3.9427541436192977,2.7352806878919651,0.23767994869615072,2.7109143182549156,1.2876436333238661,null,68.605034470642153,{"$f":"(DP263-T$58)*((1+(U$55+CF263)/100)*(1-T$62)+T$62*((1+(U$57+DD263)/100)))/(1+(U$54+BT263)/100)-(U$56+CR263)+U$58","v":73.037035921543279},76.62343219073145,72.80759380825215,71.486691074988443,70.792737786264837,70.103508896131785,81.425921872303988,82.844683961226522,80.289930426439597,77.009618341567233,78.509200212491294]
[196,1.8572614108311445,6.2521939323332552,-5.3164603383340392E-2,1.0656113227118,null,null,-0.37251236526828624,-6.9420976729763506,9.4614140877126829E-2,-1.738755207823715,4.9873382526835375E-2,4.2759890638700853,-4.2507225132423301,2.7109385242042103,4.3018240617031527,1.3457437937406995,3.437663925942406,4.2308994874020618,-0.31663659213937567,-0.26125822546692756,0.95471420144875196,1.3121042982671067,1.4641975821719875,1.538337544527451,1.2697182581337749,0.55461660213476627,2.3464278200677988,0.73256924978854343,1.0044321743700042,-2.0309934243230563,2.1071834863915218,-5.270763265772425,9.0761183931276079E-2,2.5979647854369143,3.8245580472466454,5.7684622847117293,0.37454525662609672,-0.5464653327354565,-0.70886659626782667,-0.78273502552517638,0.18669781260572105,-3.9444306372368301,-0.17212828203269592,-1.4989010944227807,1.4660164739249153,0.54539828286871583,1.7849630961374576,2.266282165830904,0.52849142261981763,0.92405273785832009,3.2221331669280096,0.94503837605159569,1.2092484134369001,-1.515317116674155,null,59.694801909023738,{"$f":"(BE264-T$58)*((1+(U$55+U264)/100)*(1-T$62)+T$62*((1+(U$57+AS264)/100)))/(1+(U$54+I264)/100)-(U$56+AG264)+U$58","v":69.357592263797102},70.221452650663764,69.731935946766114,67.422661851787339,60.541154856551273,63.580898132599657,63.326666475755317,63.561709627567758,64.412022957337811,63.205603383085339,64.102691302970001,null,null,-0.37251236526828624,-6.9420976729763506,9.4614140877126829E-2,-1.738755207823715,4.9873382526835375E-2,4.2759890638700853,-4.2507225132423301,2.7109385242042103,4.3018240617031527,1.3457437937406995,3.437663925942406,4.2308994874020618,-0.31663659213937567,-0.26125822546692756,0.95471420144875196,1.3121042982671067,1.4641975821719875,1.538337544527451,1.2697182581337749,0.55461660213476627,2.3464278200677988,0.73256924978854343,1.0044321743700042,-2.0309934243230563,0,-5.270763265772425,0,0,0,0,0,-0.5464653327354565,-0.70886659626782667,-0.78273502552517638,0,-3.9444306372368301,-0.17212828203269592,-1.4989010944227807,1.4660164739249153,0.54539828286871583,1.7849630961374576,2.266282165830904,0.52849142261981763,0.92405273785832009,3.2221331669280096,0.94503837605159569,1.2092484134369001,-1.515317116674155,null,61.801985395415258,{"$f":"(DP264-T$58)*((1+(U$55+CF264)/100)*(1-T$62)+T$62*((1+(U$57+DD264)/100)))/(1+(U$54+BT264)/100)-(U$56+CR264)+U$58","v":71.566103295572034},72.545762086824183,74.712163428115346,76.295541972724408,74.954517180502904,79.039233330548484,78.433829174187068,78.401968014696052,79.117630973178166,77.714780455225892,77.749666904201163]
[197,-0.64800390802801777,7.3876074535741783,-6.4809029910441973,1.7730674599186003,null,null,-2.8777776841274485,3.8874477138911283,-2.6981817083874784,6.8285732620117736,-3.6070376773920918,-6.7752194193899156,-1.719115941259385,5.076797222706344,-1.2512214001370501,-9.2847838339290245,-2.0847540116760075,9.8373872522206085E-5,0.81877692910154742,0.44838919287462353,-2.6466878465685748,2.7684535579898935,0.24015122966845137,0.62877521725711905,-1.2676461687464009,-0.22447850609692832,-2.1626132104958096,0.30503402464796103,-0.48067548007669636,-1.2420418338294725,-4.3205549012693352,0.12953386561984903,-2.6950839462067684,7.7577172319534551,-1.0672214580247261,2.4966007003437047,3.7461584508929975,-0.65889378262265286,-4.9790510979409976,0.78285117623206535,3.4254323605350185,-0.13753116967800683,0.53532785517410431,0.45761172270630612,-3.2180186189737858,2.8182502843852912,-0.61962761579540748,0.18224124325272828,-1.0593784976696941,0.40779053222902983,-2.4526191932891175,-0.85294241337809296,-1.2980362527353353,-1.5517913144838682,null,67.954831216770486,{"$f":"(BE265-T$58)*((1+(U$55+U265)/100)*(1-T$62)+T$62*((1+(U$57+AS265)/100)))/(1+(U$54+I265)/100)-(U$56+AG265)+U$58","v":66.604544360093243},69.283867996739232,59.435622283362328,62.920917182330371,65.245523308203232,62.231214773667915,60.48368577589887,65.200169201674157,70.75635704897077,68.379997912551147,67.933006204417737,null,null,-2.8777776841274485,3.8874477138911283,-2.6981817083874784,6.8285732620117736,-3.6070376773920918,-6.7752194193899156,-1.719115941259385,5.076797222706344,-1.2512214001370501,-9.2847838339290245,-2.0847540116760075,9.8373872522206085E-5,0.81877692910154742,0.44838919287462353,-2.6466878465685748,2.7684535579898935,0.24015122966845137,0.62877521725711905,-1.2676461687464009,-0.22447850609692832,-2.1626132104958096,0.30503402464796103,-0.48067548007669636,-1.2420418338294725,-4.3205549012693352,0,-2.6950839462067684,0,-1.0672214580247261,0,0,-0.65889378262265286,-4.9790510979409976,0,0,-0.13753116967800683,0.53532785517410431,0.45761172270630612,-3.2180186189737858,2.8182502843852912,-0.61962761579540748,0.18224124325272828,-1.0593784976696941,0.40779053222902983,-2.4526191932891175,-0.85294241337809296,-1.2980362527353353,-1.5517913144838682,null,67.954831216770486,{"$f":"(DP265-T$58)*((1+(U$55+CF265)/100)*(1-T$62)+T$62*((1+(U$57+DD265)/100)))/(1+(U$54+BT265)/100)-(U$56+CR265)+U$58","v":66.734078225713105},69.412987188734562,67.317693833400114,71.052833361719436,76.434629642459711,77.178209842422774,74.688587061931713,79.192850946006715,86.784719767292643,87.932910193775101,87.133310525788417]
[198,2.2305594473389063,8.1542449661923158,4.3554937622273915,2.0977105582125857,null,null,7.8567123947559381E-4,3.5126465815196388,6.2147144677730806,-6.8804022650190415,-0.21546914783644233,-0.53217960674978904,-4.1086414405620326,4.4618808474565022,6.5063806121777601,5.6022563369048166,-5.3706026059038514,4.1111093919252264,1.5854144417196849,0.34346882959419212,-0.54250967844711706,-1.8970334482199558,0.21212104769762341,0.54999243822935284,-1.9269314799592934,0.82122342219578837,0.69960147247931737,0.67020523303223634,-2.1736174252932194,-2.50184025612967,6.5158418520022536,1.4164933148793573,3.7747190480992359,-1.9435768027681215,-2.8494860249074048,6.5032072174734363,-4.3606478236582653,-4.1106220943511476,2.9207153161742689,6.2892778749750544,-5.2835657734401558,0.77198166952131153,0.85997095346808972,0.53763194270282932,0.47809286867750012,-2.9362178945429394,0.68065914571074249,0.41646975752526605,-2.6490065908261475,1.2343555825255981,0.61080187763624028,0.95298900661560881,-2.8284615980887979,-2.6767073656556164,null,55.82418541472574,{"$f":"(BE266-T$58)*((1+(U$55+U266)/100)*(1-T$62)+T$62*((1+(U$57+AS266)/100)))/(1+(U$54+I266)/100)-(U$56+AG266)+U$58","v":53.898866853981403},47.417658967485146,51.795818824724002,55.479591224416716,49.845831527048993,55.504626759287994,58.290366386417311,52.736831763486386,44.626262545960273,51.547380900963439,48.071948556567463,null,null,7.8567123947559381E-4,3.5126465815196388,6.2147144677730806,-6.8804022650190415,-0.21546914783644233,-0.53217960674978904,-4.1086414405620326,4.4618808474565022,6.5063806121777601,5.6022563369048166,-5.3706026059038514,4.1111093919252264,1.5854144417196849,0.34346882959419212,-0.54250967844711706,-1.8970334482199558,0.21212104769762341,0.54999243822935284,-1.9269314799592934,0.82122342219578837,0.69960147247931737,0.67020523303223634,-2.1736174252932194,-2.50184025612967,0,0,0,-1.9435768027681215,-2.8494860249074048,0,-4.3606478236582653,-4.1106220943511476,0,0,-5.2835657734401558,0,0.85997095346808972,0.53763194270282932,0.47809286867750012,-2.9362178945429394,0.68065914571074249,0.41646975752526605,-2.6490065908261475,1.2343555825255981,0.61080187763624028,0.95298900661560881,-2.8284615980887979,-2.6767073656556164,null,62.340027266727994,{"$f":"(DP266-T$58)*((1+(U$55+CF266)/100)*(1-T$62)+T$62*((1+(U$57+DD266)/100)))/(1+(U$54+BT266)/100)-(U$56+CR266)+U$58","v":61.57081981203325},58.435975618975178,63.304765199805601,67.046108929971936,67.976972486938877,73.872910499055124,76.000817991593422,72.354726830351055,69.595356748465562,77.104694298029628,72.704523311176104]
[199,5.6674475290752486,7.9346304810768906,3.0617231955766755,3.306297854232306,null,null,3.4376737529758179,-1.6524330985051436,-4.0831773826463698,4.1412719332700751,0.26453203862819219,3.2338967760968673,5.4148868283037812,3.2161281428395805,3.915010180067215,-3.8817290419315791,3.7806372847204264,-1.1643459021098101,1.3657999566042598,-3.3430668940698087,-1.0142648145498079,-2.4039449723543065,0.5016410955288535,-0.41426796799402066,3.9896773725203118,-0.59134644815727722,-1.1243487716999132,1.5074754220224609,2.7553250479205573,-0.98663878896041268,5.2220712853515376,-3.0731126631604031,-4.7437888663585497,0.40509868111965464,-0.71816711652114407,2.4938050699020793,7.3276940039469469,-2.8309529925646775,0.37424219048610596,0.44082241505191844,5.0444928704485585,-2.9253711080639713,2.0685582494878103,-4.0399922791483966,-1.3269440669048422,-2.3724140829807454,0.32716525117774897,-0.13429960970808419,5.1210397933935843,-0.49377473045851183,-1.0211131405484537,0.98211913653101557,3.1956473606210452,-0.91856654743863297,null,55.687789716291164,{"$f":"(BE267-T$58)*((1+(U$55+U267)/100)*(1-T$62)+T$62*((1+(U$57+AS267)/100)))/(1+(U$54+I267)/100)-(U$56+AG267)+U$58","v":58.627158674540624},65.191980568863997,61.320195077674171,62.598001215695476,58.433088172186949,51.122962708305543,52.599850117227533,50.264400055598777,52.714156330062131,47.696885059425,51.137818856951,null,null,3.4376737529758179,-1.6524330985051436,-4.0831773826463698,4.1412719332700751,0.26453203862819219,3.2338967760968673,5.4148868283037812,3.2161281428395805,3.915010180067215,-3.8817290419315791,3.7806372847204264,-1.1643459021098101,1.3657999566042598,-3.3430668940698087,-1.0142648145498079,-2.4039449723543065,0.5016410955288535,-0.41426796799402066,3.9896773725203118,-0.59134644815727722,-1.1243487716999132,1.5074754220224609,2.7553250479205573,-0.98663878896041268,0,-3.0731126631604031,-4.7437888663585497,0,-0.71816711652114407,0,0,-2.8309529925646775,0,0,0,-2.9253711080639713,2.0685582494878103,-4.0399922791483966,-1.3269440669048422,-2.3724140829807454,0.32716525117774897,-0.13429960970808419,5.1210397933935843,-0.49377473045851183,-1.0211131405484537,0.98211913653101557,3.1956473606210452,-0.91856654743863297,null,60.909861001642703,{"$f":"(DP267-T$58)*((1+(U$55+CF267)/100)*(1-T$62)+T$62*((1+(U$57+DD267)/100)))/(1+(U$54+BT267)/100)-(U$56+CR267)+U$58","v":63.676688163136681},70.386866877498136,66.603409012748401,67.879160481016129,66.01346917773752,65.944941649573451,66.835448836218873,64.156074846569183,67.689640250059554,67.543529074149916,70.938587262843612]
[200,5.2167598098784023,8.0648931711062346,-0.55659475515458157,3.8836331268340114,null,null,2.9869860337789715,-2.578967158041594,9.7083265050714971,0.30413685058169815,-0.46597972023870682,5.6345067368871353,3.5064831503161384,-0.12732586816654479,-4.2607578680494402,-1.9675099498346824,-1.0682631738659289,2.384872192173491,1.4960626466336038,1.2861851513601641,0.11950917337379163,-5.7471578156959247E-2,1.6781163073272438,0.94342737105970986,-0.10942304767477395,0.76874107801326375,-1.5527138826822195,-1.2930162847562316,-1.0714797359121739,0.3768855102192985,1.6037533346202806,1.0159455913288955,7.1390174829899973,0.25660192627945722,-5.0544336775178991,4.0908748184802235,-2.8566506177177953,-1.2150501762727965,-4.542345229223181,-2.7329906309960323,-2.2351241831560955,3.5722779276504122,2.6458935220895157,0.77616656180400212,0.65577915821524657,0.24059523947103489,2.1227415010569564,0.90159441308537125,0.61521126787041136,0.80275344662778392,-2.3678747289151749,-2.1246173763430325,-1.3139594222154998,0.42578054017600331,null,59.739820499197918,{"$f":"(BE268-T$58)*((1+(U$55+U268)/100)*(1-T$62)+T$62*((1+(U$57+AS268)/100)))/(1+(U$54+I268)/100)-(U$56+AG268)+U$58","v":61.661917275369881},49.83030490694447,49.869139589714365,56.544944139752801,50.432669866368634,52.28151156901292,54.317653569468504,60.428186705670498,63.639897237851251,66.112408863878912,61.680907895321603,null,null,2.9869860337789715,-2.578967158041594,9.7083265050714971,0.30413685058169815,-0.46597972023870682,5.6345067368871353,3.5064831503161384,-0.12732586816654479,-4.2607578680494402,-1.9675099498346824,-1.0682631738659289,2.384872192173491,1.4960626466336038,1.2861851513601641,0.11950917337379163,-5.7471578156959247E-2,1.6781163073272438,0.94342737105970986,-0.10942304767477395,0.76874107801326375,-1.5527138826822195,-1.2930162847562316,-1.0714797359121739,0.3768855102192985,0,0,0,0,-5.0544336775178991,0,-2.8566506177177953,-1.2150501762727965,-4.542345229223181,-2.7329906309960323,-2.2351241831560955,0,2.6458935220895157,0.77616656180400212,0.65577915821524657,0.24059523947103489,2.1227415010569564,0.90159441308537125,0.61521126787041136,0.80275344662778392,-2.3678747289151749,-2.1246173763430325,-1.3139594222154998,0.42578054017600331,null,61.343573833818198,{"$f":"(DP268-T$58)*((1+(U$55+CF268)/100)*(1-T$62)+T$62*((1+(U$57+DD268)/100)))/(1+(U$54+BT268)/100)-(U$56+CR268)+U$58","v":64.318095150209885},59.408066209010421,59.682392103165704,66.569058373787414,64.074042475932799,65.457184345818732,67.54797925238978,73.895916350281666,77.072821364698271,79.462570465619365,78.297439938162668]
[201,3.2252297253332141,4.8338754521994023,-9.3520762251838612,-0.54458791365872261,null,null,0.99545594923378333,1.1502340052533784,2.9529829816505684,5.5055513030494296,-3.5467652095764941,-4.1397206717883019,-1.3244663752784296,-5.5385092657639063,1.4748527343049291,-3.0652936753424909,-8.9320358928674519,-4.4332429113061558,-1.7349550722732285,2.2018610526866436,-0.54731344078461497,-0.22090638787568828,-2.6630901945292096,-4.4720577559897157,-0.87510840832208281,1.6355337491526818,1.6316186325587356,2.105481994739888,-1.0504045462475302,-5.4776010456603075E-3,-7.191728135408999,3.8020836832095171,0.47589905472507166,2.175533126514507,-4.8052334764500593,-2.7116089147799265,-4.5945264349118897,-2.1136095635396188,-0.94975309903652816,3.1362720465315901,0.43548488504540428,4.426289040821171,-1.7823275184032186,3.1126893577970529,-0.87790226995867637,1.3304765058848902,-3.3721741289264315,-5.7036539143814347,-0.58120765948666997,0.68355699496000089,2.1816361263264641,2.0803666980006819,-2.2754106523073996,-0.29780946718413859,null,67.472452399310484,{"$f":"(BE269-T$58)*((1+(U$55+U269)/100)*(1-T$62)+T$62*((1+(U$57+AS269)/100)))/(1+(U$54+I269)/100)-(U$56+AG269)+U$58","v":65.543428497933448},63.035420300791031,58.545424318080357,64.103978566541997,66.458279511559198,71.815441037291791,78.915656075563376,80.496307908145184,81.673158570093975,87.489500774406082,86.981166929543136,null,null,0.99545594923378333,1.1502340052533784,2.9529829816505684,5.5055513030494296,-3.5467652095764941,-4.1397206717883019,-1.3244663752784296,-5.5385092657639063,1.4748527343049291,-3.0652936753424909,-8.9320358928674519,-4.4332429113061558,-1.7349550722732285,2.2018610526866436,-0.54731344078461497,-0.22090638787568828,-2.6630901945292096,-4.4720577559897157,-0.87510840832208281,1.6355337491526818,1.6316186325587356,2.105481994739888,-1.0504045462475302,-5.4776010456603075E-3,-7.191728135408999,0,0,0,-4.8052334764500593,-2.7116089147799265,-4.5945264349118897,-2.1136095635396188,-0.94975309903652816,0,0,0,-1.7823275184032186,3.1126893577970529,-0.87790226995867637,1.3304765058848902,-3.3721741289264315,-5.7036539143814347,-0.58120765948666997,0.68355699496000089,2.1816361263264641,2.0803666980006819,-2.2754106523073996,-0.29780946718413859,null,67.472452399310484,{"$f":"(DP269-T$58)*((1+(U$55+CF269)/100)*(1-T$62)+T$62*((1+(U$57+DD269)/100)))/(1+(U$54+BT269)/100)-(U$56+CR269)+U$58","v":69.345512181142965},67.180374980377849,64.682206690589325,70.259108265233209,72.52110874882581,77.887378181361186,85.365331324838351,86.946935891686195,91.560527089365536,98.506443588911722,102.84637019008113]
[202,1.8104509020756006,7.1219148725355046,-1.5899316211354293,1.9315864285086906,null,null,-0.41932287402383017,0.75917755439816714,-0.71615425458554682,-1.0597689939469468,0.84090760519043695,-3.0619993403602672,-0.1049330223615188,0.89737813928427368,3.0842061668773022,5.8093440585632417,6.1452518188019392,-0.15050437409301098,0.55308434806287377,1.4294558461814439,0.27364761991854714,1.2355434506400798,-0.54321868967894638,-2.4111579700320629,-2.2053162376967812,0.48130394206043459,-1.2240902239286733,3.287557961633869E-2,1.4462524073566101,1.3103001484756778,0.57041646863943285,0.68861178326028138,-1.6270801836152939,6.3068786272799606,0.66678071224266566,0.36600760127086485,1.8162884164887143,0.28259934282804555,1.846603775633554,-0.16149919552516856,4.8736114114133837,-3.3154093778704814,0.6938468237641946,1.95640669931584,0.3794180467902819,0.59208210209971224,-0.86277233788244501,-3.4942857740961912,-2.2428574187618633,1.0206044638521454,-0.8815443077670968,1.138458965312205,1.742293667429218,1.7267630272008698,null,61.720679162222744,{"$f":"(BE270-T$58)*((1+(U$55+U270)/100)*(1-T$62)+T$62*((1+(U$57+AS270)/100)))/(1+(U$54+I270)/100)-(U$56+AG270)+U$58","v":62.529088495386375},64.963529999388413,60.203905315683357,59.142147776408635,59.11421729012708,56.525129473084334,56.548988101066243,52.967590299103087,51.125563757114513,44.611669716758158,49.067536175107719,null,null,-0.41932287402383017,0.75917755439816714,-0.71615425458554682,-1.0597689939469468,0.84090760519043695,-3.0619993403602672,-0.1049330223615188,0.89737813928427368,3.0842061668773022,5.8093440585632417,6.1452518188019392,-0.15050437409301098,0.55308434806287377,1.4294558461814439,0.27364761991854714,1.2355434506400798,-0.54321868967894638,-2.4111579700320629,-2.2053162376967812,0.48130394206043459,-1.2240902239286733,3.287557961633869E-2,1.4462524073566101,1.3103001484756778,0,0,-1.6270801836152939,0,0,0,0,0,0,-0.16149919552516856,0,-3.3154093778704814,0.6938468237641946,1.95640669931584,0.3794180467902819,0.59208210209971224,-0.86277233788244501,-3.4942857740961912,-2.2428574187618633,1.0206044638521454,-0.8815443077670968,1.138458965312205,1.742293667429218,1.7267630272008698,null,62.291095630862181,{"$f":"(DP270-T$58)*((1+(U$55+CF270)/100)*(1-T$62)+T$62*((1+(U$57+DD270)/100)))/(1+(U$54+BT270)/100)-(U$56+CR270)+U$58","v":63.786831149114278},66.234079849082761,67.804367456244719,67.282700321078181,67.586301800743868,66.602325774728556,66.853166218456224,64.678134620124609,62.237223740543577,60.091186429619349,64.732826109977665]
[203,1.0301142318234262,8.6850277636322453,-0.59272772797954687,3.1759117294563488,null,null,-1.1996595442760045,5.4397830313214843,2.2583283502663383,-2.4716307078675368,6.781933388799378,-1.0745233299433234,-3.5316699470412738,3.5973788384340102,-1.7267693774693482,-1.6106768648910257,6.4441134912537112E-2,1.740205250943367,2.1161972391596144,0.52659903173805667,3.6332022683355749,-0.23631654863578788,3.4592129378411478,0.55080802066138812,-2.2901052321025208,1.4639489043789187,-8.6596510188837073E-2,-2.3760298139177429,1.5679450383333453,3.6214199956214443E-2,1.5676203617953153,-0.55829493023047672,2.2390488482678643,-0.53311425349064123,8.8769588564437409,0.11493649655966598,-4.9942791097938937,4.0354579038866234,1.0527505266947654,-0.79414283466569602,1.7921167271177398,3.6132978003710172,1.9381721247118529,1.4008754574779088,4.1381141309039196,-0.79974686407947615,4.8376551112128441,1.0431140037912063,-2.5942764042283537,2.4312869856711794,0.1941482027532726,-2.7998304599642658,2.2351728110253308,-6.4808139222816141E-3,null,61.880587815141446,{"$f":"(BE271-T$58)*((1+(U$55+U271)/100)*(1-T$62)+T$62*((1+(U$57+AS271)/100)))/(1+(U$54+I271)/100)-(U$56+AG271)+U$58","v":61.013691901643682},59.906188567386579,61.902834632973757,52.129524233503368,53.31248845482618,59.283913138641864,54.762063434619527,55.031116975550951,55.685847085270652,55.255093374906998,51.152152137842293,null,null,-1.1996595442760045,5.4397830313214843,2.2583283502663383,-2.4716307078675368,6.781933388799378,-1.0745233299433234,-3.5316699470412738,3.5973788384340102,-1.7267693774693482,-1.6106768648910257,6.4441134912537112E-2,1.740205250943367,2.1161972391596144,0.52659903173805667,3.6332022683355749,-0.23631654863578788,3.4592129378411478,0.55080802066138812,-2.2901052321025208,1.4639489043789187,-8.6596510188837073E-2,-2.3760298139177429,1.5679450383333453,3.6214199956214443E-2,0,-0.55829493023047672,0,-0.53311425349064123,0,0,-4.9942791097938937,0,0,-0.79414283466569602,0,0,1.9381721247118529,1.4008754574779088,4.1381141309039196,-0.79974686407947615,4.8376551112128441,1.0431140037912063,-2.5942764042283537,2.4312869856711794,0.1941482027532726,-2.7998304599642658,2.2351728110253308,-6.4808139222816141E-3,null,63.44820817693676,{"$f":"(DP271-T$58)*((1+(U$55+CF271)/100)*(1-T$62)+T$62*((1+(U$57+DD271)/100)))/(1+(U$54+BT271)/100)-(U$56+CR271)+U$58","v":62.500932192350163},63.656181126233164,65.721323867436183,64.731398128558652,66.207138571782593,72.256160255230142,71.523693018973248,73.066301403855917,73.461668404229613,75.065863605654471,74.166748890269801]
[204,6.4364616897347382,7.4754254432444238,0.42253146891400561,2.7754165093659724,null,null,4.2066879136353075,5.1863132617970162,0.37923617522788433,-2.3863347685367207,2.3229680243226953,-2.571001478155063,5.4975206601292292,3.3692978051350844,-4.6196346825536345,-1.5058811478549781,-2.5904945531886616,-1.5482863552926585,0.90659491877179299,2.404296254271399,-1.1627315478501874,-2.1353579196002306,0.90276858475399635,1.9531915624252942,2.2588685465843064,0.17636438849609171,-2.8543509029619036,2.5959317803904067,-6.3178085825274621E-2,0.68194603861538194,2.5828795586888678,1.8841889072172793,5.0076585905034321,0.58038808827003896,2.5770400907840845,2.0530709321592693,3.6665569359118453,3.418797767601276,0.91126962644526177,0.35422193422550308,-2.4304114919694015,2.6385361712796498,1.5376769046214764,3.7042588926464886,-1.0505203083470658,-2.7886179715300368,0.32577496099195224,1.5336834549142579,2.6713475736852361,0.48858854473458302,-4.0415607534552187,2.5298820172900136,-0.54871522704979392,0.66432707445310002,null,57.687969255582971,{"$f":"(BE272-T$58)*((1+(U$55+U272)/100)*(1-T$62)+T$62*((1+(U$57+AS272)/100)))/(1+(U$54+I272)/100)-(U$56+AG272)+U$58","v":55.80846030276011},50.223553223503053,49.953535107111172,47.079939013053732,47.334279316245961,42.877533962485764,38.7204525300792,38.665855391927757,40.252608511815225,43.974744755982549,42.693016208130935,null,null,4.2066879136353075,5.1863132617970162,0.37923617522788433,-2.3863347685367207,2.3229680243226953,-2.571001478155063,5.4975206601292292,3.3692978051350844,-4.6196346825536345,-1.5058811478549781,-2.5904945531886616,-1.5482863552926585,0.90659491877179299,2.404296254271399,-1.1627315478501874,-2.1353579196002306,0.90276858475399635,1.9531915624252942,2.2588685465843064,0.17636438849609171,-2.8543509029619036,2.5959317803904067,-6.3178085825274621E-2,0.68194603861538194,0,0,0,0,0,0,0,0,0,0,-2.4304114919694015,0,1.5376769046214764,3.7042588926464886,-1.0505203083470658,-2.7886179715300368,0.32577496099195224,1.5336834549142579,2.6713475736852361,0.48858854473458302,-4.0415607534552187,2.5298820172900136,-0.54871522704979392,0.66432707445310002,null,60.270848814271837,{"$f":"(DP272-T$58)*((1+(U$55+CF272)/100)*(1-T$62)+T$62*((1+(U$57+DD272)/100)))/(1+(U$54+BT272)/100)-(U$56+CR272)+U$58","v":60.199721093288964},59.559768936257491,59.852604230135576,59.376231394578888,62.148311432252761,60.88848723425334,59.563617723047052,60.552936145014499,63.264228079694746,67.38446501144297,69.145525886353113]
[205,-1.6471263373189222,4.8625227301325999,-3.1971089304085822,-1.8943303311036754,null,null,-3.8769001134183529,7.4084041020408966,-2.1997454484749897,-2.1138170109463998,0.37852240462009856,-3.8717625909821192,-3.0517253989198689E-2,7.4414064172337229,0.26077682359156684,-2.3880109490048409,6.7860009511155086,-3.3001898297560217,-1.7063077943400309,0.15749114959554333,1.1442904830061362,7.0497494258333404E-2,-6.2702412878287817E-2,2.3067763602093621,-1.9376255554283413,0.4060332557835773,-1.3700238381277003,-2.9378761833179432,2.8612102593212434,0.13975864380516168,-1.0367608406337201,1.4405732137808269,-0.98316702904955644,1.0019139015233287,-0.24133229110710808,-0.82076864688100937,-1.8149370469343444,1.9123389549185608,-0.18318588063130647,-9.5093023902159306,2.7913010338541948,-0.27979323156896907,-3.1320699358481714,0.67827475082884892,0.358268710346483,-0.24617064962128388,-7.9685275599283845E-2,2.2109888913772782,-2.2259487634949506,1.0179612176004562,-1.2698370239363577,-3.6972399469368158,3.1826043732006895,-0.54077747550763788,null,63.452601793018005,{"$f":"(BE273-T$58)*((1+(U$55+U273)/100)*(1-T$62)+T$62*((1+(U$57+AS273)/100)))/(1+(U$54+I273)/100)-(U$56+AG273)+U$58","v":59.151698761811495},61.926087590242751,62.478673887751839,62.935319252771841,67.824811794377183,68.682747833407205,63.059766459182939,62.661421825169185,71.929162423791198,67.07219041919808,69.670382570558942,null,null,-3.8769001134183529,7.4084041020408966,-2.1997454484749897,-2.1138170109463998,0.37852240462009856,-3.8717625909821192,-3.0517253989198689E-2,7.4414064172337229,0.26077682359156684,-2.3880109490048409,6.7860009511155086,-3.3001898297560217,-1.7063077943400309,0.15749114959554333,1.1442904830061362,7.0497494258333404E-2,-6.2702412878287817E-2,2.3067763602093621,-1.9376255554283413,0.4060332557835773,-1.3700238381277003,-2.9378761833179432,2.8612102593212434,0.13975864380516168,-1.0367608406337201,0,-0.98316702904955644,0,-0.24133229110710808,-0.82076864688100937,-1.8149370469343444,0,-0.18318588063130647,-9.5093023902159306,0,-0.27979323156896907,-3.1320699358481714,0.67827475082884892,0.358268710346483,-0.24617064962128388,-7.9685275599283845E-2,2.2109888913772782,-2.2259487634949506,1.0179612176004562,-1.2698370239363577,-3.6972399469368158,3.1826043732006895,-0.54077747550763788,null,63.452601793018005,{"$f":"(DP273-T$58)*((1+(U$55+CF273)/100)*(1-T$62)+T$62*((1+(U$57+DD273)/100)))/(1+(U$54+BT273)/100)-(U$56+CR273)+U$58","v":60.592271975592325},63.406997356907546,64.989878466839244,65.431376688092143,70.462359751644712,71.255859655480592,67.379799829038234,66.897249012484679,76.10459905427814,73.879777930118365,76.653904713531119]
[206,-0.33416093780316736,5.2421885607508862,-6.770475393857792,-0.30097138032551252,null,null,-2.5639347139025981,3.6552471779222548,1.045521611252398,-1.499508938803531,-0.61672510989357576,-5.139425121480711,4.626268539019355,-0.91029002108075296,2.4311986263742629,3.6483736053427585,0.50416707044339537,-0.14434867390823491,-1.3266419637217446,0.43436793896232118,0.58729641871110694,-2.5551300330947315,3.7902605605751205E-2,-1.4822629201233886,0.9530596881486435,0.22435831946929508,-2.0571574676758502,0.37226765157927844,-0.92549496759779792,1.7860329649991691,-4.6101273040829298,-4.6049232133733513,-1.2366777567172114,-1.2608671580724065,0.73578700026356447,-4.8688457209907305,-2.1809556388542966,2.297723188235377,-0.25605183177714075,-2.5034123675019568,3.1427659717134571E-2,3.1092831072517511,-1.5387109850700085,0.99450496783487163,0.90401044850724221,-2.6596614290957397,0.40602869030538624,-2.0339464964357896,1.4585808331537529,0.32629247245178061,-2.4629300944306411,0.78237776661608227,-0.27062509418817216,2.0270982809051965,null,66.920617441506607,{"$f":"(BE274-T$58)*((1+(U$55+U274)/100)*(1-T$62)+T$62*((1+(U$57+AS274)/100)))/(1+(U$54+I274)/100)-(U$56+AG274)+U$58","v":70.685411800292329},71.936616522915017,72.797948579212544,73.11992169841227,80.665963007616185,80.701357039210947,79.560222217933941,76.631160344604524,77.31453593730906,76.797629236024719,75.483595407729069,null,null,-2.5639347139025981,3.6552471779222548,1.045521611252398,-1.499508938803531,-0.61672510989357576,-5.139425121480711,4.626268539019355,-0.91029002108075296,2.4311986263742629,3.6483736053427585,0.50416707044339537,-0.14434867390823491,-1.3266419637217446,0.43436793896232118,0.58729641871110694,-2.5551300330947315,3.7902605605751205E-2,-1.4822629201233886,0.9530596881486435,0.22435831946929508,-2.0571574676758502,0.37226765157927844,-0.92549496759779792,1.7860329649991691,-4.6101273040829298,-4.6049232133733513,-1.2366777567172114,-1.2608671580724065,0,-4.8688457209907305,-2.1809556388542966,0,-0.25605183177714075,-2.5034123675019568,0,0,-1.5387109850700085,0.99450496783487163,0.90401044850724221,-2.6596614290957397,0.40602869030538624,-2.0339464964357896,1.4585808331537529,0.32629247245178061,-2.4629300944306411,0.78237776661608227,-0.27062509418817216,2.0270982809051965,null,66.920617441506607,{"$f":"(DP274-T$58)*((1+(U$55+CF274)/100)*(1-T$62)+T$62*((1+(U$57+DD274)/100)))/(1+(U$54+BT274)/100)-(U$56+CR274)+U$58","v":70.685411800292329},71.936616522915017,72.797948579212544,73.855708698675841,81.423250250324344,81.431781873611513,82.593406156681681,79.516613297552226,80.105913301726062,79.579737323057799,81.418290079968017]
[207,3.341080397640968,8.3947085215869883,6.0988758544615997,2.9397901932850812,null,null,1.1113066215415373,3.7430075084705008,4.1759416853969222,0.15630837431629185,-1.1783941425893365,0.76609064971720109,-2.2788761834514366,-0.48615153278283607,0.35521926156119177,-0.93934334381273432,3.4104661872085194,3.7592915856097067,1.8258779971143575,-2.0177995203407466,0.38319397805398214,0.98323445197460568,-1.134122222376015,0.38713865151150539,-0.60414794090113588,1.4881176582933353,1.4964065968179909,0.15875940830297974,-0.10495706626943146,-1.3891257520138129,8.2592239442364619,-2.6892859830592943,0.50650427876441073,2.3435269496335245,-1.972589854233231,1.9800708274966856,1.3504553198790037,-0.70768416652614574,3.5062904760886484,1.2655873888620677,4.6550193789691745,0.86781844857799939,1.7020505885405852,-2.08825637457275,0.78337844238237575,1.1372887695120062,-0.89666332156917228,6.1171725045714664E-2,-0.90015539270684175,0.85255156764911422,0.70984349693469007,-0.56278227861457875,-0.55141220172472527,-0.63527882448663187,null,53.817505020580079,{"$f":"(BE275-T$58)*((1+(U$55+U275)/100)*(1-T$62)+T$62*((1+(U$57+AS275)/100)))/(1+(U$54+I275)/100)-(U$56+AG275)+U$58","v":54.759362462080254},52.703090607857568,51.189140863097975,53.745900577539828,51.836772834966766,51.668142575486932,53.523185012144658,50.754432275652974,50.22695465479827,44.251609227963357,41.948580798064633,null,null,1.1113066215415373,3.7430075084705008,4.1759416853969222,0.15630837431629185,-1.1783941425893365,0.76609064971720109,-2.2788761834514366,-0.48615153278283607,0.35521926156119177,-0.93934334381273432,3.4104661872085194,3.7592915856097067,1.8258779971143575,-2.0177995203407466,0.38319397805398214,0.98323445197460568,-1.134122222376015,0.38713865151150539,-0.60414794090113588,1.4881176582933353,1.4964065968179909,0.15875940830297974,-0.10495706626943146,-1.3891257520138129,0,-2.6892859830592943,0,0,-1.972589854233231,0,0,-0.70768416652614574,0,0,0,0,1.7020505885405852,-2.08825637457275,0.78337844238237575,1.1372887695120062,-0.89666332156917228,6.1171725045714664E-2,-0.90015539270684175,0.85255156764911422,0.70984349693469007,-0.56278227861457875,-0.55141220172472527,-0.63527882448663187,null,62.076728964816539,{"$f":"(DP275-T$58)*((1+(U$55+CF275)/100)*(1-T$62)+T$62*((1+(U$57+DD275)/100)))/(1+(U$54+BT275)/100)-(U$56+CR275)+U$58","v":62.47720312870058},60.672766848433469,61.56932641677038,64.126354108430789,64.09579233412579,65.403331443165484,67.405314912627659,68.174329508477129,68.950231831606274,66.884830452020154,64.361538606213955]
[208,7.9647738325219208E-3,7.5121167441874741,-2.7072865176500436,2.5651164707518888,null,null,-2.2218090022669088,5.2627847337880764,3.8012656971161887,2.2564191702985044,2.8431807007987935,-0.60590327878091976,-0.33699805353024459,1.6389246390529628,-4.1009703009774565,-2.2024291084229222,2.8514232744477885,3.9359994854414895,0.94328621971484328,1.1206046194365804,4.0172420005719687,8.0199791896046868E-2,-0.54844416583638544,-1.8130453284000154,-1.7417626909811137,0.629793818775223,1.1079869983093955,0.27761571996245227,1.1460456674188286,-0.69666054335379712,-0.54693842787518143,0.83303214271413184,11.538363059902382,2.8331028610502305,0.4616299306032019,2.7680409669628663,-3.6526199262765422,1.1109000378206091,-0.38124656905139265,0.73561881447209498,2.0906906376798475,-3.5677670993083943E-3,1.3273768660073928,1.8052683492744619,4.2814502482978627,0.1814345542860758,-0.24653378834893225,-1.9039403739078538,-2.0549190333328031,1.2557186592195808,0.82193461675221591,6.9169536700108836E-5,1.8645226766288194,-0.39220883931703354,null,64.105556945242256,{"$f":"(BE276-T$58)*((1+(U$55+U276)/100)*(1-T$62)+T$62*((1+(U$57+AS276)/100)))/(1+(U$54+I276)/100)-(U$56+AG276)+U$58","v":62.097141951360967},50.958576417344013,47.522353761192214,46.179653928936261,43.250109254506398,46.740284188953488,45.759417092574282,48.799544003910647,49.561104517740688,47.297882172475674,45.833849287976761,null,null,-2.2218090022669088,5.2627847337880764,3.8012656971161887,2.2564191702985044,2.8431807007987935,-0.60590327878091976,-0.33699805353024459,1.6389246390529628,-4.1009703009774565,-2.2024291084229222,2.8514232744477885,3.9359994854414895,0.94328621971484328,1.1206046194365804,4.0172420005719687,8.0199791896046868E-2,-0.54844416583638544,-1.8130453284000154,-1.7417626909811137,0.629793818775223,1.1079869983093955,0.27761571996245227,1.1460456674188286,-0.69666054335379712,-0.54693842787518143,0,0,0,0,0,-3.6526199262765422,0,-0.38124656905139265,0,0,-3.5677670993083943E-3,1.3273768660073928,1.8052683492744619,4.2814502482978627,0.1814345542860758,-0.24653378834893225,-1.9039403739078538,-2.0549190333328031,1.2557186592195808,0.82193461675221591,6.9169536700108836E-5,1.8645226766288194,-0.39220883931703354,null,64.105556945242256,{"$f":"(DP276-T$58)*((1+(U$55+CF276)/100)*(1-T$62)+T$62*((1+(U$57+DD276)/100)))/(1+(U$54+BT276)/100)-(U$56+CR276)+U$58","v":62.930174094075099},63.332865369895465,62.477106088478521,61.119922246251463,60.710010206304162,63.854715234253597,63.803179317033297,67.673721477415739,69.516111107121588,69.014613480827563,66.560583991485885]
[209,7.5252770573598973,7.9858013916742951,-4.7908786621666026,3.8774382368904439,null,null,5.2955032812604665,3.1767284172120869,1.6057321612732665,-12.900350322480357,3.0979235413981554,-1.4504935691010279,1.008202829815632,-2.5448742661298982,-2.2670238884260119E-2,-0.93669139680720903,-0.97551079276460273,-3.256048409383697,1.4169708672016643,0.38466412197421374,2.3541925287978884,-0.53113332502639921,0.14388305802641277,-0.13498337808887051,-1.350783300334581,-1.2942894346212341,1.2595498763986495,2.7241076382768235,0.12441968333459208,2.8901715566758774,-2.6305305723917405,0.6780274997494653,2.980878211327366,1.9451640851489094,-2.2234434691772647,-2.1256787785964306,-2.8912543022266064,-4.602674540792048,-1.4937185533162518,7.8493956673162693,4.1722838401240088,1.6349250184529995,2.6396986321459481,1.0727972117309974,2.5800258631190207,-1.6999403547039997,0.49783883894509229,-0.73936925626615979,-0.54086174211914217,-1.821988224158942,0.81363604183706184,2.6170480786686943,-0.18394926667923506,2.7735373691491683,null,62.813569851314277,{"$f":"(BE277-T$58)*((1+(U$55+U277)/100)*(1-T$62)+T$62*((1+(U$57+AS277)/100)))/(1+(U$54+I277)/100)-(U$56+AG277)+U$58","v":61.730835435019245},59.441821325643915,65.281579506322998,66.341999959568085,69.374824475287767,71.402510138954625,76.92401617762502,79.453017470039981,74.612837935096579,71.367227397403653,74.265587986435079,null,null,5.2955032812604665,3.1767284172120869,1.6057321612732665,-12.900350322480357,3.0979235413981554,-1.4504935691010279,1.008202829815632,-2.5448742661298982,-2.2670238884260119E-2,-0.93669139680720903,-0.97551079276460273,-3.256048409383697,1.4169708672016643,0.38466412197421374,2.3541925287978884,-0.53113332502639921,0.14388305802641277,-0.13498337808887051,-1.350783300334581,-1.2942894346212341,1.2595498763986495,2.7241076382768235,0.12441968333459208,2.8901715566758774,-2.6305305723917405,0,0,0,-2.2234434691772647,-2.1256787785964306,-2.8912543022266064,-4.602674540792048,-1.4937185533162518,0,0,0,2.6396986321459481,1.0727972117309974,2.5800258631190207,-1.6999403547039997,0.49783883894509229,-0.73936925626615979,-0.54086174211914217,-1.821988224158942,0.81363604183706184,2.6170480786686943,-0.18394926667923506,2.7735373691491683,null,62.813569851314277,{"$f":"(DP277-T$58)*((1+(U$55+CF277)/100)*(1-T$62)+T$62*((1+(U$57+DD277)/100)))/(1+(U$54+BT277)/100)-(U$56+CR277)+U$58","v":62.408862934768713},63.106412324640843,71.360396875265408,72.254317320419773,75.316715283510149,77.210721692506837,82.757850583895703,85.318991777025275,88.507042323153044,89.49186007534675,95.038946259681865]
[210,9.8657012264940533,9.0704462667628221,-3.3158512871769905,4.596598598060158,null,null,7.6359274503946226,-1.7599694828412098,10.045132193779686,-3.8431254318779096,-2.6369388200061632,1.0087188064795933,3.2992146882477869E-3,2.9937607626639915,-5.105820389606202,0.17528974775302109,4.5648577794848828,0.91996991292407548,2.5016157422901912,-0.17673533514016526,3.51143658992995,-1.5194798112282726,6.5537847806946381E-2,-0.83783044572951226,1.6183805849731527,1.5654456834035955,1.0826597930243809,-2.4011887653275359,-3.4679361134226094,2.3411169871053747,-1.1555031974021284,-2.2633380389945241,1.1494928335277139,-0.31908862101446411,-2.1160180771399126,3.7909159283647584,1.7834773416568586,0.60909913931349857,2.0861513790598525,-1.6524936266726824,-3.5216887260698808,0.61159818507951513,3.3588589933156623,-0.85152799841784343,4.2687464258515977,-2.6698263526249066,-0.19723292316847352,-1.0624355045394211,1.8364079232867601,2.1181099828956231,0.94339515985596623,-2.2671872168573333,-3.1457959353629512,3.694791828797511,null,60.65765694747239,{"$f":"(BE278-T$58)*((1+(U$55+U278)/100)*(1-T$62)+T$62*((1+(U$57+AS278)/100)))/(1+(U$54+I278)/100)-(U$56+AG278)+U$58","v":64.503129819986881},60.203962406516482,61.851188389140184,65.965119549316285,61.259558436685147,60.876336469832445,59.997681605082569,61.883767966288609,62.446086340561379,61.904811284896979,62.919192700505235,null,null,7.6359274503946226,-1.7599694828412098,10.045132193779686,-3.8431254318779096,-2.6369388200061632,1.0087188064795933,3.2992146882477869E-3,2.9937607626639915,-5.105820389606202,0.17528974775302109,4.5648577794848828,0.91996991292407548,2.5016157422901912,-0.17673533514016526,3.51143658992995,-1.5194798112282726,6.5537847806946381E-2,-0.83783044572951226,1.6183805849731527,1.5654456834035955,1.0826597930243809,-2.4011887653275359,-3.4679361134226094,2.3411169871053747,-1.1555031974021284,-2.2633380389945241,0,-0.31908862101446411,-2.1160180771399126,0,0,0,0,-1.6524936266726824,-3.5216887260698808,0,3.3588589933156623,-0.85152799841784343,4.2687464258515977,-2.6698263526249066,-0.19723292316847352,-1.0624355045394211,1.8364079232867601,2.1181099828956231,0.94339515985596623,-2.2671872168573333,-3.1457959353629512,3.694791828797511,null,60.65765694747239,{"$f":"(DP278-T$58)*((1+(U$55+CF278)/100)*(1-T$62)+T$62*((1+(U$57+DD278)/100)))/(1+(U$54+BT278)/100)-(U$56+CR278)+U$58","v":64.503129819986881},61.353455240044198,63.018907817853943,67.16023581032249,66.217864042864932,67.679060744110089,67.308750482974432,71.699631018884858,71.982369458385321,70.708810301195157,72.480931227544033]
[211,1.2217569835080351,8.1275099987990345,-2.9219473734992709,3.0044176732244257,null,null,-1.0080167925913956,-0.52263684761100637,2.8020745844194463,-0.36399408328252103,6.3821025770850612,-5.2337325120524287,0.47934729175514201,-2.9317286109479341,1.0212593342814347,-0.7222824371823191,-2.4795982310134939,-4.8382713323432025E-2,1.5586794743264036,-1.8290795168024054,1.2013002902072589,-0.68372640652577221,1.212192297826296,-0.23183835789135543,0.84526266672908967,-1.8004201043651227,1.7712969374291205,0.50233150658401371,-1.1665049745281211,-0.68922456146382594,-0.76159928372440877,-5.2069225092185452,-1.9409542004322864,-6.8297961715447357,-4.2649591659093637,0.30367445948483018,1.4472282919390376,-3.7242794155363272,1.6599932105921111,0.21643641050168028,-0.89251945049879744,2.5754815863974936,1.7666780684799297,-1.9475738229936856,1.9320378823262898,-1.4709647699688948,2.3827555017100126,6.9171104565047825E-2,1.6751610702900572,-2.5398859186370895,2.5096399019891935,8.0422331236247535E-2,-1.3160971488912687,-0.77471018877547648,null,63.930684113920087,{"$f":"(BE279-T$58)*((1+(U$55+U279)/100)*(1-T$62)+T$62*((1+(U$57+AS279)/100)))/(1+(U$54+I279)/100)-(U$56+AG279)+U$58","v":69.202566255950984},70.608091491942361,77.27825907975587,78.912176810342359,82.897582336011808,82.410185733313128,86.905372491841661,86.448742298762298,87.292888582638938,89.431680440366506,86.509387092996107,null,null,-1.0080167925913956,-0.52263684761100637,2.8020745844194463,-0.36399408328252103,6.3821025770850612,-5.2337325120524287,0.47934729175514201,-2.9317286109479341,1.0212593342814347,-0.7222824371823191,-2.4795982310134939,-4.8382713323432025E-2,1.5586794743264036,-1.8290795168024054,1.2013002902072589,-0.68372640652577221,1.212192297826296,-0.23183835789135543,0.84526266672908967,-1.8004201043651227,1.7712969374291205,0.50233150658401371,-1.1665049745281211,-0.68922456146382594,-0.76159928372440877,-5.2069225092185452,-1.9409542004322864,-6.8297961715447357,-4.2649591659093637,0,0,-3.7242794155363272,0,0,-0.89251945049879744,0,1.7666780684799297,-1.9475738229936856,1.9320378823262898,-1.4709647699688948,2.3827555017100126,6.9171104565047825E-2,1.6751610702900572,-2.5398859186370895,2.5096399019891935,8.0422331236247535E-2,-1.3160971488912687,-0.77471018877547648,null,63.930684113920087,{"$f":"(DP279-T$58)*((1+(U$55+CF279)/100)*(1-T$62)+T$62*((1+(U$57+DD279)/100)))/(1+(U$54+BT279)/100)-(U$56+CR279)+U$58","v":69.202566255950984},70.608091491942361,77.27825907975587,78.912176810342359,83.201256795496633,84.162187715520759,88.660850430894698,89.876207830076297,90.954107046278651,93.119588791286191,92.732148211900636]
[212,0.15107607749072471,7.3660497413337156,-3.4936308379473004,1.6296525891036791,null,null,-2.078697698608706,-1.569267526544061,-9.1534180953895756,1.7465514456076505,2.7064619447185114,-3.5579643903883946,-0.53702468039083406,1.8684388680843247,-4.5378187394358793,-6.7735108514945406,3.5095848160957805,3.4738937391196902,0.79721921686108477,-0.21292217804465974,-1.7540309443963773,-0.19382544734971052,1.2196733940607194,0.56441839665891269,-1.7887517239315267,-0.55033673383422599,-1.963586486236566,-0.40111074684157,0.77879732171587435,-0.80586183435638592,-1.3332827481724383,-4.1705013229890548,-4.5634399615640717,0.11650506812242423,5.9050230123166756,2.582161621477022,0.51168678166130199,-1.9059601083153099,-5.0163871475152639,-0.67657736919577882,2.8573791872600047,-2.5447421774475547,0.39191298435918309,-0.50562066449553789,-3.3692400300297836,-0.57938329163075319,0.92855108059051594,-0.71401387548824291,-1.5611211821071254,-0.84821826330684635,-2.4054493716193437,-1.7591442297645166,1.1296802604427103,-1.1735597027928788,null,64.473714409568487,{"$f":"(BE280-T$58)*((1+(U$55+U280)/100)*(1-T$62)+T$62*((1+(U$57+AS280)/100)))/(1+(U$54+I280)/100)-(U$56+AG280)+U$58","v":70.232771820237105},79.593269713469681,78.238739564334779,71.598325965195926,71.650786207611702,70.726616888398965,71.222062561522591,78.169322611716808,83.534933684396435,79.000539429759883,78.595404123631937,null,null,-2.078697698608706,-1.569267526544061,-9.1534180953895756,1.7465514456076505,2.7064619447185114,-3.5579643903883946,-0.53702468039083406,1.8684388680843247,-4.5378187394358793,-6.7735108514945406,3.5095848160957805,3.4738937391196902,0.79721921686108477,-0.21292217804465974,-1.7540309443963773,-0.19382544734971052,1.2196733940607194,0.56441839665891269,-1.7887517239315267,-0.55033673383422599,-1.963586486236566,-0.40111074684157,0.77879732171587435,-0.80586183435638592,-1.3332827481724383,-4.1705013229890548,-4.5634399615640717,0,0,0,0,-1.9059601083153099,-5.0163871475152639,-0.67657736919577882,0,-2.5447421774475547,0.39191298435918309,-0.50562066449553789,-3.3692400300297836,-0.57938329163075319,0.92855108059051594,-0.71401387548824291,-1.5611211821071254,-0.84821826330684635,-2.4054493716193437,-1.7591442297645166,1.1296802604427103,-1.1735597027928788,null,64.473714409568487,{"$f":"(DP280-T$58)*((1+(U$55+CF280)/100)*(1-T$62)+T$62*((1+(U$57+DD280)/100)))/(1+(U$54+BT280)/100)-(U$56+CR280)+U$58","v":70.232771820237105},79.593269713469681,78.3552446324572,77.617851601654323,80.428530485629679,79.881359067085342,80.109682797930517,87.223981654130441,93.068514660736099,91.124641901656219,90.161014490938982]
[213,2.7535024041289837,10.334171564678037,2.7883189219291111,4.9725589756516948,null,null,0.523728628029553,-8.1437239371267918,4.5858279769854073,-4.4205672851052089,-1.0345104914127599,1.6649943934967473,-2.4769118549577556,4.184180812947857,1.093491960489366,-0.21147752402660069,12.040186248113166,0.77669315925394899,3.7653410402054064,-2.1191806210615916,0.55139789607420298,-2.4810516734036341,0.67086233416969865,0.99906932162629314,0.66706483374517678,2.248057978618375,-1.7674694930525101,-0.20196507688177245,1.507957709019319,2.3323174622956593,4.9486670117039733,-4.8262232894908355,3.923803293727615,-10.29347836441382,1.6811531447695187,-0.52814467657788899,0.40932077478440854,1.2676376653954176,4.6671389721637961,1.2809828355058481,-0.44143822488160067,2.1704436643443348E-2,3.7348193709071991,-2.9914207720257271,0.96761506872045788,-3.2528534163090921,0.44543385323518425,1.8827628338080122,0.55332214185030648,2.7005247038126772,-2.1591431021700398,0.48450555208394253,3.3791579715186213,1.9177214989143854,null,58.495297335023523,{"$f":"(BE281-T$58)*((1+(U$55+U281)/100)*(1-T$62)+T$62*((1+(U$57+AS281)/100)))/(1+(U$54+I281)/100)-(U$56+AG281)+U$58","v":67.440301107740311},61.416210649719453,72.968848741459993,72.842369826271067,73.535454498212232,75.651343050024195,73.517302397631553,67.037947858486419,66.349619122325365,61.870540409636064,62.971173029728547,null,null,0.523728628029553,-8.1437239371267918,4.5858279769854073,-4.4205672851052089,-1.0345104914127599,1.6649943934967473,-2.4769118549577556,4.184180812947857,1.093491960489366,-0.21147752402660069,12.040186248113166,0.77669315925394899,3.7653410402054064,-2.1191806210615916,0.55139789607420298,-2.4810516734036341,0.67086233416969865,0.99906932162629314,0.66706483374517678,2.248057978618375,-1.7674694930525101,-0.20196507688177245,1.507957709019319,2.3323174622956593,0,-4.8262232894908355,0,-10.29347836441382,0,-0.52814467657788899,0,0,0,0,-0.44143822488160067,0,3.7348193709071991,-2.9914207720257271,0.96761506872045788,-3.2528534163090921,0.44543385323518425,1.8827628338080122,0.55332214185030648,2.7005247038126772,-2.1591431021700398,0.48450555208394253,3.3791579715186213,1.9177214989143854,null,63.443964346727498,{"$f":"(DP281-T$58)*((1+(U$55+CF281)/100)*(1-T$62)+T$62*((1+(U$57+DD281)/100)))/(1+(U$54+BT281)/100)-(U$56+CR281)+U$58","v":72.607957856310932},70.326720764490091,82.007472494159387,83.685115729182797,84.314801513008248,87.118123291897106,86.023454799291954,83.789286885345533,84.372111050426639,78.354186423010887,79.612896582305027]
[214,4.6640760365472635,6.6754600717805959,-1.9860997455154648,1.4902171481832465,null,null,2.4343022604478328,2.9802931280740239,-6.779992963161205,2.31816190203934,-0.66878347307432473,-2.3714466487467591,1.7272737903255342,3.0647104403232772,1.5098599516344349,-0.38759373307119072,-5.2960310152274808,-1.1133526000188132,0.10662954730796503,1.7942810929417909,-1.4252672129554202,-0.60017038228790565,1.239644770956029,-3.7234539194300509,-2.1197195257789492,0.86253100865548227,2.6553283511729404,-1.422406775288386,0.50611012940171651,-1.6408541427736507,0.17424834425939739,4.369924530572411,-1.3357017111146154,2.3576438102788462,-1.3448129036589505,-7.3365031146403883,-1.115253996052628,2.2672158752593381,2.4951501616226093,-3.6397829370016961,2.3218557103250386,1.2198407266699629E-2,0.25247754343875051,1.92893962079947,-2.3254661352560002,-0.55884116434460074,2.2147913319273993,-4.2766156799678123,-1.8013788228239451,1.1976713789041422,2.2214352110043514,-1.6138256935116582,0.53312579023498441,-1.9443526703174026,null,60.409963294151972,{"$f":"(BE282-T$58)*((1+(U$55+U282)/100)*(1-T$62)+T$62*((1+(U$57+AS282)/100)))/(1+(U$54+I282)/100)-(U$56+AG282)+U$58","v":56.396010597971078},60.60900362826267,57.01974572188702,60.178616594531036,66.866675549967013,66.087931427370648,62.927734220913017,61.310027608700906,64.651191287508482,66.370645307863938,66.25137515111372,null,null,2.4343022604478328,2.9802931280740239,-6.779992963161205,2.31816190203934,-0.66878347307432473,-2.3714466487467591,1.7272737903255342,3.0647104403232772,1.5098599516344349,-0.38759373307119072,-5.2960310152274808,-1.1133526000188132,0.10662954730796503,1.7942810929417909,-1.4252672129554202,-0.60017038228790565,1.239644770956029,-3.7234539194300509,-2.1197195257789492,0.86253100865548227,2.6553283511729404,-1.422406775288386,0.50611012940171651,-1.6408541427736507,0,0,-1.3357017111146154,0,-1.3448129036589505,-7.3365031146403883,-1.115253996052628,0,0,-3.6397829370016961,0,0,0.25247754343875051,1.92893962079947,-2.3254661352560002,-0.55884116434460074,2.2147913319273993,-4.2766156799678123,-1.8013788228239451,1.1976713789041422,2.2214352110043514,-1.6138256935116582,0.53312579023498441,-1.9443526703174026,null,60.584211638411368,{"$f":"(DP282-T$58)*((1+(U$55+CF282)/100)*(1-T$62)+T$62*((1+(U$57+DD282)/100)))/(1+(U$54+BT282)/100)-(U$56+CR282)+U$58","v":60.936361704783721},65.37358500078922,64.009763720141308,67.323750755604067,73.862092943643006,72.809771810135572,71.760412792317439,72.67491960245242,75.83956237303687,80.486491793974267,80.220795897676382]
[215,6.4772686959446091,7.1374610637233618,-1.3048332473990714,2.6098684311947391,null,null,4.2474949198451784,5.0555123633574874,2.0991582176975623,-0.76881713719899869,0.14663816492453829,1.8432856016076808,4.0637910997957691,2.135619360190721,-4.1573133874886077,3.6034532703632012,-2.3769270908882207,-4.5429144713617031,0.56863053925073093,1.1218967269112019,-1.4874523763442102,2.4011030763381065,-1.9480352027370529E-2,0.12341377710054147,0.82089011164980619,1.9785477592355463,-1.1741230359814967,1.0443426642478171,1.8043768278575207,3.6100968775649278E-2,0.85551484237579078,-2.452994824451733,-1.8815278809211513,4.7527769875457295,-0.2743243836191418,3.6054370460602199,1.2634983239099522,3.9533792063850184,-3.6719133179236154,0.61600247354615045,-1.2086426965739614,-3.9551904550256829,1.3721288264502431,1.6448349362505661,-1.5161437537235753,2.464181991061321,-0.42110978480286776,-0.3666790292392037,1.3616093323073544,3.225235876754966,-1.2264866817419826,1.7247532256321525,1.7855736357111305,-0.22548639308524265,null,59.275577124561046,{"$f":"(BE283-T$58)*((1+(U$55+U283)/100)*(1-T$62)+T$62*((1+(U$57+AS283)/100)))/(1+(U$54+I283)/100)-(U$56+AG283)+U$58","v":60.822977030641972},60.879609794443468,58.344377533519406,58.88810645685966,54.52892512316285,52.258844856912006,48.96680410446271,54.448978843108009,53.165315462594741,56.872904572666741,63.669922713864956,null,null,4.2474949198451784,5.0555123633574874,2.0991582176975623,-0.76881713719899869,0.14663816492453829,1.8432856016076808,4.0637910997957691,2.135619360190721,-4.1573133874886077,3.6034532703632012,-2.3769270908882207,-4.5429144713617031,0.56863053925073093,1.1218967269112019,-1.4874523763442102,2.4011030763381065,-1.9480352027370529E-2,0.12341377710054147,0.82089011164980619,1.9785477592355463,-1.1741230359814967,1.0443426642478171,1.8043768278575207,3.6100968775649278E-2,0,-2.452994824451733,-1.8815278809211513,0,-0.2743243836191418,0,0,0,-3.6719133179236154,0,-1.2086426965739614,-3.9551904550256829,1.3721288264502431,1.6448349362505661,-1.5161437537235753,2.464181991061321,-0.42110978480286776,-0.3666790292392037,1.3616093323073544,3.225235876754966,-1.2264866817419826,1.7247532256321525,1.7855736357111305,-0.22548639308524265,null,60.131091966936836,{"$f":"(DP283-T$58)*((1+(U$55+CF283)/100)*(1-T$62)+T$62*((1+(U$57+DD283)/100)))/(1+(U$54+BT283)/100)-(U$56+CR283)+U$58","v":61.640419151249993},61.669035529168625,63.91083025627028,64.423840196996082,63.541350891700539,62.251040793646581,62.922416273183721,68.754296318624895,67.736070048801096,71.97295207886954,79.374638181258476]
[216,-4.6196216799103667,6.1504682317445702,-8.1995592245693185,1.1410564413863313,null,null,-6.8493954560097974,-1.8732209567523541,-4.0787697660680378,-3.3864828713258799E-2,4.7520688740177519,-7.6704503061223193,-3.5370941568273291,6.7139860746058284,0.4916381213961083,-6.6393585637496866,-7.4265339412115203,-2.6116343499786483,-0.41836229272806058,-2.9860414940037003,9.7279203218603172E-2,-2.5045822244173408,-2.1656627192557707,-0.63844024653313003,-0.45627378687715581,1.592037682396084,0.24761943741093084,-1.7150252081001884,0.15707589346495876,1.0306052358307136,-6.0392111347944564,-0.76417143452161573,-2.3048828268568595,-4.3724424509053215,-1.0623185197769067,-5.1065601760137938,-1.0826701627644448,1.8054346884904118,0.10548521204991124,-3.4491130916921895,-1.3338227802480915,-2.1550200567169577,-9.6683163358164625E-2,-3.7878561345559119,-0.2705105963966179,-2.8930376111105969,-2.0146091243861077,-1.1522275616069235,-0.31079025464553256,2.0724490154410162,0.53286764099170525,-2.1760421610286929,-0.31133509443068541,1.2849969112579751,null,71.480789634996199,{"$f":"(BE284-T$58)*((1+(U$55+U284)/100)*(1-T$62)+T$62*((1+(U$57+AS284)/100)))/(1+(U$54+I284)/100)-(U$56+AG284)+U$58","v":71.931737789861216},77.19535669061591,79.965632306121933,76.548771297766493,87.143555231360381,91.198830918674815,85.686171559943503,85.766920152936592,93.489217564286918,101.95230384292151,108.03943286413191,null,null,-6.8493954560097974,-1.8732209567523541,-4.0787697660680378,-3.3864828713258799E-2,4.7520688740177519,-7.6704503061223193,-3.5370941568273291,6.7139860746058284,0.4916381213961083,-6.6393585637496866,-7.4265339412115203,-2.6116343499786483,-0.41836229272806058,-2.9860414940037003,9.7279203218603172E-2,-2.5045822244173408,-2.1656627192557707,-0.63844024653313003,-0.45627378687715581,1.592037682396084,0.24761943741093084,-1.7150252081001884,0.15707589346495876,1.0306052358307136,-6.0392111347944564,-0.76417143452161573,-2.3048828268568595,-4.3724424509053215,-1.0623185197769067,-5.1065601760137938,-1.0826701627644448,0,0,-3.4491130916921895,-1.3338227802480915,-2.1550200567169577,-9.6683163358164625E-2,-3.7878561345559119,-0.2705105963966179,-2.8930376111105969,-2.0146091243861077,-1.1522275616069235,-0.31079025464553256,2.0724490154410162,0.53286764099170525,-2.1760421610286929,-0.31133509443068541,1.2849969112579751,null,71.480789634996199,{"$f":"(DP284-T$58)*((1+(U$55+CF284)/100)*(1-T$62)+T$62*((1+(U$57+DD284)/100)))/(1+(U$54+BT284)/100)-(U$56+CR284)+U$58","v":71.931737789861216},77.19535669061591,79.965632306121933,76.548771297766493,87.143555231360381,91.198830918674815,87.491606248433911,87.668555309394193,95.472992711958184,104.07637285782337,110.23344962746918]
[217,0.71183667061053968,4.7824418479547157,-2.3856565910601017,-1.2386588784318919,null,null,-1.517937105488891,0.60437392923964994,0.95154216887706244,-2.1515490718553147,-1.411948064770763,0.11388318178369294,7.6384925194387927,-9.230783968203049E-2,-9.9695345068151724,-2.9407684622784549,6.2970913393353429,-3.4070430286525619,-1.7863886765179151,4.8228017488782804E-2,1.7883622617285209,0.83466542084219153,2.3004034546159851,-0.24008040648516449,2.2374728071541234,1.74578984033427,-4.7121911137553019,-1.7276790822713739,3.6761467399453842,-0.37593035895716653,-0.2253085012852396,3.9392963615023202E-2,-1.1282668758405348,2.1859793633309872,-1.7304939199495357,-1.3922376228560651,2.6447514226985032,-2.1781302837449159,-8.2946478735824094,1.1159365872924489,1.3879986723073938,-3.6586038354396724,-2.4763984831763879,0.16288300305650893,2.4546540963401924,0.69280082201087478,2.3373945476541618,-0.31811822032327686,3.1132312711467112,1.9745887224600913,-6.1346499378974046,-2.1630113589326365,4.6503567336642231,-0.8054240775871484,null,61.568677990609999,{"$f":"(BE285-T$58)*((1+(U$55+U285)/100)*(1-T$62)+T$62*((1+(U$57+AS285)/100)))/(1+(U$54+I285)/100)-(U$56+AG285)+U$58","v":62.180907079072909},64.220136715900239,64.191369993958247,68.679874225962394,70.100939878191213,64.817532271811331,68.515437009378772,80.279826270077649,80.187065551577362,77.617423304735382,83.667501151508887,null,null,-1.517937105488891,0.60437392923964994,0.95154216887706244,-2.1515490718553147,-1.411948064770763,0.11388318178369294,7.6384925194387927,-9.230783968203049E-2,-9.9695345068151724,-2.9407684622784549,6.2970913393353429,-3.4070430286525619,-1.7863886765179151,4.8228017488782804E-2,1.7883622617285209,0.83466542084219153,2.3004034546159851,-0.24008040648516449,2.2374728071541234,1.74578984033427,-4.7121911137553019,-1.7276790822713739,3.6761467399453842,-0.37593035895716653,-0.2253085012852396,0,-1.1282668758405348,0,-1.7304939199495357,-1.3922376228560651,0,-2.1781302837449159,-8.2946478735824094,0,0,-3.6586038354396724,-2.4763984831763879,0.16288300305650893,2.4546540963401924,0.69280082201087478,2.3373945476541618,-0.31811822032327686,3.1132312711467112,1.9745887224600913,-6.1346499378974046,-2.1630113589326365,4.6503567336642231,-0.8054240775871484,null,61.568677990609999,{"$f":"(DP285-T$58)*((1+(U$55+CF285)/100)*(1-T$62)+T$62*((1+(U$57+DD285)/100)))/(1+(U$54+BT285)/100)-(U$56+CR285)+U$58","v":62.220300042687931},64.260000945178177,66.418334162415448,70.984153100053462,72.38624728449031,69.637643855642253,73.404747818043447,85.376919407336004,86.425443772835436,85.101005276323889,91.32489132638068]
[218,-2.3019384220670451,4.9323321527577537,-6.0563496291697172,-0.34307908626423056,null,null,-4.5317121981664759,-2.3121591842565539,-1.4426519486899456,-2.3374382146883064,1.5099656699980137,-3.6528765323508647,1.9087958935607183,-2.6207020613682901,-5.0503290821794335,2.3536567083766871,1.9251265178310417,0.85123827946390929,-1.6364983717148771,0.29666596951101099,1.4636198734122381,-1.5358735578765943,0.20660857690538226,-1.7035791418751653,-0.32245999534750069,0.17256751028421924,-1.4460151537250461,-0.48929710408351124,-0.9490813939361713,3.5126178206640937,-3.8960015393948551,-1.1575011649788127,0.84460726856192458,-4.7008945689529131,-0.98208677669743594,-2.8368687144854912,2.1664141770898042,1.561806257831706,-2.1827897517985715,-0.27622505521872132,-2.580753024997116,5.0107814663343291,-1.5808186910087265,-5.7127824167216845E-2,1.7823941032315547,-1.6964064582160736,0.459726070953135,-2.1826807550690623,0.35754819163359874,-0.25737239433333237,-1.7165894253751894,-0.80049467417460651,-0.73910419908940372,4.0525309989134506,null,67.21316478929171,{"$f":"(BE286-T$58)*((1+(U$55+U286)/100)*(1-T$62)+T$62*((1+(U$57+AS286)/100)))/(1+(U$54+I286)/100)-(U$56+AG286)+U$58","v":70.734015937731058},72.168249368798541,77.72743962847693,78.326185046607449,82.680128672669284,79.407333745465152,80.03311883277911,85.217379472559912,83.376887912246033,84.074117022205201,81.670992884535551,null,null,-4.5317121981664759,-2.3121591842565539,-1.4426519486899456,-2.3374382146883064,1.5099656699980137,-3.6528765323508647,1.9087958935607183,-2.6207020613682901,-5.0503290821794335,2.3536567083766871,1.9251265178310417,0.85123827946390929,-1.6364983717148771,0.29666596951101099,1.4636198734122381,-1.5358735578765943,0.20660857690538226,-1.7035791418751653,-0.32245999534750069,0.17256751028421924,-1.4460151537250461,-0.48929710408351124,-0.9490813939361713,3.5126178206640937,-3.8960015393948551,-1.1575011649788127,0,-4.7008945689529131,-0.98208677669743594,-2.8368687144854912,0,0,-2.1827897517985715,-0.27622505521872132,-2.580753024997116,0,-1.5808186910087265,-5.7127824167216845E-2,1.7823941032315547,-1.6964064582160736,0.459726070953135,-2.1826807550690623,0.35754819163359874,-0.25737239433333237,-1.7165894253751894,-0.80049467417460651,-0.73910419908940372,4.0525309989134506,null,67.21316478929171,{"$f":"(DP286-T$58)*((1+(U$55+CF286)/100)*(1-T$62)+T$62*((1+(U$57+DD286)/100)))/(1+(U$54+BT286)/100)-(U$56+CR286)+U$58","v":70.734015937731058},73.012856637360471,78.577527594474461,79.165492056124492,83.529637171087941,82.404735428932085,84.652986454502368,89.97727686107315,87.980645242665432,88.5371552992451,91.25204510124486]
[219,-2.0296241032180591,5.7130478925777775,-0.2821094536875588,-0.10066339432786786,null,null,-4.2593978793174898,0.80833570904377794,-1.284576293287806,3.2811687563001604,-0.83005161991132104,-6.2289548644404382,-1.1973132050572881,-2.4100354352160047,1.4474743325447292E-2,1.4412981904096922,3.2081213001725208,-4.6108107032368366,-0.85578263189485337,1.0530553152896509,0.18023695937241069,-2.0240366849400999,-0.2520256098882756,-2.4172516212327038,-1.603281984332189,1.5502441884752542,0.59865738465291507,-1.1397848442895153,-2.0906265917959672,1.5740588545094578,1.8782386360873033,0.55853929389929013,-7.2456384914800207,1.2656060294775249,2.1160044930140534,-1.0812464518345846,-0.85561034601647057,-7.4533154099781225,-0.1599068863710813,-0.46347014035699807,-8.0354873081711737,-2.1311709152834695,-1.3384029990723638,0.93686888599325058,0.45290759623094279,-2.2520497771207766,-0.44103411860338038,-3.1960591850395272,-2.5705093734572309,1.0252590077987385,0.94322702019479032,-0.87375418412113159,-2.1033983323573233,1.2034470552354015,null,61.539013489660086,{"$f":"(BE287-T$58)*((1+(U$55+U287)/100)*(1-T$62)+T$62*((1+(U$57+AS287)/100)))/(1+(U$54+I287)/100)-(U$56+AG287)+U$58","v":62.005381052819125},70.397780751549874,66.009837980128495,64.659549434640624,68.207224165195015,68.801534703712917,78.961758918928794,79.984140769486601,78.921635724626583,83.386814082037162,90.698537022336822,null,null,-4.2593978793174898,0.80833570904377794,-1.284576293287806,3.2811687563001604,-0.83005161991132104,-6.2289548644404382,-1.1973132050572881,-2.4100354352160047,1.4474743325447292E-2,1.4412981904096922,3.2081213001725208,-4.6108107032368366,-0.85578263189485337,1.0530553152896509,0.18023695937241069,-2.0240366849400999,-0.2520256098882756,-2.4172516212327038,-1.603281984332189,1.5502441884752542,0.59865738465291507,-1.1397848442895153,-2.0906265917959672,1.5740588545094578,0,0,-7.2456384914800207,0,0,-1.0812464518345846,-0.85561034601647057,-7.4533154099781225,-0.1599068863710813,-0.46347014035699807,-8.0354873081711737,-2.1311709152834695,-1.3384029990723638,0.93686888599325058,0.45290759623094279,-2.2520497771207766,-0.44103411860338038,-3.1960591850395272,-2.5705093734572309,1.0252590077987385,0.94322702019479032,-0.87375418412113159,-2.1033983323573233,1.2034470552354015,null,63.417252125747389,{"$f":"(DP287-T$58)*((1+(U$55+CF287)/100)*(1-T$62)+T$62*((1+(U$57+DD287)/100)))/(1+(U$54+BT287)/100)-(U$56+CR287)+U$58","v":64.422949749647827},72.853856547324568,69.605434401039318,70.3813468839666,74.099515528989969,74.61209075122926,84.95324302901939,85.99440869827356,84.7668191911349,88.915783104935315,96.535078455164708]
[220,6.4542785348416594,5.9864083318989261,-3.9840657625726954,1.1914254701384281,null,null,4.2245047587422286,2.3737723381158728,-0.44920608131920448,5.0431592279192614,-1.7936350027274008,2.1988504462734477,-4.9083959729611504,-1.7712473263199999,0.49648393724750139,1.8983362712778504,-1.8439555253436368,-0.15292225446194241,-0.58242219257370476,1.2238096470080198,-2.5625226877533134,-1.4463148257168177,-1.4863267887851563,2.232214441973607,-1.9832615249860766,-2.3068857617551988,1.4113940577083204,2.1392629581432026,-2.9434475414005368,1.6571291624280846,-1.8237176727978333,1.9544291658839088,-1.4866316148811274,-5.9002979022913173,-1.9947057924143587,1.5936198615850563,1.5187554585951908,-1.5008557792517214,5.8839209712544545,-4.9187288252281025E-2,-5.9470134278844053,-4.5477554283463704,-4.6314134606067814E-2,1.4507687408803107,-2.2008756762370938,-1.3395880921804832,-2.2867602073594084,2.668587981170746,-2.8091948854510456,-2.518997438279682,0.63122719446686548,2.4520787075123964,-2.8465136970397458,1.4481687327331543,null,61.293295920496547,{"$f":"(BE288-T$58)*((1+(U$55+U288)/100)*(1-T$62)+T$62*((1+(U$57+AS288)/100)))/(1+(U$54+I288)/100)-(U$56+AG288)+U$58","v":59.720695551190317},60.336046999898485,63.14986967210001,65.528906264218918,64.41268648679069,64.824664867852761,66.222260004522454,60.966252484417346,61.622432403846801,67.289852853778967,73.245658021842516,null,null,4.2245047587422286,2.3737723381158728,-0.44920608131920448,5.0431592279192614,-1.7936350027274008,2.1988504462734477,-4.9083959729611504,-1.7712473263199999,0.49648393724750139,1.8983362712778504,-1.8439555253436368,-0.15292225446194241,-0.58242219257370476,1.2238096470080198,-2.5625226877533134,-1.4463148257168177,-1.4863267887851563,2.232214441973607,-1.9832615249860766,-2.3068857617551988,1.4113940577083204,2.1392629581432026,-2.9434475414005368,1.6571291624280846,-1.8237176727978333,0,-1.4866316148811274,-5.9002979022913173,-1.9947057924143587,0,0,-1.5008557792517214,0,-4.9187288252281025E-2,-5.9470134278844053,-4.5477554283463704,-4.6314134606067814E-2,1.4507687408803107,-2.2008756762370938,-1.3395880921804832,-2.2867602073594084,2.668587981170746,-2.8091948854510456,-2.518997438279682,0.63122719446686548,2.4520787075123964,-2.8465136970397458,1.4481687327331543,null,61.293295920496547,{"$f":"(DP288-T$58)*((1+(U$55+CF288)/100)*(1-T$62)+T$62*((1+(U$57+DD288)/100)))/(1+(U$54+BT288)/100)-(U$56+CR288)+U$58","v":61.675124717074226},62.254503633958812,64.954098239804949,67.32732019210934,67.80177203783542,69.800621485822703,71.142171895817498,71.770727782795873,72.422523636363877,77.928373911801813,84.01111542738947]
[221,2.3412708211886168,9.6399189552131634,-2.6570366208337179,5.1455849253771184,null,null,0.11149704508918612,3.7289492504819872,-0.60179813162838691,0.71897007041964844,-1.0340327425554918,2.1964491006626776,-2.1887764200598538,0.60510195478346551,2.0855731897197947,-2.3255376746678635,2.2581458609752314,2.7382906323044294,3.0710884307405326,6.03667588604484E-3,2.4057760923488658,-1.6559533413839507,-0.80309785304200521,1.2082511564016301,2.1115603609896336,1.7641110342824202,-1.9699584662258829,-0.45642898043239644,-1.1578529228885053,-2.056880482645294,-0.4966885310588558,-5.57000268223522E-2,2.3134832775086176,-0.85636450745120118,-8.1773067674777167,4.2008144969338517,1.2945594812585453,5.8600387418914544,-1.4811414849212499,-1.9885263833729887,-2.3322871823521414,-2.6090288091184108,3.9078453206326227,0.16629959179239107,2.4255839715258878,-2.446894165173231,-0.56642443270105947,1.8185520595921589,2.0119530423339542,2.0892907235490474,-1.3488723643858171,-0.79464474285772735,-1.0744540058321232,-1.9890772494072555,null,64.072602197643832,{"$f":"(BE289-T$58)*((1+(U$55+U289)/100)*(1-T$62)+T$62*((1+(U$57+AS289)/100)))/(1+(U$54+I289)/100)-(U$56+AG289)+U$58","v":62.96407299145794},62.625808348735831,62.192955181621812,71.064580606493621,66.726661229318552,68.524855308639587,63.832599566222314,63.485252512213066,66.846389865574238,67.425954406172011,67.431900057914945,null,null,0.11149704508918612,3.7289492504819872,-0.60179813162838691,0.71897007041964844,-1.0340327425554918,2.1964491006626776,-2.1887764200598538,0.60510195478346551,2.0855731897197947,-2.3255376746678635,2.2581458609752314,2.7382906323044294,3.0710884307405326,6.03667588604484E-3,2.4057760923488658,-1.6559533413839507,-0.80309785304200521,1.2082511564016301,2.1115603609896336,1.7641110342824202,-1.9699584662258829,-0.45642898043239644,-1.1578529228885053,-2.056880482645294,-0.4966885310588558,-5.57000268223522E-2,0,-0.85636450745120118,-8.1773067674777167,0,0,0,-1.4811414849212499,-1.9885263833729887,-2.3322871823521414,-2.6090288091184108,3.9078453206326227,0.16629959179239107,2.4255839715258878,-2.446894165173231,-0.56642443270105947,1.8185520595921589,2.0119530423339542,2.0892907235490474,-1.3488723643858171,-0.79464474285772735,-1.0744540058321232,-1.9890772494072555,null,64.072602197643832,{"$f":"(DP289-T$58)*((1+(U$55+CF289)/100)*(1-T$62)+T$62*((1+(U$57+DD289)/100)))/(1+(U$54+BT289)/100)-(U$56+CR289)+U$58","v":62.96407299145794},64.93929162624444,64.442181740341795,73.317939364139136,73.15754777857525,76.489422787033632,77.723418447736833,76.831023284355055,80.351672915425695,80.441093853427901,79.81073393963915]
[222,0.20946960701972506,8.0552721482072229,-4.2944408338034297,2.6724171812017135,null,null,-2.0203041690797057,0.33947428159374526,-5.2792272746674094,0.25539990889827902,-4.595391266529198,1.9960734059678531,6.11348529468673,0.39063423206560932,2.7149218158182942,5.8328193950288165,4.5825326850724952,2.6158380361115094,1.4864416237345921,0.71787209009587993,-3.1321716950208041,9.2093997983964115E-2,-0.93286757329277936,1.8599924224501407,0.48925522852648928,0.54563826197900234,2.5651542778531677,0.64170826202112075,-1.3943158953428707,-6.6566512230544994E-2,-2.1340927440285675,-2.5496671455006581,-2.473440088616675,2.2376068780699669,-3.0667310930570428,-0.84383261615993455,4.9112839736491534,-1.384245227600863,3.1224642036623114,0.34823381677880882,0.16848131228209628,0.13102620115749319,1.4346775764572175,0.45454284786101051,-3.737482168077312,0.26696847458075612,-1.1433584762351816,2.3514340816475308,0.64773461950606026,0.54047714469678221,3.744909667197124,1.1193500966683245,-0.50747199397973863,0.29833883554368312,null,65.733549316236065,{"$f":"(BE290-T$58)*((1+(U$55+U290)/100)*(1-T$62)+T$62*((1+(U$57+AS290)/100)))/(1+(U$54+I290)/100)-(U$56+AG290)+U$58","v":69.286860076470731},73.152352329158958,71.243909925832398,77.256553222182674,78.459524064734367,70.011827989486548,71.786453346208219,69.328902853274585,66.281380653453297,63.188140004641646,61.981290526146289,null,null,-2.0203041690797057,0.33947428159374526,-5.2792272746674094,0.25539990889827902,-4.595391266529198,1.9960734059678531,6.11348529468673,0.39063423206560932,2.7149218158182942,5.8328193950288165,4.5825326850724952,2.6158380361115094,1.4864416237345921,0.71787209009587993,-3.1321716950208041,9.2093997983964115E-2,-0.93286757329277936,1.8599924224501407,0.48925522852648928,0.54563826197900234,2.5651542778531677,0.64170826202112075,-1.3943158953428707,-6.6566512230544994E-2,-2.1340927440285675,-2.5496671455006581,-2.473440088616675,0,-3.0667310930570428,-0.84383261615993455,0,-1.384245227600863,0,0,0,0,1.4346775764572175,0.45454284786101051,-3.737482168077312,0.26696847458075612,-1.1433584762351816,2.3514340816475308,0.64773461950606026,0.54047714469678221,3.744909667197124,1.1193500966683245,-0.50747199397973863,0.29833883554368312,null,65.733549316236065,{"$f":"(DP290-T$58)*((1+(U$55+CF290)/100)*(1-T$62)+T$62*((1+(U$57+DD290)/100)))/(1+(U$54+BT290)/100)-(U$56+CR290)+U$58","v":69.286860076470731},73.152352329158958,73.481516803902366,79.570016287942622,80.766172807030486,77.103944630765469,78.855812757136889,79.525295133254829,76.325731849779032,72.851661179367198,71.510015235623669]
[223,5.7226175332848248,6.2938690870248148,-9.3725528115846348,1.6687949142962448,null,null,3.4928437571853941,2.787068646239665,0.23403442971701649,3.7636586215043213,-0.25511034506663033,-0.47102791029656177,2.7293754755591779,1.5363849314398923,-0.43213288880174661,-6.4899421743660035E-2,6.772640975873224,4.9677165899961135,-0.27496143744781598,-0.23918512587545937,-0.48559722396237426,0.45934194242188742,3.7258866962798507,1.1519943999031677,3.2426178642863999,-1.1427793614944681,-2.9444578236341763,-1.4872084451884211,-0.35334226050214124,2.5218246368079225,-7.2122047218097727,-3.4768151863378325,-1.1670743636712362,-1.8608635770136654,7.162938476668943,5.025675618463362,4.4425754463050815,3.5420623992821691,-0.56447976878773565,5.0094522687583964E-2,0.47447744310189321,3.2915240049978229,0.43105530955174887,-5.581211564046562E-2,-0.68519846434663334,8.2268811512878459E-2,3.5689013953870701,0.83391060255140848,4.0135552675064181,-1.5268985440745264,-3.6300077311935652,-0.92695531288189137,-4.3078904620061476E-2,2.7797558290731015,null,67.248940521126727,{"$f":"(BE291-T$58)*((1+(U$55+U291)/100)*(1-T$62)+T$62*((1+(U$57+AS291)/100)))/(1+(U$54+I291)/100)-(U$56+AG291)+U$58","v":69.825686539351068},70.622615527223672,70.590547773979353,66.486024283476723,62.66187976990954,59.166450399132792,54.374896537971225,53.839171668100974,53.630238217663191,50.274126296053062,46.369818345603008,null,null,3.4928437571853941,2.787068646239665,0.23403442971701649,3.7636586215043213,-0.25511034506663033,-0.47102791029656177,2.7293754755591779,1.5363849314398923,-0.43213288880174661,-6.4899421743660035E-2,6.772640975873224,4.9677165899961135,-0.27496143744781598,-0.23918512587545937,-0.48559722396237426,0.45934194242188742,3.7258866962798507,1.1519943999031677,3.2426178642863999,-1.1427793614944681,-2.9444578236341763,-1.4872084451884211,-0.35334226050214124,2.5218246368079225,-7.2122047218097727,-3.4768151863378325,-1.1670743636712362,-1.8608635770136654,0,0,0,0,-0.56447976878773565,0,0,0,0.43105530955174887,-5.581211564046562E-2,-0.68519846434663334,8.2268811512878459E-2,3.5689013953870701,0.83391060255140848,4.0135552675064181,-1.5268985440745264,-3.6300077311935652,-0.92695531288189137,-4.3078904620061476E-2,2.7797558290731015,null,67.248940521126727,{"$f":"(DP291-T$58)*((1+(U$55+CF291)/100)*(1-T$62)+T$62*((1+(U$57+DD291)/100)))/(1+(U$54+BT291)/100)-(U$56+CR291)+U$58","v":69.825686539351068},70.622615527223672,70.590547773979353,73.648962760145679,74.91865856020317,75.922294948659427,74.132697602659505,72.95504724408498,72.507961143134196,68.359206121869377,67.288871941871392]
[224,7.0279351895631388,8.9722498362125673,8.1346553573036218E-2,4.1898306186874033,null,null,4.7981614134637081,0.10284428254002798,7.8419723333744935,3.9887149258830563,0.45917899194051071,-3.9637998711705911,-3.1682483769906971,0.43458318690952735,6.6915336620202401,-1.8770083839975202,-3.1563299173760577,6.7850963676378955,2.4034193117399365,0.90187451093547644,3.9278841629426076,0.13758714566728258,1.5648862768888296,-2.6634623892559617,2.4355030425818782,-2.5434998854648008,-0.81643735062238676,-1.9201981248362463,0.71693397886621923,-0.69885480628617991,2.2416946433478984,0.8616980443331812,4.7635961340465061,-2.3193041456864423,7.7214557444164456,0.30302565597652764,0.42692063199052033,-1.3520973620345971,1.1459889179823537,-0.68908623053829698,0.87269479164960595,8.5497559505234086,2.9520910139429075,0.99759530778122119,5.5086943594208737,0.67135619841163097,1.3405043771861809,-2.4197309959217148,2.0158621291090153,-2.7170731345080483,-4.4408274072262222E-2,-2.962939573313963,0.62199460262525164,-5.8198376653090023E-2,null,58.478532462231378,{"$f":"(BE292-T$58)*((1+(U$55+U292)/100)*(1-T$62)+T$62*((1+(U$57+AS292)/100)))/(1+(U$54+I292)/100)-(U$56+AG292)+U$58","v":59.041911749725806},52.971252727181636,53.990418387972774,47.253941229118041,47.984285459806202,50.488006072795642,50.772664427620924,46.888993596501905,47.718278062624258,48.997132507383881,37.814956029950757,null,null,4.7981614134637081,0.10284428254002798,7.8419723333744935,3.9887149258830563,0.45917899194051071,-3.9637998711705911,-3.1682483769906971,0.43458318690952735,6.6915336620202401,-1.8770083839975202,-3.1563299173760577,6.7850963676378955,2.4034193117399365,0.90187451093547644,3.9278841629426076,0.13758714566728258,1.5648862768888296,-2.6634623892559617,2.4355030425818782,-2.5434998854648008,-0.81643735062238676,-1.9201981248362463,0.71693397886621923,-0.69885480628617991,0,0,0,-2.3193041456864423,0,0,0,-1.3520973620345971,0,-0.68908623053829698,0,0,2.9520910139429075,0.99759530778122119,5.5086943594208737,0.67135619841163097,1.3405043771861809,-2.4197309959217148,2.0158621291090153,-2.7170731345080483,-4.4408274072262222E-2,-2.962939573313963,0.62199460262525164,-5.8198376653090023E-2,null,60.720227105579276,{"$f":"(DP292-T$58)*((1+(U$55+CF292)/100)*(1-T$62)+T$62*((1+(U$57+DD292)/100)))/(1+(U$54+BT292)/100)-(U$56+CR292)+U$58","v":62.13709107172582},60.74873387359586,61.509499853606584,62.552119850287539,63.736032260988814,67.433337594652215,67.138012667124499,63.286527084110737,63.938647005456779,66.626986314608331,62.787700225230907]
[225,-0.77646441812177658,5.4310248460699881,-2.9113262904727919,-0.42560251189165643,null,null,-3.0062381942212073,4.2302720951570159,-7.6879046441753296,-6.0185048403200438,0.37664739478739895,0.75019269975098757,-6.5101967781517374,5.9615504469218807,8.2038927330364153,-1.1731894672037972,-3.4996136757239822,0.55577153195625284,-1.1378056784026427,-0.56509643382576868,-1.0454330683379762,-0.50801755495872225,2.5712794775630279,-1.3284664860695514,-2.9197873810264139,2.1713724606983238,-0.37054316466790649,-0.41808472374962768,-2.9399762237891531,-0.51789135298604627,-0.75097820069792975,4.3694931715242653,1.4059553589782889,-1.3823915290788449,2.8512666617919566,-2.6701765818593035,-0.67983640971651882,0.9758825253343768,-0.74645036084640815,-2.3336730501014982,-7.0164219924003284,-2.1154821270126707,-1.6633421166361524,-0.79898565156046442,-2.6841594651580589,-1.0360425151479511,2.4130209988940132,-1.1154422614111472,-3.7999578562486764,2.8802254166440067,0.60194383738791291,-0.21229387752079343,-2.8161376285308402,-0.56360604013484572,null,63.302238954889241,{"$f":"(BE293-T$58)*((1+(U$55+U293)/100)*(1-T$62)+T$62*((1+(U$57+AS293)/100)))/(1+(U$54+I293)/100)-(U$56+AG293)+U$58","v":57.068664450184329},59.070154539086374,63.873790197647587,62.757642618230157,64.594965535110589,67.641672131109758,64.955692356751086,61.517926840245131,64.722706570796106,72.453899979181386,74.135163612157442,null,null,-3.0062381942212073,4.2302720951570159,-7.6879046441753296,-6.0185048403200438,0.37664739478739895,0.75019269975098757,-6.5101967781517374,5.9615504469218807,8.2038927330364153,-1.1731894672037972,-3.4996136757239822,0.55577153195625284,-1.1378056784026427,-0.56509643382576868,-1.0454330683379762,-0.50801755495872225,2.5712794775630279,-1.3284664860695514,-2.9197873810264139,2.1713724606983238,-0.37054316466790649,-0.41808472374962768,-2.9399762237891531,-0.51789135298604627,-0.75097820069792975,0,0,-1.3823915290788449,0,-2.6701765818593035,-0.67983640971651882,0,-0.74645036084640815,-2.3336730501014982,-7.0164219924003284,-2.1154821270126707,-1.6633421166361524,-0.79898565156046442,-2.6841594651580589,-1.0360425151479511,2.4130209988940132,-1.1154422614111472,-3.7999578562486764,2.8802254166440067,0.60194383738791291,-0.21229387752079343,-2.8161376285308402,-0.56360604013484572,null,63.302238954889241,{"$f":"(DP293-T$58)*((1+(U$55+CF293)/100)*(1-T$62)+T$62*((1+(U$57+DD293)/100)))/(1+(U$54+BT293)/100)-(U$56+CR293)+U$58","v":61.438157621708598},65.100827565801723,70.222223290944626,72.074691085256759,73.696980375833405,76.988946730227909,74.951076875674232,70.757297593570158,73.99898719280246,81.743999463036161,83.287007864814541]
[226,4.470289627453008,8.2199165256317102,1.5795340309193082,3.0078728901178895,null,null,2.2405158513535772,-4.7381618668318604,1.3423425718989055,3.2330333109667944,1.2223888253725237,-9.7484066621026262,2.2217459159419173,-8.2996214911705941,-2.5670433765940373,-3.6809849158324166,-1.3617227605056503,3.0139730738575041,1.6510860011590793,-0.19831422231989748,3.14106943237433,-0.76208728031734552,-0.82333196806682007,-4.0098099236785885,0.87893143099231086,-0.7567844773445529,-1.6596289296409097,0.69471100880199543,2.1653249896590445,0.43524105606477104,3.7398821206941704,0.39619431732417687,3.6028432086606981,0.41122291874469319,-2.6796510837275669,-6.9589382730403297,5.2963221644472895,0.3519022835475023,-1.8626114643857443,-1.1820621487753691,-2.0587250162447015,-2.6765020491453555,1.7701332853733935,-6.7397323178945978E-2,3.6622420464038914,-0.62699148189767662,-0.72333671970548363,-6.1034947144395542,0.50327509850114338,-2.2487578070772138,-1.7904645795901293,0.54273117008399452,2.9364486562993743,1.1704557924598793,null,57.739448641153054,{"$f":"(BE294-T$58)*((1+(U$55+U294)/100)*(1-T$62)+T$62*((1+(U$57+AS294)/100)))/(1+(U$54+I294)/100)-(U$56+AG294)+U$58","v":60.869150965147853},58.647743129135684,56.529845912378825,58.658590297632699,68.682772464031359,62.769464912263167,66.97985965080278,69.705999590650478,74.126859526052399,79.291943297347416,80.686914974449948,null,null,2.2405158513535772,-4.7381618668318604,1.3423425718989055,3.2330333109667944,1.2223888253725237,-9.7484066621026262,2.2217459159419173,-8.2996214911705941,-2.5670433765940373,-3.6809849158324166,-1.3617227605056503,3.0139730738575041,1.6510860011590793,-0.19831422231989748,3.14106943237433,-0.76208728031734552,-0.82333196806682007,-4.0098099236785885,0.87893143099231086,-0.7567844773445529,-1.6596289296409097,0.69471100880199543,2.1653249896590445,0.43524105606477104,0,0,0,0,-2.6796510837275669,-6.9589382730403297,0,0,-1.8626114643857443,-1.1820621487753691,-2.0587250162447015,-2.6765020491453555,1.7701332853733935,-6.7397323178945978E-2,3.6622420464038914,-0.62699148189767662,-0.72333671970548363,-6.1034947144395542,0.50327509850114338,-2.2487578070772138,-1.7904645795901293,0.54273117008399452,2.9364486562993743,1.1704557924598793,null,61.479330761847223,{"$f":"(DP294-T$58)*((1+(U$55+CF294)/100)*(1-T$62)+T$62*((1+(U$57+DD294)/100)))/(1+(U$54+BT294)/100)-(U$56+CR294)+U$58","v":65.133002395200535},66.600661632162627,64.599292314791583,66.561660618229979,76.928727551798701,76.154553127291933,81.579772866755462,84.360288171517738,89.340996849167652,95.026498126508073,96.03660728124251]
[227,-1.2855742569334692,6.4759399168077394,-4.66649745704441,0.8656605809398672,null,null,-3.5153480330328999,-2.6607105277383516,3.4176834197272106,-6.1536612246636526,-0.13145042560677789,1.5926417804993598E-2,-7.3174414497439066,0.6366727015265643,0.96178881639462999,0.41743084929456886,4.7450879796923955,1.490521747058688,-9.2890607664891434E-2,-1.4173409637373622,-0.91633104485099803,0.62846400524177515,-1.369244638624342,-2.1068820486313991,-1.9705217479229269,-0.77526729866656297,2.3397910792394914,0.3773117548642535,-0.88856156637243,0.91358372599457827,-2.5061493672695478,-1.8693739697237746,1.1216361047900536,0.68420855649171863,-4.3687044084993865,0.51489652117716966,-4.5885380780480833,-5.0895898317349992,7.3159801965000586,4.2863484820729152,-2.3533965728677417,4.9335687093196272,-0.37207902380462876,-1.2495954145007095,-1.2060685812731236,-0.24099197508197612,-1.4495940556621385,-2.3336672627968982,-3.6635936315041802,-0.44789482068723696,3.2641384374092004,-0.57378112153040217,-0.53658504994912237,0.89208917735041093,null,65.996435267291218,{"$f":"(BE295-T$58)*((1+(U$55+U295)/100)*(1-T$62)+T$62*((1+(U$57+AS295)/100)))/(1+(U$54+I295)/100)-(U$56+AG295)+U$58","v":69.565865966403422},65.770775782214812,69.565219385990162,73.558145196988292,71.743721869481504,79.847939256093582,84.271416889836885,78.721433138018071,74.290819996495955,73.302348312428137,68.279703095662441,null,null,-3.5153480330328999,-2.6607105277383516,3.4176834197272106,-6.1536612246636526,-0.13145042560677789,1.5926417804993598E-2,-7.3174414497439066,0.6366727015265643,0.96178881639462999,0.41743084929456886,4.7450879796923955,1.490521747058688,-9.2890607664891434E-2,-1.4173409637373622,-0.91633104485099803,0.62846400524177515,-1.369244638624342,-2.1068820486313991,-1.9705217479229269,-0.77526729866656297,2.3397910792394914,0.3773117548642535,-0.88856156637243,0.91358372599457827,-2.5061493672695478,-1.8693739697237746,0,0,-4.3687044084993865,0,-4.5885380780480833,-5.0895898317349992,0,0,-2.3533965728677417,0,-0.37207902380462876,-1.2495954145007095,-1.2060685812731236,-0.24099197508197612,-1.4495940556621385,-2.3336672627968982,-3.6635936315041802,-0.44789482068723696,3.2641384374092004,-0.57378112153040217,-0.53658504994912237,0.89208917735041093,null,65.996435267291218,{"$f":"(DP295-T$58)*((1+(U$55+CF295)/100)*(1-T$62)+T$62*((1+(U$57+DD295)/100)))/(1+(U$54+BT295)/100)-(U$56+CR295)+U$58","v":69.565865966403422},66.892411887004869,71.44250528877653,75.408975097328522,74.06115300529946,82.259331056604395,86.643538185100581,88.44237141968388,88.20055930081908,86.45537807051646,86.2360499429535]
[228,1.9772033955694557,7.5887653441391194,-3.6261848068705698,2.1006516753933266,null,null,-0.25257038052997505,-10.376395782965268,4.8956109967373118,7.794737137007389,-1.8103539433740381,1.5973057068270307,0.95760326533505369,-7.0489620924020571,8.3130527336488775,6.0040604372689055,3.7484464914782185,7.1886178959152653,1.0199348196664886,-3.1971359428560806,1.3773796209059297,3.576399034198948,0.60942059569835383,0.83434668995594308,-1.2906365877177244,1.2319986513785874,2.1646262683280675,0.86818976117480506,-3.1612422018662452,-1.5476289445835674,-1.4658367170957076,-10.118981389067843,2.9772351121206477,7.5080755603439595,0.73622110257895512,4.558534363808544,3.7409105579593316,-4.8870362469679467,0.88841268997693223,-0.72812654811377753,-3.833177080317264,-2.0386872863153709,0.86291207064883069,-5.0495528269689123,1.8506073029161534,4.5882039875513936,0.57206089706676977,1.6994742724360348,-1.947513968799889,0.84724500027919469,3.0578526417805607,1.7386195179441464,-3.3405326038019929,0.14841366573718529,null,63.821796623569952,{"$f":"(BE296-T$58)*((1+(U$55+U296)/100)*(1-T$62)+T$62*((1+(U$57+AS296)/100)))/(1+(U$54+I296)/100)-(U$56+AG296)+U$58","v":78.711438792153118},73.638167401082015,64.173942780427865,65.383941725189956,60.968411027956378,56.13797398296753,65.907329338515339,62.135879924285582,60.676802500034412,61.000999015250478,59.251300211651532,null,null,-0.25257038052997505,-10.376395782965268,4.8956109967373118,7.794737137007389,-1.8103539433740381,1.5973057068270307,0.95760326533505369,-7.0489620924020571,8.3130527336488775,6.0040604372689055,3.7484464914782185,7.1886178959152653,1.0199348196664886,-3.1971359428560806,1.3773796209059297,3.576399034198948,0.60942059569835383,0.83434668995594308,-1.2906365877177244,1.2319986513785874,2.1646262683280675,0.86818976117480506,-3.1612422018662452,-1.5476289445835674,-1.4658367170957076,-10.118981389067843,0,0,0,0,0,-4.8870362469679467,0,-0.72812654811377753,-3.833177080317264,-2.0386872863153709,0.86291207064883069,-5.0495528269689123,1.8506073029161534,4.5882039875513936,0.57206089706676977,1.6994742724360348,-1.947513968799889,0.84724500027919469,3.0578526417805607,1.7386195179441464,-3.3405326038019929,0.14841366573718529,null,63.821796623569952,{"$f":"(DP296-T$58)*((1+(U$55+CF296)/100)*(1-T$62)+T$62*((1+(U$57+DD296)/100)))/(1+(U$54+BT296)/100)-(U$56+CR296)+U$58","v":78.711438792153118},76.615402513202667,74.561606158375042,76.733928783641005,76.798934309911346,75.242883856785042,86.505154841304787,82.502947648904197,80.098000345088195,79.067975424813483,75.980086319621805]
[229,4.7952206461440001,4.7225440331819115,-4.6354879360793007,-0.69094452739987333,null,null,2.5654468700445694,4.5274624885908041,-0.17531071011424659,4.1752764423017128,5.8642592873791601,6.4704892038127584,2.7961472523787547,-1.4756688594602196,3.3148698272833457,2.9373182516088034,0.69227178848390913,-1.4977263936357825,-1.8462864912907193,-0.86517918411543793,-1.4635097984608096,0.63627349382031628,-0.28777187956889083,1.1037643348892985,-0.61647372151001534,-1.8751595712869102,-2.7259271691778402,0.84422460975954472,-1.1925626143344861,1.8569119820473343,-2.4751398463044385,-2.9917824703300093,-5.6522313277250475,-0.1152256564943368,5.8467379311187146,1.5410166118020792,3.4784480224816505E-2,-6.2837412270891448,0.5092031838380735,1.3893912262131012,-2.3196794281130382,2.6362625075000286,-1.9286841321443693,-0.37003918963471061,-1.568887972444871,1.0228803559795352,0.2236202865321979,1.0718338215076606,-1.1839886202341618,-2.1307952877992005,-2.6272643886641545,1.2190949229002184,-1.0626755520825182,1.8792914088965273,null,61.905483746973985,{"$f":"(BE297-T$58)*((1+(U$55+U297)/100)*(1-T$62)+T$62*((1+(U$57+AS297)/100)))/(1+(U$54+I297)/100)-(U$56+AG297)+U$58","v":63.048460661096385},68.083772940848135,66.53797167529558,57.697277150513933,53.758831573215311,52.327322094136072,58.704854554658105,55.373727983839927,53.432952164315346,55.233727581558107,54.751156133219673,null,null,2.5654468700445694,4.5274624885908041,-0.17531071011424659,4.1752764423017128,5.8642592873791601,6.4704892038127584,2.7961472523787547,-1.4756688594602196,3.3148698272833457,2.9373182516088034,0.69227178848390913,-1.4977263936357825,-1.8462864912907193,-0.86517918411543793,-1.4635097984608096,0.63627349382031628,-0.28777187956889083,1.1037643348892985,-0.61647372151001534,-1.8751595712869102,-2.7259271691778402,0.84422460975954472,-1.1925626143344861,1.8569119820473343,-2.4751398463044385,-2.9917824703300093,-5.6522313277250475,-0.1152256564943368,0,0,0,-6.2837412270891448,0,0,-2.3196794281130382,0,-1.9286841321443693,-0.37003918963471061,-1.568887972444871,1.0228803559795352,0.2236202865321979,1.0718338215076606,-1.1839886202341618,-2.1307952877992005,-2.6272643886641545,1.2190949229002184,-1.0626755520825182,1.8792914088965273,null,61.905483746973985,{"$f":"(DP297-T$58)*((1+(U$55+CF297)/100)*(1-T$62)+T$62*((1+(U$57+DD297)/100)))/(1+(U$54+BT297)/100)-(U$56+CR297)+U$58","v":63.048460661096385},68.083772940848135,66.53797167529558,63.544015081632651,60.836922998983454,59.161311503208708,65.46943628019055,62.240950364049723,61.538971669913437,63.162053566530581,65.541464462132225]
[230,9.1197511576824901,6.7603327948519061,-6.803914280032358,1.4668590211649368,null,null,6.8899773815830594,2.3028597948607024,4.1146739643463031,-7.6089381545794126,-8.500851138389967,-2.1993478858446545,1.2871494101930114E-2,0.25171399385636661,-1.7810442588427076,-1.1227042156187939,-6.7535978628817617,-7.7567369072473191E-3,0.19150227037927525,3.5191732808587961,-1.9367849542771038,-1.2503774172925226,-4.5612184473668185,-0.75268668919918547,-1.1494511517115109,-0.26687822801466865,1.6395082330583115,-1.1962033579241282,-0.81229861604673737,0.84403833438294384,-4.6435661902574958,4.6320288638588112,-3.4185989851455325,-3.524285601800961,-5.7805303625421391,-1.6102656977616601,-4.85458120455516,-1.672252505787978,2.5344123135808694,-6.1381791623005721E-2,-1.0362893595459246,1.0744227784108413,0.22911941642044087,3.9686408632561658,-1.1649331893453483,-2.5558455921607943,-5.8668787539489688,-0.45553604675327541,-0.91370774160516877,-0.30207367756559078,1.6746219490100251,-0.44232603507869517,-1.6939416991055731,0.98044885448812669,null,63.093959508482492,{"$f":"(BE298-T$58)*((1+(U$55+U298)/100)*(1-T$62)+T$62*((1+(U$57+AS298)/100)))/(1+(U$54+I298)/100)-(U$56+AG298)+U$58","v":60.242787452488194},60.833937647320028,68.157222958119959,76.6267963021523,79.677524362446619,84.073677759300608,85.541925693096402,86.086812197479787,86.692564639577469,92.676038966026084,92.64205567275819,null,null,6.8899773815830594,2.3028597948607024,4.1146739643463031,-7.6089381545794126,-8.500851138389967,-2.1993478858446545,1.2871494101930114E-2,0.25171399385636661,-1.7810442588427076,-1.1227042156187939,-6.7535978628817617,-7.7567369072473191E-3,0.19150227037927525,3.5191732808587961,-1.9367849542771038,-1.2503774172925226,-4.5612184473668185,-0.75268668919918547,-1.1494511517115109,-0.26687822801466865,1.6395082330583115,-1.1962033579241282,-0.81229861604673737,0.84403833438294384,-4.6435661902574958,0,-3.4185989851455325,-3.524285601800961,-5.7805303625421391,-1.6102656977616601,-4.85458120455516,-1.672252505787978,0,-6.1381791623005721E-2,-1.0362893595459246,0,0.22911941642044087,3.9686408632561658,-1.1649331893453483,-2.5558455921607943,-5.8668787539489688,-0.45553604675327541,-0.91370774160516877,-0.30207367756559078,1.6746219490100251,-0.44232603507869517,-1.6939416991055731,0.98044885448812669,null,63.093959508482492,{"$f":"(DP298-T$58)*((1+(U$55+CF298)/100)*(1-T$62)+T$62*((1+(U$57+DD298)/100)))/(1+(U$54+BT298)/100)-(U$56+CR298)+U$58","v":64.874816316347008},65.225893122560677,72.801767960712738,81.418180837152548,84.523580883683081,88.850157284875152,90.271318188413616,93.48895314332016,94.087116776217186,100.44593759368026,101.52197692393842]
[231,6.8296389105143671,6.7962846383201496,2.8605222917307138,1.5516805949730053,null,null,4.5998651344149364,-2.8480093143998073,-4.7025603730332159,6.8571312409199328,3.6936712434193355,0.57757005390492777,-0.72604822438951011,-1.1809597590009207,4.531790202760563,2.5263677860252072,-1.2813526620055269,6.0897753787573814,0.22745411384751879,-2.4275341387139751,-1.6202167810501429,0.919728327166764,2.248326577276222,0.40532959899595156,1.6005660401191868,-4.734885573713111,-1.1579258811620363E-2,-8.9603711139311315E-2,-0.24448116049336921,-1.440584589270097,5.020870381505576,-5.911664344482416,-6.4960964244541302,-1.4684121583676286,6.8779002032237937,0.51617874328623303,3.8798237928965307E-3,-8.2911406086271366,4.9914687078525057,-4.7250955900937113,0.10807275095721725,-5.3293441841457501,0.3139409902285093,-2.9531980818897732,-2.7901849156333616,1.7274291978672676,3.2812547971085504,7.3268741967776219E-2,1.9221975050587188,-5.2653683124972588,0.39017496169788846,0.95670196361220028,-0.66662012450627317,-1.0788266378981757,null,54.542986556261894,{"$f":"(BE299-T$58)*((1+(U$55+U299)/100)*(1-T$62)+T$62*((1+(U$57+AS299)/100)))/(1+(U$54+I299)/100)-(U$56+AG299)+U$58","v":61.488147137445175},69.578545712968136,68.074623267319751,61.141485502146196,60.739088158488009,62.57760890523577,68.88402497763029,61.544010961324922,65.498663105724816,66.197914984676117,67.568339343953497,null,null,4.5998651344149364,-2.8480093143998073,-4.7025603730332159,6.8571312409199328,3.6936712434193355,0.57757005390492777,-0.72604822438951011,-1.1809597590009207,4.531790202760563,2.5263677860252072,-1.2813526620055269,6.0897753787573814,0.22745411384751879,-2.4275341387139751,-1.6202167810501429,0.919728327166764,2.248326577276222,0.40532959899595156,1.6005660401191868,-4.734885573713111,-1.1579258811620363E-2,-8.9603711139311315E-2,-0.24448116049336921,-1.440584589270097,0,-5.911664344482416,-6.4960964244541302,-1.4684121583676286,0,0,0,-8.2911406086271366,0,-4.7250955900937113,0,-5.3293441841457501,0.3139409902285093,-2.9531980818897732,-2.7901849156333616,1.7274291978672676,3.2812547971085504,7.3268741967776219E-2,1.9221975050587188,-5.2653683124972588,0.39017496169788846,0.95670196361220028,-0.66662012450627317,-1.0788266378981757,null,59.563856937767468,{"$f":"(DP299-T$58)*((1+(U$55+CF299)/100)*(1-T$62)+T$62*((1+(U$57+DD299)/100)))/(1+(U$54+BT299)/100)-(U$56+CR299)+U$58","v":66.451619518516566},74.659107075661197,72.902454657859479,72.800914362865853,72.823171562955025,74.905489938728721,80.68838865397052,77.820327475747476,81.395366884132017,82.249059022137246,82.483750761820829]
[232,-0.29172845796719526,4.0952279854437581,-3.9146571708084958,-1.4880759708005005,null,null,-2.521502234066626,-2.1029775084490949,2.7792839314174236,-5.4734789283170988,1.0710215518203148,-9.0758030151775557,2.6173563819505894,5.2479863295594225,5.2810699185340022,-7.987071998548223,-1.0204341228828193,-1.2476232853681253,-2.4736025390288727,1.8460109533400679,-2.0850826699251979,-1.7888420069623301,1.011362771431016,-0.36454655774285882,-0.36517664323105858,5.7686836113520101E-2,-0.72807545576942623,-1.4773283248313884,-0.85217086874169112,0.17125530418594348,-1.7543090810336337,4.7337309694216092,-2.3621626054343521,-5.4880712982320494,3.0076451608164492,2.1740764363255352,0.73461199022470391,3.4459316105146627,-1.2135080438860486,-4.4789323059090878,-0.7579977732801777,1.1205453129627045,-2.7258155755449964,1.5916580018799793,-1.6625059559277748,-2.7101666580934434,0.96190733444809795,-1.4386927550681532,-0.43811548158273927,0.66331422527179029,0.14555431130300289,-1.9455975878226479,-0.69531518583883933,-0.57387110009735764,null,63.401713660414195,{"$f":"(BE300-T$58)*((1+(U$55+U300)/100)*(1-T$62)+T$62*((1+(U$57+AS300)/100)))/(1+(U$54+I300)/100)-(U$56+AG300)+U$58","v":61.830811493318919},61.788143979869147,69.561808422630932,66.964810213723254,70.655800021629943,68.31801382833963,62.22685712435387,60.73688532046819,69.421951083092637,70.65365152344836,70.520072019429492,null,null,-2.521502234066626,-2.1029775084490949,2.7792839314174236,-5.4734789283170988,1.0710215518203148,-9.0758030151775557,2.6173563819505894,5.2479863295594225,5.2810699185340022,-7.987071998548223,-1.0204341228828193,-1.2476232853681253,-2.4736025390288727,1.8460109533400679,-2.0850826699251979,-1.7888420069623301,1.011362771431016,-0.36454655774285882,-0.36517664323105858,5.7686836113520101E-2,-0.72807545576942623,-1.4773283248313884,-0.85217086874169112,0.17125530418594348,-1.7543090810336337,0,-2.3621626054343521,-5.4880712982320494,0,0,0,0,-1.2135080438860486,-4.4789323059090878,-0.7579977732801777,0,-2.7258155755449964,1.5916580018799793,-1.6625059559277748,-2.7101666580934434,0.96190733444809795,-1.4386927550681532,-0.43811548158273927,0.66331422527179029,0.14555431130300289,-1.9455975878226479,-0.69531518583883933,-0.57387110009735764,null,63.401713660414195,{"$f":"(DP300-T$58)*((1+(U$55+CF300)/100)*(1-T$62)+T$62*((1+(U$57+DD300)/100)))/(1+(U$54+BT300)/100)-(U$56+CR300)+U$58","v":66.564542462740533},66.316481549881829,74.232277752543339,74.631098500706699,81.114160502479038,79.168307827721065,75.994673481252818,73.752010377710661,83.221879325630383,84.423770062940278,85.483264447793147]
[233,-5.4311038942154592,4.1716708114203938,-6.0904267121787239,-1.6530113723896627,null,null,-7.66087767031489,1.6952153713209341,-0.62190461309871692,-4.1744875525557861,3.2742657738171168,2.5007673882734123,-6.1876850924817619,-3.5355364856427176,-2.2731502912489421,-3.7139205112435025,-4.551702036564401,1.8241887752840382,-2.3971597130522371,0.32947806424743575,0.55216018964947899,1.2247967236323456,-0.55935397724306668,1.3026738844066896,-3.3726350075765286,0.91391951618925837,-0.6582654631426319,-2.189939860240333,-1.4366705412000877,0.36023202695755341,-3.9300786224038617,-2.6584133958333496,3.1719721295895607,4.6285225911994612,-1.7145200616844467,6.7599495815636725,-4.4644695304502777,2.2555911246994631,-1.5963900591533076E-2,-3.0876948151811465,-4.5347067379118471,-0.40709326824489089,-2.8907509771341586,0.76572557905139571,0.32199289841193912,1.1567078585832122,-6.2182783116609519E-2,1.521554048385404,-5.6265202008862039,0.86766514062834932,0.12334683733260809,-2.9094564087305397,-2.1894547978168122,-5.0257479496470081E-2,null,68.439084449398848,{"$f":"(BE301-T$58)*((1+(U$55+U301)/100)*(1-T$62)+T$62*((1+(U$57+AS301)/100)))/(1+(U$54+I301)/100)-(U$56+AG301)+U$58","v":71.267024194675614},68.971223809753397,68.33223655925751,68.305847735740699,61.166275986013972,66.944246327389862,67.867911465595952,69.553670157779877,73.714829924354376,80.455899126525352,79.87649909547531,null,null,-7.66087767031489,1.6952153713209341,-0.62190461309871692,-4.1744875525557861,3.2742657738171168,2.5007673882734123,-6.1876850924817619,-3.5355364856427176,-2.2731502912489421,-3.7139205112435025,-4.551702036564401,1.8241887752840382,-2.3971597130522371,0.32947806424743575,0.55216018964947899,1.2247967236323456,-0.55935397724306668,1.3026738844066896,-3.3726350075765286,0.91391951618925837,-0.6582654631426319,-2.189939860240333,-1.4366705412000877,0.36023202695755341,-3.9300786224038617,-2.6584133958333496,0,0,-1.7145200616844467,0,-4.4644695304502777,0,-1.5963900591533076E-2,-3.0876948151811465,-4.5347067379118471,-0.40709326824489089,-2.8907509771341586,0.76572557905139571,0.32199289841193912,1.1567078585832122,-6.2182783116609519E-2,1.521554048385404,-5.6265202008862039,0.86766514062834932,0.12334683733260809,-2.9094564087305397,-2.1894547978168122,-5.0257479496470081E-2,null,68.439084449398848,{"$f":"(DP301-T$58)*((1+(U$55+CF301)/100)*(1-T$62)+T$62*((1+(U$57+DD301)/100)))/(1+(U$54+BT301)/100)-(U$56+CR301)+U$58","v":71.267024194675614},72.143195939342959,76.302063583560582,75.998395658983853,75.508099762190724,81.44178738312074,85.189857946243961,87.149529384203646,91.424970574656172,98.554711440405228,97.606729340017111]
[234,0.3839039093184633,4.8575618834520888,-1.8153296114615696,-0.83848770888113644,null,null,-1.8458698667809674,-6.8151708926906647,4.2264391042012921,5.4525847801880154,-9.2588993935722179,-8.2190168142202946,3.8725058428956887,2.436933460418703,-1.2662820860669977,-0.92180881681896043,1.068079154311202,-3.2936302340611747,-1.711268641020542,-1.6009232763451804,-3.126343265948428E-2,8.594433959108283E-2,-2.373355569594759,-1.8190976492958191,-0.15579613335152942,1.7943479423771009,-0.77290445192951829,0.70601460040589448,0.67164522262318815,0.95074450022147339,0.34501847831329258,-1.535312108541723,-1.9741459722191017,2.113352335729628,-3.0026133301809956,-8.3474789983217033,2.2782869887855286,2.0023166793076221,1.3336895197934369,-0.73280930101558317,2.7314679299762936,4.3355842748114375,-2.0762273136256324,-2.1863173183216329,0.49663544057889242,1.4227655268228856,-3.667656887712389,-2.8131315122108318,-0.23132261502671558,2.2991095520077884,-1.2255653728966884,0.67938632971656854,0.64196563320612143,0.6683097716242703,null,61.319460236613388,{"$f":"(BE302-T$58)*((1+(U$55+U302)/100)*(1-T$62)+T$62*((1+(U$57+AS302)/100)))/(1+(U$54+I302)/100)-(U$56+AG302)+U$58","v":66.680053324056715},66.481403972095634,62.036161943421519,69.438168253900187,82.189743870767472,77.176002416600909,75.196058795294661,74.323083892296239,76.501378604916127,73.7475071126415,72.644328227351025,null,null,-1.8458698667809674,-6.8151708926906647,4.2264391042012921,5.4525847801880154,-9.2588993935722179,-8.2190168142202946,3.8725058428956887,2.436933460418703,-1.2662820860669977,-0.92180881681896043,1.068079154311202,-3.2936302340611747,-1.711268641020542,-1.6009232763451804,-3.126343265948428E-2,8.594433959108283E-2,-2.373355569594759,-1.8190976492958191,-0.15579613335152942,1.7943479423771009,-0.77290445192951829,0.70601460040589448,0.67164522262318815,0.95074450022147339,0,-1.535312108541723,-1.9741459722191017,0,-3.0026133301809956,-8.3474789983217033,0,0,0,-0.73280930101558317,0,0,-2.0762273136256324,-2.1863173183216329,0.49663544057889242,1.4227655268228856,-3.667656887712389,-2.8131315122108318,-0.23132261502671558,2.2991095520077884,-1.2255653728966884,0.67938632971656854,0.64196563320612143,0.6683097716242703,null,61.66447871492668,{"$f":"(DP302-T$58)*((1+(U$55+CF302)/100)*(1-T$62)+T$62*((1+(U$57+DD302)/100)))/(1+(U$54+BT302)/100)-(U$56+CR302)+U$58","v":67.037894264559029},66.826166349389226,64.479717397217456,72.035878075292118,84.933436501864406,82.082452795937314,82.066721891489564,82.512648112382877,84.782458995157782,84.689111460017656,88.316508610568363]
[235,7.7025138411030243,8.1231712242277858,0.12151138641732606,3.6377360964829464,null,null,5.4727400650035936,-2.4253460799090996,5.2058082847886862,-1.3318778524733983,-0.21800095498312499,2.287026483964099,-0.47364710292000156,6.0805148534717306,-7.0962264594845292,2.5639379742000168,-5.3596408037037353,-11.490128916583203,1.554340699755155,0.55794599343439444,-0.66836916381171285,-0.53453954994705555,-0.11345598204654106,-2.9679454712033446,-6.681051431948859E-3,-1.4308320898329381,-2.4856566977761023,-1.6384385966139554,-7.7064605686466336E-2,-1.5594384020490377,2.2818594761921882,-2.7067507484823867,1.3285553076102432,-2.5093260208484356,-6.1181181121427475,-5.8058887665673264,-0.83148834476721323,1.3253975118666603,-5.9342941371130955,-4.9298345346222145,1.7566036827570226,-4.1165305591103536,2.3999964917384506,0.69719988820575352,0.13470897394466408,-0.79465847905162079,7.2460134483894212E-2,-3.0805153949279571,0.14289891148843337,-0.87743784718548379,-2.7734023162468704,-1.0930496412379322,-0.34811624893949844,-2.6439449062604141,null,57.769572160184588,{"$f":"(BE303-T$58)*((1+(U$55+U303)/100)*(1-T$62)+T$62*((1+(U$57+AS303)/100)))/(1+(U$54+I303)/100)-(U$56+AG303)+U$58","v":63.110358107640067},58.948438429093798,62.190705880268112,68.911260945660089,71.626591335941754,73.18342575667748,67.46745181860949,76.744714231644409,79.225001440400803,81.74974491303783,94.191918647457427,null,null,5.4727400650035936,-2.4253460799090996,5.2058082847886862,-1.3318778524733983,-0.21800095498312499,2.287026483964099,-0.47364710292000156,6.0805148534717306,-7.0962264594845292,2.5639379742000168,-5.3596408037037353,-11.490128916583203,1.554340699755155,0.55794599343439444,-0.66836916381171285,-0.53453954994705555,-0.11345598204654106,-2.9679454712033446,-6.681051431948859E-3,-1.4308320898329381,-2.4856566977761023,-1.6384385966139554,-7.7064605686466336E-2,-1.5594384020490377,0,-2.7067507484823867,0,-2.5093260208484356,-6.1181181121427475,-5.8058887665673264,-0.83148834476721323,0,-5.9342941371130955,-4.9298345346222145,0,-4.1165305591103536,2.3999964917384506,0.69719988820575352,0.13470897394466408,-0.79465847905162079,7.2460134483894212E-2,-3.0805153949279571,0.14289891148843337,-0.87743784718548379,-2.7734023162468704,-1.0930496412379322,-0.34811624893949844,-2.6439449062604141,null,60.051431636376776,{"$f":"(DP303-T$58)*((1+(U$55+CF303)/100)*(1-T$62)+T$62*((1+(U$57+DD303)/100)))/(1+(U$54+BT303)/100)-(U$56+CR303)+U$58","v":65.433462724384668},62.485119493955061,65.747889624751735,72.469591225811072,74.991229239515633,76.550958611306044,71.925552318170958,81.386718809681156,83.67707934893933,88.167995940850716,101.22587379581555]
[236,-1.8371931056669659,3.7526313086395207,-7.8934403547886687,-1.910539835736407,null,null,-4.0669668817663966,1.4339352362011359,6.3034948990630939,-6.7330837990413048,3.716356219314604,1.7902322795659122,2.3610079848664016,-0.67526637285019575,0.35493651081978728,-5.141152140187172,-2.3747572536001704,3.8148811624298631,-2.8161992158331102,-0.51555984671675326,1.4961181892734174,-1.1142357008483366,0.46076294631458126,-1.115562597221377,0.91777596869029843,0.35632824495497406,4.4904448857631873,0.21101740034011573,1.0938017086801821,3.7051032866319709,-5.7330922650138065,-1.0523252111417634,-0.31699662048492394,6.5935738655702902E-2,7.1469288233185644,-1.9381137384581475,-1.8803843630395427,-0.87241787128342274,4.4919500556068952,3.7728138695018663,3.1198839511143523,7.1399417352413979,-3.1482794404809029,0.11328804978572959,2.2124384361875196,-1.8722957318374878,0.65159208297278348,0.20649793665640903,0.52893359964693887,0.29903018275631532,4.7254636823911378,-0.74391490781749914,0.43948273224604484,5.0915665547235296,null,68.004822260841991,{"$f":"(BE304-T$58)*((1+(U$55+U304)/100)*(1-T$62)+T$62*((1+(U$57+AS304)/100)))/(1+(U$54+I304)/100)-(U$56+AG304)+U$58","v":68.94425946343047},66.789612252316033,70.556564317540321,61.859525065624197,62.889500812829048,64.202388098633833,65.995745810623504,64.486367779549781,64.119205983738411,63.22042289350194,56.83299431274812,null,null,-4.0669668817663966,1.4339352362011359,6.3034948990630939,-6.7330837990413048,3.716356219314604,1.7902322795659122,2.3610079848664016,-0.67526637285019575,0.35493651081978728,-5.141152140187172,-2.3747572536001704,3.8148811624298631,-2.8161992158331102,-0.51555984671675326,1.4961181892734174,-1.1142357008483366,0.46076294631458126,-1.115562597221377,0.91777596869029843,0.35632824495497406,4.4904448857631873,0.21101740034011573,1.0938017086801821,3.7051032866319709,-5.7330922650138065,-1.0523252111417634,-0.31699662048492394,0,0,-1.9381137384581475,-1.8803843630395427,-0.87241787128342274,0,0,0,0,-3.1482794404809029,0.11328804978572959,2.2124384361875196,-1.8722957318374878,0.65159208297278348,0.20649793665640903,0.52893359964693887,0.29903018275631532,4.7254636823911378,-0.74391490781749914,0.43948273224604484,5.0915665547235296,null,68.004822260841991,{"$f":"(DP304-T$58)*((1+(U$55+CF304)/100)*(1-T$62)+T$62*((1+(U$57+DD304)/100)))/(1+(U$54+BT304)/100)-(U$56+CR304)+U$58","v":68.94425946343047},66.789612252316033,70.622500056196017,69.070351861809158,69.922447172880283,71.094293823310736,72.921776233698594,76.157903212581701,80.077266889673567,82.705969148680623,83.499506758456945]
[237,5.598381088941661,7.4078916216041453,0.49952667902969461,2.6046008089558139,null,null,3.3686073128422303,-9.3263465861653252,-3.623259648116528,2.6688995127815041,-1.9085565566787153,2.1355000593329736,-7.8032859846243836,-5.1129071715148235,0.33302888406250375,3.9300685726001996,4.4360723923147454,-6.2640339902832531,0.83906109713151444,-0.70721491939233516,-0.16302026588651408,3.0673875776435793,0.49148934351310025,-0.9739840207502688,-0.53356052695472567,1.4153753234150148,1.0218651502135927,-2.1861348934917757E-2,1.8409435674970513,0.59299909213870183,2.6598747688045568,-1.861250453070376,-2.1889618316488857,2.7590933310188257,2.044902771234582,-2.8604728354958677,-4.3284415016828532,8.1824059053037494,2.4459968849443152,2.8513200496820881,3.7058856218806362,-2.7136388966921619,1.366861204211318,-0.93142869056295818,-0.10917815039352852,3.451678049850865,0.63301490537086558,-0.33738985479438655,-1.7119954599082119,0.3462195204670786,0.76546156656210518,0.20110989176284577,1.9814508835753577,0.13534417499858464,null,57.957775953374913,{"$f":"(BE305-T$58)*((1+(U$55+U305)/100)*(1-T$62)+T$62*((1+(U$57+AS305)/100)))/(1+(U$54+I305)/100)-(U$56+AG305)+U$58","v":65.717507245641031},70.321565545781723,68.339761874192732,68.387383382896189,69.807286051380316,79.165822628670952,75.842757797138788,74.07823120853584,68.968758502363187,64.015640973016659,71.290398424011443,null,null,3.3686073128422303,-9.3263465861653252,-3.623259648116528,2.6688995127815041,-1.9085565566787153,2.1355000593329736,-7.8032859846243836,-5.1129071715148235,0.33302888406250375,3.9300685726001996,4.4360723923147454,-6.2640339902832531,0.83906109713151444,-0.70721491939233516,-0.16302026588651408,3.0673875776435793,0.49148934351310025,-0.9739840207502688,-0.53356052695472567,1.4153753234150148,1.0218651502135927,-2.1861348934917757E-2,1.8409435674970513,0.59299909213870183,0,-1.861250453070376,-2.1889618316488857,0,0,-2.8604728354958677,-4.3284415016828532,0,0,0,0,-2.7136388966921619,1.366861204211318,-0.93142869056295818,-0.10917815039352852,3.451678049850865,0.63301490537086558,-0.33738985479438655,-1.7119954599082119,0.3462195204670786,0.76546156656210518,0.20110989176284577,1.9814508835753577,0.13534417499858464,null,60.617650722179469,{"$f":"(DP305-T$58)*((1+(U$55+CF305)/100)*(1-T$62)+T$62*((1+(U$57+DD305)/100)))/(1+(U$54+BT305)/100)-(U$56+CR305)+U$58","v":68.581240248328413},73.285261879505498,74.078799588122905,76.301021637971019,77.481808632284896,87.33030710741528,92.636140919103369,93.331609682385206,90.307525087795838,88.469963782192721,97.284176496803639]
[238,-6.2728366771758912,6.0651868503042543,-3.111826140847143,-0.3962935540300474,null,null,-8.5026104532753219,-0.80930584821346296,-1.815254564980483,6.6790881287437616,3.6260040374501541,-8.8489471065724512,-0.24666058574580418,7.5315930299986009,-6.7606623132446755,-4.3768144273415439,-2.6761436449723854,4.3064417872793888,-0.50364367416837652,3.5868088315083924E-2,-0.28823745318922267,2.0452178110784018,0.42702569555682057,9.2284738585437509E-2,0.98641016096086709,-0.88008575870516115,1.8308605913526605,-1.4339928493524567,-2.0922766740133412,2.3283998566105417,-0.95147805107228089,1.2851081098837369E-2,-0.73773647994914482,1.4095685177855863,-0.4364065628246534,-4.4406479259451928,1.2054802990530489,0.50560036630552219,0.63590073312556217,-3.8483955684989883,-2.070711643970145,-3.8851190368533857,-1.6340331587745434,0.15256026604262685,0.68246068849721131,2.9584537943365117,1.2200949244923731,-0.36344368870577326,1.1937244333044086,-0.70821827205175325,1.3654646298737834,-1.5129147628414088,-2.1426616646957104,3.1265822999746362,null,66.840976782741237,{"$f":"(BE306-T$58)*((1+(U$55+U306)/100)*(1-T$62)+T$62*((1+(U$57+AS306)/100)))/(1+(U$54+I306)/100)-(U$56+AG306)+U$58","v":68.257758724028903},70.576865004632538,66.992489178750816,66.231842641869164,76.864545665192395,76.970716024810514,71.11307914648323,76.744753034016497,83.067823200502602,85.814860415464565,88.780179458055343,null,null,-8.5026104532753219,-0.80930584821346296,-1.815254564980483,6.6790881287437616,3.6260040374501541,-8.8489471065724512,-0.24666058574580418,7.5315930299986009,-6.7606623132446755,-4.3768144273415439,-2.6761436449723854,4.3064417872793888,-0.50364367416837652,3.5868088315083924E-2,-0.28823745318922267,2.0452178110784018,0.42702569555682057,9.2284738585437509E-2,0.98641016096086709,-0.88008575870516115,1.8308605913526605,-1.4339928493524567,-2.0922766740133412,2.3283998566105417,-0.95147805107228089,0,-0.73773647994914482,0,-0.4364065628246534,-4.4406479259451928,0,0,0,-3.8483955684989883,-2.070711643970145,-3.8851190368533857,-1.6340331587745434,0.15256026604262685,0.68246068849721131,2.9584537943365117,1.2200949244923731,-0.36344368870577326,1.1937244333044086,-0.70821827205175325,1.3654646298737834,-1.5129147628414088,-2.1426616646957104,3.1265822999746362,null,66.840976782741237,{"$f":"(DP306-T$58)*((1+(U$55+CF306)/100)*(1-T$62)+T$62*((1+(U$57+DD306)/100)))/(1+(U$54+BT306)/100)-(U$56+CR306)+U$58","v":68.270609805127734},70.589985760515432,68.414687287351583,67.615365285168309,78.36784020898989,79.692379234133924,74.125413413625836,80.637205475980764,87.055578571570223,89.805342485464919,92.697712141991772]
[239,8.1193953956841334,6.8730431346650409,-0.7270820237338802,1.8951330769571841,null,null,5.8896216195847026,-2.9598765918634671,1.1753568066272813,1.5956593946476847,1.8943050055617858,-1.2083433439486428,4.3645906140560422,2.7709319037400597,-0.49051990970042203,-5.0931281107832129,-11.335234657261083,-3.1278439678720162,0.30421261019241008,2.2541591220938493,3.5385626832765276,1.2258361987089144,-1.5198034952117467E-2,0.54574027106583589,2.5957197142527324,-0.67788090624469266,0.60237480241373831,-1.1152686833635554,-2.9454343360154134,-2.4754218447134893,1.4332660660409819,-0.45736281400540646,6.4505994911394122,1.7956673691473306,-4.1932980509036346,1.5738001064314728,3.6500930140478824,5.6266663507178079,4.525709197896588,-2.8269355147995858,-5.5561582085051295,-4.5542774902402137,0.65739347221268818,1.9328413944311891,3.1327444298841227,1.2068003044907749,0.49308258599904997,1.0833106769713046,3.9508885253376613,-0.58504014028693996,0.16925131256375714,-1.9343808560503031,-4.6640845137546716,-3.4061993809388955,null,57.636543394114589,{"$f":"(BE307-T$58)*((1+(U$55+U307)/100)*(1-T$62)+T$62*((1+(U$57+AS307)/100)))/(1+(U$54+I307)/100)-(U$56+AG307)+U$58","v":61.79556368081608},56.733397046267726,55.115277117196165,58.981392579464654,58.889983586957406,55.131524210193859,48.162448980718665,44.432453369612617,49.217007025954885,58.943155363398148,63.930397627527263,null,null,5.8896216195847026,-2.9598765918634671,1.1753568066272813,1.5956593946476847,1.8943050055617858,-1.2083433439486428,4.3645906140560422,2.7709319037400597,-0.49051990970042203,-5.0931281107832129,-11.335234657261083,-3.1278439678720162,0.30421261019241008,2.2541591220938493,3.5385626832765276,1.2258361987089144,-1.5198034952117467E-2,0.54574027106583589,2.5957197142527324,-0.67788090624469266,0.60237480241373831,-1.1152686833635554,-2.9454343360154134,-2.4754218447134893,0,-0.45736281400540646,0,0,-4.1932980509036346,0,0,0,0,-2.8269355147995858,-5.5561582085051295,-4.5542774902402137,0.65739347221268818,1.9328413944311891,3.1327444298841227,1.2068003044907749,0.49308258599904997,1.0833106769713046,3.9508885253376613,-0.58504014028693996,0.16925131256375714,-1.9343808560503031,-4.6640845137546716,-3.4061993809388955,null,59.069809460155568,{"$f":"(DP307-T$58)*((1+(U$55+CF307)/100)*(1-T$62)+T$62*((1+(U$57+DD307)/100)))/(1+(U$54+BT307)/100)-(U$56+CR307)+U$58","v":63.282439516365422},64.700648211549492,64.845755005807206,68.546582996289459,70.178552499436677,69.918250180031691,68.037765867060727,68.908467219514236,74.448362478146123,86.049585114125662,90.947484461098995]
[240,2.7850521395511678,7.2302701884898841,-3.8891872847735813,1.9416478232589545,null,null,0.55527836345173709,1.7133020633369074,1.8838903675820315,-3.6901276437808166,-2.0773524955647424,0.88047012065378594,6.5884545856053487,-3.9703444064275986,-4.9769657991655603,0.50324474192496949,2.2022790535470973,-2.0928553614181955,0.66143966401725329,-0.2949655357006904,-1.9968161507079021,-1.3173752153304719,-1.2067159093449202,-0.2328349644883696,1.9505291937775127,6.8342700267796985E-2,1.1385626448179513,1.0089570937778713,-3.580937597974708,-0.44432463756088136,-1.7288391949987192,7.8237953820251338E-2,-5.1081615219820584,-5.7407519109971776,-0.70946557513340647,-3.0586804066673459,7.1527329320609931,0.98233961155655281,-2.1460311564914498,6.9249214720356065,-8.5346900354035267,1.2819155523242518,0.70390821851445851,0.24566415896532212,-1.523402264144553,-1.6248198234475884,-1.5085484150724442,0.25089465120413434,2.5087197584033838,-0.51397113273638584,0.86346043948996365,1.097560141553118,-3.3858942813469772,-1.8015616160850234E-2,null,63.532809697136038,{"$f":"(BE308-T$58)*((1+(U$55+U308)/100)*(1-T$62)+T$62*((1+(U$57+AS308)/100)))/(1+(U$54+I308)/100)-(U$56+AG308)+U$58","v":63.397978134661393},66.603034586352777,74.133350928589778,75.796733434236856,78.519416101536862,68.69345784809002,70.476935037192121,77.084968603085372,70.859160742733735,75.988604173609914,76.382428750082383,null,null,0.55527836345173709,1.7133020633369074,1.8838903675820315,-3.6901276437808166,-2.0773524955647424,0.88047012065378594,6.5884545856053487,-3.9703444064275986,-4.9769657991655603,0.50324474192496949,2.2022790535470973,-2.0928553614181955,0.66143966401725329,-0.2949655357006904,-1.9968161507079021,-1.3173752153304719,-1.2067159093449202,-0.2328349644883696,1.9505291937775127,6.8342700267796985E-2,1.1385626448179513,1.0089570937778713,-3.580937597974708,-0.44432463756088136,-1.7288391949987192,0,-5.1081615219820584,-5.7407519109971776,-0.70946557513340647,-3.0586804066673459,0,0,-2.1460311564914498,0,-8.5346900354035267,0,0.70390821851445851,0.24566415896532212,-1.523402264144553,-1.6248198234475884,-1.5085484150724442,0.25089465120413434,2.5087197584033838,-0.51397113273638584,0.86346043948996365,1.097560141553118,-3.3858942813469772,-1.8015616160850234E-2,null,63.532809697136038,{"$f":"(DP308-T$58)*((1+(U$55+CF308)/100)*(1-T$62)+T$62*((1+(U$57+DD308)/100)))/(1+(U$54+BT308)/100)-(U$56+CR308)+U$58","v":63.476216088481642},66.678603871479552,74.210537945331424,75.87431495500617,78.596039396112218,75.919495917136302,78.917009639000369,85.994849650297397,86.701970288354843,90.912460509543166,92.799083824795304]
[241,2.1572915848460927,8.0184085566612531,-1.622225112395959,2.9617331419411661,null,null,-7.2482191253337991E-2,-2.2679929424265346,1.8779897269177352,-0.53902828120105184,3.8701510006513393,-2.2705061985440813,5.9200600099431826,-0.40846828092040122,-1.8440499302228128,6.6810838275283322,5.029546940853499,1.6521607484315712,1.4495780321886222,-2.0244566596907276,-1.7686324141081506,-1.9518026691746684,2.0012452599736754,0.39109506396747662,0.98068807456368923,1.3878804750629294,-1.1190265453528658,-1.3785846984153984,1.1119967037060139,-1.2767442115898247,0.53812297737890313,-6.9114829052365128,-1.5413799750523101,4.0254586402516797,-0.26168017889948025,1.7969043165576704,6.8187279132765699,4.4667733119066098,1.9316898912140235,4.5598392673022135,2.8639868482265749,-2.9598044625687185,1.7239935371966701,-2.775266355497827,-0.85053908519964594,-2.4178512385407629,3.1004512528524,-0.74578286316631237,1.5419016696877221,1.5106494450559074,-1.5297207559172823,-0.98900055201317894,1.3529372235895811,-1.0146134090273562,null,62.09079536037612,{"$f":"(BE309-T$58)*((1+(U$55+U309)/100)*(1-T$62)+T$62*((1+(U$57+AS309)/100)))/(1+(U$54+I309)/100)-(U$56+AG309)+U$58","v":69.764872999376394},69.518155207435882,64.750039962527353,64.76306235545573,64.517099112987665,55.442612817849941,52.308325097368659,51.013472830230718,43.362593026054078,39.48020651377194,41.896798032641691,null,null,-7.2482191253337991E-2,-2.2679929424265346,1.8779897269177352,-0.53902828120105184,3.8701510006513393,-2.2705061985440813,5.9200600099431826,-0.40846828092040122,-1.8440499302228128,6.6810838275283322,5.029546940853499,1.6521607484315712,1.4495780321886222,-2.0244566596907276,-1.7686324141081506,-1.9518026691746684,2.0012452599736754,0.39109506396747662,0.98068807456368923,1.3878804750629294,-1.1190265453528658,-1.3785846984153984,1.1119967037060139,-1.2767442115898247,0,-6.9114829052365128,-1.5413799750523101,0,-0.26168017889948025,0,0,0,0,0,0,-2.9598044625687185,1.7239935371966701,-2.775266355497827,-0.85053908519964594,-2.4178512385407629,3.1004512528524,-0.74578286316631237,1.5419016696877221,1.5106494450559074,-1.5297207559172823,-0.98900055201317894,1.3529372235895811,-1.0146134090273562,null,62.628918337755024,{"$f":"(DP309-T$58)*((1+(U$55+CF309)/100)*(1-T$62)+T$62*((1+(U$57+DD309)/100)))/(1+(U$54+BT309)/100)-(U$56+CR309)+U$58","v":70.295183295727554},70.032976487597807,69.28162779669114,69.235036449024534,70.854365474658437,68.305196208145219,69.809782711060819,70.452601554991432,65.901711475669742,64.00185945305023,65.666832093940485]
[242,5.0054342676408741,5.127184165454703,-3.6869166023732594,0.85807549316417364,null,null,2.7756604915414433,0.14621291686847249,2.5176610240003852,-2.0609738989393405,-1.5008717531179689,1.6135931355050062,0.59950111334147582,-2.8890053800891264,-1.9684847013435094,5.5851469677031593,-6.7302208520372693,0.39500309999389183,-1.4416463590179278,-2.2991970523077265,-1.4295834993176406,-1.6189991858266115,-2.064884437121723,0.80864859799478328,-0.46020817502066524,0.59375291902097249,1.2993661495825695,1.0096619013561874,-2.9257431880836244,-0.36853630603949572,-1.5265685125983972,-2.4501853017825788,-3.3707633354628461,-3.6840493232910587,-3.9105710988921381,0.45911761277703711,-2.7793246407545391,-2.0663893792849635,7.9278547113455158,3.5303739357520318,-4.6998364765558422,2.0255055605547319,-0.37966411158032232,-2.1914865100235295,-1.6087434157641809,-1.5916021773505871,-2.7124522205071484,0.91270666107595022,-0.39768124934519933,0.41144505276482812,1.0845705391988443,1.5368775461149828,-4.0018513861677159,-0.53362166842910352,null,61.423679656779797,{"$f":"(BE310-T$58)*((1+(U$55+U310)/100)*(1-T$62)+T$62*((1+(U$57+AS310)/100)))/(1+(U$54+I310)/100)-(U$56+AG310)+U$58","v":63.445494384020222},64.645216636551126,68.985197997514391,72.745366516212329,72.055514862194414,74.493830954858197,79.258827401957049,74.004951913007858,67.964803800878741,75.11691144126506,72.786963693683418,null,null,2.7756604915414433,0.14621291686847249,2.5176610240003852,-2.0609738989393405,-1.5008717531179689,1.6135931355050062,0.59950111334147582,-2.8890053800891264,-1.9684847013435094,5.5851469677031593,-6.7302208520372693,0.39500309999389183,-1.4416463590179278,-2.2991970523077265,-1.4295834993176406,-1.6189991858266115,-2.064884437121723,0.80864859799478328,-0.46020817502066524,0.59375291902097249,1.2993661495825695,1.0096619013561874,-2.9257431880836244,-0.36853630603949572,-1.5265685125983972,-2.4501853017825788,-3.3707633354628461,-3.6840493232910587,-3.9105710988921381,0,-2.7793246407545391,-2.0663893792849635,0,0,-4.6998364765558422,0,-0.37966411158032232,-2.1914865100235295,-1.6087434157641809,-1.5916021773505871,-2.7124522205071484,0.91270666107595022,-0.39768124934519933,0.41144505276482812,1.0845705391988443,1.5368775461149828,-4.0018513861677159,-0.53362166842910352,null,61.423679656779797,{"$f":"(DP310-T$58)*((1+(U$55+CF310)/100)*(1-T$62)+T$62*((1+(U$57+DD310)/100)))/(1+(U$54+BT310)/100)-(U$56+CR310)+U$58","v":63.445494384020222},64.645216636551126,68.985197997514391,72.745366516212329,72.514632474971449,74.946408733234108,79.724347520071078,82.410617992324532,79.53696373945958,87.007779311979974,86.553721922383218]
[243,6.2949988966166819,6.9333051093504743,-3.452662945853656,1.9026475877958031,null,null,4.0652251205172512,1.4156431628717456,0.49511214287507066,3.4746894719677854,-3.0497116966792808,5.1310233864714192,-2.7333240468489897,0.68919884759994154,-1.7792536178841052,-7.5679908085391725,0.94734907660136791,-2.9983870513531237,0.36447458487784345,-1.1265777160303756,-1.7789731971140839,-1.5040533448436806,-4.2304756469468003,2.3948412572553153,2.2082256285551747,1.0368928068092327,1.0385167548593328,0.42506498528663794,9.68537661280644E-2,0.1251808692394949,-1.2923148560787938,6.0920184113273823E-2,-1.1384096013489526,-0.58472999969806683,-10.254500696245115,3.4936456426605065,1.3090395046530876,5.1971676491382324,1.9813200591590627,-3.2162554450123935,2.0428488326770196,-1.4547724510911419,0.66490798305130716,-0.77287119834915174,-1.9414994482424057,-1.1411172642872152,-5.0150495280603584,3.4811867527042635,2.2320846315350762,1.488944627730026,0.85908767495650262,-0.76144787941088743,-0.95964587177226379,-0.1150874712301222,null,61.251754010006259,{"$f":"(BE311-T$58)*((1+(U$55+U311)/100)*(1-T$62)+T$62*((1+(U$57+AS311)/100)))/(1+(U$54+I311)/100)-(U$56+AG311)+U$58","v":60.826507680935507},60.803750874286706,59.140456637450036,68.944625905934657,64.440550235412388,66.595557097445749,62.091736737652063,62.072711491315104,70.235382785893577,67.520686095047353,71.257461760410678,null,null,4.0652251205172512,1.4156431628717456,0.49511214287507066,3.4746894719677854,-3.0497116966792808,5.1310233864714192,-2.7333240468489897,0.68919884759994154,-1.7792536178841052,-7.5679908085391725,0.94734907660136791,-2.9983870513531237,0.36447458487784345,-1.1265777160303756,-1.7789731971140839,-1.5040533448436806,-4.2304756469468003,2.3948412572553153,2.2082256285551747,1.0368928068092327,1.0385167548593328,0.42506498528663794,9.68537661280644E-2,0.1251808692394949,-1.2923148560787938,0,-1.1384096013489526,-0.58472999969806683,-10.254500696245115,0,0,0,0,-3.2162554450123935,0,-1.4547724510911419,0.66490798305130716,-0.77287119834915174,-1.9414994482424057,-1.1411172642872152,-5.0150495280603584,3.4811867527042635,2.2320846315350762,1.488944627730026,0.85908767495650262,-0.76144787941088743,-0.95964587177226379,-0.1150874712301222,null,61.251754010006259,{"$f":"(DP311-T$58)*((1+(U$55+CF311)/100)*(1-T$62)+T$62*((1+(U$57+DD311)/100)))/(1+(U$54+BT311)/100)-(U$56+CR311)+U$58","v":60.887427865048778},60.863270641549633,59.197305743821182,69.000455281046698,67.988707969522707,71.610382414008129,72.310122850325072,74.498675204588139,83.545849311220579,82.62390174319421,86.740034128356598]
[244,4.0926488923327637,7.7849283780365033,-4.0220178997581097,2.4892124886823117,null,null,1.862875116233333,-4.2281478288867547,-4.0495241377002911,6.4650848844472923,2.5796095491231048,4.2722908081420137,8.997390151213299,2.7388671426601343,-2.0006582579432073,2.2160284535479997,0.95338562233767821,-0.39328203760679403,1.2160978535638725,0.57563518835886729,7.9979859689654376E-2,0.42555524002644241,-0.84845704850407699,-1.1287120492496872,-1.7052132296000693,-0.39940558944539806,8.7305389643965725E-5,-0.88719147284552946,0.58157899316434847,-0.30421517743865145,-1.8616698099832476,-2.0682815208038203,0.63570709194778741,3.6819991846630256,-1.4209562580787849,3.1302020269284574,2.2109769234497776,-1.2733643752082751,0.35043637564070629,3.2564616455270299,5.3286362584333968,-2.6675470842497324,1.2514728839378157,1.0518841334101061,0.12309189518852448,1.7768695575706601,8.6605863366791214E-2,-0.69332152638850186,-1.0788972372419967,-0.31406070143545128,-0.45329284891777777,-1.4040003388990938,0.71145277709426424,-0.25096259156733336,null,63.280079916294135,{"$f":"(BE312-T$58)*((1+(U$55+U312)/100)*(1-T$62)+T$62*((1+(U$57+AS312)/100)))/(1+(U$54+I312)/100)-(U$56+AG312)+U$58","v":69.349024190293179},71.714277255380466,65.084667535781733,65.255232622725316,59.396376248472372,52.2984894747458,52.477938296816546,53.391502538148053,48.875088291202729,43.814743022569608,46.967794230848554,null,null,1.862875116233333,-4.2281478288867547,-4.0495241377002911,6.4650848844472923,2.5796095491231048,4.2722908081420137,8.997390151213299,2.7388671426601343,-2.0006582579432073,2.2160284535479997,0.95338562233767821,-0.39328203760679403,1.2160978535638725,0.57563518835886729,7.9979859689654376E-2,0.42555524002644241,-0.84845704850407699,-1.1287120492496872,-1.7052132296000693,-0.39940558944539806,8.7305389643965725E-5,-0.88719147284552946,0.58157899316434847,-0.30421517743865145,-1.8616698099832476,-2.0682815208038203,0,0,-1.4209562580787849,0,0,-1.2733643752082751,0,0,0,-2.6675470842497324,1.2514728839378157,1.0518841334101061,0.12309189518852448,1.7768695575706601,8.6605863366791214E-2,-0.69332152638850186,-1.0788972372419967,-0.31406070143545128,-0.45329284891777777,-1.4040003388990938,0.71145277709426424,-0.25096259156733336,null,63.280079916294135,{"$f":"(DP312-T$58)*((1+(U$55+CF312)/100)*(1-T$62)+T$62*((1+(U$57+DD312)/100)))/(1+(U$54+BT312)/100)-(U$56+CR312)+U$58","v":69.349024190293179},72.34998434732826,69.371940977258717,69.418818356409389,66.474152324273277,60.909307597446436,60.800048558236824,62.169158509866676,60.589630814959015,60.770908323462152,63.869142992368808]
[245,-4.362359211298509,8.3596849250462171,-5.7073888155990042,2.89716601658212,null,null,-6.5921329873979397,1.9128333656319754,6.8587357191044882,-0.94040269538198507,-1.8857079699038581,3.4699279913509438,-3.2882683778210922,-6.2440365884002524,6.6802848116601945,-0.3248934616943564,12.881161778890679,2.7041910900570665,1.7908544005735862,3.8795638890019788,-0.20213566073195022,0.10550452333595395,-1.0722427918875814,-1.5593423594703477,-0.34695412827715266,-3.3058835562208451,0.84906063164752688,-1.2475489414071141,0.92677065687156457,2.2995255238467234,-3.5470407258241421,7.008244308045577,-0.59838390919603324,-3.4546790981131146,-0.623793475345082,-0.37370990320514963,1.8044756028789322,-4.3443091063139683,3.9835347460595645,0.46608490486936938,-1.6472865348430865,5.0742704725013175,1.6594264118376241,4.7407269772188867,1.0113801464421337,-0.41432337829081778,-1.5691652841653636,-1.3064720385430995,-0.65626809696468147,-4.6688334955870054,1.0445358383597119,-1.637557884298128,2.6752595450455425,2.3574406785614599,null,69.936687493197653,{"$f":"(BE313-T$58)*((1+(U$55+U313)/100)*(1-T$62)+T$62*((1+(U$57+AS313)/100)))/(1+(U$54+I313)/100)-(U$56+AG313)+U$58","v":65.374646627242939},62.542331793115117,66.803865707566246,68.23534743201354,65.866204371936192,66.200821342961547,72.237961210443189,64.918386236441023,64.097425463022176,60.252236867977963,55.344819232582452,null,null,-6.5921329873979397,1.9128333656319754,6.8587357191044882,-0.94040269538198507,-1.8857079699038581,3.4699279913509438,-3.2882683778210922,-6.2440365884002524,6.6802848116601945,-0.3248934616943564,12.881161778890679,2.7041910900570665,1.7908544005735862,3.8795638890019788,-0.20213566073195022,0.10550452333595395,-1.0722427918875814,-1.5593423594703477,-0.34695412827715266,-3.3058835562208451,0.84906063164752688,-1.2475489414071141,0.92677065687156457,2.2995255238467234,-3.5470407258241421,0,-0.59838390919603324,-3.4546790981131146,-0.623793475345082,-0.37370990320514963,0,-4.3443091063139683,0,0,-1.6472865348430865,0,1.6594264118376241,4.7407269772188867,1.0113801464421337,-0.41432337829081778,-1.5691652841653636,-1.3064720385430995,-0.65626809696468147,-4.6688334955870054,1.0445358383597119,-1.637557884298128,2.6752595450455425,2.3574406785614599,null,69.936687493197653,{"$f":"(DP313-T$58)*((1+(U$55+CF313)/100)*(1-T$62)+T$62*((1+(U$57+DD313)/100)))/(1+(U$54+BT313)/100)-(U$56+CR313)+U$58","v":72.382890935288515},69.15004704921536,73.455656928212534,74.910050408920668,72.208645840057002,74.492846376628336,80.668653779313644,76.861552227854915,76.3211338972894,71.283093968406433,71.364477949050169]
[246,-3.2606414839891977,8.1374411244187534,1.5929244105832221,2.6181432383618537,null,null,-5.4904152600886285,-0.76118569126537716,-1.7367238654563495,-2.9617793951620239,-2.463474151496579,0.54928438321666562,-5.3627376816392403,-1.114769760516892,-1.5752933012224466,3.0415589534837109,0.10384998638524978,-2.1320703227887043,1.5686105999461226,-1.2270639970191342,0.35961960486420974,-0.25412792393858741,1.1292637212968808,0.5680086749173201,1.2447624947744318,-1.8973914659808608,-2.3354484756751637,-1.3059643928916023,-0.81248581357337279,-1.8008675597639154,3.7532725003580842,-3.613057311410131,0.9884888322409755,-4.2252581995584997,-1.3349435090754529,2.5128635943234792,1.7799841405080505,-1.1599789001347647,2.1953601946007621,-2.6915625375392862,-1.9486631990630539,-2.5991997314183397,1.3804036336173577,-1.0151078636724959,0.21443401688822372,-0.63056382266312139,1.2573459318394675,0.89876393713063929,0.65445913172350845,-2.4033523233659912,-2.738717805848899,-0.78668987377438859,0.1071785672390555,-2.004039486892041,null,61.830700328906019,{"$f":"(BE314-T$58)*((1+(U$55+U314)/100)*(1-T$62)+T$62*((1+(U$57+AS314)/100)))/(1+(U$54+I314)/100)-(U$56+AG314)+U$58","v":66.165921390284126},66.626175851059401,72.820388591491039,77.191174190766404,75.080095113344854,78.307005427485279,78.900441212492083,76.229232662278108,76.394014760903602,78.351059555643957,81.392435719271845,null,null,-5.4904152600886285,-0.76118569126537716,-1.7367238654563495,-2.9617793951620239,-2.463474151496579,0.54928438321666562,-5.3627376816392403,-1.114769760516892,-1.5752933012224466,3.0415589534837109,0.10384998638524978,-2.1320703227887043,1.5686105999461226,-1.2270639970191342,0.35961960486420974,-0.25412792393858741,1.1292637212968808,0.5680086749173201,1.2447624947744318,-1.8973914659808608,-2.3354484756751637,-1.3059643928916023,-0.81248581357337279,-1.8008675597639154,0,-3.613057311410131,0,-4.2252581995584997,-1.3349435090754529,0,0,-1.1599789001347647,0,-2.6915625375392862,-1.9486631990630539,-2.5991997314183397,1.3804036336173577,-1.0151078636724959,0.21443401688822372,-0.63056382266312139,1.2573459318394675,0.89876393713063929,0.65445913172350845,-2.4033523233659912,-2.738717805848899,-0.78668987377438859,0.1071785672390555,-2.004039486892041,null,65.583972829264098,{"$f":"(DP314-T$58)*((1+(U$55+CF314)/100)*(1-T$62)+T$62*((1+(U$57+DD314)/100)))/(1+(U$54+BT314)/100)-(U$56+CR314)+U$58","v":69.861916321533116},71.383107416470423,77.692271675070288,82.230710725310558,82.620475357730385,88.071925912960893,88.515800497194164,87.903979631092554,87.57574133773447,89.441448562255843,92.456824519243511]
[247,-0.44548317851482189,5.041941309742926,-3.5489024287067092,-0.42765933298011594,null,null,-2.6752569546142526,2.381707815221783,-1.3917122400352753,0.90748323854155277,3.4834592293246347,-1.9110886008228534,0.93894002527433074,-0.66421381954277559,-6.4138226531211497,-5.1843687990306675,-1.4841920190303999,-5.8974078508136385,-1.5268892147297048,1.5949394570024964,-2.1227939146998898,3.0679635207126381,-1.3676207771521804,-4.4594518822627984,1.3939808965793681,-0.91456377934927158,1.0204639771784496,-0.38985628824137475,-2.4093367180835745,-1.5392243048002214,-1.3885543389318471,-1.2350688785804542,-0.33752581512848545,10.341233563827343,1.6386868242349699,-5.9467480940141311,1.235766247702075,-0.4159601649994098,-1.7935078925525438,2.8142985563129406,-5.0164710625692308,-4.3785796962979466,-1.6653989377246119,1.5495332266472166,-2.4493639724247052,3.1232734593248539,-0.44441516906644096,-4.9281037189019736,1.8176173667919773,-1.4812526061331517,0.55521687848307688,-1.7648844850419869,-3.6081762495733596,-2.513283018564652,null,63.674274826110747,{"$f":"(BE315-T$58)*((1+(U$55+U315)/100)*(1-T$62)+T$62*((1+(U$57+AS315)/100)))/(1+(U$54+I315)/100)-(U$56+AG315)+U$58","v":65.35097524684393},65.289875254515991,56.65422422022985,53.28746357060956,58.151057210430565,57.70691235926477,58.145832328543854,64.465790008977706,64.547896722334855,68.872561397799785,76.179235351281491,null,null,-2.6752569546142526,2.381707815221783,-1.3917122400352753,0.90748323854155277,3.4834592293246347,-1.9110886008228534,0.93894002527433074,-0.66421381954277559,-6.4138226531211497,-5.1843687990306675,-1.4841920190303999,-5.8974078508136385,-1.5268892147297048,1.5949394570024964,-2.1227939146998898,3.0679635207126381,-1.3676207771521804,-4.4594518822627984,1.3939808965793681,-0.91456377934927158,1.0204639771784496,-0.38985628824137475,-2.4093367180835745,-1.5392243048002214,-1.3885543389318471,-1.2350688785804542,-0.33752581512848545,0,0,-5.9467480940141311,0,-0.4159601649994098,-1.7935078925525438,0,-5.0164710625692308,-4.3785796962979466,-1.6653989377246119,1.5495332266472166,-2.4493639724247052,3.1232734593248539,-0.44441516906644096,-4.9281037189019736,1.8176173667919773,-1.4812526061331517,0.55521687848307688,-1.7648844850419869,-3.6081762495733596,-2.513283018564652,null,63.674274826110747,{"$f":"(DP315-T$58)*((1+(U$55+CF315)/100)*(1-T$62)+T$62*((1+(U$57+DD315)/100)))/(1+(U$54+BT315)/100)-(U$56+CR315)+U$58","v":65.35097524684393},65.289875254515991,66.995457784057194,64.833776599202253,69.326482560481182,70.143062611826011,70.452096696567978,77.620031033409717,80.989294950139708,84.971981518136147,92.829202255902132]
[248,-1.4778385643850087,4.6159057551122125,-2.7391763191125036,-1.0009198223565126,null,null,-3.7076123404844394,2.1233204849457357,-1.2033799661356295,-5.5763286555834108,1.0147702342562717,-2.9293293337485835,4.8130329253856186E-2,-1.2287251219560384,9.2241726697758715,-4.0181370383140189,-0.43509015736506207,3.6599032261025934,-1.9529247693604184,0.35552069781112561,-1.7975577825507507,-1.6187979576408331,-0.24885241105295108,-0.40032780374760168,-0.14382096072730377,-0.89682169623805397,1.6162729596865475,-3.8364385142154607,-0.66431424399392114,2.3879329499616855,-0.57882822933764144,-0.82133480169014561,2.0382522803912857,-4.9772591458088815,-0.66456626700433663,1.1889061951384066,-1.8834900390883389,-0.67073730538189391,1.1288774091573979,-6.2572778405922094,-5.3457835656025381,3.0018562519442282,-2.2386594271010085,0.73621430277678201,-1.0258544464797499,-3.3237890655562845,-0.15087551382470354,-0.71256250940254373,0.77394030682832926,-1.5704004636971169,3.4873655398115915,-3.9987432522168094,-0.83857793812232018,3.4334787769108299,null,63.146248458269064,{"$f":"(BE316-T$58)*((1+(U$55+U316)/100)*(1-T$62)+T$62*((1+(U$57+AS316)/100)))/(1+(U$54+I316)/100)-(U$56+AG316)+U$58","v":64.008023909956108},62.090677538201327,69.242203987665206,69.59525721583627,70.267519120881005,72.729862435339953,73.622287893885812,68.647778982831042,75.284674623340294,80.666735164746129,77.454709283594084,null,null,-3.7076123404844394,2.1233204849457357,-1.2033799661356295,-5.5763286555834108,1.0147702342562717,-2.9293293337485835,4.8130329253856186E-2,-1.2287251219560384,9.2241726697758715,-4.0181370383140189,-0.43509015736506207,3.6599032261025934,-1.9529247693604184,0.35552069781112561,-1.7975577825507507,-1.6187979576408331,-0.24885241105295108,-0.40032780374760168,-0.14382096072730377,-0.89682169623805397,1.6162729596865475,-3.8364385142154607,-0.66431424399392114,2.3879329499616855,-0.57882822933764144,-0.82133480169014561,0,-4.9772591458088815,-0.66456626700433663,0,-1.8834900390883389,-0.67073730538189391,0,-6.2572778405922094,-5.3457835656025381,0,-2.2386594271010085,0.73621430277678201,-1.0258544464797499,-3.3237890655562845,-0.15087551382470354,-0.71256250940254373,0.77394030682832926,-1.5704004636971169,3.4873655398115915,-3.9987432522168094,-0.83857793812232018,3.4334787769108299,null,63.146248458269064,{"$f":"(DP316-T$58)*((1+(U$55+CF316)/100)*(1-T$62)+T$62*((1+(U$57+DD316)/100)))/(1+(U$54+BT316)/100)-(U$56+CR316)+U$58","v":64.008023909956108},64.12892981859261,71.340349528155116,71.665684797756668,73.565693663723096,76.023911553597813,76.898372380376586,72.850071677721402,79.471238054925593,84.820168766522826,84.566343220747086]
[249,0.74690425246818615,4.6889481232161527,-3.9766518733642586,-1.3612550817850761,null,null,-1.4828695236312446,-0.38588839808336783,-5.9718157676696633,-4.6417645071345826,1.7473291080142475,4.0612824709150033,5.5387226435700665,5.5078413307618126,7.5272257703043062,-0.89855057442068809,2.8299198901477931,2.1245474800894746,-1.8798824012564781,0.85223264138201671,-0.60351789008298695,-4.9839392996505083E-2,-0.93022006468378216,-0.94655897964519564,-1.0906020806595791,-0.48328609754746665,3.3756225804435704,0.37201694906042437,0.28620932643785313,2.7521880999536208,-1.8163037835893965,5.37712420619492,-4.7673597794547238,2.8291244891196303,3.8208907576061311,4.1151846498169116,5.1791911421560979,-0.57366264537375278,9.6242630425931903,-1.9812123071655439,2.2867856121421051,3.7629416359252286,-2.5989946865295721,1.2130045330113413,-0.84051931627795806,-0.73782565072730089,-7.727263860797029E-3,-1.1672777278331155,-0.69017426361398282,9.1316423394149027E-2,4.1858428518002313,0.27980794557144595,1.0447994446776769,3.7995942612780427,null,63.081075332674104,{"$f":"(BE317-T$58)*((1+(U$55+U317)/100)*(1-T$62)+T$62*((1+(U$57+AS317)/100)))/(1+(U$54+I317)/100)-(U$56+AG317)+U$58","v":59.468384375343419},67.497495891651738,67.811609988427804,63.113149356798772,56.384084907423812,48.421501924863215,46.972441796893783,36.273445802939868,39.141322727253858,36.565960763109892,33.680934204029398,null,null,-1.4828695236312446,-0.38588839808336783,-5.9718157676696633,-4.6417645071345826,1.7473291080142475,4.0612824709150033,5.5387226435700665,5.5078413307618126,7.5272257703043062,-0.89855057442068809,2.8299198901477931,2.1245474800894746,-1.8798824012564781,0.85223264138201671,-0.60351789008298695,-4.9839392996505083E-2,-0.93022006468378216,-0.94655897964519564,-1.0906020806595791,-0.48328609754746665,3.3756225804435704,0.37201694906042437,0.28620932643785313,2.7521880999536208,-1.8163037835893965,0,-4.7673597794547238,0,0,0,0,-0.57366264537375278,0,-1.9812123071655439,0,0,-2.5989946865295721,1.2130045330113413,-0.84051931627795806,-0.73782565072730089,-7.727263860797029E-3,-1.1672777278331155,-0.69017426361398282,9.1316423394149027E-2,4.1858428518002313,0.27980794557144595,1.0447994446776769,3.7995942612780427,null,63.081075332674104,{"$f":"(DP317-T$58)*((1+(U$55+CF317)/100)*(1-T$62)+T$62*((1+(U$57+DD317)/100)))/(1+(U$54+BT317)/100)-(U$56+CR317)+U$58","v":64.84550858153834},73.161952136772086,76.5414398215554,75.471488435788785,72.217173068873251,68.440192999591133,65.868506823027474,64.090596290190149,67.162582570214212,66.198062328841459,67.291536538748119]
[250,0.35997675267484408,7.3666403288862474,4.0959233284353758,1.60849722824978,null,null,-1.8697970234245866,0.8453727462811873,7.5446505239318791,5.1732749229496937,2.1276233700364644,1.0543139096076843,3.0588909373798634,-3.1822875043218981,4.2625691935693313,-1.3029238014908131,5.7981092966131937,6.0898929570793436,0.7978098044136166,-0.50259215062944129,0.2499999349782156,2.1096422463227409,0.49679569196377482,-0.39701772605710328,-0.67544074174628044,9.4232998818492675E-2,-2.6966832272938133,-2.4854150955923693,0.26439283800171953,1.9584710928733848,6.2562714182102379,1.5810151724277226,2.3132987067568127,3.4502085894484629,0.41364467187956455,-3.1973885100268706,0.82697966157680058,2.4047692562737693,0.34092103369492399,-2.8049565958915936,2.5707332625592691,2.7487180470384134,0.37075762350528407,-1.1965644119129148E-2,0.18506565141494535,2.8806608114774264,1.0354591607483774,0.37660565783993483,-5.7279458365166347E-2,-0.20185819731866572,-3.2191843171064414,-3.1339170745452289,0.98090046704160216,2.8380091252503519,null,56.763027303690862,{"$f":"(BE318-T$58)*((1+(U$55+U318)/100)*(1-T$62)+T$62*((1+(U$57+AS318)/100)))/(1+(U$54+I318)/100)-(U$56+AG318)+U$58","v":55.62691317211879},49.953788131972757,45.733212710674579,45.276892913619015,48.444258836471242,46.591727309304062,45.968273181419526,43.069901266500274,45.687809899762968,41.482926375273969,37.869369128169296,null,null,-1.8697970234245866,0.8453727462811873,7.5446505239318791,5.1732749229496937,2.1276233700364644,1.0543139096076843,3.0588909373798634,-3.1822875043218981,4.2625691935693313,-1.3029238014908131,5.7981092966131937,6.0898929570793436,0.7978098044136166,-0.50259215062944129,0.2499999349782156,2.1096422463227409,0.49679569196377482,-0.39701772605710328,-0.67544074174628044,9.4232998818492675E-2,-2.6966832272938133,-2.4854150955923693,0.26439283800171953,1.9584710928733848,0,0,0,0,0,-3.1973885100268706,0,0,0,-2.8049565958915936,0,0,0.37075762350528407,-1.1965644119129148E-2,0.18506565141494535,2.8806608114774264,1.0354591607483774,0.37660565783993483,-5.7279458365166347E-2,-0.20185819731866572,-3.2191843171064414,-3.1339170745452289,0.98090046704160216,2.8380091252503519,null,63.019298721901102,{"$f":"(DP318-T$58)*((1+(U$55+CF318)/100)*(1-T$62)+T$62*((1+(U$57+DD318)/100)))/(1+(U$54+BT318)/100)-(U$56+CR318)+U$58","v":63.328008394912203},59.458227663388776,58.456786651237074,58.234009428532168,61.220361594766992,59.73537873976165,61.85778909515458,58.166546310084435,60.487679351711982,58.099143375171558,56.616980549543968]
[251,3.8079763956415023,4.4737752745341055,-1.7188732436796736,-1.2801585445522432,null,null,1.5782026195420715,3.1756554662073606,-3.3152910261928947,5.0952897639222625,-3.7044257579157644,8.0754921268231037,3.4302369751258146,-5.2134972193957045,3.3476194571599409,1.9253144798194652,-7.9105529422316199,1.9132403843704378,-2.0950552499385253,2.0316403684939477,0.87769571783861089,0.48976097396399787,0.34929601864197668,2.4743025992945711,0.13509330260587404,-0.20589928251204537,2.2446726373308969,1.3005630647424908,0.30656274464303479,1.1201559373992147,0.4414748460951885,0.68774514633544026,-0.48678871486745701,-2.0045879707996246,0.48771800473244165,5.2388334043813174,-1.2786356381795718,-1.061182630128747,8.1808194068136455,-1.4622040372314884,-3.329214290643205,3.1335295289590896,-2.5178981492967392,2.4314484525004705,-0.25723405137526467,0.78525918887676993,-0.78804604972710468,3.4615784580221121,1.0661475714822461,-0.19065395356146841,3.6009006924304021,2.2766315091125104,-0.95633705532895319,1.5871145635127684,null,59.238100418592609,{"$f":"(BE319-T$58)*((1+(U$55+U319)/100)*(1-T$62)+T$62*((1+(U$57+AS319)/100)))/(1+(U$54+I319)/100)-(U$56+AG319)+U$58","v":59.046343119941575},61.696812280620108,61.636661921716261,63.6671674069894,55.956278482383098,56.260357624678115,60.448825009468884,52.456161368728395,54.294093548995697,62.085910690868452,59.012479445540905,null,null,1.5782026195420715,3.1756554662073606,-3.3152910261928947,5.0952897639222625,-3.7044257579157644,8.0754921268231037,3.4302369751258146,-5.2134972193957045,3.3476194571599409,1.9253144798194652,-7.9105529422316199,1.9132403843704378,-2.0950552499385253,2.0316403684939477,0.87769571783861089,0.48976097396399787,0.34929601864197668,2.4743025992945711,0.13509330260587404,-0.20589928251204537,2.2446726373308969,1.3005630647424908,0.30656274464303479,1.1201559373992147,0,0,-0.48678871486745701,-2.0045879707996246,0,0,-1.2786356381795718,-1.061182630128747,0,-1.4622040372314884,-3.329214290643205,0,-2.5178981492967392,2.4314484525004705,-0.25723405137526467,0.78525918887676993,-0.78804604972710468,3.4615784580221121,1.0661475714822461,-0.19065395356146841,3.6009006924304021,2.2766315091125104,-0.95633705532895319,1.5871145635127684,null,59.679575264687799,{"$f":"(DP319-T$58)*((1+(U$55+CF319)/100)*(1-T$62)+T$62*((1+(U$57+DD319)/100)))/(1+(U$54+BT319)/100)-(U$56+CR319)+U$58","v":60.166766281865236},62.855981349061942,62.748138414962689,65.302155208052355,62.749851391701654,62.849645524424545,67.340806721381384,67.478583814912056,69.241291738385542,78.119955835097869,78.031347466003425]
[252,13.117067170650902,8.070554336804161,4.0391870222158754,3.9339379175574498,null,null,10.88729339455147,-2.834831597568372,3.3467882687631745,-9.3005507404138594,-3.1074307003131176,8.1830917927904281,0.70134113966551048,1.6447219374893294,-4.6693490533934705,2.1367414035333647,0.69031533356522257,3.016283921130932,1.5017238123315302,0.29484834497487089,-0.1233813467541669,-0.31052599824722193,-0.36822392828163064,0.63221850914468281,0.10306062851663889,-2.4505308997791815,-0.67000314731998678,0.65413518868392106,1.1572761754069552,1.0928718580299588,6.1995351119907376,10.644967133629008,0.29003880918303304,-7.3455000499424248,-2.5806670941042578,1.3360358424285823,2.717538798300696,-4.436275562476574,1.0406542668464034,-1.422451169583665,-1.2738786328784744,-0.36062641114473681,2.6961983128129541,-0.61438603621810284,-0.62432915648293585,-1.4561535270193624,-1.013553073212069,0.72845335863705718,0.52457129682930304,-2.7579682060343345,-1.5455342676781152,1.1298649613640916,1.2236080126924562,1.6201475726408059,null,51.438965838216568,{"$f":"(BE320-T$58)*((1+(U$55+U320)/100)*(1-T$62)+T$62*((1+(U$57+AS320)/100)))/(1+(U$54+I320)/100)-(U$56+AG320)+U$58","v":43.064311253496143},41.503964045324793,52.726773224876695,57.004189258691554,52.305335421241963,49.853442936894297,52.713611755452753,53.865911004592341,55.091827342864555,56.99766560679555,56.901161719197354,null,null,10.88729339455147,-2.834831597568372,3.3467882687631745,-9.3005507404138594,-3.1074307003131176,8.1830917927904281,0.70134113966551048,1.6447219374893294,-4.6693490533934705,2.1367414035333647,0.69031533356522257,3.016283921130932,1.5017238123315302,0.29484834497487089,-0.1233813467541669,-0.31052599824722193,-0.36822392828163064,0.63221850914468281,0.10306062851663889,-2.4505308997791815,-0.67000314731998678,0.65413518868392106,1.1572761754069552,1.0928718580299588,0,0,0,-7.3455000499424248,-2.5806670941042578,0,0,-4.436275562476574,0,-1.422451169583665,-1.2738786328784744,-0.36062641114473681,2.6961983128129541,-0.61438603621810284,-0.62432915648293585,-1.4561535270193624,-1.013553073212069,0.72845335863705718,0.52457129682930304,-2.7579682060343345,-1.5455342676781152,1.1298649613640916,1.2236080126924562,1.6201475726408059,null,57.638500950207302,{"$f":"(DP320-T$58)*((1+(U$55+CF320)/100)*(1-T$62)+T$62*((1+(U$57+DD320)/100)))/(1+(U$54+BT320)/100)-(U$56+CR320)+U$58","v":59.989434290571047},58.116763862973286,70.792392831578297,75.462925017129493,70.789604250482938,70.910162056799166,72.818805940640615,75.628819979737003,76.51109103633668,78.421497111092336,77.908612463524292]
[253,3.8750815947913959,7.3876370155604612,-3.0048102859141781,2.3914071709191052,null,null,1.6453078186919652,5.8224624698343446,4.0337427536582569,-6.125087870203493,-0.8665307861922622,-7.1707323128696894,1.7972309458403313,-0.72399108785725419,2.2428106374366363,1.4369422730198926,0.94103615698036158,3.3940595940424148,0.81880649108783032,0.62086665924302942,0.3651447278591009,-1.5881238216687654,2.6558837237405903,-0.89456092845766921,-0.1391652433187236,-0.77953393154236039,-0.89182080011951825,2.2919448672435134,-0.82960577835511806,4.2248009059234093E-2,-0.84446219613931595,1.1809760814754962,3.055580930436077,1.9838248931954467,2.7392760729392798,-5.0934086406231405,-3.0936083449611926,-1.3907730243811756E-3,-2.4648195511953919,5.046144413425365,-4.2614778451754614,-2.4871549786707678,1.1536675661746092,1.5189334641856147,1.0918133915418575,-3.2150260466349434,2.8851845577068023,-0.97345093455040865,0.59656358967985157,-1.0935512203704734,-0.38333733345856114,2.8453796664665036,-0.55054066991742212,0.62749631502438796,null,62.26091072286701,{"$f":"(BE321-T$58)*((1+(U$55+U321)/100)*(1-T$62)+T$62*((1+(U$57+AS321)/100)))/(1+(U$54+I321)/100)-(U$56+AG321)+U$58","v":59.496359256344832},54.909514123633258,55.239151832476743,54.895608504850486,63.764780749031587,66.35578868694013,66.507642526475635,67.568155868763625,63.598246122610774,67.242032255009221,68.221319135867986,null,null,1.6453078186919652,5.8224624698343446,4.0337427536582569,-6.125087870203493,-0.8665307861922622,-7.1707323128696894,1.7972309458403313,-0.72399108785725419,2.2428106374366363,1.4369422730198926,0.94103615698036158,3.3940595940424148,0.81880649108783032,0.62086665924302942,0.3651447278591009,-1.5881238216687654,2.6558837237405903,-0.89456092845766921,-0.1391652433187236,-0.77953393154236039,-0.89182080011951825,2.2919448672435134,-0.82960577835511806,4.2248009059234093E-2,-0.84446219613931595,0,0,0,0,-5.0934086406231405,-3.0936083449611926,-1.3907730243811756E-3,-2.4648195511953919,0,-4.2614778451754614,-2.4871549786707678,1.1536675661746092,1.5189334641856147,1.0918133915418575,-3.2150260466349434,2.8851845577068023,-0.97345093455040865,0.59656358967985157,-1.0935512203704734,-0.38333733345856114,2.8453796664665036,-0.55054066991742212,0.62749631502438796,null,62.26091072286701,{"$f":"(DP321-T$58)*((1+(U$55+CF321)/100)*(1-T$62)+T$62*((1+(U$57+DD321)/100)))/(1+(U$54+BT321)/100)-(U$56+CR321)+U$58","v":60.677335337820331},59.110692836298433,61.575286355553224,64.184920012172086,73.608945734166511,76.015557694101986,76.098951987805776,76.861126912928057,77.999919226148606,81.356751498085558,81.879007702878553]
[254,2.3957075863737103,8.8558582378397386,0.29096615448118301,3.8651730975771157,null,null,0.16593381027427956,1.0267955679525098,6.4203496060152885,0.11881194299896025,-4.4032864600247965,-7.4995638471712969,-3.8908961560801134,0.37258857375554255,-4.4400939350744979,-0.64071321598160358,-2.1744601112288939,-9.2935336036364475,2.2870277133671078,-2.0556946781385168,1.1110816967104391,0.31838190211562001,-5.0521819391145142,0.16523586169492344,-4.7012115184204006E-3,0.56581413094150612,-2.6894541420396627,0.37950905504823407,1.0347930338716935,0.31910012899785034,2.4513142442560452,2.7053892351948035,7.0176408736884834,3.2121413644092378E-2,-7.1842763198139963,0.34367786426727531,-0.96246814785349777,-4.2581357540829146E-2,-5.4522755727348136,3.8652425778447039,-2.0901824895815349,3.3679233188826512,2.62743349283262,-2.9486244187203483,1.5206285833657487,0.24058488920375165,-5.6292753869914822,-0.25370226238296045,-0.51154134538685314,0.59871024084601054,-2.7724791617355953,0.31021310627015164,1.478487120920186,-0.77732349267526046,null,60.517963922839776,{"$f":"(BE322-T$58)*((1+(U$55+U322)/100)*(1-T$62)+T$62*((1+(U$57+AS322)/100)))/(1+(U$54+I322)/100)-(U$56+AG322)+U$58","v":56.725589428922277},47.377552385299914,47.793152732065622,55.022047306326357,59.13669878047029,62.572454048409625,63.065086840397271,69.910324019937789,67.019906151594512,71.659618516568187,75.251660841439033,null,null,0.16593381027427956,1.0267955679525098,6.4203496060152885,0.11881194299896025,-4.4032864600247965,-7.4995638471712969,-3.8908961560801134,0.37258857375554255,-4.4400939350744979,-0.64071321598160358,-2.1744601112288939,-9.2935336036364475,2.2870277133671078,-2.0556946781385168,1.1110816967104391,0.31838190211562001,-5.0521819391145142,0.16523586169492344,-4.7012115184204006E-3,0.56581413094150612,-2.6894541420396627,0.37950905504823407,1.0347930338716935,0.31910012899785034,0,0,0,0,-7.1842763198139963,0,-0.96246814785349777,-4.2581357540829146E-2,-5.4522755727348136,0,-2.0901824895815349,0,2.62743349283262,-2.9486244187203483,1.5206285833657487,0.24058488920375165,-5.6292753869914822,-0.25370226238296045,-0.51154134538685314,0.59871024084601054,-2.7724791617355953,0.31021310627015164,1.478487120920186,-0.77732349267526046,null,62.969278167095823,{"$f":"(DP322-T$58)*((1+(U$55+CF322)/100)*(1-T$62)+T$62*((1+(U$57+DD322)/100)))/(1+(U$54+BT322)/100)-(U$56+CR322)+U$58","v":61.767895321798733},59.20516459196913,59.664896881688406,66.75563616520634,72.062616279892424,75.903453499902767,76.361120170838873,83.373261732401573,84.415672121132417,89.567189083041313,98.143587349806552]
[255,-1.44996394846972,6.6971093197227738,-4.1644314684866846E-2,1.3702025238508095,null,null,-3.6797377245691507,-2.8691810602087733,-3.2123000915763593,-11.244495853088846,-2.0477915726971596,-3.4251891715744853,1.4205416369183217,-4.6849335458901269,7.2135161238761478,-9.4161335888013564E-2,8.0361743192095396,-9.0023801305882198,0.12827879525014296,-1.3816530306954986,0.70037063775809205,-2.0886600814143073,-1.9989216912985714,-2.0994336522844552,-0.40134716454933983,-3.2812857730313287,-2.7641696248367831,0.64849048245639906,1.4308414223583164,0.92741092121504209,2.1187037750899953,-4.3693521890324076,0.11469789648742612,1.3569964774749064,-5.2556652137574442,-4.6684442989937125,0.36397365955776828,-4.7639274519414014,-3.5860287248476466,-1.0391964159499087,4.3881976461968586,2.0016662866351078,0.13246291910631358,-2.571623886329145,0.7047935316074847,-3.2397471901964954,-1.9053471962509763,-2.5280887288477922,0.57764125114581799,-4.0501445680167496,-2.2772092384164591,0.8602362580652676,2.8046203453095071,-9.3573561463348609E-2,null,61.680681438082345,{"$f":"(BE323-T$58)*((1+(U$55+U323)/100)*(1-T$62)+T$62*((1+(U$57+AS323)/100)))/(1+(U$54+I323)/100)-(U$56+AG323)+U$58","v":67.381848100261394},70.005730103843646,75.264137810911109,81.048242331191915,86.793165009475217,85.695381809354686,91.456017467267614,87.430454312608575,89.43320054124024,80.738137764716043,86.79505924152275,null,null,-3.6797377245691507,-2.8691810602087733,-3.2123000915763593,-11.244495853088846,-2.0477915726971596,-3.4251891715744853,1.4205416369183217,-4.6849335458901269,7.2135161238761478,-9.4161335888013564E-2,8.0361743192095396,-9.0023801305882198,0.12827879525014296,-1.3816530306954986,0.70037063775809205,-2.0886600814143073,-1.9989216912985714,-2.0994336522844552,-0.40134716454933983,-3.2812857730313287,-2.7641696248367831,0.64849048245639906,1.4308414223583164,0.92741092121504209,0,-4.3693521890324076,0,0,-5.2556652137574442,-4.6684442989937125,0,-4.7639274519414014,-3.5860287248476466,-1.0391964159499087,0,0,0.13246291910631358,-2.571623886329145,0.7047935316074847,-3.2397471901964954,-1.9053471962509763,-2.5280887288477922,0.57764125114581799,-4.0501445680167496,-2.2772092384164591,0.8602362580652676,2.8046203453095071,-9.3573561463348609E-2,null,63.799385213172343,{"$f":"(DP323-T$58)*((1+(U$55+CF323)/100)*(1-T$62)+T$62*((1+(U$57+DD323)/100)))/(1+(U$54+BT323)/100)-(U$56+CR323)+U$58","v":69.489881253209958},72.310602531346873,79.135865159018763,84.917110247973298,90.686039070415944,89.888438008997838,95.668309261975566,91.257551202385571,93.275093206452496,88.753056364364923,97.563331111845329]
[256,2.2205221506530259,7.0291300808836255,-0.84257454516424013,1.6056431579490855,null,null,-9.2516254464047876E-3,2.8596471859171153,6.9304664550833381,9.4514104890032726,3.4927840982832166,-4.8432492576690764,4.5515314118133832,7.4296203035237491,-3.5860706063645855,3.0463341032239155,-2.0138871972904635,-2.8137307999266108,0.46029955641099463,1.3619515768585764,4.5178319645713927,2.6638114029931774,0.87372086626035017,-0.61291930564805241,1.902828274827236,2.6234120504730924,-1.6815155437890361E-2,-0.16138693535421389,-1.4841157844146906,-1.4972453738503608,1.317773544610622,6.9253541527119822,3.8732789538024663,1.7376031978083359,0.95749228468251957,-3.6020412131386603,2.014877781875223,5.2077939607983748,-1.6371877357093396,-2.0121762192126091,-0.24694814571315504,-2.6921083717797956,0.36790355320458956,1.3427617490743955,5.8853483020021358,4.2492510895878732,1.1414535294436992,-0.9139162902562552,2.4935772209630302,2.9346439941821805,-0.41678952342896003,0.22328471066963984,-2.0131802507650405,-1.3330950908037051,null,60.631617431483456,{"$f":"(BE324-T$58)*((1+(U$55+U324)/100)*(1-T$62)+T$62*((1+(U$57+AS324)/100)))/(1+(U$54+I324)/100)-(U$56+AG324)+U$58","v":53.831860946835135},49.418789238638652,45.605429634821732,44.145541850506667,49.883653403093021,47.293721055376949,40.593602903248311,43.976940127015411,45.247334444055497,45.997765838163438,49.7340021855603,null,null,-9.2516254464047876E-3,2.8596471859171153,6.9304664550833381,9.4514104890032726,3.4927840982832166,-4.8432492576690764,4.5515314118133832,7.4296203035237491,-3.5860706063645855,3.0463341032239155,-2.0138871972904635,-2.8137307999266108,0.46029955641099463,1.3619515768585764,4.5178319645713927,2.6638114029931774,0.87372086626035017,-0.61291930564805241,1.902828274827236,2.6234120504730924,-1.6815155437890361E-2,-0.16138693535421389,-1.4841157844146906,-1.4972453738503608,0,0,0,0,0,-3.6020412131386603,0,0,-1.6371877357093396,-2.0121762192126091,-0.24694814571315504,-2.6921083717797956,0.36790355320458956,1.3427617490743955,5.8853483020021358,4.2492510895878732,1.1414535294436992,-0.9139162902562552,2.4935772209630302,2.9346439941821805,-0.41678952342896003,0.22328471066963984,-2.0131802507650405,-1.3330950908037051,null,61.94939097609408,{"$f":"(DP324-T$58)*((1+(U$55+CF324)/100)*(1-T$62)+T$62*((1+(U$57+DD324)/100)))/(1+(U$54+BT324)/100)-(U$56+CR324)+U$58","v":62.040993509090569},61.385443127554218,58.687732482285988,57.86313854322033,64.100213875166702,63.161306069215641,60.940905251870568,64.909844959334251,65.504457466658167,66.200750771657937,70.128217268926591]
[257,6.1015681972970999,5.196592340722157,-1.4168126508304246,0.32294463657348182,null,null,3.8717944211976691,-6.7039360679250581,0.54222306043807134,0.77907847532948704,-0.19131592782491058,1.1440917795281371,3.9235834807082215,0.14937915272608482,-3.2062477267007212,-0.88782511927810992,4.2201466302647095E-2,7.0692709886465872,-1.3722381837504738,-3.553782203084733,2.4885476675553058,1.5825555671167102,1.6243989393072074,1.684311206941441,0.62558817309603665,-1.5735242923941843,1.2435951045564879,-0.28799071116989161,0.26269974213938596,0.36355979476914246,0.74353543894443752,-4.6778741184289681,0.36470606054335919,4.7620940493500914,2.207750627157294,4.7893645052185665,-1.4357272413182196,0.30203677322758304,4.857075109877556,2.8015018941492751,6.2793584240248261,1.2618461444497591,-0.91479496817101413,-4.6278972313745665,2.3163454579713232,1.7639304173991819,1.6663280914168455,1.9114171274543066,1.0867980986571053,-1.6913839162850322,0.87253935588330189,-0.25440194979019803,0.39024973096867122,1.7830594530102724,null,58.466277007012486,{"$f":"(BE325-T$58)*((1+(U$55+U325)/100)*(1-T$62)+T$62*((1+(U$57+AS325)/100)))/(1+(U$54+I325)/100)-(U$56+AG325)+U$58","v":65.486240791925653},66.427584616183637,62.602857312982742,61.957236523856359,57.873233560763303,58.142070940627278,57.207653357973179,55.065948608058321,52.977071538920384,47.225264653806811,43.964763553089739,null,null,3.8717944211976691,-6.7039360679250581,0.54222306043807134,0.77907847532948704,-0.19131592782491058,1.1440917795281371,3.9235834807082215,0.14937915272608482,-3.2062477267007212,-0.88782511927810992,4.2201466302647095E-2,7.0692709886465872,-1.3722381837504738,-3.553782203084733,2.4885476675553058,1.5825555671167102,1.6243989393072074,1.684311206941441,0.62558817309603665,-1.5735242923941843,1.2435951045564879,-0.28799071116989161,0.26269974213938596,0.36355979476914246,0,-4.6778741184289681,0,0,0,0,-1.4357272413182196,0,0,0,0,0,-0.91479496817101413,-4.6278972313745665,2.3163454579713232,1.7639304173991819,1.6663280914168455,1.9114171274543066,1.0867980986571053,-1.6913839162850322,0.87253935588330189,-0.25440194979019803,0.39024973096867122,1.7830594530102724,null,59.209812445956928,{"$f":"(DP325-T$58)*((1+(U$55+CF325)/100)*(1-T$62)+T$62*((1+(U$57+DD325)/100)))/(1+(U$54+BT325)/100)-(U$56+CR325)+U$58","v":66.23918593866766},67.558460421893599,68.505199585318621,70.161982091904335,70.884002570006984,70.730552210180733,69.822136782616397,73.011644430544621,73.751541818902254,74.241606862528386,70.695984116606439]
[258,1.3040983428302486,5.1566909458447476,-3.1706142164684374,-0.74301860615058213,null,null,{"$f":"IF($B$42=\"On\",$B326-$D$15,0)","v":-0.92567543326918211},{"$f":"IF($B$42=\"On\",$B1326-$D$15,0)","v":6.6423716237929016},{"$f":"IF($B$42=\"On\",$B2326-$D$15,0)","v":-2.7691736121621897},{"$f":"IF($B$42=\"On\",$B3326-$D$15,0)","v":-8.1192472523747696},{"$f":"IF($B$42=\"On\",$B4326-$D$15,0)","v":-0.67588187115970166},{"$f":"IF($B$42=\"On\",$B5326-$D$15,0)","v":5.9390102090188348},{"$f":"IF($B$42=\"On\",$B6326-$D$15,0)","v":3.1858303440064191},{"$f":"IF($B$42=\"On\",$B7326-$D$15,0)","v":2.9119807174843348},{"$f":"IF($B$42=\"On\",$B8326-$D$15,0)","v":-8.4455887394197671},{"$f":"IF($B$42=\"On\",$B9326-$D$15,0)","v":-2.6009201012993026},{"$f":"IF($B$42=\"On\",$B10326-$D$15,0)","v":-1.7450381070855552},{"$f":"IF($B$42=\"On\",$B11326-$D$15,0)","v":5.8036982289925456},{"$f":"IF($B$43=\"On\",$C326-$D$16,0)","v":-1.4121395786278832},{"$f":"IF($B$43=\"On\",$C1326-$D$16,0)","v":3.4382853183054216},{"$f":"IF($B$43=\"On\",$C2326-$D$16,0)","v":-2.1832258008601375},{"$f":"IF($B$43=\"On\",$C3326-$D$16,0)","v":-2.83121947991018},{"$f":"IF($B$43=\"On\",$C4326-$D$16,0)","v":0.87856636707108038},{"$f":"IF($B$43=\"On\",$C5326-$D$16,0)","v":0.28752008767451898},{"$f":"IF($B$43=\"On\",$C6326-$D$16,0)","v":-0.15179763057987294},{"$f":"IF($B$43=\"On\",$C7326-$D$16,0)","v":-0.49699943279260772},{"$f":"IF($B$43=\"On\",$C8326-$D$16,0)","v":-2.2689326073680469},{"$f":"IF($B$43=\"On\",$C9326-$D$16,0)","v":-0.7643110303992362},{"$f":"IF($B$43=\"On\",$C10326-$D$16,0)","v":0.67929768346993047},{"$f":"IF($B$43=\"On\",$C11326-$D$16,0)","v":1.7007981661010625},{"$f":"IF($B$44=\"On\",$D326-$D$17,0)","v":-1.0102661266935753},{"$f":"IF($B$44=\"On\",$D1326-$D$17,0)","v":2.5679838646306554},{"$f":"IF($B$44=\"On\",$D2326-$D$17,0)","v":-12.257568515510451},{"$f":"IF($B$44=\"On\",$D3326-$D$17,0)","v":-2.2669920467475357},{"$f":"IF($B$44=\"On\",$D4326-$D$17,0)","v":7.4068239278657515},{"$f":"IF($B$44=\"On\",$D5326-$D$17,0)","v":1.0556147672105627},{"$f":"IF($B$44=\"On\",$D6326-$D$17,0)","v":1.4860082979427922},{"$f":"IF($B$44=\"On\",$D7326-$D$17,0)","v":3.7603037208909118},{"$f":"IF($B$44=\"On\",$D8326-$D$17,0)","v":-2.5995450238132536},{"$f":"IF($B$44=\"On\",$D9326-$D$17,0)","v":-1.060482722310264},{"$f":"IF($B$44=\"On\",$D10326-$D$17,0)","v":2.3362514262253207},{"$f":"IF($B$44=\"On\",$D11326-$D$17,0)","v":2.2056326655975687},{"$f":"IF($B$45=\"On\",$E326-$D$18,0)","v":-1.9807582108950781},{"$f":"IF($B$45=\"On\",$E1326-$D$18,0)","v":4.2919473987240782},{"$f":"IF($B$45=\"On\",$E2326-$D$18,0)","v":-2.2641127974324231},{"$f":"IF($B$45=\"On\",$E3326-$D$18,0)","v":-3.6293075383572333},{"$f":"IF($B$45=\"On\",$E4326-$D$18,0)","v":0.83103445653727248},{"$f":"IF($B$45=\"On\",$E5326-$D$18,0)","v":1.2281562713937879},{"$f":"IF($B$45=\"On\",$E6326-$D$18,0)","v":0.24248708632385152},{"$f":"IF($B$45=\"On\",$E7326-$D$18,0)","v":-0.29908119220741203},{"$f":"IF($B$45=\"On\",$E8326-$D$18,0)","v":-3.2899950622578382},{"$f":"IF($B$45=\"On\",$E9326-$D$18,0)","v":-1.6284456247512693},{"$f":"IF($B$45=\"On\",$E10326-$D$18,0)","v":0.45091417520423716},{"$f":"IF($B$45=\"On\",$E11326-$D$18,0)","v":2.898081390286448},null,{"$f":"(S$53-S$58)*((1+(T$55+T326)/100)*(1-S$62)+S$62*((1+(T$57+AR326)/100)))/(1+(T$54+H326)/100)-(T$56+AF326)+T$58","v":62.283646350607953},{"$f":"(BE326-T$58)*((1+(U$55+U326)/100)*(1-T$62)+T$62*((1+(U$57+AS326)/100)))/(1+(U$54+I326)/100)-(U$56+AG326)+U$58","v":59.225267081070989},71.971451693820313,78.137648582171138,72.315799492473474,68.246196963492892,65.193001138444046,59.788732208183589,66.150107672031695,68.404321877453498,67.870873293377102,63.940594937378947,null,null,{"$f":"IF($B$42=\"On\",MIN($B326-$D$15,$D$42),0)","v":-0.92567543326918211},{"$f":"IF($B$42=\"On\",MIN($B1326-$D$15,$D$42),0)","v":6.6423716237929016},{"$f":"IF($B$42=\"On\",MIN($B2326-$D$15,$D$42),0)","v":-2.7691736121621897},{"$f":"IF($B$42=\"On\",MIN($B3326-$D$15,$D$42),0)","v":-8.1192472523747696},{"$f":"IF($B$42=\"On\",MIN($B4326-$D$15,$D$42),0)","v":-0.67588187115970166},{"$f":"IF($B$42=\"On\",MIN($B5326-$D$15,$D$42),0)","v":5.9390102090188348},{"$f":"IF($B$42=\"On\",MIN($B6326-$D$15,$D$42),0)","v":3.1858303440064191},{"$f":"IF($B$42=\"On\",MIN($B7326-$D$15,$D$42),0)","v":2.9119807174843348},{"$f":"IF($B$42=\"On\",MIN($B8326-$D$15,$D$42),0)","v":-8.4455887394197671},{"$f":"IF($B$42=\"On\",MIN($B9326-$D$15,$D$42),0)","v":-2.6009201012993026},{"$f":"IF($B$42=\"On\",MIN($B10326-$D$15,$D$42),0)","v":-1.7450381070855552},{"$f":"IF($B$42=\"On\",MIN($B11326-$D$15,$D$42),0)","v":5.8036982289925456},{"$f":"IF($B$43=\"On\",MAX($C326-$D$16,$D$43),0)","v":-1.4121395786278832},{"$f":"IF($B$43=\"On\",MAX($C1326-$D$16,$D$43),0)","v":3.4382853183054216},{"$f":"IF($B$43=\"On\",MAX($C2326-$D$16,$D$43),0)","v":-2.1832258008601375},{"$f":"IF($B$43=\"On\",MAX($C3326-$D$16,$D$43),0)","v":-2.83121947991018},{"$f":"IF($B$43=\"On\",MAX($C4326-$D$16,$D$43),0)","v":0.87856636707108038},{"$f":"IF($B$43=\"On\",MAX($C5326-$D$16,$D$43),0)","v":0.28752008767451898},{"$f":"IF($B$43=\"On\",MAX($C6326-$D$16,$D$43),0)","v":-0.15179763057987294},{"$f":"IF($B$43=\"On\",MAX($C7326-$D$16,$D$43),0)","v":-0.49699943279260772},{"$f":"IF($B$43=\"On\",MAX($C8326-$D$16,$D$43),0)","v":-2.2689326073680469},{"$f":"IF($B$43=\"On\",MAX($C9326-$D$16,$D$43),0)","v":-0.7643110303992362},{"$f":"IF($B$43=\"On\",MAX($C10326-$D$16,$D$43),0)","v":0.67929768346993047},{"$f":"IF($B$43=\"On\",MAX($C11326-$D$16,$D$43),0)","v":1.7007981661010625},{"$f":"IF($B$44=\"On\",MIN($D326-$D$17,$D$44),0)","v":-1.0102661266935753},{"$f":"IF($B$44=\"On\",MIN($D1326-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D2326-$D$17,$D$44),0)","v":-12.257568515510451},{"$f":"IF($B$44=\"On\",MIN($D3326-$D$17,$D$44),0)","v":-2.2669920467475357},{"$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$44=\"On\",MIN($D6326-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D7326-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D8326-$D$17,$D$44),0)","v":-2.5995450238132536},{"$f":"IF($B$44=\"On\",MIN($D9326-$D$17,$D$44),0)","v":-1.060482722310264},{"$f":"IF($B$44=\"On\",MIN($D10326-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D11326-$D$17,$D$44),0)","v":0},{"$f":"IF($B$45=\"On\",MAX($E326-$D$18,$D$45),0)","v":-1.9807582108950781},{"$f":"IF($B$45=\"On\",MAX($E1326-$D$18,$D$45),0)","v":4.2919473987240782},{"$f":"IF($B$45=\"On\",MAX($E2326-$D$18,$D$45),0)","v":-2.2641127974324231},{"$f":"IF($B$45=\"On\",MAX($E3326-$D$18,$D$45),0)","v":-3.6293075383572333},{"$f":"IF($B$45=\"On\",MAX($E4326-$D$18,$D$45),0)","v":0.83103445653727248},{"$f":"IF($B$45=\"On\",MAX($E5326-$D$18,$D$45),0)","v":1.2281562713937879},{"$f":"IF($B$45=\"On\",MAX($E6326-$D$18,$D$45),0)","v":0.24248708632385152},{"$f":"IF($B$45=\"On\",MAX($E7326-$D$18,$D$45),0)","v":-0.29908119220741203},{"$f":"IF($B$45=\"On\",MAX($E8326-$D$18,$D$45),0)","v":-3.2899950622578382},{"$f":"IF($B$45=\"On\",MAX($E9326-$D$18,$D$45),0)","v":-1.6284456247512693},{"$f":"IF($B$45=\"On\",MAX($E10326-$D$18,$D$45),0)","v":0.45091417520423716},{"$f":"IF($B$45=\"On\",MAX($E11326-$D$18,$D$45),0)","v":2.898081390286448},null,{"$f":"(S$53-S$58)*((1+(T$55+CE326)/100)*(1-S$62)+S$62*((1+(T$57+DC326)/100)))/(1+(T$54+BS326)/100)-(T$56+CQ326)+T$58","v":62.283646350607953},{"$f":"(DP326-T$58)*((1+(U$55+CF326)/100)*(1-T$62)+T$62*((1+(U$57+DD326)/100)))/(1+(U$54+BT326)/100)-(U$56+CR326)+U$58","v":61.793250945701644},74.552789775525483,80.847579475444135,82.46800663262465,78.938908612837267,77.014487495995027,74.952327940105235,82.130417781361601,84.523584983828513,86.611042219488226,84.224177840535077]
[{"$f":"A326+1","v":259},6.909776232807987,5.3601278890736133,-4.8294067901527669,0.59339437318645105,null,null,4.6800024567085563,-1.9595984912414552,-6.2498938617275019,-0.92464232348390563,-4.8645310061270219,-3.5467250452412316,-3.0054059429723354,-1.198792657620938,2.7934265056292196,0.832629535186729,12.627815448295568,-2.1472634832950095,-1.2087026353990176,0.14641006759579511,-2.1720357595585504,-1.9457901277890937,2.1253761566464746E-2,-2.8851203102305147,-1.4540824114697601,-1.9164260689447907,3.3661083956697819,0.65066279702785046,4.2764015650538205,-0.57767004268347844,-2.6690587003779047,-2.9643706020624547,-7.3911283296614965,-1.6729445258822131,3.2803955240751455,-6.0127217292853619,-0.32496113755180556,-4.070235482145498,2.6015669424883092,-4.3660385974782931,10.388974777878769,1.2131038607192199,-0.64434523155804491,1.6158089647592799E-2,-3.6194299964452812,-1.7375562182339637,4.2320114970052058E-2,-3.3580327225246585,-1.2735721607725914,-2.0282291053799115,4.2168667000441715,1.6908321367788302,5.9656165334904383,-1.4462523113598578,null,61.608811069988398,{"$f":"(BE327-T$58)*((1+(U$55+U327)/100)*(1-T$62)+T$62*((1+(U$57+AS327)/100)))/(1+(U$54+I327)/100)-(U$56+AG327)+U$58","v":66.660620852707311},76.337676849448911,77.727555241178308,78.66367559121943,85.207691343729977,87.187143931624547,90.806025997188172,89.329525022935286,94.284573454645923,78.281095996068871,78.15941979879895,null,null,4.6800024567085563,-1.9595984912414552,-6.2498938617275019,-0.92464232348390563,-4.8645310061270219,-3.5467250452412316,-3.0054059429723354,-1.198792657620938,2.7934265056292196,0.832629535186729,12.627815448295568,-2.1472634832950095,-1.2087026353990176,0.14641006759579511,-2.1720357595585504,-1.9457901277890937,2.1253761566464746E-2,-2.8851203102305147,-1.4540824114697601,-1.9164260689447907,3.3661083956697819,0.65066279702785046,4.2764015650538205,-0.57767004268347844,-2.6690587003779047,-2.9643706020624547,-7.3911283296614965,-1.6729445258822131,0,-6.0127217292853619,-0.32496113755180556,-4.070235482145498,0,-4.3660385974782931,0,0,-0.64434523155804491,1.6158089647592799E-2,-3.6194299964452812,-1.7375562182339637,4.2320114970052058E-2,-3.3580327225246585,-1.2735721607725914,-2.0282291053799115,4.2168667000441715,1.6908321367788302,5.9656165334904383,-1.4462523113598578,null,61.608811069988398,{"$f":"(DP327-T$58)*((1+(U$55+CF327)/100)*(1-T$62)+T$62*((1+(U$57+DD327)/100)))/(1+(U$54+BT327)/100)-(U$56+CR327)+U$58","v":66.660620852707311},76.337676849448911,77.727555241178308,81.944071115294577,88.485912932102991,90.504087978378251,94.081887558031326,95.225488696915605,100.17771041182276,94.167388589366652,95.355783543661502]
[260,8.0127076435077011,10.795912329410594,2.3751252568381229,6.2327540606171423,null,null,5.7829338674082704,-5.0033151680892463,-4.3034275340664232,1.4066903259593104,3.0297586719132932,-2.3510801233371903,-5.4589942480345677,3.3718138579478394,-1.1636907245812111,-1.9200225587872992,-3.4411927866569072,-2.1146772557409395,4.2270818049379635,3.2190540910049528,2.9149317120346581,1.276410255784671,0.99002737558769294,-5.3008437813900855E-2,-2.7518247316072486,-0.50822006994783298,2.6923181455010337,-2.4057877866424437,0.47560327991394935,-0.89832275424109476,4.5354733466129851,1.7443272500436562,4.2853671367313471,-0.26271659007261139,1.4514517533811886,2.4369971243129123,-5.4731162896809584,-1.6174587678017023,0.16954165668673982,-8.3824859325613232E-2,3.4899265704352351,-0.56237345188281385,4.9950144558726466,3.0537880917562159,2.3894574812562901,2.0321294831336392,1.2075694451716277,-0.2641498791982595,-3.1212920744092614,-0.4228339987049865,2.5803927979871455,-2.6464536649258497,-0.30147874900948346,-1.7773504824991593,null,56.693360015613273,{"$f":"(BE328-T$58)*((1+(U$55+U328)/100)*(1-T$62)+T$62*((1+(U$57+AS328)/100)))/(1+(U$54+I328)/100)-(U$56+AG328)+U$58","v":60.369982872676047},60.323778896140141,61.142929285880825,59.107138758651182,58.230063558577648,65.541164773301404,65.190087492297096,67.711528351660974,67.720506725451401,66.808889711423191,68.161745524276469,null,null,5.7829338674082704,-5.0033151680892463,-4.3034275340664232,1.4066903259593104,3.0297586719132932,-2.3510801233371903,-5.4589942480345677,3.3718138579478394,-1.1636907245812111,-1.9200225587872992,-3.4411927866569072,-2.1146772557409395,4.2270818049379635,3.2190540910049528,2.9149317120346581,1.276410255784671,0.99002737558769294,-5.3008437813900855E-2,-2.7518247316072486,-0.50822006994783298,2.6923181455010337,-2.4057877866424437,0.47560327991394935,-0.89832275424109476,0,0,0,-0.26271659007261139,0,0,-5.4731162896809584,-1.6174587678017023,0,-8.3824859325613232E-2,0,-0.56237345188281385,4.9950144558726466,3.0537880917562159,2.3894574812562901,2.0321294831336392,1.2075694451716277,-0.2641498791982595,-3.1212920744092614,-0.4228339987049865,2.5803927979871455,-2.6464536649258497,-0.30147874900948346,-1.7773504824991593,null,61.228833362226261,{"$f":"(DP328-T$58)*((1+(U$55+CF328)/100)*(1-T$62)+T$62*((1+(U$57+DD328)/100)))/(1+(U$54+BT328)/100)-(U$56+CR328)+U$58","v":66.96566735049835},71.662284874856994,72.511450701059545,71.70448011408115,73.477901772532576,81.103922056886034,80.126455266632476,83.302829959438114,83.145690873120756,86.179729241898983,87.58238202723696]
[261,4.7993446417477319,8.2677628828279879,-1.1177048299635675,3.7259427487841288,null,null,2.5695708656483012,0.61812470249317375,-3.0066822146551564,5.6980665406749536,-4.3123121509106586,0.12473234962388036,3.3739038794367735,3.7769743531911084,-6.1250246671201563,-5.050638738489261,-2.7861643720212537,5.5702235651366507,1.6989323583553571,0.2517907387262488,-3.1141664234164423E-2,0.54669937094662568,0.19662350046064958,1.4648004876823624,2.6682192677940186,0.91556533449954536,-0.43483597878147506,-2.93889293574248,-3.175402958266845,2.8604737412307646,1.0426432598112947,-3.7071920232710962,-2.4952156387207918,4.0388612132094197,-2.7867916842563938,1.9265623257736633,3.7958927530250284,2.43812952659973,4.5880341205992519,-5.7463845093015884,-9.9883742947897787,1.8760267573323879,2.4882031440396331,-4.0538008312606566E-2,-0.32287953262437941,1.0952152751813256,-7.1061839949968508E-3,1.6574684399102348,3.8323031952863946,0.91158720251220138,-1.4730620411171464,-3.6712251173710966,-3.3033776854439365,3.2815352083237093,null,60.504980028422118,{"$f":"(BE329-T$58)*((1+(U$55+U329)/100)*(1-T$62)+T$62*((1+(U$57+AS329)/100)))/(1+(U$54+I329)/100)-(U$56+AG329)+U$58","v":64.843266689426557},69.268937414786137,62.626319685617709,68.582893269332629,67.880371115840873,64.437946178945168,60.649817778104982,59.493560907646909,66.594229925711204,76.590411200290887,73.328911654123928,null,null,2.5695708656483012,0.61812470249317375,-3.0066822146551564,5.6980665406749536,-4.3123121509106586,0.12473234962388036,3.3739038794367735,3.7769743531911084,-6.1250246671201563,-5.050638738489261,-2.7861643720212537,5.5702235651366507,1.6989323583553571,0.2517907387262488,-3.1141664234164423E-2,0.54669937094662568,0.19662350046064958,1.4648004876823624,2.6682192677940186,0.91556533449954536,-0.43483597878147506,-2.93889293574248,-3.175402958266845,2.8604737412307646,0,-3.7071920232710962,-2.4952156387207918,0,-2.7867916842563938,0,0,0,0,-5.7463845093015884,-9.9883742947897787,0,2.4882031440396331,-4.0538008312606566E-2,-0.32287953262437941,1.0952152751813256,-7.1061839949968508E-3,1.6574684399102348,3.8323031952863946,0.91158720251220138,-1.4730620411171464,-3.6712251173710966,-3.3033776854439365,3.2815352083237093,null,61.54762328823341,{"$f":"(DP329-T$58)*((1+(U$55+CF329)/100)*(1-T$62)+T$62*((1+(U$57+DD329)/100)))/(1+(U$54+BT329)/100)-(U$56+CR329)+U$58","v":65.868005509060836},70.322040974469999,67.671407506032253,73.841629195917179,75.11591315822136,75.43546264180732,73.743094174069583,77.796828551276164,85.125528751997265,94.94740135002327,93.071385531333306]
[262,7.8113492763456813,6.4930197529818079,1.8824285166148025,0.96360205238014718,null,null,5.5815755002462506,-3.1208400747791223,-0.33629170968766964,10.315007765917212,-5.16576670914319,-3.5469825991120936,-4.0270821896298337,-2.3589775215794369,-1.5114864187268453,-2.9778515361471642,3.5557935820274027,-3.2140302468625017,-7.5810771490822937E-2,-0.68035019674625463,-0.29805022646107382,4.4594773333113817,9.7718378977456055E-3,0.28105273047353752,0.47695163205474778,0.16396817299430744,-2.3430173030416643,-0.36814213135687623,-1.3040434135762755,-0.17515727128308622,4.0427766063896646,-5.1081528226422295,-2.7226542417813393,4.7824309699901306,-0.48733989517462373,2.7950540274668882,5.9162358021957475,4.1627654678645625,-4.2595209622428696,-0.17713432083183944,-1.1746782883922613E-2,-5.5962956522703777E-4,-0.27413755236434878,-0.72096653154951329,-0.15554464835843107,6.3009479934559032,-0.51103232896835948,-0.59512132015940788,0.26057562717586125,6.3809017960819281E-2,-2.7182168456804896,-0.74708396056542814,-0.83381266153288203,0.33155001050250932,null,54.811643939277324,{"$f":"(BE330-T$58)*((1+(U$55+U330)/100)*(1-T$62)+T$62*((1+(U$57+AS330)/100)))/(1+(U$54+I330)/100)-(U$56+AG330)+U$58","v":62.163938303669198},65.146183859240608,58.099788179422383,61.863938260997415,61.380089846536976,58.481027290779053,56.038950135887227,60.116868678551228,62.048149208618753,59.824181916077649,62.11443388631195,null,null,5.5815755002462506,-3.1208400747791223,-0.33629170968766964,10.315007765917212,-5.16576670914319,-3.5469825991120936,-4.0270821896298337,-2.3589775215794369,-1.5114864187268453,-2.9778515361471642,3.5557935820274027,-3.2140302468625017,-7.5810771490822937E-2,-0.68035019674625463,-0.29805022646107382,4.4594773333113817,9.7718378977456055E-3,0.28105273047353752,0.47695163205474778,0.16396817299430744,-2.3430173030416643,-0.36814213135687623,-1.3040434135762755,-0.17515727128308622,0,-5.1081528226422295,-2.7226542417813393,0,-0.48733989517462373,0,0,0,-4.2595209622428696,-0.17713432083183944,-1.1746782883922613E-2,-5.5962956522703777E-4,-0.27413755236434878,-0.72096653154951329,-0.15554464835843107,6.3009479934559032,-0.51103232896835948,-0.59512132015940788,0.26057562717586125,6.3809017960819281E-2,-2.7182168456804896,-0.74708396056542814,-0.83381266153288203,0.33155001050250932,null,58.85442054566699,{"$f":"(DP330-T$58)*((1+(U$55+CF330)/100)*(1-T$62)+T$62*((1+(U$57+DD330)/100)))/(1+(U$54+BT330)/100)-(U$56+CR330)+U$58","v":66.253899347334539},69.240804876123363,66.804670341412148,70.983426329455071,73.555514155357713,77.050436832895954,79.132783487881412,82.871842602423541,85.238695890823863,81.921580188877641,84.842956583710347]
[263,11.360304853005125,3.9796016867691582,-2.4808830372881729,3.2788095167659126E-2,null,null,9.1305310769056938,2.8340051465280958E-2,-1.384858951243078,3.3101325722953172,4.3689047998493722,-1.1044215355438003,0.39667447896804298,1.3732775713013026,4.2084036835233629,-2.6698172087279617,-4.6690434184921292,-2.878590867148124,-2.5892288377034727,1.8525229776772871,-1.2693458102293933,0.93309417828690489,0.28496701982115979,-1.9973590874068385,0.22795105616856048,1.9482721518848098,-1.8616136797251048,0.32109681396349377,1.1242552448474115,-0.14715995808086113,-0.3205349475133108,1.7257866690835808,1.0114746039792191,1.9893856361344138,3.0276242482130109,-0.22825364913870239,-5.5458401097240539E-2,2.2503359059377299,4.318803766546182,-1.0128173191282652,1.1319219110688206,-6.2406811356236798,-1.2049515095768368,1.8031075462450621,-1.4318378085098422,1.202809151710224,0.56582232715865,-2.0553610193299794,0.87500867507464597,2.621175009143947,-1.5231288917308872,3.9902005095706405E-2,0.40326717367425791,-0.52360187733330643,null,56.792221609636698,{"$f":"(BE331-T$58)*((1+(U$55+U331)/100)*(1-T$62)+T$62*((1+(U$57+AS331)/100)))/(1+(U$54+I331)/100)-(U$56+AG331)+U$58","v":56.987690017447193},56.16786461338441,53.429474564656573,49.018222946057236,49.188202667225347,49.788676697571226,48.375263453992631,41.925518601123713,44.51677195476568,46.122837955910811,53.898864621352004,null,null,9.1305310769056938,2.8340051465280958E-2,-1.384858951243078,3.3101325722953172,4.3689047998493722,-1.1044215355438003,0.39667447896804298,1.3732775713013026,4.2084036835233629,-2.6698172087279617,-4.6690434184921292,-2.878590867148124,-2.5892288377034727,1.8525229776772871,-1.2693458102293933,0.93309417828690489,0.28496701982115979,-1.9973590874068385,0.22795105616856048,1.9482721518848098,-1.8616136797251048,0.32109681396349377,1.1242552448474115,-0.14715995808086113,-0.3205349475133108,0,0,0,0,-0.22825364913870239,-5.5458401097240539E-2,0,0,-1.0128173191282652,0,-6.2406811356236798,-1.2049515095768368,1.8031075462450621,-1.4318378085098422,1.202809151710224,0.56582232715865,-2.0553610193299794,0.87500867507464597,2.621175009143947,-1.5231288917308872,3.9902005095706405E-2,0.40326717367425791,-0.52360187733330643,null,56.792221609636698,{"$f":"(DP331-T$58)*((1+(U$55+CF331)/100)*(1-T$62)+T$62*((1+(U$57+DD331)/100)))/(1+(U$54+BT331)/100)-(U$56+CR331)+U$58","v":58.713476686530775},58.905144814295973,58.098266125463276,56.537702232549265,56.606428264059772,57.188271245387391,58.059895355557487,55.361369790860074,58.267073182964502,61.681196508525275,69.775155179324415]
[264,-1.4381559591576121,4.236370903043519,-3.6357370183408921,-1.8641503699574196,null,null,-3.6679297352570428,-2.3566982438380766,-4.5165255375082225,0.22712596114851902,-0.57484391683461888,-0.56091196680844724,-3.1364712727291684,-5.8186544989421343,0.47893463721512886,-4.3823557682600978,1.7487322697136878,-0.44853607566300635,-2.3324596214291118,-2.3639026336478315,-2.2792711670589441,1.2412616862090822,-0.69422189338074158,1.4757493758363225,0.55318612081799134,0.47719124580400241,-2.8091185416158861,-2.4696038330706394,-0.30274129082322698,-1.9323142666149096,-1.47538892856603,-8.8954640618152947,-5.0522931531943458,6.9580000665138746,-0.88051288961699647,2.0459515918650637,0.76817192667924883,-1.6689594245544872,-5.5343566216834894,-7.2007075047142184,-1.4798778855194294,-2.9024309276065283,-3.1018899747019155,-2.5729325405957666,-3.5168545351747511,1.4171313738183062,-0.73835913377004847,1.3158590095794638,-0.31687508362906625,0.49864589614362798,-2.2432408831144546,-3.8110908477119922,-0.28318472424488461,-2.2421438408844971,null,63.649543860158211,{"$f":"(BE332-T$58)*((1+(U$55+U332)/100)*(1-T$62)+T$62*((1+(U$57+AS332)/100)))/(1+(U$54+I332)/100)-(U$56+AG332)+U$58","v":73.340571804453774},79.623022216328721,73.870582451095558,75.10821506222598,74.706185854439781,76.587620351298241,83.329103318110768,86.798165372081115,95.216702798148944,95.075528749350354,96.685830765942427,null,null,-3.6679297352570428,-2.3566982438380766,-4.5165255375082225,0.22712596114851902,-0.57484391683461888,-0.56091196680844724,-3.1364712727291684,-5.8186544989421343,0.47893463721512886,-4.3823557682600978,1.7487322697136878,-0.44853607566300635,-2.3324596214291118,-2.3639026336478315,-2.2792711670589441,1.2412616862090822,-0.69422189338074158,1.4757493758363225,0.55318612081799134,0.47719124580400241,-2.8091185416158861,-2.4696038330706394,-0.30274129082322698,-1.9323142666149096,-1.47538892856603,-8.8954640618152947,-5.0522931531943458,0,-0.88051288961699647,0,0,-1.6689594245544872,-5.5343566216834894,-7.2007075047142184,-1.4798778855194294,-2.9024309276065283,-3.1018899747019155,-2.5729325405957666,-3.5168545351747511,1.4171313738183062,-0.73835913377004847,1.3158590095794638,-0.31687508362906625,0.49864589614362798,-2.2432408831144546,-3.8110908477119922,-0.28318472424488461,-2.2421438408844971,null,63.649543860158211,{"$f":"(DP332-T$58)*((1+(U$55+CF332)/100)*(1-T$62)+T$62*((1+(U$57+DD332)/100)))/(1+(U$54+BT332)/100)-(U$56+CR332)+U$58","v":73.340571804453774},79.623022216328721,80.828582517609433,82.044497024598769,83.78835238192643,86.683958296142393,94.025184921749371,97.143550147510794,105.63320181714253,105.24300004266668,106.64538296034678]
[265,1.0610128891312407,5.9837787962913485,-4.4981392169875676,0.23123718384881031,null,null,-1.16876088696819,-7.1728920363173465,3.4741308289483364,2.7069486998514547,1.2174108225787839,2.3158383400054623,0.45407932974541954,-4.3908743404828083,-0.15470602972550962,-2.4493359029786133,-0.56886539314703954,1.3337947161106927,-0.58505172818128237,-0.53542077409440925,-7.3375087207722345E-2,1.1700721885771213,1.167119094610932,0.83233980603733215,-1.3998373236599662,-1.6603187043761967,-8.405268484215167E-2,0.34250675194235836,-1.3972956859199464,-0.20429698638675564,-2.3377911272127054,-0.20686583202901598,2.7572103260651057,0.87677884020276942,2.3870368139207012,3.8673341209405994,-5.1495083344569546,-0.36114667213992169,3.3857452122680738,-6.7345577804959404,1.8073900493397701,0.93326192618869386,-1.0065024208956856,-1.5311340341456159,-3.4505388248087465E-2,1.4226175950516275,1.8272464685429617,0.96272809097895773,-1.6312411948419141,-2.5241114510984448,-0.50702805346904545,0.46043161394229082,-1.4137958806580322,0.45216900310899821,null,64.232926013724551,{"$f":"(BE333-T$58)*((1+(U$55+U333)/100)*(1-T$62)+T$62*((1+(U$57+AS333)/100)))/(1+(U$54+I333)/100)-(U$56+AG333)+U$58","v":69.127854270083517},64.342199232541134,63.024328185738632,61.308092383934842,56.970738968117203,61.480408508644068,63.492647617049798,60.351413752624779,69.10948711011963,67.055991695346478,65.736016434600941,null,null,-1.16876088696819,-7.1728920363173465,3.4741308289483364,2.7069486998514547,1.2174108225787839,2.3158383400054623,0.45407932974541954,-4.3908743404828083,-0.15470602972550962,-2.4493359029786133,-0.56886539314703954,1.3337947161106927,-0.58505172818128237,-0.53542077409440925,-7.3375087207722345E-2,1.1700721885771213,1.167119094610932,0.83233980603733215,-1.3998373236599662,-1.6603187043761967,-8.405268484215167E-2,0.34250675194235836,-1.3972956859199464,-0.20429698638675564,-2.3377911272127054,-0.20686583202901598,0,0,0,0,-5.1495083344569546,-0.36114667213992169,0,-6.7345577804959404,0,0,-1.0065024208956856,-1.5311340341456159,-3.4505388248087465E-2,1.4226175950516275,1.8272464685429617,0.96272809097895773,-1.6312411948419141,-2.5241114510984448,-0.50702805346904545,0.46043161394229082,-1.4137958806580322,0.45216900310899821,null,64.232926013724551,{"$f":"(DP333-T$58)*((1+(U$55+CF333)/100)*(1-T$62)+T$62*((1+(U$57+DD333)/100)))/(1+(U$54+BT333)/100)-(U$56+CR333)+U$58","v":69.127854270083517},67.09940955860624,66.621201055982851,67.297144979835792,66.721847707237529,71.002423567597347,73.17980204372958,73.365774999580438,82.431492640460277,82.014738607069205,81.397924528207014]
[266,2.3536862821968794,7.4510511144097009,-3.4312542873178948,1.5945961179573667,null,null,0.12391250609744864,1.3691705098381766,5.0216311347349594,3.3188583138300514,3.2410360285492947,-8.0102299331744895,5.6792863852387283,7.4035954984153376,-0.79484859217144033,-0.31961239480206349,0.11178644828410267,2.6851056275918834,0.88222058993707009,0.41854573942696227,1.4321588428772252,1.4338976366222873,1.387115218158625,-2.4913225132662546,3.9997064319102229,-0.78154507838896947,-1.2752448766390376,-1.5197368778903462,-2.0854247430261594,-1.031624542706215,-1.2709061975430327,-1.1413105782325608,2.2451837918233997,2.3369526495572401,6.0861776563527421,-1.0176795151805349,4.8275121424373975,5.4776012981494944,-4.1892450665480325,-0.57153921018380505,-0.32661055684883156,-4.1184531520185717,0.35685651321287071,0.88916973441439606,1.874994221110456,1.9420857367856177,1.1644624320579078,-3.4173759033573869,4.5527014146022093,-0.2383790265114103,-1.6504733004427976,-1.7814673933361986,-2.0569398339813283,-0.28885632504319103,null,63.235662397678567,{"$f":"(BE334-T$58)*((1+(U$55+U334)/100)*(1-T$62)+T$62*((1+(U$57+AS334)/100)))/(1+(U$54+I334)/100)-(U$56+AG334)+U$58","v":64.910648239077787},60.930560327563867,58.095727161802827,51.452024635460816,55.417376124796625,50.354462013945927,41.819963358981418,46.177942216307663,46.597561958210015,46.387499588583651,49.547593545180632,null,null,0.12391250609744864,1.3691705098381766,5.0216311347349594,3.3188583138300514,3.2410360285492947,-8.0102299331744895,5.6792863852387283,7.4035954984153376,-0.79484859217144033,-0.31961239480206349,0.11178644828410267,2.6851056275918834,0.88222058993707009,0.41854573942696227,1.4321588428772252,1.4338976366222873,1.387115218158625,-2.4913225132662546,3.9997064319102229,-0.78154507838896947,-1.2752448766390376,-1.5197368778903462,-2.0854247430261594,-1.031624542706215,-1.2709061975430327,-1.1413105782325608,0,0,0,-1.0176795151805349,0,0,-4.1892450665480325,-0.57153921018380505,-0.32661055684883156,-4.1184531520185717,0.35685651321287071,0.88916973441439606,1.874994221110456,1.9420857367856177,1.1644624320579078,-3.4173759033573869,4.5527014146022093,-0.2383790265114103,-1.6504733004427976,-1.7814673933361986,-2.0569398339813283,-0.28885632504319103,null,63.235662397678567,{"$f":"(DP334-T$58)*((1+(U$55+CF334)/100)*(1-T$62)+T$62*((1+(U$57+DD334)/100)))/(1+(U$54+BT334)/100)-(U$56+CR334)+U$58","v":64.910648239077787},63.175744119387268,62.643742730009251,61.994510788270873,66.458382032767787,66.03883485444284,61.805349790275834,65.940221042260035,66.013862381545152,65.306081970597447,67.80065503475727]
[267,5.3139543753586675,5.2548901931409642,0.20171932163541584,-0.33806489060674116,null,null,3.0841805992592368,-1.2189951957278566E-2,-4.8043076592764304,5.6854285029014795,1.7628955296539823,-3.4067907649843416,2.2409636776929567,2.2827957344008691,5.0936183448405563,1.6586551939181269,9.105605270689253,-2.5838667288970187,-1.3139403313316667,-0.14973449833217156,-1.8396397804696747,2.5933216489894644,-1.2476086305183092,-2.3368892853483683,-0.78968755600647267,-0.11192471232779422,4.7999159500493036,0.2876390932003563,1.3091790596536965,-1.1988558417220849,2.362067411410278,-1.2471749786595079,-0.59541157494449859,0.17461077893716181,1.6256383334647104,-3.8703886009118982,2.0130057776820709,-4.3177335514185682,8.7098709383726405,-0.77052594154663989,5.9245122848427485,-6.8862160684903948,-1.5758044953512371,-0.35977563175652905,-2.0642932100366846,3.1937275811199051,-1.2733193998570604,-3.013959072182002,-1.5499480061284627,9.3620366107646902E-2,6.4459012394205537,0.45742977471931989,2.1245227008165148,-1.5926977613324707,null,57.03498481941336,{"$f":"(BE335-T$58)*((1+(U$55+U335)/100)*(1-T$62)+T$62*((1+(U$57+AS335)/100)))/(1+(U$54+I335)/100)-(U$56+AG335)+U$58","v":59.115469468938251},61.529976494313509,60.238560576185101,57.4154201944433,61.993640517881872,58.401992492120279,61.850672771683939,53.866357232972803,54.405175389274618,45.44817747432743,53.263947381952612,null,null,3.0841805992592368,-1.2189951957278566E-2,-4.8043076592764304,5.6854285029014795,1.7628955296539823,-3.4067907649843416,2.2409636776929567,2.2827957344008691,5.0936183448405563,1.6586551939181269,9.105605270689253,-2.5838667288970187,-1.3139403313316667,-0.14973449833217156,-1.8396397804696747,2.5933216489894644,-1.2476086305183092,-2.3368892853483683,-0.78968755600647267,-0.11192471232779422,4.7999159500493036,0.2876390932003563,1.3091790596536965,-1.1988558417220849,0,-1.2471749786595079,-0.59541157494449859,0,0,-3.8703886009118982,0,-4.3177335514185682,0,-0.77052594154663989,0,-6.8862160684903948,-1.5758044953512371,-0.35977563175652905,-2.0642932100366846,3.1937275811199051,-1.2733193998570604,-3.013959072182002,-1.5499480061284627,9.3620366107646902E-2,6.4459012394205537,0.45742977471931989,2.1245227008165148,-1.5926977613324707,null,59.39705223082364,{"$f":"(DP335-T$58)*((1+(U$55+CF335)/100)*(1-T$62)+T$62*((1+(U$57+DD335)/100)))/(1+(U$54+BT335)/100)-(U$56+CR335)+U$58","v":61.443127535543276},63.923987158924866,62.746375077897333,61.472809120941022,66.060114972840424,64.330819716383886,67.625442481609525,68.361141151477497,68.661356320581703,64.64534969197075,72.595108468573514]
[268,-2.8179412102078398,7.2719472965518452,-8.0931941036411601,1.2699743288765291,null,null,-5.0477149863072706,0.93764810192344372,-7.8470770245474908,5.966175773401738,-2.7935555155787584,-0.41385529714608138,-4.4940780271553171,-7.3564654851719764,6.3546670421149232,2.5217832320461619,0.36741339727113864,2.7148063101550042,0.70311677207921441,1.9993307662790478,6.9876062856771171E-2,1.3512700338690298,-1.7271739048808197,2.2209830957183652,-0.38005469445812778,-0.78790187948153445,-2.047757758725588E-2,-1.7787157870261394,1.3452837141222611,-0.72735689593895714,-5.932846013866298,3.1386682555288656,-0.9010550662670922,5.4598802906860868,-5.5221194769602775,2.1506585574157007,-8.1273802058496845,-3.2968336080742979,2.1951108652204026,-1.8025866543651388,1.696117079768487,-0.31731946756808016,3.2234724132033099E-2,1.6357076473155769,-0.89115446103117468,2.4289510287658738,-2.3033689302345577,2.2652783799942346,-0.71232486365461911,-1.3734321757977868,0.400949668277925,-1.82299990728091,1.5538751698395872,-0.67644495753633027,null,70.607349722613876,{"$f":"(BE336-T$58)*((1+(U$55+U336)/100)*(1-T$62)+T$62*((1+(U$57+AS336)/100)))/(1+(U$54+I336)/100)-(U$56+AG336)+U$58","v":68.832449469096431},75.026688790403767,67.286536955848717,73.755064342143442,73.727440152373177,85.037689617280265,93.908112487506187,86.802809895448164,85.393793202150192,84.816463311755271,82.730666068945155,null,null,-5.0477149863072706,0.93764810192344372,-7.8470770245474908,5.966175773401738,-2.7935555155787584,-0.41385529714608138,-4.4940780271553171,-7.3564654851719764,6.3546670421149232,2.5217832320461619,0.36741339727113864,2.7148063101550042,0.70311677207921441,1.9993307662790478,6.9876062856771171E-2,1.3512700338690298,-1.7271739048808197,2.2209830957183652,-0.38005469445812778,-0.78790187948153445,-2.047757758725588E-2,-1.7787157870261394,1.3452837141222611,-0.72735689593895714,-5.932846013866298,0,-0.9010550662670922,0,-5.5221194769602775,0,-8.1273802058496845,-3.2968336080742979,0,-1.8025866543651388,0,-0.31731946756808016,3.2234724132033099E-2,1.6357076473155769,-0.89115446103117468,2.4289510287658738,-2.3033689302345577,2.2652783799942346,-0.71232486365461911,-1.3734321757977868,0.400949668277925,-1.82299990728091,1.5538751698395872,-0.67644495753633027,null,70.607349722613876,{"$f":"(DP336-T$58)*((1+(U$55+CF336)/100)*(1-T$62)+T$62*((1+(U$57+DD336)/100)))/(1+(U$54+BT336)/100)-(U$56+CR336)+U$58","v":71.971117724625302},78.404981737573735,76.001064198333736,82.517774716445047,84.827469032483663,96.524321880796165,106.07695301042305,100.43901384150935,98.416073169731831,99.612161152874521,96.989391308173239]
[269,5.9251570828197835,5.592766277514877,-1.5473081929197037,0.70853498771466872,null,null,3.6953833067203528,-0.10005170599267599,-8.3590212902505279,6.366877479885356,6.4792468150208213,0.42487157192882119,-3.9750558989559233,-0.86293526102237683,-1.8111347375533571,-0.87854527619419986,4.975401493436495,1.8073418983480858,-0.97606424695775384,2.2478355940759549,-1.3072936271271463,2.7044548853617982,2.5727931598035418,-0.31697892121040283,-1.0399536630480224,-1.3913237383214305,0.84255615571993214,-1.010548696407163,2.5252803066953184,1.1336253331302704,0.61303989685515847,4.0790212791665201,-1.3866455232558286,6.070054926233734,3.4129511447420264,-1.3899071324727252,-1.8448498916656453,0.46055787329009057,-2.2642083509879409,-0.42964126825558235,0.9698593623737839,3.2963752145466652,-0.52920461702982724,1.9365799987368575,-1.3987850142054041,3.2358816148802125,4.2739322281769345,-0.20447040832704633,-1.8463002641647779,-2.3144612461619998,3.3733523857218728E-2,-1.7585823475515028,3.2989748081413319,1.2452595105766748,null,58.88264476901174,{"$f":"(BE337-T$58)*((1+(U$55+U337)/100)*(1-T$62)+T$62*((1+(U$57+AS337)/100)))/(1+(U$54+I337)/100)-(U$56+AG337)+U$58","v":56.931632411308982},62.544411247900705,55.003284536961758,50.666147782300172,52.102781686391282,55.63218705159673,54.956146988910007,58.750337967592905,59.242320264937682,57.58099996993716,54.341796653117754,null,null,3.6953833067203528,-0.10005170599267599,-8.3590212902505279,6.366877479885356,6.4792468150208213,0.42487157192882119,-3.9750558989559233,-0.86293526102237683,-1.8111347375533571,-0.87854527619419986,4.975401493436495,1.8073418983480858,-0.97606424695775384,2.2478355940759549,-1.3072936271271463,2.7044548853617982,2.5727931598035418,-0.31697892121040283,-1.0399536630480224,-1.3913237383214305,0.84255615571993214,-1.010548696407163,2.5252803066953184,1.1336253331302704,0,0,-1.3866455232558286,0,0,-1.3899071324727252,-1.8448498916656453,0,-2.2642083509879409,-0.42964126825558235,0,0,-0.52920461702982724,1.9365799987368575,-1.3987850142054041,3.2358816148802125,4.2739322281769345,-0.20447040832704633,-1.8463002641647779,-2.3144612461619998,3.3733523857218728E-2,-1.7585823475515028,3.2989748081413319,1.2452595105766748,null,59.495684665866897,{"$f":"(DP337-T$58)*((1+(U$55+CF337)/100)*(1-T$62)+T$62*((1+(U$57+DD337)/100)))/(1+(U$54+BT337)/100)-(U$56+CR337)+U$58","v":61.629076262307791},67.586933639762364,65.960533355824339,64.727477951775796,66.011095956797519,69.820376192083174,69.388572692038935,73.428343511720271,73.774623496795456,72.753228331910563,72.65760217650309]
[270,1.7975140992494334,4.8664123332732077,-6.2088605976346889,-0.85383678317822898,null,null,-0.43225967684999733,-5.5311343842046767,2.3907104465976463,0.76843662197798412,5.020527678776463,-3.0961170106562936,-8.5513870709844682,1.9111276520135156,-1.6069571979084882,6.3572344902317797,0.58881815468109266,0.1099683123861972,-1.7024181911994232,-3.454112916017567,0.66740127359108037,-1.1641022066744799,0.47640958623483964,1.0516156917069415,-1.4859888112933897,-0.76508667639889882,-3.0335455883042761,2.1646915465443755,-1.9120516884820322,-0.4371205333206758,-4.0485125078598267,-6.3593767892771407,-2.0531001651830945,2.5125698312570512,-1.436505186448124,3.0432489224550281,-3.5192105369653532,-0.87368733107336283,-3.5783027682443187,5.3372240091227363,-2.5387959051565048,-3.7431185529392934,-2.0915763879227249,-3.8381966504356386,0.84614080677534997,-1.4895484175695217,1.2174795235200515,1.395179675473899,-2.7850412258744663,0.23489473009878714,-3.8710031436586725,3.3372550558749232,-1.8032230253574391,-0.81250066284811662,null,64.967149064117223,{"$f":"(BE338-T$58)*((1+(U$55+U338)/100)*(1-T$62)+T$62*((1+(U$57+AS338)/100)))/(1+(U$54+I338)/100)-(U$56+AG338)+U$58","v":73.335998936962397},74.487141924433303,70.860449865809571,70.14329310596716,70.333910335034119,78.753661375279506,78.365907542524738,80.787458290828113,73.212128645332513,74.364875012041253,77.878251202932773,null,null,-0.43225967684999733,-5.5311343842046767,2.3907104465976463,0.76843662197798412,5.020527678776463,-3.0961170106562936,-8.5513870709844682,1.9111276520135156,-1.6069571979084882,6.3572344902317797,0.58881815468109266,0.1099683123861972,-1.7024181911994232,-3.454112916017567,0.66740127359108037,-1.1641022066744799,0.47640958623483964,1.0516156917069415,-1.4859888112933897,-0.76508667639889882,-3.0335455883042761,2.1646915465443755,-1.9120516884820322,-0.4371205333206758,-4.0485125078598267,-6.3593767892771407,-2.0531001651830945,0,-1.436505186448124,0,-3.5192105369653532,-0.87368733107336283,-3.5783027682443187,0,-2.5387959051565048,-3.7431185529392934,-2.0915763879227249,-3.8381966504356386,0.84614080677534997,-1.4895484175695217,1.2174795235200515,1.395179675473899,-2.7850412258744663,0.23489473009878714,-3.8710031436586725,3.3372550558749232,-1.8032230253574391,-0.81250066284811662,null,64.967149064117223,{"$f":"(DP338-T$58)*((1+(U$55+CF338)/100)*(1-T$62)+T$62*((1+(U$57+DD338)/100)))/(1+(U$54+BT338)/100)-(U$56+CR338)+U$58","v":73.335998936962397},74.487141924433303,73.373019697066624,72.556675572495521,75.883670401125997,84.644589394684658,84.114162790002851,86.402977649129568,83.961787496354162,84.81393859165992,88.205189718185096]
[271,-1.9606783111399304,7.8478994920172971,-4.5411410541267445,1.7985888533469645,null,null,-4.1904520872393611,1.4637625212179435,1.524614947837577,-2.2058188420188993,-1.0287659292919946,-4.9981854061484858,0.1414276859108945,8.3318983842817751,-3.6905220964327494,-2.405744574485936,-2.0165221045046162,-5.6718802882034653,1.2790689675446663,-2.0378478850218809,-0.54145696504587271,0.21148977790589996,-0.99682468350767639,-3.1264177171555074,0.30280186271048404,2.392584195626414,-1.3316542538595879,-0.63912804665646039,3.4506876027523941,-1.4014916690472248,-2.3807929643518824,-5.0870116030031314,2.11503851508547,0.70864634366125268,0.31347029065097698,-3.9694006265857515,-3.121187778910933,5.1578955811877183,-7.5043615665509904,2.9513034046784639,-4.8510928226260575E-2,-1.6964685660871019,0.56084924860246854,-2.2324308876015775,-0.27992770742960438,-0.16027168748654663,-2.0951579976582808,-3.6751227473961361,0.18873067673714994,3.6591714220794751,-1.6642966953934457,-0.96534654516953822,4.0258923694093509,-2.6267945596598321,null,66.866257077713385,{"$f":"(BE339-T$58)*((1+(U$55+U339)/100)*(1-T$62)+T$62*((1+(U$57+AS339)/100)))/(1+(U$54+I339)/100)-(U$56+AG339)+U$58","v":70.597359646558573},67.42394042594843,68.505602612297849,68.27028290619711,73.566199995603043,77.097261520011969,68.730884230516011,78.005831421957481,76.529232436996352,81.126668065549808,85.976525431438247,null,null,-4.1904520872393611,1.4637625212179435,1.524614947837577,-2.2058188420188993,-1.0287659292919946,-4.9981854061484858,0.1414276859108945,8.3318983842817751,-3.6905220964327494,-2.405744574485936,-2.0165221045046162,-5.6718802882034653,1.2790689675446663,-2.0378478850218809,-0.54145696504587271,0.21148977790589996,-0.99682468350767639,-3.1264177171555074,0.30280186271048404,2.392584195626414,-1.3316542538595879,-0.63912804665646039,3.4506876027523941,-1.4014916690472248,-2.3807929643518824,-5.0870116030031314,0,0,0,-3.9694006265857515,-3.121187778910933,0,-7.5043615665509904,0,-4.8510928226260575E-2,-1.6964685660871019,0.56084924860246854,-2.2324308876015775,-0.27992770742960438,-0.16027168748654663,-2.0951579976582808,-3.6751227473961361,0.18873067673714994,3.6591714220794751,-1.6642966953934457,-0.96534654516953822,4.0258923694093509,-2.6267945596598321,null,66.866257077713385,{"$f":"(DP339-T$58)*((1+(U$55+CF339)/100)*(1-T$62)+T$62*((1+(U$57+DD339)/100)))/(1+(U$54+BT339)/100)-(U$56+CR339)+U$58","v":70.597359646558573},69.538978941033903,71.374022609176606,71.430553347834618,76.761651436413217,80.281413044649,76.912149535493398,86.327063423110459,87.893458132193615,93.085546178659669,98.315276326010093]
[272,-1.5035465025479668,5.3633435220392069,-4.1880250831329082,-0.13353203300309047,null,null,-3.7333202786473976,4.1837846029315919,-0.31550726234759696,-1.690610971600208,-6.8512325153056635,-1.9226840975469346,-0.42646185605567055,-1.5592659827745277,3.9452988819546642,-8.0806282664358378,3.6984633807621847E-2,2.3292325560989466,-1.2054870024334239,0.34355738712754125,0.25742580652743907,0.5053417050184974,-1.3725429357687897,0.92876632388879887,2.2019016076918643,-2.0812019603100449,1.9877395163897607,-1.6273276928531937,1.4279133733455129,-0.23135152379851487,-2.0276769933580461,-1.7757961403189251,-1.3891844612540085,4.4405565452146583,-5.435698509595583,7.3297829083124535,7.7623325452190644,-3.6833385670704413,7.7578290566053738,-4.583915444688385,1.7700564407309971,1.2845109709088458,-1.3712716377475864,1.2773305419784149,-0.45663994225972604,0.84092231666891615,-2.6075578711707075,0.4114616551994319,2.0294466536623572,-2.307449738143283,1.9602011216782229,-2.8615845322194091,1.291145263037438,0.25172375654509294,null,65.062774951935808,{"$f":"(BE340-T$58)*((1+(U$55+U340)/100)*(1-T$62)+T$62*((1+(U$57+AS340)/100)))/(1+(U$54+I340)/100)-(U$56+AG340)+U$58","v":65.858884208895887},67.506283316162182,64.983037400960484,74.006577391538414,68.753235484212112,63.000729346739881,66.605915216737628,57.999183673125351,66.335663261135281,65.701067889011782,63.381326095619727,null,null,-3.7333202786473976,4.1837846029315919,-0.31550726234759696,-1.690610971600208,-6.8512325153056635,-1.9226840975469346,-0.42646185605567055,-1.5592659827745277,3.9452988819546642,-8.0806282664358378,3.6984633807621847E-2,2.3292325560989466,-1.2054870024334239,0.34355738712754125,0.25742580652743907,0.5053417050184974,-1.3725429357687897,0.92876632388879887,2.2019016076918643,-2.0812019603100449,1.9877395163897607,-1.6273276928531937,1.4279133733455129,-0.23135152379851487,-2.0276769933580461,-1.7757961403189251,-1.3891844612540085,0,-5.435698509595583,0,0,-3.6833385670704413,0,-4.583915444688385,0,0,-1.3712716377475864,1.2773305419784149,-0.45663994225972604,0.84092231666891615,-2.6075578711707075,0.4114616551994319,2.0294466536623572,-2.307449738143283,1.9602011216782229,-2.8615845322194091,1.291145263037438,0.25172375654509294,null,65.062774951935808,{"$f":"(DP340-T$58)*((1+(U$55+CF340)/100)*(1-T$62)+T$62*((1+(U$57+DD340)/100)))/(1+(U$54+BT340)/100)-(U$56+CR340)+U$58","v":65.858884208895887},67.506283316162182,69.423593946175146,78.657457056211186,80.82964002074759,83.08072298626449,86.461235406233399,85.164902791710077,95.00087114013553,96.363838936862564,94.537502177786763]
[273,-0.54247334436690053,6.4871730264342062,-0.69058731662217365,1.2384902178787376,null,null,-2.7722471204663313,-1.1068085591181003,1.0275411325550232,-1.8233403650811431,2.7362098790396328,-0.67847443659799223,1.6281037264397886,-3.6984867347430632,-4.7709404083117999,1.4329543394907045,-0.37845275367921816,-1.2762789103601142,-8.1657498038424592E-2,-0.74721121609710295,-2.2474296016480046,-1.5856759328673657,0.3337294341690189,-0.37982679012207488,8.9273331810110435E-2,-0.94198198604035177,-3.2575542598350111,0.84344100063961402,2.3489019507435032,2.3233713187352762,1.4697607731526885,-4.2426220509913701,5.4793972654028078E-2,-4.4728183963917818,-1.1480025770267002,-3.9174885015593039,0.25721221851921316,-0.1507216731388592,-3.8516204979679269,1.4972140010388246,4.1539648247240546,4.993041265483102,7.506131342416289E-4,-1.4817824437920433,-1.1308720118785462,-1.943026872303601,0.79093739771569438,-0.76985207506018116,-5.7271074407250877E-2,-1.7571837437306095,-4.0672396995583338,1.022219230035524,2.1627671954604901,2.0308502876811909,null,61.733606308658068,{"$f":"(BE341-T$58)*((1+(U$55+U341)/100)*(1-T$62)+T$62*((1+(U$57+AS341)/100)))/(1+(U$54+I341)/100)-(U$56+AG341)+U$58","v":66.826976597977122},65.36335123023683,70.221895368367626,70.458757218510641,74.703156153820117,73.661333617034401,75.705521398820366,80.622790173954371,79.042265803687968,77.107122536184519,74.934195645253808,null,null,-2.7722471204663313,-1.1068085591181003,1.0275411325550232,-1.8233403650811431,2.7362098790396328,-0.67847443659799223,1.6281037264397886,-3.6984867347430632,-4.7709404083117999,1.4329543394907045,-0.37845275367921816,-1.2762789103601142,-8.1657498038424592E-2,-0.74721121609710295,-2.2474296016480046,-1.5856759328673657,0.3337294341690189,-0.37982679012207488,8.9273331810110435E-2,-0.94198198604035177,-3.2575542598350111,0.84344100063961402,2.3489019507435032,2.3233713187352762,0,-4.2426220509913701,0,-4.4728183963917818,-1.1480025770267002,-3.9174885015593039,0,-0.1507216731388592,-3.8516204979679269,0,0,0,7.506131342416289E-4,-1.4817824437920433,-1.1308720118785462,-1.943026872303601,0.79093739771569438,-0.76985207506018116,-5.7271074407250877E-2,-1.7571837437306095,-4.0672396995583338,1.022219230035524,2.1627671954604901,2.0308502876811909,null,63.203367081810754,{"$f":"(DP341-T$58)*((1+(U$55+CF341)/100)*(1-T$62)+T$62*((1+(U$57+DD341)/100)))/(1+(U$54+BT341)/100)-(U$56+CR341)+U$58","v":68.27744975937091},66.832820043696927,71.691002155863742,71.895906989816822,76.134984890211896,75.322047237585139,77.395752522055972,82.32317710284994,82.224522599122537,84.50889848796308,87.54401579285107]
[274,-1.8469888993473571E-2,8.4891208699835659,-0.88843872079455211,2.8536373106599608,null,null,-2.2482436650929043,1.7052421979504579,1.5385318770442273,4.4761522849407358,-2.5829990762699864,-9.7166292608099667,6.6351596010739771,1.9885863220012476,9.7405288118237436,4.5608299288085332,4.6560046562316426,2.2567061385030955,1.920290345510935,-0.37934130913618969,0.21824786120769701,-1.2618923339743491,-0.52264546221158348,-1.3546000519366057,2.3520978858824133,2.9531066330445555,0.49216558948869515,1.8775866233279768,-1.2542867293074593,-1.8456552371412576,1.27190936898031,-1.5893995085701387,-2.2198680495839653,-1.9489178384338288,-1.5693616125758894,-1.9486120344391145,4.2536454736481479,4.6624785374584929,1.0259319428863303,2.541684971116029,-3.0369632968904243,-4.9576457197885944,1.6158977059154649,-0.48092542618039069,0.5852868929797288,-1.1301993701675253,-1.1992311000403537,-3.0068488805764306,3.088604069008583,3.6504385111007265,0.84688370661656065,2.2975838978207586,-1.1354917086978826,-1.622683053609294,null,62.606995441246369,{"$f":"(BE342-T$58)*((1+(U$55+U342)/100)*(1-T$62)+T$62*((1+(U$57+AS342)/100)))/(1+(U$54+I342)/100)-(U$56+AG342)+U$58","v":63.888310116384204},65.651418127959971,64.630314643383187,67.714187664949804,75.145511614300418,68.671037006781447,65.188893597529656,59.44998690026096,55.984598861481381,56.463778715855724,59.747185985437248,null,null,-2.2482436650929043,1.7052421979504579,1.5385318770442273,4.4761522849407358,-2.5829990762699864,-9.7166292608099667,6.6351596010739771,1.9885863220012476,9.7405288118237436,4.5608299288085332,4.6560046562316426,2.2567061385030955,1.920290345510935,-0.37934130913618969,0.21824786120769701,-1.2618923339743491,-0.52264546221158348,-1.3546000519366057,2.3520978858824133,2.9531066330445555,0.49216558948869515,1.8775866233279768,-1.2542867293074593,-1.8456552371412576,0,-1.5893995085701387,-2.2198680495839653,-1.9489178384338288,-1.5693616125758894,-1.9486120344391145,0,0,0,0,-3.0369632968904243,-4.9576457197885944,1.6158977059154649,-0.48092542618039069,0.5852868929797288,-1.1301993701675253,-1.1992311000403537,-3.0068488805764306,3.088604069008583,3.6504385111007265,0.84688370661656065,2.2975838978207586,-1.1354917086978826,-1.622683053609294,null,63.878904810226679,{"$f":"(DP342-T$58)*((1+(U$55+CF342)/100)*(1-T$62)+T$62*((1+(U$57+DD342)/100)))/(1+(U$54+BT342)/100)-(U$56+CR342)+U$58","v":65.119338753978653},66.869560483063083,65.784180810451218,68.885092235948093,76.402983459390342,74.132924839617345,75.359588254672076,69.795787097685732,68.594739617424608,68.338930901419459,71.126578234374065]
[275,-3.4526804821280841,7.3136879136183737,-5.5146780036243888,1.3754002318611218,null,null,-5.6824542582275148,-5.879964538618883,-3.9879000943183582,0.95183475334011813,11.890241781003837,0.89776830056697055,0.37041565513073182,1.2344460528011112,-4.872215831377777,-11.785815653006789,-0.42543355050198484,-2.1849719728043437,0.74485738914574284,0.91696346761422909,0.50870947850550419,0.46809510325475046,2.0910563242436915,-2.0465636204734263,2.3862992748905114,1.8538126841534357,0.56227073457574406,-2.0679179773957905,-1.8316784592058708,-2.2848789562047207,-3.3543299138495266,-0.64486797539097473,-1.766851867089779,1.7329535713143276,3.133177167345957,-4.7956150359714629,2.850056434941548,2.3737659804607696,-0.85880113050717277,-1.4402210362397914,-5.1668830793948715,-6.9518551859016586,0.13766062711662586,1.290493910418532,6.2569681933256627E-2,0.27606866939068708,3.9038523750379612,-2.415439523184431,2.4262550712958051,2.2674650168272574,1.1671794371676425E-2,-3.3503577383221197,-1.4984207217045475,-2.932363326572121,null,68.444753184290761,{"$f":"(BE343-T$58)*((1+(U$55+U343)/100)*(1-T$62)+T$62*((1+(U$57+AS343)/100)))/(1+(U$54+I343)/100)-(U$56+AG343)+U$58","v":74.63777910930267},79.665704555057744,77.852449870243731,69.407915529933689,72.441220487071391,71.329379579455491,69.819810283836844,74.520708950776935,83.357457043605095,87.80574259413882,94.596116082136646,null,null,-5.6824542582275148,-5.879964538618883,-3.9879000943183582,0.95183475334011813,11.890241781003837,0.89776830056697055,0.37041565513073182,1.2344460528011112,-4.872215831377777,-11.785815653006789,-0.42543355050198484,-2.1849719728043437,0.74485738914574284,0.91696346761422909,0.50870947850550419,0.46809510325475046,2.0910563242436915,-2.0465636204734263,2.3862992748905114,1.8538126841534357,0.56227073457574406,-2.0679179773957905,-1.8316784592058708,-2.2848789562047207,-3.3543299138495266,-0.64486797539097473,-1.766851867089779,0,0,-4.7956150359714629,0,0,-0.85880113050717277,-1.4402210362397914,-5.1668830793948715,-6.9518551859016586,0.13766062711662586,1.290493910418532,6.2569681933256627E-2,0.27606866939068708,3.9038523750379612,-2.415439523184431,2.4262550712958051,2.2674650168272574,1.1671794371676425E-2,-3.3503577383221197,-1.4984207217045475,-2.932363326572121,null,68.444753184290761,{"$f":"(DP343-T$58)*((1+(U$55+CF343)/100)*(1-T$62)+T$62*((1+(U$57+DD343)/100)))/(1+(U$54+BT343)/100)-(U$56+CR343)+U$58","v":74.63777910930267},79.665704555057744,79.585403441558057,74.140196916406595,77.010260536952487,78.817536261100742,79.708945267737363,84.875942576695763,94.671441823054622,98.934742585395171,105.62408621662614]
[276,5.5865607831818194,6.9439936800063959,-0.62064801858348284,1.9865374950500807,null,null,3.3567870070823886,2.2679274002785732,0.808039996524617,0.1450943261243971,-0.55746912972358253,-0.12786532159617936,-2.8617821646689472,-0.97391914143308256,-7.0860414617985796,-1.8317581146671038,1.8380476310486413,0.43320288524833961,0.37516315553376511,-0.56488935861554967,-3.5282042446747148,-0.51587947463706652,1.3638060010932902,-1.2493387341661428,0.48653703573218543,0.61324663248297373,-0.39325500639248556,-1.1243527929813411,2.6177446431328324,-5.6415674239108426E-2,1.5397000711913793,-2.8748335053622434,-2.9583890026290192,1.8485428394607752,1.4579390790940303,1.8669574056692975,1.6007161324598091,-4.3274922932937532,0.76408429753387486,0.91633807825724078,4.8437066592563927,-3.2307372426498553,0.74879789030558475,-0.44019088813523,-4.0342501350430267,-1.2526092606414414,0.72129649468615065,-1.5458416768249503,0.1717158440301898,0.24295811501748599,-1.201527585796184,-1.3667551465843204,3.0456254390956898,-0.4314154978421838,null,58.796017557056523,{"$f":"(BE344-T$58)*((1+(U$55+U344)/100)*(1-T$62)+T$62*((1+(U$57+AS344)/100)))/(1+(U$54+I344)/100)-(U$56+AG344)+U$58","v":61.172566034473064},61.671323092723007,59.558989012698845,59.456708087234333,57.19397343448675,57.751566449656174,63.16984892586477,66.709839345657343,66.49266550788208,62.609182778359774,65.783626660427032,null,null,3.3567870070823886,2.2679274002785732,0.808039996524617,0.1450943261243971,-0.55746912972358253,-0.12786532159617936,-2.8617821646689472,-0.97391914143308256,-7.0860414617985796,-1.8317581146671038,1.8380476310486413,0.43320288524833961,0.37516315553376511,-0.56488935861554967,-3.5282042446747148,-0.51587947463706652,1.3638060010932902,-1.2493387341661428,0.48653703573218543,0.61324663248297373,-0.39325500639248556,-1.1243527929813411,2.6177446431328324,-5.6415674239108426E-2,0,-2.8748335053622434,-2.9583890026290192,0,0,0,0,-4.3274922932937532,0,0,0,-3.2307372426498553,0.74879789030558475,-0.44019088813523,-4.0342501350430267,-1.2526092606414414,0.72129649468615065,-1.5458416768249503,0.1717158440301898,0.24295811501748599,-1.201527585796184,-1.3667551465843204,3.0456254390956898,-0.4314154978421838,null,60.335717628247899,{"$f":"(DP344-T$58)*((1+(U$55+CF344)/100)*(1-T$62)+T$62*((1+(U$57+DD344)/100)))/(1+(U$54+BT344)/100)-(U$56+CR344)+U$58","v":62.654259904815675},63.086639729070029,62.807135111688204,64.206055717774802,63.730205605782089,66.063566835691859,71.552806685742127,76.357300443829374,77.066520374826368,78.081973076590828,81.084697288324151]
[277,6.3490223440900806,8.3411294466941222,-0.80355615057349694,3.4065311174097852,null,null,4.1192485679906499,-3.7734964940910767,-7.7621508236291454,-5.7390579154045884E-2,-1.7228011478780283,2.3647113831334687,0.73615189493328526,0.64893241443022909,-0.7294635036869066,-6.3628188975704134,1.6624100355648879,4.8261111578833242,1.7722989222214913,-1.0606896816956484,-4.605947595427013,0.7402815756700134,-0.14834454687849519,-0.54045508473284087,0.5488071637899461,0.42215468755642327,-1.0031549151693291,-3.0036157897753375,2.7933568209547897,3.4090654439668668,1.3567919392013652,-3.4097617270063205,-6.7516966925490198,6.185238065914354,-2.8102613772229619,8.686702344248209,-2.7476934397580424,-0.76902126364057199,-4.6805387194796548,-3.8664711050666032,3.1812890724641139,3.801142608922822,2.1687915126652895,-1.0545010792832854,-5.0434466473814883,0.94970157286052426,0.7830308401400552,0.42576022346475972,1.0617143092996562,0.8754646568421085,-0.69581396618535085,-3.4616135558012671,3.5388623064472293,4.9189486067223278,null,59.328299409121129,{"$f":"(BE345-T$58)*((1+(U$55+U345)/100)*(1-T$62)+T$62*((1+(U$57+AS345)/100)))/(1+(U$54+I345)/100)-(U$56+AG345)+U$58","v":65.211620982704673},74.04920903304324,68.877090631494426,73.543191078515335,63.531773359539379,66.732272635659456,67.836492824620748,72.780038818924098,79.205891758327809,77.451221294396248,73.565922976979664,null,null,4.1192485679906499,-3.7734964940910767,-7.7621508236291454,-5.7390579154045884E-2,-1.7228011478780283,2.3647113831334687,0.73615189493328526,0.64893241443022909,-0.7294635036869066,-6.3628188975704134,1.6624100355648879,4.8261111578833242,1.7722989222214913,-1.0606896816956484,-4.605947595427013,0.7402815756700134,-0.14834454687849519,-0.54045508473284087,0.5488071637899461,0.42215468755642327,-1.0031549151693291,-3.0036157897753375,2.7933568209547897,3.4090654439668668,0,-3.4097617270063205,-6.7516966925490198,0,-2.8102613772229619,0,-2.7476934397580424,-0.76902126364057199,-4.6805387194796548,-3.8664711050666032,0,0,2.1687915126652895,-1.0545010792832854,-5.0434466473814883,0.94970157286052426,0.7830308401400552,0.42576022346475972,1.0617143092996562,0.8754646568421085,-0.69581396618535085,-3.4616135558012671,3.5388623064472293,4.9189486067223278,null,60.685091348322494,{"$f":"(DP345-T$58)*((1+(U$55+CF345)/100)*(1-T$62)+T$62*((1+(U$57+DD345)/100)))/(1+(U$54+BT345)/100)-(U$56+CR345)+U$58","v":66.588450788945309},75.467313129327422,76.492432594816279,81.302493366884946,79.772555493676336,82.917571170811627,83.953561100795909,88.810575823631282,95.669773293387806,97.267083688569514,96.998690981744886]
[278,8.4951491640764232,8.0108838930163078,-1.745978664496322,2.911689207470511,null,null,6.2653753879769924,2.7561033873009047,-0.54345624049389629,1.238043766386089,0.76136883897708607,-0.80914114900924439,-2.0820336274098459,-6.0989119511844248,1.2038271724280514,-5.4333720871701416,-8.6054380050282546,2.9787089852510276,1.4420533685436769,-0.18504867945743175,-2.4693777477863819,-1.1039981226292683,2.1626109065788057,-1.1917278535564195,1.7943117738903158,-0.75796826626385894,-1.944120503112547,-0.7853896096773596,0.14698097008178745,-0.36372252878188771,0.41436942527854015,-0.84981598332277652,1.8861889481403189,0.35491954986359797,3.3670385950393023,-4.7891069029973341,1.4377465154743359,-4.4514192444560319,0.17807662271014468,1.0310967316824162,4.4071928058099017,-7.3627988881180269,1.673949602726015,-0.12884247855022046,-2.138609067948539,-1.3723039055970032,2.8111778976841304,-1.0733241003913636,2.3640346384868725,-1.3359460065114883,-2.0310700549591787,-1.7551893900720894,-2.2165311366860787,0.46434673646901214,null,59.014288406082692,{"$f":"(BE346-T$58)*((1+(U$55+U346)/100)*(1-T$62)+T$62*((1+(U$57+AS346)/100)))/(1+(U$54+I346)/100)-(U$56+AG346)+U$58","v":59.28652039367082},56.629518547770324,55.341519927399148,53.377860444320106,58.360251700594183,59.679249116296077,67.425255624611552,65.57194975615262,67.538256917786583,68.50497513487467,74.403343360375644,null,null,6.2653753879769924,2.7561033873009047,-0.54345624049389629,1.238043766386089,0.76136883897708607,-0.80914114900924439,-2.0820336274098459,-6.0989119511844248,1.2038271724280514,-5.4333720871701416,-8.6054380050282546,2.9787089852510276,1.4420533685436769,-0.18504867945743175,-2.4693777477863819,-1.1039981226292683,2.1626109065788057,-1.1917278535564195,1.7943117738903158,-0.75796826626385894,-1.944120503112547,-0.7853896096773596,0.14698097008178745,-0.36372252878188771,0,-0.84981598332277652,0,0,0,-4.7891069029973341,0,-4.4514192444560319,0,0,0,-7.3627988881180269,1.673949602726015,-0.12884247855022046,-2.138609067948539,-1.3723039055970032,2.8111778976841304,-1.0733241003913636,2.3640346384868725,-1.3359460065114883,-2.0310700549591787,-1.7551893900720894,-2.2165311366860787,0.46434673646901214,null,59.428657831361235,{"$f":"(DP346-T$58)*((1+(U$55+CF346)/100)*(1-T$62)+T$62*((1+(U$57+DD346)/100)))/(1+(U$54+BT346)/100)-(U$56+CR346)+U$58","v":59.684759900089439},58.907260050340192,57.918786958405285,59.361469802999828,64.299028908793787,67.273996396406133,75.370221831237927,73.418677464489193,76.705642967095486,82.738963808197724,88.194340686429101]
[279,5.5233878000246825,5.8458316697961896,1.8525219272022362,1.0989692228136574,null,null,3.2936140239252518,4.2550068348514207,2.8185010372572226,3.2603024902568416,-8.9635902682158193,0.30850089099487654,0.65183344249718189,-5.222440653746804,3.7465122981401864,4.0837798491515311,3.3603280022141204,0.84002251547574724,-0.7229988546764412,-2.7977895862051128E-2,-3.8287432176489307,2.3137710397082571,-0.67746011556283037,-0.69347495462167963,0.1661015704208193,-4.4832462438029612,3.1795824392632301,3.0589534165293184,-0.74128332141250475,1.5991417454699004,4.0128700169770983,0.3836207444504609,-5.263717998552103,5.2947445770854094,-2.0439169733449827,-0.51152843364668987,-5.3924678122170278E-3,-5.9330484050793046,5.3329379223533273,1.8923934727626261,1.1221642999946715,-1.4691512286778328,-0.13877038193083857,1.3606487460475991E-2,-3.0817582096572518,2.9037987424166607,-1.3377793047097821,-0.26617710106152215,0.13017844081804086,-6.2668759281090534,3.9134622036325606,3.4739975084080266,-0.5095935247956076,1.5989510385081995,null,55.852240098916859,{"$f":"(BE347-T$58)*((1+(U$55+U347)/100)*(1-T$62)+T$62*((1+(U$57+AS347)/100)))/(1+(U$54+I347)/100)-(U$56+AG347)+U$58","v":54.372831727740198},56.778713283264949,51.557036914048837,58.259311787232377,58.690703691765478,58.829492914780822,64.895910369839655,59.82673977469814,57.889189618867164,55.046334210545602,57.294207214773408,null,null,3.2936140239252518,4.2550068348514207,2.8185010372572226,3.2603024902568416,-8.9635902682158193,0.30850089099487654,0.65183344249718189,-5.222440653746804,3.7465122981401864,4.0837798491515311,3.3603280022141204,0.84002251547574724,-0.7229988546764412,-2.7977895862051128E-2,-3.8287432176489307,2.3137710397082571,-0.67746011556283037,-0.69347495462167963,0.1661015704208193,-4.4832462438029612,3.1795824392632301,3.0589534165293184,-0.74128332141250475,1.5991417454699004,0,0,-5.263717998552103,0,-2.0439169733449827,-0.51152843364668987,-5.3924678122170278E-3,-5.9330484050793046,0,0,0,-1.4691512286778328,-0.13877038193083857,1.3606487460475991E-2,-3.0817582096572518,2.9037987424166607,-1.3377793047097821,-0.26617710106152215,0.13017844081804086,-6.2668759281090534,3.9134622036325606,3.4739975084080266,-0.5095935247956076,1.5989510385081995,null,59.865110115893955,{"$f":"(DP347-T$58)*((1+(U$55+CF347)/100)*(1-T$62)+T$62*((1+(U$57+DD347)/100)))/(1+(U$54+BT347)/100)-(U$56+CR347)+U$58","v":58.565082098621986},60.726896653756988,60.776404943583707,68.22987983840946,68.545010352679142,68.592315244037053,74.577554945115622,74.7870492651261,74.568577817738614,72.155934441883787,74.453690027286996]
[280,6.6854069499888764,8.0098897091336205,-1.9803087233221959,3.2898421815390781,null,null,4.4556331738894457,-3.7800807405170334,-3.6600281653711875E-2,0.26040643869180391,1.2200251682155105,3.6273063764499058,4.0469347467251797,4.0797115555905155,1.1333378069225519,-4.4487803509620285,2.296062831184762,1.4474344923628082,1.4410591846609897,-3.0746389492975101,-1.9652725530638921,-0.32333250235002531,0.46956642776380164,-1.4084215012294727,-0.30440294878274088,1.2504718447703249,-0.31626985526367157,2.1506210947498161,0.34456201935269615,1.173426423918432,0.18003936645266627,-3.8658620150134704,-5.960578923910715,2.0172568297811329,-3.9146293143513571,1.014988136399797E-2,1.252526868093371,1.6602958905085217,-0.75268247471922223,0.17633338386639053,3.4121757321800819,5.2786297617525957E-2,2.0521025767945824,-3.6159553393839206,-2.7521380675450029,-0.19857857940198476,0.62416848530906632,-1.2884584599641202,0.23568946623235187,1.6602353604627778,-0.45130116483037797,2.4156864477339797,0.24638369687398187,1.0892354050584021,null,60.236215598837255,{"$f":"(BE348-T$58)*((1+(U$55+U348)/100)*(1-T$62)+T$62*((1+(U$57+AS348)/100)))/(1+(U$54+I348)/100)-(U$56+AG348)+U$58","v":65.223771671436211},69.883514018421977,67.903301623345968,71.870476460023923,68.887519571846568,65.48276689989342,62.612237042541167,62.829286792125167,67.167651202964507,62.831258196996934,62.948617381338956,null,null,4.4556331738894457,-3.7800807405170334,-3.6600281653711875E-2,0.26040643869180391,1.2200251682155105,3.6273063764499058,4.0469347467251797,4.0797115555905155,1.1333378069225519,-4.4487803509620285,2.296062831184762,1.4474344923628082,1.4410591846609897,-3.0746389492975101,-1.9652725530638921,-0.32333250235002531,0.46956642776380164,-1.4084215012294727,-0.30440294878274088,1.2504718447703249,-0.31626985526367157,2.1506210947498161,0.34456201935269615,1.173426423918432,0,-3.8658620150134704,-5.960578923910715,0,-3.9146293143513571,0,0,0,-0.75268247471922223,0,0,0,2.0521025767945824,-3.6159553393839206,-2.7521380675450029,-0.19857857940198476,0.62416848530906632,-1.2884584599641202,0.23568946623235187,1.6602353604627778,-0.45130116483037797,2.4156864477339797,0.24638369687398187,1.0892354050584021,null,60.416254965289923,{"$f":"(DP348-T$58)*((1+(U$55+CF348)/100)*(1-T$62)+T$62*((1+(U$57+DD348)/100)))/(1+(U$54+BT348)/100)-(U$56+CR348)+U$58","v":65.402228991286577},70.057760086672133,70.093872620272663,74.043541661205211,70.961049442818847,68.722223457540025,67.419859163208784,67.546120510478275,72.359256533539053,71.312998332046476,71.420642133761959]
[281,-0.80863701909401398,6.5832907057597945,1.5764963926046502,0.74170513248578729,null,null,-3.0384107951934447,2.2464817373681329,-6.9063725918584478,-0.97530612756143986,-4.6615813887195321,0.48701574934349079,1.6404259060571391,0.26903750796636894,0.59539450425578,-1.8089253834010428,8.3413227226175586,-11.352611295875349,1.4460181287163643E-2,-0.69937854606390193,0.3728937487059083,-6.0458019547754356,-0.19187253496496215,1.0324801870188764,3.8081499829348608E-2,-1.9677529174999284,6.1725781872375762E-2,-0.178689729221718,0.94841537104375639,-2.5006506433767086,3.7368444823795124,-6.5617346498296918,2.0098753766826229,-6.7620739985630518,4.1367794785521985,-1.6308363898204825,2.9233358639813263,-6.0795658687169993,0.89685457755561249,4.3635203501879918,2.1860540545350085,-1.6806651446611349,-0.49603447225870867,-0.28563824720728404,-0.24837340394583929,-6.742372466341644,-0.97069806312248386,1.5188910199045738,0.16514896882684638,-1.9059890154441084,0.42713323661932545,-0.25667490786078662,2.5498407540424264,-3.0431298101918167,null,59.469949529417789,{"$f":"(BE349-T$58)*((1+(U$55+U349)/100)*(1-T$62)+T$62*((1+(U$57+AS349)/100)))/(1+(U$54+I349)/100)-(U$56+AG349)+U$58","v":65.545571015874756},68.252761370454635,71.830145452980815,71.002096929647337,73.460101997726355,69.840573073704888,74.766418507067158,73.941124538845415,71.006728174107892,65.152782388454554,73.027620064907907,null,null,-3.0384107951934447,2.2464817373681329,-6.9063725918584478,-0.97530612756143986,-4.6615813887195321,0.48701574934349079,1.6404259060571391,0.26903750796636894,0.59539450425578,-1.8089253834010428,8.3413227226175586,-11.352611295875349,1.4460181287163643E-2,-0.69937854606390193,0.3728937487059083,-6.0458019547754356,-0.19187253496496215,1.0324801870188764,3.8081499829348608E-2,-1.9677529174999284,6.1725781872375762E-2,-0.178689729221718,0.94841537104375639,-2.5006506433767086,0,-6.5617346498296918,0,-6.7620739985630518,0,-1.6308363898204825,0,-6.0795658687169993,0,0,0,-1.6806651446611349,-0.49603447225870867,-0.28563824720728404,-0.24837340394583929,-6.742372466341644,-0.97069806312248386,1.5188910199045738,0.16514896882684638,-1.9059890154441084,0.42713323661932545,-0.25667490786078662,2.5498407540424264,-3.0431298101918167,null,63.2067940117973,{"$f":"(DP349-T$58)*((1+(U$55+CF349)/100)*(1-T$62)+T$62*((1+(U$57+DD349)/100)))/(1+(U$54+BT349)/100)-(U$56+CR349)+U$58","v":69.144088902448345},74.117471527457795,77.378572749520998,80.902469145095623,83.395297011792294,82.511349687748123,87.110278893488839,87.08959929289675,88.663460493378167,83.906896917284016,93.422044711320282]
[282,1.1541534034076744,6.4432335932966938,-1.6002469461055335,1.3790207630849971,null,null,-1.0756203726917564,-4.2151235325403116,4.1702470231050928,3.8152856480206099,2.6453852789564278,10.942917238462275,0.32677843147020491,2.6173735193966969,8.5159920734763688,1.0092392953957865,-0.48649905232249369,0.43228239493094245,-0.12559693117593707,-0.51920448336306269,-0.55139788172066773,-1.2647805401181227,2.3218803547184699,2.4217164274095104,-0.22003496904349529,0.94020711482298136,2.1300046303971474,0.48162393289596839,-1.9492647024629424,-0.13992881650628064,0.56010114366932862,-2.9228074405458697,1.716144849694597,6.3828484662999418,3.3468293279516721,2.3025500960028071,-2.1299202195242195,2.9366873178555037,5.0317779610553224,-1.1017251867863886,0.42215020852539542,2.8063074090267945,0.14128115834050115,-1.6589999606044481,-0.44861453224853731,-0.41350588789516896,2.2098980275093973,2.8840116673310581,-0.53446060576685805,1.4116216537994439,3.1183698024301121,0.80673085079847318,-1.512958531449569,-7.9028246667556257E-3,null,61.757353299897424,{"$f":"(BE350-T$58)*((1+(U$55+U350)/100)*(1-T$62)+T$62*((1+(U$57+AS350)/100)))/(1+(U$54+I350)/100)-(U$56+AG350)+U$58","v":67.34631595831766},62.986083941926331,54.376027141441128,51.33157960157579,45.82345500577533,48.110923021590942,44.960859395562935,38.117474175015005,39.569006345897435,39.145792780904976,36.618209177920185,null,null,-1.0756203726917564,-4.2151235325403116,4.1702470231050928,3.8152856480206099,2.6453852789564278,10.942917238462275,0.32677843147020491,2.6173735193966969,8.5159920734763688,1.0092392953957865,-0.48649905232249369,0.43228239493094245,-0.12559693117593707,-0.51920448336306269,-0.55139788172066773,-1.2647805401181227,2.3218803547184699,2.4217164274095104,-0.22003496904349529,0.94020711482298136,2.1300046303971474,0.48162393289596839,-1.9492647024629424,-0.13992881650628064,0,-2.9228074405458697,0,0,0,0,-2.1299202195242195,0,0,-1.1017251867863886,0,0,0.14128115834050115,-1.6589999606044481,-0.44861453224853731,-0.41350588789516896,2.2098980275093973,2.8840116673310581,-0.53446060576685805,1.4116216537994439,3.1183698024301121,0.80673085079847318,-1.512958531449569,-7.9028246667556257E-3,null,62.317454443566753,{"$f":"(DP350-T$58)*((1+(U$55+CF350)/100)*(1-T$62)+T$62*((1+(U$57+DD350)/100)))/(1+(U$54+BT350)/100)-(U$56+CR350)+U$58","v":67.916164773421087},65.247352747223445,62.923066097412672,63.180072204680222,59.07500485141901,61.21099851064411,60.766274597703521,58.071668826204764,59.370102376234101,59.046114418107656,59.143372387698271]
[283,-1.8620755949153338,4.2351311623220287,-1.7309213395673142,-2.4290281242473446,null,null,-4.0918493710147645,-4.9157089963821257,0.27671998621176153,-0.24048523668503763,-4.4403222091619456,-2.0414914644977302,-2.9514202365381639,2.6274615319111723,-6.7885029307114975,5.9658188737430491,-3.7398251127889566,0.8595892751989882,-2.3336993621506021,-1.5183420403210954,-1.2248891586932045,0.24583555057035333,-0.5459281984808575,1.1351686749008136,0.58878049456793136,-0.24049016460978745,-0.2575131123431964,-0.66464975275095473,2.5296432303385252,3.5449629092037824,0.42942675020754795,1.2263188737042685,-1.4472348264497885,0.1228340636195302,-4.3408916752338866,5.6719759661136848E-2,0.83864947290094216,1.1338740459901233,-2.3223241823234604,3.2934647203225254,1.0606417309724085,4.1776541797490445,-3.6667677289918403,-2.2075773157772618,-1.6501722956735856,0.99344325782880527,-0.10317256545264075,1.5207189058822121,0.60838452997701165,4.4574119159159098E-2,-1.045789326495085,-0.62532230595042371,2.5441218677931126,3.6946158781330096,null,61.787957030156825,{"$f":"(BE351-T$58)*((1+(U$55+U351)/100)*(1-T$62)+T$62*((1+(U$57+AS351)/100)))/(1+(U$54+I351)/100)-(U$56+AG351)+U$58","v":63.228098556685495},63.813653403978918,64.62615920955335,72.069960900877291,74.636064801052356,76.702833667519599,73.930080105214486,81.073230861111853,73.283598499484128,77.00104252402194,75.117753091475535,null,null,-4.0918493710147645,-4.9157089963821257,0.27671998621176153,-0.24048523668503763,-4.4403222091619456,-2.0414914644977302,-2.9514202365381639,2.6274615319111723,-6.7885029307114975,5.9658188737430491,-3.7398251127889566,0.8595892751989882,-2.3336993621506021,-1.5183420403210954,-1.2248891586932045,0.24583555057035333,-0.5459281984808575,1.1351686749008136,0.58878049456793136,-0.24049016460978745,-0.2575131123431964,-0.66464975275095473,2.5296432303385252,3.5449629092037824,0,0,-1.4472348264497885,0,-4.3408916752338866,0,0,0,-2.3223241823234604,0,0,0,-3.6667677289918403,-2.2075773157772618,-1.6501722956735856,0.99344325782880527,-0.10317256545264075,1.5207189058822121,0.60838452997701165,4.4574119159159098E-2,-1.045789326495085,-0.62532230595042371,2.5441218677931126,3.6946158781330096,null,62.217383780364372,{"$f":"(DP351-T$58)*((1+(U$55+CF351)/100)*(1-T$62)+T$62*((1+(U$57+DD351)/100)))/(1+(U$54+BT351)/100)-(U$56+CR351)+U$58","v":64.891316030517245},65.44827279357682,66.397677231050608,73.912242799508633,76.588281404606533,79.55345031890549,77.829348387279992,85.198509800264731,80.436698050566747,85.628815839582202,88.114108089445367]
[284,5.2065595132995428,10.265018747876084,3.6338050649493825,5.1142256423259376,null,null,2.9767857372001121,-8.7793064590573167,1.1007135668520993,3.3666044833509803,11.608342588259607,1.7805412860749836,-6.7737226296821111,9.5162662500219923,-1.5074270612735616,-2.1048197781637557,-3.5734557424393789,-7.3494894028026456,3.6961882234034533,-0.26723263656910579,0.20319375693868391,-5.5117550303181773E-2,2.6440385508955035,-1.6521792128129968,-0.52260410701795745,0.61473303928669321,-1.2235961688880437,-1.9952104253796028,-0.84452799840818571,-0.16542577847557993,5.7941531547242446,5.7354102769466691,4.2951792612647521,1.6005440612442414,4.3018703402009084,1.5568998000867784,-3.3077786136915144E-2,1.1571955832716319,-0.819412343192921,-3.2848183889269258,-3.8601712389089435,-4.3435245802512341,3.8764860375814418,-1.3789244269013767,4.8873400604347861E-3,0.47958446367253904,4.4176585134979733,-1.8770581269332138,-1.4237974563612825,1.548067240693533,-1.2102357958003769,-2.4954542483078832,-1.9937545496997084,-0.62580465564109211,null,56.391398346538956,{"$f":"(BE352-T$58)*((1+(U$55+U352)/100)*(1-T$62)+T$62*((1+(U$57+AS352)/100)))/(1+(U$54+I352)/100)-(U$56+AG352)+U$58","v":56.028540098261615},51.389552710941992,48.731227021370373,41.690469272860447,39.184273630216325,41.932426858931407,38.234742535752744,39.61463802456111,43.290944183545051,48.420469198394223,56.535072160705077,null,null,2.9767857372001121,-8.7793064590573167,1.1007135668520993,3.3666044833509803,11.608342588259607,1.7805412860749836,-6.7737226296821111,9.5162662500219923,-1.5074270612735616,-2.1048197781637557,-3.5734557424393789,-7.3494894028026456,3.6961882234034533,-0.26723263656910579,0.20319375693868391,-5.5117550303181773E-2,2.6440385508955035,-1.6521792128129968,-0.52260410701795745,0.61473303928669321,-1.2235961688880437,-1.9952104253796028,-0.84452799840818571,-0.16542577847557993,0,0,0,0,0,0,-3.3077786136915144E-2,0,-0.819412343192921,-3.2848183889269258,-3.8601712389089435,-4.3435245802512341,3.8764860375814418,-1.3789244269013767,4.8873400604347861E-3,0.47958446367253904,4.4176585134979733,-1.8770581269332138,-1.4237974563612825,1.548067240693533,-1.2102357958003769,-2.4954542483078832,-1.9937545496997084,-0.62580465564109211,null,62.185551501263198,{"$f":"(DP352-T$58)*((1+(U$55+CF352)/100)*(1-T$62)+T$62*((1+(U$57+DD352)/100)))/(1+(U$54+BT352)/100)-(U$56+CR352)+U$58","v":67.958720900189093},67.496803054625502,65.965471089913976,62.013486342209916,60.290897055483768,64.185293289789527,59.912015854423196,61.257163393090288,64.797567341828127,70.260635495941642,79.839267724152037]
[285,2.864427417470556,7.1998226815560589,-3.6053479095134087,1.837706503892395,null,null,0.63465364137112523,-1.3089647576368637,4.7386306272220038,1.2845759025399328,-2.8325795348155509,-5.4500434505251523,5.9119085587271973,-4.0927299942323137,0.61930803605482065,3.3354931540509618,5.5544478662432883,-6.0789575749729101,0.63099215708342804,-0.68358895001107989,1.1982393039815857,-1.3592704828974824,2.5872560307317443,0.63707713520716514,4.6455727459555956,-0.93271648015526321,-0.33882178427140541,1.2430439211001527,-0.73320026500086666,-0.80015591439129174,-1.4449998197385465,-3.3701904856640184,-0.22303109709316349,3.9312669686810171,-0.40223489545810986,5.479384809486465E-2,6.8560669360695758,-2.2048664337314356,-1.9686390559173326,0.49280113497180222,-4.1688434558168277,-0.62191581348892555,0.59996689914789902,-1.0819867136039947,1.6150997873721555,-1.338257449653697,2.9391794790665964,0.13224915340714727,5.8103816660851235,-2.3488778609212622,0.11134716399414279,2.5968248211660905,0.35183526027850687,-1.1912563544340178,null,63.167896619896851,{"$f":"(BE353-T$58)*((1+(U$55+U353)/100)*(1-T$62)+T$62*((1+(U$57+AS353)/100)))/(1+(U$54+I353)/100)-(U$56+AG353)+U$58","v":67.653256639393433},66.0719433310108,60.900609426856718,65.085140450816908,69.068079404912851,62.221987117899246,66.146873079048831,68.018674644946643,67.050460728173491,68.169291580804909,72.55459494148954,null,null,0.63465364137112523,-1.3089647576368637,4.7386306272220038,1.2845759025399328,-2.8325795348155509,-5.4500434505251523,5.9119085587271973,-4.0927299942323137,0.61930803605482065,3.3354931540509618,5.5544478662432883,-6.0789575749729101,0.63099215708342804,-0.68358895001107989,1.1982393039815857,-1.3592704828974824,2.5872560307317443,0.63707713520716514,4.6455727459555956,-0.93271648015526321,-0.33882178427140541,1.2430439211001527,-0.73320026500086666,-0.80015591439129174,-1.4449998197385465,-3.3701904856640184,-0.22303109709316349,0,-0.40223489545810986,0,0,-2.2048664337314356,-1.9686390559173326,0,-4.1688434558168277,-0.62191581348892555,0.59996689914789902,-1.0819867136039947,1.6150997873721555,-1.338257449653697,2.9391794790665964,0.13224915340714727,5.8103816660851235,-2.3488778609212622,0.11134716399414279,2.5968248211660905,0.35183526027850687,-1.1912563544340178,null,63.167896619896851,{"$f":"(DP353-T$58)*((1+(U$55+CF353)/100)*(1-T$62)+T$62*((1+(U$57+DD353)/100)))/(1+(U$54+BT353)/100)-(U$56+CR353)+U$58","v":67.653256639393433},66.0719433310108,64.831876395537734,69.228292007596522,73.490932313513568,73.458075589449123,77.588197164570616,79.33333462568379,78.669842463635021,79.138489244489804,84.040185569284361]
[286,5.8786589226190218,5.6341229241223338,-3.4622808084725523,0.74300883123198769,null,null,3.6488851465195911,-1.1010139091076483,-5.1604144959184524,4.3493949188252916,-5.6031760550427876,-1.9127863214868861,-0.56257738929103263,6.1917433739063634,3.1066278182141929,-2.4827660528290081,-5.7290935750484682,-3.3495040097670272,-0.93470760035029699,-1.1989081624173314,0.2353930556010706,2.2859386076374264,0.44227826567990203,-0.32314802319788338,-1.1544435484098168,3.0706449224058758,-0.16716613719911777,-0.54414709630111435,-0.45271876291928326,2.9569625686468637,-1.3019327186976901,0.11723670261016705,3.562919135206819,7.8855260867711801,0.85383841615351597,-2.9038073160713758,-3.9752068827301352,6.9771523348648685,3.0885751962626578,-5.3311981406863032,-0.41646748173333181,4.9154787378882911,-0.49473077351250827,-0.99088754324250483,-0.36748361189993184,2.6590121935079578,-3.5100747484914985E-2,-1.0426730885213966,-1.8762438737973763,3.7870123933219526,0.26699601843695842,-1.313734472303421,-1.0120903396271319,2.8262580715505736,null,60.839354248651546,{"$f":"(BE354-T$58)*((1+(U$55+U354)/100)*(1-T$62)+T$62*((1+(U$57+AS354)/100)))/(1+(U$54+I354)/100)-(U$56+AG354)+U$58","v":61.664972344915356},61.330534304425555,52.806301049629198,55.455008121493783,59.323065461241868,63.139748507777426,54.992443402041417,50.78025284430467,57.246983345606061,60.818230692732001,59.939005710254143,null,null,3.6488851465195911,-1.1010139091076483,-5.1604144959184524,4.3493949188252916,-5.6031760550427876,-1.9127863214868861,-0.56257738929103263,6.1917433739063634,3.1066278182141929,-2.4827660528290081,-5.7290935750484682,-3.3495040097670272,-0.93470760035029699,-1.1989081624173314,0.2353930556010706,2.2859386076374264,0.44227826567990203,-0.32314802319788338,-1.1544435484098168,3.0706449224058758,-0.16716613719911777,-0.54414709630111435,-0.45271876291928326,2.9569625686468637,-1.3019327186976901,0,0,0,0,-2.9038073160713758,-3.9752068827301352,0,0,-5.3311981406863032,-0.41646748173333181,0,-0.49473077351250827,-0.99088754324250483,-0.36748361189993184,2.6590121935079578,-3.5100747484914985E-2,-1.0426730885213966,-1.8762438737973763,3.7870123933219526,0.26699601843695842,-1.313734472303421,-1.0120903396271319,2.8262580715505736,null,60.839354248651546,{"$f":"(DP354-T$58)*((1+(U$55+CF354)/100)*(1-T$62)+T$62*((1+(U$57+DD354)/100)))/(1+(U$54+BT354)/100)-(U$56+CR354)+U$58","v":61.782209047525519},65.016658777204867,64.313594620486001,68.471482030079017,72.431528639974459,76.061743506853915,74.518524474824304,72.75929172082148,79.450750172626115,84.030561166510353,89.401567691566157]
[287,2.7730003633140097,7.0164448091677247,-1.8185381007006263,2.1454279481034506,null,null,0.54322658721457895,-1.9855757894709054,0.30466557567395336,-3.5987730295078495,1.7678781275431161,2.5423109205682657,-5.1361192780805656,-3.8726429186292068,-2.7633202672989632,5.1216887400709474,2.4765243526097285,0.90021682621137478,0.4476142846950939,-1.9763030003287652,1.5412343425886785,0.43464890479902873,0.28285544662968132,3.8057849171453046,-1.6870004058869075,-2.7604174266531825,-1.2953297828281478,1.665220190955889,1.956338973378319,-0.57664961279216609,0.34180998907423588,-0.88709636566493533,4.2314981665538891,-0.56404657673594993,3.883084996163813,7.3814045240701205,-2.2278207673018446,-6.4627504838455518,1.769780948006213,3.0747581365915497,5.5030640908506658,-7.316302112394693,0.90768834335895465,-2.8176022010258932,1.9742053050303368,-0.48465760288785675,-7.085784187681865E-2,4.0658123224360292,-1.6916307342191779,-4.047938743327518,-1.2805143383202426,2.0503394004909348,3.6957710345948529,-0.68256235998824888,null,61.488936461895534,{"$f":"(BE355-T$58)*((1+(U$55+U355)/100)*(1-T$62)+T$62*((1+(U$57+AS355)/100)))/(1+(U$54+I355)/100)-(U$56+AG355)+U$58","v":62.980019098382435},59.821550526677335,62.778419952200942,58.396547542892264,52.109138325325191,56.533345606539243,63.524596229458439,63.001350598463837,58.468112678531078,53.606467234343917,60.55371607719119,null,null,0.54322658721457895,-1.9855757894709054,0.30466557567395336,-3.5987730295078495,1.7678781275431161,2.5423109205682657,-5.1361192780805656,-3.8726429186292068,-2.7633202672989632,5.1216887400709474,2.4765243526097285,0.90021682621137478,0.4476142846950939,-1.9763030003287652,1.5412343425886785,0.43464890479902873,0.28285544662968132,3.8057849171453046,-1.6870004058869075,-2.7604174266531825,-1.2953297828281478,1.665220190955889,1.956338973378319,-0.57664961279216609,0,-0.88709636566493533,0,-0.56404657673594993,0,0,-2.2278207673018446,-6.4627504838455518,0,0,0,-7.316302112394693,0.90768834335895465,-2.8176022010258932,1.9742053050303368,-0.48465760288785675,-7.085784187681865E-2,4.0658123224360292,-1.6916307342191779,-4.047938743327518,-1.2805143383202426,2.0503394004909348,3.6957710345948529,-0.68256235998824888,null,61.83074645096977,{"$f":"(DP355-T$58)*((1+(U$55+CF355)/100)*(1-T$62)+T$62*((1+(U$57+DD355)/100)))/(1+(U$54+BT355)/100)-(U$56+CR355)+U$58","v":63.315900521884295},64.393788393249523,67.507471811442727,66.925154340553462,68.095735849177984,73.003066534473902,79.969844640876659,81.382498694027717,79.299998139161929,79.949052437973833,86.395518767830495]
[288,-3.2629287197447949,5.7772773160106663,-8.5540422018318445,0.41753683962276789,null,null,-5.4927024958442257,-9.566036422446798,5.1418198027921802,-2.0457890058537691,3.9321625725068499,-7.4143496510923335,9.5310065339157219,3.7444827586483234,4.798952989143487,4.5557178507263485,1.103206575653239,3.6755042832770934,-0.79155320846196453,-1.3892970281077801,1.7183056256337395,-1.9806284238565564,1.689862781194142,0.47737762658998584,-0.4659852615791884,0.70654610395997963,-0.79488758191314712,3.4179430566744884E-2,0.61830432252016454,-0.60200496369687073,-6.3936941120569823,-3.2802514654755388,1.0011071271415173,-7.9918285389781829,4.8096250527093698,-2.0100092068372035,1.6090081550765065,0.21556159528900531,2.0426955401187552,1.9707158877885032,-1.9216229872842927,1.4880083621684543,-0.82020276512172807,-2.7987351090148844,2.123880729620244,-2.993925469486153,1.7754556525269993,-0.2623066779558958,0.43710438168690602,0.93797565002421757,-0.6994485716402653,0.58845704166346269,0.91300083090168749,6.8408451962425065E-3,null,70.704701684501842,{"$f":"(BE356-T$58)*((1+(U$55+U356)/100)*(1-T$62)+T$62*((1+(U$57+AS356)/100)))/(1+(U$54+I356)/100)-(U$56+AG356)+U$58","v":80.005721223779076},76.912469069654151,84.867016172652725,78.807050396774528,87.025391112068093,78.57409415052885,76.54269045504104,70.975347621110046,66.641945907987889,68.691757722872339,65.084081816510036,null,null,-5.4927024958442257,-9.566036422446798,5.1418198027921802,-2.0457890058537691,3.9321625725068499,-7.4143496510923335,9.5310065339157219,3.7444827586483234,4.798952989143487,4.5557178507263485,1.103206575653239,3.6755042832770934,-0.79155320846196453,-1.3892970281077801,1.7183056256337395,-1.9806284238565564,1.689862781194142,0.47737762658998584,-0.4659852615791884,0.70654610395997963,-0.79488758191314712,3.4179430566744884E-2,0.61830432252016454,-0.60200496369687073,-6.3936941120569823,-3.2802514654755388,0,-7.9918285389781829,0,-2.0100092068372035,0,0,0,0,-1.9216229872842927,0,-0.82020276512172807,-2.7987351090148844,2.123880729620244,-2.993925469486153,1.7754556525269993,-0.2623066779558958,0.43710438168690602,0.93797565002421757,-0.6994485716402653,0.58845704166346269,0.91300083090168749,6.8408451962425065E-3,null,70.704701684501842,{"$f":"(DP356-T$58)*((1+(U$55+CF356)/100)*(1-T$62)+T$62*((1+(U$57+DD356)/100)))/(1+(U$54+BT356)/100)-(U$56+CR356)+U$58","v":80.005721223779076},77.913576196795674,85.862279875776693,84.59004309937248,93.228868931078523,85.842472756203506,83.797926264952068,79.872911640641647,77.127091110531481,79.097712987399404,76.553689442466876]
[289,1.0192082982866846,6.2547983774637945,-2.1574783038314118,0.61132402414060605,null,null,-1.2105654778127461,8.1572558825169672,3.6193687795876697,-4.7200959731556553,-7.2424413540745256,-4.7221834610526665,-0.28506596581823462,3.1672936008991899,-5.1748867646977583,-1.0558810604260169,-4.4510160203804743,2.5352172653856613,-0.3140321470088363,-0.55197597380648133,1.5650081697157265,0.77941196199174989,-2.3299884712542971,0.19952110757049368,-0.58104397984204326,1.8749174316112676,-1.0782438583004428,1.329878897228232,1.9252348469011586,1.6451433983041781,2.8697859434503314E-3,6.4842771440496385,4.3810934813924325,-2.2619787349931544,-3.8362662515875634,-2.3746324134711019,-5.9393567131943943,4.5508685041089425,-2.4334437594097409,-0.88825970740327964,0.78828394951068037,-0.5705432726326598,-0.62641558060388991,0.23031123398432829,1.9675012113602965,-0.31862311054143633,-2.2475341000635005,-0.52976145127851426,-0.41806398180080173,2.4715726106526192,-2.023238208620028,1.2212622704086138,0.94077878007713367,1.7647570671422856,null,62.096286539914438,{"$f":"(BE357-T$58)*((1+(U$55+U357)/100)*(1-T$62)+T$62*((1+(U$57+AS357)/100)))/(1+(U$54+I357)/100)-(U$56+AG357)+U$58","v":52.189813116334349},47.150966806859635,52.012041335399175,58.929947668949666,64.234611312378604,70.43480430956231,65.579136646104146,70.647929160999453,73.420368304990859,77.09122802639699,77.377050599323212,null,null,-1.2105654778127461,8.1572558825169672,3.6193687795876697,-4.7200959731556553,-7.2424413540745256,-4.7221834610526665,-0.28506596581823462,3.1672936008991899,-5.1748867646977583,-1.0558810604260169,-4.4510160203804743,2.5352172653856613,-0.3140321470088363,-0.55197597380648133,1.5650081697157265,0.77941196199174989,-2.3299884712542971,0.19952110757049368,-0.58104397984204326,1.8749174316112676,-1.0782438583004428,1.329878897228232,1.9252348469011586,1.6451433983041781,0,0,0,-2.2619787349931544,-3.8362662515875634,-2.3746324134711019,-5.9393567131943943,0,-2.4334437594097409,-0.88825970740327964,0,-0.5705432726326598,-0.62641558060388991,0.23031123398432829,1.9675012113602965,-0.31862311054143633,-2.2475341000635005,-0.52976145127851426,-0.41806398180080173,2.4715726106526192,-2.023238208620028,1.2212622704086138,0.94077878007713367,1.7647570671422856,null,62.099156325857891,{"$f":"(DP357-T$58)*((1+(U$55+CF357)/100)*(1-T$62)+T$62*((1+(U$57+DD357)/100)))/(1+(U$54+BT357)/100)-(U$56+CR357)+U$58","v":58.676717623132298},57.909252534197016,63.291181984297495,70.767485299880477,76.555473533413391,82.676383245862041,82.209148293601601,87.800667535562454,90.883706301218069,96.274337788182919,96.330092998741293]
[290,4.3334827872572852,6.1856041040567975,1.7006745060402073,0.94588358971271547,null,null,2.1037090111578545,1.6771042133120959,-0.4524694728202745,4.0482329472647329,-10.952695469468988,4.7695180978044815,-7.9252868568534254,-0.83391707841944451,0.52621898264155798,-1.2769521877257008,1.7422318031993278,1.9615343005731356,-0.38322642041583332,0.3997477539983203,-6.9744047504785023E-2,1.4993587005507045,-3.0714788946144509,0.80630774839160946,-2.1683187473138181,2.9359143137103043,-2.8136944366226584,-0.78013841718164656,2.1421225630079626,-0.45879289551185476,3.8610225958150695,4.1321055656955608,0.67229973345767102,-1.0502369943522574,-4.0583931576845877,-2.8509394027932027,-2.2271407182046215,7.2087059438828351,-4.5495534687244081,4.073476522001557,3.4679263416150707,-0.18836968884839145,-0.29185601503178049,0.63115621735159544,0.54098389977664896,1.7826806358592184,-4.6022754417827159,1.8213730324009771,-3.063446733395661,2.7074570753443243,-2.4122803602428964,-1.2258785607607936,2.1636685856593809,0.50145195343327376,null,56.616119529283452,{"$f":"(BE358-T$58)*((1+(U$55+U358)/100)*(1-T$62)+T$62*((1+(U$57+AS358)/100)))/(1+(U$54+I358)/100)-(U$56+AG358)+U$58","v":52.893033643274073},52.787000455475642,53.089583967886803,61.519682727513498,62.82921791000755,68.781460955229676,64.239064220267025,67.262420744883926,63.678614893979187,60.788981790895086,60.294744635401479,null,null,2.1037090111578545,1.6771042133120959,-0.4524694728202745,4.0482329472647329,-10.952695469468988,4.7695180978044815,-7.9252868568534254,-0.83391707841944451,0.52621898264155798,-1.2769521877257008,1.7422318031993278,1.9615343005731356,-0.38322642041583332,0.3997477539983203,-6.9744047504785023E-2,1.4993587005507045,-3.0714788946144509,0.80630774839160946,-2.1683187473138181,2.9359143137103043,-2.8136944366226584,-0.78013841718164656,2.1421225630079626,-0.45879289551185476,0,0,0,-1.0502369943522574,-4.0583931576845877,-2.8509394027932027,-2.2271407182046215,0,-4.5495534687244081,0,0,-0.18836968884839145,-0.29185601503178049,0.63115621735159544,0.54098389977664896,1.7826806358592184,-4.6022754417827159,1.8213730324009771,-3.063446733395661,2.7074570753443243,-2.4122803602428964,-1.2258785607607936,2.1636685856593809,0.50145195343327376,null,60.477142125098524,{"$f":"(DP358-T$58)*((1+(U$55+CF358)/100)*(1-T$62)+T$62*((1+(U$57+DD358)/100)))/(1+(U$54+BT358)/100)-(U$56+CR358)+U$58","v":60.799335316526793},61.423896616785399,61.532000568668131,70.582597032227355,71.571781745581873,77.959783241196803,80.906434730389776,83.360267800448256,83.815334491942139,84.379962070751773,83.366878455868715]
[291,6.2396026393933175,5.3478705575046881,-4.6501956801624447,0.30904641792911103,null,null,4.0098288632938868,6.7528657695783592,1.9788905960854182,-0.22026254376881882,5.6131910253401056,3.0831938829932799,-4.2857558261744417,0.7608697337104986,2.1031912587111803,-1.8415031909581694,-2.8226464132522366,3.3883836445207587,-1.2209599669679427,4.4014527194538537,-0.56276069816440799,0.77587932641968216,0.20313430304200963,-0.33953995415178895,-0.1610143878336503,1.2075177580274978,1.442067094415906,2.0458559373878238,2.1659060656301108,2.9664320748884254,-2.4898475903875825,11.897497477956664,-3.9926430724617985,-3.4832684598468511,-2.7166213244606734,-0.20190208409150712,0.83518406166007475,2.7995563821437885,1.3368149700336756,2.1218296782171908E-2,3.8095329960187754,4.7406693127975696,-0.92869318681538493,5.8427982106486995,-0.19453045020676529,0.34856279273761293,0.84900467718488115,0.56993957639877957,-0.44760082921572064,1.6143711673353527,2.1861515731438281,2.3380856513977868,2.2882432256636749,3.8445151060217686,null,61.659649368825271,{"$f":"(BE359-T$58)*((1+(U$55+U359)/100)*(1-T$62)+T$62*((1+(U$57+AS359)/100)))/(1+(U$54+I359)/100)-(U$56+AG359)+U$58","v":49.954605946645181},53.083062531183813,57.310691445761563,57.951428039322515,56.960271806788136,58.740500518378191,56.663523794372026,55.585766193034353,58.102125076518739,57.48014049711113,53.16582240076454,null,null,4.0098288632938868,6.7528657695783592,1.9788905960854182,-0.22026254376881882,5.6131910253401056,3.0831938829932799,-4.2857558261744417,0.7608697337104986,2.1031912587111803,-1.8415031909581694,-2.8226464132522366,3.3883836445207587,-1.2209599669679427,4.4014527194538537,-0.56276069816440799,0.77587932641968216,0.20313430304200963,-0.33953995415178895,-0.1610143878336503,1.2075177580274978,1.442067094415906,2.0458559373878238,2.1659060656301108,2.9664320748884254,-2.4898475903875825,0,-3.9926430724617985,-3.4832684598468511,-2.7166213244606734,-0.20190208409150712,0,0,0,0,0,0,-0.92869318681538493,5.8427982106486995,-0.19453045020676529,0.34856279273761293,0.84900467718488115,0.56993957639877957,-0.44760082921572064,1.6143711673353527,2.1861515731438281,2.3380856513977868,2.2882432256636749,3.8445151060217686,null,61.659649368825271,{"$f":"(DP359-T$58)*((1+(U$55+CF359)/100)*(1-T$62)+T$62*((1+(U$57+DD359)/100)))/(1+(U$54+BT359)/100)-(U$56+CR359)+U$58","v":61.852103424601843},64.718739764705305,69.024119654848036,69.106444577968304,67.764847082570967,70.759788951152075,71.505927839444041,71.668111539340671,74.772035927303307,78.714995556640275,79.067022601237639]
[292,-4.359659674238058,5.0746645582215795,-8.6793652142736768,-0.54153497417866903,null,null,-6.5894334503374887,-2.412304579990558,-1.5015234781491089,0.52255710117711418,1.7405459590117047,6.752375457868891,1.7969593568349227,-1.4835729577458507,-1.3576491117514629,5.6047263917152872,-2.1132427000985881,-2.278186982564951,-1.4941659662510514,-0.45642779087767149,-1.0794680224733542,1.802537778655072,3.8357731927685457,2.8051103145153409,-0.73347472806891467,-0.10290616506900108,-1.5305161720174585,1.67577884978766,-1.7653221100825025,-0.19164890391590461,-6.5190171244988147,0.16077193620581309,-2.2513878022014442,1.926255961399667,6.7904279054425558,-1.0651028588800973,-3.1322698006506258,-2.3295536605150744,-3.7542804783424462,-2.3745080533318976,-2.6942527974611616,-2.0696102884677057,-1.779274578923165,-0.90170875501897463,-0.80208226503370617,1.9516571891048329,4.6831837511880563,4.3179923306483836,0.12985825931555683,-0.53758030333874629,-2.4088417608960482,2.2199453922462622,-2.0475751495798118,-0.56737249074296681,null,70.984121637865826,{"$f":"(BE360-T$58)*((1+(U$55+U360)/100)*(1-T$62)+T$62*((1+(U$57+AS360)/100)))/(1+(U$54+I360)/100)-(U$56+AG360)+U$58","v":72.747906139862849},75.597746018328763,75.010303444991521,70.475030134232327,69.913926603806189,72.090690890129935,75.467243164976495,79.024583293518901,79.13777318716015,82.218943667199298,86.039197884233985,null,null,-6.5894334503374887,-2.412304579990558,-1.5015234781491089,0.52255710117711418,1.7405459590117047,6.752375457868891,1.7969593568349227,-1.4835729577458507,-1.3576491117514629,5.6047263917152872,-2.1132427000985881,-2.278186982564951,-1.4941659662510514,-0.45642779087767149,-1.0794680224733542,1.802537778655072,3.8357731927685457,2.8051103145153409,-0.73347472806891467,-0.10290616506900108,-1.5305161720174585,1.67577884978766,-1.7653221100825025,-0.19164890391590461,-6.5190171244988147,0,-2.2513878022014442,0,0,-1.0651028588800973,-3.1322698006506258,-2.3295536605150744,-3.7542804783424462,-2.3745080533318976,-2.6942527974611616,-2.0696102884677057,-1.779274578923165,-0.90170875501897463,-0.80208226503370617,1.9516571891048329,4.6831837511880563,4.3179923306483836,0.12985825931555683,-0.53758030333874629,-2.4088417608960482,2.2199453922462622,-2.0475751495798118,-0.56737249074296681,null,70.984121637865826,{"$f":"(DP360-T$58)*((1+(U$55+CF360)/100)*(1-T$62)+T$62*((1+(U$57+DD360)/100)))/(1+(U$54+BT360)/100)-(U$56+CR360)+U$58","v":72.908678076068668},75.759443812004022,77.100309983524497,79.403035077205473,78.556317822834629,80.528575593214697,83.957302180819383,87.421004284042951,87.221125796227682,90.277988554976474,94.210811423278884]
[293,1.1937140291075663,8.2413917439626498,-4.8772128637227592,2.0084244617439579,null,null,-1.0360597469918644,-0.2342613628012109,4.2179840097877133,2.2330106771328042,-0.22937400652395912,-5.901627480286459,-3.5207554047887544,5.2687118901688921,-7.1350487451593496,2.4803220651971705,-6.5551825023177628,-4.6612824520458478,1.672561219490019,0.82870163905513916,0.17740309065311699,-0.637836085809246,-0.39154542004562831,-0.4664090965801293,1.4597362853420179,-0.85422131296491166,1.6404069969587329,2.1219793450888442,-2.4186015299834684,-0.4852457068064524,-2.716864773947897,0.13751078267474659,0.8489500597918791,1.2986575410690548,-4.6648318624003906,-2.5532664484675163,3.6980137926175951,1.6402462533035254,-0.32244466245682313,4.1889595960305561,-4.5054254935501366,-2.3212829629788345,0.77068485699946199,0.45414202180133456,0.52861515083810673,-0.11019687572261816,-0.47067600323560832,-1.1776951924583863,0.45570592764409468,-0.36290558969791964,0.98686214703434749,2.0580902137492805,-3.1160649271383396,-0.10937000810369191,null,65.601146191262316,{"$f":"(BE361-T$58)*((1+(U$55+U361)/100)*(1-T$62)+T$62*((1+(U$57+AS361)/100)))/(1+(U$54+I361)/100)-(U$56+AG361)+U$58","v":66.840714595295751},63.876150839763532,61.453711272139081,66.478704276331044,72.650108754244272,72.415317682621705,67.279798559492306,73.631737734891558,69.491779346844893,76.879315948638492,82.817022703106844,null,null,-1.0360597469918644,-0.2342613628012109,4.2179840097877133,2.2330106771328042,-0.22937400652395912,-5.901627480286459,-3.5207554047887544,5.2687118901688921,-7.1350487451593496,2.4803220651971705,-6.5551825023177628,-4.6612824520458478,1.672561219490019,0.82870163905513916,0.17740309065311699,-0.637836085809246,-0.39154542004562831,-0.4664090965801293,1.4597362853420179,-0.85422131296491166,1.6404069969587329,2.1219793450888442,-2.4186015299834684,-0.4852457068064524,-2.716864773947897,0,0,0,-4.6648318624003906,-2.5532664484675163,0,0,-0.32244466245682313,0,-4.5054254935501366,-2.3212829629788345,0.77068485699946199,0.45414202180133456,0.52861515083810673,-0.11019687572261816,-0.47067600323560832,-1.1776951924583863,0.45570592764409468,-0.36290558969791964,0.98686214703434749,2.0580902137492805,-3.1160649271383396,-0.10937000810369191,null,65.601146191262316,{"$f":"(DP361-T$58)*((1+(U$55+CF361)/100)*(1-T$62)+T$62*((1+(U$57+DD361)/100)))/(1+(U$54+BT361)/100)-(U$56+CR361)+U$58","v":66.978225377970503},64.857719591617396,63.709837495010774,68.726443520671452,75.002750642911877,78.558414712838257,74.707646785280019,81.669981870456184,81.654155623708746,89.445976184218821,95.88248158420582]
[294,6.836890509704312,9.5519494195154255,2.0860615042048583,4.6711044281786007,null,null,4.6071167336048813,-2.4988197178534035,5.6745093773485271,9.7397805359651244,3.3444218982740272,1.2146121127034957,-0.46809134097502381,6.1429321341856733,-1.1671805622409346,-1.2372203138164302,0.53361038543264794,4.9764163534316586,2.9831188950427947,1.4917411271110037,2.0828268431062362,3.2971218889692082,0.94794182001977223,1.3043911554301522,-0.33585581688135502,0.69949639252052354,0.50365163980659489,-3.0691100478594113,1.5460060438322518,-1.5160420297539741,4.2464095939797204,2.0408480338921846,8.3519105748410905,5.2160601977143743,2.5149387699953567,3.3295010243722141,2.1122176676833475,0.58923926988326181,-5.3815785713472115,-3.7277433514981162,1.3996589727218769,0.16772607758060909,3.433364823434105,1.55923196691175,2.8103471890410381,4.869972321075454,1.5124276282715357,0.82874938676008614,-0.5599714730710541,0.61495118440380336,0.11951539087509588,-2.8218873349033413,1.3760357987393796,-0.71833469708564968,null,56.833556507042367,{"$f":"(BE362-T$58)*((1+(U$55+U362)/100)*(1-T$62)+T$62*((1+(U$57+AS362)/100)))/(1+(U$54+I362)/100)-(U$56+AG362)+U$58","v":57.928756492132848},48.157452747652613,41.075358824914609,38.313056865075417,35.341402302238158,33.743287192576283,32.009293784861171,38.306783010903018,41.892155319351232,41.278050301296034,39.356678700579408,null,null,4.6071167336048813,-2.4988197178534035,5.6745093773485271,9.7397805359651244,3.3444218982740272,1.2146121127034957,-0.46809134097502381,6.1429321341856733,-1.1671805622409346,-1.2372203138164302,0.53361038543264794,4.9764163534316586,2.9831188950427947,1.4917411271110037,2.0828268431062362,3.2971218889692082,0.94794182001977223,1.3043911554301522,-0.33585581688135502,0.69949639252052354,0.50365163980659489,-3.0691100478594113,1.5460060438322518,-1.5160420297539741,0,0,0,0,0,0,0,0,-5.3815785713472115,-3.7277433514981162,0,0,3.433364823434105,1.55923196691175,2.8103471890410381,4.869972321075454,1.5124276282715357,0.82874938676008614,-0.5599714730710541,0.61495118440380336,0.11951539087509588,-2.8218873349033413,1.3760357987393796,-0.71833469708564968,null,61.079966101022087,{"$f":"(DP362-T$58)*((1+(U$55+CF362)/100)*(1-T$62)+T$62*((1+(U$57+DD362)/100)))/(1+(U$54+BT362)/100)-(U$56+CR362)+U$58","v":64.333160015838445},62.729344574544584,60.151227282194256,59.503272797141385,59.732051489843485,60.137643997789382,57.55756476499738,64.102861691633649,67.146859452665453,68.035482530595104,64.685514874603271]
[295,3.8535784628459329,5.0326603325687955,-4.4787980132396692,-1.4430911868038165,null,null,1.6238046867465021,-3.8240247273055306,0.79675481346434429,4.7993344894775145,-5.4376707505969613,3.2486007267380357,-1.5878396288780212,-9.7676849027233743,8.0128174344096479,-3.6624530520578937,-2.3165173024216941,-0.29468346668006662,-1.5361701919038353,-1.5273182132743743,0.52522606220443624,-0.37961023921696935,-3.3657956352714566,-0.98969945195760989,0.70999604814844997,-3.7303512828260184,1.7455256620993929,-3.4577315939442155,6.1634544476435345,-1.0006405185999281,-2.318449923464807,-8.3850471296719267,9.5341157997933959,-3.4531337382504255,-8.2129918844815268,0.67238589621037992,-0.72984540888075333,-5.9895811716627474,2.1462928090845876,-2.8492216747919796,0.61876356849977832,-1.9386488126482195,-2.6808307915483125,-1.684737627330783,1.0340356491321196,0.51092587467453288,-4.061080824014752,-0.84556423307488526,0.50670128220105259,-5.1867758128614732,2.3418810107575414,-3.8987036440952041,7.4800595374506784,-0.87431098498038684,null,62.039732749901972,{"$f":"(BE363-T$58)*((1+(U$55+U363)/100)*(1-T$62)+T$62*((1+(U$57+AS363)/100)))/(1+(U$54+I363)/100)-(U$56+AG363)+U$58","v":72.627854239021659},63.312008977236474,64.505237214702944,74.25838591228883,71.031386486210067,73.595355397202141,83.779788874895473,77.554990072414782,80.648017235308004,87.503153161700311,89.160203003402813,null,null,1.6238046867465021,-3.8240247273055306,0.79675481346434429,4.7993344894775145,-5.4376707505969613,3.2486007267380357,-1.5878396288780212,-9.7676849027233743,8.0128174344096479,-3.6624530520578937,-2.3165173024216941,-0.29468346668006662,-1.5361701919038353,-1.5273182132743743,0.52522606220443624,-0.37961023921696935,-3.3657956352714566,-0.98969945195760989,0.70999604814844997,-3.7303512828260184,1.7455256620993929,-3.4577315939442155,6.1634544476435345,-1.0006405185999281,-2.318449923464807,-8.3850471296719267,0,-3.4531337382504255,-8.2129918844815268,0,-0.72984540888075333,-5.9895811716627474,0,-2.8492216747919796,0,-1.9386488126482195,-2.6808307915483125,-1.684737627330783,1.0340356491321196,0.51092587467453288,-4.061080824014752,-0.84556423307488526,0.50670128220105259,-5.1867758128614732,2.3418810107575414,-3.8987036440952041,7.4800595374506784,-0.87431098498038684,null,62.039732749901972,{"$f":"(DP363-T$58)*((1+(U$55+CF363)/100)*(1-T$62)+T$62*((1+(U$57+DD363)/100)))/(1+(U$54+BT363)/100)-(U$56+CR363)+U$58","v":72.627854239021659},72.846124777029871,73.627147619315437,83.518976572268571,80.565441445615292,83.289573249323169,93.955789519229185,89.296644680157428,92.329913025269533,100.81476184374455,102.33196204354873]
[296,2.4812932360672373,6.6225646884174427,0.67127546722719789,0.92804684890899813,null,null,0.25151945996780656,-2.3068240485255123,4.1416131680138157,-2.1025891882656529,-2.685443722610207,-2.7569466279586123,-6.8805219644853954,0.85115085425332859,5.7436618404638207,3.1408234230878547,3.0046403407696074,0.66833072378996228,5.3734163944811897E-2,-3.5194922338481076,-2.3148152467042493E-2,0.56211952686362121,-1.5014734088372634,-1.8823682031788191,-3.4075167244321918,0.22914019988152479,2.7825164288998803,0.82041783460701101,2.1157078313819646,-0.32454775437988026,2.83162355700206,-8.9435792519969688,-2.3498306162748754,0.74242134250124803,-0.37284543809502857,-3.2433032619590936,-2.9584603295665008,7.5970626838616884E-2,-2.438420830080771,0.21042702951912506,2.944625029152256,3.4637018463955593,-0.30969275583549782,-3.4278536077440522,0.39889864835848265,0.18961193260965681,-0.91235081695072218,-2.2540351520222037,-4.3280990027866588,0.67778540938120835,3.5054479288810425,1.5252801683063477,2.1320987673546909,-0.7290841302610549,null,58.677490981311699,{"$f":"(BE364-T$58)*((1+(U$55+U364)/100)*(1-T$62)+T$62*((1+(U$57+AS364)/100)))/(1+(U$54+I364)/100)-(U$56+AG364)+U$58","v":67.920562414386779},68.066143548220964,69.287426119068172,71.143203408079231,75.110022206043439,80.619463781840494,80.519849143255925,81.410308701487168,80.051900319528073,76.724685887088754,72.675286273825733,null,null,0.25151945996780656,-2.3068240485255123,4.1416131680138157,-2.1025891882656529,-2.685443722610207,-2.7569466279586123,-6.8805219644853954,0.85115085425332859,5.7436618404638207,3.1408234230878547,3.0046403407696074,0.66833072378996228,5.3734163944811897E-2,-3.5194922338481076,-2.3148152467042493E-2,0.56211952686362121,-1.5014734088372634,-1.8823682031788191,-3.4075167244321918,0.22914019988152479,2.7825164288998803,0.82041783460701101,2.1157078313819646,-0.32454775437988026,0,-8.9435792519969688,-2.3498306162748754,0,-0.37284543809502857,-3.2433032619590936,-2.9584603295665008,0,-2.438420830080771,0,0,0,-0.30969275583549782,-3.4278536077440522,0.39889864835848265,0.18961193260965681,-0.91235081695072218,-2.2540351520222037,-4.3280990027866588,0.67778540938120835,3.5054479288810425,1.5252801683063477,2.1320987673546909,-0.7290841302610549,null,61.50911453831376,{"$f":"(DP364-T$58)*((1+(U$55+CF364)/100)*(1-T$62)+T$62*((1+(U$57+DD364)/100)))/(1+(U$54+BT364)/100)-(U$56+CR364)+U$58","v":70.685336991724256},70.730452021414649,72.7569299757441,74.658800193197237,78.632731991980776,84.232351053856846,84.179769199366234,84.969910817032797,83.742728540574134,83.313034308632794,82.621593526573349]
[297,0.5353517772158134,7.6154781494351873,-1.0564294666170926,1.5621508873744911,null,null,-1.6944219988836173,-0.25429082903615319,-6.7833743620373959,-4.8627457994279917,-1.9093671259446565,-2.525726178386368,-4.253504298448731,5.5438196540689306,6.1255665853660117,6.8316892813003838,-2.4985774811613695,-0.15416005005868572,1.0466476249625565,-4.1382789949399461,-0.2132421277635359,-3.0195257930036665,-4.4670962212977328,0.59026611059922907,-0.82776469978527167,-0.27681253488129887,3.6795347837952654,2.9101707353950967,1.3995317192301382,2.0635052554102025,1.1039186231577696,3.6974797305510014,-3.1269460413897425,-8.0096326358577752,-6.4363367258937974,6.1829295091418839,0.45586490416100345,-3.0198283365182439,11.846371111667361,5.5154951517158617,6.0696183252080571,5.7876937999858979,0.32441128262999519,-5.0340988208046973,-1.4743449382151339,-3.2088438283589991,-4.9824217257820553,0.8705536728728076,-0.94286184576413845,-0.19845721557224749,4.8580821528300646,3.8424943557524855,1.1341955996070745,1.945125608972649,null,61.857943880975881,{"$f":"(BE365-T$58)*((1+(U$55+U365)/100)*(1-T$62)+T$62*((1+(U$57+AS365)/100)))/(1+(U$54+I365)/100)-(U$56+AG365)+U$58","v":56.514043144606475},63.080641638690508,72.5355482237659,77.44384088777322,73.958697797863209,76.276985660201063,75.625831319247396,62.895831379929021,55.873068501016057,52.171623243258651,47.836264430023199,null,null,-1.6944219988836173,-0.25429082903615319,-6.7833743620373959,-4.8627457994279917,-1.9093671259446565,-2.525726178386368,-4.253504298448731,5.5438196540689306,6.1255665853660117,6.8316892813003838,-2.4985774811613695,-0.15416005005868572,1.0466476249625565,-4.1382789949399461,-0.2132421277635359,-3.0195257930036665,-4.4670962212977328,0.59026611059922907,-0.82776469978527167,-0.27681253488129887,3.6795347837952654,2.9101707353950967,1.3995317192301382,2.0635052554102025,0,0,-3.1269460413897425,-8.0096326358577752,-6.4363367258937974,0,0,-3.0198283365182439,0,0,0,0,0.32441128262999519,-5.0340988208046973,-1.4743449382151339,-3.2088438283589991,-4.9824217257820553,0.8705536728728076,-0.94286184576413845,-0.19845721557224749,4.8580821528300646,3.8424943557524855,1.1341955996070745,1.945125608972649,null,62.961862504133649,{"$f":"(DP365-T$58)*((1+(U$55+CF365)/100)*(1-T$62)+T$62*((1+(U$57+DD365)/100)))/(1+(U$54+BT365)/100)-(U$56+CR365)+U$58","v":61.254717356093387},68.103839584854754,77.644253753438022,82.400649028739579,85.236380357259151,88.338515754348791,86.997073070217354,85.883033538672677,83.57578252186255,86.833630976788371,88.853080685296504]
[298,6.5622793586083583,7.1216867152199494,-2.739085873584405,1.9685259061707157,null,null,4.3325055825089276,4.8298202530669831,1.2022522162521225,-1.4167362211284777,-2.2220854838485335,4.1472368680093092,2.0086492959093531,-4.7048758967755715,-3.2005116208666804,2.6773250579691394,-3.5712078873948263,6.0373152765074183,0.55285619074731862,0.69744892376342271,2.6133947513664104,-0.2254853029472077,0.42655306672525128,0.48316940166513334,1.1615712081830694,-0.59056192534947183,-1.8822117047509739,0.94190661970146294,-1.1703325742969088,2.6028253822408054,-0.57873778380954288,2.6475719436270717,5.516037245525494,-1.8697886587192007,-1.0358185404948248,7.778713449558329,2.396401803053724,-3.8832546891928343,-7.8233661048448688,1.5638620608477518,2.2149332726626265,3.8667220501938337,0.7307863014262197,1.2154252520743654,2.8857524120852469,-0.37679984944051204,0.23434990453208004,0.68103135199898146,1.8438762957596235,-1.6661897256243137,-2.1396972080981382,1.0218273013256989,-2.150134396400067,3.6236698806342638,null,60.466636793236312,{"$f":"(BE366-T$58)*((1+(U$55+U366)/100)*(1-T$62)+T$62*((1+(U$57+AS366)/100)))/(1+(U$54+I366)/100)-(U$56+AG366)+U$58","v":56.746873902470995},52.244921477510061,55.03594254138504,57.897589581457659,48.605641113566328,46.464197134495898,52.310842805169926,61.1153982169606,58.976997342421022,58.144782578087273,53.194374071582686,null,null,4.3325055825089276,4.8298202530669831,1.2022522162521225,-1.4167362211284777,-2.2220854838485335,4.1472368680093092,2.0086492959093531,-4.7048758967755715,-3.2005116208666804,2.6773250579691394,-3.5712078873948263,6.0373152765074183,0.55285619074731862,0.69744892376342271,2.6133947513664104,-0.2254853029472077,0.42655306672525128,0.48316940166513334,1.1615712081830694,-0.59056192534947183,-1.8822117047509739,0.94190661970146294,-1.1703325742969088,2.6028253822408054,-0.57873778380954288,0,0,-1.8697886587192007,-1.0358185404948248,0,0,-3.8832546891928343,-7.8233661048448688,0,0,0,0.7307863014262197,1.2154252520743654,2.8857524120852469,-0.37679984944051204,0.23434990453208004,0.68103135199898146,1.8438762957596235,-1.6661897256243137,-2.1396972080981382,1.0218273013256989,-2.150134396400067,3.6236698806342638,null,60.466636793236312,{"$f":"(DP366-T$58)*((1+(U$55+CF366)/100)*(1-T$62)+T$62*((1+(U$57+DD366)/100)))/(1+(U$54+BT366)/100)-(U$56+CR366)+U$58","v":59.394445846098066},60.448335399516488,63.323821487908418,66.378029347490852,64.550034230444822,64.666411286325626,71.060423869315187,79.998319074858713,79.042209373712339,80.690801241623859,78.928625449306196]
[299,-0.20982656258261123,9.1077717760458086,-2.6175315902326415,3.9585566447186977,null,null,-2.439600338682042,7.8840749613826526,-4.5849097022214043,2.6840323004934072,-2.0623470359260789,-6.2799693290111058,-4.6092932140688907,3.2346244958959751,-6.3225264304154356,0.72852267385219172,1.668271237118212,-1.6902016236728659,2.5389412515731777,1.8822114264557843,-2.1201201140976362,0.72998906126877205,-1.5453170376461065,-1.1646403462995645,-0.57436743821609504,-0.48059130015248552,-1.1890502424488236,0.40371044267641398,1.8470669811836444,0.50335270836951196,-0.45718350045777933,1.6524306664960042,-7.9307031205650844,4.1199652324029215,-3.44065794085415,-2.0476613270084076,1.5126897446197993,-2.0206244192789056,-1.953506357119652,-0.2314699839795864,-5.0317247703954289,4.699399951097103,2.720817039974202,2.7882292046688955,-3.0270321653469128,1.3349339635012567,-1.8701243863014865,-1.8011910081937006,-0.86517180450050102,-5.2957125663171123E-2,-1.4760216078565644,0.88091174270498018,2.3246679606923619,0.1783732885153857,null,64.941102377688026,{"$f":"(BE367-T$58)*((1+(U$55+U367)/100)*(1-T$62)+T$62*((1+(U$57+AS367)/100)))/(1+(U$54+I367)/100)-(U$56+AG367)+U$58","v":61.177083362292386},70.423285196569253,65.648011329343049,69.768136239171795,75.405739018814486,77.096105102743721,76.941034328730865,83.008781735472297,83.469922830753603,89.107303936785613,86.364374580702645,null,null,-2.439600338682042,7.8840749613826526,-4.5849097022214043,2.6840323004934072,-2.0623470359260789,-6.2799693290111058,-4.6092932140688907,3.2346244958959751,-6.3225264304154356,0.72852267385219172,1.668271237118212,-1.6902016236728659,2.5389412515731777,1.8822114264557843,-2.1201201140976362,0.72998906126877205,-1.5453170376461065,-1.1646403462995645,-0.57436743821609504,-0.48059130015248552,-1.1890502424488236,0.40371044267641398,1.8470669811836444,0.50335270836951196,-0.45718350045777933,0,-7.9307031205650844,0,-3.44065794085415,-2.0476613270084076,0,-2.0206244192789056,-1.953506357119652,-0.2314699839795864,-5.0317247703954289,0,2.720817039974202,2.7882292046688955,-3.0270321653469128,1.3349339635012567,-1.8701243863014865,-1.8011910081937006,-0.86517180450050102,-5.2957125663171123E-2,-1.4760216078565644,0.88091174270498018,2.3246679606923619,0.1783732885153857,null,64.941102377688026,{"$f":"(DP367-T$58)*((1+(U$55+CF367)/100)*(1-T$62)+T$62*((1+(U$57+DD367)/100)))/(1+(U$54+BT367)/100)-(U$56+CR367)+U$58","v":62.829514028788388},72.107116243359542,71.425895014754332,75.554724238098913,81.447001006452226,84.857342957388667,84.416357012119633,90.830147043226134,91.252787894595031,96.888758401146305,98.963650491685243]
[300,-0.66275819568413308,6.1316058122970647,-3.2734980881753044,4.687825387005895E-2,null,null,-2.8925319717835638,0.45996647368547894,-2.3152516254510291,6.0653121115517346,7.5983152278038864,-1.9632023900363285,-1.1789553403701003,-7.6461612105912247,0.2217986744921534,-0.75736361514614181,14.300912140210755,-2.9299837800607254,-0.43722471217556613,0.7297016452470908,1.4580481165457684,-0.81632928569644925,2.7427480485952209,0.9689895200789449,1.4743054214113158,0.43364583652324473,0.82985808576118281,2.3463575305951903,1.7193367367493551,0.69130714379967273,-1.1131499984004423,-1.7993396068676377,-3.3445748458119215,4.7996479884955967,6.1198708542311433,3.2152118088685957,3.6544989807010309,-0.28068263725507236,0.99750797602473273,0.74920609266872762,8.5796675272409448,-3.1245488962278394,-1.190861350874437,2.919728167329283E-2,1.7826036101225176,0.42378148256349002,4.5302570245496501,1.5054031095133167,2.1703936352806723,-0.54974179422925484,0.64115675479549927,3.2508218988850102,3.9095409210068359,0.14477022975751175,null,63.910853169933617,{"$f":"(BE368-T$58)*((1+(U$55+U368)/100)*(1-T$62)+T$62*((1+(U$57+AS368)/100)))/(1+(U$54+I368)/100)-(U$56+AG368)+U$58","v":66.504169254424809},72.571545120570335,64.184143593190072,56.39327585989497,55.261575504911157,53.62919216329653,58.317125307012446,57.963524836291484,59.576859443844597,45.835837941960804,50.839111466126617,null,null,-2.8925319717835638,0.45996647368547894,-2.3152516254510291,6.0653121115517346,7.5983152278038864,-1.9632023900363285,-1.1789553403701003,-7.6461612105912247,0.2217986744921534,-0.75736361514614181,14.300912140210755,-2.9299837800607254,-0.43722471217556613,0.7297016452470908,1.4580481165457684,-0.81632928569644925,2.7427480485952209,0.9689895200789449,1.4743054214113158,0.43364583652324473,0.82985808576118281,2.3463575305951903,1.7193367367493551,0.69130714379967273,-1.1131499984004423,-1.7993396068676377,-3.3445748458119215,0,0,0,0,-0.28068263725507236,0,0,0,-3.1245488962278394,-1.190861350874437,2.919728167329283E-2,1.7826036101225176,0.42378148256349002,4.5302570245496501,1.5054031095133167,2.1703936352806723,-0.54974179422925484,0.64115675479549927,3.2508218988850102,3.9095409210068359,0.14477022975751175,null,63.910853169933617,{"$f":"(DP368-T$58)*((1+(U$55+CF368)/100)*(1-T$62)+T$62*((1+(U$57+DD368)/100)))/(1+(U$54+BT368)/100)-(U$56+CR368)+U$58","v":66.504169254424809},72.571545120570335,68.983791581685665,67.140108976191755,69.517134868339781,71.898677177180403,77.916512839416683,78.568847302101702,81.562664908802759,74.214208182425139,80.020678953577004]
[301,-1.0641006422539458,5.7049242105861362,-3.2446773087591407,-5.1161719368186587E-2,null,null,-3.2938744183533766,1.8016322681153278,7.0155129391463733,-4.0108360612846683,-6.6230174264813311,6.4862461917244518,-3.3890075590325712,-3.7317457729355463,-7.3390554211169325,-8.5191396352111202,-3.8742758285576389,1.4336442360896604,-0.86390631388649464,-1.4733254431850087,0.22335613381575747,1.3708108150487019,1.1928371752675302,-0.78777888423735476,-2.5421172278843276,0.96359021707346493,1.5295552467948568,0.29652642955434061,-2.114343383437669,-0.67726139924563711,-1.0843292189842786,-3.6448548810560872,-2.6836731412489883,3.9135981306580128,-2.3574177993798706,-7.8856899696927911,-5.9104926939462441,6.5576446361702079,-3.3785828266646583,2.9244854855944453,-3.7242836368564785,3.9392275785319542,-1.2889013241126825,-1.8749199871746898,1.2677254120088144,0.71772670589592735,0.28554132342939775,-0.59243449178060681,-3.0846820261839007,1.3662885681812755,0.9913119319806627,-0.68242731506342913,-3.1595858492594315,-0.62583483973234755,null,63.97782992095771,{"$f":"(BE369-T$58)*((1+(U$55+U369)/100)*(1-T$62)+T$62*((1+(U$57+AS369)/100)))/(1+(U$54+I369)/100)-(U$56+AG369)+U$58","v":66.465168895773104},65.755242117514484,65.416016267805787,73.033744965548536,76.556915006723727,83.186484193796844,80.872804911763438,91.542616243102898,96.615896396578606,101.57791129115853,95.849546959017417,null,null,-3.2938744183533766,1.8016322681153278,7.0155129391463733,-4.0108360612846683,-6.6230174264813311,6.4862461917244518,-3.3890075590325712,-3.7317457729355463,-7.3390554211169325,-8.5191396352111202,-3.8742758285576389,1.4336442360896604,-0.86390631388649464,-1.4733254431850087,0.22335613381575747,1.3708108150487019,1.1928371752675302,-0.78777888423735476,-2.5421172278843276,0.96359021707346493,1.5295552467948568,0.29652642955434061,-2.114343383437669,-0.67726139924563711,-1.0843292189842786,-3.6448548810560872,-2.6836731412489883,0,-2.3574177993798706,-7.8856899696927911,-5.9104926939462441,0,-3.3785828266646583,0,-3.7242836368564785,0,-1.2889013241126825,-1.8749199871746898,1.2677254120088144,0.71772670589592735,0.28554132342939775,-0.59243449178060681,-3.0846820261839007,1.3662885681812755,0.9913119319806627,-0.68242731506342913,-3.1595858492594315,-0.62583483973234755,null,63.97782992095771,{"$f":"(DP369-T$58)*((1+(U$55+CF369)/100)*(1-T$62)+T$62*((1+(U$57+DD369)/100)))/(1+(U$54+BT369)/100)-(U$56+CR369)+U$58","v":66.465168895773104},65.755242117514484,69.329614398463804,77.233919810608683,80.467007931555344,87.099394259026582,91.517350861720558,103.08128858652968,112.02253385081515,117.08447530127627,114.92186041173665]
[302,8.312103907457729,6.430185396840951,-0.74619076045142574,1.2546266909439181,null,null,6.0823301313582983,-0.83599282266632668,1.2574256824380936,-3.4563989792560474,0.87530339144552416,4.2153508119065641,-5.6817648072987765,1.5489593962367847,-3.5026680496540874,-3.1273102870294238,2.515031008109692,2.9030770538010993,-0.1386451276316798,-1.0071542640687898,0.13023023422667102,-9.0728487429948323E-2,1.9649080408890658,-0.51697528675276416,1.2647378122955484,2.3666574862973757,-3.3947379204031236E-2,1.0257858918170912,0.80850557007125357,-2.0333639020521392,1.4141573293234364,3.7934344402353886,-2.6746679025928763,0.26338658713686591,0.16103579866650142,-2.0542033220215838,-0.99760373530442337,6.2755969211548432,5.5738723271114843E-3,3.5528516693760435,6.7414681679289661,-1.6671958275637531,1.6887086199422141E-2,-0.91822231507759455,0.50868903783306618,-0.26150217272791687,1.5045545060787189,7.909353948529585E-2,0.67764911411318685,2.6863463888532966,0.13991629690728691,1.788887583513161,0.99727140740362841,-1.7177542929397283,null,57.281568246387224,{"$f":"(BE370-T$58)*((1+(U$55+U370)/100)*(1-T$62)+T$62*((1+(U$57+AS370)/100)))/(1+(U$54+I370)/100)-(U$56+AG370)+U$58","v":54.394897107191795},56.810989157250773,58.715599016017642,59.491420378930805,59.523163215279475,64.823325286689737,59.47284948724603,61.886881635415392,61.441621955020175,54.148728608591348,53.86592513964986,null,null,6.0823301313582983,-0.83599282266632668,1.2574256824380936,-3.4563989792560474,0.87530339144552416,4.2153508119065641,-5.6817648072987765,1.5489593962367847,-3.5026680496540874,-3.1273102870294238,2.515031008109692,2.9030770538010993,-0.1386451276316798,-1.0071542640687898,0.13023023422667102,-9.0728487429948323E-2,1.9649080408890658,-0.51697528675276416,1.2647378122955484,2.3666574862973757,-3.3947379204031236E-2,1.0257858918170912,0.80850557007125357,-2.0333639020521392,0,0,-2.6746679025928763,0,0,-2.0542033220215838,-0.99760373530442337,0,0,0,0,-1.6671958275637531,1.6887086199422141E-2,-0.91822231507759455,0.50868903783306618,-0.26150217272791687,1.5045545060787189,7.909353948529585E-2,0.67764911411318685,2.6863463888532966,0.13991629690728691,1.788887583513161,0.99727140740362841,-1.7177542929397283,null,58.695725575710661,{"$f":"(DP370-T$58)*((1+(U$55+CF370)/100)*(1-T$62)+T$62*((1+(U$57+DD370)/100)))/(1+(U$54+BT370)/100)-(U$56+CR370)+U$58","v":59.583869015522417},61.955429590761071,64.288504546575197,65.259862705829889,65.03278637473494,70.677965998339403,71.632178164036915,74.428996814386366,78.050507467486199,77.174599643510447,75.767801915844331]
[303,4.9645954013964175,5.2548737547009328,-2.4332704572653214,0.56440139505524312,null,null,2.7348216252969868,0.32120567546369738,0.51933353034496532,3.5601493998834135,-0.19718487274278651,-5.0596379013638932,0.39316522453808078,5.1058332468026695,5.0253504993970362,6.2642571788181067,2.5182621328340566,4.7465630571005422,-1.3139567697716981,-2.3660223655089938,-0.77310306957347041,-1.1826064371938054,0.35327239645856423,-2.5005706153333804,1.9125384023540164,-2.9148330930317226,-3.3021923091136607E-2,0.96976825164854663,2.5835050607304559,4.0013810019576077,-0.27292236749045928,-1.4134669248312077,-4.4499234960686538,1.3889771020161528,-2.6662883323996915,1.1066959379886221E-2,2.8031797823356843,0.78503482929347701,-0.52495822253946356,5.7550055905070634,-0.63502503817373368,4.2076355897876114,-0.67333820968925284,-2.9463038576091405,-0.26731701549021247,-1.0137413261060519,0.84192400510228071,-2.4132157048648164,2.5766711233798665,-2.9663374795887205,0.67456197544960905,1.5835393010663246,2.2785183473695714,4.5532552232207557,null,60.124174800949625,{"$f":"(BE371-T$58)*((1+(U$55+U371)/100)*(1-T$62)+T$62*((1+(U$57+AS371)/100)))/(1+(U$54+I371)/100)-(U$56+AG371)+U$58","v":60.780749677619404},64.865965206418352,61.118969497010923,64.743386366704314,66.694064500796145,65.455013006433603,60.265568941163352,58.64917645792336,50.716572976809736,51.693182215026717,47.698751939499651,null,null,2.7348216252969868,0.32120567546369738,0.51933353034496532,3.5601493998834135,-0.19718487274278651,-5.0596379013638932,0.39316522453808078,5.1058332468026695,5.0253504993970362,6.2642571788181067,2.5182621328340566,4.7465630571005422,-1.3139567697716981,-2.3660223655089938,-0.77310306957347041,-1.1826064371938054,0.35327239645856423,-2.5005706153333804,1.9125384023540164,-2.9148330930317226,-3.3021923091136607E-2,0.96976825164854663,2.5835050607304559,4.0013810019576077,-0.27292236749045928,-1.4134669248312077,-4.4499234960686538,0,-2.6662883323996915,0,0,0,-0.52495822253946356,0,-0.63502503817373368,0,-0.67333820968925284,-2.9463038576091405,-0.26731701549021247,-1.0137413261060519,0.84192400510228071,-2.4132157048648164,2.5766711233798665,-2.9663374795887205,0.67456197544960905,1.5835393010663246,2.2785183473695714,4.5532552232207557,null,60.124174800949625,{"$f":"(DP371-T$58)*((1+(U$55+CF371)/100)*(1-T$62)+T$62*((1+(U$57+DD371)/100)))/(1+(U$54+BT371)/100)-(U$56+CR371)+U$58","v":60.780749677619404},64.865965206418352,62.507946599027079,66.141111439217923,68.133307555713145,69.71726619437473,64.978814362831969,63.141198623520737,60.743024029844143,61.662860229054552,61.794857364543375]
[304,2.4616079300531037,7.3743360279693349,-5.2248567594824058,2.7924902897444026,null,null,0.23183415395367302,7.1152373584732596,-0.62060563183098605,-1.5989472768727597,-5.0622090020133967,1.6002201783773966,-2.1970796417837981,7.7720801113162397,-5.0804147762493894,0.37037211339631471,-1.4635165683817344,1.6941608792963248,0.80550550349670402,2.5894885934712519,-1.4199410489235991,-1.7007666901001004,-9.7273820308192427E-2,-0.5517596588760636,-2.94027258750276,3.2464707059999505,-0.82789454337027735,1.3928205789994035,-0.49427260491349045,-1.4996651775870662,-3.0645086697075437,3.6072290230954436,1.9887713442594019,0.54445321203959551,-2.4494217479605567,-2.9476852806042668,-4.3597405805737708,4.657654319531658,-8.5362113911244286,0.46431033329113069,-3.0454585081370444,0.39343806023227024,1.5547506849999067,3.9237170173264184,-1.7381081821118236,-2.3278599349982887,-0.26685201591545504,-0.46447592167093998,-3.4057995974033703,4.5033055668350972,-1.9026517289897669,1.5077562287109731,-0.19231890334526969,-0.68098772383021366,null,65.341763538125321,{"$f":"(BE372-T$58)*((1+(U$55+U372)/100)*(1-T$62)+T$62*((1+(U$57+AS372)/100)))/(1+(U$54+I372)/100)-(U$56+AG372)+U$58","v":60.56721295242378},58.192585860925135,57.75799835468051,63.45978945028191,65.484450213065344,69.580518356094032,62.935855531607359,74.073370642586895,74.676164485842193,78.818458432275747,76.715327833946162,null,null,0.23183415395367302,7.1152373584732596,-0.62060563183098605,-1.5989472768727597,-5.0622090020133967,1.6002201783773966,-2.1970796417837981,7.7720801113162397,-5.0804147762493894,0.37037211339631471,-1.4635165683817344,1.6941608792963248,0.80550550349670402,2.5894885934712519,-1.4199410489235991,-1.7007666901001004,-9.7273820308192427E-2,-0.5517596588760636,-2.94027258750276,3.2464707059999505,-0.82789454337027735,1.3928205789994035,-0.49427260491349045,-1.4996651775870662,-3.0645086697075437,0,0,0,-2.4494217479605567,-2.9476852806042668,-4.3597405805737708,0,-8.5362113911244286,0,-3.0454585081370444,0,1.5547506849999067,3.9237170173264184,-1.7381081821118236,-2.3278599349982887,-0.26685201591545504,-0.46447592167093998,-3.4057995974033703,4.5033055668350972,-1.9026517289897669,1.5077562287109731,-0.19231890334526969,-0.68098772383021366,null,65.341763538125321,{"$f":"(DP372-T$58)*((1+(U$55+CF372)/100)*(1-T$62)+T$62*((1+(U$57+DD372)/100)))/(1+(U$54+BT372)/100)-(U$56+CR372)+U$58","v":64.174441975519215},63.753052117223298,63.834193836009156,69.824506667651235,71.694682501020068,75.700712915431026,73.480320039217744,84.957686048467522,86.090128842552303,90.306671959550627,88.250685019978064]
[305,-0.44037419500637265,6.8317233042504517,-1.1876350333539385,1.4768922144486649,null,null,-2.6701479711058034,1.0344593703341749,-0.67654461795104082,-3.7289246529439777,5.281945197542834,1.0709630134152048,-3.2287458668435494,3.4842753689937647,-0.3856014942049617,3.0836704084598541,-9.7899947072988969,-1.9659408987461489,0.26289277977782088,0.79703854502885019,0.43818762026184643,-0.14127305489453779,1.3873971355002404,1.8337865135261548,0.77212994158743875,-0.88515111818081671,-1.8942019111459931,0.81381782047590967,-3.1312757850262423,-0.87848819143101231,0.97271305642092365,-1.2051483909019134,-0.56327501887224063,-0.75188143713348898,7.3108334856802184,5.780113172870772,5.7261107042343484,2.6357375468045099,-3.6020658335278535,4.8609234784346214,-7.0164511580597289,1.083366020527186,0.23915260970416896,1.4654375261100376,0.57401857158864922,-0.97961488231778082,1.354138982086442,1.7104940762991914,0.13568310992018939,0.30296407192558572,-2.2816168801970966,1.8010851709662041,-3.6881087848553786,-1.492358093214847,null,62.327730139996781,{"$f":"(BE373-T$58)*((1+(U$55+U373)/100)*(1-T$62)+T$62*((1+(U$57+AS373)/100)))/(1+(U$54+I373)/100)-(U$56+AG373)+U$58","v":64.560131304169019},66.038896496769183,69.144368394908525,59.881643982285077,54.814952240706695,51.437135850851483,47.483604344058506,50.732532821760067,45.503302890602399,55.875665164188035,55.566349126386321,null,null,-2.6701479711058034,1.0344593703341749,-0.67654461795104082,-3.7289246529439777,5.281945197542834,1.0709630134152048,-3.2287458668435494,3.4842753689937647,-0.3856014942049617,3.0836704084598541,-9.7899947072988969,-1.9659408987461489,0.26289277977782088,0.79703854502885019,0.43818762026184643,-0.14127305489453779,1.3873971355002404,1.8337865135261548,0.77212994158743875,-0.88515111818081671,-1.8942019111459931,0.81381782047590967,-3.1312757850262423,-0.87848819143101231,0,-1.2051483909019134,-0.56327501887224063,-0.75188143713348898,0,0,0,0,-3.6020658335278535,0,-7.0164511580597289,0,0.23915260970416896,1.4654375261100376,0.57401857158864922,-0.97961488231778082,1.354138982086442,1.7104940762991914,0.13568310992018939,0.30296407192558572,-2.2816168801970966,1.8010851709662041,-3.6881087848553786,-1.492358093214847,null,63.300443196417703,{"$f":"(DP373-T$58)*((1+(U$55+CF373)/100)*(1-T$62)+T$62*((1+(U$57+DD373)/100)))/(1+(U$54+BT373)/100)-(U$56+CR373)+U$58","v":65.523064833037907},67.012981345381434,70.148035658653257,68.15851326061248,68.890478229819365,71.68263598609991,69.583631006103616,72.365677903827788,71.558656428641598,83.549038668214337,84.400164802507092]
[306,6.5946803710402229,7.9967150727581231,-4.6744440318915661,3.1942466650832904,null,null,4.3649065949407921,-3.334957698466694,5.50308682730578,-4.1222361467497466,2.5643601565738985,-2.733212565315839,-8.4175760958591095,-5.6389831403379604,0.65520271069071567,-10.788907537952852,-3.7698875223016479,-7.3422247845973372,1.4278845482854923,0.3014323048025318,1.3847011552254038,-1.0589032556151592,1.5083446461076377,1.6746893279046571,-2.3997868497133847,0.63046629537798893,2.7859796669605785,-2.2625617094973176,0.43101670704133621,-3.3305245288027425,-2.514095942116704,0.84429130407238739,3.7525303825927274,6.0265808294481511,-1.1930914778394106,0.15371696194387319,-8.0368523140827044,-0.37799290917789641,3.748931298228249,-6.9371418100507185,-4.1127098323802711,-1.2561110650749678,1.9565070603387944,-0.16258933185198599,2.0852936780009612,-2.4735927591762876,1.9952962197975921,0.7808850627407804,-4.4217781692871911,0.27403864950520807,2.5703174438248109,-3.7700191322818331,-2.1584222946834153E-2,-4.0846085899005198,null,62.942627837742428,{"$f":"(BE374-T$58)*((1+(U$55+U374)/100)*(1-T$62)+T$62*((1+(U$57+AS374)/100)))/(1+(U$54+I374)/100)-(U$56+AG374)+U$58","v":64.999046578073546},59.306132171147468,54.931510986346261,56.228407156611674,58.52086043005486,69.852598343999318,74.718942594018003,72.677832381460121,85.759644493045784,93.395180745845138,98.254376347515063,null,null,4.3649065949407921,-3.334957698466694,5.50308682730578,-4.1222361467497466,2.5643601565738985,-2.733212565315839,-8.4175760958591095,-5.6389831403379604,0.65520271069071567,-10.788907537952852,-3.7698875223016479,-7.3422247845973372,1.4278845482854923,0.3014323048025318,1.3847011552254038,-1.0589032556151592,1.5083446461076377,1.6746893279046571,-2.3997868497133847,0.63046629537798893,2.7859796669605785,-2.2625617094973176,0.43101670704133621,-3.3305245288027425,-2.514095942116704,0,0,0,-1.1930914778394106,0,-8.0368523140827044,-0.37799290917789641,0,-6.9371418100507185,-4.1127098323802711,-1.2561110650749678,1.9565070603387944,-0.16258933185198599,2.0852936780009612,-2.4735927591762876,1.9952962197975921,0.7808850627407804,-4.4217781692871911,0.27403864950520807,2.5703174438248109,-3.7700191322818331,-2.1584222946834153E-2,-4.0846085899005198,null,62.942627837742428,{"$f":"(DP374-T$58)*((1+(U$55+CF374)/100)*(1-T$62)+T$62*((1+(U$57+DD374)/100)))/(1+(U$54+BT374)/100)-(U$56+CR374)+U$58","v":65.843337882145931},63.874387684484226,65.625617811669215,66.826556579881398,69.633195385754647,81.47686573672128,87.002421776613602,88.892695494233081,103.22964098123171,111.46660400510585,116.91162713896601]
[307,2.8905296946476611,5.5405087319485036,-4.1936305321984104,0.44841469032637704,null,null,0.66075591854823035,0.52649218515558971,3.3658395047111549,-5.8501432637845125,-1.2042446666402069,6.9649506849668414,3.8360808367039256,-3.1351989701602281,1.6929772337990032,1.4274140077430006,2.4297906425935016,-1.1806395352810142,-1.0283217925241273,1.0688142170186605,0.47947361658829024,-1.7471754963312502,-1.8542500355672562,0.14178349177612848,4.1064591708749418,-4.6008423039837583,-0.28211806134165851,-0.95344988313189472,-0.60002885873550227,1.9098528790962543,-2.0332824424235483,3.2188276386724755,5.5091888011059629,-5.0759760830902314,-2.4436625728600045,1.2638578167813825,5.8406153896773896,-9.4447476692371293,-3.3795711907655388,-0.63712348726652035,-1.6369648812157029,-0.5325669970934932,-0.78932491441811892,1.6732339657655213,0.74346515167633132,-3.2093654514198358,-1.9060589710629421,0.77955122602395188,4.9628953498045005,-5.377100205738282,0.21025279827789012,-0.75416213733487991,-0.6274851461905917,1.640983056215543,null,62.949803191513894,{"$f":"(BE375-T$58)*((1+(U$55+U375)/100)*(1-T$62)+T$62*((1+(U$57+AS375)/100)))/(1+(U$54+I375)/100)-(U$56+AG375)+U$58","v":61.179079141405055},54.347895377962395,61.531864195062255,64.057267342462438,59.467590856431038,54.452147284481313,63.234525628111719,65.975127368095542,65.570183800768703,65.697374674623859,68.406669020846678,null,null,0.66075591854823035,0.52649218515558971,3.3658395047111549,-5.8501432637845125,-1.2042446666402069,6.9649506849668414,3.8360808367039256,-3.1351989701602281,1.6929772337990032,1.4274140077430006,2.4297906425935016,-1.1806395352810142,-1.0283217925241273,1.0688142170186605,0.47947361658829024,-1.7471754963312502,-1.8542500355672562,0.14178349177612848,4.1064591708749418,-4.6008423039837583,-0.28211806134165851,-0.95344988313189472,-0.60002885873550227,1.9098528790962543,-2.0332824424235483,0,0,-5.0759760830902314,-2.4436625728600045,0,0,-9.4447476692371293,-3.3795711907655388,-0.63712348726652035,-1.6369648812157029,-0.5325669970934932,-0.78932491441811892,1.6732339657655213,0.74346515167633132,-3.2093654514198358,-1.9060589710629421,0.77955122602395188,4.9628953498045005,-5.377100205738282,0.21025279827789012,-0.75416213733487991,-0.6274851461905917,1.640983056215543,null,62.949803191513894,{"$f":"(DP375-T$58)*((1+(U$55+CF375)/100)*(1-T$62)+T$62*((1+(U$57+DD375)/100)))/(1+(U$54+BT375)/100)-(U$56+CR375)+U$58","v":64.39790678007752},62.993610966805988,70.458138831264236,72.908976284165945,69.030727495128033,69.882301274226265,78.294037055611341,80.727929404814006,79.940432181769552,79.590158670016592,82.635545005842488]
[308,3.6935364262647239,4.7132477356464779,-2.843393657858992,-0.74892070127892585,null,null,1.4637626501652932,5.6565213862502794E-3,3.9828700918034921,-6.3534674085518184,-4.5245348471741407,4.9483196630585242,1.8747747610730832,2.5321404634082336,-3.3272362911704012,-1.561711005566685,-7.1138695985418474,-1.6974306408760362,-1.8555827888261529,1.7050192950730292E-2,3.9406353164129424,-1.9873883538208847,1.6098380258313334,1.3345210479292033,-2.7572490123762319,-0.23746266672455008,-1.7165748365778022,3.3170423686485151E-2,-3.1059672809226511,1.5093459850923452,-0.68304556808412986,5.7741818624415862,8.5411760091209175,-5.0749848825259782,-2.0278004433877861,5.3064144559367534,-0.52203335041924781,0.89472084199628421,2.3881340347117672,-0.86893264696343486,-2.6413819246749393,3.0096211290842163,-1.9866603060234218,0.46975267461655212,4.8363534001345441,-2.9697279155520686,1.4339239269519999,2.4759095173846655,-2.7260304430459339,3.9258919179872453E-2,-2.8951800629952649,-5.8607092942918326E-2,-4.187705668327145,1.6068023329141787,null,60.638208580049003,{"$f":"(BE376-T$58)*((1+(U$55+U376)/100)*(1-T$62)+T$62*((1+(U$57+AS376)/100)))/(1+(U$54+I376)/100)-(U$56+AG376)+U$58","v":55.965395650729747},47.874066035930753,55.116529750599454,60.886438732446706,54.294966281077677,52.942734452280661,51.163254912706002,49.632857080364829,51.641679381385948,56.395061478500047,55.518731095010295,null,null,1.4637626501652932,5.6565213862502794E-3,3.9828700918034921,-6.3534674085518184,-4.5245348471741407,4.9483196630585242,1.8747747610730832,2.5321404634082336,-3.3272362911704012,-1.561711005566685,-7.1138695985418474,-1.6974306408760362,-1.8555827888261529,1.7050192950730292E-2,3.9406353164129424,-1.9873883538208847,1.6098380258313334,1.3345210479292033,-2.7572490123762319,-0.23746266672455008,-1.7165748365778022,3.3170423686485151E-2,-3.1059672809226511,1.5093459850923452,-0.68304556808412986,0,0,-5.0749848825259782,-2.0278004433877861,0,-0.52203335041924781,0,0,-0.86893264696343486,-2.6413819246749393,0,-1.9866603060234218,0.46975267461655212,4.8363534001345441,-2.9697279155520686,1.4339239269519999,2.4759095173846655,-2.7260304430459339,3.9258919179872453E-2,-2.8951800629952649,-5.8607092942918326E-2,-4.187705668327145,1.6068023329141787,null,60.638208580049003,{"$f":"(DP376-T$58)*((1+(U$55+CF376)/100)*(1-T$62)+T$62*((1+(U$57+DD376)/100)))/(1+(U$54+BT376)/100)-(U$56+CR376)+U$58","v":61.739577513171334},62.217116663562038,70.008861078828929,76.656908749647144,74.876466841625827,72.535590096914092,71.081747288735457,72.034946526830552,74.280302648024986,79.706469168424107,82.480754046107407]
[309,1.7966521459499987,6.1378640768454726,-4.3740590932769754,-4.0091316276074318E-2,null,null,-0.43312163014943206,-6.7742014404819111,7.6783406057819166,-2.9410271062112332,-2.4829953755218486,-1.6273820020945362,-3.5684106423921187,1.5443907859593171,-4.8010347119406891,3.9627781771741928,3.0157223628902132,-4.476415625628352,-0.43096644762715819,-1.6538777949804313,1.7989436780975101,-4.6268585943638136,1.5765720890332222,-0.96525992105908198,2.9784383815846809,0.30680556342949927,-4.1427146479992967,-0.26176876720658804,1.6086006218736291,-1.7935148135354408,-2.2137110035021133,-5.6102617862836253,3.5314132279704,-4.9560584508257781,3.641555705950017,-1.9591031873107925,2.6376326741328966,-1.3124558042911341,-7.6570748178478159,-0.74994019640014908,2.2721125243796965,-1.2202944475844228,-1.2778309210205703,-2.7871787519450186,2.967777387736751,-5.8291180983500759,0.78316358160673594,-1.7672074355927172,3.1129312070173567,1.9541006376123977,-4.4010452728508804,0.23755467559275556,2.4241125825924934,-3.156403588814479,null,63.665486455975355,{"$f":"(BE377-T$58)*((1+(U$55+U377)/100)*(1-T$62)+T$62*((1+(U$57+AS377)/100)))/(1+(U$54+I377)/100)-(U$56+AG377)+U$58","v":72.907638596326294},66.280915397573807,70.063674513469223,69.322283094189615,71.694864775400575,74.038855268275924,75.456776379663154,83.774569506369559,81.79401253550337,79.08805921330692,82.065590375861674,null,null,-0.43312163014943206,-6.7742014404819111,7.6783406057819166,-2.9410271062112332,-2.4829953755218486,-1.6273820020945362,-3.5684106423921187,1.5443907859593171,-4.8010347119406891,3.9627781771741928,3.0157223628902132,-4.476415625628352,-0.43096644762715819,-1.6538777949804313,1.7989436780975101,-4.6268585943638136,1.5765720890332222,-0.96525992105908198,2.9784383815846809,0.30680556342949927,-4.1427146479992967,-0.26176876720658804,1.6086006218736291,-1.7935148135354408,-2.2137110035021133,-5.6102617862836253,0,-4.9560584508257781,0,-1.9591031873107925,0,-1.3124558042911341,-7.6570748178478159,-0.74994019640014908,0,-1.2202944475844228,-1.2778309210205703,-2.7871787519450186,2.967777387736751,-5.8291180983500759,0.78316358160673594,-1.7672074355927172,3.1129312070173567,1.9541006376123977,-4.4010452728508804,0.23755467559275556,2.4241125825924934,-3.156403588814479,null,63.665486455975355,{"$f":"(DP377-T$58)*((1+(U$55+CF377)/100)*(1-T$62)+T$62*((1+(U$57+DD377)/100)))/(1+(U$54+BT377)/100)-(U$56+CR377)+U$58","v":72.907638596326294},69.812328625544211,73.508903706361551,76.525574832445827,78.880225207890973,84.30329985086054,85.649813050104015,93.973289078711943,91.576280532294192,91.014058648522138,94.165902457561756]
[310,8.2075482228661745,5.1077329152914466,-2.3746108991152459,0.36629541678307453,null,null,5.9777744467667437,-1.6474133381569711,13.049257640655785,-7.7621527201481264,-2.0843694559137469,-0.90240245834536958,9.1643311998886254,-1.178192873601257,-1.3962263219559492,0.96787230036823724,-5.0775989464151401,5.5727741420353576,-1.4610976091811843,-2.0908081568813435,3.1829194994535612,-5.9695020814319388,-3.7600077010149815,1.6683787194525923,1.6734401326863324,0.64017142070973065,0.41304784755890278,9.125471515763639E-2,-0.93013517426971237,0.99549902550424374,-0.21426280934038378,-1.5545459096002201,4.7553977440640676,-9.0599996584353431,-11.290852699278586,3.5901922260657493,3.4380578935341837,3.1821811737330803,-4.2073237223473177,-2.1580653643132859,-3.9856357835918628,-4.7810694155844153,-0.87144418796142142,-2.1782427667252615,4.9438591545588624,-6.5967854161538426,-4.5793305359628773,2.2332659687531331,3.5373686141145253,-0.20086629483266316,0.60565089200107702,0.3085773369489202,-1.66518704888614,2.2279008683737542,null,58.424295334058634,{"$f":"(BE378-T$58)*((1+(U$55+U378)/100)*(1-T$62)+T$62*((1+(U$57+AS378)/100)))/(1+(U$54+I378)/100)-(U$56+AG378)+U$58","v":60.653412270117741},51.677421531563354,61.850479792923167,72.347527528789712,71.018875157850118,64.004845921272235,61.936254455209394,67.627432344182509,69.649421916866643,76.480435331823074,78.915436226398995,null,null,5.9777744467667437,-1.6474133381569711,13.049257640655785,-7.7621527201481264,-2.0843694559137469,-0.90240245834536958,9.1643311998886254,-1.178192873601257,-1.3962263219559492,0.96787230036823724,-5.0775989464151401,5.5727741420353576,-1.4610976091811843,-2.0908081568813435,3.1829194994535612,-5.9695020814319388,-3.7600077010149815,1.6683787194525923,1.6734401326863324,0.64017142070973065,0.41304784755890278,9.125471515763639E-2,-0.93013517426971237,0.99549902550424374,-0.21426280934038378,-1.5545459096002201,0,-9.0599996584353431,-11.290852699278586,0,0,0,-4.2073237223473177,-2.1580653643132859,-3.9856357835918628,-4.7810694155844153,-0.87144418796142142,-2.1782427667252615,4.9438591545588624,-6.5967854161538426,-4.5793305359628773,2.2332659687531331,3.5373686141145253,-0.20086629483266316,0.60565089200107702,0.3085773369489202,-1.66518704888614,2.2279008683737542,null,58.424295334058634,{"$f":"(DP378-T$58)*((1+(U$55+CF378)/100)*(1-T$62)+T$62*((1+(U$57+DD378)/100)))/(1+(U$54+BT378)/100)-(U$56+CR378)+U$58","v":60.653412270117741},56.432819275627423,66.673670697553618,77.060621705863085,79.433756249645938,75.344932430091447,76.549783632831563,82.44978573545832,84.299935953609264,91.608923035925542,93.445375758301651]
[311,4.3876137775217927E-2,5.9742551497373855,-8.5553503282873322,0.95255348646713234,null,null,-2.1858976383242128,0.35209628067861543,3.0805279203939282,-1.1423298025253357,-1.9048047856436718,6.8369265067509728,5.7582767079355435,2.7661480268729584,-0.75027815001014231,5.8092211283342587,9.6772003513723845,3.7588567317878754,-0.59457537473524535,0.24311950465191057,2.3867768683000836,3.7391746538302577,-2.5536453487116617,1.7876359729218816,-0.7459235976862244,0.6613766220612991,-0.46583864337355152,-3.3474742428603892,1.869443647621793,4.4028258364847783,-6.3950022385124701,-1.5106686918174894,3.3076894901621166,3.7765202419013186,0.72501025605850966,4.071441786452036,-4.1751796438209103,-4.0821377157651408,2.2462360710292932,-8.357581308161981,7.2951593683193536,7.620214438644366,-0.28518611827736362,0.55701157309436744,3.0666378866489001,3.888011454702526,-3.5212673953005806,2.493912890419125,-0.60972709383435619,1.0381721498435341,-0.29551418349950698,-2.0446798934254242,2.9846187061060547,4.7835429791523314,null,69.071504150199743,{"$f":"(BE379-T$58)*((1+(U$55+U379)/100)*(1-T$62)+T$62*((1+(U$57+AS379)/100)))/(1+(U$54+I379)/100)-(U$56+AG379)+U$58","v":71.475258526046375},68.18019830364041,67.995381902434147,66.953029613222881,60.443702585613508,61.574024626589413,64.933324798182412,63.261135462895361,67.246710702644592,56.153694101074208,49.362942055112015,null,null,-2.1858976383242128,0.35209628067861543,3.0805279203939282,-1.1423298025253357,-1.9048047856436718,6.8369265067509728,5.7582767079355435,2.7661480268729584,-0.75027815001014231,5.8092211283342587,9.6772003513723845,3.7588567317878754,-0.59457537473524535,0.24311950465191057,2.3867768683000836,3.7391746538302577,-2.5536453487116617,1.7876359729218816,-0.7459235976862244,0.6613766220612991,-0.46583864337355152,-3.3474742428603892,1.869443647621793,4.4028258364847783,-6.3950022385124701,-1.5106686918174894,0,0,0,0,-4.1751796438209103,-4.0821377157651408,0,-8.357581308161981,0,0,-0.28518611827736362,0.55701157309436744,3.0666378866489001,3.888011454702526,-3.5212673953005806,2.493912890419125,-0.60972709383435619,1.0381721498435341,-0.29551418349950698,-2.0446798934254242,2.9846187061060547,4.7835429791523314,null,69.071504150199743,{"$f":"(DP379-T$58)*((1+(U$55+CF379)/100)*(1-T$62)+T$62*((1+(U$57+DD379)/100)))/(1+(U$54+BT379)/100)-(U$56+CR379)+U$58","v":71.475258526046375},71.487887793802528,75.238460908178951,74.823002243145638,72.022320316937311,72.424722413753969,75.543348839750891,76.109806984892273,79.055387488751705,74.464498022426596,75.363248640633998]
[312,-0.45870084733429506,3.6611459933618429,-4.6548738919969601,-2.1139103516254414,null,null,-2.6884746234337258,5.3116718625068557,1.9284963899489531,1.6968461637100729,-1.0343058778979581,0.26569349844090784,-10.628088008103926,1.5941654598704567,-0.58193800919847538,0.60867323988482891,-13.721189374097669,3.1447267350576977,-2.907684531110788,-2.266662706221636,-2.1647420427278696,-9.6392415188107705E-2,0.54948936248838187,0.63049713627028137,-2.4649288897426533,4.721553385163002E-2,-1.0752107402275746,0.67089565494304892,-1.4331578575035016,0.14630255418169824,-2.494525802222098,-5.3665498431835701,-6.7746410419846388,-4.656688723634562,0.54435793391904297,-0.52275384829757598,-4.6469069972065729,0.671432571400294,-1.3509685026302676,-5.2603979354140575,-8.817965072705114E-2,-1.6567844560642775,-3.3516499563699371,-2.4848686716142399,-1.967045385748875,0.64299186925166585,0.32340194126624455,0.6320547079419474,-3.1496733977408491,0.28391451707592852,-1.3964725640810018,1.4216231768047247,-2.6707655036640143,0.19504482843827931,null,63.930522208218534,{"$f":"(BE380-T$58)*((1+(U$55+U380)/100)*(1-T$62)+T$62*((1+(U$57+AS380)/100)))/(1+(U$54+I380)/100)-(U$56+AG380)+U$58","v":65.864360201443262},70.417744533468166,74.566933948770568,75.512355983991924,76.552495792848674,87.753439892745817,86.144784649592253,87.186347897963941,93.101380939639853,105.05919872886186,104.02187765443357,null,null,-2.6884746234337258,5.3116718625068557,1.9284963899489531,1.6968461637100729,-1.0343058778979581,0.26569349844090784,-10.628088008103926,1.5941654598704567,-0.58193800919847538,0.60867323988482891,-13.721189374097669,3.1447267350576977,-2.907684531110788,-2.266662706221636,-2.1647420427278696,-9.6392415188107705E-2,0.54948936248838187,0.63049713627028137,-2.4649288897426533,4.721553385163002E-2,-1.0752107402275746,0.67089565494304892,-1.4331578575035016,0.14630255418169824,-2.494525802222098,-5.3665498431835701,-6.7746410419846388,-4.656688723634562,0,-0.52275384829757598,-4.6469069972065729,0,-1.3509685026302676,-5.2603979354140575,-8.817965072705114E-2,-1.6567844560642775,-3.3516499563699371,-2.4848686716142399,-1.967045385748875,0.64299186925166585,0.32340194126624455,0.6320547079419474,-3.1496733977408491,0.28391451707592852,-1.3964725640810018,1.4216231768047247,-2.6707655036640143,0.19504482843827931,null,63.930522208218534,{"$f":"(DP380-T$58)*((1+(U$55+CF380)/100)*(1-T$62)+T$62*((1+(U$57+DD380)/100)))/(1+(U$54+BT380)/100)-(U$56+CR380)+U$58","v":65.864360201443262},70.417744533468166,74.566933948770568,76.056713917910969,77.096375429624743,88.339958111376632,87.392216016044955,88.420099217709293,94.335470318856594,106.44476563545393,105.36309210043694]
[313,5.4026916926207518,6.9661045990993102,-2.9498607277428022,2.4697943697198754,null,null,3.172917916521321,-0.36900208357707109,2.4729508923484245,1.6277261068605773,4.568790499715579,4.9777493319907933,-5.4608500463932614,-2.4324570471779832,-2.7549267651362044,-2.7206499222300096,-5.6431594257348845,-6.107023067610406,0.39727407462667941,0.20058923240925886,4.6352811747381111,2.0356113730567191,2.2774520192105197,1.2034707332951138,-1.6891373686777245,-0.74897763822483565,0.45630805225036486,0.75014309176188831,-0.4673086903531054,-1.3512650341649959,-0.78951263796794002,-3.8840560141026561,7.0876486157036087,6.5973397577724135E-2,3.1087429299382587,-3.3139554373015665,-7.2962003172174743,-2.913655006797538,0.69535925049790803,0.18872713205161951,-6.5413626712510737,-1.5659510150545906,1.2320547649753795,0.12849950766859197,4.7969803208103521,2.3595701824581896,2.9817928183624254,1.1668754568738449,-2.6342977846561211,-1.3105393420467757,1.0309101450086293,0.25845099371140901,-1.1432093671464725,-2.6624528863277126,null,61.372028866407334,{"$f":"(BE381-T$58)*((1+(U$55+U381)/100)*(1-T$62)+T$62*((1+(U$57+AS381)/100)))/(1+(U$54+I381)/100)-(U$56+AG381)+U$58","v":66.477527257530085},60.953276304985216,61.601271396805743,57.93101074484801,59.619539094560395,69.217035243354275,73.315160799797809,75.432072679710487,77.869940520108401,88.36716476511981,93.716929627965214,null,null,3.172917916521321,-0.36900208357707109,2.4729508923484245,1.6277261068605773,4.568790499715579,4.9777493319907933,-5.4608500463932614,-2.4324570471779832,-2.7549267651362044,-2.7206499222300096,-5.6431594257348845,-6.107023067610406,0.39727407462667941,0.20058923240925886,4.6352811747381111,2.0356113730567191,2.2774520192105197,1.2034707332951138,-1.6891373686777245,-0.74897763822483565,0.45630805225036486,0.75014309176188831,-0.4673086903531054,-1.3512650341649959,-0.78951263796794002,-3.8840560141026561,0,0,0,-3.3139554373015665,-7.2962003172174743,-2.913655006797538,0,0,-6.5413626712510737,-1.5659510150545906,1.2320547649753795,0.12849950766859197,4.7969803208103521,2.3595701824581896,2.9817928183624254,1.1668754568738449,-2.6342977846561211,-1.3105393420467757,1.0309101450086293,0.25845099371140901,-1.1432093671464725,-2.6624528863277126,null,61.372028866407334,{"$f":"(DP381-T$58)*((1+(U$55+CF381)/100)*(1-T$62)+T$62*((1+(U$57+DD381)/100)))/(1+(U$54+BT381)/100)-(U$56+CR381)+U$58","v":66.477527257530085},68.040924920688823,68.792318352946566,68.093784007409198,69.385152656497311,79.257285000176296,83.440499497723138,86.561705206663035,89.488487680388232,100.49283327024362,106.28363243049952]
[314,5.2619531004110929,5.4698172685149817,-4.7130009689729153,0.95372613807519957,null,null,3.0321793243116621,3.6222240642275088,-2.9815521060198629,-3.8892047269197509,-3.1151662829336653,-4.8833407444554666E-2,-7.3473049745347501,4.4908645236519789,-8.9843893366747913,-0.5873594355811782,-2.9043829075598255,-2.9987782141186043,-1.0990132559576491,-0.7047419921039868,0.24524743665240312,-0.84139469264315903,-0.89363944273620977,0.80450631717386489,0.79708756851442253,-0.3057176707887681,-2.3498768811227251,-0.62441380230673449,-1.6368414815627119,0.70148203012275356,-2.5526528791980532,-2.649183661012648,3.7767801241477583,-2.8657722411177176,-2.479804607185601,4.8600033497248942,0.61956419618916136,3.1284606688951317,-7.0673226456225979,-1.4811490532712033,-4.1741636983118493,1.5223131843012874,-0.28401346666929639,-0.24689484180762555,-6.9624442098778161E-2,-1.6432450246716965,-1.2351924583674418,0.70581188749766666,0.16540410987776166,-0.97590572657399466,-3.3414714485204087,-1.1488767631047816,-1.9395249026064334,0.62967496334262907,null,62.423745716661223,{"$f":"(BE382-T$58)*((1+(U$55+U382)/100)*(1-T$62)+T$62*((1+(U$57+AS382)/100)))/(1+(U$54+I382)/100)-(U$56+AG382)+U$58","v":63.748005667073109},62.016388350670198,66.803770389780368,71.06406820726815,67.014403153207425,72.034206311601579,65.812115203198999,77.307512694531965,78.832537704582336,84.08833400685026,85.815477167174876,null,null,3.0321793243116621,3.6222240642275088,-2.9815521060198629,-3.8892047269197509,-3.1151662829336653,-4.8833407444554666E-2,-7.3473049745347501,4.4908645236519789,-8.9843893366747913,-0.5873594355811782,-2.9043829075598255,-2.9987782141186043,-1.0990132559576491,-0.7047419921039868,0.24524743665240312,-0.84139469264315903,-0.89363944273620977,0.80450631717386489,0.79708756851442253,-0.3057176707887681,-2.3498768811227251,-0.62441380230673449,-1.6368414815627119,0.70148203012275356,-2.5526528791980532,-2.649183661012648,0,-2.8657722411177176,-2.479804607185601,0,0,0,-7.0673226456225979,-1.4811490532712033,-4.1741636983118493,0,-0.28401346666929639,-0.24689484180762555,-6.9624442098778161E-2,-1.6432450246716965,-1.2351924583674418,0.70581188749766666,0.16540410987776166,-0.97590572657399466,-3.3414714485204087,-1.1488767631047816,-1.9395249026064334,0.62967496334262907,null,62.423745716661223,{"$f":"(DP382-T$58)*((1+(U$55+CF382)/100)*(1-T$62)+T$62*((1+(U$57+DD382)/100)))/(1+(U$54+BT382)/100)-(U$56+CR382)+U$58","v":63.748005667073109},65.793168474817961,70.675831064474025,75.007181419184221,75.830423477567749,82.138503279154634,78.514500540283493,90.761508145495029,92.182377033883256,97.517727930018523,101.19409133697327]
[315,-2.600308322818381,4.887709577751342,-9.7740690497499259,-1.053718693024414,null,null,-4.8300820989178117,-3.4556731234759219,-0.67509597836659263,-4.7977334841051107,4.1307157438689135,-3.6509965047464004,-1.2524963089028955,-1.7495306513132922,-8.7284913325518403,-3.627430864341346,-2.4356633720046985,6.5603788922765345,-1.6811209467212889,1.6446996595795156,2.8562385644544683,-2.0492489416794477,0.31316997975669381,-1.4398812519978961,-1.1119910479866704,-6.1310008060670107E-2,0.61746051087002218,1.2150448575590573,-0.78206626616948949,3.0567926253717665,-7.6137209599750637,-1.0841385902991028,2.0265516591082831,-0.73680383089258861,2.6596776516493179,0.84721807732522203,-0.95996326692194911,-2.9855348098202512,-0.71194302658421016,0.25465155603601786,-3.7621093947418647,1.609392751615597,-2.29145829776891,1.4892679216456359,2.8131859048928289,-2.3890245982192857,0.35000841093368229,-2.0645527395286782,-1.8699948491266745,0.31182497715495394,-4.6621435468270578E-2,0.56111489475609599,-1.3669427339723064,4.8067545751592071,null,70.849470039260623,{"$f":"(BE383-T$58)*((1+(U$55+U383)/100)*(1-T$62)+T$62*((1+(U$57+AS383)/100)))/(1+(U$54+I383)/100)-(U$56+AG383)+U$58","v":76.136437554671843},76.821333995926963,79.854932676802562,74.895454294238192,75.654431004355104,76.731334290139131,81.378730801961368,89.863240240743053,93.774444122682581,98.902022237997585,95.302169054629175,null,null,-4.8300820989178117,-3.4556731234759219,-0.67509597836659263,-4.7977334841051107,4.1307157438689135,-3.6509965047464004,-1.2524963089028955,-1.7495306513132922,-8.7284913325518403,-3.627430864341346,-2.4356633720046985,6.5603788922765345,-1.6811209467212889,1.6446996595795156,2.8562385644544683,-2.0492489416794477,0.31316997975669381,-1.4398812519978961,-1.1119910479866704,-6.1310008060670107E-2,0.61746051087002218,1.2150448575590573,-0.78206626616948949,3.0567926253717665,-7.6137209599750637,-1.0841385902991028,0,-0.73680383089258861,0,0,-0.95996326692194911,-2.9855348098202512,-0.71194302658421016,0,-3.7621093947418647,0,-2.29145829776891,1.4892679216456359,2.8131859048928289,-2.3890245982192857,0.35000841093368229,-2.0645527395286782,-1.8699948491266745,0.31182497715495394,-4.6621435468270578E-2,0.56111489475609599,-1.3669427339723064,4.8067545751592071,null,70.849470039260623,{"$f":"(DP383-T$58)*((1+(U$55+CF383)/100)*(1-T$62)+T$62*((1+(U$57+DD383)/100)))/(1+(U$54+BT383)/100)-(U$56+CR383)+U$58","v":76.136437554671843},78.847885655035242,81.932655670904722,79.556376775037677,81.227523569381461,82.26327762424458,86.987964670899785,95.974436841470776,100.38461310449415,105.56553006294475,103.39640513343774]
[316,3.1648641765458496,6.8198581571879453,1.8027401224813207,1.4950528668277725,null,null,0.93509040044641889,6.6291550835920932,-3.1396443850649507,-2.7047361870878603,-2.2659994921050397,4.5354777132084605,7.4191617018050957,-1.8875536372815551,6.3693059677310222,7.9550400368145535E-2,-7.7667594146247758,-1.4898002957733048,0.25102763271531447,3.4635317761302566,-0.89358797678024438,-0.58443047178262919,2.4115815206518647,0.93735743312074504,0.74622966562674709,0.94788060071623104,-1.9610087480083562,-2.0942809574471202,-4.5114681184967864E-2,-0.93605271869114759,3.9630882122561828,4.449477662442205,0.83630095885927158,-2.1314826025828228,3.0447554301317945,-3.1718671289079285,-0.28649965135436517,2.821778830011203,-2.4302173886138494,-1.1981868583046262,0.27286237853714446,-3.797005352936023,0.25731326208327654,4.4295586121406005,-1.8496185378969432,-0.64130021123352665,2.7576417836362923,1.8223225091127409,1.524077325848008,0.71280604822520233,-0.78825806547897903,-2.2470939932913176,-1.0870030243517261,-0.89374631149457184,null,57.414935882931466,{"$f":"(BE384-T$58)*((1+(U$55+U384)/100)*(1-T$62)+T$62*((1+(U$57+AS384)/100)))/(1+(U$54+I384)/100)-(U$56+AG384)+U$58","v":52.701793288710377},52.879691324840607,56.444953774200819,56.522782217739589,58.473371404950356,55.994356255884895,54.963653106795512,54.072151611875718,54.522184262051688,58.522288660227773,63.010921052182439,null,null,0.93509040044641889,6.6291550835920932,-3.1396443850649507,-2.7047361870878603,-2.2659994921050397,4.5354777132084605,7.4191617018050957,-1.8875536372815551,6.3693059677310222,7.9550400368145535E-2,-7.7667594146247758,-1.4898002957733048,0.25102763271531447,3.4635317761302566,-0.89358797678024438,-0.58443047178262919,2.4115815206518647,0.93735743312074504,0.74622966562674709,0.94788060071623104,-1.9610087480083562,-2.0942809574471202,-4.5114681184967864E-2,-0.93605271869114759,0,0,0,-2.1314826025828228,0,-3.1718671289079285,-0.28649965135436517,0,-2.4302173886138494,-1.1981868583046262,0,-3.797005352936023,0.25731326208327654,4.4295586121406005,-1.8496185378969432,-0.64130021123352665,2.7576417836362923,1.8223225091127409,1.524077325848008,0.71280604822520233,-0.78825806547897903,-2.2470939932913176,-1.0870030243517261,-0.89374631149457184,null,61.378024095187648,{"$f":"(DP384-T$58)*((1+(U$55+CF384)/100)*(1-T$62)+T$62*((1+(U$57+DD384)/100)))/(1+(U$54+BT384)/100)-(U$56+CR384)+U$58","v":60.978178760311799},62.126755075922034,65.878756259491226,69.437707370703379,70.965429043577586,67.735117799671684,69.780441535708889,67.797803724541339,67.888072425181463,73.080965240838893,77.587240834729371]
[317,0.57050241730471929,7.6269806227017511,1.4202195351828295,1.4361347107707958,null,null,-1.6592713587947114,5.0997797727261363,7.561761794219561,6.4301432910425254,-0.99975111397100647,8.1092283764141477,-0.5404530388297546,5.9278322202828528,-3.4344414564723555,3.459442155355875,4.3318434983451413,-1.5613635171164804,1.0581500982291203,0.72017031161008482,0.97148385096168788,2.5117750249383661,2.689973522954336,-1.1072821188061468,0.87035607183338204,0.13899243075625645,2.7642754623448393,-0.61693810892190903,-1.0042028244867902,-1.6846837585601309,3.5805676249576917,2.0815152398246761,4.6503059407093605,6.5614152247985427,2.1340482572363966,0.72262470765435549,-0.76453098083456039,1.378382686804799,0.77841941133555093,-0.55989010641012049,-2.8187111551982715,-6.9045044908100568,0.19839510602629984,1.0081337680189291,1.6000888726071325,3.6151742721950679,3.6394743937764247,-0.18565384609175362,1.2750087915908981,0.95000099658591286,2.4056692221710829,-0.42017151888126325,-1.2840104018117036,-1.544644601689882,null,59.323345649876757,{"$f":"(BE385-T$58)*((1+(U$55+U385)/100)*(1-T$62)+T$62*((1+(U$57+AS385)/100)))/(1+(U$54+I385)/100)-(U$56+AG385)+U$58","v":56.023229720482533},48.544584499603133,40.981974167382255,40.986485355007595,37.614937557604698,39.457350229076035,36.686318491716918,38.471301527644854,38.134974913504131,39.543502279349141,46.88523030380648,null,null,-1.6592713587947114,5.0997797727261363,7.561761794219561,6.4301432910425254,-0.99975111397100647,8.1092283764141477,-0.5404530388297546,5.9278322202828528,-3.4344414564723555,3.459442155355875,4.3318434983451413,-1.5613635171164804,1.0581500982291203,0.72017031161008482,0.97148385096168788,2.5117750249383661,2.689973522954336,-1.1072821188061468,0.87035607183338204,0.13899243075625645,2.7642754623448393,-0.61693810892190903,-1.0042028244867902,-1.6846837585601309,0,0,0,0,0,0,-0.76453098083456039,0,0,-0.55989010641012049,-2.8187111551982715,-6.9045044908100568,0.19839510602629984,1.0081337680189291,1.6000888726071325,3.6151742721950679,3.6394743937764247,-0.18565384609175362,1.2750087915908981,0.95000099658591286,2.4056692221710829,-0.42017151888126325,-1.2840104018117036,-1.544644601689882,null,62.903913274834451,{"$f":"(DP385-T$58)*((1+(U$55+CF385)/100)*(1-T$62)+T$62*((1+(U$57+DD385)/100)))/(1+(U$54+BT385)/100)-(U$56+CR385)+U$58","v":61.506454970848573},58.371636865841104,57.075845578205957,59.849170123366513,55.659191674596308,57.707540822005249,55.352633741744185,58.94570562118701,57.764694592939918,58.086475872037674,65.338034241438635]
[318,2.4345828258093034,5.9248638678744374,2.5633963826031891E-2,0.45413879076681218,null,null,0.20480904970987268,-0.42033519716235235,-4.4676631944398535,-1.2392369861414192,4.9612851124799029,-1.5251883597334677,-1.2218152820385313,2.9971872676966074,-5.0182543465412843,1.4846859079047148,1.8742896593860712,-4.2282320392332151,-0.64396665659819341,-2.1796565106072316,3.5463432187800379,2.2963543961327559,1.2719307176642527,0.86131484741152331,0.52632456362645463,2.4250894961527081,-1.1287686069473439,-0.68361821011953339,0.69157847089253899,-0.60455564616745949,2.185982053600894,-3.8324556414143807,5.6018496294741631,1.7372705002834132,-0.21970954682242949,1.4689893324112648,-2.9885513739082175,0.78063926643637682,-4.0676910077003861,2.6864801670458203,-1.2152024957852294,3.7104205930221563,-0.78360081397768377,-2.4420432649326882,3.0370095099053716,2.5123818126585915,2.1798805644559884,1.110397700565313,0.85422609551205553,2.8781446553825463,-1.3588823482007966,-0.72332070628304168,1.2581084473422581,-0.8680929143797248,null,59.048124455811781,{"$f":"(BE386-T$58)*((1+(U$55+U386)/100)*(1-T$62)+T$62*((1+(U$57+AS386)/100)))/(1+(U$54+I386)/100)-(U$56+AG386)+U$58","v":62.771977488390107},62.077855574253732,62.873125192907679,61.788926528157049,62.124744330230115,66.64901420310045,65.999186861501229,72.843735593554911,68.98960388040679,69.977371054357803,68.966850193824669,null,null,0.20480904970987268,-0.42033519716235235,-4.4676631944398535,-1.2392369861414192,4.9612851124799029,-1.5251883597334677,-1.2218152820385313,2.9971872676966074,-5.0182543465412843,1.4846859079047148,1.8742896593860712,-4.2282320392332151,-0.64396665659819341,-2.1796565106072316,3.5463432187800379,2.2963543961327559,1.2719307176642527,0.86131484741152331,0.52632456362645463,2.4250894961527081,-1.1287686069473439,-0.68361821011953339,0.69157847089253899,-0.60455564616745949,0,-3.8324556414143807,0,0,-0.21970954682242949,0,-2.9885513739082175,0,-4.0676910077003861,0,-1.2152024957852294,0,-0.78360081397768377,-2.4420432649326882,3.0370095099053716,2.5123818126585915,2.1798805644559884,1.110397700565313,0.85422609551205553,2.8781446553825463,-1.3588823482007966,-0.72332070628304168,1.2581084473422581,-0.8680929143797248,null,61.234106509412676,{"$f":"(DP386-T$58)*((1+(U$55+CF386)/100)*(1-T$62)+T$62*((1+(U$57+DD386)/100)))/(1+(U$54+BT386)/100)-(U$56+CR386)+U$58","v":64.890976018003101},69.963173960059365,72.774305133148488,71.385518622813734,73.384679277506436,78.070501749588544,78.117289369260831,85.366828913836144,83.88365534604462,84.684415471895832,87.830164974065468]
[319,3.2284174857866654,4.856443696279408,-7.3908514154867397,-0.25458245567745919,null,null,0.9986437096872347,-4.042009049807807,3.7171866569100631,1.1711327720828821,0.42840079989147073,-6.0250666495743266,7.6157245167079308,-5.0927689424227136,-1.9765194220059743,2.8257354741557874,2.1965403314491292,4.3783839046367916,-1.7123868281932229,-0.26537096369327529,2.0790781487297458,-0.24488017533335249,0.90288663346588205,2.2964012223564261,-1.4090171572515473,0.20758842134474698,-1.4249848389115156,-2.1745207802760014E-2,2.018194727894727,1.2219860262230533,-5.2305033257118776,-1.9800254952093201,2.6245493790961354,0.67265098507903964,1.4373265664894674,3.3009598560236357,-1.0653551080919721,-4.5344743592549364E-2,-3.5163261678892397,-4.9392726623597394,-0.34968451001092182,5.9365378898007304,-1.4923220604219551,-0.45469302584181537,2.4375458762094109,0.1863253810851957,1.7136680924052017,2.0055153971940731,-0.45693699961879575,-0.41717016298058451,-1.6275279710047164,0.1086782426957551,2.9477352268699226,2.3824647058228798,null,65.606931197988288,{"$f":"(BE387-T$58)*((1+(U$55+U387)/100)*(1-T$62)+T$62*((1+(U$57+AS387)/100)))/(1+(U$54+I387)/100)-(U$56+AG387)+U$58","v":70.752660643765537},67.406671675784409,66.381882391055186,66.000893101783433,68.363831281555193,64.723541086526467,68.22233587474993,72.345206268613452,75.765024729846303,76.661566419756568,69.298006570072275,null,null,0.9986437096872347,-4.042009049807807,3.7171866569100631,1.1711327720828821,0.42840079989147073,-6.0250666495743266,7.6157245167079308,-5.0927689424227136,-1.9765194220059743,2.8257354741557874,2.1965403314491292,4.3783839046367916,-1.7123868281932229,-0.26537096369327529,2.0790781487297458,-0.24488017533335249,0.90288663346588205,2.2964012223564261,-1.4090171572515473,0.20758842134474698,-1.4249848389115156,-2.1745207802760014E-2,2.018194727894727,1.2219860262230533,-5.2305033257118776,-1.9800254952093201,0,0,0,0,-1.0653551080919721,-4.5344743592549364E-2,-3.5163261678892397,-4.9392726623597394,-0.34968451001092182,0,-1.4923220604219551,-0.45469302584181537,2.4375458762094109,0.1863253810851957,1.7136680924052017,2.0055153971940731,-0.45693699961879575,-0.41717016298058451,-1.6275279710047164,0.1086782426957551,2.9477352268699226,2.3824647058228798,null,65.606931197988288,{"$f":"(DP387-T$58)*((1+(U$55+CF387)/100)*(1-T$62)+T$62*((1+(U$57+DD387)/100)))/(1+(U$54+BT387)/100)-(U$56+CR387)+U$58","v":70.752660643765537},70.031221054880547,69.64895771451647,70.729149629949518,76.765161104914171,72.450731436834673,76.296843682133243,80.418152933366073,83.593081483449581,84.481863210104422,82.841741608373027]
[320,0.64905278649334819,8.0257125517611687,-6.8038991077773083,2.3735884716053146,null,null,-1.5807209896060825,5.9593949856253543,-0.97101256253296886,-0.67173763126181596,0.69702007367386187,1.4010651103359479,2.7487102336283735,-4.6201178131330156,5.9098451636072271,-1.4766148746839181,1.3756483689665071,-2.5348529149399024,1.4568820272885379,-0.16155901247663973,1.7354080227153172,0.45800356031842693,-1.8797704606819945,1.4128463942181106,2.8966405470317369E-2,-0.57453329186995639,1.6330785093671825,-0.32522651867647667,1.3970890205047066,-2.1862145208721895,-4.6435510180024462,0.33411163748722417,6.0283358634478592,-1.4892395933774951,-0.14129882376695058,1.8314323160797348,4.6116080070427108,-0.3216149005669493,1.8819676808901749,-1.9807025218357843,3.6655747261028333,-0.40400389810144732,1.1358488668608187,0.52224575254613304,2.5281585899198236,0.31499613784652225,-1.7199763323573203,2.4099695800185961,0.62619725507809254,-0.75178358557434144,2.7137673434269418,-0.78506315032149332,1.1779953448749942,-2.7105037543359209,null,67.897024250394892,{"$f":"(BE388-T$58)*((1+(U$55+U388)/100)*(1-T$62)+T$62*((1+(U$57+AS388)/100)))/(1+(U$54+I388)/100)-(U$56+AG388)+U$58","v":65.050427526947388},61.181626073788998,63.647086567300008,62.789118484431548,61.613510217449573,56.062571571400973,58.894326446605554,55.477853119514023,58.314586229166707,54.94825517658559,55.761349343391437,null,null,-1.5807209896060825,5.9593949856253543,-0.97101256253296886,-0.67173763126181596,0.69702007367386187,1.4010651103359479,2.7487102336283735,-4.6201178131330156,5.9098451636072271,-1.4766148746839181,1.3756483689665071,-2.5348529149399024,1.4568820272885379,-0.16155901247663973,1.7354080227153172,0.45800356031842693,-1.8797704606819945,1.4128463942181106,2.8966405470317369E-2,-0.57453329186995639,1.6330785093671825,-0.32522651867647667,1.3970890205047066,-2.1862145208721895,-4.6435510180024462,0,0,-1.4892395933774951,-0.14129882376695058,0,0,-0.3216149005669493,0,-1.9807025218357843,0,-0.40400389810144732,1.1358488668608187,0.52224575254613304,2.5281585899198236,0.31499613784652225,-1.7199763323573203,2.4099695800185961,0.62619725507809254,-0.75178358557434144,2.7137673434269418,-0.78506315032149332,1.1779953448749942,-2.7105037543359209,null,67.897024250394892,{"$f":"(DP388-T$58)*((1+(U$55+CF388)/100)*(1-T$62)+T$62*((1+(U$57+DD388)/100)))/(1+(U$54+BT388)/100)-(U$56+CR388)+U$58","v":65.384539164434614},67.554505368573047,70.081612220842942,69.059728588289488,69.723049063770944,68.567532653517048,71.834451801072774,69.81477440301218,72.711183629059235,72.929081722667249,73.670461261824073]
[321,3.8052690295166558,7.3257314248349887,3.8748844553028263,1.6221354509102195,null,null,1.5754952534172251,-1.3467815205537355,5.6448406880322235,4.630731310048529,0.78264082638608823,-1.8674067028117607,1.6572152109266991,-4.4740934538146133,1.6694772600178753,4.8020707170973642,-0.2334760330309138,2.37767665730511,0.75690090036235791,0.68165181228251726,0.81534188003361763,1.8151938396614327,1.4757024665589267,-0.11002968614858055,2.0187581773978884,-0.78855331222944969,-1.4880462614800045,2.8724580504571833,0.34647015272771498,2.538944295405333,6.0352325450776885,0.71410990840530286,1.5124532757893858,2.1923113440486222,7.0928012316597151,0.4616723528606681,-2.2934211236802335,-1.997185167122729,1.9160864474956314,1.4958946084625704,-0.4954869264547952,5.3739741716893974,0.38439584616572353,1.286215035744833,1.1874971375592975,2.3221538532078041,1.0444569739133012,-0.61485114546768449,2.1532319968912237,-1.2208294476184713,-0.68650926500781961,3.0651275186007254,1.0991618531699057,2.45300857225733,null,55.159885162009729,{"$f":"(BE389-T$58)*((1+(U$55+U389)/100)*(1-T$62)+T$62*((1+(U$57+AS389)/100)))/(1+(U$54+I389)/100)-(U$56+AG389)+U$58","v":56.681973805730756},53.051871815784175,50.049719987650342,43.664251690762157,44.203776142521718,47.151955243812615,51.110799806171549,48.328982503109941,46.479456077314758,47.833220141077298,42.932555752455663,null,null,1.5754952534172251,-1.3467815205537355,5.6448406880322235,4.630731310048529,0.78264082638608823,-1.8674067028117607,1.6572152109266991,-4.4740934538146133,1.6694772600178753,4.8020707170973642,-0.2334760330309138,2.37767665730511,0.75690090036235791,0.68165181228251726,0.81534188003361763,1.8151938396614327,1.4757024665589267,-0.11002968614858055,2.0187581773978884,-0.78855331222944969,-1.4880462614800045,2.8724580504571833,0.34647015272771498,2.538944295405333,0,0,0,0,0,0,-2.2934211236802335,-1.997185167122729,0,0,-0.4954869264547952,0,0.38439584616572353,1.286215035744833,1.1874971375592975,2.3221538532078041,1.0444569739133012,-0.61485114546768449,2.1532319968912237,-1.2208294476184713,-0.68650926500781961,3.0651275186007254,1.0991618531699057,2.45300857225733,null,61.195117707087419,{"$f":"(DP389-T$58)*((1+(U$55+CF389)/100)*(1-T$62)+T$62*((1+(U$57+DD389)/100)))/(1+(U$54+BT389)/100)-(U$56+CR389)+U$58","v":63.500384896037389},61.094842857639058,60.095080672939531,60.828183240454074,61.999563466215101,64.943501074951698,69.428634074869137,68.015128033846551,67.247959350996609,68.711392729993193,69.117565391610938]
[322,-1.407386998665265,6.6753471830651954,-7.2431953322564624,1.3533190220879094,null,null,{"$f":"IF($B$42=\"On\",$B390-$D$15,0)","v":-3.6371607747646957},{"$f":"IF($B$42=\"On\",$B1390-$D$15,0)","v":0.30763241601615166},{"$f":"IF($B$42=\"On\",$B2390-$D$15,0)","v":0.26894597847628177},{"$f":"IF($B$42=\"On\",$B3390-$D$15,0)","v":-3.8311487820111281},{"$f":"IF($B$42=\"On\",$B4390-$D$15,0)","v":-0.94158300470248335},{"$f":"IF($B$42=\"On\",$B5390-$D$15,0)","v":-1.2700159204569499},{"$f":"IF($B$42=\"On\",$B6390-$D$15,0)","v":1.0383559993953999},{"$f":"IF($B$42=\"On\",$B7390-$D$15,0)","v":0.17565541733766254},{"$f":"IF($B$42=\"On\",$B8390-$D$15,0)","v":-6.2419661415127194},{"$f":"IF($B$42=\"On\",$B9390-$D$15,0)","v":-5.4180551883989478},{"$f":"IF($B$42=\"On\",$B10390-$D$15,0)","v":1.1416982251090553},{"$f":"IF($B$42=\"On\",$B11390-$D$15,0)","v":-3.9259586967258358},{"$f":"IF($B$43=\"On\",$C390-$D$16,0)","v":0.10651665859256454},{"$f":"IF($B$43=\"On\",$C1390-$D$16,0)","v":2.7173045796844804},{"$f":"IF($B$43=\"On\",$C2390-$D$16,0)","v":-2.4030226663947047},{"$f":"IF($B$43=\"On\",$C3390-$D$16,0)","v":-0.20828355585825431},{"$f":"IF($B$43=\"On\",$C4390-$D$16,0)","v":-0.93341201281642139},{"$f":"IF($B$43=\"On\",$C5390-$D$16,0)","v":-3.6927187781075324},{"$f":"IF($B$43=\"On\",$C6390-$D$16,0)","v":1.5342553759251985},{"$f":"IF($B$43=\"On\",$C7390-$D$16,0)","v":1.8262424545744906},{"$f":"IF($B$43=\"On\",$C8390-$D$16,0)","v":-3.0889568807623773},{"$f":"IF($B$43=\"On\",$C9390-$D$16,0)","v":-0.47223084737007337},{"$f":"IF($B$43=\"On\",$C10390-$D$16,0)","v":-2.311184897604921},{"$f":"IF($B$43=\"On\",$C11390-$D$16,0)","v":1.019394990597231},{"$f":"IF($B$44=\"On\",$D390-$D$17,0)","v":-5.0828472424816002},{"$f":"IF($B$44=\"On\",$D1390-$D$17,0)","v":5.6917793628616531},{"$f":"IF($B$44=\"On\",$D2390-$D$17,0)","v":-5.3408301337158637},{"$f":"IF($B$44=\"On\",$D3390-$D$17,0)","v":5.1681500637125888},{"$f":"IF($B$44=\"On\",$D4390-$D$17,0)","v":-4.0157141031658172},{"$f":"IF($B$44=\"On\",$D5390-$D$17,0)","v":-0.84214592391691001},{"$f":"IF($B$44=\"On\",$D6390-$D$17,0)","v":-2.0034318742317838},{"$f":"IF($B$44=\"On\",$D7390-$D$17,0)","v":5.0812785613626001},{"$f":"IF($B$44=\"On\",$D8390-$D$17,0)","v":-4.744227969018791},{"$f":"IF($B$44=\"On\",$D9390-$D$17,0)","v":0.7978824010460781},{"$f":"IF($B$44=\"On\",$D10390-$D$17,0)","v":0.40947491347329379},{"$f":"IF($B$44=\"On\",$D11390-$D$17,0)","v":3.3639034132599033},{"$f":"IF($B$45=\"On\",$E390-$D$18,0)","v":0.11557941734341348},{"$f":"IF($B$45=\"On\",$E1390-$D$18,0)","v":3.5054797397993953},{"$f":"IF($B$45=\"On\",$E2390-$D$18,0)","v":-2.3455852865742188},{"$f":"IF($B$45=\"On\",$E3390-$D$18,0)","v":-0.35564726081250986},{"$f":"IF($B$45=\"On\",$E4390-$D$18,0)","v":-0.82805734910394102},{"$f":"IF($B$45=\"On\",$E5390-$D$18,0)","v":-4.1686486592648961},{"$f":"IF($B$45=\"On\",$E6390-$D$18,0)","v":2.0285341564559074},{"$f":"IF($B$45=\"On\",$E7390-$D$18,0)","v":1.3239019396644351},{"$f":"IF($B$45=\"On\",$E8390-$D$18,0)","v":-3.9809170499207971},{"$f":"IF($B$45=\"On\",$E9390-$D$18,0)","v":-0.25108776939064392},{"$f":"IF($B$45=\"On\",$E10390-$D$18,0)","v":-2.1129124265406669},{"$f":"IF($B$45=\"On\",$E11390-$D$18,0)","v":0.54061966907961501},null,{"$f":"(S$53-S$58)*((1+(T$55+T390)/100)*(1-S$62)+S$62*((1+(T$57+AR390)/100)))/(1+(T$54+H390)/100)-(T$56+AF390)+T$58","v":68.847849932388982},{"$f":"(BE390-T$58)*((1+(U$55+U390)/100)*(1-T$62)+T$62*((1+(U$57+AS390)/100)))/(1+(U$54+I390)/100)-(U$56+AG390)+U$58","v":65.855271424818895},69.757073617735855,67.365340268929245,71.894130086959578,71.153051477243423,74.031059437068095,70.161532437554868,77.065684095095662,80.440606489807948,77.778655960254312,78.260157717123192,null,null,{"$f":"IF($B$42=\"On\",MIN($B390-$D$15,$D$42),0)","v":-3.6371607747646957},{"$f":"IF($B$42=\"On\",MIN($B1390-$D$15,$D$42),0)","v":0.30763241601615166},{"$f":"IF($B$42=\"On\",MIN($B2390-$D$15,$D$42),0)","v":0.26894597847628177},{"$f":"IF($B$42=\"On\",MIN($B3390-$D$15,$D$42),0)","v":-3.8311487820111281},{"$f":"IF($B$42=\"On\",MIN($B4390-$D$15,$D$42),0)","v":-0.94158300470248335},{"$f":"IF($B$42=\"On\",MIN($B5390-$D$15,$D$42),0)","v":-1.2700159204569499},{"$f":"IF($B$42=\"On\",MIN($B6390-$D$15,$D$42),0)","v":1.0383559993953999},{"$f":"IF($B$42=\"On\",MIN($B7390-$D$15,$D$42),0)","v":0.17565541733766254},{"$f":"IF($B$42=\"On\",MIN($B8390-$D$15,$D$42),0)","v":-6.2419661415127194},{"$f":"IF($B$42=\"On\",MIN($B9390-$D$15,$D$42),0)","v":-5.4180551883989478},{"$f":"IF($B$42=\"On\",MIN($B10390-$D$15,$D$42),0)","v":1.1416982251090553},{"$f":"IF($B$42=\"On\",MIN($B11390-$D$15,$D$42),0)","v":-3.9259586967258358},{"$f":"IF($B$43=\"On\",MAX($C390-$D$16,$D$43),0)","v":0.10651665859256454},{"$f":"IF($B$43=\"On\",MAX($C1390-$D$16,$D$43),0)","v":2.7173045796844804},{"$f":"IF($B$43=\"On\",MAX($C2390-$D$16,$D$43),0)","v":-2.4030226663947047},{"$f":"IF($B$43=\"On\",MAX($C3390-$D$16,$D$43),0)","v":-0.20828355585825431},{"$f":"IF($B$43=\"On\",MAX($C4390-$D$16,$D$43),0)","v":-0.93341201281642139},{"$f":"IF($B$43=\"On\",MAX($C5390-$D$16,$D$43),0)","v":-3.6927187781075324},{"$f":"IF($B$43=\"On\",MAX($C6390-$D$16,$D$43),0)","v":1.5342553759251985},{"$f":"IF($B$43=\"On\",MAX($C7390-$D$16,$D$43),0)","v":1.8262424545744906},{"$f":"IF($B$43=\"On\",MAX($C8390-$D$16,$D$43),0)","v":-3.0889568807623773},{"$f":"IF($B$43=\"On\",MAX($C9390-$D$16,$D$43),0)","v":-0.47223084737007337},{"$f":"IF($B$43=\"On\",MAX($C10390-$D$16,$D$43),0)","v":-2.311184897604921},{"$f":"IF($B$43=\"On\",MAX($C11390-$D$16,$D$43),0)","v":1.019394990597231},{"$f":"IF($B$44=\"On\",MIN($D390-$D$17,$D$44),0)","v":-5.0828472424816002},{"$f":"IF($B$44=\"On\",MIN($D1390-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D2390-$D$17,$D$44),0)","v":-5.3408301337158637},{"$f":"IF($B$44=\"On\",MIN($D3390-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D4390-$D$17,$D$44),0)","v":-4.0157141031658172},{"$f":"IF($B$44=\"On\",MIN($D5390-$D$17,$D$44),0)","v":-0.84214592391691001},{"$f":"IF($B$44=\"On\",MIN($D6390-$D$17,$D$44),0)","v":-2.0034318742317838},{"$f":"IF($B$44=\"On\",MIN($D7390-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D8390-$D$17,$D$44),0)","v":-4.744227969018791},{"$f":"IF($B$44=\"On\",MIN($D9390-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D10390-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D11390-$D$17,$D$44),0)","v":0},{"$f":"IF($B$45=\"On\",MAX($E390-$D$18,$D$45),0)","v":0.11557941734341348},{"$f":"IF($B$45=\"On\",MAX($E1390-$D$18,$D$45),0)","v":3.5054797397993953},{"$f":"IF($B$45=\"On\",MAX($E2390-$D$18,$D$45),0)","v":-2.3455852865742188},{"$f":"IF($B$45=\"On\",MAX($E3390-$D$18,$D$45),0)","v":-0.35564726081250986},{"$f":"IF($B$45=\"On\",MAX($E4390-$D$18,$D$45),0)","v":-0.82805734910394102},{"$f":"IF($B$45=\"On\",MAX($E5390-$D$18,$D$45),0)","v":-4.1686486592648961},{"$f":"IF($B$45=\"On\",MAX($E6390-$D$18,$D$45),0)","v":2.0285341564559074},{"$f":"IF($B$45=\"On\",MAX($E7390-$D$18,$D$45),0)","v":1.3239019396644351},{"$f":"IF($B$45=\"On\",MAX($E8390-$D$18,$D$45),0)","v":-3.9809170499207971},{"$f":"IF($B$45=\"On\",MAX($E9390-$D$18,$D$45),0)","v":-0.25108776939064392},{"$f":"IF($B$45=\"On\",MAX($E10390-$D$18,$D$45),0)","v":-2.1129124265406669},{"$f":"IF($B$45=\"On\",MAX($E11390-$D$18,$D$45),0)","v":0.54061966907961501},null,{"$f":"(S$53-S$58)*((1+(T$55+CE390)/100)*(1-S$62)+S$62*((1+(T$57+DC390)/100)))/(1+(T$54+BS390)/100)-(T$56+CQ390)+T$58","v":68.847849932388982},{"$f":"(DP390-T$58)*((1+(U$55+CF390)/100)*(1-T$62)+T$62*((1+(U$57+DD390)/100)))/(1+(U$54+BT390)/100)-(U$56+CR390)+U$58","v":71.547050787680547},75.303547846141583,78.273685841074425,82.790906702744735,81.714899926823833,84.62466410803853,85.92422080576759,93.181739019730415,98.109376932109598,95.214225824110741,99.795838942568665]
[{"$f":"A390+1","v":323},-2.5677669047753451,7.9468029102100246,-0.17546490505670498,1.430583881826609,null,null,-4.7975406808747758,0.9054840370671271,-5.111528888478599,-2.9808342648813193,3.207275395725163,1.9501941241290615,0.15419064934080495,2.0885824385593557,0.99553029721070718,3.7943481433367765,-3.4912766446771384,-8.0421375190881346,1.3779723857373938,0.26910472836711463,-1.306002964347897,2.2587612762324465,2.4480098981723692,-1.4192563383330494,0.66791375788339025,-0.20705660849643692,-0.51570164400152319,1.1523497584571638,-0.53902533614924408,-3.7265305065560703,1.9848831847181572,-1.3898978480645079,-2.5715921425133068,1.8390010053293184,3.4840719531147344,-0.74156679284587756,1.2455805395745938,-3.0094079701567011,1.2777172163084349,4.0251218156290252,0.89129798867883925,-1.240809831172542,0.19284427708211305,0.26276310898321675,-1.7625203309754307,1.8669709227848525,3.1384681201789926,-1.4889712449509946,2.4970634447586848E-2,0.30077026984316135,-6.2106715875272611E-2,1.6567326564430924,-0.72068861630656011,-5.2927263664539757,null,62.748300240953569,{"$f":"(BE391-T$58)*((1+(U$55+U391)/100)*(1-T$62)+T$62*((1+(U$57+AS391)/100)))/(1+(U$54+I391)/100)-(U$56+AG391)+U$58","v":64.682470381408834},69.679768742831612,71.585724843610564,68.330266974611774,67.209191096312949,66.427233072700346,68.528222743245848,66.777285819806423,61.673864614347465,62.818658769584182,66.584030929983967,null,null,-4.7975406808747758,0.9054840370671271,-5.111528888478599,-2.9808342648813193,3.207275395725163,1.9501941241290615,0.15419064934080495,2.0885824385593557,0.99553029721070718,3.7943481433367765,-3.4912766446771384,-8.0421375190881346,1.3779723857373938,0.26910472836711463,-1.306002964347897,2.2587612762324465,2.4480098981723692,-1.4192563383330494,0.66791375788339025,-0.20705660849643692,-0.51570164400152319,1.1523497584571638,-0.53902533614924408,-3.7265305065560703,0,-1.3898978480645079,-2.5715921425133068,0,0,-0.74156679284587756,0,-3.0094079701567011,0,0,0,-1.240809831172542,0.19284427708211305,0.26276310898321675,-1.7625203309754307,1.8669709227848525,3.1384681201789926,-1.4889712449509946,2.4970634447586848E-2,0.30077026984316135,-6.2106715875272611E-2,1.6567326564430924,-0.72068861630656011,-5.2927263664539757,null,64.733183425671726,{"$f":"(DP391-T$58)*((1+(U$55+CF391)/100)*(1-T$62)+T$62*((1+(U$57+DD391)/100)))/(1+(U$54+BT391)/100)-(U$56+CR391)+U$58","v":66.631683460047938},71.698475838079389,75.542806197903005,75.751406513887147,74.35908216960479,74.800819850864741,76.706033010989245,76.099609202300158,74.777371332941655,77.121487308333201,81.330169777170255]
[324,-3.8965922588166899,5.2387538034168877,-7.2621898186442984,-1.6376551310052745,null,null,-6.1263660349161206,-4.9179744548475215,-3.2227275481914059,-3.2085149127389099,4.8041794287452184,4.4581363041140651,1.2892529371866708,-2.7497729967407483,2.9088827973552744,0.8611781661924498,5.2265709023334903,1.1849150254699938,-1.3300767210557431,-1.2952566433225758,1.4898452753570375,-3.6014289973800251,1.8626022995841556,-0.23223438904461968,2.912007117268276,-0.37223923466979958,0.82246803027168891,-1.0632115236737762,0.59000417481184453,3.6371154657018696,-5.1018417288694362,-5.6629463190262612,1.8421910888389355,-4.603956608481214,3.9655491603387976,-1.9929717304917105,2.9850602857653556,-4.0174580295709807,3.2244263292823403,-4.4315940000013407,-2.4529350588993735,6.070901547583615,-2.8753947357497704,-1.5813004019781909,1.2096672640099604,-4.4035630339169343,2.2489364156410421,3.8826791180683218E-2,3.8724175187659746,-1.3413138874032049,1.3134971136982918,-1.2411513621553638,1.4045908274225043,4.1204626132244995,null,68.957654319969933,{"$f":"(BE392-T$58)*((1+(U$55+U392)/100)*(1-T$62)+T$62*((1+(U$57+AS392)/100)))/(1+(U$54+I392)/100)-(U$56+AG392)+U$58","v":77.73655367244281},79.504846657581012,83.795147909600814,78.218349969372326,77.254083877869789,76.166717509137413,81.761278360267724,77.454855223804046,80.710943473277197,80.418071031794625,76.679423723508407,null,null,-6.1263660349161206,-4.9179744548475215,-3.2227275481914059,-3.2085149127389099,4.8041794287452184,4.4581363041140651,1.2892529371866708,-2.7497729967407483,2.9088827973552744,0.8611781661924498,5.2265709023334903,1.1849150254699938,-1.3300767210557431,-1.2952566433225758,1.4898452753570375,-3.6014289973800251,1.8626022995841556,-0.23223438904461968,2.912007117268276,-0.37223923466979958,0.82246803027168891,-1.0632115236737762,0.59000417481184453,3.6371154657018696,-5.1018417288694362,-5.6629463190262612,0,-4.603956608481214,0,-1.9929717304917105,0,-4.0174580295709807,0,-4.4315940000013407,-2.4529350588993735,0,-2.8753947357497704,-1.5813004019781909,1.2096672640099604,-4.4035630339169343,2.2489364156410421,3.8826791180683218E-2,3.8724175187659746,-1.3413138874032049,1.3134971136982918,-1.2411513621553638,1.4045908274225043,4.1204626132244995,null,68.957654319969933,{"$f":"(DP392-T$58)*((1+(U$55+CF392)/100)*(1-T$62)+T$62*((1+(U$57+DD392)/100)))/(1+(U$54+BT392)/100)-(U$56+CR392)+U$58","v":77.73655367244281},81.347037746419943,85.620396182320889,83.960459690770946,82.731486383632301,84.718235977530441,90.423475663312743,89.157974173285155,92.135879279881294,91.3577443972558,93.926860647814948]
[325,1.9559537077343365,6.8664016072730929,-4.3533570091157223,1.1406486353557768,null,null,-0.2738200683650942,-1.0244892518398363,-1.6677235271976982,-7.8953757656190495,2.3460576729293212,-2.2767234227014113,4.9880659663958662,-2.8327070997469299,1.972492427971793,-0.57731163756287063,5.695314862259913,-7.9676448256292458,0.29757108280046207,0.44659697234463636,-3.0582357366369375,-2.3895073488142957,-0.19037781431691592,-1.2927279057337078,1.2157367768475851,-1.6372568951938877,0.17322649696411752,0.73530948657190898,-3.0159146433052588,-1.2664277489427311,-2.1930089193408602,2.3690405521509534,-4.6834684071657211,-6.0667386798926,1.4540944911119982,0.3303684742107027,0.86643127984261548,-1.036195258445578,1.8721916299378052,-3.7566855788607967E-2,-4.1016693282825134,-2.8653640844498911,-9.7090969388719195E-2,-9.3490027514482321E-3,-3.3822030064364235,-2.9935145894886408,-3.0138491656657385E-2,-2.2243904433588431,1.3336607385541093,-2.6963407267190087,0.44853760492040307,1.5112461418935339,-1.7793827825393123,-2.2563869651722692,null,64.097222418114853,{"$f":"(BE393-T$58)*((1+(U$55+U393)/100)*(1-T$62)+T$62*((1+(U$57+AS393)/100)))/(1+(U$54+I393)/100)-(U$56+AG393)+U$58","v":63.3239129819098},67.229622187742919,77.180662325043713,74.441396808708589,74.68857066077652,71.681062769038007,73.377691918733504,70.699035710853764,72.235171595465303,71.494384154913234,79.134507490954903,null,null,-0.2738200683650942,-1.0244892518398363,-1.6677235271976982,-7.8953757656190495,2.3460576729293212,-2.2767234227014113,4.9880659663958662,-2.8327070997469299,1.972492427971793,-0.57731163756287063,5.695314862259913,-7.9676448256292458,0.29757108280046207,0.44659697234463636,-3.0582357366369375,-2.3895073488142957,-0.19037781431691592,-1.2927279057337078,1.2157367768475851,-1.6372568951938877,0.17322649696411752,0.73530948657190898,-3.0159146433052588,-1.2664277489427311,-2.1930089193408602,0,-4.6834684071657211,-6.0667386798926,0,0,0,-1.036195258445578,0,-3.7566855788607967E-2,-4.1016693282825134,-2.8653640844498911,-9.7090969388719195E-2,-9.3490027514482321E-3,-3.3822030064364235,-2.9935145894886408,-3.0138491656657385E-2,-2.2243904433588431,1.3336607385541093,-2.6963407267190087,0.44853760492040307,1.5112461418935339,-1.7793827825393123,-2.2563869651722692,null,64.097222418114853,{"$f":"(DP393-T$58)*((1+(U$55+CF393)/100)*(1-T$62)+T$62*((1+(U$57+DD393)/100)))/(1+(U$54+BT393)/100)-(U$56+CR393)+U$58","v":65.692953534060749},69.561234241758939,79.636308349624528,78.290491966208805,78.867774250747999,76.566612931180586,78.266729092555991,77.363348530110173,78.982962224668199,77.721367007849835,85.73063117084854]
[326,-2.7092274268073213,6.9996757033216319,-2.2906340581015328,1.4611324089180555,null,null,-4.939001202906752,-1.7419096167928101,0.70661766991934094,4.4328544271016481,1.062459423352319,11.127332538501395,-1.6855970337358397,3.5149069178936641,6.872301308744853,-8.3620111104879662,3.7003307033959159,6.0794942588777099,0.43084517884900109,2.6971872966421699,-2.0200903037196589,0.87265441552526823,-6.7414096692461456E-2,0.79017988656970406,-1.1669932545581947,-1.6363456983673688,-0.13097660972067704,-1.7932587792459547,0.27706851566422497,2.9492212092600436,-0.13028596832667061,0.24194984605088887,-3.4495902075056346,1.1850054226368152,2.0400882468032759,5.9287812985320674,-2.934207626382543,-6.4240131047697684,3.6675801915756367,-4.7012976446076769,-0.2280799876649855,-2.0106739051703171,0.22339280417355956,3.3060001805214787,-1.7745439365604321,1.5030944763351919,-0.18598908488009869,2.0601269448958828,-1.553691599619109,-1.346207861281945,0.85089390812035748,-2.5710990966550398,0.16012913701801579,3.9295745642949198,null,64.746186791151786,{"$f":"(BE394-T$58)*((1+(U$55+U394)/100)*(1-T$62)+T$62*((1+(U$57+AS394)/100)))/(1+(U$54+I394)/100)-(U$56+AG394)+U$58","v":68.330894665903585},70.326566228714725,67.495696401494598,65.173662658800168,54.24591007535544,57.758920681275256,61.928652317477585,55.112087249235763,63.62679642647857,62.175570183008546,63.137280782880232,null,null,-4.939001202906752,-1.7419096167928101,0.70661766991934094,4.4328544271016481,1.062459423352319,11.127332538501395,-1.6855970337358397,3.5149069178936641,6.872301308744853,-8.3620111104879662,3.7003307033959159,6.0794942588777099,0.43084517884900109,2.6971872966421699,-2.0200903037196589,0.87265441552526823,-6.7414096692461456E-2,0.79017988656970406,-1.1669932545581947,-1.6363456983673688,-0.13097660972067704,-1.7932587792459547,0.27706851566422497,2.9492212092600436,-0.13028596832667061,0,-3.4495902075056346,0,0,0,-2.934207626382543,-6.4240131047697684,0,-4.7012976446076769,-0.2280799876649855,-2.0106739051703171,0.22339280417355956,3.3060001805214787,-1.7745439365604321,1.5030944763351919,-0.18598908488009869,2.0601269448958828,-1.553691599619109,-1.346207861281945,0.85089390812035748,-2.5710990966550398,0.16012913701801579,3.9295745642949198,null,64.746186791151786,{"$f":"(DP394-T$58)*((1+(U$55+CF394)/100)*(1-T$62)+T$62*((1+(U$57+DD394)/100)))/(1+(U$54+BT394)/100)-(U$56+CR394)+U$58","v":68.572844511954472},70.562515572769925,68.909606463884415,68.609121467955376,63.309320611588483,66.80754666918466,70.516792295201213,66.832717600250376,76.042476687099395,74.131978309723905,74.764598217929574]
[327,-3.2881178233205279,9.241523160709832,-1.4738893795026797,3.1282524062772774,null,null,-5.5178915994199587,-4.3144646581533106,4.6430053932753346E-3,7.2092200834491544,-1.3653515414862978,-5.7941423238660237,2.6219811651105731,-7.9249313290646883,0.9006753837895527,-5.3098431552545335,10.228363628514003,5.2405046093232164,2.6726926362372012,0.77732266913146741,1.3720130913702961,3.0412602854006412,0.41682766906891366,1.2587054567869806,1.2035266502589499,-0.3674028023022009,-2.7003864312585613,-2.6574474126420968,2.6755448894909222,1.3727225083551975,0.68645871027218242,-3.4995910181670222,2.3097407735648834,4.6961660850938962,0.62516408710021842,-1.3257979408333829,-0.26605055383211651,2.1286825153878337,-3.350517591192272,-5.3235772235447643,2.253947045975242,5.0722617965596566,1.8905128015327815,0.11215584708470083,1.7391682138313989,3.7359256391081521,0.71080096619862854,0.49177891373589411,2.626694450725676,-1.4008732675232536,-3.1867446460533571,-2.5452845300971472,3.4582159930091523,1.9860323079237998,null,65.333292608332712,{"$f":"(BE395-T$58)*((1+(U$55+U395)/100)*(1-T$62)+T$62*((1+(U$57+AS395)/100)))/(1+(U$54+I395)/100)-(U$56+AG395)+U$58","v":72.638628711944421},71.605395092139148,64.918914639458023,65.973226376382598,71.934153011783465,72.158595107621821,75.393801948722967,76.30345637942365,83.970564849171893,76.862526396437175,69.666551394719704,null,null,-5.5178915994199587,-4.3144646581533106,4.6430053932753346E-3,7.2092200834491544,-1.3653515414862978,-5.7941423238660237,2.6219811651105731,-7.9249313290646883,0.9006753837895527,-5.3098431552545335,10.228363628514003,5.2405046093232164,2.6726926362372012,0.77732266913146741,1.3720130913702961,3.0412602854006412,0.41682766906891366,1.2587054567869806,1.2035266502589499,-0.3674028023022009,-2.7003864312585613,-2.6574474126420968,2.6755448894909222,1.3727225083551975,0,-3.4995910181670222,0,0,0,-1.3257979408333829,-0.26605055383211651,0,-3.350517591192272,-5.3235772235447643,0,0,1.8905128015327815,0.11215584708470083,1.7391682138313989,3.7359256391081521,0.71080096619862854,0.49177891373589411,2.626694450725676,-1.4008732675232536,-3.1867446460533571,-2.5452845300971472,3.4582159930091523,1.9860323079237998,null,66.019751318604904,{"$f":"(DP395-T$58)*((1+(U$55+CF395)/100)*(1-T$62)+T$62*((1+(U$57+DD395)/100)))/(1+(U$54+BT395)/100)-(U$56+CR395)+U$58","v":73.348762729327674},74.636182589087724,72.542089119781878,74.353460534881947,80.840611302922753,80.975792108310557,86.932599836271606,87.364725799400262,95.284876148116666,89.680123584859544,87.089653290301314]
[328,-4.8095894275251609,1.8522008862678518,-8.9039366758318153,-4.7584516640228918,null,null,-7.0393632036245917,-0.44875266334233976,-3.7824165789746278,1.1791299428722901,-1.4134977412300416,-6.151698996587565,1.8153986673588172,4.357587616934512,-8.2947393987363043,3.463265528073789,3.2151006634825388,-0.91892850414204164,-4.716629638204779,2.0197738851438114,-2.7891311872269675,-1.5428132850543799,0.34406189507907392,-1.4435821792122621,0.93610121904784371,1.1201774168668006,0.81391355850146496,3.11495927092251,1.7862867558134639,1.5316544722468617,-6.7435885860569531,3.8831916894844554,-1.5551457605765098,1.1147766618096644,2.5977888516734899,-2.7092853381661124,-3.0417580974405194,5.4060714532030385,-3.3926540966812988,-1.7117418961523247,6.2733298981529577,1.3211480045658339,-5.9961912687673875,2.0743537958717573,-3.8007944001070193,-1.3473671608990636,0.32223012732482492,-2.3410095580690125,2.145341398336944,1.9760473472254951,-0.17417066275736914,3.6105353141548111,2.8060398674354072,2.1607377621411397,null,69.287441724448797,{"$f":"(BE396-T$58)*((1+(U$55+U396)/100)*(1-T$62)+T$62*((1+(U$57+AS396)/100)))/(1+(U$54+I396)/100)-(U$56+AG396)+U$58","v":67.854496848061459},69.825358476685238,67.390556118129354,66.383402605050506,72.15979389819752,75.431162819828444,68.441726595182445,78.125787803164684,80.091570843585416,73.482745400962472,74.432580047103244,null,null,-7.0393632036245917,-0.44875266334233976,-3.7824165789746278,1.1791299428722901,-1.4134977412300416,-6.151698996587565,1.8153986673588172,4.357587616934512,-8.2947393987363043,3.463265528073789,3.2151006634825388,-0.91892850414204164,-4.716629638204779,2.0197738851438114,-2.7891311872269675,-1.5428132850543799,0.34406189507907392,-1.4435821792122621,0.93610121904784371,1.1201774168668006,0.81391355850146496,3.11495927092251,1.7862867558134639,1.5316544722468617,-6.7435885860569531,0,-1.5551457605765098,0,0,-2.7092853381661124,-3.0417580974405194,0,-3.3926540966812988,-1.7117418961523247,0,0,-5.9961912687673875,2.0743537958717573,-3.8007944001070193,-1.3473671608990636,0.32223012732482492,-2.3410095580690125,2.145341398336944,1.9760473472254951,-0.17417066275736914,3.6105353141548111,2.8060398674354072,2.1607377621411397,null,69.287441724448797,{"$f":"(DP396-T$58)*((1+(U$55+CF396)/100)*(1-T$62)+T$62*((1+(U$57+DD396)/100)))/(1+(U$54+BT396)/100)-(U$56+CR396)+U$58","v":71.737688537545921},73.721798753489537,72.303233104583668,73.969049144470219,80.035627624214754,83.258518259192016,81.442997488659955,92.227757217265946,94.12418546678758,93.618090434352823,96.349883923639823]
[329,4.1791591231912371,6.9799711113128016,-6.3199947464604866,1.8880122148221696,null,null,1.9493853470918063,6.3325359059576849,0.92655618420297481,9.0024423886516232,2.5269271994003146,-3.5609275786608841,-9.2121092471978514,2.7837297063528021,-0.55035731582590275,5.9411911422262582,2.6565092932233325,10.046727793173567,0.41114058684017074,-9.6537166316893241E-2,0.72911487666879893,0.74969265981122302,-2.389296373909306,-1.4321690486843019,1.2212591420288312,1.6167987494499432,-1.8011198053173256,2.2320814097630741,2.8676233531188586,-0.10030542543275356,-4.1596466566856245,-0.8601350513512207,4.6654247118480079,2.1299260918658214,-1.9211431521812532,3.1945334450952565,2.060404098599657,2.6748128663850466,-2.222301831450002,5.0352966898700853,4.0013653877103996,6.6830499171882725,0.65027261007767367,0.17312020433479192,-3.0586246072247247E-2,1.6228571225314325,-2.4436228305371506,-1.6655988985801033,-1.6387920898179642E-2,1.9865245132092852,-1.8679975812150513,2.918564474753425,3.8507212368159589,1.2206713260769801,null,65.176921884946552,{"$f":"(BE397-T$58)*((1+(U$55+U397)/100)*(1-T$62)+T$62*((1+(U$57+AS397)/100)))/(1+(U$54+I397)/100)-(U$56+AG397)+U$58","v":63.383524543708319},58.502689328686728,52.858845462563188,52.890088986966305,51.067197415887335,54.529301941076575,51.752711651971289,53.744788153329189,47.540195976996912,44.296313049531022,34.530594418984208,null,null,1.9493853470918063,6.3325359059576849,0.92655618420297481,9.0024423886516232,2.5269271994003146,-3.5609275786608841,-9.2121092471978514,2.7837297063528021,-0.55035731582590275,5.9411911422262582,2.6565092932233325,10.046727793173567,0.41114058684017074,-9.6537166316893241E-2,0.72911487666879893,0.74969265981122302,-2.389296373909306,-1.4321690486843019,1.2212591420288312,1.6167987494499432,-1.8011198053173256,2.2320814097630741,2.8676233531188586,-0.10030542543275356,-4.1596466566856245,-0.8601350513512207,0,0,-1.9211431521812532,0,0,0,-2.222301831450002,0,0,0,0.65027261007767367,0.17312020433479192,-3.0586246072247247E-2,1.6228571225314325,-2.4436228305371506,-1.6655988985801033,-1.6387920898179642E-2,1.9865245132092852,-1.8679975812150513,2.918564474753425,3.8507212368159589,1.2206713260769801,null,65.176921884946552,{"$f":"(DP397-T$58)*((1+(U$55+CF397)/100)*(1-T$62)+T$62*((1+(U$57+DD397)/100)))/(1+(U$54+BT397)/100)-(U$56+CR397)+U$58","v":63.383524543708319},63.168114040534739,59.332291308164159,59.051616909512809,60.517756043685814,66.965179173246156,66.69650545146213,68.436183515138495,66.761088590342197,67.57569353183986,62.479946930838281]
[330,0.25939436818206407,7.7573042578531082,-0.13758046545361324,2.5410720319927851,null,null,-1.9703794079173667,-3.762707411395851,-4.9188449756543919,-2.1649039357664774,3.9214710245809341,1.8396220185827588,0.62912376478637455,1.3860315820675053,5.7544218219929135,2.0322141477938986,-6.3396415249944429,7.3697515168440031E-2,1.1884737333804773,-1.6415432437665469,-0.47631925020786525,-1.4798481388355675,-0.42222614211914777,-0.24622227311358813,-1.7061900741029641,1.4642469116780923,-0.68494361266194925,3.6578226548301878,0.769837580150595,0.34160036755915968,2.0227676243212489,-3.5530518408575933,-4.2553155572719179,-5.6833530818154987,-0.1984034309034306,-2.1457314291866521,-1.9927165612332409,5.4166367141417364,0.62188535312780058,6.7526181279209592,-2.4687170769083471,-0.43821173087218623,1.3033324272482891,-2.1530120164822382,-0.76825172005439157,-1.7126027587223458,7.2088025278933987E-2,8.4363557570585224E-2,-2.0653745794682052,1.5860241789459051,-0.16373106496047374,3.9763194424863553,0.61670935062750876,0.53420355791524465,null,61.441906957720143,{"$f":"(BE398-T$58)*((1+(U$55+U398)/100)*(1-T$62)+T$62*((1+(U$57+AS398)/100)))/(1+(U$54+I398)/100)-(U$56+AG398)+U$58","v":66.955107146202536},74.201605869106558,80.641406060475632,78.311542297450487,79.327499220835435,79.744659518332767,74.689222679376684,70.277709858289626,65.030680986573671,72.380107427868637,73.388801233938977,null,null,-1.9703794079173667,-3.762707411395851,-4.9188449756543919,-2.1649039357664774,3.9214710245809341,1.8396220185827588,0.62912376478637455,1.3860315820675053,5.7544218219929135,2.0322141477938986,-6.3396415249944429,7.3697515168440031E-2,1.1884737333804773,-1.6415432437665469,-0.47631925020786525,-1.4798481388355675,-0.42222614211914777,-0.24622227311358813,-1.7061900741029641,1.4642469116780923,-0.68494361266194925,3.6578226548301878,0.769837580150595,0.34160036755915968,0,-3.5530518408575933,-4.2553155572719179,-5.6833530818154987,-0.1984034309034306,-2.1457314291866521,-1.9927165612332409,0,0,0,-2.4687170769083471,-0.43821173087218623,1.3033324272482891,-2.1530120164822382,-0.76825172005439157,-1.7126027587223458,7.2088025278933987E-2,8.4363557570585224E-2,-2.0653745794682052,1.5860241789459051,-0.16373106496047374,3.9763194424863553,0.61670935062750876,0.53420355791524465,null,63.46467458204139,{"$f":"(DP398-T$58)*((1+(U$55+CF398)/100)*(1-T$62)+T$62*((1+(U$57+DD398)/100)))/(1+(U$54+BT398)/100)-(U$56+CR398)+U$58","v":68.989128096075731},76.323315459684707,82.77351420344182,80.3597926577457,81.330130185114697,81.689687460316136,82.044697069318474,77.812288750426049,79.413603082188843,87.726820159025053,88.724267228359437]
[331,1.3803049146969004,6.0406149762328045,-3.1187067666726294,0.14591208571727687,null,null,-0.84946886140253031,1.0261279113411952,-2.9352094857086697,4.9022241764122931,-6.3410431992919936,2.1198293186981676,6.4343316983633043,-5.6764838547849896,-2.1804931158021796,-0.1286593460862111,-0.45636359037364538,-5.230287304303558,-0.5282155482398263,2.1280556879079633,-1.323885134189223,2.3604414725404599,-2.6651133840986851,1.5188274212155974,1.1585523268033757,-0.38851123616094707,2.5047765055912965,1.5190601354092159,0.73562767153012754,-1.9070811989074796,-0.95835867689776721,4.9246820576698873,0.90219989998394645,4.0787598975846668,-7.1845404633681405,1.3008235120168072,0.85724240652704364,-2.0054508489967073,4.5603248484229653,0.70462648183531496,-3.8337324911099202E-2,-2.2551730121658018,-1.0918275190272191,2.3069393875635749,-1.7159355516982571,3.3458373541650603,-3.195191773626775,1.9129220211069471,2.3360292312207473,-0.53779674594944993,2.6360837799942392,1.6510061138027214,1.0960495974301534,-2.5620308142727906,null,62.668693920675295,{"$f":"(BE399-T$58)*((1+(U$55+U399)/100)*(1-T$62)+T$62*((1+(U$57+AS399)/100)))/(1+(U$54+I399)/100)-(U$56+AG399)+U$58","v":59.360705335537617},59.42093021794696,54.683979602942614,64.192813758040984,62.981413813462389,59.962076322205732,65.385636376183157,64.152450604172515,64.841110771345697,66.066373585562019,70.579693692429956,null,null,-0.84946886140253031,1.0261279113411952,-2.9352094857086697,4.9022241764122931,-6.3410431992919936,2.1198293186981676,6.4343316983633043,-5.6764838547849896,-2.1804931158021796,-0.1286593460862111,-0.45636359037364538,-5.230287304303558,-0.5282155482398263,2.1280556879079633,-1.323885134189223,2.3604414725404599,-2.6651133840986851,1.5188274212155974,1.1585523268033757,-0.38851123616094707,2.5047765055912965,1.5190601354092159,0.73562767153012754,-1.9070811989074796,-0.95835867689776721,0,0,0,-7.1845404633681405,0,0,-2.0054508489967073,0,0,-3.8337324911099202E-2,-2.2551730121658018,-1.0918275190272191,2.3069393875635749,-1.7159355516982571,3.3458373541650603,-3.195191773626775,1.9129220211069471,2.3360292312207473,-0.53779674594944993,2.6360837799942392,1.6510061138027214,1.0960495974301534,-2.5620308142727906,null,62.668693920675295,{"$f":"(DP399-T$58)*((1+(U$55+CF399)/100)*(1-T$62)+T$62*((1+(U$57+DD399)/100)))/(1+(U$54+BT399)/100)-(U$56+CR399)+U$58","v":64.2853873932075},65.314042389945541,64.547563823610972,74.379601178288993,74.388994667801924,71.702918577311081,77.690063446849493,81.538260693487175,83.142868945506336,84.53167142205524,89.512417185445983]
[332,-3.0268238411797475,5.8311768498597694,-1.2093505114853143,1.9821843049026899E-2,null,null,-5.2565976172791782,-3.1587247718470648,5.7085116478863496,2.9952538228778645,2.6723093561404454E-2,-1.0667832705920481,3.3940816800959235,1.4701860486661187,-2.3744760173418986,-3.5472764138346391,-3.007332311202743,2.1088604243104081,-0.73765367461286147,-0.74827910933738551,1.2003062079966176,-0.29401733330872748,0.34115126589635025,-1.1457978543204863,-0.12421157239611524,0.90245067207495211,-1.6057317483685187,-2.363317435378943,0.84079382211775666,7.3550136047728643E-2,0.9509975782895479,-1.8004826643403069,7.7613183974719089,-0.67884407777753575,-1.3574904647110939,-2.6347897676680896,-0.39478320439453896,2.1706160480545003,2.1884384314735996,-3.3561615618496381,0.45778322421356421,-1.0494359912363271,-1.2179177616954691,-1.0230139370014342,1.3614050524246382,-0.22126153543452665,0.60388717321230723,-1.1436136002448765,0.10482959786087953,1.8983198410563629,-1.6143947341572393,-2.7236717492159297,0.86507879958311507,6.8350609779198601E-2,null,63.10054868693134,{"$f":"(BE400-T$58)*((1+(U$55+U400)/100)*(1-T$62)+T$62*((1+(U$57+AS400)/100)))/(1+(U$54+I400)/100)-(U$56+AG400)+U$58","v":67.13415899265263},56.927290733637598,56.304325269094015,58.396185299383959,61.316951752710743,60.22617633961935,58.411961215994829,57.016076516751653,61.288989245374822,63.456464176603795,63.669796769973289,null,null,-5.2565976172791782,-3.1587247718470648,5.7085116478863496,2.9952538228778645,2.6723093561404454E-2,-1.0667832705920481,3.3940816800959235,1.4701860486661187,-2.3744760173418986,-3.5472764138346391,-3.007332311202743,2.1088604243104081,-0.73765367461286147,-0.74827910933738551,1.2003062079966176,-0.29401733330872748,0.34115126589635025,-1.1457978543204863,-0.12421157239611524,0.90245067207495211,-1.6057317483685187,-2.363317435378943,0.84079382211775666,7.3550136047728643E-2,0,-1.8004826643403069,0,-0.67884407777753575,-1.3574904647110939,-2.6347897676680896,-0.39478320439453896,0,0,-3.3561615618496381,0,-1.0494359912363271,-1.2179177616954691,-1.0230139370014342,1.3614050524246382,-0.22126153543452665,0.60388717321230723,-1.1436136002448765,0.10482959786087953,1.8983198410563629,-1.6143947341572393,-2.7236717492159297,0.86507879958311507,6.8350609779198601E-2,null,64.051546265220878,{"$f":"(DP400-T$58)*((1+(U$55+CF400)/100)*(1-T$62)+T$62*((1+(U$57+DD400)/100)))/(1+(U$54+BT400)/100)-(U$56+CR400)+U$58","v":68.094571137890881},65.610142346634404,64.719119952900883,66.834255561681516,69.711100541710664,68.318876182368783,68.640304399853889,69.463938087243136,73.800832016410723,76.845297050375891,76.743687194332196]
[333,-3.7778288580383181,6.4969774639480171,-6.4262461511955538,0.71665884701485172,null,null,-6.0076026341377489,8.6006746149691615,-3.4527201546343576,-2.2903743498972,5.5956050548567395,-1.8199988447528748,-1.1711537155903629,3.3927817979377366,0.74314814321954925,-4.6977442678527357,-0.67386910967730929,2.4760680712648604,-7.185306052461371E-2,1.3053052981827591,0.48540633211203144,-1.9762340161999887,0.78007347453902298,-1.3945245823256389,0.84506787905661351,0.61449796040333382,-0.4770891986538297,1.5436084021568952,-2.2497735987935439,0.1083056384494494,-4.2658980614206916,1.387239475623405,-1.3179763954105899,-1.994770586136827,1.9527627915143313,0.80505299111022488,1.211254022363587,-4.2394549873427128,0.44627066765052059,3.2089907365195991,-5.2494594482226002,0.32634893498591921,-0.52108075772964424,2.7955653063239954,0.56104974349085723,-1.7608456299069535,1.6574438588261227,-2.6285410327626906,1.3748211844198435,1.7263589970405711,-0.70227878268679667,1.1377654774328188,-2.0670002348476491,0.88477911518953278,null,69.140074730944988,{"$f":"(BE401-T$58)*((1+(U$55+U401)/100)*(1-T$62)+T$62*((1+(U$57+AS401)/100)))/(1+(U$54+I401)/100)-(U$56+AG401)+U$58","v":64.866810124284669},68.875697443936758,71.534551677881865,67.292374087803523,66.592985988566056,67.224631307980616,70.4825470925377,69.464563243283621,70.692240231805911,75.252988644497222,73.897550971187243,null,null,-6.0076026341377489,8.6006746149691615,-3.4527201546343576,-2.2903743498972,5.5956050548567395,-1.8199988447528748,-1.1711537155903629,3.3927817979377366,0.74314814321954925,-4.6977442678527357,-0.67386910967730929,2.4760680712648604,-7.185306052461371E-2,1.3053052981827591,0.48540633211203144,-1.9762340161999887,0.78007347453902298,-1.3945245823256389,0.84506787905661351,0.61449796040333382,-0.4770891986538297,1.5436084021568952,-2.2497735987935439,0.1083056384494494,-4.2658980614206916,0,-1.3179763954105899,-1.994770586136827,0,0,0,-4.2394549873427128,0,0,-5.2494594482226002,0,-0.52108075772964424,2.7955653063239954,0.56104974349085723,-1.7608456299069535,1.6574438588261227,-2.6285410327626906,1.3748211844198435,1.7263589970405711,-0.70227878268679667,1.1377654774328188,-2.0670002348476491,0.88477911518953278,null,69.140074730944988,{"$f":"(DP401-T$58)*((1+(U$55+CF401)/100)*(1-T$62)+T$62*((1+(U$57+DD401)/100)))/(1+(U$54+BT401)/100)-(U$56+CR401)+U$58","v":66.254049599908072},70.318102627610514,72.982602144127981,70.633765529137222,70.715239057424057,72.632660501546681,75.759654767908913,75.096890070322203,79.848693157803325,84.236299674474438,83.006184102208294]
[334,3.1101239815406192,7.5593856179356633,2.0820781122230398,3.664246275720954,null,null,0.88035020544118847,1.3007456500413745,4.3123637773844985,-0.65766921940594392,-1.435186769367452,2.2268765649922733,3.9085797501621871,-4.4760158788966597,-3.7534475093034847,7.24006653858972,4.6188500948688551,3.0140261556401624,0.9905550934630325,-1.8733329171790309,2.7065768826453951,-0.9521946541339652,1.5169073179412234,-4.0288847894722757E-2,0.19637802483345101,-0.44732263160660768,-0.70268591391329238,2.0737667848514558,0.93271314112860892,0.52229159084480514,4.242426201997902,-2.4071907883490926,5.3864342912798708,-2.8860910947888625,4.6633782360955909,0.7996027230086491,-0.60706100777432859,-2.1280927031743211,-0.47626662392741625,3.90590731582305,3.1855055430586408,3.4970405567525118,2.4265066709764582,-2.4126527962695556,3.6241373388268237,-0.72017627175167487,1.7178598959715508,-0.41262453631133367,0.56794726026630271,-1.2150933850708052,-0.77521090350652966,3.1616608936670731,1.653281512973291,1.0930511022128895,null,58.011923573179793,{"$f":"(BE402-T$58)*((1+(U$55+U402)/100)*(1-T$62)+T$62*((1+(U$57+AS402)/100)))/(1+(U$54+I402)/100)-(U$56+AG402)+U$58","v":59.526353703693992},53.778462399899723,56.963982929254058,54.447478762712848,52.762027401081056,52.146073660162422,56.455683402427169,58.955116585402926,53.088019458823851,48.743301628190189,44.708959363641711,null,null,0.88035020544118847,1.3007456500413745,4.3123637773844985,-0.65766921940594392,-1.435186769367452,2.2268765649922733,3.9085797501621871,-4.4760158788966597,-3.7534475093034847,7.24006653858972,4.6188500948688551,3.0140261556401624,0.9905550934630325,-1.8733329171790309,2.7065768826453951,-0.9521946541339652,1.5169073179412234,-4.0288847894722757E-2,0.19637802483345101,-0.44732263160660768,-0.70268591391329238,2.0737667848514558,0.93271314112860892,0.52229159084480514,0,-2.4071907883490926,0,-2.8860910947888625,0,0,-0.60706100777432859,-2.1280927031743211,-0.47626662392741625,0,0,0,2.4265066709764582,-2.4126527962695556,3.6241373388268237,-0.72017627175167487,1.7178598959715508,-0.41262453631133367,0.56794726026630271,-1.2150933850708052,-0.77521090350652966,3.1616608936670731,1.653281512973291,1.0930511022128895,null,62.254349775177694,{"$f":"(DP402-T$58)*((1+(U$55+CF402)/100)*(1-T$62)+T$62*((1+(U$57+DD402)/100)))/(1+(U$54+BT402)/100)-(U$56+CR402)+U$58","v":63.576676826937337},63.176316879934845,66.343416665339362,68.754962112017083,67.47283798251145,66.315787557414112,71.064716437815974,73.936933135050296,71.300368905813045,69.513400860963074,68.466759090734655]
[335,-8.1872261172235241,4.7200593761772778,-5.4781607488055668,-1.7311859856791789,null,null,-10.416999893322956,0.2234805211207429,-3.7031648285454342,2.0149552982180845,3.0996516512595829,5.4357650713110495E-3,1.8282014324128459,-0.74845012680679535,0.58100523783926095,0.65864066225677131,3.5234618610159787,-1.3762231217310688,-1.8487711482953531,0.40225742589580893,-1.0307211288230143,-0.32834157893023175,2.7566610873791859,4.2192840688043631E-2,1.915518320847422,0.68361004920292068,-1.5266581745264318,0.93638522885066244,1.4597027305725341,-0.42936365896381723,-3.3178126590307047,1.1366779579494017,0.12667325329042622,-1.086198104912532,6.1061067221091045,-1.5258692543582049,-0.28818940897728185,0.90719983055949016,3.6485065549429914,-2.4201277384021971,3.1652795637657141,-5.4012455656571543,-2.9689255904236749,0.20938010244204008,-1.8605438669697907,-0.50274180426327386,3.5006724420127675,3.8592134796917588E-2,2.5473088585220145,0.63455895854934652,-1.5386461133466554,0.16769258238600515,2.347304075932783,-1.3288383771280186,null,69.613156665139044,{"$f":"(BE403-T$58)*((1+(U$55+U403)/100)*(1-T$62)+T$62*((1+(U$57+AS403)/100)))/(1+(U$54+I403)/100)-(U$56+AG403)+U$58","v":69.340701331814984},70.846628867137269,70.702544235242783,65.118244614771811,66.967493038338958,67.911649396585162,68.205297895149485,63.533086481166308,66.213576799542579,62.452957440512591,68.464964220786484,null,null,-10.416999893322956,0.2234805211207429,-3.7031648285454342,2.0149552982180845,3.0996516512595829,5.4357650713110495E-3,1.8282014324128459,-0.74845012680679535,0.58100523783926095,0.65864066225677131,3.5234618610159787,-1.3762231217310688,-1.8487711482953531,0.40225742589580893,-1.0307211288230143,-0.32834157893023175,2.7566610873791859,4.2192840688043631E-2,1.915518320847422,0.68361004920292068,-1.5266581745264318,0.93638522885066244,1.4597027305725341,-0.42936365896381723,-3.3178126590307047,0,0,-1.086198104912532,0,-1.5258692543582049,-0.28818940897728185,0,0,-2.4201277384021971,0,-5.4012455656571543,-2.9689255904236749,0.20938010244204008,-1.8605438669697907,-0.50274180426327386,3.5006724420127675,3.8592134796917588E-2,2.5473088585220145,0.63455895854934652,-1.5386461133466554,0.16769258238600515,2.347304075932783,-1.3288383771280186,null,69.613156665139044,{"$f":"(DP403-T$58)*((1+(U$55+CF403)/100)*(1-T$62)+T$62*((1+(U$57+DD403)/100)))/(1+(U$54+BT403)/100)-(U$56+CR403)+U$58","v":70.477379289764386},72.134313998112034,71.959818151357993,72.480514899692267,74.299810454510407,75.242961522985468,76.508968947333202,75.280885544091333,77.8912148973981,77.076625172596806,83.085826844149366]
[336,4.6556448725673398,6.6738791123393213,-0.73686770364308574,1.5721357909169849,null,null,2.4258710964679091,2.1055418901363891,6.2423721464183197,-1.0181834798156839,-2.5718193115793677,7.3629928051249331,-4.0767823057393855,3.0707349123154613,-1.9669171181705896,-5.1631470321679265,9.8617928254173606,-4.6798414665598154,0.10504858786669047,-1.7398065705350074,-1.5684775177154826,0.53008086654178221,0.81542237339568846,0.4380871402617208,0.28297743156253841,0.85390398171096038,-0.46913566149227748,-0.57111598041913059,0.25491510403811368,-2.7786713867992034,1.4234803861317764,-1.5705707601588061,1.6701998476672859,1.1871090983140853,4.373258524093802,3.8900137997015816,-0.43007358082455749,1.7924848031347289,-3.3091619396769136,-7.2642426122791814,1.4409734476163867,-2.5518825845002135,0.3343961861724889,-2.2929316189955711,-0.39337494436270959,0.95866324810941772,0.83649436792247989,1.2923493528055017,-0.24965067355782389,1.2244506210619719,-0.96740941678854142,-0.3542186618613905,1.4367545368849608,-3.3930243225690715,null,59.190437985086817,{"$f":"(BE404-T$58)*((1+(U$55+U404)/100)*(1-T$62)+T$62*((1+(U$57+AS404)/100)))/(1+(U$54+I404)/100)-(U$56+AG404)+U$58","v":59.46884386558893},54.281181492100941,54.395793549668269,52.287028843101609,45.827318988281213,48.520339424284991,46.2465539570698,50.508344474373551,60.518472173645115,54.824093371296911,58.589030955337606,null,null,2.4258710964679091,2.1055418901363891,6.2423721464183197,-1.0181834798156839,-2.5718193115793677,7.3629928051249331,-4.0767823057393855,3.0707349123154613,-1.9669171181705896,-5.1631470321679265,9.8617928254173606,-4.6798414665598154,0.10504858786669047,-1.7398065705350074,-1.5684775177154826,0.53008086654178221,0.81542237339568846,0.4380871402617208,0.28297743156253841,0.85390398171096038,-0.46913566149227748,-0.57111598041913059,0.25491510403811368,-2.7786713867992034,0,-1.5705707601588061,0,0,0,0,-0.43007358082455749,0,-3.3091619396769136,-7.2642426122791814,0,-2.5518825845002135,0.3343961861724889,-2.2929316189955711,-0.39337494436270959,0.95866324810941772,0.83649436792247989,1.2923493528055017,-0.24965067355782389,1.2244506210619719,-0.96740941678854142,-0.3542186618613905,1.4367545368849608,-3.3930243225690715,null,60.613918371218595,{"$f":"(DP404-T$58)*((1+(U$55+CF404)/100)*(1-T$62)+T$62*((1+(U$57+DD404)/100)))/(1+(U$54+BT404)/100)-(U$56+CR404)+U$58","v":60.819212132024788},57.214604328691742,58.566608086465038,60.963794735561592,57.856263381840876,60.982279548316498,60.211853744509135,64.577500631284337,75.194096434365235,69.7296629752435,73.65953257023331]
[337,9.8109189182497154,8.7105018293436878,-5.2907413654528854,4.4329456951271773,null,null,7.5811451421502847,-1.4879225448909497,-5.627102729962596,1.5417750592064734,8.4314479035465588,1.7433034456253065,2.5420077214297141,1.4768436842798733,-1.4564123572293275,4.2984828425692214,5.605036525321041,0.576436553472778,2.1416713048710569,-2.1883564088346841,-1.6637047340515094,-1.9684215306788557,2.9969322315401818,-0.59874138690844347,3.2672902500668783,1.5165075771791372,-1.8295663830565072,0.20295265786011019,-1.7446951945665834,-0.74377221010999328,-3.1303932756780233,-2.3454422460662894,3.7979004441267801,-2.7354570140338907,1.9129819725581672,2.2400306263385521,0.70716319663023564,-0.81297354605370487,0.80840453669927514,-3.5685743805775294,-4.2939610375921538,-1.5698456045549207,3.1952060903826816,-2.3401371325371816,-1.8770519331402946,-1.689552952462593,3.953539340377147,-0.13029709161838232,3.7488609428707376,1.9308489371092719,-1.8548667154777585,0.66230467360651901,-0.91540712093633336,-1.239168981159732,null,62.538262586719263,{"$f":"(BE405-T$58)*((1+(U$55+U405)/100)*(1-T$62)+T$62*((1+(U$57+AS405)/100)))/(1+(U$54+I405)/100)-(U$56+AG405)+U$58","v":65.314256298212811},64.178642303696705,65.304459699922148,61.098026984012002,58.01024009447837,58.253856844921629,59.570680556682646,58.903063422439025,60.820433593395215,61.755171114866293,62.759760042385899,null,null,7.5811451421502847,-1.4879225448909497,-5.627102729962596,1.5417750592064734,8.4314479035465588,1.7433034456253065,2.5420077214297141,1.4768436842798733,-1.4564123572293275,4.2984828425692214,5.605036525321041,0.576436553472778,2.1416713048710569,-2.1883564088346841,-1.6637047340515094,-1.9684215306788557,2.9969322315401818,-0.59874138690844347,3.2672902500668783,1.5165075771791372,-1.8295663830565072,0.20295265786011019,-1.7446951945665834,-0.74377221010999328,-3.1303932756780233,-2.3454422460662894,0,-2.7354570140338907,0,0,0,-0.81297354605370487,0,-3.5685743805775294,-4.2939610375921538,-1.5698456045549207,3.1952060903826816,-2.3401371325371816,-1.8770519331402946,-1.689552952462593,3.953539340377147,-0.13029709161838232,3.7488609428707376,1.9308489371092719,-1.8548667154777585,0.66230467360651901,-0.91540712093633336,-1.239168981159732,null,62.538262586719263,{"$f":"(DP405-T$58)*((1+(U$55+CF405)/100)*(1-T$62)+T$62*((1+(U$57+DD405)/100)))/(1+(U$54+BT405)/100)-(U$56+CR405)+U$58","v":65.314256298212811},67.976542747823487,68.980002618914952,66.520754093319127,65.54300778731988,66.531843813388491,67.833146443526587,67.905891417720127,69.465623865163721,69.82080757156119,70.666542829753254]
[338,7.2312873187725693,8.5466950840815166,0.83002103504867941,3.8437013862311042,null,null,5.0015135426731385,-2.0317246146220889,6.8049747355920749,2.5764092970411214,6.5862428921834359,5.8983737331652835,4.8570111380930223,1.1796467901781544,-0.68032443432834633,4.0446803684326031,-3.2774527421907811,-5.4047997544654409,1.9778645596088857,-1.133539880309101,1.0685575255187398,-1.4102499050494597,-0.7781343384556294,2.7852928471391341,2.4502749184087858,0.75032263972937852,0.63663614204272179,2.1558170812709605,1.6214938783368176,-4.3992796077468119,2.9903691248235416,0.14660897961631303,1.8900939220710868,-5.5491937812492385,4.0761234099733787,3.1795035853643214,9.3042533018455007,-1.7024512934341169,0.83145080266004445,6.2022758707676351,2.2214217532256515,-4.0433422659469951,2.6059617814866085,-1.6870053810508039,1.9598915628628488,-1.0351052462986177,-0.31570720052335433,3.390613823746234,2.6442943660270632,0.72878837939082275,0.84267903723598736,3.0923621615854602,0.70501382265793855,-5.1041927364456781,null,57.437971598023601,{"$f":"(BE406-T$58)*((1+(U$55+U406)/100)*(1-T$62)+T$62*((1+(U$57+AS406)/100)))/(1+(U$54+I406)/100)-(U$56+AG406)+U$58","v":58.546321816922763},54.188774888570414,58.26012626929473,51.028823000504453,46.974913589248409,37.179487811843693,39.176482818768811,39.322648154194539,33.113875315034385,32.729689562331465,37.443131504933042,null,null,5.0015135426731385,-2.0317246146220889,6.8049747355920749,2.5764092970411214,6.5862428921834359,5.8983737331652835,4.8570111380930223,1.1796467901781544,-0.68032443432834633,4.0446803684326031,-3.2774527421907811,-5.4047997544654409,1.9778645596088857,-1.133539880309101,1.0685575255187398,-1.4102499050494597,-0.7781343384556294,2.7852928471391341,2.4502749184087858,0.75032263972937852,0.63663614204272179,2.1558170812709605,1.6214938783368176,-4.3992796077468119,0,0,0,-5.5491937812492385,0,0,0,-1.7024512934341169,0,0,0,-4.0433422659469951,2.6059617814866085,-1.6870053810508039,1.9598915628628488,-1.0351052462986177,-0.31570720052335433,3.390613823746234,2.6442943660270632,0.72878837939082275,0.84267903723598736,3.0923621615854602,0.70501382265793855,-5.1041927364456781,null,60.428340722847146,{"$f":"(DP406-T$58)*((1+(U$55+CF406)/100)*(1-T$62)+T$62*((1+(U$57+DD406)/100)))/(1+(U$54+BT406)/100)-(U$56+CR406)+U$58","v":61.66291440217762},59.048927735446284,62.946082279322574,59.482083746831272,58.359358706344786,57.579176129829129,59.395782787509468,60.565330803327846,60.201188405159641,63.079434297871117,67.839096718335981]
[339,3.539530088589649,7.9889515941616311,-5.9118218155743012,2.8001698056855049,null,null,1.3097563124902183,-3.332405969605841,-0.82737242270036293,11.494956386370333,2.1274936380754665,11.012568547638974,4.19323824873549,3.1403005751511959,6.2923843667256998,0.81760993659369552,3.3209140229367007,1.0569906910751783,1.4201210696890003,-1.5870975613423433E-2,-1.09649197872527,0.84536293942391172,0.13679095713364475,1.1070616056961651,-0.54465971842600069,-1.0282721992127852,-8.9936299028866351E-2,0.50676886469065341,2.5782959234085983,1.0517015110850387,-3.7514737257994391,-0.26537013604428594,3.2488401358024488,6.4932557908073623,1.7346604973049464,3.2292985152665001,-3.7660262355564447,-2.9578515669971184,1.1893415580356861,4.6356029781247408,4.1101278723794774,-2.0669215121014863,1.5624302009410089,-1.4403606254293353,-1.892224407761097,1.6006415911126737,0.68641752999692196,2.7495665828012568,0.57124147035818473,-0.59141569004216998,0.26923733713394804,0.14515351415527933,2.3285144908383479,1.2007990999981544,null,65.595913043357669,{"$f":"(BE407-T$58)*((1+(U$55+U407)/100)*(1-T$62)+T$62*((1+(U$57+AS407)/100)))/(1+(U$54+I407)/100)-(U$56+AG407)+U$58","v":68.23137646824803},64.666483029932962,52.979749023061601,50.928183153173038,44.220995481269568,46.84494099964197,48.550094481503272,45.143282255942367,40.729642045806983,36.735356145929458,39.29888166360292,null,null,1.3097563124902183,-3.332405969605841,-0.82737242270036293,11.494956386370333,2.1274936380754665,11.012568547638974,4.19323824873549,3.1403005751511959,6.2923843667256998,0.81760993659369552,3.3209140229367007,1.0569906910751783,1.4201210696890003,-1.5870975613423433E-2,-1.09649197872527,0.84536293942391172,0.13679095713364475,1.1070616056961651,-0.54465971842600069,-1.0282721992127852,-8.9936299028866351E-2,0.50676886469065341,2.5782959234085983,1.0517015110850387,-3.7514737257994391,-0.26537013604428594,0,0,0,0,-3.7660262355564447,-2.9578515669971184,0,0,0,-2.0669215121014863,1.5624302009410089,-1.4403606254293353,-1.892224407761097,1.6006415911126737,0.68641752999692196,2.7495665828012568,0.57124147035818473,-0.59141569004216998,0.26923733713394804,0.14515351415527933,2.3285144908383479,1.2007990999981544,null,65.595913043357669,{"$f":"(DP407-T$58)*((1+(U$55+CF407)/100)*(1-T$62)+T$62*((1+(U$57+DD407)/100)))/(1+(U$54+BT407)/100)-(U$56+CR407)+U$58","v":68.23137646824803},67.915323165735416,62.432906683005541,61.950646908949331,57.568508946994875,59.62874828063137,60.80903150931448,57.85325209205044,57.956189764242183,57.850672407253455,60.338882236548343]
[340,6.1174439351869507,7.1953493399822301,-1.303935077206023,1.7883132557850772,null,null,3.88767015908752,-7.1534021395555678,-0.5298098191694236,4.637372516199191,-0.48075159397955325,4.4211598383949857,-0.36254415575216514,2.286403513099593,-6.579005880516549,-5.6259240654811169,-2.293604001333402,2.8683346470568445,0.62651881550959931,2.0183737917238478,-1.7099638922477869,-0.31009795895651759,1.7416964324064459,0.2570329289171136,-0.5484502812864438,-0.15451276292398752,-1.9658644522331388,-2.7585495262044892,0.49581798259601495,1.4591593719731204,0.85641301256883917,-1.8393086845143283,1.0442912055623159,1.9518874054646111,2.6702943007209039,-2.8817394639202227,1.2510349909593423,2.7700139011406906,-6.0219846128772119,-2.936518239469736,5.1042402140093923E-2,1.2492715608029046,0.5505736510405812,1.4397227925734952,-2.2510299699530352,0.31082443432869455,1.561037572254065,0.90364250554134551,-0.65695621713951013,-0.80342186262198589,-2.6954450319192578,-3.9180729090049953,0.20544504753262594,1.6544645263158386,null,59.207538860672237,{"$f":"(BE408-T$58)*((1+(U$55+U408)/100)*(1-T$62)+T$62*((1+(U$57+AS408)/100)))/(1+(U$54+I408)/100)-(U$56+AG408)+U$58","v":67.136083621778369},65.311124740095536,61.049224763635706,60.079591389338596,61.240976663613495,60.243485828873311,56.246396271689775,64.995631453641735,69.690601959761253,71.691930917350263,69.912004899350094,null,null,3.88767015908752,-7.1534021395555678,-0.5298098191694236,4.637372516199191,-0.48075159397955325,4.4211598383949857,-0.36254415575216514,2.286403513099593,-6.579005880516549,-5.6259240654811169,-2.293604001333402,2.8683346470568445,0.62651881550959931,2.0183737917238478,-1.7099638922477869,-0.31009795895651759,1.7416964324064459,0.2570329289171136,-0.5484502812864438,-0.15451276292398752,-1.9658644522331388,-2.7585495262044892,0.49581798259601495,1.4591593719731204,0,-1.8393086845143283,0,0,0,-2.8817394639202227,0,0,-6.0219846128772119,-2.936518239469736,0,0,0.5505736510405812,1.4397227925734952,-2.2510299699530352,0.31082443432869455,1.561037572254065,0.90364250554134551,-0.65695621713951013,-0.80342186262198589,-2.6954450319192578,-3.9180729090049953,0.20544504753262594,1.6544645263158386,null,60.063951873241074,{"$f":"(DP408-T$58)*((1+(U$55+CF408)/100)*(1-T$62)+T$62*((1+(U$57+DD408)/100)))/(1+(U$54+BT408)/100)-(U$56+CR408)+U$58","v":68.059562535276982},67.265117512097831,64.871741302137252,66.644200533811329,67.547814913456392,67.757974927105735,66.29598273181675,75.431753480400388,80.311860937849659,82.587106869283431,81.877593467483464]
[341,3.8011073952339629,4.4425284220724448,-4.0755141051817656,-0.17519967667838277,null,null,1.5713336191345322,-0.54712712395985541,2.2568407680868949,2.2570934699224017,-1.1158944326741236,1.7600329333391818,6.5964680630426882,-2.392356519792632,0.54217772880779069,-5.5068233818850034,2.7122116429201331,4.6839264936497322,-2.126302102400186,-1.0145171120196341,-5.7128895831628057E-2,0.98937450368319535,0.68557823958582631,-1.0100925493814792,0.76585896657473018,0.21756176313304021,-1.6570869461781461,-5.1487659820808496E-2,-0.82975609418503371,1.1478307718614911,-1.9151660154069035,2.7759702854888979,-1.5510567007623868,3.5039731750703167,-1.2822721214521104,0.65359620097581028,4.4387290369876977,2.3150412925792327,0.98591298580090969,1.4987472206161603,-4.2312890835125154,0.64639125969851774,-1.4129392814228787,-1.0237713021375889,-0.22632525768865053,1.7150541902260643,0.7062712862404108,-0.65321625578748199,1.7809107635383505,-8.7586793331899671E-2,-0.9010914330379094,-1.2677908098214916,-0.76840665203860359,1.8063995930357775,null,61.942566281669883,{"$f":"(BE409-T$58)*((1+(U$55+U409)/100)*(1-T$62)+T$62*((1+(U$57+AS409)/100)))/(1+(U$54+I409)/100)-(U$56+AG409)+U$58","v":59.806889254428825},60.218238030290664,56.631373210912329,59.3738029125971,57.644048231789426,50.962405025992389,50.204213767141887,48.799414742987295,50.001384218643565,53.035387106552562,51.293253447457246,null,null,1.5713336191345322,-0.54712712395985541,2.2568407680868949,2.2570934699224017,-1.1158944326741236,1.7600329333391818,6.5964680630426882,-2.392356519792632,0.54217772880779069,-5.5068233818850034,2.7122116429201331,4.6839264936497322,-2.126302102400186,-1.0145171120196341,-5.7128895831628057E-2,0.98937450368319535,0.68557823958582631,-1.0100925493814792,0.76585896657473018,0.21756176313304021,-1.6570869461781461,-5.1487659820808496E-2,-0.82975609418503371,1.1478307718614911,-1.9151660154069035,0,-1.5510567007623868,0,-1.2822721214521104,0,0,0,0,0,-4.2312890835125154,0,-1.4129392814228787,-1.0237713021375889,-0.22632525768865053,1.7150541902260643,0.7062712862404108,-0.65321625578748199,1.7809107635383505,-8.7586793331899671E-2,-0.9010914330379094,-1.2677908098214916,-0.76840665203860359,1.8063995930357775,null,61.942566281669883,{"$f":"(DP409-T$58)*((1+(U$55+CF409)/100)*(1-T$62)+T$62*((1+(U$57+DD409)/100)))/(1+(U$54+BT409)/100)-(U$56+CR409)+U$58","v":62.58285953991772},62.930299956533958,62.824941693283975,65.665996068173982,64.409712557170167,61.816797180335271,63.581230487739887,62.877473907021844,66.193515224895293,68.621211792817462,67.006338011688712]
[342,-0.52212585132043232,6.3054955179415586,-10.799954335955666,1.1571696658230102,null,null,-2.751899627419863,-4.9620276595315174,2.9194149945100083,1.5309133584014347,-0.93068982140659573,5.4090612607567703,5.7767178781556927,3.5838094874452189,1.8798920704405218,3.8765750340537277,4.1443232430342896,0.1796755322783028,-0.26333500653107222,-3.8205516530179411,-0.10824900964915596,-0.68909493653626974,-0.63289426824855077,0.61308810821316584,1.8001736074297376,3.0001999598237035,-1.0248274137327869,1.302908246583323,0.3858831692267799,-0.2855520841036796,-8.6396062461808043,-4.7301723202859662,7.7750750908285315E-2,-1.6392417376179713,2.219246902405386,5.2259385535004697,6.9983926898831434,2.1837408809586298,-8.0403804985640424,3.1691867118394854,3.3310251524009722,1.8444800376083792,-8.0569938921485784E-2,-4.5274829840002573,5.6987704789627447E-2,-0.85891611584626126,-0.63346826433714987,1.3922681422673955,2.1212440077921784,3.2341557520740896,-1.2777128060463103,1.5694366270064968,1.3130843055696022,3.2851829999454241E-2,null,71.765447562741485,{"$f":"(BE410-T$58)*((1+(U$55+U410)/100)*(1-T$62)+T$62*((1+(U$57+AS410)/100)))/(1+(U$54+I410)/100)-(U$56+AG410)+U$58","v":77.74147512346623},75.764824709413887,76.138270467539172,74.588772317723681,66.726469583441116,57.857657500916339,55.796447563082602,62.654423254603898,58.477642358898564,53.820281470715919,52.226903805361061,null,null,-2.751899627419863,-4.9620276595315174,2.9194149945100083,1.5309133584014347,-0.93068982140659573,5.4090612607567703,5.7767178781556927,3.5838094874452189,1.8798920704405218,3.8765750340537277,4.1443232430342896,0.1796755322783028,-0.26333500653107222,-3.8205516530179411,-0.10824900964915596,-0.68909493653626974,-0.63289426824855077,0.61308810821316584,1.8001736074297376,3.0001999598237035,-1.0248274137327869,1.302908246583323,0.3858831692267799,-0.2855520841036796,-8.6396062461808043,-4.7301723202859662,0,-1.6392417376179713,0,0,0,0,-8.0403804985640424,0,0,0,-8.0569938921485784E-2,-4.5274829840002573,5.6987704789627447E-2,-0.85891611584626126,-0.63346826433714987,1.3922681422673955,2.1212440077921784,3.2341557520740896,-1.2777128060463103,1.5694366270064968,1.3130843055696022,3.2851829999454241E-2,null,71.765447562741485,{"$f":"(DP410-T$58)*((1+(U$55+CF410)/100)*(1-T$62)+T$62*((1+(U$57+DD410)/100)))/(1+(U$54+BT410)/100)-(U$56+CR410)+U$58","v":77.74147512346623},75.842575460322166,76.214269700033228,76.884106943814032,74.146747373750188,71.988192010799892,71.988486800040235,78.309658335245246,76.882901923606937,74.928180645307791,75.029606073714064]
[343,-3.2371556144604945,6.9929825085802291,-6.4186337969309442,1.6334929325910488,null,null,-5.4669293905599252,-0.82226499481174598,4.9635330973476295,-3.8533842945146479,-2.4185906469138954,1.250525443242557,4.6734906257375508,-2.8451508264800269,4.3459069876214071,3.166448493846473,-3.3783393352683109,2.8293470273781827,0.42415198410759825,2.8754901129778272,2.7915538004277423,-1.5749738111850009,2.2491216279218555,-1.4464956025232425,1.6095800582394091,-0.92831043123422674,-0.15350881333640842,-0.61391641276831699,-0.10307230126103306,4.0730101178470122,-4.258285707156082,4.0100076571042926,9.2199604353161142,-3.435701402662283,8.1748622876056682,-2.6633353696804614,0.99630668691928759,-1.7926760007539224,-5.0840259622560779E-2,4.8087486178070424,-1.3831265513163817,4.9586892021647531,0.39575332784655282,2.880191407341556,3.1299480190910529,-1.7674138100412327,2.4195705628947621,-1.2547425894027247,1.7587944619659825,-1.0241292460418379,0.61234222176222919,-2.8578553369138282E-2,-0.58095798464860782,4.9380252262701703,null,69.238638657510563,{"$f":"(BE411-T$58)*((1+(U$55+U411)/100)*(1-T$62)+T$62*((1+(U$57+AS411)/100)))/(1+(U$54+I411)/100)-(U$56+AG411)+U$58","v":68.460381868306825},58.224350320247552,63.258087255509018,58.458025028631468,60.051844411036647,57.860992707926641,61.030583349529444,59.212805507399032,52.925271047688469,56.211917266454009,52.534320338616325,null,null,-5.4669293905599252,-0.82226499481174598,4.9635330973476295,-3.8533842945146479,-2.4185906469138954,1.250525443242557,4.6734906257375508,-2.8451508264800269,4.3459069876214071,3.166448493846473,-3.3783393352683109,2.8293470273781827,0.42415198410759825,2.8754901129778272,2.7915538004277423,-1.5749738111850009,2.2491216279218555,-1.4464956025232425,1.6095800582394091,-0.92831043123422674,-0.15350881333640842,-0.61391641276831699,-0.10307230126103306,4.0730101178470122,-4.258285707156082,0,0,-3.435701402662283,0,-2.6633353696804614,0,-1.7926760007539224,-5.0840259622560779E-2,0,-1.3831265513163817,0,0.39575332784655282,2.880191407341556,3.1299480190910529,-1.7674138100412327,2.4195705628947621,-1.2547425894027247,1.7587944619659825,-1.0241292460418379,0.61234222176222919,-2.8578553369138282E-2,-0.58095798464860782,4.9380252262701703,null,69.238638657510563,{"$f":"(DP411-T$58)*((1+(U$55+CF411)/100)*(1-T$62)+T$62*((1+(U$57+DD411)/100)))/(1+(U$54+BT411)/100)-(U$56+CR411)+U$58","v":72.470389525411122},71.381481207995392,76.694041986802418,80.676631998162208,81.626778488356464,79.747827479247661,83.214948271660759,80.470824939854467,78.215544948080705,82.132597445628662,83.725440905458854]
[344,6.4083477998856466,6.399341381874911,-2.7316084043499904,1.3061148090344599,null,null,4.1785740237862159,-4.7198373198893862,-1.0918075605153543,3.0406531592997146,2.7774067513016591,3.5646058093099073,5.4712502660266997,0.17319328125895428,2.3311955917842528,2.2899430293858876,-8.9401658056686983E-3,-8.2111627365439048,-0.16948914259771986,-0.2868497709681499,2.4110902428670649,0.39043800216989055,1.1573991956826699,-1.111228814470433,1.7691181041165738,5.7814630711359172E-2,-0.90540342650541739,-2.2295694544093365,1.8310202697981648,2.5712112196967674,-0.57126031457512827,0.855332020114973,1.8203018833634772,4.073475307868474,0.81086498570446874,-0.27558968468371026,-0.80581851343330113,0.6214459313263323,-0.55473803399689636,-3.6593817183471558,1.3771513343921336,5.4661316561738236,6.8375204289963909E-2,-0.68464753987455684,2.3009432589584931,1.021783167873952,1.2795421665300466,-0.72902058180661777,2.642328779004659,-0.19647700762806752,-0.70315603742459909,-2.4987727402064328,2.3575925527160519,1.9101214513885052,null,60.182295644170011,{"$f":"(BE412-T$58)*((1+(U$55+U412)/100)*(1-T$62)+T$62*((1+(U$57+AS412)/100)))/(1+(U$54+I412)/100)-(U$56+AG412)+U$58","v":62.677235534405355},63.077076029232209,58.073565141768327,56.929439113604545,55.248320773679168,54.914403289280528,54.515486460973982,53.901867939791998,55.65397283025716,55.76985545300284,56.579325177138877,null,null,4.1785740237862159,-4.7198373198893862,-1.0918075605153543,3.0406531592997146,2.7774067513016591,3.5646058093099073,5.4712502660266997,0.17319328125895428,2.3311955917842528,2.2899430293858876,-8.9401658056686983E-3,-8.2111627365439048,-0.16948914259771986,-0.2868497709681499,2.4110902428670649,0.39043800216989055,1.1573991956826699,-1.111228814470433,1.7691181041165738,5.7814630711359172E-2,-0.90540342650541739,-2.2295694544093365,1.8310202697981648,2.5712112196967674,-0.57126031457512827,0,0,0,0,-0.27558968468371026,-0.80581851343330113,0,-0.55473803399689636,-3.6593817183471558,0,0,6.8375204289963909E-2,-0.68464753987455684,2.3009432589584931,1.021783167873952,1.2795421665300466,-0.72902058180661777,2.642328779004659,-0.19647700762806752,-0.70315603742459909,-2.4987727402064328,2.3575925527160519,1.9101214513885052,null,60.182295644170011,{"$f":"(DP412-T$58)*((1+(U$55+CF412)/100)*(1-T$62)+T$62*((1+(U$57+DD412)/100)))/(1+(U$54+BT412)/100)-(U$56+CR412)+U$58","v":63.532567554520327},65.781314479542402,64.792561916116924,64.35041800310961,62.329755325221186,61.758359458878438,61.931229851183289,61.067790922966758,62.473102990496294,64.075912889687757,71.215934967744616]
[345,7.0324054869350734,6.4371512238870849,-0.21990146317125214,0.96522645348904046,null,null,4.8026317108356427,2.3161630748274105,-2.7965822450065723,-8.1782859014622993,3.609263052524029,-6.0131295116479588,-0.74953014664219153,0.28614752242952424,4.0770852752597753,-7.1423154297189066,-1.9616042237565654,1.4879919537545585,-0.13167930058554589,-1.3840673430087147,-0.97688401378528411,1.412010909847325,0.57740737823843968,1.3667602873801368,-0.37128383712388136,0.69541896540520387,1.2030850381909577,0.55505392521487185,-1.2371591907687094,-0.57953446104323891,1.94044662660361,1.6257805866070787,-3.054337328932955,-2.1264798853218601,-0.18165043733866559,-5.8761461265963693,-1.2821019043460056,5.1210924716798285,-3.5403112831508023,1.3782454823811097,0.84831577499171695,0.86495514616840841,-0.2725131512554555,-1.3975437305296612,-1.7051854752679063,0.87405911483261067,1.5038567837097541,1.5451906708723564,-1.0078067115187894,0.51521037443214546,2.0053252421705734,5.6088127662601961E-2,-1.7512800250033342,-0.41311664248432711,null,57.272762593122252,{"$f":"(BE413-T$58)*((1+(U$55+U413)/100)*(1-T$62)+T$62*((1+(U$57+AS413)/100)))/(1+(U$54+I413)/100)-(U$56+AG413)+U$58","v":54.711776691292123},58.662393194374445,66.684352355961039,65.824706948257798,76.907443616115728,78.524962150826966,73.876938047521136,76.109617907858905,80.728603261946517,80.44751767133296,78.385033043905352,null,null,4.8026317108356427,2.3161630748274105,-2.7965822450065723,-8.1782859014622993,3.609263052524029,-6.0131295116479588,-0.74953014664219153,0.28614752242952424,4.0770852752597753,-7.1423154297189066,-1.9616042237565654,1.4879919537545585,-0.13167930058554589,-1.3840673430087147,-0.97688401378528411,1.412010909847325,0.57740737823843968,1.3667602873801368,-0.37128383712388136,0.69541896540520387,1.2030850381909577,0.55505392521487185,-1.2371591907687094,-0.57953446104323891,0,0,-3.054337328932955,-2.1264798853218601,-0.18165043733866559,-5.8761461265963693,-1.2821019043460056,0,-3.5403112831508023,0,0,0,-0.2725131512554555,-1.3975437305296612,-1.7051854752679063,0.87405911483261067,1.5038567837097541,1.5451906708723564,-1.0078067115187894,0.51521037443214546,2.0053252421705734,5.6088127662601961E-2,-1.7512800250033342,-0.41311664248432711,null,59.213209219725861,{"$f":"(DP413-T$58)*((1+(U$55+CF413)/100)*(1-T$62)+T$62*((1+(U$57+DD413)/100)))/(1+(U$54+BT413)/100)-(U$56+CR413)+U$58","v":58.187459177345382},62.18457987366358,70.546600129545368,69.590661766230241,80.943843741452554,82.543738420968936,83.009648527561808,84.999346385287652,91.63551335881796,92.195411504098431,90.727227326512946]
[346,1.2300199564619478,7.8282234635188868,-2.8305217369750637,2.0550681292436268,null,null,-0.99975381963748289,4.1085956820971399,-0.39820755731943502,5.5754728475034829,6.8657016457380537,-4.2349962869913975,-0.1415751276425361,1.0505050639340094,1.9942109783972901,6.0149484430601499,-3.8428382928881124,-1.6016902800609898,1.2593929390462559,-0.1567420978381211,-0.91074004000922937,0.16513721830230388,1.742814215355402,1.162039822179139,-0.57361301350016713,-2.5523031612461189,0.71414114823860508,0.7819703681027983,-0.14751670913200421,-2.0072729252728774,-0.67017364720020156,2.1479350313100323,-5.934274241533279,2.1916945710474396,-1.7386401940256588,6.7313754204105694,-3.5142698575166911,-2.0203722692780612,2.6304444280994468,1.637473020887716,-4.64635793689407,0.8924341325539884,0.81732852449913085,0.34169632046696852,-0.64214501620772846,0.78022506548454751,2.8880749032342754,-0.26573341461298539,-1.3508460122814472,-2.7079223981179079,0.41318767105075982,1.6747506218934085,-0.36777161696938232,-1.5853345368001601,null,63.462042522368883,{"$f":"(BE414-T$58)*((1+(U$55+U414)/100)*(1-T$62)+T$62*((1+(U$57+AS414)/100)))/(1+(U$54+I414)/100)-(U$56+AG414)+U$58","v":60.001293316016827},65.927691384105202,61.149215100410167,60.96980531469746,57.284813683680497,60.741762068193843,61.008716723727574,57.924129494402088,54.251953324364173,61.144424202749001,60.513065244169439,null,null,-0.99975381963748289,4.1085956820971399,-0.39820755731943502,5.5754728475034829,6.8657016457380537,-4.2349962869913975,-0.1415751276425361,1.0505050639340094,1.9942109783972901,6.0149484430601499,-3.8428382928881124,-1.6016902800609898,1.2593929390462559,-0.1567420978381211,-0.91074004000922937,0.16513721830230388,1.742814215355402,1.162039822179139,-0.57361301350016713,-2.5523031612461189,0.71414114823860508,0.7819703681027983,-0.14751670913200421,-2.0072729252728774,-0.67017364720020156,0,-5.934274241533279,0,-1.7386401940256588,0,-3.5142698575166911,-2.0203722692780612,0,0,-4.64635793689407,0,0.81732852449913085,0.34169632046696852,-0.64214501620772846,0.78022506548454751,2.8880749032342754,-0.26573341461298539,-1.3508460122814472,-2.7079223981179079,0.41318767105075982,1.6747506218934085,-0.36777161696938232,-1.5853345368001601,null,63.462042522368883,{"$f":"(DP414-T$58)*((1+(U$55+CF414)/100)*(1-T$62)+T$62*((1+(U$57+DD414)/100)))/(1+(U$54+BT414)/100)-(U$56+CR414)+U$58","v":62.149228347326861},68.068259400443381,65.381799255259438,65.024810837836,68.239011891894933,71.55429894163386,71.39006035071597,70.74879874240726,68.108716383198583,75.427827477784675,75.602431649767084]
[347,5.5234341541761545E-2,5.8964387077506588,-6.8991596198910443,0.57079754851867937,null,null,-2.1745394345576692,-6.6061537782527457,-7.1383713134733444,0.96596912762823983,-4.216007068645844,-5.350578091967483,2.5752133534004624,2.4390782770184778,-1.0543695237037383,4.0127898549820795,3.1936188941143326,-0.26064023188707042,-0.67239181672197201,-0.81653069925715727,-0.16966188442441243,0.1408706863801763,-4.2577224586357536,-1.0936824174918867,1.3909123322304309,0.473171008568114,1.1308896215265722,0.58056467880538243,2.1938497381858326,0.91294679861469952,-4.7388115301161822,-1.1809958352581784,0.42010590182699192,-1.7832136886907195,-1.9096205083056788,0.20736333742465396,-0.6061208899244912,-4.6691012390794491,3.5090419819137586,4.4207672499713251,2.710210225250747,1.7746196601118283,-0.66694205622581659,-2.4618982181425015,-0.6008041553912663,-0.11326663442116813,-4.7698478053112776,-2.2632804034967222,1.84212384641649,0.4387463059168768,0.2445502503136292,0.6556796785937371,3.2571532301211867,1.4560548023125628,null,67.266683946643411,{"$f":"(BE415-T$58)*((1+(U$55+U415)/100)*(1-T$62)+T$62*((1+(U$57+AS415)/100)))/(1+(U$54+I415)/100)-(U$56+AG415)+U$58","v":72.423615352910588},77.08368040037665,78.529893451158799,80.62614216210622,83.517896503011116,83.717087616529852,87.082640327927081,85.212309114030376,78.431035072533462,75.732694589420603,75.318751539585307,null,null,-2.1745394345576692,-6.6061537782527457,-7.1383713134733444,0.96596912762823983,-4.216007068645844,-5.350578091967483,2.5752133534004624,2.4390782770184778,-1.0543695237037383,4.0127898549820795,3.1936188941143326,-0.26064023188707042,-0.67239181672197201,-0.81653069925715727,-0.16966188442441243,0.1408706863801763,-4.2577224586357536,-1.0936824174918867,1.3909123322304309,0.473171008568114,1.1308896215265722,0.58056467880538243,2.1938497381858326,0.91294679861469952,-4.7388115301161822,-1.1809958352581784,0,-1.7832136886907195,-1.9096205083056788,0,-0.6061208899244912,-4.6691012390794491,0,0,0,0,-0.66694205622581659,-2.4618982181425015,-0.6008041553912663,-0.11326663442116813,-4.7698478053112776,-2.2632804034967222,1.84212384641649,0.4387463059168768,0.2445502503136292,0.6556796785937371,3.2571532301211867,1.4560548023125628,null,67.266683946643411,{"$f":"(DP415-T$58)*((1+(U$55+CF415)/100)*(1-T$62)+T$62*((1+(U$57+DD415)/100)))/(1+(U$54+BT415)/100)-(U$56+CR415)+U$58","v":72.423615352910588},77.503786302203636,78.945881206566156,81.039988883774413,84.152258146990306,84.343165550828829,87.694149758817019,89.340138734910809,86.832203589481864,86.77764536470039,88.248085415773772]
[348,-2.7520142833099808,6.6305829469112219,-2.7311611831184752,7.5812101783352626E-2,null,null,-4.9817880594094115,-1.4667754331670892,1.1948637526868549,-1.4191472300578536,0.57894172899986929,-8.1643661407421853,5.6869602291558516,-1.1827903678186045,-7.3965475983139015,-7.1150316585331224,-1.4832405315540014,-4.7931756756598602,6.1752422438591026E-2,-0.58145501439843628,-0.62119028305978841,0.45108846543137382,-7.9369395790291897E-2,-3.0328435360968697,0.40046330970990685,3.8664332578410665,-2.1130373567425114,1.6073663580008759,-0.37672733176947482,-3.9398886527061694,-0.57081309334361308,1.3093525938214954,2.8994695940800348,-2.4644249502411961,-0.36127197629458152,-6.0323315992020863,0.76209836391082186,7.3806081270812411,-5.3406854327962678,-0.28881776935841774,1.526396964885621,-5.6715583094023359,-1.1619275029611433,-0.56600589975206739,-0.40866077366286291,-4.4496180297197485E-2,0.20000206516433661,-4.0555495779523927,0.56301481374561146,4.429721223446542,-3.5256720960752146,1.6716356405689667,-0.57193653858656879,-4.6023383254012646,null,64.66075762980249,{"$f":"(BE416-T$58)*((1+(U$55+U416)/100)*(1-T$62)+T$62*((1+(U$57+AS416)/100)))/(1+(U$54+I416)/100)-(U$56+AG416)+U$58","v":64.771878466397354},61.047897959240601,64.797572887415754,65.33223316038071,74.677742514712506,70.797372046605886,67.337527511285614,76.044900408720238,83.363551558021996,82.861748737739163,89.173749300172105,null,null,-4.9817880594094115,-1.4667754331670892,1.1948637526868549,-1.4191472300578536,0.57894172899986929,-8.1643661407421853,5.6869602291558516,-1.1827903678186045,-7.3965475983139015,-7.1150316585331224,-1.4832405315540014,-4.7931756756598602,6.1752422438591026E-2,-0.58145501439843628,-0.62119028305978841,0.45108846543137382,-7.9369395790291897E-2,-3.0328435360968697,0.40046330970990685,3.8664332578410665,-2.1130373567425114,1.6073663580008759,-0.37672733176947482,-3.9398886527061694,-0.57081309334361308,0,0,-2.4644249502411961,-0.36127197629458152,-6.0323315992020863,0,0,-5.3406854327962678,-0.28881776935841774,0,-5.6715583094023359,-1.1619275029611433,-0.56600589975206739,-0.40866077366286291,-4.4496180297197485E-2,0.20000206516433661,-4.0555495779523927,0.56301481374561146,4.429721223446542,-3.5256720960752146,1.6716356405689667,-0.57193653858656879,-4.6023383254012646,null,64.66075762980249,{"$f":"(DP416-T$58)*((1+(U$55+CF416)/100)*(1-T$62)+T$62*((1+(U$57+DD416)/100)))/(1+(U$54+BT416)/100)-(U$56+CR416)+U$58","v":66.081231060218855},65.235535632500145,69.04763637701771,69.554784001083164,79.080744375041832,75.735046662073927,79.891585198106739,89.122374136785709,97.562792504108813,98.657434373129902,104.97292334262373]
[349,-0.86076218651458847,6.6589182488076473,-3.26286060678982,0.90060145092108601,null,null,-3.0905359626140192,0.40656806270285495,6.7868012779715032,-1.5413198604892901,1.0096523834639966,0.1718210121974586,-5.0762638790809778E-2,1.8895001462401231,-6.7042268762830535,0.96889205401091649,-1.4952227913926004,4.5522525797358018,9.0087724335016439E-2,-0.84068713021643404,0.83966249095118695,0.36161783952518967,2.2386516301863626,2.1600829867045803,-0.79076511755389411,-2.9139636154689237,0.83909803232015534,7.3149374467584849E-2,0.60639897265107123,2.1674884453050325E-2,-1.1025125170149579,0.57281180786176167,1.4096521176685091,6.3871190834311182,1.879713455643268,-3.00535552112279,-2.5044116654129347,-5.6251040141155322,-1.4651807635125489,-0.76694230371664096,0.45761289019672158,-1.6081263890807747,-0.33713815382340995,-1.4371365602826209,1.1848036527975159,-0.37891181148364894,2.5806430389763939,2.5360087492940258,-0.80351358127125838,-3.4438531712671052,0.43894176250568351,0.33757008205631345,0.18438652148570545,0.50641070824775292,null,64.407434132653052,{"$f":"(BE417-T$58)*((1+(U$55+U417)/100)*(1-T$62)+T$62*((1+(U$57+AS417)/100)))/(1+(U$54+I417)/100)-(U$56+AG417)+U$58","v":63.755889272802577},59.320999944333217,54.129591504035936,53.45838902645194,57.919791861327923,60.430042915279394,63.537691034535897,70.007125560693424,70.615505325873315,71.700165196606591,70.879241656284918,null,null,-3.0905359626140192,0.40656806270285495,6.7868012779715032,-1.5413198604892901,1.0096523834639966,0.1718210121974586,-5.0762638790809778E-2,1.8895001462401231,-6.7042268762830535,0.96889205401091649,-1.4952227913926004,4.5522525797358018,9.0087724335016439E-2,-0.84068713021643404,0.83966249095118695,0.36161783952518967,2.2386516301863626,2.1600829867045803,-0.79076511755389411,-2.9139636154689237,0.83909803232015534,7.3149374467584849E-2,0.60639897265107123,2.1674884453050325E-2,-1.1025125170149579,0,0,0,0,-3.00535552112279,-2.5044116654129347,-5.6251040141155322,-1.4651807635125489,-0.76694230371664096,0,-1.6081263890807747,-0.33713815382340995,-1.4371365602826209,1.1848036527975159,-0.37891181148364894,2.5806430389763939,2.5360087492940258,-0.80351358127125838,-3.4438531712671052,0.43894176250568351,0.33757008205631345,0.18438652148570545,0.50641070824775292,null,64.407434132653052,{"$f":"(DP417-T$58)*((1+(U$55+CF417)/100)*(1-T$62)+T$62*((1+(U$57+DD417)/100)))/(1+(U$54+BT417)/100)-(U$56+CR417)+U$58","v":64.328701080664331},61.273629906001666,62.496284685644511,63.80432741632336,68.439454515489302,70.82695576875571,73.383066332620317,80.547757824802602,81.034721699975563,82.715858181999479,81.416437835722121]
[350,-4.3919803522119558,5.5439122811748618,-1.8949492472393721,-0.11751175654467949,null,null,-6.6217541283113865,-3.0778694287381012,0.93392082802173082,1.837747222173407,-2.0151092901714298,-7.0979317975244474,2.9314642733365028,-3.1659738158365829,-3.2542488594803221,-9.3547364672936393,-6.1218273646458172,1.2404571073100499,-1.024918243297769,-2.2910308080242814,-4.2310700401798176,-0.34026003051609077,-1.2266802523153197,8.843529610781431E-2,-0.28582536453462826,-0.42732978281999401,-2.4250069679030002,-2.4676488421028884,-2.0305875876856927,-0.86552553160668921,0.26539884253549006,-3.1030484420635336,-8.7294092965503065,-4.1443511681792344,1.9111497811829201,0.64845000764300442,-3.7975876209923296,0.59009445850195763,-1.282645161575982,-3.1811746079350689,1.6481900014390809,-1.0614772319517112,-1.3552513612891754,-2.2909069562107658,-4.9031233364901015,0.20589033836410908,-2.0573445127630543,-0.67967337070098788,-9.6136663127204702E-2,-0.35587499350434426,-3.2231652036608285,-3.2741754222826023,-2.0033356144832406,-0.26170936458811556,null,64.470335258895787,{"$f":"(BE418-T$58)*((1+(U$55+U418)/100)*(1-T$62)+T$62*((1+(U$57+AS418)/100)))/(1+(U$54+I418)/100)-(U$56+AG418)+U$58","v":68.924288861708689},74.251313908216019,77.494237328127085,76.266639942577299,81.065771427020238,82.863883342541115,84.739924907827273,86.573849166990755,95.759244653522558,98.228291630980394,97.871544315249039,null,null,-6.6217541283113865,-3.0778694287381012,0.93392082802173082,1.837747222173407,-2.0151092901714298,-7.0979317975244474,2.9314642733365028,-3.1659738158365829,-3.2542488594803221,-9.3547364672936393,-6.1218273646458172,1.2404571073100499,-1.024918243297769,-2.2910308080242814,-4.2310700401798176,-0.34026003051609077,-1.2266802523153197,8.843529610781431E-2,-0.28582536453462826,-0.42732978281999401,-2.4250069679030002,-2.4676488421028884,-2.0305875876856927,-0.86552553160668921,0,-3.1030484420635336,-8.7294092965503065,-4.1443511681792344,0,0,-3.7975876209923296,0,-1.282645161575982,-3.1811746079350689,0,-1.0614772319517112,-1.3552513612891754,-2.2909069562107658,-4.9031233364901015,0.20589033836410908,-2.0573445127630543,-0.67967337070098788,-9.6136663127204702E-2,-0.35587499350434426,-3.2231652036608285,-3.2741754222826023,-2.0033356144832406,-0.26170936458811556,null,64.735734101431277,{"$f":"(DP418-T$58)*((1+(U$55+CF418)/100)*(1-T$62)+T$62*((1+(U$57+DD418)/100)))/(1+(U$54+BT418)/100)-(U$56+CR418)+U$58","v":69.188492472783039},74.501330684441456,77.739760932149622,78.423638724572115,84.011453210906666,85.711004733583692,88.242055554123169,90.073113342352386,99.479383510009868,103.73455939353042,103.26170588070636]
[351,0.52572592117628236,3.236414808948616,-6.5622320757250021,-3.0773303276333381,null,null,-1.7040478549231484,2.1444811314093641,-9.4397251748305777,-1.3942061319536485,-1.9840401481041632,-3.3756351288860693,-1.4886312465468636,4.3526662929358961,2.0799644908647341,-5.7794827107861435,-6.6690502292447071,2.8403598143745414,-3.3324157155240148,-1.5291859399595262,-3.7439484286236793,2.7888877337230333E-2,0.35032147667504354,0.55010878482938175,-9.6677326017852394E-2,1.3387900263335188,-0.58115731819566019,-0.61622481875666857,-1.1101340230501133,0.20580064336616655,-4.40188398595014,-1.7876434329645319,-8.8382218292758932,7.5366593677854423,-5.1293909460938663,-5.2254104096428575,0.99273263353452479,0.1038487367584473,0.82516718086860164,-3.4658134456035583,-1.6153794379087412,3.131972979029773,-4.3150699323778339,-1.1003513114128076,-4.4066549041434344,-0.12056726399524709,0.21826930087015617,0.42405176461389238,-9.3386468752444829E-2,2.1982923662769629,-0.77971945566992606,-1.4575359386708691,-1.3882991842126884,-0.3984067012293675,null,64.909615730393824,{"$f":"(BE419-T$58)*((1+(U$55+U419)/100)*(1-T$62)+T$62*((1+(U$57+AS419)/100)))/(1+(U$54+I419)/100)-(U$56+AG419)+U$58","v":65.582734358470631},78.173568013293419,71.998718537975165,79.150650191770964,87.586003315719864,88.041166965052639,86.160449389503626,83.371209963887509,90.993760051046351,97.751982288632163,92.143519803571735,null,null,-1.7040478549231484,2.1444811314093641,-9.4397251748305777,-1.3942061319536485,-1.9840401481041632,-3.3756351288860693,-1.4886312465468636,4.3526662929358961,2.0799644908647341,-5.7794827107861435,-6.6690502292447071,2.8403598143745414,-3.3324157155240148,-1.5291859399595262,-3.7439484286236793,2.7888877337230333E-2,0.35032147667504354,0.55010878482938175,-9.6677326017852394E-2,1.3387900263335188,-0.58115731819566019,-0.61622481875666857,-1.1101340230501133,0.20580064336616655,-4.40188398595014,-1.7876434329645319,-8.8382218292758932,0,-5.1293909460938663,-5.2254104096428575,0,0,0,-3.4658134456035583,-1.6153794379087412,0,-4.3150699323778339,-1.1003513114128076,-4.4066549041434344,-0.12056726399524709,0.21826930087015617,0.42405176461389238,-9.3386468752444829E-2,2.1982923662769629,-0.77971945566992606,-1.4575359386708691,-1.3882991842126884,-0.3984067012293675,null,64.909615730393824,{"$f":"(DP419-T$58)*((1+(U$55+CF419)/100)*(1-T$62)+T$62*((1+(U$57+DD419)/100)))/(1+(U$54+BT419)/100)-(U$56+CR419)+U$58","v":65.582734358470631},78.173568013293419,79.535377905760612,86.841301541717399,95.536661955709235,97.056813217440691,95.03134183833123,92.796736381526856,100.82492458126207,108.07968629428201,105.27085649502484]
[352,4.5192281287942411,5.9410449509778731,-5.4517741573794467,1.0307611478749796,null,null,2.2894543526948103,-1.7256284522948551,5.1738700211934283,-0.13190291168210555,-2.0737525584148022,-4.7789500764201529,0.32515501635556499,6.1592555320139732,3.6221151347980287,-1.6504724675340203,5.7391362144402533,-2.1680477715680349,-0.62778557349475772,-7.8023908369861061E-2,0.68114939364710825,-7.8022747531417913E-2,-0.48635007755086868,-0.27068533092765712,-1.1855615882010664,4.0517729562191906,1.4202389611808934,-0.82852832555675082,2.266435917128625,-2.462113764647885,-3.2914260676045846,-9.0869950952093159E-2,5.533519166255398,-3.5428923343127936,0.75638772507565388,0.9531567216765815,-1.3282689922797353E-2,5.4478361573847893,2.0618771475819275,3.7181241607364366,5.8416317367860495,0.34599088035823877,-0.20697845686951633,-0.51057225896739744,1.6446467739924742,-3.3027885688517555E-2,-1.0351775260528933,-1.5313064594817725,-1.959457950533356,5.0373464641617316,1.4350108222324189,-0.82447605870852825,3.6001649699370581,-3.2129328143242804,null,63.651839109870899,{"$f":"(BE420-T$58)*((1+(U$55+U420)/100)*(1-T$62)+T$62*((1+(U$57+AS420)/100)))/(1+(U$54+I420)/100)-(U$56+AG420)+U$58","v":65.453579913554279},57.836557248338856,61.79912001001923,62.274256896160921,63.948223454024983,63.17538863478439,57.215313960071981,54.398115950241959,51.498546347884094,44.835619625885506,44.610308324952605,null,null,2.2894543526948103,-1.7256284522948551,5.1738700211934283,-0.13190291168210555,-2.0737525584148022,-4.7789500764201529,0.32515501635556499,6.1592555320139732,3.6221151347980287,-1.6504724675340203,5.7391362144402533,-2.1680477715680349,-0.62778557349475772,-7.8023908369861061E-2,0.68114939364710825,-7.8022747531417913E-2,-0.48635007755086868,-0.27068533092765712,-1.1855615882010664,4.0517729562191906,1.4202389611808934,-0.82852832555675082,2.266435917128625,-2.462113764647885,-3.2914260676045846,-9.0869950952093159E-2,0,-3.5428923343127936,0,0,-1.3282689922797353E-2,0,0,0,0,0,-0.20697845686951633,-0.51057225896739744,1.6446467739924742,-3.3027885688517555E-2,-1.0351775260528933,-1.5313064594817725,-1.959457950533356,5.0373464641617316,1.4350108222324189,-0.82447605870852825,3.6001649699370581,-3.2129328143242804,null,63.651839109870899,{"$f":"(DP420-T$58)*((1+(U$55+CF420)/100)*(1-T$62)+T$62*((1+(U$57+DD420)/100)))/(1+(U$54+BT420)/100)-(U$56+CR420)+U$58","v":65.453579913554279},63.370076414594251,67.334442370084687,68.625549265238163,71.46611878560681,70.518780359900191,69.87295122652398,68.805607958631654,69.675157948464843,68.330175791354506,68.179126000500901]
[353,0.10805316987244407,7.2045600004030703,-1.91295208478489,1.2923035865583878,null,null,-2.1217206062269867,-3.9618812772675382,-1.9712322686639723,-4.636178880025339,6.158575026195753,-5.038407859343323,-6.0843368677564191,0.55830439262430342,-0.80013765068586085,2.1619649841438449,0.81377127739649335,6.5313442642527439,0.63572947593043949,-2.4684643715811552,1.6245176797586804,-1.603494500883289,1.5817566385939017,-1.5086548194228708,0.62679405944732647,0.50327008529209571,2.9308110423118592,1.1648740457989621,0.37297640096009577,0.46652760528335424,0.24739600498997216,-5.8922096881266288,-0.82420004586619378,-1.2292563239321805,3.2555191014995257,-3.3837727499639865,0.79217082714047526,-3.2119433841395892,0.90728853858183278,3.8573512644959784E-2,4.283817328390664,3.6685833014153415,5.4563981813891882E-2,-2.8002651738000193,1.5226500790275248,-2.3620553837068425,2.1908630923472296,-2.6046335113394798,-0.44447295685820287,0.49623890497053758,3.3724992852450528,0.69759262597077476,0.75578780111820842,0.65433542958467239,null,62.770862000328421,{"$f":"(BE421-T$58)*((1+(U$55+U421)/100)*(1-T$62)+T$62*((1+(U$57+AS421)/100)))/(1+(U$54+I421)/100)-(U$56+AG421)+U$58","v":70.319852416555875},73.705665533770869,77.173096428833517,71.47114152486175,77.170487606427699,81.408241777148447,84.812710947149611,87.379294516267706,86.572087017606904,82.343031382383785,74.597542933048629,null,null,-2.1217206062269867,-3.9618812772675382,-1.9712322686639723,-4.636178880025339,6.158575026195753,-5.038407859343323,-6.0843368677564191,0.55830439262430342,-0.80013765068586085,2.1619649841438449,0.81377127739649335,6.5313442642527439,0.63572947593043949,-2.4684643715811552,1.6245176797586804,-1.603494500883289,1.5817566385939017,-1.5086548194228708,0.62679405944732647,0.50327008529209571,2.9308110423118592,1.1648740457989621,0.37297640096009577,0.46652760528335424,0,-5.8922096881266288,-0.82420004586619378,-1.2292563239321805,0,-3.3837727499639865,0,-3.2119433841395892,0,0,0,0,5.4563981813891882E-2,-2.8002651738000193,1.5226500790275248,-2.3620553837068425,2.1908630923472296,-2.6046335113394798,-0.44447295685820287,0.49623890497053758,3.3724992852450528,0.69759262597077476,0.75578780111820842,0.65433542958467239,null,63.018258005318394,{"$f":"(DP421-T$58)*((1+(U$55+CF421)/100)*(1-T$62)+T$62*((1+(U$57+DD421)/100)))/(1+(U$54+BT421)/100)-(U$56+CR421)+U$58","v":70.567353876895709},73.961755229177541,77.435723874796665,74.978769169389537,80.764912764593916,86.001997266898684,89.382457598981091,93.012793760748011,92.152391418076604,92.170061875486226,87.522269787201509]
[354,4.6189167273775276,8.1823699128492642,-1.2497130417936957,2.8301760553323296,null,null,2.3891429512780968,-4.0588110323283768,-1.5005491730128055,-1.1474479693044299,-0.99613579916076578,-9.6937023429964846,1.7643564392067548,2.932519932342645,-5.4643707704369966,0.71429851613435158,2.0692794997339741,-0.69260524769431697,1.6135393883766334,0.16540284851201292,1.7586637214524963,-0.48827788251639781,4.0006335303295408,-1.649648359471426,-0.53626769206364777,0.30875348603794794,-3.9346285500447085,2.1903489777542546,1.0109820163881666,-0.10412738400718169,0.91063504798116646,4.1197768806687662,0.82746188280147548,2.218310190095619,3.9638665700328621,-3.1744391581308964,1.8802868426698054,-3.1322232658581886,-2.4235147901433098,3.1715089726278967,3.6054359423825413,1.1314750963153537,1.5924364505878337,9.5127606124061126E-2,1.2366122747779771,-0.61209938670972441,4.6399254158733161,-3.0176841891444051,-0.5865635774279695,1.0785429267331936,-3.7798917965178509,3.3104547570352985,0.69358015525970917,0.50058368130721642,null,60.429187381042475,{"$f":"(BE422-T$58)*((1+(U$55+U422)/100)*(1-T$62)+T$62*((1+(U$57+AS422)/100)))/(1+(U$54+I422)/100)-(U$56+AG422)+U$58","v":59.655046424286631},60.668624573806547,59.160442117556329,58.684813087003171,66.579011453139515,63.640563579526557,65.841692331537516,69.645771806534469,68.183966799086534,64.106984966183333,63.889148262379834,null,null,2.3891429512780968,-4.0588110323283768,-1.5005491730128055,-1.1474479693044299,-0.99613579916076578,-9.6937023429964846,1.7643564392067548,2.932519932342645,-5.4643707704369966,0.71429851613435158,2.0692794997339741,-0.69260524769431697,1.6135393883766334,0.16540284851201292,1.7586637214524963,-0.48827788251639781,4.0006335303295408,-1.649648359471426,-0.53626769206364777,0.30875348603794794,-3.9346285500447085,2.1903489777542546,1.0109820163881666,-0.10412738400718169,0,0,0,0,0,-3.1744391581308964,0,-3.1322232658581886,-2.4235147901433098,0,0,0,1.5924364505878337,9.5127606124061126E-2,1.2366122747779771,-0.61209938670972441,4.6399254158733161,-3.0176841891444051,-0.5865635774279695,1.0785429267331936,-3.7798917965178509,3.3104547570352985,0.69358015525970917,0.50058368130721642,null,61.339822429023641,{"$f":"(DP422-T$58)*((1+(U$55+CF422)/100)*(1-T$62)+T$62*((1+(U$57+DD422)/100)))/(1+(U$54+BT422)/100)-(U$56+CR422)+U$58","v":64.712308817764665},66.698087730844833,67.439813605871379,71.345510863144227,80.154643840984917,78.737402590360389,80.564236368643662,84.542324279421408,86.48762530201293,85.716528459531517,86.730589198250826]
[355,8.1187410922494507,8.939803389668473,0.77169392969208594,4.572739390924375,null,null,5.88896731615002,7.3717523575556436,-3.9289801135803977,-3.5766997345807043,-2.2565486464891618,0.64125471983000093,2.7733867166559998,-7.8093882506704837,2.6802202474327865,-1.0422897745869719,-3.9420693484354259,-2.9651956216824842,2.3709728651958422,2.1523395752654118,1.7936333150315704,1.1204361374174354,-1.3948538592567266,-0.17225813987593064,0.58842141527931169,-0.30648961063012425,3.4045790038212509E-2,-2.8671314426174965,-0.7473009234735013,1.1803348299680074,2.9320420194669481,8.8649920834480529,1.6020323080138912,-0.45861110990160991,-7.4059686714614461,0.96566638996432919,3.3063765075110667,3.416494916568952,1.1803932218361251,-8.1205720943144115,-5.55770727873246E-2,-1.5135850397728245,3.3349997861798792,3.268964125531177,1.4119175231982892,1.4601377180561916,-1.9528795658072002,-0.34314214208653804,1.1954893296104945,-0.99390332100791423,0.11366766254530969,-3.0199311094326147,-1.6589283821598495,0.51598810995447542,null,57.367656791692845,{"$f":"(BE423-T$58)*((1+(U$55+U423)/100)*(1-T$62)+T$62*((1+(U$57+AS423)/100)))/(1+(U$54+I423)/100)-(U$56+AG423)+U$58","v":47.28242911070295},48.360756428367502,51.481323141577079,59.649333634313841,58.503563126411763,54.630407195283837,55.479794323117837,53.368494271551839,60.920776339293177,62.884703442622552,67.038546367264956,null,null,5.88896731615002,7.3717523575556436,-3.9289801135803977,-3.5766997345807043,-2.2565486464891618,0.64125471983000093,2.7733867166559998,-7.8093882506704837,2.6802202474327865,-1.0422897745869719,-3.9420693484354259,-2.9651956216824842,2.3709728651958422,2.1523395752654118,1.7936333150315704,1.1204361374174354,-1.3948538592567266,-0.17225813987593064,0.58842141527931169,-0.30648961063012425,3.4045790038212509E-2,-2.8671314426174965,-0.7473009234735013,1.1803348299680074,0,0,0,-0.45861110990160991,-7.4059686714614461,0,0,0,0,-8.1205720943144115,-5.55770727873246E-2,-1.5135850397728245,3.3349997861798792,3.268964125531177,1.4119175231982892,1.4601377180561916,-1.9528795658072002,-0.34314214208653804,1.1954893296104945,-0.99390332100791423,0.11366766254530969,-3.0199311094326147,-1.6589283821598495,0.51598810995447542,null,60.299698811159793,{"$f":"(DP423-T$58)*((1+(U$55+CF423)/100)*(1-T$62)+T$62*((1+(U$57+DD423)/100)))/(1+(U$54+BT423)/100)-(U$56+CR423)+U$58","v":58.927714601615286},62.248297536755594,66.042497898286825,74.262742830224767,73.891214189386602,72.992324395197002,78.52083540274765,76.928830139177293,83.93682177135527,86.399196390157613,91.325360955868319]
[356,2.9739108459590078,6.376328860131018,-4.3026703705339813,0.82873333790211323,null,null,0.74413706985957706,-2.3313914816577723,-9.1565453714924505,-4.0737090081196525,2.8178553169720431,-1.8812046669317879,-1.8396033800833085,-3.6586275273369475,2.9185305967780817,0.78478977837929298,-2.4660869355960822,0.78209433415573271,-0.19250166434161287,0.20560646727202769,-1.1097003538904389,1.63543318733986,1.7322614538597563,-1.8807765208334724,-2.1819723348319338,0.67752601363495479,2.797115126617765,3.515720297288162,-2.1218108856526587,-1.2635908754339278,-2.1423222807591191,-2.3039860065073032,-6.3741063152706214,-0.98812070625575199,5.9145506810572819,-3.5742945035826423,-7.4034234987870331,-3.9808267147572094,6.5919805214500347,1.1168671729837034,-2.0026977341413135,-2.1257166257271418,-0.40900626684238273,0.15182421212536656,-1.5346207649367343,1.9609197035421919,2.0190810455582699,-2.1830971115386522,-2.7368149671294724,-0.65435433788653496,2.9580701956352478,3.8106983138107688,-2.6481523456819347,-1.1311086036375981,null,63.312879506094518,{"$f":"(BE424-T$58)*((1+(U$55+U424)/100)*(1-T$62)+T$62*((1+(U$57+AS424)/100)))/(1+(U$54+I424)/100)-(U$56+AG424)+U$58","v":68.007735433807881},80.011336555755918,86.004095970018525,79.802122200296452,83.474698820442001,90.639041859820608,97.943924759447142,91.533048141087392,93.145629303387139,95.356399758157295,95.928752573327671,null,null,0.74413706985957706,-2.3313914816577723,-9.1565453714924505,-4.0737090081196525,2.8178553169720431,-1.8812046669317879,-1.8396033800833085,-3.6586275273369475,2.9185305967780817,0.78478977837929298,-2.4660869355960822,0.78209433415573271,-0.19250166434161287,0.20560646727202769,-1.1097003538904389,1.63543318733986,1.7322614538597563,-1.8807765208334724,-2.1819723348319338,0.67752601363495479,2.797115126617765,3.515720297288162,-2.1218108856526587,-1.2635908754339278,-2.1423222807591191,-2.3039860065073032,-6.3741063152706214,-0.98812070625575199,0,-3.5742945035826423,-7.4034234987870331,-3.9808267147572094,0,0,-2.0026977341413135,-2.1257166257271418,-0.40900626684238273,0.15182421212536656,-1.5346207649367343,1.9609197035421919,2.0190810455582699,-2.1830971115386522,-2.7368149671294724,-0.65435433788653496,2.9580701956352478,3.8106983138107688,-2.6481523456819347,-1.1311086036375981,null,63.312879506094518,{"$f":"(DP424-T$58)*((1+(U$55+CF424)/100)*(1-T$62)+T$62*((1+(U$57+DD424)/100)))/(1+(U$54+BT424)/100)-(U$56+CR424)+U$58","v":68.007735433807881},80.011336555755918,86.004095970018525,85.716672881353745,89.352706900976699,96.452278452605185,103.93407714584437,104.08797033180754,107.10985894439347,109.25781486597023,109.50806996541689]
[357,-0.77948379849371419,6.4027231570790155,-2.7920973052471463,-5.1787756069884505E-2,null,null,-3.0092575745931449,0.70445566186881914,-5.4214508716322154,4.9840329399407404,-4.2248947660309426,3.328643920331408,-3.3429661032599878,-5.3129859975633069,3.9978030631547457,-0.33497694076757245,-7.1281167468091216,0.84951416099386767,-0.16610736739361531,1.0441108146147409,2.8965856606830105,1.4916326908562034,-0.92391936144062825,1.1018833152078891,-1.5873885600576907,-0.62802140487327041,-0.30113853057509665,-3.6980318314629179,-1.5672445052705157,0.26028853700723698,-0.63174921547228413,4.3211900421530176,-1.1254370624767533,0.49768215007688155,2.2785500595607502,2.9943400638403768,-1.4144597501250455,3.8228645176260132,0.49054723597241079,-5.5396177109789093,-2.6435188020210596,1.5997916833754577,-1.2895273608143805,1.5802567060916035,2.5948312969626155,1.9174678037105461,-1.7193021360488405,2.148990057186241,-2.1748910639069536,-1.5994846026480369,0.71105076496537345,-3.6588498253939807,-3.1471384757736107,0.34061816786806864,null,63.51978036015263,{"$f":"(BE425-T$58)*((1+(U$55+U425)/100)*(1-T$62)+T$62*((1+(U$57+AS425)/100)))/(1+(U$54+I425)/100)-(U$56+AG425)+U$58","v":60.501051611023051},66.662312557146393,64.604799568320928,64.598110757682718,60.957842613388131,63.603108758566954,62.669958163731764,60.4278269600442,64.431362629545802,70.38391928533899,68.749897642403667,null,null,-3.0092575745931449,0.70445566186881914,-5.4214508716322154,4.9840329399407404,-4.2248947660309426,3.328643920331408,-3.3429661032599878,-5.3129859975633069,3.9978030631547457,-0.33497694076757245,-7.1281167468091216,0.84951416099386767,-0.16610736739361531,1.0441108146147409,2.8965856606830105,1.4916326908562034,-0.92391936144062825,1.1018833152078891,-1.5873885600576907,-0.62802140487327041,-0.30113853057509665,-3.6980318314629179,-1.5672445052705157,0.26028853700723698,-0.63174921547228413,0,-1.1254370624767533,0,0,0,-1.4144597501250455,0,0,-5.5396177109789093,-2.6435188020210596,0,-1.2895273608143805,1.5802567060916035,2.5948312969626155,1.9174678037105461,-1.7193021360488405,2.148990057186241,-2.1748910639069536,-1.5994846026480369,0.71105076496537345,-3.6588498253939807,-3.1471384757736107,0.34061816786806864,null,63.51978036015263,{"$f":"(DP425-T$58)*((1+(U$55+CF425)/100)*(1-T$62)+T$62*((1+(U$57+DD425)/100)))/(1+(U$54+BT425)/100)-(U$56+CR425)+U$58","v":64.822241653176064},71.341382994610797,69.640165115096224,72.04687996372104,71.256090137691459,73.999254749443722,77.270351945681867,74.953338162686507,78.423118025110625,84.972992071196643,84.799780826405751]
[358,2.3719293037877458,6.3548264058951895,-2.6309851269878601,0.6858197171929914,null,null,0.14215552768831508,5.2999114599894703,-1.6225352253169443,-1.564824617962272,-2.2237676739065178,10.300133199618124,4.3544522224767626,1.532308157355172,-7.1320195288616812,-8.323673254825481E-2,-4.8027183449098834,-6.5068941074024602,-0.21400411857744128,-2.787776618128194,-1.1390561306739295,-2.0995073138487603,-0.60994910792341805,1.9509336423863584,0.48792097080414454,-1.5390380657614209,-4.3672173741025127,-0.90632218035183065,1.1322811124793883,-0.18269782675302793,-0.47063703721299799,2.6760532575025362,1.1655716670717227,-1.8539808306764431,4.5348291733256492,2.7583637033771242,2.113797099120164,-3.2103549955667781,-8.8748565008303828,-0.37573310361837864,0.66583254441566564,-2.2418086129943102,-0.55191988755150456,-2.5555621400483686,-1.5082250170719271,-2.5468078043486959,-1.0491276472756486,2.6396781306585453,1.0105260230374593,-1.3888032892283984,-5.8168041124000371,-0.72666373957735131,3.7579706978585259E-2,-0.58116282119069651,null,61.90236587890962,{"$f":"(BE426-T$58)*((1+(U$55+U426)/100)*(1-T$62)+T$62*((1+(U$57+AS426)/100)))/(1+(U$54+I426)/100)-(U$56+AG426)+U$58","v":55.837462713705243},54.988762935187466,56.800087217938788,53.49237668549786,47.479759756612836,44.315361325334898,46.726098763890349,56.913877302375575,57.28833763969299,59.945684241577233,66.201621506295552,null,null,0.14215552768831508,5.2999114599894703,-1.6225352253169443,-1.564824617962272,-2.2237676739065178,10.300133199618124,4.3544522224767626,1.532308157355172,-7.1320195288616812,-8.323673254825481E-2,-4.8027183449098834,-6.5068941074024602,-0.21400411857744128,-2.787776618128194,-1.1390561306739295,-2.0995073138487603,-0.60994910792341805,1.9509336423863584,0.48792097080414454,-1.5390380657614209,-4.3672173741025127,-0.90632218035183065,1.1322811124793883,-0.18269782675302793,-0.47063703721299799,0,0,-1.8539808306764431,0,0,0,-3.2103549955667781,-8.8748565008303828,-0.37573310361837864,0,-2.2418086129943102,-0.55191988755150456,-2.5555621400483686,-1.5082250170719271,-2.5468078043486959,-1.0491276472756486,2.6396781306585453,1.0105260230374593,-1.3888032892283984,-5.8168041124000371,-0.72666373957735131,3.7579706978585259E-2,-0.58116282119069651,null,61.90236587890962,{"$f":"(DP426-T$58)*((1+(U$55+CF426)/100)*(1-T$62)+T$62*((1+(U$57+DD426)/100)))/(1+(U$54+BT426)/100)-(U$56+CR426)+U$58","v":58.513515971207781},58.836642554603266,60.615868096335554,61.887471204826127,58.014497461011516,56.57139886092159,58.578828705555892,68.948130633450702,69.185374257797889,73.084435803799735,80.102175916093756]
[359,7.2042506159493724,10.895752807323762,5.8670687765929284,6.3660514083404554,null,null,4.9744768398499417,4.2914321332128527,-0.65718022474521076,-4.4343259640657253,3.364676764320258,5.06342944102843,4.2440365051067976,-0.44163853987921908,3.8766664891398088,-1.1365141754468617,3.1361168603838889,0.53333991656394764,4.3269222828511307,0.73354867282511194,1.7200592936168277,1.624642846179416,-0.64762702809623551,0.45806736156172878,3.5452755135275389,2.715053198630585,3.1143242635300297,-0.15254004796017107,1.9531339403555759,2.4784282127546664,8.0274168663677905,-0.39145983315245481,1.1377216590926134,2.8785926575694387,8.4579380681468539,3.3915341747604919,4.0968920356757987,5.7448433793894544,1.8477899079336058,-5.0289648961106392,4.7127114277342486,1.0105079500070764,5.1283118035959596,1.5567027794185762,1.8079317685462601,0.56312512225635447,-0.15429980505983898,1.0673008024206474,3.8370330101662153,2.3926506598748789,3.8169769244322227,0.3594000058227429,2.0673992838728346,2.7765807579569781,null,53.663055432174751,{"$f":"(BE427-T$58)*((1+(U$55+U427)/100)*(1-T$62)+T$62*((1+(U$57+AS427)/100)))/(1+(U$54+I427)/100)-(U$56+AG427)+U$58","v":53.65186275742019},53.922502398550463,54.26926687132574,44.472258787297065,39.80034268164269,36.015069519694116,31.707974098859605,30.250284657613793,36.138648498769484,31.52804053799375,31.618736998683733,null,null,4.9744768398499417,4.2914321332128527,-0.65718022474521076,-4.4343259640657253,3.364676764320258,5.06342944102843,4.2440365051067976,-0.44163853987921908,3.8766664891398088,-1.1365141754468617,3.1361168603838889,0.53333991656394764,4.3269222828511307,0.73354867282511194,1.7200592936168277,1.624642846179416,-0.64762702809623551,0.45806736156172878,3.5452755135275389,2.715053198630585,3.1143242635300297,-0.15254004796017107,1.9531339403555759,2.4784282127546664,0,-0.39145983315245481,0,0,0,0,0,0,0,-5.0289648961106392,0,0,5.1283118035959596,1.5567027794185762,1.8079317685462601,0.56312512225635447,-0.15429980505983898,1.0673008024206474,3.8370330101662153,2.3926506598748789,3.8169769244322227,0.3594000058227429,2.0673992838728346,2.7765807579569781,null,61.690472298542545,{"$f":"(DP427-T$58)*((1+(U$55+CF427)/100)*(1-T$62)+T$62*((1+(U$57+DD427)/100)))/(1+(U$54+BT427)/100)-(U$56+CR427)+U$58","v":61.361587574135157},62.951660830297982,66.665811673112941,64.87489837547345,62.711417561431603,62.812038939928172,64.891612474181301,65.030218907644439,71.194225877529945,70.772357303818026,72.498197641631108]
[360,-6.1838606300642711,4.5096845353014601,-3.5965395546443286,-1.9834822666199872,null,null,-8.4136344061637018,1.5381951570515633,0.4642487024127071,-1.3838836787062565,-7.0645714469422822,0.43546215644716213,0.68463844448172351,-0.52345476220553611,5.2208161177248824,1.0707472930176847,6.0627300629342651,2.0907319749856201,-2.0591459891711708,0.35246309366866591,-0.44852448387506616,0.42767842131350697,-1.0599238654713243,0.71921119568970315,2.3348964623326864,-7.4330950038268284E-2,1.4280061102357191,1.3425229464876027,1.3251350776913196,-3.3184488360267923,-1.4361914648694665,-1.4115509993146609,8.6078060095211182,-0.4564869075293374,-3.9262691763685691,-3.1624590632915384,5.3015634555965061,-1.7863816505464172,2.1217205806155177,5.5014187581534175,3.9083552670531425,-1.8021831173944358,-3.2212218713644831,0.30529292826135546,-0.51424993559646659,0.17229892672402047,-1.951148961652827,0.74057048986941409,2.7341283549092497,-0.41634375921788824,2.3002349385529532,2.0058580312973282,2.927407712945004,-3.0392547099436698,null,66.357672727329543,{"$f":"(BE428-T$58)*((1+(U$55+U428)/100)*(1-T$62)+T$62*((1+(U$57+AS428)/100)))/(1+(U$54+I428)/100)-(U$56+AG428)+U$58","v":67.9054203734417},58.875939677373644,60.633127289063779,68.388818225965835,72.030254658723209,68.3495406124227,70.588977690649159,66.709212739783723,61.956033146832183,56.322572655847146,55.792455405867393,null,null,-8.4136344061637018,1.5381951570515633,0.4642487024127071,-1.3838836787062565,-7.0645714469422822,0.43546215644716213,0.68463844448172351,-0.52345476220553611,5.2208161177248824,1.0707472930176847,6.0627300629342651,2.0907319749856201,-2.0591459891711708,0.35246309366866591,-0.44852448387506616,0.42767842131350697,-1.0599238654713243,0.71921119568970315,2.3348964623326864,-7.4330950038268284E-2,1.4280061102357191,1.3425229464876027,1.3251350776913196,-3.3184488360267923,-1.4361914648694665,-1.4115509993146609,0,-0.4564869075293374,-3.9262691763685691,-3.1624590632915384,0,-1.7863816505464172,0,0,0,-1.8021831173944358,-3.2212218713644831,0.30529292826135546,-0.51424993559646659,0.17229892672402047,-1.951148961652827,0.74057048986941409,2.7341283549092497,-0.41634375921788824,2.3002349385529532,2.0058580312973282,2.927407712945004,-3.0392547099436698,null,66.357672727329543,{"$f":"(DP428-T$58)*((1+(U$55+CF428)/100)*(1-T$62)+T$62*((1+(U$57+DD428)/100)))/(1+(U$54+BT428)/100)-(U$56+CR428)+U$58","v":67.9054203734417},67.483745686894764,69.37645908616814,77.612497404194272,81.239676113033298,82.985223945151375,85.190246139021923,82.930136561334265,83.707481230247822,81.139076375355742,79.272649302165931]
[361,3.6256307497187059,6.0511856975919915,-4.2317719194676569,1.1553588578684537,null,null,1.3958569736192752,-1.0805660405083892,2.777805588384247,6.763218738970509,0.48956012770217772,6.3017741287558531,-5.4903717175599764,0.88146152258884136,5.4018318067119413,-4.1181181292676383,-6.2538223565432469,0.16970625280809637,-0.51764482688063929,-1.7293673014438937,0.72159570465468548,-2.535224016761628E-2,-2.5850223401587242,2.5958109107489218,-2.8105074640987162,1.531703902626802E-2,1.065799484668549,5.0120709689863929E-2,-3.2832415401558439,0.64730520158607696,-2.0714238296927947,-4.7163924335941365,1.9173860087484147,1.7139775365430543,-6.4105172188818038,6.1217153834656628,1.8193318989103471,0.65095897535396574,2.7984527461721846,3.5958273243528049,-5.1630359012234299,-1.4681620590846225,-8.2380746876042243E-2,-1.2069225935484846,0.89837379956105523,1.6222495993381842,-3.0464179546070635,3.5732887855948574,-4.8700568226251812,0.23331684824215526,1.355956061313971,-0.58984637810131546,-4.6411972481094814,1.7212977598630379,null,62.944755197874194,{"$f":"(BE429-T$58)*((1+(U$55+U429)/100)*(1-T$62)+T$62*((1+(U$57+AS429)/100)))/(1+(U$54+I429)/100)-(U$56+AG429)+U$58","v":68.371792687101035},65.423373107597513,60.742313923530673,65.740137985909485,58.097087882525749,57.539821787596978,56.84520372784047,52.320270532611232,51.059476528455633,57.692659925795788,60.127170355610104,null,null,1.3958569736192752,-1.0805660405083892,2.777805588384247,6.763218738970509,0.48956012770217772,6.3017741287558531,-5.4903717175599764,0.88146152258884136,5.4018318067119413,-4.1181181292676383,-6.2538223565432469,0.16970625280809637,-0.51764482688063929,-1.7293673014438937,0.72159570465468548,-2.535224016761628E-2,-2.5850223401587242,2.5958109107489218,-2.8105074640987162,1.531703902626802E-2,1.065799484668549,5.0120709689863929E-2,-3.2832415401558439,0.64730520158607696,-2.0714238296927947,-4.7163924335941365,0,0,-6.4105172188818038,0,0,0,0,0,-5.1630359012234299,-1.4681620590846225,-8.2380746876042243E-2,-1.2069225935484846,0.89837379956105523,1.6222495993381842,-3.0464179546070635,3.5732887855948574,-4.8700568226251812,0.23331684824215526,1.355956061313971,-0.58984637810131546,-4.6411972481094814,1.7212977598630379,null,62.944755197874194,{"$f":"(DP429-T$58)*((1+(U$55+CF429)/100)*(1-T$62)+T$62*((1+(U$57+DD429)/100)))/(1+(U$54+BT429)/100)-(U$56+CR429)+U$58","v":68.371792687101035},67.340759116345936,64.272231312517334,69.15107075894727,67.518145867288041,68.879490194994403,68.703571295660282,66.474940276654635,69.284076835929426,76.229409495280279,78.777259323568785]
[362,-1.1727267617333941,8.4994450537267188,9.0287022569747855E-2,3.2819670952996214,null,null,-3.4025005378328248,-0.84459683094090554,4.6665855699007164,-4.591179547767509,5.3272886275026243,-0.11541433705513615,-2.1872690445939145,-0.72150090212075635,-2.3509956493129782,-0.31565254511874041,7.4617566322533131,0.66782754357668184,1.9306145292540879,-0.82642565128756829,2.0662497565295084,-0.51617690746304756,0.41422169210858417,0.15677044912131333,1.4906685811347202,-1.7737668805132705,-1.1850049427037037,0.66410081604807569,2.4207928283721536,1.3315981286193006,2.25063511234461,1.4919646899021937,2.7268566700914967,-2.8206470608019014,3.2312986526338268,0.52543017840561745,3.8234060517999611,2.4584620866326814,0.25195525966764021,3.1494623221637568,5.4218352161366106,5.8176709152427968,2.0442274905551256,-0.95483266928046029,2.9259605185381767,-1.7734819792572223,1.151809813002546,-0.40575677278620881,1.1952182364253663,-2.2941541472979314,-2.0075114707035051,1.2204498857924768,3.3545723028748107,1.4604398139916641,null,62.422949764262526,{"$f":"(BE430-T$58)*((1+(U$55+U430)/100)*(1-T$62)+T$62*((1+(U$57+AS430)/100)))/(1+(U$54+I430)/100)-(U$56+AG430)+U$58","v":61.800019661153129},58.121159626407746,63.20337855036054,57.91799382208093,57.698816803766888,56.2258358653825,53.394430735087617,53.885045545060102,51.789716141144908,44.742859660840047,39.665046621129754,null,null,-3.4025005378328248,-0.84459683094090554,4.6665855699007164,-4.591179547767509,5.3272886275026243,-0.11541433705513615,-2.1872690445939145,-0.72150090212075635,-2.3509956493129782,-0.31565254511874041,7.4617566322533131,0.66782754357668184,1.9306145292540879,-0.82642565128756829,2.0662497565295084,-0.51617690746304756,0.41422169210858417,0.15677044912131333,1.4906685811347202,-1.7737668805132705,-1.1850049427037037,0.66410081604807569,2.4207928283721536,1.3315981286193006,0,0,0,-2.8206470608019014,0,0,0,0,0,0,0,0,2.0442274905551256,-0.95483266928046029,2.9259605185381767,-1.7734819792572223,1.151809813002546,-0.40575677278620881,1.1952182364253663,-2.2941541472979314,-2.0075114707035051,1.2204498857924768,3.3545723028748107,1.4604398139916641,null,64.673584876607137,{"$f":"(DP430-T$58)*((1+(U$55+CF430)/100)*(1-T$62)+T$62*((1+(U$57+DD430)/100)))/(1+(U$54+BT430)/100)-(U$56+CR430)+U$58","v":65.514107242417737},64.49110692886984,69.783553387044947,67.44807533557946,67.707724048558433,70.357975842509518,69.731263105656623,70.512550287018584,71.700814971775799,69.187521465441478,69.993664546781019]
[363,7.4691974990169392,8.1488162063691156,-2.6982258750987267,3.1947199287168182,null,null,5.2394237229175085,6.7908779059449857,-7.6558964687805675,-7.9613599861573814,-8.5988921757137433,0.4131536446514894,-4.5076676864372835,-2.517187106873612,-1.5214975723130821,-2.0516813193867027,-9.3889969892409653,-1.0565490829509698,1.5799856818964848,1.7074262437194712,-2.1430889334471903,-1.7116821930423267,-1.567806223660007,0.32039343494130534,-1.5520863881841764,-0.61140082120115924,0.86281034392693456,2.7967442919296772,1.1969801189644276,-4.5983516689810182,-0.53787778532386454,2.2863904831557806,0.53033302530676885,2.8813845102392324,-0.99479213259954724,-6.3447853753180343,-1.3278500225667678,-1.6522181142513741,2.7266030260151934,0.32699938845835064,5.023484409261604,-2.4903808117586808,1.9569803239723222,2.7816967775599171,-2.9461381233963002,-2.6955769363987745,-2.2997219293195119,1.3198693457862285,-2.6501984923433373,-1.4243402050104057,0.52993110858760395,2.2649742880883084,1.0743556074960574,-4.6041508680934307,null,60.571284563658047,{"$f":"(BE431-T$58)*((1+(U$55+U431)/100)*(1-T$62)+T$62*((1+(U$57+AS431)/100)))/(1+(U$54+I431)/100)-(U$56+AG431)+U$58","v":56.940524031702367},59.46526972681945,60.367662018611327,65.919768841686505,72.861018063288512,76.193384605814856,79.142169452356811,78.355306991438667,81.743722924127056,85.865515148730879,85.693903599795519,null,null,5.2394237229175085,6.7908779059449857,-7.6558964687805675,-7.9613599861573814,-8.5988921757137433,0.4131536446514894,-4.5076676864372835,-2.517187106873612,-1.5214975723130821,-2.0516813193867027,-9.3889969892409653,-1.0565490829509698,1.5799856818964848,1.7074262437194712,-2.1430889334471903,-1.7116821930423267,-1.567806223660007,0.32039343494130534,-1.5520863881841764,-0.61140082120115924,0.86281034392693456,2.7967442919296772,1.1969801189644276,-4.5983516689810182,-0.53787778532386454,0,0,0,-0.99479213259954724,-6.3447853753180343,-1.3278500225667678,-1.6522181142513741,0,0,0,-2.4903808117586808,1.9569803239723222,2.7816967775599171,-2.9461381233963002,-2.6955769363987745,-2.2997219293195119,1.3198693457862285,-2.6501984923433373,-1.4243402050104057,0.52993110858760395,2.2649742880883084,1.0743556074960574,-4.6041508680934307,null,60.571284563658047,{"$f":"(DP431-T$58)*((1+(U$55+CF431)/100)*(1-T$62)+T$62*((1+(U$57+DD431)/100)))/(1+(U$54+BT431)/100)-(U$56+CR431)+U$58","v":59.226914514858144},62.401189184010214,66.357046348601898,72.313794823112701,79.256431125797747,82.708738954385026,85.717358841553008,87.768830501396209,91.861770796291609,102.0813395117025,101.27880028279422]
[364,2.7352776367622091,7.5077630263896076,-0.48007942412636551,2.3279866626216701,null,null,0.50550386066277841,-1.4797734036529582,-12.279073015355273,-1.3660391979496405,-8.2237731712590065,3.4541836921742179,-5.5792074376258833,-1.4403202402009039,3.5541883512048154,1.9496461757952792,0.44247970729888353,10.26576365545149,0.93893250191697675,1.4598287817339681,-3.3258217675922648,0.3179849538445243,-3.9919043749536556,-3.4982310115065971,-2.3262215799116337,1.845706174298444,-1.0713016009385292,-0.82879858611005908,0.34731294577083105,-9.4644335294804982E-2,1.6802686656484966,2.8859523407985286,-3.3291775510633741,3.9523206871059249,-7.4099893693619627,0.2072488519543092,-4.589126875899713,4.3774338701755013,-4.3561654403375165,-4.4395207682443854,1.5497428503428978,-1.0543528359004184,1.0902470578771741,0.68995490397735471,-4.8313713791723201,-0.11833431843026498,-4.9606593238577732,-3.1354712134120004,-3.384299312405469,2.0636390456376876,-0.3187760442677392,-1.0905642157540956,0.15158197477444513,1.3674097654553623,null,60.331869134681099,{"$f":"(BE432-T$58)*((1+(U$55+U432)/100)*(1-T$62)+T$62*((1+(U$57+AS432)/100)))/(1+(U$54+I432)/100)-(U$56+AG432)+U$58","v":59.764183050371471},68.346463767479449,65.689726041253834,76.030432179706949,71.398391422467725,78.20701417912143,76.636304682906498,78.355457386324886,80.961152876258865,79.500453171016389,74.34987242762071,null,null,0.50550386066277841,-1.4797734036529582,-12.279073015355273,-1.3660391979496405,-8.2237731712590065,3.4541836921742179,-5.5792074376258833,-1.4403202402009039,3.5541883512048154,1.9496461757952792,0.44247970729888353,10.26576365545149,0.93893250191697675,1.4598287817339681,-3.3258217675922648,0.3179849538445243,-3.9919043749536556,-3.4982310115065971,-2.3262215799116337,1.845706174298444,-1.0713016009385292,-0.82879858611005908,0.34731294577083105,-9.4644335294804982E-2,0,0,-3.3291775510633741,0,-7.4099893693619627,0,-4.589126875899713,0,-4.3561654403375165,-4.4395207682443854,0,-1.0543528359004184,1.0902470578771741,0.68995490397735471,-4.8313713791723201,-0.11833431843026498,-4.9606593238577732,-3.1354712134120004,-3.384299312405469,2.0636390456376876,-0.3187760442677392,-1.0905642157540956,0.15158197477444513,1.3674097654553623,null,62.012137800329597,{"$f":"(DP432-T$58)*((1+(U$55+CF432)/100)*(1-T$62)+T$62*((1+(U$57+DD432)/100)))/(1+(U$54+BT432)/100)-(U$56+CR432)+U$58","v":64.350295612465445},73.334494624053903,74.697058996274421,85.367423193231318,80.315889596375513,87.322650415153547,90.390283551114791,91.513759405566347,93.697708964046257,93.701611883801803,87.308798562831782]
[365,0.80092970608361558,5.1440062586798199,-3.9249803800643628,-0.80773910238990854,null,null,-1.4288440700158151,-2.3139072348281258,-3.7616831443757888,0.15511817546841256,2.6390138704076316,10.393661586224525,2.150433091018173,4.4682239190715514,3.2758781443831397,5.3325177586882608,3.034489035220699,4.3820168193650435,-1.424824265792811,-0.72573968421877932,-0.8877450704766856,-0.95204008828811748,-0.26131762684738291,4.0254612676105275,-2.0988266525050836,2.9251066757712465,-0.28420912314756919,1.9655307131441688,-1.1549924589329024,0.70794888831603675,-1.7646322902895006,-2.1016403644914394,0.9921821370906434,0.69713781951538323,4.8878697449188433,2.9685814429215989,-2.2291556467204252,3.52885663991899,2.0907543576260479,1.6632610174959235,0.13223563619204892,0.37372421659250299,-2.0454787071344045,-0.55670636942999963,-1.7006642865665638,-0.85886894322848506,0.307205457507431,5.5966524823408701,-1.8982971871367416,3.9828485477761122,-0.30379326450198374,3.206440783370649,-1.2280959378069958,0.69229046366214519,null,63.279173438429382,{"$f":"(BE433-T$58)*((1+(U$55+U433)/100)*(1-T$62)+T$62*((1+(U$57+AS433)/100)))/(1+(U$54+I433)/100)-(U$56+AG433)+U$58","v":67.285554880067522},68.021833615660384,67.025088432963344,61.027338507929336,55.549981722983844,56.096307893626182,52.475032900000045,49.085318829560762,46.691560556099084,45.182849957250312,43.759812129368761,null,null,-1.4288440700158151,-2.3139072348281258,-3.7616831443757888,0.15511817546841256,2.6390138704076316,10.393661586224525,2.150433091018173,4.4682239190715514,3.2758781443831397,5.3325177586882608,3.034489035220699,4.3820168193650435,-1.424824265792811,-0.72573968421877932,-0.8877450704766856,-0.95204008828811748,-0.26131762684738291,4.0254612676105275,-2.0988266525050836,2.9251066757712465,-0.28420912314756919,1.9655307131441688,-1.1549924589329024,0.70794888831603675,-1.7646322902895006,-2.1016403644914394,0,0,0,0,-2.2291556467204252,0,0,0,0,0,-2.0454787071344045,-0.55670636942999963,-1.7006642865665638,-0.85886894322848506,0.307205457507431,5.5966524823408701,-1.8982971871367416,3.9828485477761122,-0.30379326450198374,3.206440783370649,-1.2280959378069958,0.69229046366214519,null,63.279173438429382,{"$f":"(DP433-T$58)*((1+(U$55+CF433)/100)*(1-T$62)+T$62*((1+(U$57+DD433)/100)))/(1+(U$54+BT433)/100)-(U$56+CR433)+U$58","v":67.285554880067522},69.014015752751021,68.703912220911619,67.550635394061729,64.703481916897289,64.852691608902262,64.647628952980355,62.891049671653768,61.765924645336696,59.72398723320817,58.118810582770557]
[366,-3.1840986717862139,4.3787180408582209,-7.1971652719276742,-1.1428034103354461,null,null,-5.4138724478856446,0.19691470280434098,-0.5036673162367844,3.6268190884562168,0.92682886475080295,3.1069602249094475,1.5538595390972185,6.2658389139922201,8.3488482055864424,5.3944152987952245,10.794160732597579,1.724435804839775,-2.1901124836144099,1.5489773922362531,2.2291238266588635,-0.34657217161078524,1.9142030613732519,-0.74641214673456435,0.39211697310699467,3.2260506873924104,3.3403982058512476,-2.116725733411597,-0.92695379830409586,2.6501767759384673,-5.036817182152812,-0.66135380323939152,-3.8232923587413126,3.7506842856009275,0.18680037953149986,-4.477456992614524,1.999283687170768,2.3971477263508874,5.6260691234802884,-3.8361193503577322,4.2622955240242968,1.7779092728933708,-2.380543015079942,2.0534952867214411,2.650176166603968,-0.22814644327919464,2.1031678126149913,-7.7335359949075588E-3,0.70220371007293858,3.8135953355068919,5.1570989284550235,-2.2269569074864179,0.38958671655756993,2.7282796942659813,null,68.460528902465242,{"$f":"(BE434-T$58)*((1+(U$55+U434)/100)*(1-T$62)+T$62*((1+(U$57+AS434)/100)))/(1+(U$54+I434)/100)-(U$56+AG434)+U$58","v":71.027951452313388},77.047061372451168,70.92635152133677,71.930437857642445,74.427795324875333,72.090678226187478,68.268784688630021,60.625877870330399,60.739175476513658,51.193404233650163,50.281315644828517,null,null,-5.4138724478856446,0.19691470280434098,-0.5036673162367844,3.6268190884562168,0.92682886475080295,3.1069602249094475,1.5538595390972185,6.2658389139922201,8.3488482055864424,5.3944152987952245,10.794160732597579,1.724435804839775,-2.1901124836144099,1.5489773922362531,2.2291238266588635,-0.34657217161078524,1.9142030613732519,-0.74641214673456435,0.39211697310699467,3.2260506873924104,3.3403982058512476,-2.116725733411597,-0.92695379830409586,2.6501767759384673,-5.036817182152812,-0.66135380323939152,-3.8232923587413126,0,0,-4.477456992614524,0,0,0,-3.8361193503577322,0,0,-2.380543015079942,2.0534952867214411,2.650176166603968,-0.22814644327919464,2.1031678126149913,-7.7335359949075588E-3,0.70220371007293858,3.8135953355068919,5.1570989284550235,-2.2269569074864179,0.38958671655756993,2.7282796942659813,null,68.460528902465242,{"$f":"(DP434-T$58)*((1+(U$55+CF434)/100)*(1-T$62)+T$62*((1+(U$57+DD434)/100)))/(1+(U$54+BT434)/100)-(U$56+CR434)+U$58","v":71.027951452313388},77.047061372451168,74.677035806937695,75.90078764466783,78.25382163803711,77.863426584147462,76.272330581926369,73.939739070992047,73.073455927302234,66.56163963093806,67.502645632135639]
[367,3.7043088162529596,6.9449428606328274,-2.0191709029210845,1.0981988529807443,null,null,1.4745350401535289,3.6980773660383619,3.0702781285621059,-4.2384201719740409,-11.516827536944824,-2.3473316671239837,-1.7377861916973967,6.8732577393633472,0.32609233379669655,2.2997022104205458,0.81320589499902685,-1.9162048692895701,0.37611233616019657,-0.38076805384635914,1.5197594802440424,-1.7544128852959879,-2.0044917961616511,-1.2403868970572756,-0.37359076276159087,0.49609916105017238,0.76376689980538259,-1.288558211035987,-0.97957729861544163,2.7526636566245219,0.14117718685377767,-1.361533347785604,1.024782097996034,0.60202855067504224,-2.0226124577628806,2.2785745981429524,-4.5591669017795899,3.7133269786663168,1.3612611263128815,2.9731258795021809E-2,0.70934221996290781,3.4165484696551296,-0.13954075176375169,-0.65429585206643559,1.2862111624753261,-2.1667239296632759,-3.597983646291623,-1.3542107303970177,-0.88132486003402954,1.7461979541975226,1.7085905694478736,-0.95824845900381717,-1.1292476842038723,3.232119355102907,null,60.859850914196493,{"$f":"(BE435-T$58)*((1+(U$55+U435)/100)*(1-T$62)+T$62*((1+(U$57+AS435)/100)))/(1+(U$54+I435)/100)-(U$56+AG435)+U$58","v":60.857524113687333},59.07860569146029,60.139517870891645,68.090878748714019,66.778727624047306,72.393021763347093,65.374713736777821,64.953321847633418,63.243927557169911,61.757495386970312,61.619231463922667,null,null,1.4745350401535289,3.6980773660383619,3.0702781285621059,-4.2384201719740409,-11.516827536944824,-2.3473316671239837,-1.7377861916973967,6.8732577393633472,0.32609233379669655,2.2997022104205458,0.81320589499902685,-1.9162048692895701,0.37611233616019657,-0.38076805384635914,1.5197594802440424,-1.7544128852959879,-2.0044917961616511,-1.2403868970572756,-0.37359076276159087,0.49609916105017238,0.76376689980538259,-1.288558211035987,-0.97957729861544163,2.7526636566245219,0,-1.361533347785604,0,0,-2.0226124577628806,0,-4.5591669017795899,0,0,0,0,0,-0.13954075176375169,-0.65429585206643559,1.2862111624753261,-2.1667239296632759,-3.597983646291623,-1.3542107303970177,-0.88132486003402954,1.7461979541975226,1.7085905694478736,-0.95824845900381717,-1.1292476842038723,3.232119355102907,null,61.001028101050267,{"$f":"(DP435-T$58)*((1+(U$55+CF435)/100)*(1-T$62)+T$62*((1+(U$57+DD435)/100)))/(1+(U$54+BT435)/100)-(U$56+CR435)+U$58","v":60.991484079974661},60.235196396633121,61.923591753944734,70.037706715107547,71.015344040146047,76.654935078147332,73.114678590750728,74.093340689925853,72.081086751001351,71.104109088480129,74.793999167498541]
[368,-1.6452641561369115,7.2498206904261178,-0.59409129773217662,1.2336525660600375,null,null,-3.8750379322363422,6.8834911698615473,-1.7580470449883439,7.5241272335241272,3.9504966987809125,0.86596210149771746,-3.1672836127195994,5.6222777225877874E-2,1.834212572465872,1.2059240021690423,-6.3540548491353981,-2.1086319909079361,0.68099016595348694,1.4316974563785418,-3.2571045308004107,1.6813818471136113,0.46876920905047292,-1.0663933382406974,-0.99513118749405649,0.36524477142013367,0.54217001832018319,0.86422805984208839,0.42126617108991304,-1.9771050271334714,1.5662567920426855,4.8342527876920283E-2,-5.2518539439966929,-0.2950596189448329,3.2868866588179806,-3.9479020305218979,-6.4292751270111079,-7.3879237268009934E-2,0.33286023460625791,0.92313040875751717,1.4393367641264962,-6.7695244617565073,-4.0870386844584772E-3,2.5569915246653743,-3.8623060393299475,2.6564438291456796,1.0090227870401705,-1.2184735829570961,-1.2950785314488094,3.480564900412797E-2,0.56790238055581166,1.0513328746719484,-0.54750766643154525,-2.286001380257392,null,62.418773497323826,{"$f":"(BE436-T$58)*((1+(U$55+U436)/100)*(1-T$62)+T$62*((1+(U$57+AS436)/100)))/(1+(U$54+I436)/100)-(U$56+AG436)+U$58","v":60.751697949544223},65.099705686416598,62.775550337258828,58.168384781152028,61.35674672160394,69.365644585396254,69.80406916238374,68.969681818095353,68.229435073589556,71.321700080836152,78.371379183206628,null,null,-3.8750379322363422,6.8834911698615473,-1.7580470449883439,7.5241272335241272,3.9504966987809125,0.86596210149771746,-3.1672836127195994,5.6222777225877874E-2,1.834212572465872,1.2059240021690423,-6.3540548491353981,-2.1086319909079361,0.68099016595348694,1.4316974563785418,-3.2571045308004107,1.6813818471136113,0.46876920905047292,-1.0663933382406974,-0.99513118749405649,0.36524477142013367,0.54217001832018319,0.86422805984208839,0.42126617108991304,-1.9771050271334714,0,0,-5.2518539439966929,-0.2950596189448329,0,-3.9479020305218979,-6.4292751270111079,-7.3879237268009934E-2,0,0,0,-6.7695244617565073,-4.0870386844584772E-3,2.5569915246653743,-3.8623060393299475,2.6564438291456796,1.0090227870401705,-1.2184735829570961,-1.2950785314488094,3.480564900412797E-2,0.56790238055581166,1.0513328746719484,-0.54750766643154525,-2.286001380257392,null,63.985030289366513,{"$f":"(DP436-T$58)*((1+(U$55+CF436)/100)*(1-T$62)+T$62*((1+(U$57+DD436)/100)))/(1+(U$54+BT436)/100)-(U$56+CR436)+U$58","v":62.281665409259539},66.601159191852332,64.205403917405874,62.840686404129677,65.918528445186311,73.997057909005989,74.418717477966879,73.841516718924154,73.992056847437752,78.861182553697262,85.873925060369643]
[369,4.1859529372280235,5.6255121805661652,-7.8189728451850753,0.47990145502854176,null,null,1.9561791611285928,4.0654618064568844,2.4241275454308733,3.1749258497758062,-2.9153697439738933,6.8087920203939349,2.9419360252774878,2.5851279410801142,-0.38020818355163555,-3.6662280700780334,3.870425727847489,7.9747035749802988,-0.94331834390646563,-1.7461124273623261,2.8490911345263559,1.2792840431011285,-5.2097351297026862E-3,2.1676111565479275,1.3376266665790784,-0.37766040773105658,-3.5640744731271661,-0.47402381489693646,1.9258633837663499,0.46926678358561258,-5.6586247554102131,0.71991847079315985,4.3055833419193759,-2.1406987109066016,-5.5331956994450691,7.6119953089338974,2.3478725864253378,-0.44236988844590375,-3.9922015650457316,1.8016528177942162,1.5089938062020194,3.6287402282865893,-0.7578381497159542,-1.4928902199244425,2.9251960206842078,1.5380254419518098,-0.72943827887712764,3.7657716405147044,2.3904526054708617,-0.48378895019241153,-4.6183119416997389,-0.70911329705778769,2.1183575197108429,1.3799952953680668,null,65.946491091563644,{"$f":"(BE437-T$58)*((1+(U$55+U437)/100)*(1-T$62)+T$62*((1+(U$57+AS437)/100)))/(1+(U$54+I437)/100)-(U$56+AG437)+U$58","v":62.787932501697661},58.938751754302153,60.524446917429501,67.995131051648514,58.449291329753748,55.984150092881137,55.237287092473011,57.643434873676718,57.928860344905203,55.827314890141984,49.202608825998539,null,null,1.9561791611285928,4.0654618064568844,2.4241275454308733,3.1749258497758062,-2.9153697439738933,6.8087920203939349,2.9419360252774878,2.5851279410801142,-0.38020818355163555,-3.6662280700780334,3.870425727847489,7.9747035749802988,-0.94331834390646563,-1.7461124273623261,2.8490911345263559,1.2792840431011285,-5.2097351297026862E-3,2.1676111565479275,1.3376266665790784,-0.37766040773105658,-3.5640744731271661,-0.47402381489693646,1.9258633837663499,0.46926678358561258,-5.6586247554102131,0,0,-2.1406987109066016,-5.5331956994450691,0,0,-0.44236988844590375,-3.9922015650457316,0,0,0,-0.7578381497159542,-1.4928902199244425,2.9251960206842078,1.5380254419518098,-0.72943827887712764,3.7657716405147044,2.3904526054708617,-0.48378895019241153,-4.6183119416997389,-0.70911329705778769,2.1183575197108429,1.3799952953680668,null,65.946491091563644,{"$f":"(DP437-T$58)*((1+(U$55+CF437)/100)*(1-T$62)+T$62*((1+(U$57+DD437)/100)))/(1+(U$54+BT437)/100)-(U$56+CR437)+U$58","v":63.507850972490822},63.967396383518775,65.468983871305369,73.053220013718857,70.928156907228797,70.639685149128539,69.409040508411152,71.234133807574821,73.673335050574607,72.742590034649027,68.621033429816237]
[370,0.75424395188695259,7.431381495049143,2.2704435366411939,2.3933711825644375,null,null,-1.4755298242124781,-3.1206759020622048,1.4652602995209447,0.8547218861870669,-1.7537988132638052,3.1660977848508915,-4.7341331474404038,5.5027080300094617,-1.4979660699319781,1.2022951323444993,-0.29738422982442314,-6.9971330381952832,0.8625509705765122,-0.25383181764750784,-2.0167832413631821,-1.2300653905154313,-1.9642505706666507,-7.4619298307698756E-3,-0.21022000561127818,-0.20932126343631463,-0.17443469285108293,4.9985136378116728,-1.8841359159978062,-0.75752247169971643,4.4307916264160561,2.2696890087027217,-5.6376735631009396,-1.9843960201823378,-0.8746371464307261,1.1323133607315468,4.1891868068925602,5.7817124447646995,1.8469302914998202,3.0066638713885445,-3.5853765445763486,0.10876798478007466,1.1556315778199415,-1.0913083746849499,-0.93205650373230653,-1.8073761071752814,-2.3125865783394572,0.67035619458477158,-0.93168775219126121,0.7395689015351119,-1.3515076702676012,5.5627790588675463,-2.6337636444947403,-1.9179420801141067,null,58.644543359693252,{"$f":"(BE438-T$58)*((1+(U$55+U438)/100)*(1-T$62)+T$62*((1+(U$57+AS438)/100)))/(1+(U$54+I438)/100)-(U$56+AG438)+U$58","v":58.619233738933865},62.933783356430311,63.867842448307051,64.966570070140065,62.491514371447593,61.214189073831449,52.967718128146196,51.838642652420077,51.217025723400369,54.211294130123285,57.516945566411096,null,null,-1.4755298242124781,-3.1206759020622048,1.4652602995209447,0.8547218861870669,-1.7537988132638052,3.1660977848508915,-4.7341331474404038,5.5027080300094617,-1.4979660699319781,1.2022951323444993,-0.29738422982442314,-6.9971330381952832,0.8625509705765122,-0.25383181764750784,-2.0167832413631821,-1.2300653905154313,-1.9642505706666507,-7.4619298307698756E-3,-0.21022000561127818,-0.20932126343631463,-0.17443469285108293,4.9985136378116728,-1.8841359159978062,-0.75752247169971643,0,0,-5.6376735631009396,-1.9843960201823378,-0.8746371464307261,0,0,0,0,0,-3.5853765445763486,0,1.1556315778199415,-1.0913083746849499,-0.93205650373230653,-1.8073761071752814,-2.3125865783394572,0.67035619458477158,-0.93168775219126121,0.7395689015351119,-1.3515076702676012,5.5627790588675463,-2.6337636444947403,-1.9179420801141067,null,63.075334986109304,{"$f":"(DP438-T$58)*((1+(U$55+CF438)/100)*(1-T$62)+T$62*((1+(U$57+DD438)/100)))/(1+(U$54+BT438)/100)-(U$56+CR438)+U$58","v":65.367929739999369},69.501988291724999,70.280182106760762,71.34199669517416,69.8060613832657,72.987096631235417,69.916387535738764,70.666611840996453,73.707007070456612,76.153682342121826,80.729219604060034]
[371,6.0943891143233726,6.4429943264694067,-2.7883928985938455,1.9215538324339445,null,null,3.8646153382239419,7.3723796503058425,-2.923458951133076,-5.4414600795098522,7.409862514526524,2.7734960772071409,-0.36777031405736471,2.2882712324811054,-0.45579380200163944,-2.0736547014663418,0.29182656666235207,3.1040489398988589,-0.1258361980032241,2.4805567256116277,-3.0842667849103327,-1.1735452148371177,2.3295206460098434,0.52890902469493106,-4.2629253269653944,1.597104427764549,0.93355290767729215,0.2408418176138758,0.61514752619553015,0.57993309232337698,-0.62804480881898339,3.579464184694336,-3.8939349324536687,-4.215482212179908,3.4315721817917106,-4.4414389165525252,-2.8725069287009832,3.1244245904741317,-2.3696470525717226,5.4456720781125441,0.98352915119231632,1.4562893578550995,0.68381422768944855,3.8808092305147088,-3.0828125999816023,-1.1290450821368472,3.1505712162853809,1.3022380532768432,-4.8081359355409434,2.4051209783053293,1.3496839874137183,-8.814687252548925E-2,0.62357801466638718,1.1206896184763779,null,60.591698890820297,{"$f":"(BE439-T$58)*((1+(U$55+U439)/100)*(1-T$62)+T$62*((1+(U$57+AS439)/100)))/(1+(U$54+I439)/100)-(U$56+AG439)+U$58","v":55.891549813787854},59.884750712742189,67.015342636010857,61.348774935205441,65.10325196175593,65.766268768187345,62.833204905361029,66.518031712928092,62.76745532050618,62.312538490188544,59.959286825709064,null,null,3.8646153382239419,7.3723796503058425,-2.923458951133076,-5.4414600795098522,7.409862514526524,2.7734960772071409,-0.36777031405736471,2.2882712324811054,-0.45579380200163944,-2.0736547014663418,0.29182656666235207,3.1040489398988589,-0.1258361980032241,2.4805567256116277,-3.0842667849103327,-1.1735452148371177,2.3295206460098434,0.52890902469493106,-4.2629253269653944,1.597104427764549,0.93355290767729215,0.2408418176138758,0.61514752619553015,0.57993309232337698,-0.62804480881898339,0,-3.8939349324536687,-4.215482212179908,0,-4.4414389165525252,-2.8725069287009832,0,-2.3696470525717226,0,0,0,0.68381422768944855,3.8808092305147088,-3.0828125999816023,-1.1290450821368472,3.1505712162853809,1.3022380532768432,-4.8081359355409434,2.4051209783053293,1.3496839874137183,-8.814687252548925E-2,0.62357801466638718,1.1206896184763779,null,60.591698890820297,{"$f":"(DP439-T$58)*((1+(U$55+CF439)/100)*(1-T$62)+T$62*((1+(U$57+DD439)/100)))/(1+(U$54+BT439)/100)-(U$56+CR439)+U$58","v":59.471013998482192},63.458118507922009,70.743240401454926,68.347807624395941,71.953993980378542,72.307724808698168,72.456461498017717,76.25035157842909,78.104582994231407,78.610204722201871,77.306374030578198]
[372,3.9432244425803962,7.4171744596094964,1.2346187468684331,2.4925150904817359,null,null,1.7134506664809654,8.1809627352184364,0.72769284752125118,1.8689510576933248,-3.0016116301070563,6.2141748475421261,-0.8738547376705581,2.4131012040890729,1.2320562139493898,-0.22500726075292521,1.8158770241778859,-4.4094277263415691,0.84834393513686557,0.41167174925519845,-1.1427485167486067,-0.25604328385561637,0.56143947087662216,1.6924651363026815,1.1265179228555047,-1.5366082019450129,1.9938225983680287,0.57923311218371509,-0.57072976969252931,-2.5099485013617784,3.3949668366432952,0.48169879637319224,4.2165192543588788,1.4259376241550945,3.5140046378440473,4.3816831060023125,-0.66817364824030534,-5.1029094403952815,6.860366668978866,2.4345167584532121,-2.351738957865062,-5.0643067131393034,1.25477548573724,1.839782654018373,-1.2901317432750457,0.18368125744497443,1.0118546508813127,2.0374401210915885,1.288598219973119,-0.95604557437905768,2.1754608569475522,1.1051522935948535,0.11999214464154551,-2.8632190247039619,null,58.024757341602474,{"$f":"(BE440-T$58)*((1+(U$55+U440)/100)*(1-T$62)+T$62*((1+(U$57+AS440)/100)))/(1+(U$54+I440)/100)-(U$56+AG440)+U$58","v":55.138126266102759},50.104793361513124,48.206520519245991,46.961621521259111,41.184395737782403,43.146624934368198,47.256726235266264,41.194608371824557,39.63757500165439,41.721988164029426,47.912751974066033,null,null,1.7134506664809654,8.1809627352184364,0.72769284752125118,1.8689510576933248,-3.0016116301070563,6.2141748475421261,-0.8738547376705581,2.4131012040890729,1.2320562139493898,-0.22500726075292521,1.8158770241778859,-4.4094277263415691,0.84834393513686557,0.41167174925519845,-1.1427485167486067,-0.25604328385561637,0.56143947087662216,1.6924651363026815,1.1265179228555047,-1.5366082019450129,1.9938225983680287,0.57923311218371509,-0.57072976969252931,-2.5099485013617784,0,0,0,0,0,0,-0.66817364824030534,-5.1029094403952815,0,0,-2.351738957865062,-5.0643067131393034,1.25477548573724,1.839782654018373,-1.2901317432750457,0.18368125744497443,1.0118546508813127,2.0374401210915885,1.288598219973119,-0.95604557437905768,2.1754608569475522,1.1051522935948535,0.11999214464154551,-2.8632190247039619,null,61.419724178245765,{"$f":"(DP440-T$58)*((1+(U$55+CF440)/100)*(1-T$62)+T$62*((1+(U$57+DD440)/100)))/(1+(U$54+BT440)/100)-(U$56+CR440)+U$58","v":58.769009018438631},57.883324917208235,57.270416639463264,59.867026909061195,57.910791241700068,60.137737070731376,63.594275396117801,64.456287094009582,65.477946718341101,66.961507227327445,73.468136791853823]
[373,2.6456627260273735,2.8609700216934821,-5.5043770461134933,-3.0206124455773908,null,null,0.41588894992794279,4.9770721687419108,-0.25477182841081336,4.6061654585507323,-2.2092110457140803,0.44549392840492308,3.281558215446295,-5.7903672589042987,-5.4615267722694911,5.5772508749934921,4.3371760780979178,-1.4572173492528895,-3.7078605027791487,6.7235302592393964E-2,-0.74660412371073992,-5.4249983884884223E-2,-1.7080599097767042,-2.6851873252340877,2.0505327943678981,-2.2389487561548282,-3.299843453578895,-1.1571933532960266E-2,2.2302405550010747,9.5990502411740231E-2,-3.3440289563386312,3.0748213998274392,2.0159575502308513,1.6574472926022898,-2.3277197456780883,-3.1342946476602753,4.5671150055671319,-0.58899150954374679,-3.1649037155246429,4.5236524164730403,5.3910672261434769,1.1255635648692661,-4.2583520503218866,8.5917705003677236E-2,-0.26561816586641096,1.6301082302566217E-2,-2.1736020084273777,-3.5599311654069563,3.0578390513109186,-3.0466906884417888,-3.662010206526209,0.85372157147983674,2.9158318170091437,-0.51578801537891816,null,62.709692711024857,{"$f":"(BE441-T$58)*((1+(U$55+U441)/100)*(1-T$62)+T$62*((1+(U$57+AS441)/100)))/(1+(U$54+I441)/100)-(U$56+AG441)+U$58","v":57.85398311432467},55.921978938785635,52.332004966509622,55.271012730346023,56.876787092038676,52.39610137678519,54.935132253003403,59.534686076524324,52.692087221032224,46.888925512729493,46.719000366124789,null,null,0.41588894992794279,4.9770721687419108,-0.25477182841081336,4.6061654585507323,-2.2092110457140803,0.44549392840492308,3.281558215446295,-5.7903672589042987,-5.4615267722694911,5.5772508749934921,4.3371760780979178,-1.4572173492528895,-3.7078605027791487,6.7235302592393964E-2,-0.74660412371073992,-5.4249983884884223E-2,-1.7080599097767042,-2.6851873252340877,2.0505327943678981,-2.2389487561548282,-3.299843453578895,-1.1571933532960266E-2,2.2302405550010747,9.5990502411740231E-2,-3.3440289563386312,0,0,0,-2.3277197456780883,-3.1342946476602753,0,-0.58899150954374679,-3.1649037155246429,0,0,0,-4.2583520503218866,8.5917705003677236E-2,-0.26561816586641096,1.6301082302566217E-2,-2.1736020084273777,-3.5599311654069563,3.0578390513109186,-3.0466906884417888,-3.662010206526209,0.85372157147983674,2.9158318170091437,-0.51578801537891816,null,62.709692711024857,{"$f":"(DP441-T$58)*((1+(U$55+CF441)/100)*(1-T$62)+T$62*((1+(U$57+DD441)/100)))/(1+(U$54+BT441)/100)-(U$56+CR441)+U$58","v":60.928804514152112},61.006861970934196,58.855230551305546,61.797885678797542,63.147736640152495,63.168731366874255,65.991153535646106,70.759204011522513,67.870175806424385,67.152188975915578,68.256405078691827]
[374,-0.899398181022943,7.2665241932133506,-3.5226635347049262,1.6018549235912067,null,null,-3.1291719571223737,-1.421112577689166,-2.7058259894345444,5.5409087207715961,-3.405693321341777,1.1968615813096499,-1.39843533398049,1.3741385246023547,-4.500098354454857,2.7677760707595711,4.1795875674107048,6.8922999446834021,0.69769366874071981,1.1610531333365586,0.73379750256295484,1.0411341034930377,1.3250242762225533,-1.8786928708180239,-1.4201465300689637,3.4488445875704521,-0.60862756264881313,1.4467240981945402,1.4361795319210486,0.44768649698928975,-1.3623154449300641,1.3927214238284171,-8.8549466793815146E-2,5.3936266142650577,-0.52404587363495114,0.72437543407460803,0.33768610335342797,3.1135258806793287,1.9087551877673541,4.2933264518395209,-1.5158068279342607,-0.18615096251211849,0.36411531884671078,1.5399191315458636,0.6535795027657072,1.6516098703567745,1.0243539320861264,-1.9571817035937538,-1.9593688110612628,3.6887716939476052,-2.5749623867657485,2.3197167603444946,2.5366587642748142,1.52591716138809,null,65.053874184943567,{"$f":"(BE442-T$58)*((1+(U$55+U442)/100)*(1-T$62)+T$62*((1+(U$57+AS442)/100)))/(1+(U$54+I442)/100)-(U$56+AG442)+U$58","v":66.26293123109707},68.697727459920827,61.143810408384553,64.850739664556457,62.548691087230175,62.402060290771232,60.902348802159302,60.997125641521031,56.617267852290183,57.442333249113894,55.073339894537398,null,null,-3.1291719571223737,-1.421112577689166,-2.7058259894345444,5.5409087207715961,-3.405693321341777,1.1968615813096499,-1.39843533398049,1.3741385246023547,-4.500098354454857,2.7677760707595711,4.1795875674107048,6.8922999446834021,0.69769366874071981,1.1610531333365586,0.73379750256295484,1.0411341034930377,1.3250242762225533,-1.8786928708180239,-1.4201465300689637,3.4488445875704521,-0.60862756264881313,1.4467240981945402,1.4361795319210486,0.44768649698928975,-1.3623154449300641,0,-8.8549466793815146E-2,0,-0.52404587363495114,0,0,0,0,0,-1.5158068279342607,-0.18615096251211849,0.36411531884671078,1.5399191315458636,0.6535795027657072,1.6516098703567745,1.0243539320861264,-1.9571817035937538,-1.9593688110612628,3.6887716939476052,-2.5749623867657485,2.3197167603444946,2.5366587642748142,1.52591716138809,null,65.053874184943567,{"$f":"(DP442-T$58)*((1+(U$55+CF442)/100)*(1-T$62)+T$62*((1+(U$57+DD442)/100)))/(1+(U$54+BT442)/100)-(U$56+CR442)+U$58","v":67.655652654925476},70.137159285239022,67.921784399506876,71.924374629925964,70.105754770294254,70.238211133077485,71.981077461390214,74.24250792474696,73.996342053715708,74.408291792240519,71.076469216987945]
[375,1.700710314299188,9.2886863935607398,-2.5396256213503583,3.2680054490448107,null,null,-0.52906346180024277,4.4853482327530649,-2.26744689041278,-2.3185495766065674,3.3475874631234204,-1.4878224527090806,6.0174498245662393,-0.5965870395352022,-8.5134196227553716,-2.2864281178094674,-2.3725995630198797,-3.6360837701737889,2.7198558690881089,1.8759165694163489,-1.7767031192369158,0.12947801242549062,1.5707211914300565,1.0765067307468357,1.2928474708151594,0.36609393341060503,-1.3413777738188521,2.1821086929145377,1.9814191345293644,0.1692801543449054,-0.37927753157549615,2.8242800960226262,-1.1988690408071241,1.8619793355938967,-1.4516206949099328,7.8405330005128171E-2,2.9703357059447457,1.6919430001695861,-4.7431187797677179,6.2000222923888533,1.6339611566812442,-1.6365271600440319,2.030265844300315,2.3850721729674671,-2.4475346496501023,0.28712306286126177,2.3270414501822669,1.0555057441261935,2.1690224245551359,0.4194893985560515,-2.4439181711045723,2.4227821379029049,1.1884474451149438,-1.0970968950518878,null,63.621077999535075,{"$f":"(BE443-T$58)*((1+(U$55+U443)/100)*(1-T$62)+T$62*((1+(U$57+AS443)/100)))/(1+(U$54+I443)/100)-(U$56+AG443)+U$58","v":60.429004018751272},61.849936360770648,61.869290194431066,63.047528900813901,64.812877908709964,59.803694642201485,59.009373023403832,68.047537839407283,65.196043850084834,66.31465898898287,70.276017901457394,null,null,-0.52906346180024277,4.4853482327530649,-2.26744689041278,-2.3185495766065674,3.3475874631234204,-1.4878224527090806,6.0174498245662393,-0.5965870395352022,-8.5134196227553716,-2.2864281178094674,-2.3725995630198797,-3.6360837701737889,2.7198558690881089,1.8759165694163489,-1.7767031192369158,0.12947801242549062,1.5707211914300565,1.0765067307468357,1.2928474708151594,0.36609393341060503,-1.3413777738188521,2.1821086929145377,1.9814191345293644,0.1692801543449054,-0.37927753157549615,0,-1.1988690408071241,0,-1.4516206949099328,0,0,0,-4.7431187797677179,0,0,-1.6365271600440319,2.030265844300315,2.3850721729674671,-2.4475346496501023,0.28712306286126177,2.3270414501822669,1.0555057441261935,2.1690224245551359,0.4194893985560515,-2.4439181711045723,2.4227821379029049,1.1884474451149438,-1.0970968950518878,null,63.621077999535075,{"$f":"(DP443-T$58)*((1+(U$55+CF443)/100)*(1-T$62)+T$62*((1+(U$57+DD443)/100)))/(1+(U$54+BT443)/100)-(U$56+CR443)+U$58","v":63.253284114773898},64.67571581563567,66.626641210750748,67.737358216540486,69.677116952390421,67.43075718612468,68.365942154701756,78.001546880165805,81.756226338081731,85.062716448589242,89.516116206599648]
[376,5.1085637292487966,7.952888828990579,2.9496151378366022,2.2030582380637158,null,null,2.8787899531493659,1.1475175694275177,-4.6652929318721332,-5.5388833634353851,-1.1435198463344214,-1.8705326847624937,-4.0571508349076151,5.5733747313330362,-2.5759469054095749,2.6036374976748009,5.3949581904176123,0.38654343246971301,1.3840583045179482,-2.9252608147808168E-2,-1.175528929352037,0.18950757120278894,-0.9979428158438024,0.20163481172907005,-3.0118601920667274,1.340863314881136,-0.53376924238851675,-0.84449457058629207,-3.3454277417365024,-0.53342990229167597,5.1099632276114644,0.65305629335686133,-6.681229531806645,-3.2740824669857842,2.7855710345888753,0.55614021150826698,-5.2057496421107397,6.1000833437053412,-0.87466639869864515,-1.1795262898605143,-0.5415001625563618,-2.4558747409534059,0.96531863331921985,-0.2509365989569492,-1.6880069469054451,-0.74459316384045304,-1.3976486135546977,-2.1397967283580899E-2,-2.7813619760920996,2.2409271770389152,-0.67146958469306839,-0.11036682204388071,-3.4743294256231918,0.26717506182742512,null,55.738199625793136,{"$f":"(BE444-T$58)*((1+(U$55+U444)/100)*(1-T$62)+T$62*((1+(U$57+AS444)/100)))/(1+(U$54+I444)/100)-(U$56+AG444)+U$58","v":55.412526181190941},63.990356057615855,70.91180659451733,68.532782628528736,69.537809845161206,75.895588227912498,67.564049913363604,70.042836551932339,69.603632007484094,64.962011044648946,67.481245146663596,null,null,2.8787899531493659,1.1475175694275177,-4.6652929318721332,-5.5388833634353851,-1.1435198463344214,-1.8705326847624937,-4.0571508349076151,5.5733747313330362,-2.5759469054095749,2.6036374976748009,5.3949581904176123,0.38654343246971301,1.3840583045179482,-2.9252608147808168E-2,-1.175528929352037,0.18950757120278894,-0.9979428158438024,0.20163481172907005,-3.0118601920667274,1.340863314881136,-0.53376924238851675,-0.84449457058629207,-3.3454277417365024,-0.53342990229167597,0,0,-6.681229531806645,-3.2740824669857842,0,0,-5.2057496421107397,0,-0.87466639869864515,-1.1795262898605143,-0.5415001625563618,-2.4558747409534059,0.96531863331921985,-0.2509365989569492,-1.6880069469054451,-0.74459316384045304,-1.3976486135546977,-2.1397967283580899E-2,-2.7813619760920996,2.2409271770389152,-0.67146958469306839,-0.11036682204388071,-3.4743294256231918,0.26717506182742512,null,60.848162853404602,{"$f":"(DP444-T$58)*((1+(U$55+CF444)/100)*(1-T$62)+T$62*((1+(U$57+DD444)/100)))/(1+(U$54+BT444)/100)-(U$56+CR444)+U$58","v":61.050942976068306},69.808828297406677,77.033760914388665,77.424746297727637,79.115610237378689,85.54188865141397,82.94211600627456,85.649919465121158,84.698800174682205,78.771657546925724,81.169323953519623]
[377,-1.3989701097562568,6.267518113445858,-5.5799974605295866,-0.25918648097323338,null,null,-3.6287438858556875,-3.7318917106988767,1.7762877582729155,-1.2943440947877574,-0.60586463706753912,3.7201752788502356,0.43349885931751508,3.7479061026172227,1.1413126936896028,-1.4612413128575854,-10.097681723574045,-6.4459638828280843,-0.30131241102677286,-1.0692812659930304,0.86908998494222089,0.24705183486396809,1.6666674909919461,0.76336193311087364,0.19843394363014788,-2.5113553103437569,1.0438656133858419,1.6598334940438892,-2.7667620385677152,-2.1046297880228781,-3.4196493707547244,-0.7538585134625353,-1.3192514599134553,-2.4394001570857506,1.4864261779777459,1.531582689836124,-3.4954228937611038,-1.2281105944414836,4.2299547103443818,3.5167643753886746,-4.856919050950629,-3.8555993732724794,-1.4969260857177293,-1.696540124499055,1.0896044643102065,0.30743279686791269,1.7162055834724537,1.2734183070053284,-5.6487237809129676E-2,-2.6456780119469503,0.97514155653129886,1.721867203800812,-3.9670296707172543,-3.9301883272761025,null,66.552238263662531,{"$f":"(BE445-T$58)*((1+(U$55+U445)/100)*(1-T$62)+T$62*((1+(U$57+AS445)/100)))/(1+(U$54+I445)/100)-(U$56+AG445)+U$58","v":69.595298875801276},70.60533649513016,74.475514941039009,75.072151343687395,71.985695320890287,75.574442343124502,72.710729061554474,68.698198113388884,67.582205007027667,77.381467495850401,84.079224426193363,null,null,-3.6287438858556875,-3.7318917106988767,1.7762877582729155,-1.2943440947877574,-0.60586463706753912,3.7201752788502356,0.43349885931751508,3.7479061026172227,1.1413126936896028,-1.4612413128575854,-10.097681723574045,-6.4459638828280843,-0.30131241102677286,-1.0692812659930304,0.86908998494222089,0.24705183486396809,1.6666674909919461,0.76336193311087364,0.19843394363014788,-2.5113553103437569,1.0438656133858419,1.6598334940438892,-2.7667620385677152,-2.1046297880228781,-3.4196493707547244,-0.7538585134625353,-1.3192514599134553,-2.4394001570857506,0,0,-3.4954228937611038,-1.2281105944414836,0,0,-4.856919050950629,-3.8555993732724794,-1.4969260857177293,-1.696540124499055,1.0896044643102065,0.30743279686791269,1.7162055834724537,1.2734183070053284,-5.6487237809129676E-2,-2.6456780119469503,0.97514155653129886,1.721867203800812,-3.9670296707172543,-3.9301883272761025,null,66.552238263662531,{"$f":"(DP445-T$58)*((1+(U$55+CF445)/100)*(1-T$62)+T$62*((1+(U$57+DD445)/100)))/(1+(U$54+BT445)/100)-(U$56+CR445)+U$58","v":69.595298875801276},70.60533649513016,74.475514941039009,76.558577521665143,74.960560757520156,78.525204724086279,75.474259387253767,75.676093129164471,78.260485472763378,88.75763632096421,95.787950882945466]
[378,9.2394518180067209,9.4957465846566667,3.03303890198179,5.9201819534348301,null,null,7.0096780419072902,1.7722131950538405,-3.9441022882455812,3.8759609404469382,-8.4155365404108782,-0.47273892609017065,-0.18563534795084635,-3.8439572301056013,-4.8387450842222544,-0.13463629914411701,1.673132604839723,-0.49854242945567662,2.9269160601840358,2.8613181187733048,-1.3954471526125962,4.6098202551105061,-0.3577034845813305,-2.5528053332276022,-1.4781590601767558,-1.8307819058397712,0.38947182012941006,-0.62462434530933031,1.1057063442325479,0.67992714761080553,5.1933869917566522,4.2063526107546982,-2.876615256195123,5.8283379340305217,-2.6946108551278787,-2.2474722740432167,-2.4444817918639181,-7.3925214357937161,3.0120178187949627,-1.7171108099969152,3.3716578862031041,1.2655739299601332,4.6824423486903344,2.9792833196378465,-2.1417980228137337,5.7553589666576173,-0.83440842238205581,-2.6181139329262386,-2.2039579398608744,-2.5300352491146185,-0.5550491647715472,0.27574200875947619,1.0572574986671339,0.93594353701029864,null,55.087460503172657,{"$f":"(BE446-T$58)*((1+(U$55+U446)/100)*(1-T$62)+T$62*((1+(U$57+AS446)/100)))/(1+(U$54+I446)/100)-(U$56+AG446)+U$58","v":52.473915417472234},56.588736581722138,51.864077212769523,59.153580844169639,60.54579827938425,62.416526549589086,71.093654978684469,71.67918580556011,73.73075175302391,70.239128879845964,70.175532111856398,null,null,7.0096780419072902,1.7722131950538405,-3.9441022882455812,3.8759609404469382,-8.4155365404108782,-0.47273892609017065,-0.18563534795084635,-3.8439572301056013,-4.8387450842222544,-0.13463629914411701,1.673132604839723,-0.49854242945567662,2.9269160601840358,2.8613181187733048,-1.3954471526125962,4.6098202551105061,-0.3577034845813305,-2.5528053332276022,-1.4781590601767558,-1.8307819058397712,0.38947182012941006,-0.62462434530933031,1.1057063442325479,0.67992714761080553,0,0,-2.876615256195123,0,-2.6946108551278787,-2.2474722740432167,-2.4444817918639181,-7.3925214357937161,0,-1.7171108099969152,0,0,4.6824423486903344,2.9792833196378465,-2.1417980228137337,5.7553589666576173,-0.83440842238205581,-2.6181139329262386,-2.2039579398608744,-2.5300352491146185,-0.5550491647715472,0.27574200875947619,1.0572574986671339,0.93594353701029864,null,60.280847494929311,{"$f":"(DP446-T$58)*((1+(U$55+CF446)/100)*(1-T$62)+T$62*((1+(U$57+DD446)/100)))/(1+(U$54+BT446)/100)-(U$56+CR446)+U$58","v":61.869899701889842},66.179667823566817,67.406187436796316,75.93474539268658,76.908964250274607,78.436798495195603,87.291165478842018,91.581305937504325,93.54879486732554,93.22578916267905,94.621417276032219]
[379,0.41114940226655583,6.0293194266928332,-0.5490910720126525,0.90274166637020681,null,null,-1.8186243738328749,-1.7421726900940118,2.3406708639695433,-6.3235549170912293,-6.6038567166142439,2.2889391320589807,-2.6262026103643601,-9.9657547368432198,-0.74586462196501868,-4.2671560220424718,0.49003446426728381,0.77042566777048238,-0.53951109777979767,-2.0720084591042154,2.28719111582339,-1.0885029476163952,-3.9730494019707407E-3,-1.7390052573718524,0.18542396291661145,-2.3676711538392086,-1.1383468920441864,1.009303593732354,-1.7667212702673565,0.48710992443739265,1.6112570177622096,-3.4899524263591761,5.0600246772581858,-4.6248523947508353,-0.40119268337053793,-1.7521081662807534,-1.7707945886690277,-3.7451451946711778,-2.2266429788408928,2.7944172869834754,-3.5129483451865031,6.1831075833926183,-0.33499793837428915,-1.8857900106506729,3.1148797121710423,-2.1385667966849753,-0.78356597068008982,-1.7015454426522263,-0.3361934453306139,-4.821116582369152,-1.2079913062860315,0.75052857945719587,-1.4446669345110292,0.75714488748260678,null,60.861505376407315,{"$f":"(BE447-T$58)*((1+(U$55+U447)/100)*(1-T$62)+T$62*((1+(U$57+AS447)/100)))/(1+(U$54+I447)/100)-(U$56+AG447)+U$58","v":65.148565431055943},60.55463367237185,68.332130416968056,73.421153143190452,72.727910887376751,76.607092418159141,85.473927414676638,87.596402980064056,89.470185692096862,91.454006121919534,85.39154103432233,null,null,-1.8186243738328749,-1.7421726900940118,2.3406708639695433,-6.3235549170912293,-6.6038567166142439,2.2889391320589807,-2.6262026103643601,-9.9657547368432198,-0.74586462196501868,-4.2671560220424718,0.49003446426728381,0.77042566777048238,-0.53951109777979767,-2.0720084591042154,2.28719111582339,-1.0885029476163952,-3.9730494019707407E-3,-1.7390052573718524,0.18542396291661145,-2.3676711538392086,-1.1383468920441864,1.009303593732354,-1.7667212702673565,0.48710992443739265,0,-3.4899524263591761,0,-4.6248523947508353,-0.40119268337053793,-1.7521081662807534,-1.7707945886690277,-3.7451451946711778,-2.2266429788408928,0,-3.5129483451865031,0,-0.33499793837428915,-1.8857900106506729,3.1148797121710423,-2.1385667966849753,-0.78356597068008982,-1.7015454426522263,-0.3361934453306139,-4.821116582369152,-1.2079913062860315,0.75052857945719587,-1.4446669345110292,0.75714488748260678,null,62.472762394169521,{"$f":"(DP447-T$58)*((1+(U$55+CF447)/100)*(1-T$62)+T$62*((1+(U$57+DD447)/100)))/(1+(U$54+BT447)/100)-(U$56+CR447)+U$58","v":66.736887941460395},67.20989923847354,75.298809896764936,80.815990166330849,79.811717149826464,83.834318915827723,93.135084177306368,95.191584589535182,100.21571350081923,101.93709025024654,101.99928402875051]
[380,6.7518224623945118,7.8950537229837714,-1.3666175000221503,3.2634851616001015,null,null,4.5220486862950811,-6.5791819273482801,-8.3833802547482943,-4.4811138457311941,5.8688355492160733,-0.62784138421831037,1.5384741791892678,0.8515910114896621,2.9841094009122875,1.7612661096115283,2.0624394032614415,6.752352360716821,1.3262231985111406,-4.4218047696667862,-2.8915571127350375,2.2402359647578649,-1.1953938272498243,0.43642900823566144,2.8818732192869962,-0.99572737611498319,-0.79731473551762377,-2.5139382966029462,2.690666409937398,-1.6689348057659767,0.79373058975271182,-5.7705694629220625,-7.0094968420257882,5.1792434853444069,-3.6689745544461765,1.5717739124840977,4.4576876035874431,2.3379463416504058,-1.1553965659902024,-1.9642859555645913,3.6325515765866241,0.46333068771435304,2.0257455568556058,-5.9118835810986505,-3.6100253064190833,2.4453680146443268,-0.58695213260671508,0.68530779517292295,2.7734269791366879,-1.0485706751679391,-0.63002107146296937,-2.4129354923719331,3.3321688681165389,-1.3107888130809831,null,59.558624043675991,{"$f":"(BE448-T$58)*((1+(U$55+U448)/100)*(1-T$62)+T$62*((1+(U$57+AS448)/100)))/(1+(U$54+I448)/100)-(U$56+AG448)+U$58","v":66.943272751485097},77.577586212870429,77.996466792574935,77.444104364549858,77.006924442050661,73.800532856118451,70.438550250792503,69.538589421928279,69.11629761062234,66.442036455332612,61.50526012505896,null,null,4.5220486862950811,-6.5791819273482801,-8.3833802547482943,-4.4811138457311941,5.8688355492160733,-0.62784138421831037,1.5384741791892678,0.8515910114896621,2.9841094009122875,1.7612661096115283,2.0624394032614415,6.752352360716821,1.3262231985111406,-4.4218047696667862,-2.8915571127350375,2.2402359647578649,-1.1953938272498243,0.43642900823566144,2.8818732192869962,-0.99572737611498319,-0.79731473551762377,-2.5139382966029462,2.690666409937398,-1.6689348057659767,0,-5.7705694629220625,-7.0094968420257882,0,-3.6689745544461765,0,0,0,-1.1553965659902024,-1.9642859555645913,0,0,2.0257455568556058,-5.9118835810986505,-3.6100253064190833,2.4453680146443268,-0.58695213260671508,0.68530779517292295,2.7734269791366879,-1.0485706751679391,-0.63002107146296937,-2.4129354923719331,3.3321688681165389,-1.3107888130809831,null,60.352354633428703,{"$f":"(DP448-T$58)*((1+(U$55+CF448)/100)*(1-T$62)+T$62*((1+(U$57+DD448)/100)))/(1+(U$54+BT448)/100)-(U$56+CR448)+U$58","v":67.736768951968429},78.413039360747518,84.068425494024865,83.134527985591888,84.310455765812975,85.618417222951138,84.327351553273516,82.888931159181283,81.874950202654887,82.896932287949653,77.133289900663343]
[381,11.293560641082841,8.8995018439471192,3.9880192790989168,4.3726230864568452,null,null,9.0637868649834097,-5.1597370582901547,8.2107639386409765,4.6206431147987592,-2.8442178146006696,1.1353674125943032,0.25819028605970162,-0.44172015212789506,-11.927696172315091,6.6173468024674333,-4.2090379025402891,8.4291046834027448,2.3306713194744884,0.14025816370280264,3.1980478853076839,-0.54704376895172846,-0.64314048435457583,0.79581050499005901,0.58486424491593958,-0.89957114173275521,-1.9067678090080236,-0.47595617500216747,-1.5900794392710704,0.79984479501292949,6.148367368873779,0.43967424789685827,10.895113689857359,0.60466699794758139,-1.7640210114764905,-3.0064550778317809,-0.66528923377721139,-3.2675072725371699,-3.2770331645977917,-0.36021603053972928,-0.95424306382687307,-3.017553586509786,3.1348834817123494,-0.38023758782336403,4.5312628638254218,-0.31368818529561004,-0.65510870703637369,1.0826148173660763,0.70996895716410324,-1.1523227793784192,-3.2483905579182144,0.84961007254145104,-2.1376668306194402,1.5753333246187224,null,52.594092064230779,{"$f":"(BE449-T$58)*((1+(U$55+U449)/100)*(1-T$62)+T$62*((1+(U$57+AS449)/100)))/(1+(U$54+I449)/100)-(U$56+AG449)+U$58","v":55.688811946422675},42.975367059932978,40.840545322579167,43.972211920681829,47.304856591110699,48.60628692478285,51.984349001657478,60.719184165393408,58.062456242287631,60.663361818899766,60.27312615608588,null,null,9.0637868649834097,-5.1597370582901547,8.2107639386409765,4.6206431147987592,-2.8442178146006696,1.1353674125943032,0.25819028605970162,-0.44172015212789506,-11.927696172315091,6.6173468024674333,-4.2090379025402891,8.4291046834027448,2.3306713194744884,0.14025816370280264,3.1980478853076839,-0.54704376895172846,-0.64314048435457583,0.79581050499005901,0.58486424491593958,-0.89957114173275521,-1.9067678090080236,-0.47595617500216747,-1.5900794392710704,0.79984479501292949,0,0,0,0,-1.7640210114764905,-3.0064550778317809,-0.66528923377721139,-3.2675072725371699,-3.2770331645977917,-0.36021603053972928,-0.95424306382687307,-3.017553586509786,3.1348834817123494,-0.38023758782336403,4.5312628638254218,-0.31368818529561004,-0.65510870703637369,1.0826148173660763,0.70996895716410324,-1.1523227793784192,-3.2483905579182144,0.84961007254145104,-2.1376668306194402,1.5753333246187224,null,58.742459433104557,{"$f":"(DP449-T$58)*((1+(U$55+CF449)/100)*(1-T$62)+T$62*((1+(U$57+DD449)/100)))/(1+(U$54+BT449)/100)-(U$56+CR449)+U$58","v":62.509434694622286},60.435816746188529,58.087433512513265,61.563482490870783,64.790143356848844,66.080591494220997,69.2733848423659,79.663391205137856,75.840636095508955,78.763810571391517,77.14160216563657]
[382,12.719045413390813,8.0300840450324067,1.6585403032784733,3.0246826208004194,null,null,10.489271637291381,-5.5953753518140852,4.7230160576890556,1.0673886921578557E-2,0.99421955835997444,11.219299493650222,0.83090897000350816,-5.1037928669080213,-7.9809579854830055,-0.6181903089463221,-0.32424388547736682,-3.6082374526672498,1.4612535205597759,-0.52518428401724826,1.9373046385515273,-1.3308000185667987,1.828455586300576,-0.20971013588576692,2.1663200425041254,-0.45261420526652696,0.37928161819182904,1.6342600543785046,-2.1369567643888132,-3.7731532557792082,3.8188883930533355,3.2217534060339226E-2,0.74175317468270352,1.3252076869983276,-2.5344066299242236,3.7251886658614923,2.8875812770618494,0.5706595535141934,-3.9895801295515607,2.8858522726435236,-2.7427073837765983,-2.865941054940607,1.7869430160559234,-1.5146721494297113,2.7759084503484202,-1.6064168593869697,2.4209120660774923,0.6431726935476918,2.1053040202818707,-0.65451206959614683,-9.6857923947644586E-2,1.6450604430586198,-2.5992289184783508,-4.4421189498639624,null,53.720802510419531,{"$f":"(BE450-T$58)*((1+(U$55+U450)/100)*(1-T$62)+T$62*((1+(U$57+AS450)/100)))/(1+(U$54+I450)/100)-(U$56+AG450)+U$58","v":56.99776729318851},55.295263343531474,53.568447581922136,57.180062182697952,48.514989897220794,46.668743929065258,48.559487067975091,56.92009611491526,55.630610323013578,57.646374590042036,60.574063590120346,null,null,10.489271637291381,-5.5953753518140852,4.7230160576890556,1.0673886921578557E-2,0.99421955835997444,11.219299493650222,0.83090897000350816,-5.1037928669080213,-7.9809579854830055,-0.6181903089463221,-0.32424388547736682,-3.6082374526672498,1.4612535205597759,-0.52518428401724826,1.9373046385515273,-1.3308000185667987,1.828455586300576,-0.20971013588576692,2.1663200425041254,-0.45261420526652696,0.37928161819182904,1.6342600543785046,-2.1369567643888132,-3.7731532557792082,0,0,0,0,-2.5344066299242236,0,0,0,-3.9895801295515607,0,-2.7427073837765983,-2.865941054940607,1.7869430160559234,-1.5146721494297113,2.7759084503484202,-1.6064168593869697,2.4209120660774923,0.6431726935476918,2.1053040202818707,-0.65451206959614683,-9.6857923947644586E-2,1.6450604430586198,-2.5992289184783508,-4.4421189498639624,null,57.539690903472867,{"$f":"(DP450-T$58)*((1+(U$55+CF450)/100)*(1-T$62)+T$62*((1+(U$57+DD450)/100)))/(1+(U$54+BT450)/100)-(U$56+CR450)+U$58","v":60.973452175716993},59.929435205867321,59.458320126386802,63.125893480340082,57.597001289821399,58.71094140248178,61.665512852041665,71.069724573467013,72.912303547361532,74.498237389111992,77.257782568376683]
[383,-2.1538687971645478,4.0222238895955229,-6.2418017583323886,-1.4648262320144168,null,null,-4.3836425732639785,3.0038427424990273,5.6039266157986516,-2.422083149431062,5.3986405974280496,-0.98627719033288441,-4.4686993869644613,9.1104696948607327,2.4330436257807966,1.2055244985860192,0.73730649727917541,3.2776893520888795,-2.5466066348771079,2.2834564359582572,-0.79792296199963353,-2.143588533638618,2.8795848954878878,1.6893963563825469,-2.4119256009044854E-2,2.4016631302373099,-0.60358684490719661,0.11517369169333147,0.55707979151838849,-2.228673311715557,-4.0814536685575264,5.6149483891565843,1.8434267648937648,0.85757708488739492,1.1817717389339224,4.7814060324208087,4.4891936430954695,5.3490883507726856,2.4500299350587094,-2.3796844395802426,5.0977255520345324,-5.1133850906341562,-2.7025658367589127,2.8000919350707489,-0.15209999541362107,-2.7305960262115732,3.5163305008469639,1.235950118477845,6.3116423844089553E-2,3.1668272296044417,-0.44365733056463885,0.25166851576995719,0.5953175132726316,-2.5959353676103465,null,66.737428274953615,{"$f":"(BE451-T$58)*((1+(U$55+U451)/100)*(1-T$62)+T$62*((1+(U$57+AS451)/100)))/(1+(U$54+I451)/100)-(U$56+AG451)+U$58","v":61.767551396285114},56.824013414152233,56.301070750043557,54.53312506702558,51.345467052870035,49.545900265533959,41.940331323084692,38.813867976597507,41.300043390640461,36.578312128515222,40.290827625574288,null,null,-4.3836425732639785,3.0038427424990273,5.6039266157986516,-2.422083149431062,5.3986405974280496,-0.98627719033288441,-4.4686993869644613,9.1104696948607327,2.4330436257807966,1.2055244985860192,0.73730649727917541,3.2776893520888795,-2.5466066348771079,2.2834564359582572,-0.79792296199963353,-2.143588533638618,2.8795848954878878,1.6893963563825469,-2.4119256009044854E-2,2.4016631302373099,-0.60358684490719661,0.11517369169333147,0.55707979151838849,-2.228673311715557,-4.0814536685575264,0,0,0,0,0,0,0,0,-2.3796844395802426,0,-5.1133850906341562,-2.7025658367589127,2.8000919350707489,-0.15209999541362107,-2.7305960262115732,3.5163305008469639,1.235950118477845,6.3116423844089553E-2,3.1668272296044417,-0.44365733056463885,0.25166851576995719,0.5953175132726316,-2.5959353676103465,null,66.737428274953615,{"$f":"(DP451-T$58)*((1+(U$55+CF451)/100)*(1-T$62)+T$62*((1+(U$57+DD451)/100)))/(1+(U$54+BT451)/100)-(U$56+CR451)+U$58","v":67.382499785441709},63.973179092287886,64.299146018370266,63.542227744731697,65.307553651197296,68.563555144940366,65.173061020520265,63.753148366388167,65.889139432323304,66.114233010676031,68.125533385287369]
[384,1.1592582953535793,5.2568989346346413,-0.26090467484497526,0.1751236040739601,null,null,-1.0705154807458515,4.4349654656411861,-3.6684047629544545,-5.780688204423015,-1.8735185306107112,4.2020822481575282,-3.7411916183310847,6.2364846451783782,-1.3876227263567129,-0.62211970718330933,-2.7028293137051809,-2.4556923244501849,-1.3119315898379895,-6.977821682099794E-2,-1.8484549153372445,1.3611223307697555,1.2665079777354027,0.98370957226276268,0.71540587045845339,0.81820970363718803,0.89536280820020764,1.212118339040126,2.5302763877806278,0.58844852465940267,1.8994434149298869,0.35660706865172398,-1.2530580731611112,-4.4152325215502515,2.0352978351406934,1.3124738765456188,-0.75764723178160853,3.09269496569696,8.767050315112801E-2,4.9686342856910635,-2.8007814408381675,-4.8798144463649091,-1.0626160006705359,0.44643513569040327,-2.823716928091009,0.40091974002656072,1.0784111396462246,1.3216328243443825,0.92136329400442452,1.3252890268516786,0.92685352335537163,1.6151493072434266,1.4183385419913594,0.80322303003464746,null,59.77035973431213,{"$f":"(BE452-T$58)*((1+(U$55+U452)/100)*(1-T$62)+T$62*((1+(U$57+AS452)/100)))/(1+(U$54+I452)/100)-(U$56+AG452)+U$58","v":58.165665336376712},60.279659864972949,68.991930021868015,69.427988683218047,66.506594405880946,70.601722549228342,64.602408322115409,66.271894140855565,62.940500338391786,68.84323990756269,76.14883097316617,null,null,-1.0705154807458515,4.4349654656411861,-3.6684047629544545,-5.780688204423015,-1.8735185306107112,4.2020822481575282,-3.7411916183310847,6.2364846451783782,-1.3876227263567129,-0.62211970718330933,-2.7028293137051809,-2.4556923244501849,-1.3119315898379895,-6.977821682099794E-2,-1.8484549153372445,1.3611223307697555,1.2665079777354027,0.98370957226276268,0.71540587045845339,0.81820970363718803,0.89536280820020764,1.212118339040126,2.5302763877806278,0.58844852465940267,0,0,-1.2530580731611112,-4.4152325215502515,0,0,-0.75764723178160853,0,0,0,-2.8007814408381675,-4.8798144463649091,-1.0626160006705359,0.44643513569040327,-2.823716928091009,0.40091974002656072,1.0784111396462246,1.3216328243443825,0.92136329400442452,1.3252890268516786,0.92685352335537163,1.6151493072434266,1.4183385419913594,0.80322303003464746,null,61.669803149242014,{"$f":"(DP452-T$58)*((1+(U$55+CF452)/100)*(1-T$62)+T$62*((1+(U$57+DD452)/100)))/(1+(U$54+BT452)/100)-(U$56+CR452)+U$58","v":60.326597780009472},62.466367348446525,71.324199609099281,73.86085264664402,72.109064742853548,76.434285521065789,73.230950351759489,75.143540381388746,76.918476204768922,83.385337154556623,91.080046268052115]
[385,8.37959009813002,6.9668233045189396,-2.4634039323548276,2.3464460932194933,null,null,6.1498163220305893,1.6707416589513153,5.8449017631399771,-5.0028095429053758,2.8422295375815514,3.8536224868839986,0.3688098527883259,-2.1474520874143495,2.8228268209818124,-0.43246093244939865,-0.13232433735567506,0.68256605960893424,0.39799278004630878,-0.53026629160696004,2.8336736890811451,-0.56293634099039114,-0.2939534182983472,0.74431601914803824,0.91895473942079864,-0.12950798702237254,2.2865200490412629,-0.15794644602780661,1.309787869990453,3.0965810304408716,-0.30305584257996543,-2.1818676904387164,1.818250311584436,-2.6367860993526886,-1.6738467491842912,3.048948397314386,-0.89640577983642444,-2.1717222021696205,2.2058388769066561,-1.4898274582763298,-1.9147396413133899,-0.33163216625240555,1.1087064884749973,0.1509172433714332,3.6984467169194479,-1.6627781395498207,0.1845460168898605,1.3211151126249365,0.46156668163031589,-0.67663444249910509,3.0233258690590779,-0.34187108714709957,0.79061695584932035,3.0015688145948829,null,59.40647768027921,{"$f":"(BE453-T$58)*((1+(U$55+U453)/100)*(1-T$62)+T$62*((1+(U$57+AS453)/100)))/(1+(U$54+I453)/100)-(U$56+AG453)+U$58","v":61.588690843377762},58.612417676489478,63.799804922209823,64.28246160731733,59.927386841949861,61.390183450248891,64.880826473993608,62.954967431801684,64.901564104943219,67.832149633573493,69.996814332512827,null,null,6.1498163220305893,1.6707416589513153,5.8449017631399771,-5.0028095429053758,2.8422295375815514,3.8536224868839986,0.3688098527883259,-2.1474520874143495,2.8228268209818124,-0.43246093244939865,-0.13232433735567506,0.68256605960893424,0.39799278004630878,-0.53026629160696004,2.8336736890811451,-0.56293634099039114,-0.2939534182983472,0.74431601914803824,0.91895473942079864,-0.12950798702237254,2.2865200490412629,-0.15794644602780661,1.309787869990453,3.0965810304408716,-0.30305584257996543,-2.1818676904387164,0,-2.6367860993526886,-1.6738467491842912,0,-0.89640577983642444,-2.1717222021696205,0,-1.4898274582763298,-1.9147396413133899,-0.33163216625240555,1.1087064884749973,0.1509172433714332,3.6984467169194479,-1.6627781395498207,0.1845460168898605,1.3211151126249365,0.46156668163031589,-0.67663444249910509,3.0233258690590779,-0.34187108714709957,0.79061695584932035,3.0015688145948829,null,59.40647768027921,{"$f":"(DP453-T$58)*((1+(U$55+CF453)/100)*(1-T$62)+T$62*((1+(U$57+DD453)/100)))/(1+(U$54+BT453)/100)-(U$56+CR453)+U$58","v":61.588690843377762},60.430667988073914,65.686787783310777,66.115675871208865,64.75446142801016,66.209124465410611,69.756754059929293,70.010640267761417,71.937233525485397,74.911656892945118,77.205425941625336]
[386,8.2276248727739603,7.8743447237662423,0.26005089850555851,3.8051544796381336,null,null,{"$f":"IF($B$42=\"On\",$B454-$D$15,0)","v":5.9978510966745295},{"$f":"IF($B$42=\"On\",$B1454-$D$15,0)","v":6.9373990587807297},{"$f":"IF($B$42=\"On\",$B2454-$D$15,0)","v":-2.819525592981627},{"$f":"IF($B$42=\"On\",$B3454-$D$15,0)","v":-2.7127635281874891},{"$f":"IF($B$42=\"On\",$B4454-$D$15,0)","v":-3.5958508168309993},{"$f":"IF($B$42=\"On\",$B5454-$D$15,0)","v":9.018763758716279},{"$f":"IF($B$42=\"On\",$B6454-$D$15,0)","v":-5.2763472119356791},{"$f":"IF($B$42=\"On\",$B7454-$D$15,0)","v":-1.466250235494754},{"$f":"IF($B$42=\"On\",$B8454-$D$15,0)","v":1.2093254786201468},{"$f":"IF($B$42=\"On\",$B9454-$D$15,0)","v":8.7480901145325056},{"$f":"IF($B$42=\"On\",$B10454-$D$15,0)","v":-6.8361322020623625},{"$f":"IF($B$42=\"On\",$B11454-$D$15,0)","v":-8.0355669849660636},{"$f":"IF($B$43=\"On\",$C454-$D$16,0)","v":1.3055141992936115},{"$f":"IF($B$43=\"On\",$C1454-$D$16,0)","v":-1.8628722853664152},{"$f":"IF($B$43=\"On\",$C2454-$D$16,0)","v":1.9593998548285168},{"$f":"IF($B$43=\"On\",$C3454-$D$16,0)","v":0.64084684949587167},{"$f":"IF($B$43=\"On\",$C4454-$D$16,0)","v":-0.69701441390542129},{"$f":"IF($B$43=\"On\",$C5454-$D$16,0)","v":3.853627202962647},{"$f":"IF($B$43=\"On\",$C6454-$D$16,0)","v":0.77602257925838636},{"$f":"IF($B$43=\"On\",$C7454-$D$16,0)","v":-1.8312348387602277},{"$f":"IF($B$43=\"On\",$C8454-$D$16,0)","v":-0.81827238378554856},{"$f":"IF($B$43=\"On\",$C9454-$D$16,0)","v":2.0422951903744924},{"$f":"IF($B$43=\"On\",$C10454-$D$16,0)","v":0.93626651067463929},{"$f":"IF($B$43=\"On\",$C11454-$D$16,0)","v":-2.7288279897977921},{"$f":"IF($B$44=\"On\",$D454-$D$17,0)","v":2.4203989882804207},{"$f":"IF($B$44=\"On\",$D1454-$D$17,0)","v":1.6408512674754823},{"$f":"IF($B$44=\"On\",$D2454-$D$17,0)","v":2.5380227113346181},{"$f":"IF($B$44=\"On\",$D3454-$D$17,0)","v":0.14350969657664381},{"$f":"IF($B$44=\"On\",$D4454-$D$17,0)","v":-2.3059382328075397},{"$f":"IF($B$44=\"On\",$D5454-$D$17,0)","v":7.1259774914006151},{"$f":"IF($B$44=\"On\",$D6454-$D$17,0)","v":-0.56943801892396184},{"$f":"IF($B$44=\"On\",$D7454-$D$17,0)","v":-3.6560433536869059},{"$f":"IF($B$44=\"On\",$D8454-$D$17,0)","v":-2.3689549679920994},{"$f":"IF($B$44=\"On\",$D9454-$D$17,0)","v":1.2962342576220505},{"$f":"IF($B$44=\"On\",$D10454-$D$17,0)","v":-4.7859967276478175},{"$f":"IF($B$44=\"On\",$D11454-$D$17,0)","v":0.532298355003193},{"$f":"IF($B$45=\"On\",$E454-$D$18,0)","v":2.5674148748936378},{"$f":"IF($B$45=\"On\",$E1454-$D$18,0)","v":-1.0923497960293764},{"$f":"IF($B$45=\"On\",$E2454-$D$18,0)","v":1.1053473160700154},{"$f":"IF($B$45=\"On\",$E3454-$D$18,0)","v":0.53273137031659945},{"$f":"IF($B$45=\"On\",$E4454-$D$18,0)","v":-0.94431180334391063},{"$f":"IF($B$45=\"On\",$E5454-$D$18,0)","v":4.6106223400420774},{"$f":"IF($B$45=\"On\",$E6454-$D$18,0)","v":9.1757094654526528E-2},{"$f":"IF($B$45=\"On\",$E7454-$D$18,0)","v":-2.3859166440272839},{"$f":"IF($B$45=\"On\",$E8454-$D$18,0)","v":-1.1161214877217107},{"$f":"IF($B$45=\"On\",$E9454-$D$18,0)","v":2.2214803952708797},{"$f":"IF($B$45=\"On\",$E10454-$D$18,0)","v":0.2983233711231541},{"$f":"IF($B$45=\"On\",$E11454-$D$18,0)","v":-4.1739907198332871},null,{"$f":"(S$53-S$58)*((1+(T$55+T454)/100)*(1-S$62)+S$62*((1+(T$57+AR454)/100)))/(1+(T$54+H454)/100)-(T$56+AF454)+T$58","v":57.380313239851084},{"$f":"(BE454-T$58)*((1+(U$55+U454)/100)*(1-T$62)+T$62*((1+(U$57+AS454)/100)))/(1+(U$54+I454)/100)-(U$56+AG454)+U$58","v":52.61530199855148},52.394461300110194,54.278160214526714,58.524144717653073,49.355818683316869,53.116965891230521,56.785488773516867,58.37608980574737,54.138164453860114,63.295107275929034,65.98638351018721,null,null,{"$f":"IF($B$42=\"On\",MIN($B454-$D$15,$D$42),0)","v":5.9978510966745295},{"$f":"IF($B$42=\"On\",MIN($B1454-$D$15,$D$42),0)","v":6.9373990587807297},{"$f":"IF($B$42=\"On\",MIN($B2454-$D$15,$D$42),0)","v":-2.819525592981627},{"$f":"IF($B$42=\"On\",MIN($B3454-$D$15,$D$42),0)","v":-2.7127635281874891},{"$f":"IF($B$42=\"On\",MIN($B4454-$D$15,$D$42),0)","v":-3.5958508168309993},{"$f":"IF($B$42=\"On\",MIN($B5454-$D$15,$D$42),0)","v":9.018763758716279},{"$f":"IF($B$42=\"On\",MIN($B6454-$D$15,$D$42),0)","v":-5.2763472119356791},{"$f":"IF($B$42=\"On\",MIN($B7454-$D$15,$D$42),0)","v":-1.466250235494754},{"$f":"IF($B$42=\"On\",MIN($B8454-$D$15,$D$42),0)","v":1.2093254786201468},{"$f":"IF($B$42=\"On\",MIN($B9454-$D$15,$D$42),0)","v":8.7480901145325056},{"$f":"IF($B$42=\"On\",MIN($B10454-$D$15,$D$42),0)","v":-6.8361322020623625},{"$f":"IF($B$42=\"On\",MIN($B11454-$D$15,$D$42),0)","v":-8.0355669849660636},{"$f":"IF($B$43=\"On\",MAX($C454-$D$16,$D$43),0)","v":1.3055141992936115},{"$f":"IF($B$43=\"On\",MAX($C1454-$D$16,$D$43),0)","v":-1.8628722853664152},{"$f":"IF($B$43=\"On\",MAX($C2454-$D$16,$D$43),0)","v":1.9593998548285168},{"$f":"IF($B$43=\"On\",MAX($C3454-$D$16,$D$43),0)","v":0.64084684949587167},{"$f":"IF($B$43=\"On\",MAX($C4454-$D$16,$D$43),0)","v":-0.69701441390542129},{"$f":"IF($B$43=\"On\",MAX($C5454-$D$16,$D$43),0)","v":3.853627202962647},{"$f":"IF($B$43=\"On\",MAX($C6454-$D$16,$D$43),0)","v":0.77602257925838636},{"$f":"IF($B$43=\"On\",MAX($C7454-$D$16,$D$43),0)","v":-1.8312348387602277},{"$f":"IF($B$43=\"On\",MAX($C8454-$D$16,$D$43),0)","v":-0.81827238378554856},{"$f":"IF($B$43=\"On\",MAX($C9454-$D$16,$D$43),0)","v":2.0422951903744924},{"$f":"IF($B$43=\"On\",MAX($C10454-$D$16,$D$43),0)","v":0.93626651067463929},{"$f":"IF($B$43=\"On\",MAX($C11454-$D$16,$D$43),0)","v":-2.7288279897977921},{"$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$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D3454-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D4454-$D$17,$D$44),0)","v":-2.3059382328075397},{"$f":"IF($B$44=\"On\",MIN($D5454-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D6454-$D$17,$D$44),0)","v":-0.56943801892396184},{"$f":"IF($B$44=\"On\",MIN($D7454-$D$17,$D$44),0)","v":-3.6560433536869059},{"$f":"IF($B$44=\"On\",MIN($D8454-$D$17,$D$44),0)","v":-2.3689549679920994},{"$f":"IF($B$44=\"On\",MIN($D9454-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D10454-$D$17,$D$44),0)","v":-4.7859967276478175},{"$f":"IF($B$44=\"On\",MIN($D11454-$D$17,$D$44),0)","v":0},{"$f":"IF($B$45=\"On\",MAX($E454-$D$18,$D$45),0)","v":2.5674148748936378},{"$f":"IF($B$45=\"On\",MAX($E1454-$D$18,$D$45),0)","v":-1.0923497960293764},{"$f":"IF($B$45=\"On\",MAX($E2454-$D$18,$D$45),0)","v":1.1053473160700154},{"$f":"IF($B$45=\"On\",MAX($E3454-$D$18,$D$45),0)","v":0.53273137031659945},{"$f":"IF($B$45=\"On\",MAX($E4454-$D$18,$D$45),0)","v":-0.94431180334391063},{"$f":"IF($B$45=\"On\",MAX($E5454-$D$18,$D$45),0)","v":4.6106223400420774},{"$f":"IF($B$45=\"On\",MAX($E6454-$D$18,$D$45),0)","v":9.1757094654526528E-2},{"$f":"IF($B$45=\"On\",MAX($E7454-$D$18,$D$45),0)","v":-2.3859166440272839},{"$f":"IF($B$45=\"On\",MAX($E8454-$D$18,$D$45),0)","v":-1.1161214877217107},{"$f":"IF($B$45=\"On\",MAX($E9454-$D$18,$D$45),0)","v":2.2214803952708797},{"$f":"IF($B$45=\"On\",MAX($E10454-$D$18,$D$45),0)","v":0.2983233711231541},{"$f":"IF($B$45=\"On\",MAX($E11454-$D$18,$D$45),0)","v":-4.1739907198332871},null,{"$f":"(S$53-S$58)*((1+(T$55+CE454)/100)*(1-S$62)+S$62*((1+(T$57+DC454)/100)))/(1+(T$54+BS454)/100)-(T$56+CQ454)+T$58","v":59.800712228131502},{"$f":"(DP454-T$58)*((1+(U$55+CF454)/100)*(1-T$62)+T$62*((1+(U$57+DD454)/100)))/(1+(U$54+BT454)/100)-(U$56+CR454)+U$58","v":56.467683201324796},58.946698029025491,61.184280243887351,65.607984052452537,63.239944107186801,67.733152186917067,71.232488129626034,72.458178262711371,68.632665968544543,78.821441436439272,82.698029130094625]
[{"$f":"A454+1","v":387},2.4787211344940441,8.3089119021837146,-1.2283431952776835,2.7263119746994846,null,null,0.24894735839461335,-4.0214772969224777,3.7297489545856006,2.8351348951685216,4.4481915655799122,-4.0797685536453976,2.4718834049190823,-13.398513728924673,-5.7456034165008845,-2.151462717680225,-1.0170221019801453,6.2561018220982456,1.7400813777110837,-1.0153427890584501,0.92802530567173491,-1.1072495358324925,2.2042309808873988,-1.8668347317293614,1.0212720748852888,-1.5929933313258688,-0.65967320289718501,-0.89336111387758166,-0.2929572949629371,1.2092950981897381,0.9320048944971786,-4.8906741725586009,3.1672686706184905,-4.1583837360676581,-0.90377252694538246,-6.0363064501746724,7.0061545848697957,-0.41768311930502611,4.488301858296154,-4.2408373634974907,-3.3174292103084539,1.3294978782357685,1.4885723699549887,-1.9542187924992911,0.9724213448136283,-9.3224373975141495E-2,2.6462202270353048,-1.8813637458316805,1.6063662551390625,-3.5897159759330153,-0.97463831352055519,-0.77260176439822437,-0.65985213424485012,1.414655428151631,null,61.511573635265904,{"$f":"(BE455-T$58)*((1+(U$55+U455)/100)*(1-T$62)+T$62*((1+(U$57+AS455)/100)))/(1+(U$54+I455)/100)-(U$56+AG455)+U$58","v":68.72815505198453},64.017575083216727,66.602360072508986,66.786111980989304,74.549686248642018,67.122369422362723,75.495737905757593,74.9866419845428,80.483843232696444,84.436757643340883,79.671584881438903,null,null,0.24894735839461335,-4.0214772969224777,3.7297489545856006,2.8351348951685216,4.4481915655799122,-4.0797685536453976,2.4718834049190823,-13.398513728924673,-5.7456034165008845,-2.151462717680225,-1.0170221019801453,6.2561018220982456,1.7400813777110837,-1.0153427890584501,0.92802530567173491,-1.1072495358324925,2.2042309808873988,-1.8668347317293614,1.0212720748852888,-1.5929933313258688,-0.65967320289718501,-0.89336111387758166,-0.2929572949629371,1.2092950981897381,0,-4.8906741725586009,0,-4.1583837360676581,-0.90377252694538246,-6.0363064501746724,0,-0.41768311930502611,0,-4.2408373634974907,-3.3174292103084539,0,1.4885723699549887,-1.9542187924992911,0.9724213448136283,-9.3224373975141495E-2,2.6462202270353048,-1.8813637458316805,1.6063662551390625,-3.5897159759330153,-0.97463831352055519,-0.77260176439822437,-0.65985213424485012,1.414655428151631,null,62.44357852976308,{"$f":"(DP455-T$58)*((1+(U$55+CF455)/100)*(1-T$62)+T$62*((1+(U$57+DD455)/100)))/(1+(U$54+BT455)/100)-(U$56+CR455)+U$58","v":69.671093803063073},68.103273011765509,70.558453043497408,70.662982805681963,78.494469238267939,78.01470843155127,87.606722968678056,92.135419702377547,97.778421821795874,101.73461093937667,97.453054279461341]
[388,-0.47885650990885376,6.7495162132601436,-3.6868530441605545,1.016564329694305,null,null,-2.7086302860082845,2.458089075514958,-1.8421655661179661,-4.8968938792578154,-6.7280648111662789,-4.9006340580413426,-1.9952787032429864E-2,-1.1589212614775597,4.9073553699847885,-0.49366095591115244,4.748112314647174,4.2821757395750062,0.18068568878751279,0.59044114865438857,-1.3105661347343052,-1.0798622694853464,0.43212364758057387,1.3780197266935037,0.39087612293978857,-1.0515773877823946,0.27372896535366564,-1.1368828618707107,-3.7929121418445177E-2,-1.233509742382715,-1.5265049543856923,2.7869998488824717,-3.3664317464524354,-1.5299040916429005,0.93151297464260341,-4.6433589547297753,-2.4226897000880019,-0.25227742503652761,1.2276051151359395,1.1032597192516937,-2.5181911127728505,-3.3900289138750086,-0.22117527505019097,0.79769767857166385,-1.1430852035669194,-1.6420984086495469,2.9550852054714971E-2,1.0792994107922371,-0.34189603126246482,-1.1060354703722002,0.25684095136214546,-1.2652686129607091,0.58495722043916643,-0.9998387675571403,null,64.678089775159393,{"$f":"(BE456-T$58)*((1+(U$55+U456)/100)*(1-T$62)+T$62*((1+(U$57+AS456)/100)))/(1+(U$54+I456)/100)-(U$56+AG456)+U$58","v":61.773294840069951},65.699544857834368,69.851993990922253,74.253179464347511,83.637874648887617,86.351258824123704,86.873462885873096,82.259741522225454,80.865558113425607,80.423081525387232,80.172501625204873,null,null,-2.7086302860082845,2.458089075514958,-1.8421655661179661,-4.8968938792578154,-6.7280648111662789,-4.9006340580413426,-1.9952787032429864E-2,-1.1589212614775597,4.9073553699847885,-0.49366095591115244,4.748112314647174,4.2821757395750062,0.18068568878751279,0.59044114865438857,-1.3105661347343052,-1.0798622694853464,0.43212364758057387,1.3780197266935037,0.39087612293978857,-1.0515773877823946,0.27372896535366564,-1.1368828618707107,-3.7929121418445177E-2,-1.233509742382715,-1.5265049543856923,0,-3.3664317464524354,-1.5299040916429005,0,-4.6433589547297753,-2.4226897000880019,-0.25227742503652761,0,0,-2.5181911127728505,-3.3900289138750086,-0.22117527505019097,0.79769767857166385,-1.1430852035669194,-1.6420984086495469,2.9550852054714971E-2,1.0792994107922371,-0.34189603126246482,-1.1060354703722002,0.25684095136214546,-1.2652686129607091,0.58495722043916643,-0.9998387675571403,null,64.678089775159393,{"$f":"(DP456-T$58)*((1+(U$55+CF456)/100)*(1-T$62)+T$62*((1+(U$57+DD456)/100)))/(1+(U$54+BT456)/100)-(U$56+CR456)+U$58","v":64.560294688952425},68.503740082467957,72.753598081668898,78.288046554310313,87.903181216467985,90.597146365785832,91.102323602050888,87.517923169186744,87.167002271271897,86.440349741445942,85.864950137681348]
[389,-1.3604131303823199,5.853968835497052,-7.4724256478886648,0.70414556580826271,null,null,-3.5901869064817507,1.6821030546842728,-1.6927046473557361E-2,-6.2560503002937748,4.8877632505051887,2.515187675507855,8.2780406387900296E-2,3.4541406497651481,2.2995726026099232,4.5569514971588934,-0.24880693946499144,8.0518311557324616,-0.71486168897557878,-1.6532370828985581,1.3108177306738069,-2.3238020358849072,0.88489884061887825,1.3460268440785441,2.8881388498182687,2.5224204001572659E-2,0.39190478464039646,1.9783172281219912,0.55966548182885401,2.0567844369380648,-5.3120775581138027,0.28346594310721995,0.66333175982866344,-4.9910326441296826,-1.1540802431646329,4.8398460716704594,4.5641297262221459,-1.6550815235872225,-1.8742407478848424,4.5751649866405542,-3.333119103502221,6.5193346315364842,-0.53359403893623325,-2.0832207345601006,1.4381325385830885,-3.3419328302787186,0.74118237248645413,1.8879833547820153,3.0649526238892797,0.14920261456832429,0.69774347401442083,1.5994885651720352,0.25509164023559605,2.8070777938080269,null,68.654495801344368,{"$f":"(BE457-T$58)*((1+(U$55+U457)/100)*(1-T$62)+T$62*((1+(U$57+AS457)/100)))/(1+(U$54+I457)/100)-(U$56+AG457)+U$58","v":66.949393760532715},67.354833058050261,74.950166838367082,73.808834854820063,68.655971750377333,66.337061442487411,66.280359138807924,67.437223639275487,61.509976290700827,65.545517506105043,56.199334973144765,null,null,-3.5901869064817507,1.6821030546842728,-1.6927046473557361E-2,-6.2560503002937748,4.8877632505051887,2.515187675507855,8.2780406387900296E-2,3.4541406497651481,2.2995726026099232,4.5569514971588934,-0.24880693946499144,8.0518311557324616,-0.71486168897557878,-1.6532370828985581,1.3108177306738069,-2.3238020358849072,0.88489884061887825,1.3460268440785441,2.8881388498182687,2.5224204001572659E-2,0.39190478464039646,1.9783172281219912,0.55966548182885401,2.0567844369380648,-5.3120775581138027,0,0,-4.9910326441296826,-1.1540802431646329,0,0,-1.6550815235872225,-1.8742407478848424,0,-3.333119103502221,0,-0.53359403893623325,-2.0832207345601006,1.4381325385830885,-3.3419328302787186,0.74118237248645413,1.8879833547820153,3.0649526238892797,0.14920261456832429,0.69774347401442083,1.5994885651720352,0.25509164023559605,2.8070777938080269,null,68.654495801344368,{"$f":"(DP457-T$58)*((1+(U$55+CF457)/100)*(1-T$62)+T$62*((1+(U$57+DD457)/100)))/(1+(U$54+BT457)/100)-(U$56+CR457)+U$58","v":67.232859703639932},68.305461708027039,75.932719657042057,74.752863600014479,74.428166155518724,76.809079122806509,76.37750626968338,77.326177314946122,75.676888041443462,79.731749518053689,76.141468420996304]
[390,7.1743505755653825,7.6395911439450757,4.9329392842770972,2.0345201753611497,null,null,4.9445767994659517,-6.326208839663555,-0.78338458338170036,0.34723150100405986,-4.872598966539659,6.3942044870479728,-0.99638230561982266,-6.5232762507902455,-1.2693240577764482,-10.613047284124754,-3.1836565311238338,-1.912560983392513,1.0707606194724448,-2.091623622704498,-3.9427304410784845,-2.4554506188566823,2.1060263874220908,1.9280901922975069,-1.1018861068954289,-0.3349358527665931,-1.5021166926489471,-1.2320381586446416,0.82402245959000986,-0.59417188002166377,7.0932873740519593,-2.0229382256304484,-4.8606227380669855,-4.9773573210086131,2.4838215868016604,4.9125157460959388,-4.9689491808726416,-3.7962774553738017,-6.4251235620637939,-0.70604311789722729,-0.69950999893884713,-2.4401577238078964,0.79678057061665375,-2.8729833102263238,-3.8459103013989813,-2.0929661150077186,1.9323981034640909,2.8460205650954293,-0.39306385052736215,-1.3380948350837312,-1.4777535944226161,-2.1722380876734655,0.15704638320954345,-0.80500707002875505,null,52.623405354973251,{"$f":"(BE458-T$58)*((1+(U$55+U458)/100)*(1-T$62)+T$62*((1+(U$57+AS458)/100)))/(1+(U$54+I458)/100)-(U$56+AG458)+U$58","v":57.568480471073926},60.936731451979433,64.818253767553188,67.202403411674169,60.248621732034707,65.789197957130682,73.565813414035688,80.136206616855119,88.547749362363405,92.570116989460431,96.298226304824126,null,null,4.9445767994659517,-6.326208839663555,-0.78338458338170036,0.34723150100405986,-4.872598966539659,6.3942044870479728,-0.99638230561982266,-6.5232762507902455,-1.2693240577764482,-10.613047284124754,-3.1836565311238338,-1.912560983392513,1.0707606194724448,-2.091623622704498,-3.9427304410784845,-2.4554506188566823,2.1060263874220908,1.9280901922975069,-1.1018861068954289,-0.3349358527665931,-1.5021166926489471,-1.2320381586446416,0.82402245959000986,-0.59417188002166377,0,-2.0229382256304484,-4.8606227380669855,-4.9773573210086131,0,0,-4.9689491808726416,-3.7962774553738017,-6.4251235620637939,-0.70604311789722729,-0.69950999893884713,-2.4401577238078964,0.79678057061665375,-2.8729833102263238,-3.8459103013989813,-2.0929661150077186,1.9323981034640909,2.8460205650954293,-0.39306385052736215,-1.3380948350837312,-1.4777535944226161,-2.1722380876734655,0.15704638320954345,-0.80500707002875505,null,59.716692729025212,{"$f":"(DP458-T$58)*((1+(U$55+CF458)/100)*(1-T$62)+T$62*((1+(U$57+DD458)/100)))/(1+(U$54+BT458)/100)-(U$56+CR458)+U$58","v":64.843676534761698},67.991516261412769,71.694553352064673,77.028170053176822,74.594919619651705,80.112731745862177,88.639820126652779,95.111102851979084,104.86896855200411,109.397753349738,113.24876188158457]
[391,7.9912602654249865,9.931150246669997,1.3125038873486607,5.7205547456832893,null,null,5.7614864893255557,-1.7552832106641663,6.7224865011826322,-2.5448926370783407,-5.0780982732500739,5.8001851980918149,9.8638116511019831,-6.6904724934131812,0.88268095234367827,2.7764797854565311,-8.6501112796483337,-4.2312648712370802,3.3623197221973662,1.2390524297383889,1.4295638619208955,0.34054320144573147,0.11651482465104746,0.43379275369360126,2.6744673580124196,-1.3952993136399847,-1.1029121351720796,-1.0053943746131022,-1.8279022808085852,-0.30763516591252404,3.4728519771235229,3.3319050990568813,2.6395353185681891,1.0132710019373021,-0.50585308177259369,1.7663573464778815,5.8598195275340164,-1.6254310593115875,-1.182809719416364,-1.6141923646499965,-2.6438665934402081,0.5300473046415175,4.4828151409387935,1.4216577984203329,1.9926318961016161,-0.24501441133628599,0.12916702138375813,1.4062011079015579,4.5049553390400057,-1.59714858404885,-0.1345541383101716,-0.72932106720455481,-2.7398348897295914,-0.28061032492358673,null,57.437235110512113,{"$f":"(BE459-T$58)*((1+(U$55+U459)/100)*(1-T$62)+T$62*((1+(U$57+AS459)/100)))/(1+(U$54+I459)/100)-(U$56+AG459)+U$58","v":56.747662276199321},51.840196822989242,52.459187004185196,56.138436324953538,52.326731481701799,44.17563265437505,48.472055061140388,49.426570671221477,49.832825700337857,56.040296934710661,58.042856864556477,null,null,5.7614864893255557,-1.7552832106641663,6.7224865011826322,-2.5448926370783407,-5.0780982732500739,5.8001851980918149,9.8638116511019831,-6.6904724934131812,0.88268095234367827,2.7764797854565311,-8.6501112796483337,-4.2312648712370802,3.3623197221973662,1.2390524297383889,1.4295638619208955,0.34054320144573147,0.11651482465104746,0.43379275369360126,2.6744673580124196,-1.3952993136399847,-1.1029121351720796,-1.0053943746131022,-1.8279022808085852,-0.30763516591252404,0,0,0,0,-0.50585308177259369,0,0,-1.6254310593115875,-1.182809719416364,-1.6141923646499965,-2.6438665934402081,0,4.4828151409387935,1.4216577984203329,1.9926318961016161,-0.24501441133628599,0.12916702138375813,1.4062011079015579,4.5049553390400057,-1.59714858404885,-0.1345541383101716,-0.72932106720455481,-2.7398348897295914,-0.28061032492358673,null,60.910087087635638,{"$f":"(DP459-T$58)*((1+(U$55+CF459)/100)*(1-T$62)+T$62*((1+(U$57+DD459)/100)))/(1+(U$54+BT459)/100)-(U$56+CR459)+U$58","v":63.616092538635733},61.039650247976638,62.898002602551017,67.108319198362636,64.536016088876195,61.535532476659121,66.669601057905041,67.296068577563886,67.017342064041941,74.270232977954961,77.440714504863394]
[392,-7.0577745562576171,6.420294810069656,1.7292657836343039E-3,-9.3035355179758916E-2,null,null,-9.2875483323570478,1.2643905515425025,7.5241261754121753,1.3562189752424176,-0.56384735769336447,1.5529233899438011,-6.09607461071713,2.1942673810293991,-3.9775373005458623,3.3773717256380316,1.7056357729629554,2.7561252079991254,-0.14853571440297486,-0.47872875835693662,-0.17791765944218252,-0.14980982007638666,-0.72949246578474369,0.81692371698034894,1.3693520502679064,1.2921036234463426,-2.5809635999070424,3.776247437039908,1.5736646367704168,-0.89326719279802802,2.1620773555584964,2.1673719315570223,0.16115376047899277,-5.0874398236006408,-1.8646121455847293,0.74265798260848226,-5.874261403880082,2.0967951251438905,-1.7813688374884622,5.19865886663578,9.3790002996447068,-1.8774812555977327,-1.3307749599242549,-0.97922719474214404,1.0146655715879864,0.96238566856161412,-0.70290978153734907,0.87667799214266107,1.0841540415588449,0.90968882333707834,-3.1207466141069999,4.2551777124161152,1.4585687803490657,0.10318042483827417,null,64.402788067869096,{"$f":"(BE460-T$58)*((1+(U$55+U460)/100)*(1-T$62)+T$62*((1+(U$57+AS460)/100)))/(1+(U$54+I460)/100)-(U$56+AG460)+U$58","v":61.913447224719114},58.18649607141694,63.201046695634467,65.452665238854934,64.588480416448888,75.546305750158425,72.929058739238812,75.782762059167439,71.360819461837565,62.148297365103467,62.635089137391965,null,null,-9.2875483323570478,1.2643905515425025,7.5241261754121753,1.3562189752424176,-0.56384735769336447,1.5529233899438011,-6.09607461071713,2.1942673810293991,-3.9775373005458623,3.3773717256380316,1.7056357729629554,2.7561252079991254,-0.14853571440297486,-0.47872875835693662,-0.17791765944218252,-0.14980982007638666,-0.72949246578474369,0.81692371698034894,1.3693520502679064,1.2921036234463426,-2.5809635999070424,3.776247437039908,1.5736646367704168,-0.89326719279802802,0,0,0,-5.0874398236006408,-1.8646121455847293,0,-5.874261403880082,0,-1.7813688374884622,0,0,-1.8774812555977327,-1.3307749599242549,-0.97922719474214404,1.0146655715879864,0.96238566856161412,-0.70290978153734907,0.87667799214266107,1.0841540415588449,0.90968882333707834,-3.1207466141069999,4.2551777124161152,1.4585687803490657,0.10318042483827417,null,66.564865423427591,{"$f":"(DP460-T$58)*((1+(U$55+CF460)/100)*(1-T$62)+T$62*((1+(U$57+DD460)/100)))/(1+(U$54+BT460)/100)-(U$56+CR460)+U$58","v":66.174930212465},62.341903969703893,67.321528509795613,69.56005744396515,69.393362489323039,80.687361145067825,80.088432242569567,82.987493348514775,83.77831931976587,83.864145409922543,83.630698901925371]
[393,8.5011736530012421,7.226181824187524,-0.65231148889055013,2.6242201519331974,null,null,6.2713998769018113,0.81455666734687204,-3.4284701079340971,5.9386826137103528,4.8329050086019754,-0.83973445284487069,-2.9531356366540371,-6.2940163025582647,8.8693702359392894,-2.0384536941968396,0.47086259381009077,-1.9355373184413616,0.65735129971489314,0.44637817861048479,-2.7627641804827419,-1.7540671647870649,3.0192521829743733,-2.0634567616198725,0.63424258367449404,-2.0872436851394944,-0.39571055366820396,-0.35414437227621853,-0.14433704055031171,0.1969733489227643,1.508036600884312,-0.16472995433512239,-0.72369258617014154,-4.1053926083130658,-0.81037058122801042,-4.4532885655606114,8.0106545230424029,-1.2149679640947832,2.9193845021090761,9.0408287109986496E-3,2.2911107426291313,-2.696570760684752,1.3864805471887014,0.79086257226630718,-3.8949771573592731,-2.0876191554839352,4.087659709440719,-2.0182060551786236,-0.73636702876870586,-2.7271196972131628,1.1108843875154821,-0.78714852732041851,-0.58933344523429476,0.21158714064688056,null,57.674253229938707,{"$f":"(BE461-T$58)*((1+(U$55+U461)/100)*(1-T$62)+T$62*((1+(U$57+AS461)/100)))/(1+(U$54+I461)/100)-(U$56+AG461)+U$58","v":58.733646657375409},59.611960286101706,59.926817521842317,60.578993537974185,64.664395611428901,58.784419565445823,62.569682144544181,55.464803772719542,56.603893050700314,54.210721065262106,58.403238013917608,null,null,6.2713998769018113,0.81455666734687204,-3.4284701079340971,5.9386826137103528,4.8329050086019754,-0.83973445284487069,-2.9531356366540371,-6.2940163025582647,8.8693702359392894,-2.0384536941968396,0.47086259381009077,-1.9355373184413616,0.65735129971489314,0.44637817861048479,-2.7627641804827419,-1.7540671647870649,3.0192521829743733,-2.0634567616198725,0.63424258367449404,-2.0872436851394944,-0.39571055366820396,-0.35414437227621853,-0.14433704055031171,0.1969733489227643,0,-0.16472995433512239,-0.72369258617014154,-4.1053926083130658,-0.81037058122801042,-4.4532885655606114,0,-1.2149679640947832,0,0,0,-2.696570760684752,1.3864805471887014,0.79086257226630718,-3.8949771573592731,-2.0876191554839352,4.087659709440719,-2.0182060551786236,-0.73636702876870586,-2.7271196972131628,1.1108843875154821,-0.78714852732041851,-0.58933344523429476,0.21158714064688056,null,59.182289830823017,{"$f":"(DP461-T$58)*((1+(U$55+CF461)/100)*(1-T$62)+T$62*((1+(U$57+DD461)/100)))/(1+(U$54+BT461)/100)-(U$56+CR461)+U$58","v":60.221638676865481},61.098996904237481,61.306108933421676,61.940778287271328,66.004298821064523,68.166037144694286,72.272116183118186,67.323916942732538,68.585552139173785,68.326503426447317,72.752714640552227]
[394,-7.2961812944115989,6.1466756918163892,-0.82628842235345035,0.10801036974614742,null,null,-9.5259550705110296,1.8371497060381436,3.3755956865750791,0.61334729069592875,3.2981676033523986,1.6326797560625272,5.8480462347125313,-1.4432636901230882,-2.6175508635079305,0.54547941094873531,-0.25445906698863996,8.7905965991186932,-0.42215483265624165,0.41717568528708959,2.3104811074344518,-0.29602029816726994,-1.2878639623104142,0.21133553712257669,2.3929023970445797,1.3291179742496899,1.0893189977019473,-1.3702849494163249,-1.2908955462632665,0.72185082613924489,1.3340596674214118,0.35966129528544388,2.7400232931121149E-2,-0.87931675386424946,1.7246036728144682,3.3718023021967287,-0.38455144324208712,4.2265353087239301,4.277818128725551,-4.9817905015889439,-1.2120046011834567,-0.53431793064997768,-1.1297292349983485,0.55793309655653855,2.935653070542882,-0.33778338286177467,-0.65718475115813901,0.96119620780868531,2.9576421831550634,0.43968087677863088,0.85663276548011624,-0.66507559265261251,-1.3214010241075393,2.0011541458263826,null,65.388250240676939,{"$f":"(BE462-T$58)*((1+(U$55+U462)/100)*(1-T$62)+T$62*((1+(U$57+AS462)/100)))/(1+(U$54+I462)/100)-(U$56+AG462)+U$58","v":65.122851834145877},64.884812642187057,65.571127782844783,61.79818207291288,58.179547947852399,57.368963055855048,54.70872089195263,52.691339414700394,57.334536042694701,58.336691362414655,55.55707089040289,null,null,-9.5259550705110296,1.8371497060381436,3.3755956865750791,0.61334729069592875,3.2981676033523986,1.6326797560625272,5.8480462347125313,-1.4432636901230882,-2.6175508635079305,0.54547941094873531,-0.25445906698863996,8.7905965991186932,-0.42215483265624165,0.41717568528708959,2.3104811074344518,-0.29602029816726994,-1.2878639623104142,0.21133553712257669,2.3929023970445797,1.3291179742496899,1.0893189977019473,-1.3702849494163249,-1.2908955462632665,0.72185082613924489,0,0,0,-0.87931675386424946,0,0,-0.38455144324208712,0,0,-4.9817905015889439,-1.2120046011834567,-0.53431793064997768,-1.1297292349983485,0.55793309655653855,2.935653070542882,-0.33778338286177467,-0.65718475115813901,0.96119620780868531,2.9576421831550634,0.43968087677863088,0.85663276548011624,-0.66507559265261251,-1.3214010241075393,2.0011541458263826,null,66.722309908098339,{"$f":"(DP462-T$58)*((1+(U$55+CF462)/100)*(1-T$62)+T$62*((1+(U$57+DD462)/100)))/(1+(U$54+BT462)/100)-(U$56+CR462)+U$58","v":66.784089006779467},66.562878140749675,67.233392893336784,65.116744070912205,64.824320690886154,63.795924427491599,65.472128185964607,68.06417400787096,72.416444599067901,73.194483910263983,69.386747221815156]
[395,-4.6089343364445963,5.2958619211301681,-3.2579925660635407,-0.66808742623446005,null,null,-6.838708112544027,2.7498875341032631,-7.8092457431496722,-3.6144989061757871,4.0463327015196553,5.1033511597519192,4.8047720719795439,3.6214342047416981,-8.0570096793195223,4.767409147399543,2.8666094634870349,0.41091202359841272,-1.2729686033424628,-2.0569599274242503,-3.7827870403865984,-1.802392569366404,3.0525463403150308,1.7107420260261783,-0.28192433046486265,0.99555786469273855,-2.5702741778606906,-0.56014352554413804,3.7591342396193141,-0.83397217131726453,-1.0976444762886786,-3.7860996400723099,-6.6010778930135086,-1.4219477024667735,5.481455679082524,4.4551922874797869,7.0168820817841926E-2,8.7515830981263889,-11.203316166969641,0.23647392541234469,5.8533607185575729,-4.7690715485818114,-1.905827030978956,-1.9406039290297401,-4.0851520162221195,-2.333629395241045,3.6991133827820102,2.6975812389584117,-0.29773812122059107,1.1449830221546649,-3.5606603088078712,-0.31136968593165437,4.3315976577414839,-0.88440322971974861,null,65.715776111514344,{"$f":"(BE463-T$58)*((1+(U$55+U463)/100)*(1-T$62)+T$62*((1+(U$57+AS463)/100)))/(1+(U$54+I463)/100)-(U$56+AG463)+U$58","v":67.574648479555961},76.989164808276186,79.898733566022173,74.418324576627072,68.34514674166283,65.515862436159793,55.573214721498772,69.919493628547656,66.753327321231282,61.980397928356119,66.368885604816711,null,null,-6.838708112544027,2.7498875341032631,-7.8092457431496722,-3.6144989061757871,4.0463327015196553,5.1033511597519192,4.8047720719795439,3.6214342047416981,-8.0570096793195223,4.767409147399543,2.8666094634870349,0.41091202359841272,-1.2729686033424628,-2.0569599274242503,-3.7827870403865984,-1.802392569366404,3.0525463403150308,1.7107420260261783,-0.28192433046486265,0.99555786469273855,-2.5702741778606906,-0.56014352554413804,3.7591342396193141,-0.83397217131726453,-1.0976444762886786,-3.7860996400723099,-6.6010778930135086,-1.4219477024667735,0,0,0,0,-11.203316166969641,0,0,-4.7690715485818114,-1.905827030978956,-1.9406039290297401,-4.0851520162221195,-2.333629395241045,3.6991133827820102,2.6975812389584117,-0.29773812122059107,1.1449830221546649,-3.5606603088078712,-0.31136968593165437,4.3315976577414839,-0.88440322971974861,null,65.715776111514344,{"$f":"(DP463-T$58)*((1+(U$55+CF463)/100)*(1-T$62)+T$62*((1+(U$57+DD463)/100)))/(1+(U$54+BT463)/100)-(U$56+CR463)+U$58","v":67.574648479555961},76.989164808276186,79.898733566022173,79.899780255709601,78.116530502958284,74.857381899672177,73.403577161395006,88.58113269726995,84.680927882692302,85.887626543694495,89.879949193324009]
[396,6.3153858340183238,6.9585773728000175,-4.5766117028344331,1.8458720729256326,null,null,4.085612057918893,-0.52125209072487699,1.2708611927608038,4.0191296529567921,5.6760852763854883,-7.1224614741022876,-0.87395678380929676,-7.357440358863534,-0.39483383830799323,-2.2550762347950912,-1.6891186600595485,-2.6962128974384263,0.38974684832738671,0.35041994012009692,-0.42307827350280558,1.7472227772350397,0.71323602410994535,0.30732695439312252,-2.8901411014163747,-1.5269773504150486,-0.7761683319806929,-1.2032344023566326,-0.73556436732933772,-1.0093364123358173,-2.4162636130595709,0.54476876295252508,-3.6539181910894101,4.3545825939775007,-0.60602533226777933,-0.72390478969347516,-0.6955048754655313,-5.1341728086061007,-2.6435664670554004,-1.1224031166006796,1.9568180997752527,-8.4312471285945989E-2,0.60813246818113664,0.10500388321969245,0.16554068018421253,2.5553709331235899,2.2715077011488054,-0.63793216037344891,-3.094573138534765,-3.1981052596188499,-0.54827407389842286,-0.7192773538681041,-0.53649287746489782,-1.3487578083161382,null,62.353275848365449,{"$f":"(BE464-T$58)*((1+(U$55+U464)/100)*(1-T$62)+T$62*((1+(U$57+AS464)/100)))/(1+(U$54+I464)/100)-(U$56+AG464)+U$58","v":63.134316093266008},66.20165441987929,61.152122452202576,60.028711281358319,65.231484884537224,64.982767369731235,73.583704230305727,76.353946855980354,78.745927878495579,77.854950982833557,79.347071651166871,null,null,4.085612057918893,-0.52125209072487699,1.2708611927608038,4.0191296529567921,5.6760852763854883,-7.1224614741022876,-0.87395678380929676,-7.357440358863534,-0.39483383830799323,-2.2550762347950912,-1.6891186600595485,-2.6962128974384263,0.38974684832738671,0.35041994012009692,-0.42307827350280558,1.7472227772350397,0.71323602410994535,0.30732695439312252,-2.8901411014163747,-1.5269773504150486,-0.7761683319806929,-1.2032344023566326,-0.73556436732933772,-1.0093364123358173,-2.4162636130595709,0,-3.6539181910894101,0,-0.60602533226777933,-0.72390478969347516,-0.6955048754655313,-5.1341728086061007,-2.6435664670554004,-1.1224031166006796,0,-8.4312471285945989E-2,0.60813246818113664,0.10500388321969245,0.16554068018421253,2.5553709331235899,2.2715077011488054,-0.63793216037344891,-3.094573138534765,-3.1981052596188499,-0.54827407389842286,-0.7192773538681041,-0.53649287746489782,-1.3487578083161382,null,62.353275848365449,{"$f":"(DP464-T$58)*((1+(U$55+CF464)/100)*(1-T$62)+T$62*((1+(U$57+DD464)/100)))/(1+(U$54+BT464)/100)-(U$56+CR464)+U$58","v":63.67908485621853},66.739493374423247,66.035394124739511,64.722565205825774,70.237466821979794,69.862482959903829,78.682878289377129,81.418288234988992,83.853434303605368,84.94870283857064,86.513738127748965]
[397,3.9037585662712866,7.6127046209902227,-4.1290828304183718,2.47961969493912,null,null,1.6739847901718559,-3.8738129271302455,4.5265638754064108,-4.6331128341846561,-0.74354015410928653,-0.47032227919893099,-9.4520311084713633,-5.6555922299791535,-4.1178752146090432,3.8665746347333014,-0.48304127542919817,0.71616080144936101,1.0438740965175919,-1.7995186592621204,3.4475411664118027,-2.7775049076792695,-0.21077544997221409,-1.3054632058077384,-0.65821076502278864,-0.59676021715211558,-2.08414419080197,0.74624877645111809,9.5057286404269803E-3,-0.94274574928231836,-1.9687347406435096,-0.89759596348349913,0.68051462155460785,-6.9831104534938024,3.7336812541144648,6.0601263467734867E-2,-2.3524139201387477,-1.6448368908651902,-4.2989492971959127,0.65992287482123735,1.2512611638933024,-3.701589330083257,1.2418800901946241,-2.3443526596501498,3.9243163707152693,-3.4287291731073912,-0.13799138407250577,-1.0610245196412467,-1.6580293178150365,-0.91421902839402147,-2.8652898813960608,1.4606898863449593,0.16442585751765404,-0.78946566958720088,null,63.445187427644015,{"$f":"(BE465-T$58)*((1+(U$55+U465)/100)*(1-T$62)+T$62*((1+(U$57+AS465)/100)))/(1+(U$54+I465)/100)-(U$56+AG465)+U$58","v":66.272778584511883},65.314300986660768,73.607389694899723,70.733993068602331,70.483331170236141,79.175866290696064,84.898901713242026,90.764576895297168,88.103113628848078,87.557073260020985,90.213060083186662,null,null,1.6739847901718559,-3.8738129271302455,4.5265638754064108,-4.6331128341846561,-0.74354015410928653,-0.47032227919893099,-9.4520311084713633,-5.6555922299791535,-4.1178752146090432,3.8665746347333014,-0.48304127542919817,0.71616080144936101,1.0438740965175919,-1.7995186592621204,3.4475411664118027,-2.7775049076792695,-0.21077544997221409,-1.3054632058077384,-0.65821076502278864,-0.59676021715211558,-2.08414419080197,0.74624877645111809,9.5057286404269803E-3,-0.94274574928231836,-1.9687347406435096,-0.89759596348349913,0,-6.9831104534938024,0,0,-2.3524139201387477,-1.6448368908651902,-4.2989492971959127,0,0,-3.701589330083257,1.2418800901946241,-2.3443526596501498,3.9243163707152693,-3.4287291731073912,-0.13799138407250577,-1.0610245196412467,-1.6580293178150365,-0.91421902839402147,-2.8652898813960608,1.4606898863449593,0.16442585751765404,-0.78946566958720088,null,63.445187427644015,{"$f":"(DP465-T$58)*((1+(U$55+CF465)/100)*(1-T$62)+T$62*((1+(U$57+DD465)/100)))/(1+(U$54+BT465)/100)-(U$56+CR465)+U$58","v":66.272778584511883},65.994815608215376,74.29763265613235,75.160574094360072,74.921167401087871,83.97844767250227,89.915811238954518,95.838432877976743,93.687333770887918,94.398013194224347,96.921477554878919]
[398,2.232023628728852E-2,4.8358751930723196,0.11277631255363696,-0.90407999891834323,null,null,-2.2074535398121422,1.3406596519891147,4.5653967158970801,-4.7939201994995999,5.358240089258957,-1.2157537863810366,0.46227927126209556,-0.20457542989919553,7.7003988876554041,4.7720279474934371,-0.17612591293468549,0.36049533741071871,-1.7329553314003112,0.36478671266990759,-0.27323278024226383,-0.64301515521102548,-1.6506638667075357E-2,0.89988256645429487,-2.3528516163951032,-1.3303956378780368,1.6936849198533519,-0.21512726203165133,-1.170976365267423,-1.3906502257818278,2.2731244023284991,3.7865909344938542,-4.3818038022944004,-5.3314192278864052,0.96657269233240828,-0.85574754737893999,-4.5231162617184495,5.0879433234425973,2.7808170545697433,5.4826622085372785,1.1742245645758378,1.1116559286583669,-2.1418196036628392,-8.5082231680144282E-2,0.98530821836420279,-1.416034664316437,-6.3500266296631969E-2,1.0890311599487663,-1.5522246245458304,-1.8782727408557418,2.9039182311589773,0.17152870481424731,-0.92941766676083315,-1.7121238985706821,null,59.558370882116662,{"$f":"(BE466-T$58)*((1+(U$55+U466)/100)*(1-T$62)+T$62*((1+(U$57+AS466)/100)))/(1+(U$54+I466)/100)-(U$56+AG466)+U$58","v":56.039136720518485},58.584616666308762,66.408225606526443,62.710033047598174,65.203259800313134,68.666998905073001,62.930309813809195,57.587834494774995,50.033594170261146,48.854543334399096,47.278818714995133,null,null,-2.2074535398121422,1.3406596519891147,4.5653967158970801,-4.7939201994995999,5.358240089258957,-1.2157537863810366,0.46227927126209556,-0.20457542989919553,7.7003988876554041,4.7720279474934371,-0.17612591293468549,0.36049533741071871,-1.7329553314003112,0.36478671266990759,-0.27323278024226383,-0.64301515521102548,-1.6506638667075357E-2,0.89988256645429487,-2.3528516163951032,-1.3303956378780368,1.6936849198533519,-0.21512726203165133,-1.170976365267423,-1.3906502257818278,0,0,-4.3818038022944004,-5.3314192278864052,0,-0.85574754737893999,-4.5231162617184495,0,0,0,0,0,-2.1418196036628392,-8.5082231680144282E-2,0.98530821836420279,-1.416034664316437,-6.3500266296631969E-2,1.0890311599487663,-1.5522246245458304,-1.8782727408557418,2.9039182311589773,0.17152870481424731,-0.92941766676083315,-1.7121238985706821,null,61.831495284445161,{"$f":"(DP466-T$58)*((1+(U$55+CF466)/100)*(1-T$62)+T$62*((1+(U$57+DD466)/100)))/(1+(U$54+BT466)/100)-(U$56+CR466)+U$58","v":62.044738133092359},64.364894060423339,72.401171511608453,69.363338850061623,71.971116882222333,75.251852754536003,74.479728745966753,71.320523816523533,68.587800357658722,68.344129219830251,67.433352200045491]
[399,2.7366595422384972,7.1070838288901488,-3.7227981337818519,1.6759666956026931,null,null,0.50688576613906644,1.518617602585747,0.8395643549070968,2.3188642970860576,0.63511070713346873,-6.4872416024948567,-4.0290055263419902,-7.416296473872082,-5.8691460998476437,-5.1770105616065694,9.7070575999998177,2.8962944254416447,0.53825330441751795,-1.3731081491454269,-2.4165062779836504,-7.2973739307444774E-3,-1.7075358747950551,-0.27607187341162565,0.17647561321544192,-0.42876357950877431,1.153001612305105,-1.8818848131221619,0.9464429199172395,0.92540564150054738,-1.5624500440069897,-7.6730002929568055,1.5373978358065639,0.5207998176831421,0.35242962772205755,-4.9114120798984553,-0.23826753185368155,0.31700876990722726,3.9926046820522405,-4.3720353384004174,2.6195688489254692,1.3947637726717035,0.43822709085819711,-1.7017542615755898,-3.1908315884299814,-1.4206350234557297E-2,-1.5895289896925244,-0.9178693103175527,0.28177032827493709,-1.5514459062353392,0.66422090454643912,-2.2651187649829936,1.7333551916303651,1.6137092921722462,null,63.280597828288997,{"$f":"(BE467-T$58)*((1+(U$55+U467)/100)*(1-T$62)+T$62*((1+(U$57+AS467)/100)))/(1+(U$54+I467)/100)-(U$56+AG467)+U$58","v":70.069105994388622},66.268537895033745,64.701852732425976,63.449423098344283,72.374684042496511,75.980360119799727,80.775854805210159,82.494027202645952,89.644161013306274,80.831086745405329,78.547198293750256,null,null,0.50688576613906644,1.518617602585747,0.8395643549070968,2.3188642970860576,0.63511070713346873,-6.4872416024948567,-4.0290055263419902,-7.416296473872082,-5.8691460998476437,-5.1770105616065694,9.7070575999998177,2.8962944254416447,0.53825330441751795,-1.3731081491454269,-2.4165062779836504,-7.2973739307444774E-3,-1.7075358747950551,-0.27607187341162565,0.17647561321544192,-0.42876357950877431,1.153001612305105,-1.8818848131221619,0.9464429199172395,0.92540564150054738,-1.5624500440069897,-7.6730002929568055,0,0,0,-4.9114120798984553,-0.23826753185368155,0,0,-4.3720353384004174,0,0,0.43822709085819711,-1.7017542615755898,-3.1908315884299814,-1.4206350234557297E-2,-1.5895289896925244,-0.9178693103175527,0.28177032827493709,-1.5514459062353392,0.66422090454643912,-2.2651187649829936,1.7333551916303651,1.6137092921722462,null,63.280597828288997,{"$f":"(DP467-T$58)*((1+(U$55+CF467)/100)*(1-T$62)+T$62*((1+(U$57+DD467)/100)))/(1+(U$54+BT467)/100)-(U$56+CR467)+U$58","v":70.069105994388622},67.805935730840304,66.72555950455363,65.778048197292279,74.832153892150885,78.531446060475716,83.798093222964809,89.702833887841749,97.043936605550215,90.278681970484413,89.209654882257837]
[400,-0.90735432292373241,4.2983834382745538,-2.0247024204065824,-1.273398181514527,null,null,-3.1371280990231631,-1.6639360200079598,-5.3398136127915796,2.2758008058612029,1.5255923728567753,-5.7595592121827792,1.4948369436780995,-1.5629696297122404,-1.7904628954262027,-9.2257620758727477,-3.5855579482536331,6.1513252741824092,-2.270447086198077,-1.0866465381950317,-0.64475429971023068,1.2657721355083416,0.54495464657883907,-1.4587939352910588,2.5147442013352741,-0.25618305792861307,-2.8257649572971362,-2.0553816801235261,-4.669694750587297,1.3707402083208535,0.13564566936827971,-0.81638211541480699,3.3733250454735595,7.1777078296940955,-2.4289618837136038,1.0868716597326724,3.3925010872904138,1.5204017100304945,6.0264167018240222E-3,-2.9437406776291777,-5.4626631958994256,-5.9979863619504155,-2.511137786259023,-1.2838635753558119,-0.55641314852534007,1.7133195661447214,0.57677081128350438,-2.8049063422409679,3.2069805280629904,-0.39425655376867297,-3.0882853734177824,-3.4256838148730795,-5.6787768413070339,2.5460113708167924,null,61.959303544256898,{"$f":"(BE468-T$58)*((1+(U$55+U468)/100)*(1-T$62)+T$62*((1+(U$57+AS468)/100)))/(1+(U$54+I468)/100)-(U$56+AG468)+U$58","v":63.945878222392437},63.757430651983888,56.520264668704598,58.937194249179797,60.234246657145611,58.038556189680996,57.536347891316638,57.247881839198349,64.317063302579086,69.037007487144351,72.852540852676071,null,null,-3.1371280990231631,-1.6639360200079598,-5.3398136127915796,2.2758008058612029,1.5255923728567753,-5.7595592121827792,1.4948369436780995,-1.5629696297122404,-1.7904628954262027,-9.2257620758727477,-3.5855579482536331,6.1513252741824092,-2.270447086198077,-1.0866465381950317,-0.64475429971023068,1.2657721355083416,0.54495464657883907,-1.4587939352910588,2.5147442013352741,-0.25618305792861307,-2.8257649572971362,-2.0553816801235261,-4.669694750587297,1.3707402083208535,0,-0.81638211541480699,0,0,-2.4289618837136038,0,0,0,0,-2.9437406776291777,-5.4626631958994256,-5.9979863619504155,-2.511137786259023,-1.2838635753558119,-0.55641314852534007,1.7133195661447214,0.57677081128350438,-2.8049063422409679,3.2069805280629904,-0.39425655376867297,-3.0882853734177824,-3.4256838148730795,-5.6787768413070339,2.5460113708167924,null,62.094949213625178,{"$f":"(DP468-T$58)*((1+(U$55+CF468)/100)*(1-T$62)+T$62*((1+(U$57+DD468)/100)))/(1+(U$54+BT468)/100)-(U$56+CR468)+U$58","v":64.080476582623632},67.27185951281578,67.186278173314875,69.487796181846903,72.202246553000592,73.507309552257055,74.63703438790867,74.079629527103535,82.202875835941683,86.53494644970074,89.624302183829869]
[401,4.9072344485952319,7.3378477067497112,1.2737137107890151,2.0263479992704196,null,null,2.6774606724958012,-3.924748168873037,7.0962601078564473,-2.0963899659945708,3.7363862483902865,-4.3173034140417679,1.1602281293424586,-0.54532471416970818,1.9188307946367589,1.5896145964151511,-0.89303906517929854,1.5693015868794253,0.76901718227708038,-1.7647312903185322,0.40072067896735941,-3.3020915379923252,2.1796674372168532,-1.4797366961263982,-0.12854581462311376,2.3853846453674166E-3,-1.6144999658726285,-0.75194838842942779,-1.5608926999187904,-0.25817827000447569,3.4340618005638772,-2.7187926810311032,0.37377406057795359,0.69856741794502497,3.7880507001430224,1.6421378287973547,0.96836604797175574,2.3839751903451973,-0.15566516941166997,1.9443517836794866,-1.8212663397850757,-3.5107578360186489,0.78860839452592368,-2.2490851784097878,1.0334345376358767,-3.2097314302833007,2.120732704865488,-1.4835936364370068,-0.24173643428728309,-6.6614649949816362E-2,-1.4908622973063164,-1.0086989099956403,-2.5662566519085876,0.1530736096666645,null,57.33326442700524,{"$f":"(BE469-T$58)*((1+(U$55+U469)/100)*(1-T$62)+T$62*((1+(U$57+AS469)/100)))/(1+(U$54+I469)/100)-(U$56+AG469)+U$58","v":62.020766403726675},58.413542560453237,57.448481999754875,53.324358837674772,53.504727553127303,52.300037646789882,50.536159888952731,49.492482899516119,46.834550679157005,48.502458042500663,51.721942586481362,null,null,2.6774606724958012,-3.924748168873037,7.0962601078564473,-2.0963899659945708,3.7363862483902865,-4.3173034140417679,1.1602281293424586,-0.54532471416970818,1.9188307946367589,1.5896145964151511,-0.89303906517929854,1.5693015868794253,0.76901718227708038,-1.7647312903185322,0.40072067896735941,-3.3020915379923252,2.1796674372168532,-1.4797366961263982,-0.12854581462311376,2.3853846453674166E-3,-1.6144999658726285,-0.75194838842942779,-1.5608926999187904,-0.25817827000447569,0,-2.7187926810311032,0,0,0,0,0,0,-0.15566516941166997,0,-1.8212663397850757,-3.5107578360186489,0.78860839452592368,-2.2490851784097878,1.0334345376358767,-3.2097314302833007,2.120732704865488,-1.4835936364370068,-0.24173643428728309,-6.6614649949816362E-2,-1.4908622973063164,-1.0086989099956403,-2.5662566519085876,0.1530736096666645,null,60.767326227569114,{"$f":"(DP469-T$58)*((1+(U$55+CF469)/100)*(1-T$62)+T$62*((1+(U$57+DD469)/100)))/(1+(U$54+BT469)/100)-(U$56+CR469)+U$58","v":65.475892726301595},62.045299295551239,61.735993328576804,61.329448359027865,63.343253118668571,62.936637904858912,63.558781146863552,62.032618620537228,60.968040103700389,62.394923731200656,65.34462384738066]
[402,9.8059287560404176,9.5222322064076508,0.19504246294081984,5.2802045844432328,null,null,7.5761549799409869,-5.8854975048816538E-2,1.0731874616321928,1.9618957182338228,-2.7289372703557682,-4.6887191060199038,-4.7629844922150282,-1.6723170115851842,-1.5903332278625479,2.0353753364818719,2.8331234802268783,0.86152256944599426,2.95340168193502,0.94575108303935718,0.62124788900929495,-0.27932863289320675,-0.68876630119920446,1.5643905953112736,1.1613738569481686,1.0288416569059642,-3.316642691159871,-1.2702486505204034,-1.3383580325051572,0.52232053749674368,2.355390552715682,-4.215834651449855,-1.0148423285634878,3.8115518171647191,1.325923506289503,-1.5469529037384042,-2.8531156033778773,2.008186687003513,-3.4955182512315881,-3.9259822572720005,1.552320936618059,3.5002394266060355,4.0424649796987371,2.5088155200388638,0.46083335333689557,-0.17315445888828296,-1.6477664849327558,0.79571057277722557,0.92583014821067056,0.14905008689754706,-3.8760450692542587,-0.58470555146429493,-0.9415350520998218,0.64363547150832479,null,57.469027708117203,{"$f":"(BE470-T$58)*((1+(U$55+U470)/100)*(1-T$62)+T$62*((1+(U$57+AS470)/100)))/(1+(U$54+I470)/100)-(U$56+AG470)+U$58","v":63.718504850685569},64.590649304062453,59.857182809045355,59.871577793303331,65.157640046082307,72.101224083010294,71.868752195183376,74.260807009074753,76.495804949365137,72.456048648991498,69.087327766791176,null,null,7.5761549799409869,-5.8854975048816538E-2,1.0731874616321928,1.9618957182338228,-2.7289372703557682,-4.6887191060199038,-4.7629844922150282,-1.6723170115851842,-1.5903332278625479,2.0353753364818719,2.8331234802268783,0.86152256944599426,2.95340168193502,0.94575108303935718,0.62124788900929495,-0.27932863289320675,-0.68876630119920446,1.5643905953112736,1.1613738569481686,1.0288416569059642,-3.316642691159871,-1.2702486505204034,-1.3383580325051572,0.52232053749674368,0,-4.215834651449855,-1.0148423285634878,0,0,-1.5469529037384042,-2.8531156033778773,0,-3.4955182512315881,-3.9259822572720005,0,0,4.0424649796987371,2.5088155200388638,0.46083335333689557,-0.17315445888828296,-1.6477664849327558,0.79571057277722557,0.92583014821067056,0.14905008689754706,-3.8760450692542587,-0.58470555146429493,-0.9415350520998218,0.64363547150832479,null,59.824418260832886,{"$f":"(DP470-T$58)*((1+(U$55+CF470)/100)*(1-T$62)+T$62*((1+(U$57+DD470)/100)))/(1+(U$54+BT470)/100)-(U$56+CR470)+U$58","v":66.091078929215158},66.950392959707017,65.978780513829861,67.398606203093138,73.091256293689483,80.461317219911464,82.374969127971937,84.509987117107428,86.418114346527304,83.519729581076987,83.574752627600404]
[403,8.0553484134739186,8.0035140230252324,5.1579614643799818,3.6225194611231393,null,null,5.8255746373744879,-5.6283049399607901,-5.3039336403001638,8.3473342818310421,-4.1220767117584627,0.16148810179566908,2.5107299066008748,-0.41280708830568091,-3.1427855826806521,-4.5771652316166405,6.4173108973932171,-1.9721074561029825,1.4346834985526016,0.27751439889656115,-0.86906656279030248,3.5301730775022691,2.237216073187831E-3,0.66231295488364417,0.39633419501242528,-1.7061937106052705,4.2633183179239253E-2,-1.437683506634178,0.26790842066434806,0.91797432371185739,7.318309554154844,1.9989061247470623,3.6537221596807563,12.284631014143448,0.40384620375511715,-0.50118491779118113,-12.235063188856277,-4.0961289488789259,-3.70773412990415,0.16192731060153198,2.3550959528650006,0.69751879057183963,2.3847798563786435,-0.50326137061119836,-1.4692568698934974,4.5726921959270923,-0.8690207998417625,0.88779195607685302,1.0693672937740473,-2.2598028373354886,-0.11915410883870536,-1.7687315953375922,0.9078274359915175,0.92764179540289438,null,52.534899683762397,{"$f":"(BE471-T$58)*((1+(U$55+U471)/100)*(1-T$62)+T$62*((1+(U$57+AS471)/100)))/(1+(U$54+I471)/100)-(U$56+AG471)+U$58","v":54.30292039845483},52.995394385964154,39.174486613340086,40.654755568011254,41.803593272849781,53.871292194526838,57.50727130992086,63.302904164285948,65.32237153479376,59.967311006622303,61.29497136477417,null,null,5.8255746373744879,-5.6283049399607901,-5.3039336403001638,8.3473342818310421,-4.1220767117584627,0.16148810179566908,2.5107299066008748,-0.41280708830568091,-3.1427855826806521,-4.5771652316166405,6.4173108973932171,-1.9721074561029825,1.4346834985526016,0.27751439889656115,-0.86906656279030248,3.5301730775022691,2.237216073187831E-3,0.66231295488364417,0.39633419501242528,-1.7061937106052705,4.2633183179239253E-2,-1.437683506634178,0.26790842066434806,0.91797432371185739,0,0,0,0,0,-0.50118491779118113,-12.235063188856277,-4.0961289488789259,-3.70773412990415,0,0,0,2.3847798563786435,-0.50326137061119836,-1.4692568698934974,4.5726921959270923,-0.8690207998417625,0.88779195607685302,1.0693672937740473,-2.2598028373354886,-0.11915410883870536,-1.7687315953375922,0.9078274359915175,0.92764179540289438,null,59.853209237917241,{"$f":"(DP471-T$58)*((1+(U$55+CF471)/100)*(1-T$62)+T$62*((1+(U$57+DD471)/100)))/(1+(U$54+BT471)/100)-(U$56+CR471)+U$58","v":63.931160259545663},66.674114421135883,64.62054839242218,67.384456854049134,68.57771451388416,80.093402983074483,83.193718385936492,89.662165154982617,92.50421032960017,87.963381281054268,90.659652070230209]
[404,11.866649237396697,9.0238994125280634,-0.40184536792823655,5.291700437409804,null,null,9.6368754612972651,4.3585543671599822,2.928202804173087,1.463243152001422,-1.5068808328333438,-7.0767937697024488,3.2738066348286665,-3.5591708636613255,-4.7478000241947678,-4.4499486382902722,-3.2043515348277367,2.9157123178077482,2.4550688880554326,3.917170746619048,-0.77403708076980315,0.13093435669162812,-1.3792489123169709,-0.87335307621021041,6.3000988350296439E-2,-1.7553439355501048,-2.0984802353038017,-2.75097804580188,0.259137629226462,-0.48169407283384036,1.7585027218466256,5.9881626534767118,-2.6878473022621847,1.2669257614070226,-8.3988913203604803,1.3891193635061003,-0.29857529613412881,1.3764104877638674,-4.5041319042456536,-2.2579606925780915,-0.85371629460393583,-0.68802989621258126,4.0539608326653083,4.8820055049858206,-0.67151938322380222,-0.48406698390237191,-1.2892418350630805,-2.7649734716311367,1.0112353060633879,-2.4851740005506606,-2.6727409066324723,-3.0702909596004981,-5.0354340556537203E-2,-0.50584402852763966,null,57.0193905047892,{"$f":"(BE472-T$58)*((1+(U$55+U472)/100)*(1-T$62)+T$62*((1+(U$57+AS472)/100)))/(1+(U$54+I472)/100)-(U$56+AG472)+U$58","v":52.120768575606334},53.280119661654979,51.556680881546995,60.539214994962592,62.580786090617607,61.756683836192011,61.518765435735922,67.773450926826726,71.365889196700053,74.780731273872846,73.436230175946449,null,null,9.6368754612972651,4.3585543671599822,2.928202804173087,1.463243152001422,-1.5068808328333438,-7.0767937697024488,3.2738066348286665,-3.5591708636613255,-4.7478000241947678,-4.4499486382902722,-3.2043515348277367,2.9157123178077482,2.4550688880554326,3.917170746619048,-0.77403708076980315,0.13093435669162812,-1.3792489123169709,-0.87335307621021041,6.3000988350296439E-2,-1.7553439355501048,-2.0984802353038017,-2.75097804580188,0.259137629226462,-0.48169407283384036,0,0,-2.6878473022621847,0,-8.3988913203604803,0,-0.29857529613412881,0,-4.5041319042456536,-2.2579606925780915,-0.85371629460393583,-0.68802989621258126,4.0539608326653083,4.8820055049858206,-0.67151938322380222,-0.48406698390237191,-1.2892418350630805,-2.7649734716311367,1.0112353060633879,-2.4851740005506606,-2.6727409066324723,-3.0702909596004981,-5.0354340556537203E-2,-0.50584402852763966,null,58.777893226635825,{"$f":"(DP472-T$58)*((1+(U$55+CF472)/100)*(1-T$62)+T$62*((1+(U$57+DD472)/100)))/(1+(U$54+BT472)/100)-(U$56+CR472)+U$58","v":59.850040693500858},60.744198700603995,60.163400773984307,69.146064752669218,72.991508689429835,71.8630492904812,73.090081747279172,79.562639726287259,83.28009689000892,87.02565512554213,85.237818033437705]
[405,2.0429185304083788,6.2606652099233635,-0.74728891154452759,1.0845002479153316,null,null,-0.18685524569105194,0.99024009456889361,-4.0624253126836365,2.6251268619336257,-0.27013414106196287,-1.9485059310074793,-1.9152107803088072,2.6298519304788739,-1.3152628426655975,7.1182840230208315,-1.3370195127308904,-3.168309293180775,-0.30816531454926732,-2.1476885087270645,-1.5604585558208743,-0.41576692207724264,-1.1618859877069898,-0.62833004228887823,1.6211031086827123,0.69999205180828294,-0.34386641931104656,1.4641679074567104,-0.92119348408864354,-1.361240079747974,1.4130591782303346,-7.8083314141055205,-3.4338459103769923,-3.6743474287629168,2.1608065034876041,-5.1736219386001538,5.4835319809278822,5.1306886757555255,-3.5699211095208065,0.14123298461659095,-0.15428546139950949,-5.6930496382162143,-0.15323935682916434,-1.4238769314916793,-2.5200772485667899,0.38787548363211477,-1.735099737772809,-1.1324208505578943,1.4215086969991997,1.8775987798041036,-0.18467900859753694,1.8923450800766195,-1.1799053389061922,-1.7555430068299736,null,60.29925164678734,{"$f":"(BE473-T$58)*((1+(U$55+U473)/100)*(1-T$62)+T$62*((1+(U$57+AS473)/100)))/(1+(U$54+I473)/100)-(U$56+AG473)+U$58","v":67.567637029669797},72.434322961599676,74.778757612054775,72.212372265402877,78.367386463954475,75.781820207785444,70.069343754629145,74.66493510073802,71.280049624805784,71.902353425021346,79.007647409992884,null,null,-0.18685524569105194,0.99024009456889361,-4.0624253126836365,2.6251268619336257,-0.27013414106196287,-1.9485059310074793,-1.9152107803088072,2.6298519304788739,-1.3152628426655975,7.1182840230208315,-1.3370195127308904,-3.168309293180775,-0.30816531454926732,-2.1476885087270645,-1.5604585558208743,-0.41576692207724264,-1.1618859877069898,-0.62833004228887823,1.6211031086827123,0.69999205180828294,-0.34386641931104656,1.4641679074567104,-0.92119348408864354,-1.361240079747974,0,-7.8083314141055205,-3.4338459103769923,-3.6743474287629168,0,-5.1736219386001538,0,0,-3.5699211095208065,0,-0.15428546139950949,-5.6930496382162143,-0.15323935682916434,-1.4238769314916793,-2.5200772485667899,0.38787548363211477,-1.735099737772809,-1.1324208505578943,1.4215086969991997,1.8775987798041036,-0.18467900859753694,1.8923450800766195,-1.1799053389061922,-1.7555430068299736,null,61.712310825017674,{"$f":"(DP473-T$58)*((1+(U$55+CF473)/100)*(1-T$62)+T$62*((1+(U$57+DD473)/100)))/(1+(U$54+BT473)/100)-(U$56+CR473)+U$58","v":68.927825647824733},73.820273655234402,76.130757939555821,75.706931974713953,81.881641991542921,84.881609771801806,84.153845311775953,88.832809194242841,84.839347864414705,85.43203734600894,92.689000919351713]
[406,3.2532225556761212,4.1381256885935507,-5.5301507263308416,-1.4481517877047432,null,null,1.0234487795766904,1.6130475973922707,0.76496894416253181,-0.95673792415270897,-2.9523022254809139,-2.0261338392852783,0.96180266584540242,1.7836656326023714E-2,-8.8667663199639701E-2,3.7773647901923733,1.5728925128022517,-4.3658291581282782,-2.4307048358790802,-2.0785012400524785,0.50664387402565403,1.1935936121997202,-0.34758097457318993,0.36295478479635079,1.0833510505446586,-1.748664282860366,7.4223288644537533E-2,-1.3061797835575923,-1.0883548830686296,-3.100278052634263,-3.3698026365559794,-2.3526428596448179,1.7356310931580059,0.53498090771627371,0.59611330254807049,-2.1956341553674905,-0.24542166064109949,1.1222985912025412,-5.9912818589446797,-3.5964540932356739,2.6305065579466991,-6.3836001605676049,-2.6858913924492391,-1.9023711883162504,0.34640741243901729,0.70025126195138898,-0.67038209650737901,8.02171358715007E-2,1.3940675408895602,-1.427520530010165,0.5528508104255534,-0.96261257393848165,-1.6466309131569914,-4.0967996696196343,null,63.202636620014232,{"$f":"(BE474-T$58)*((1+(U$55+U474)/100)*(1-T$62)+T$62*((1+(U$57+AS474)/100)))/(1+(U$54+I474)/100)-(U$56+AG474)+U$58","v":64.399016754339513},62.632044743884649,63.568663331516845,64.934057753618802,68.81612175746875,69.620931773019649,67.75732569446609,74.355847103746001,74.959019430517216,70.521863302527947,77.697168194487887,null,null,1.0234487795766904,1.6130475973922707,0.76496894416253181,-0.95673792415270897,-2.9523022254809139,-2.0261338392852783,0.96180266584540242,1.7836656326023714E-2,-8.8667663199639701E-2,3.7773647901923733,1.5728925128022517,-4.3658291581282782,-2.4307048358790802,-2.0785012400524785,0.50664387402565403,1.1935936121997202,-0.34758097457318993,0.36295478479635079,1.0833510505446586,-1.748664282860366,7.4223288644537533E-2,-1.3061797835575923,-1.0883548830686296,-3.100278052634263,-3.3698026365559794,-2.3526428596448179,0,0,0,-2.1956341553674905,-0.24542166064109949,0,-5.9912818589446797,-3.5964540932356739,0,-6.3836001605676049,-2.6858913924492391,-1.9023711883162504,0.34640741243901729,0.70025126195138898,-0.67038209650737901,8.02171358715007E-2,1.3940675408895602,-1.427520530010165,0.5528508104255534,-0.96261257393848165,-1.6466309131569914,-4.0967996696196343,null,63.202636620014232,{"$f":"(DP474-T$58)*((1+(U$55+CF474)/100)*(1-T$62)+T$62*((1+(U$57+DD474)/100)))/(1+(U$54+BT474)/100)-(U$56+CR474)+U$58","v":64.399016754339513},64.367675837042654,65.869788483998818,67.882439422786376,71.815761212244865,72.615871885083195,71.815167012753903,78.41294091789544,78.814421313756441,76.880463364434732,84.071348263933302]
[407,4.7744618384073858,8.5707561347010159,2.218800994499639,3.6099862789169821,null,null,2.5446880623079551,6.0218869684355587,-1.5957018929493751,0.59165228788043223,-0.49908057994855648,-5.0179263535627507,3.0617255873809688,1.9229044428980995,0.23306278144562054,0.68720549627477556,2.0646487720994928,4.906293110602161,2.0019256102283851,0.47916057386966937,-1.4165744973114291,0.62682512331845341,-2.5162805959226748,-1.6232087384459071,0.90412341620594816,0.32512975911228992,-2.1086584293477113,9.482911114497572E-2,-2.4659161806643723,2.7238511801912679,4.3791490842745011,0.91905278621164821,-7.518972776504425,4.1451416544525079,-5.1612725901259253,-3.4486471136496313,6.8236737868172082,-1.5278611636610213,1.1111471247148326,1.4092428505483119,1.424222968532058,1.2924945066541773,2.3722466741724864,1.3248229392394542,-2.0551687534197751,0.61715574352116298,-2.9008062480611585,-3.2163519820952855,1.3557302338451904,0.96317470893257684,-2.9124697745761865,6.8699452711205922E-2,-2.7915965036228254,3.2438129603427148,null,57.207048211962274,{"$f":"(BE475-T$58)*((1+(U$55+U475)/100)*(1-T$62)+T$62*((1+(U$57+AS475)/100)))/(1+(U$54+I475)/100)-(U$56+AG475)+U$58","v":54.793254308460028},62.380149351912173,58.625975872521693,63.035942273533053,68.329395384514953,60.69216063383498,61.878175437562234,59.495422854226057,58.123171058854709,54.531301760641455,52.719064475317083,null,null,2.5446880623079551,6.0218869684355587,-1.5957018929493751,0.59165228788043223,-0.49908057994855648,-5.0179263535627507,3.0617255873809688,1.9229044428980995,0.23306278144562054,0.68720549627477556,2.0646487720994928,4.906293110602161,2.0019256102283851,0.47916057386966937,-1.4165744973114291,0.62682512331845341,-2.5162805959226748,-1.6232087384459071,0.90412341620594816,0.32512975911228992,-2.1086584293477113,9.482911114497572E-2,-2.4659161806643723,2.7238511801912679,0,0,-7.518972776504425,0,-5.1612725901259253,-3.4486471136496313,0,-1.5278611636610213,0,0,0,0,2.3722466741724864,1.3248229392394542,-2.0551687534197751,0.61715574352116298,-2.9008062480611585,-3.2163519820952855,1.3557302338451904,0.96317470893257684,-2.9124697745761865,6.8699452711205922E-2,-2.7915965036228254,3.2438129603427148,null,61.586197296236776,{"$f":"(DP475-T$58)*((1+(U$55+CF475)/100)*(1-T$62)+T$62*((1+(U$57+DD475)/100)))/(1+(U$54+BT475)/100)-(U$56+CR475)+U$58","v":59.842265259409274},67.417384319833857,67.807486028261621,72.002867539649571,77.480068085478848,76.46426073564939,77.396697738215352,75.639485930245556,75.511228324578539,72.488065755247561,71.58192933367809]
[408,7.0322280723736528,8.1921318396327933,-0.55398201235426203,3.3734828498746365,null,null,4.802454296274222,-1.9702087503174726,1.9174982486281165,-2.0804697636308385,1.6376411934350434,-1.2248247315873073,-1.3134442773000434,-8.2017426415863923,5.7254464650934418,0.64575222517671627,2.6450576055305852,2.8282102231023236,1.6233013151601625,1.262819940809023,1.2224023974403293,-2.2802076905666091,-0.31525481053965265,-0.43947224592070899,2.6088088788008079,-3.5928301345269551,1.5541102071708828,0.23217509330763519,-0.80084243590191218,-0.88145331957768747,1.6063660774206001,-2.0204290269067302,-1.0243406793412762,-4.7422426735390157,-2.9359935811507318,-6.0441267820465328E-2,3.4523679606262894,-7.7943523188810726,-0.44651214034882925,-0.83370945174729005,0.36715314872241223,-0.40292202119085685,2.1357432451301408,1.5666623165800695,1.6641135241522267,-2.4859791524177357,-0.87944606535472536,-1.6770455577134047,2.0621587457646102,-4.5349191357839711,2.1287897199409365,6.8714344200144106E-2,-0.49139459016649223,-0.15649842503107325,null,58.702897434644782,{"$f":"(BE476-T$58)*((1+(U$55+U476)/100)*(1-T$62)+T$62*((1+(U$57+AS476)/100)))/(1+(U$54+I476)/100)-(U$56+AG476)+U$58","v":63.566046235785024},64.532443947641255,69.446753572369516,71.385834030150207,71.76918955725138,71.139672471933196,82.134888177616034,80.035134408804581,80.770735023471232,78.234718263747226,76.560356589451118,null,null,4.802454296274222,-1.9702087503174726,1.9174982486281165,-2.0804697636308385,1.6376411934350434,-1.2248247315873073,-1.3134442773000434,-8.2017426415863923,5.7254464650934418,0.64575222517671627,2.6450576055305852,2.8282102231023236,1.6233013151601625,1.262819940809023,1.2224023974403293,-2.2802076905666091,-0.31525481053965265,-0.43947224592070899,2.6088088788008079,-3.5928301345269551,1.5541102071708828,0.23217509330763519,-0.80084243590191218,-0.88145331957768747,0,-2.0204290269067302,-1.0243406793412762,-4.7422426735390157,-2.9359935811507318,-6.0441267820465328E-2,0,-7.7943523188810726,-0.44651214034882925,-0.83370945174729005,0,-0.40292202119085685,2.1357432451301408,1.5666623165800695,1.6641135241522267,-2.4859791524177357,-0.87944606535472536,-1.6770455577134047,2.0621587457646102,-4.5349191357839711,2.1287897199409365,6.8714344200144106E-2,-0.49139459016649223,-0.15649842503107325,null,60.309263512065385,{"$f":"(DP476-T$58)*((1+(U$55+CF476)/100)*(1-T$62)+T$62*((1+(U$57+DD476)/100)))/(1+(U$54+BT476)/100)-(U$56+CR476)+U$58","v":65.206908445768576},66.166669730063035,71.075009222852827,72.976209836850856,73.353664195523208,76.225126979319981,87.409433575567576,85.102741192552458,85.791315949384241,83.445888695701555,81.588302791764022]
[409,7.3191524666407091,8.0416416481782331,0.38031042485748712,4.0312249722272808,null,null,5.0893786905412783,1.0989537258211364,0.23088165424570173,6.6379387639268055,-5.0426792535806051,4.4455206831933989,1.7320330505632366,-2.3329142016352313,1.335867666922784,7.8112878075929517,-2.5597190480172358,7.9681472212980262,1.4728111237056023,6.9112901204611887E-2,-0.95306731911530118,2.7000375713222606,-2.097903736098452,0.33151745722485426,-0.11259422184720602,-1.8198247402443091,-1.4116555526073373,-1.0610260906362434,-1.7567204713558047,1.6037404574459799,2.5406585146323493,0.16137168408711178,0.84984152309027627,4.0375256367829717,-0.99485042396065237,2.7727668569603328,0.20804375782114382,-0.27426009913174454,2.579913044690664,5.3819622849912605,-4.0602179057029684,0.19786160125761487,2.7934853674827851,0.26707195075271795,-0.91374504812771162,3.780528931973139,-2.6456888772497469,1.5800015504446152,-1.3131751691632054E-2,-2.5054455642650124,-1.4708002968259644,-1.3106242729039401,-1.662345730139561,2.715094205342349,null,57.800916248690712,{"$f":"(BE477-T$58)*((1+(U$55+U477)/100)*(1-T$62)+T$62*((1+(U$57+AS477)/100)))/(1+(U$54+I477)/100)-(U$56+AG477)+U$58","v":58.13487091268464},56.842262438868339,51.541250630201731,54.360691627985709,50.285625160583734,49.700703295512874,50.402037001523617,46.93486699751049,38.322867512615467,43.14017656685639,41.258542133632552,null,null,5.0893786905412783,1.0989537258211364,0.23088165424570173,6.6379387639268055,-5.0426792535806051,4.4455206831933989,1.7320330505632366,-2.3329142016352313,1.335867666922784,7.8112878075929517,-2.5597190480172358,7.9681472212980262,1.4728111237056023,6.9112901204611887E-2,-0.95306731911530118,2.7000375713222606,-2.097903736098452,0.33151745722485426,-0.11259422184720602,-1.8198247402443091,-1.4116555526073373,-1.0610260906362434,-1.7567204713558047,1.6037404574459799,0,0,0,0,-0.99485042396065237,0,0,-0.27426009913174454,0,0,-4.0602179057029684,0,2.7934853674827851,0.26707195075271795,-0.91374504812771162,3.780528931973139,-2.6456888772497469,1.5800015504446152,-1.3131751691632054E-2,-2.5054455642650124,-1.4708002968259644,-1.3106242729039401,-1.662345730139561,2.715094205342349,null,60.341574763323059,{"$f":"(DP477-T$58)*((1+(U$55+CF477)/100)*(1-T$62)+T$62*((1+(U$57+DD477)/100)))/(1+(U$54+BT477)/100)-(U$56+CR477)+U$58","v":60.784935279737077},60.312244973695336,58.943882287814553,61.94715377372605,60.374693280424005,59.782652294469194,60.445681547911249,59.24931578583552,54.973925637159191,59.852914840523383,57.244621570323005]
[410,9.2919602725957784E-2,2.8593308504088997,-10.000923330560628,-3.4498312363981389,null,null,-2.1368541733734729,-2.4896130666812826,-2.695980717025666,5.9865590521204917,4.43094799680558,2.9978928358360353,-4.7259378672771479,-1.4755406936854232,-0.34194897844687167,-2.8886705728152351,-5.6804689334908556,-8.6673069990196279,-3.7094996740637312,-0.684200345492604,-2.3296120460533816,1.0013034746784584,-0.92335533115729618,3.1115204247374546,-2.6386076354473511,-0.68204226703710802,-0.54492976556923889,-0.24126294410838334,1.941322867441853,-8.2509711643929506E-2,-7.8405752407857658,-3.4309322919563066,-5.6293664640288075,0.44790549607633934,1.267656874176051,2.8093304214204284,-2.3614941397055818,0.12783660523811546,3.6522131176086052,1.0954879150709678,2.6023736718723818,-1.688557439093235,-4.6875708411426347,-1.1650612630410908,-3.0658079978293933,1.8059754514939097,0.22682012961598352,3.6556825882723727,-3.7451312994099224,-0.34365752597482135,-0.3262897429139674,-0.36268446918353792,1.4033221057331808,-1.2273374394903174,null,68.370820412099874,{"$f":"(BE478-T$58)*((1+(U$55+U478)/100)*(1-T$62)+T$62*((1+(U$57+AS478)/100)))/(1+(U$54+I478)/100)-(U$56+AG478)+U$58","v":73.602404783183459},79.343072784760793,76.078900381304749,72.039100550268799,69.791216047142171,73.500308848481183,74.342167745843341,70.933604576832153,71.92537514285624,74.836037828368248,82.913832571981018,null,null,-2.1368541733734729,-2.4896130666812826,-2.695980717025666,5.9865590521204917,4.43094799680558,2.9978928358360353,-4.7259378672771479,-1.4755406936854232,-0.34194897844687167,-2.8886705728152351,-5.6804689334908556,-8.6673069990196279,-3.7094996740637312,-0.684200345492604,-2.3296120460533816,1.0013034746784584,-0.92335533115729618,3.1115204247374546,-2.6386076354473511,-0.68204226703710802,-0.54492976556923889,-0.24126294410838334,1.941322867441853,-8.2509711643929506E-2,-7.8405752407857658,-3.4309322919563066,-5.6293664640288075,0,0,0,-2.3614941397055818,0,0,0,0,-1.688557439093235,-4.6875708411426347,-1.1650612630410908,-3.0658079978293933,1.8059754514939097,0.22682012961598352,3.6556825882723727,-3.7451312994099224,-0.34365752597482135,-0.3262897429139674,-0.36268446918353792,1.4033221057331808,-1.2273374394903174,null,68.370820412099874,{"$f":"(DP478-T$58)*((1+(U$55+CF478)/100)*(1-T$62)+T$62*((1+(U$57+DD478)/100)))/(1+(U$54+BT478)/100)-(U$56+CR478)+U$58","v":73.602404783183459},79.343072784760793,76.526805877381094,73.734502647461696,74.295443615233594,78.04951760283528,79.041909778621729,79.261331073631354,81.523106167002624,87.702476868509606,96.791332486140291]
[411,5.6536543604388605,8.259565299340677,4.9633349419160888,2.7933239956341791,null,null,3.4238805843394298,5.9336855644655992,-1.674706137624582,7.209655671640955,2.1781099294064044,1.2169203607883028,0.696925104857677,-5.2830223745743687,3.2798148406054066,-0.87285065582701327,-4.1189190644744764,-3.7973430834000159,1.6907347748680461,0.50238905689356272,-0.59143014662608273,0.45987089225869049,1.5324940950283761,-0.45618603759161225,-0.44789183083880779,-1.2773946760856862,1.2421168852968396,-0.43673267050119602,1.3114308610609804E-2,1.1472910293205167,7.123683031690951,-1.3621792828515176,0.39135738038012402,1.2748944302293501,2.5045467093151488,-1.6584061631577995E-2,-3.1723552486952311,-5.4930913388203049,-0.47482342314673076,0.94623989164274547,-1.4151738995841492,-0.23511717228530227,1.5555843908896831,1.0047708504130195,-0.37937957779955844,1.712821586343815,1.3188241578041862,-0.10179947111112719,-0.13066344260694041,-1.8029251830722837,1.8905425984741073,-0.79695402665808024,-1.4229135201716709,1.4159124377097887,null,53.699317212632579,{"$f":"(BE479-T$58)*((1+(U$55+U479)/100)*(1-T$62)+T$62*((1+(U$57+AS479)/100)))/(1+(U$54+I479)/100)-(U$56+AG479)+U$58","v":53.714093938319635},54.127100502461708,50.399866228075723,48.04236283569189,47.786353721032938,50.990972652541949,58.703965254035452,58.663568585045141,58.219392652960174,61.841036547714012,65.502056469614189,null,null,3.4238805843394298,5.9336855644655992,-1.674706137624582,7.209655671640955,2.1781099294064044,1.2169203607883028,0.696925104857677,-5.2830223745743687,3.2798148406054066,-0.87285065582701327,-4.1189190644744764,-3.7973430834000159,1.6907347748680461,0.50238905689356272,-0.59143014662608273,0.45987089225869049,1.5324940950283761,-0.45618603759161225,-0.44789183083880779,-1.2773946760856862,1.2421168852968396,-0.43673267050119602,1.3114308610609804E-2,1.1472910293205167,0,-1.3621792828515176,0,0,0,-1.6584061631577995E-2,-3.1723552486952311,-5.4930913388203049,-0.47482342314673076,0,-1.4151738995841492,-0.23511717228530227,1.5555843908896831,1.0047708504130195,-0.37937957779955844,1.712821586343815,1.3188241578041862,-0.10179947111112719,-0.13066344260694041,-1.8029251830722837,1.8905425984741073,-0.79695402665808024,-1.4229135201716709,1.4159124377097887,null,60.823000244323531,{"$f":"(DP479-T$58)*((1+(U$55+CF479)/100)*(1-T$62)+T$62*((1+(U$57+DD479)/100)))/(1+(U$54+BT479)/100)-(U$56+CR479)+U$58","v":60.42517074681831},61.30913163810137,58.46542798267398,58.54052494653962,58.091919337206676,61.155872590946018,69.199248430776876,68.950869450610284,69.429724644831339,73.364573912052634,77.560532350368916]
[412,-1.0044952450163183,5.7179084914655034,-6.4461537931939263,0.28814366204605801,null,null,-3.234269021115749,2.4451488949503188,5.5427601552397565E-2,-3.3278421570005827,-10.28556550918935,-0.31155038944334645,-3.1845620353138906,1.2917061074687135,-1.0674267766609122,0.2655870957825166,-0.80805225379474788,12.312580849919385,-0.85092203300712743,2.652913491028599,0.29204422876606984,2.9467531531627227,-4.411083115844904,0.56870014661258406,1.5674185295624223,-1.4586950259622196,1.5481061342569387,-1.2045950318222634,3.5482318710165899,2.0865811788181432,-4.2858057034190642,4.1569376241198404,-1.5358352747241213,-0.10118604010010834,-8.9479999118328895,9.3528218871826105,-0.61807334211190046,-3.0815440352726853,1.173759409052201,-3.8606581783115637,2.9481302666498697,4.932723000343235,-0.94959594269843794,3.7071228065356561,-0.64906575462871785,2.663155662113617,-6.4325282899523195,0.81740925434105116,0.64869883499401393,-1.1243391840076167,0.86096024685284189,-1.3465948579592881,3.6479812699792493,2.9598360966585675,null,67.262101585809461,{"$f":"(BE480-T$58)*((1+(U$55+U480)/100)*(1-T$62)+T$62*((1+(U$57+AS480)/100)))/(1+(U$54+I480)/100)-(U$56+AG480)+U$58","v":64.513782211448657},66.015917752376083,70.397297251284812,83.269044033742091,74.945767169480376,78.976413408395885,80.430189883824269,81.234258514097021,84.182575734585143,85.011972151141521,73.376264158785787,null,null,-3.234269021115749,2.4451488949503188,5.5427601552397565E-2,-3.3278421570005827,-10.28556550918935,-0.31155038944334645,-3.1845620353138906,1.2917061074687135,-1.0674267766609122,0.2655870957825166,-0.80805225379474788,12.312580849919385,-0.85092203300712743,2.652913491028599,0.29204422876606984,2.9467531531627227,-4.411083115844904,0.56870014661258406,1.5674185295624223,-1.4586950259622196,1.5481061342569387,-1.2045950318222634,3.5482318710165899,2.0865811788181432,-4.2858057034190642,0,-1.5358352747241213,-0.10118604010010834,-8.9479999118328895,0,-0.61807334211190046,-3.0815440352726853,0,-3.8606581783115637,0,0,-0.94959594269843794,3.7071228065356561,-0.64906575462871785,2.663155662113617,-6.4325282899523195,0.81740925434105116,0.64869883499401393,-1.1243391840076167,0.86096024685284189,-1.3465948579592881,3.6479812699792493,2.9598360966585675,null,67.262101585809461,{"$f":"(DP480-T$58)*((1+(U$55+CF480)/100)*(1-T$62)+T$62*((1+(U$57+DD480)/100)))/(1+(U$54+BT480)/100)-(U$56+CR480)+U$58","v":68.670719835568505},70.157909813778474,74.78930969066981,87.874148829493905,88.928851797107754,93.482137172775239,94.517049236619656,96.737142246985812,99.385547139571031,103.74323924450113,95.398182484832219]
[413,0.49024821479402902,4.2871215303168491,-4.5681267916997399,-1.1641622859547522,null,null,-1.7395255613054017,4.0054370881984509,-9.4506182217810082,-7.8099571732320952,-4.8594510646757039,3.1835189729187219,2.4874313890417152,-0.89390941366215326,0.87834685817085045,-2.2687746125756272,-4.2978498470737909,-0.23144270580202897,-2.2817089941557818,-9.3575452385821656E-2,-2.7131884227919767,2.4353653081257143,-0.48462569444867576,1.4987301358074117,2.4648606926817411,1.9944511157077009,-0.630131505207423,-0.97362596350253927,-3.4890167711509998,0.68422194535112091,-2.4077787019248778,2.5487828182650736,-9.4606786761445409,5.1349529124325066,-5.2999951440722679,4.953014476087338,0.65606706904588385,5.2253635047993647,0.70378754644080055,0.73904850175481429,-2.5672479911026844,0.13354451586885308,-2.4019018906992482,0.24828991121325528,-3.2573019570119452,1.5305294823365185,-1.187343464619004,1.9501550411626944,2.5671310658874118,1.5538077773717982,-1.1190651458727083,-1.3430102927442136,-3.8041529622679544,0.57928034460982292,null,63.786549831624896,{"$f":"(BE481-T$58)*((1+(U$55+U481)/100)*(1-T$62)+T$62*((1+(U$57+AS481)/100)))/(1+(U$54+I481)/100)-(U$56+AG481)+U$58","v":59.944721346108494},73.531343191738983,76.025645840157779,84.764249985287165,78.927231649984165,78.624384392546844,75.611021233068982,73.93779411298793,74.273456932627099,77.5602007845023,78.34445242619023,null,null,-1.7395255613054017,4.0054370881984509,-9.4506182217810082,-7.8099571732320952,-4.8594510646757039,3.1835189729187219,2.4874313890417152,-0.89390941366215326,0.87834685817085045,-2.2687746125756272,-4.2978498470737909,-0.23144270580202897,-2.2817089941557818,-9.3575452385821656E-2,-2.7131884227919767,2.4353653081257143,-0.48462569444867576,1.4987301358074117,2.4648606926817411,1.9944511157077009,-0.630131505207423,-0.97362596350253927,-3.4890167711509998,0.68422194535112091,-2.4077787019248778,0,-9.4606786761445409,0,-5.2999951440722679,0,0,0,0,0,-2.5672479911026844,0,-2.4019018906992482,0.24828991121325528,-3.2573019570119452,1.5305294823365185,-1.187343464619004,1.9501550411626944,2.5671310658874118,1.5538077773717982,-1.1190651458727083,-1.3430102927442136,-3.8041529622679544,0.57928034460982292,null,63.786549831624896,{"$f":"(DP481-T$58)*((1+(U$55+CF481)/100)*(1-T$62)+T$62*((1+(U$57+DD481)/100)))/(1+(U$54+BT481)/100)-(U$56+CR481)+U$58","v":62.493504164373569},76.253217977372429,84.156574661936077,93.206909659508895,92.174328863956333,92.474259690147122,94.973771620216056,93.589511365431107,94.784475027297788,98.099097300375533,99.096591226299253]
[414,1.4979170174090872,8.9655003414257006,0.27219225501060151,3.0700222437071796,null,null,-0.7318567586903435,3.8759003146029469,7.1057230663426028,9.9835476378744055,-0.88461314462281049,5.3279896730510847,-8.3404794290189841,0.89007583224336084,-3.4378259394806263,-5.4618031620634122,-1.4828497114889521,0.33904919538454825,2.3966698169530698,1.0009923198805888,-0.45519900610014297,0.28942863061420709,0.50912128651553346,-0.14995543217869578,1.2767235934437728,-6.8558923612343392E-2,-2.1958880212051453,2.6240626519751444,-1.9780882726854951,-2.6592514658434054,2.4325403447854637,-1.1106844745480915,-2.1331946772328614,9.9268434158552132E-2,1.7386332777017848,-3.8629977010647192,-0.30759335988979686,-0.27934590804241699,0.92872440994034822,0.95147563497154075,-2.9143734657245108,-5.8467453775386211,1.8322826389626836,1.2371157540383624,-0.3221563878085083,1.740048823775173,0.30629171988965753,0.33141897044041513,-0.14107506136743941,-0.48176928172891476,-2.7317277370681365,1.8863166477654685,-1.9034240072724864,-2.9611380716361371,null,60.786294317627707,{"$f":"(BE482-T$58)*((1+(U$55+U482)/100)*(1-T$62)+T$62*((1+(U$57+AS482)/100)))/(1+(U$54+I482)/100)-(U$56+AG482)+U$58","v":61.372212761088036},59.673985322753268,55.457366945830152,54.877666047739829,56.552451201052072,62.339505233663665,62.244837292140403,62.226406908875511,66.355428445476875,69.297506936073233,73.406317920332825,null,null,-0.7318567586903435,3.8759003146029469,7.1057230663426028,9.9835476378744055,-0.88461314462281049,5.3279896730510847,-8.3404794290189841,0.89007583224336084,-3.4378259394806263,-5.4618031620634122,-1.4828497114889521,0.33904919538454825,2.3966698169530698,1.0009923198805888,-0.45519900610014297,0.28942863061420709,0.50912128651553346,-0.14995543217869578,1.2767235934437728,-6.8558923612343392E-2,-2.1958880212051453,2.6240626519751444,-1.9780882726854951,-2.6592514658434054,0,-1.1106844745480915,-2.1331946772328614,0,0,-3.8629977010647192,-0.30759335988979686,-0.27934590804241699,0,0,-2.9143734657245108,-5.8467453775386211,1.8322826389626836,1.2371157540383624,-0.3221563878085083,1.740048823775173,0.30629171988965753,0.33141897044041513,-0.14107506136743941,-0.48176928172891476,-2.7317277370681365,1.8863166477654685,-1.9034240072724864,-2.9611380716361371,null,63.218834662413173,{"$f":"(DP482-T$58)*((1+(U$55+CF482)/100)*(1-T$62)+T$62*((1+(U$57+DD482)/100)))/(1+(U$54+BT482)/100)-(U$56+CR482)+U$58","v":63.715126712862727},61.8581580486821,57.570395513263342,58.751902888235577,60.225836109626506,66.333753444198422,66.174494652215017,67.103586561497011,72.541132017492473,75.426709085570906,79.322287027746754]
[415,-0.32343783018852035,6.9956325642523902,-4.2512518358912779,2.2550291628287411,null,null,-2.5532116062879511,-3.7026953799864861,-4.5365153628779797E-2,1.2028509689516826,0.24750435674841587,0.902008653104998,-2.6768800013617211,-2.4474897433319462,5.738857050521192,-1.696354790612554,4.0132142787894702,3.1898939494757519,0.42680203977975939,-0.12506333494949828,-1.1612479860316736,1.2979440939393951,-1.686423055476034,-1.6418742978285108,1.3482268119860628,-1.1830950463237002,0.53289735525297921,0.87850284675659029,0.73415230651105023,-0.31174794138125073,-2.0909037461164157,-1.384773079353677,-3.2118981651713909,1.1938508748928918,1.0197840709956563,-0.33784574282855351,-1.6035531708708892,-0.84988197692493506,0.11005897876985404,-1.7489277036539974,4.0267530254691675,-1.2854689429534916,1.0172895580842451,-1.216500134569229,-1.6077297603403458,2.0969969349916058,-2.1240272372874336,-1.2497576710064966,1.2488310462176104,-2.1261984522528397,1.582189428307667,0.46181255506548147,1.3093314000536604,-0.5063417169616844,null,65.619319883303177,{"$f":"(BE483-T$58)*((1+(U$55+U483)/100)*(1-T$62)+T$62*((1+(U$57+AS483)/100)))/(1+(U$54+I483)/100)-(U$56+AG483)+U$58","v":69.676354227656077},72.155803433141571,71.718913211809564,69.689233996257528,68.800210537486436,73.402497011940625,75.01225550536698,72.1231754397636,75.800059130757234,70.037333668881232,69.339313490069216,null,null,-2.5532116062879511,-3.7026953799864861,-4.5365153628779797E-2,1.2028509689516826,0.24750435674841587,0.902008653104998,-2.6768800013617211,-2.4474897433319462,5.738857050521192,-1.696354790612554,4.0132142787894702,3.1898939494757519,0.42680203977975939,-0.12506333494949828,-1.1612479860316736,1.2979440939393951,-1.686423055476034,-1.6418742978285108,1.3482268119860628,-1.1830950463237002,0.53289735525297921,0.87850284675659029,0.73415230651105023,-0.31174794138125073,-2.0909037461164157,-1.384773079353677,-3.2118981651713909,0,0,-0.33784574282855351,-1.6035531708708892,-0.84988197692493506,0,-1.7489277036539974,0,-1.2854689429534916,1.0172895580842451,-1.216500134569229,-1.6077297603403458,2.0969969349916058,-2.1240272372874336,-1.2497576710064966,1.2488310462176104,-2.1261984522528397,1.582189428307667,0.46181255506548147,1.3093314000536604,-0.5063417169616844,null,65.619319883303177,{"$f":"(DP483-T$58)*((1+(U$55+CF483)/100)*(1-T$62)+T$62*((1+(U$57+DD483)/100)))/(1+(U$54+BT483)/100)-(U$56+CR483)+U$58","v":69.676354227656077},72.155803433141571,72.912764086702452,71.875773492900464,70.928788299656574,75.604815339426906,77.219152637886424,74.338182066437966,78.05570959393188,76.248240774378075,75.314239680118035]
[416,2.5405597244153104,8.6426186729882293,2.4285010237269198,3.5603211132314394,null,null,0.31078594831587969,3.0769650954363508,-4.5197241819453113,4.3596230590533844,8.820597042750844E-3,2.0563850998099751,5.2805687785316264,-4.3035305387708807,3.9637990155314062,-0.62195783944250338,-1.8334765073342036,4.0199370901187264,2.0737881485155985,3.8030257722242311,-2.5301135604933833,0.992395805093234,0.28277549215892872,0.24025065651548427,2.1205820148543157,-2.4212013682132305,2.2829233318595552,-1.6761340437431338,-0.44251283078463288,0.21036964544627601,4.5888491135017819,7.2990552734586789,0.67436875567218468,5.5706920785530745,1.0769022062705584,-0.65233341042841131,3.6979553141842807,-5.8859024708216854,10.072151469565759,-1.4433207509235633,-4.2307242224757529,0.51143926472441903,2.3225815084869437,4.7295010329545013,-2.5497407810043251,1.6770476975713107,0.31393101101953858,0.14816735460852271,3.1385335820240696,-3.1191009277514334,2.3123788617523084,-1.6177227958054861,-0.97508512127185976,1.2953606179421839,null,58.160232603940699,{"$f":"(BE484-T$58)*((1+(U$55+U484)/100)*(1-T$62)+T$62*((1+(U$57+AS484)/100)))/(1+(U$54+I484)/100)-(U$56+AG484)+U$58","v":52.530798895096979},53.05196005578145,46.457288794671832,46.012652240647157,46.26823077791471,41.985891062981231,48.879505560525629,38.494167860037443,40.036228465382557,45.109489036774562,43.745036001098555,null,null,0.31078594831587969,3.0769650954363508,-4.5197241819453113,4.3596230590533844,8.820597042750844E-3,2.0563850998099751,5.2805687785316264,-4.3035305387708807,3.9637990155314062,-0.62195783944250338,-1.8334765073342036,4.0199370901187264,2.0737881485155985,3.8030257722242311,-2.5301135604933833,0.992395805093234,0.28277549215892872,0.24025065651548427,2.1205820148543157,-2.4212013682132305,2.2829233318595552,-1.6761340437431338,-0.44251283078463288,0.21036964544627601,0,0,0,0,0,-0.65233341042841131,0,-5.8859024708216854,0,-1.4433207509235633,-4.2307242224757529,0,2.3225815084869437,4.7295010329545013,-2.5497407810043251,1.6770476975713107,0.31393101101953858,0.14816735460852271,3.1385335820240696,-3.1191009277514334,2.3123788617523084,-1.6177227958054861,-0.97508512127185976,1.2953606179421839,null,62.749081717442479,{"$f":"(DP484-T$58)*((1+(U$55+CF484)/100)*(1-T$62)+T$62*((1+(U$57+DD484)/100)))/(1+(U$54+BT484)/100)-(U$56+CR484)+U$58","v":64.42187513950897},65.85379887722776,64.474081956019717,65.126153195061406,64.961879835774752,63.856586231512189,70.964709450803042,70.217286313794645,71.303425617660537,76.556611407095232,74.640841579972928]
[417,3.2648610657751949,7.3326499810783146,-0.1107462704428519,2.5938312362442391,null,null,1.0350872896757641,-0.67622004731649943,1.2347668428923351,1.7967873877369316,-5.8925680557500977,-5.1872543408927791,-5.1669396164966619,-0.28990259521325545,2.8340836210067932,-5.5902070471973353,0.7837833280118045,4.2826621043790212,0.76381945660568373,-1.8956141762006453,1.1003955339332911,1.707484611584297,-0.92124476284358714,-1.551148703290063,0.14671046087927575,1.9986963196629368,0.82001868312791082,0.25246590954815762,2.7187776643325634,0.47293316199774083,2.0496018193320102,9.1769422261365197E-2,0.39746918400374565,1.685281257431801,-4.8081629599600735,-4.0391776715741212,-2.7358609506298421,4.3576680186556107,0.65930674464384698,3.3923617385850293,3.0087036704078809,0.69465866834302514,1.3560916314997431,-1.6495103023995379,1.4115404000039857,2.2924313731401362,-1.5144425256070584,-1.6004200998290581,-0.9426702272281331,1.6789581333114632,1.414826084956214,-0.89628083673167702,2.9332009757263666,0.41621514700156914,null,59.734694280976143,{"$f":"(BE485-T$58)*((1+(U$55+U485)/100)*(1-T$62)+T$62*((1+(U$57+AS485)/100)))/(1+(U$54+I485)/100)-(U$56+AG485)+U$58","v":59.989824039600308},59.81214058559619,58.647240781690613,66.635220516067022,73.339334340496066,79.819798903790158,77.290659752830777,75.736544065298077,76.547093671567765,75.292393479740682,72.286194311939354,null,null,1.0350872896757641,-0.67622004731649943,1.2347668428923351,1.7967873877369316,-5.8925680557500977,-5.1872543408927791,-5.1669396164966619,-0.28990259521325545,2.8340836210067932,-5.5902070471973353,0.7837833280118045,4.2826621043790212,0.76381945660568373,-1.8956141762006453,1.1003955339332911,1.707484611584297,-0.92124476284358714,-1.551148703290063,0.14671046087927575,1.9986963196629368,0.82001868312791082,0.25246590954815762,2.7187776643325634,0.47293316199774083,0,0,0,0,-4.8081629599600735,-4.0391776715741212,-2.7358609506298421,0,0,0,0,0,1.3560916314997431,-1.6495103023995379,1.4115404000039857,2.2924313731401362,-1.5144425256070584,-1.6004200998290581,-0.9426702272281331,1.6789581333114632,1.414826084956214,-0.89628083673167702,2.9332009757263666,0.41621514700156914,null,61.784296100308154,{"$f":"(DP485-T$58)*((1+(U$55+CF485)/100)*(1-T$62)+T$62*((1+(U$57+DD485)/100)))/(1+(U$54+BT485)/100)-(U$56+CR485)+U$58","v":62.08538965897008},62.306214003686492,62.831707152796461,71.009971776999606,77.853810390581728,84.527626122755265,86.429352896154214,85.352087964317676,90.017320642896607,91.974650443860796,89.000269418822683]
[418,0.44068730230630182,5.311701677151504,-3.3138117932788287,-0.40759131950222693,null,null,-1.7890864737931289,-3.9403472482845507,2.4917729169071174,1.8647996118196843,5.2852844656261864,-2.8298910818958776,7.7822818103179925,-2.7170133408499813,-3.2015535256684622,0.44808049336611555,-3.580949455496155,4.6433425316771402,-1.2571288473211268,6.8829843372319566E-2,-1.4231789918033551,2.9345021338019777,-1.9160753621398516,0.60167633016386457,0.44365945450392896,0.96226668032762142,-0.33468711313107669,-1.0861769178488814,-1.5372773526129277,3.1191620113892711,-1.1534637035039665,0.32282774049044693,-3.8527870086000053,0.44050595712260776,-0.86261095748050032,-4.5333972701136176,5.7221594597771333,2.1794251619911607,-0.73496131065924386,-2.2830610816791728,-2.1500370172729593,1.3025566278997993,-1.6453309242467229,-0.45671137692155539,-1.4109601783756163,3.8871434701053706,-1.0434439061674801,0.50601504082224902,0.89402970751180644,0.62785511006451733,-0.24783126950616396,-1.6503367353128955,-1.6301603126167956,4.0684771992503892,null,63.026496112550738,{"$f":"(BE486-T$58)*((1+(U$55+U486)/100)*(1-T$62)+T$62*((1+(U$57+AS486)/100)))/(1+(U$54+I486)/100)-(U$56+AG486)+U$58","v":65.816984997706399},67.499618246093007,68.455351874250582,65.682374319943307,72.655374801259683,62.784237018681161,63.0292675281462,65.889713348248833,67.370809034516782,71.129884445868825,69.526802050117823,null,null,-1.7890864737931289,-3.9403472482845507,2.4917729169071174,1.8647996118196843,5.2852844656261864,-2.8298910818958776,7.7822818103179925,-2.7170133408499813,-3.2015535256684622,0.44808049336611555,-3.580949455496155,4.6433425316771402,-1.2571288473211268,6.8829843372319566E-2,-1.4231789918033551,2.9345021338019777,-1.9160753621398516,0.60167633016386457,0.44365945450392896,0.96226668032762142,-0.33468711313107669,-1.0861769178488814,-1.5372773526129277,3.1191620113892711,-1.1534637035039665,0,-3.8527870086000053,0,-0.86261095748050032,-4.5333972701136176,0,0,-0.73496131065924386,-2.2830610816791728,-2.1500370172729593,0,-1.6453309242467229,-0.45671137692155539,-1.4109601783756163,3.8871434701053706,-1.0434439061674801,0.50601504082224902,0.89402970751180644,0.62785511006451733,-0.24783126950616396,-1.6503367353128955,-1.6301603126167956,4.0684771992503892,null,63.026496112550738,{"$f":"(DP486-T$58)*((1+(U$55+CF486)/100)*(1-T$62)+T$62*((1+(U$57+DD486)/100)))/(1+(U$54+BT486)/100)-(U$56+CR486)+U$58","v":66.139812738196852},67.81050089042256,69.21144490196194,66.390802175617253,73.384280031761165,69.186034331631788,71.799900130175146,74.874831749092991,76.156104442163098,80.046929338551223,79.628287433853657]
[419,-1.1799334092891374,5.5882888661013848,-3.9441434540053795,-0.23977502331580758,null,null,-3.4097071853885681,-5.2585711246818958,3.025993967276789,1.050427110550447,1.8993583942224168,-6.267681240942796,-4.1440953143259911,4.0276405129223125,6.1979797521497071,0.57193361144673149,-0.39018759138777681,-0.80276909303547672,-0.98054165837124607,-1.6959185153250296,0.1461970570251685,0.6998402260520038,0.45679318408799485,0.78195709704666516,-2.0656580611698043,1.3704600376698579,-0.39354918411425821,-0.78084826173145849,-1.7007538994606604,-0.20240388065208936,-1.7837953642305173,-4.0056480166901816,-0.58473543279834317,2.3815395361322786,2.9447239716162823,-3.894425006533889,0.40976852415991605,3.3217774679666707,1.611684396168888,-0.98743028889580264,-5.3876745039845915,-1.289628364350857,-1.4775146280603035,-2.7790498236286254,0.46819330608417187,1.4513416832224306,0.20179142505095871,-0.23539420771643349,-2.8475744356473345,1.8765283701248514,0.13925173030474847,-0.37531153828466857,-1.8934989439362044,-0.27617889082756486,null,64.653077992539806,{"$f":"(BE487-T$58)*((1+(U$55+U487)/100)*(1-T$62)+T$62*((1+(U$57+AS487)/100)))/(1+(U$54+I487)/100)-(U$56+AG487)+U$58","v":71.325153860716185},70.351071960879253,68.407144448533401,64.928291261413136,73.316136665233856,74.412643567114245,69.78119411726577,64.601527737367363,65.262223369629126,70.091868184527058,72.07356767496789,null,null,-3.4097071853885681,-5.2585711246818958,3.025993967276789,1.050427110550447,1.8993583942224168,-6.267681240942796,-4.1440953143259911,4.0276405129223125,6.1979797521497071,0.57193361144673149,-0.39018759138777681,-0.80276909303547672,-0.98054165837124607,-1.6959185153250296,0.1461970570251685,0.6998402260520038,0.45679318408799485,0.78195709704666516,-2.0656580611698043,1.3704600376698579,-0.39354918411425821,-0.78084826173145849,-1.7007538994606604,-0.20240388065208936,-1.7837953642305173,-4.0056480166901816,-0.58473543279834317,0,0,-3.894425006533889,0,0,0,-0.98743028889580264,-5.3876745039845915,-1.289628364350857,-1.4775146280603035,-2.7790498236286254,0.46819330608417187,1.4513416832224306,0.20179142505095871,-0.23539420771643349,-2.8475744356473345,1.8765283701248514,0.13925173030474847,-0.37531153828466857,-1.8934989439362044,-0.27617889082756486,null,64.653077992539806,{"$f":"(DP487-T$58)*((1+(U$55+CF487)/100)*(1-T$62)+T$62*((1+(U$57+DD487)/100)))/(1+(U$54+BT487)/100)-(U$56+CR487)+U$58","v":71.325153860716185},70.351071960879253,70.788683984665681,70.214771453969718,78.928237952794532,80.500198426617033,79.030292283977033,74.895548700498708,75.400106811368957,80.042500872762332,82.034291082171706]
[420,3.0398185766322818,7.436049131843796,3.3148182624811664,1.790960274485859,null,null,0.81004480053285111,0.59276254150981877,-6.5719495171073037,-5.5909295011675431,-3.2097880902070339,-1.3962024097373089,-1.4686804698002629,-3.3164658651185905,-2.4919684969341698,2.2073196162958313,-4.5565079986669392,-0.62807895029487404,0.86721860737116518,-1.0136789542817137,-1.5479776444388156,0.60665033231924781,-0.41769121742000603,0.13709636840376049,-0.50437682079922741,-0.82239698973244835,0.17918081083685866,-0.68806902863664643,-0.63859289410720965,0.94762783874737355,5.4751663522560285,-3.1506602646274828,-4.9354951989156461,2.9305090090021473,-3.3445661944065304,3.820388686138708,-5.411043087533411,4.212418686486628,-0.21057509116493378,1.6437981968696558,-3.9589779163265044,1.1259046392003829,0.55322066974136308,-0.91237341543815065,-2.0545796300372139,-0.2045929250448284,-0.71229956050154453,6.2781863050637821E-2,0.70169118192206636,-1.6979526391570285,0.47236048640541006,-1.1755966443713399,-0.76716219290735144,0.29818470690975807,null,56.191052499617847,{"$f":"(BE488-T$58)*((1+(U$55+U488)/100)*(1-T$62)+T$62*((1+(U$57+AS488)/100)))/(1+(U$54+I488)/100)-(U$56+AG488)+U$58","v":59.534976173865402},67.448599356658136,68.711559326736293,74.27161823889297,71.768603587656415,78.663239318282464,76.198558778017556,78.786470332674725,75.12168709397092,82.191634259174279,82.276270781790146,null,null,0.81004480053285111,0.59276254150981877,-6.5719495171073037,-5.5909295011675431,-3.2097880902070339,-1.3962024097373089,-1.4686804698002629,-3.3164658651185905,-2.4919684969341698,2.2073196162958313,-4.5565079986669392,-0.62807895029487404,0.86721860737116518,-1.0136789542817137,-1.5479776444388156,0.60665033231924781,-0.41769121742000603,0.13709636840376049,-0.50437682079922741,-0.82239698973244835,0.17918081083685866,-0.68806902863664643,-0.63859289410720965,0.94762783874737355,0,-3.1506602646274828,-4.9354951989156461,0,-3.3445661944065304,0,-5.411043087533411,0,-0.21057509116493378,0,-3.9589779163265044,0,0.55322066974136308,-0.91237341543815065,-2.0545796300372139,-0.2045929250448284,-0.71229956050154453,6.2781863050637821E-2,0.70169118192206636,-1.6979526391570285,0.47236048640541006,-1.1755966443713399,-0.76716219290735144,0.29818470690975807,null,61.666218851873879,{"$f":"(DP488-T$58)*((1+(U$55+CF488)/100)*(1-T$62)+T$62*((1+(U$57+DD488)/100)))/(1+(U$54+BT488)/100)-(U$56+CR488)+U$58","v":64.864135673838007},73.03592617759216,77.551927537766133,83.326849637810014,84.735586737668839,91.781147820890126,93.722171635133037,96.722166091668925,94.086110023657042,101.79718423584657,103.15052143353677]
[421,-3.2116255723232934,7.9503975565694365,-0.97889123625132668,2.2966069209471569,null,null,-5.4413993484227241,4.1896787477947717,3.8755768248257985,4.0704270265624851,3.3325875682924346,3.858653969393611,-1.5416515966514135,-7.5845993739662863,2.8871575506467062,-2.5493171487328632,7.0804452989347881,1.474299012848852,1.3815670320968056,-1.8711962776281057,2.3080881961633146,-1.0802109059689293,1.6471902788134916,1.3576573120787536,0.16809296914541783,2.5686964091064901,2.3889846360807265,3.965150162063253,0.41254053881355812,0.50670838003698204,1.1814568535235355,4.7587866481738335,5.3645132961554296,0.88249597488912368,3.5030053989325993,5.0956148551004299,-2.1883600519283259,2.4149066597956041,4.7956951688297451,-0.13453682842926007,0.48816342129403067,-3.8280033597525964,1.0588673162026609,-1.1365734377816574,2.4921033737693783,7.2452313240727984E-2,2.7793515169279805,2.2853370786952683,0.27367310377242604,2.5186070183502594,3.0616122475080729,3.7361270610452468,0.92797867565728231,0.42145754292067106,null,64.222529457282434,{"$f":"(BE489-T$58)*((1+(U$55+U489)/100)*(1-T$62)+T$62*((1+(U$57+AS489)/100)))/(1+(U$54+I489)/100)-(U$56+AG489)+U$58","v":57.17213781320411},51.246889724763754,48.69725723115144,45.242716498293028,39.742399318325432,43.084991843327963,45.447076215861713,41.036105702492939,44.115955568894151,41.616264073017483,45.506050396051172,null,null,-5.4413993484227241,4.1896787477947717,3.8755768248257985,4.0704270265624851,3.3325875682924346,3.858653969393611,-1.5416515966514135,-7.5845993739662863,2.8871575506467062,-2.5493171487328632,7.0804452989347881,1.474299012848852,1.3815670320968056,-1.8711962776281057,2.3080881961633146,-1.0802109059689293,1.6471902788134916,1.3576573120787536,0.16809296914541783,2.5686964091064901,2.3889846360807265,3.965150162063253,0.41254053881355812,0.50670838003698204,0,0,0,0,0,0,-2.1883600519283259,0,0,-0.13453682842926007,0,-3.8280033597525964,1.0588673162026609,-1.1365734377816574,2.4921033737693783,7.2452313240727984E-2,2.7793515169279805,2.2853370786952683,0.27367310377242604,2.5186070183502594,3.0616122475080729,3.7361270610452468,0.92797867565728231,0.42145754292067106,null,65.403986310805962,{"$f":"(DP489-T$58)*((1+(U$55+CF489)/100)*(1-T$62)+T$62*((1+(U$57+DD489)/100)))/(1+(U$54+BT489)/100)-(U$56+CR489)+U$58","v":63.037567455345119},62.396904992495791,60.263727045318348,60.181112996059362,59.439793122839873,63.033962563606657,69.808282250874242,70.063049713104093,74.839767556257769,70.932689443279671,74.413249558124122]
[422,6.537642234226321,5.7311322327900589,-3.7915746950657385,0.94141987609378874,null,null,4.3078684581268902,6.7913179092976783E-2,-7.7368074556071598,0.74586183343054691,1.0491592092811541,-3.0033421541999181,-1.8539563973712867,0.62946323856457242,-0.9106925617851771,-6.4883949478019822,-1.1279461987182473,-2.7891891663365462,-0.83769829168257193,-0.1042486837187786,-3.0351975630269683,0.7579092577839992,-1.0004348475031595,-2.4248599823275381,0.17151383106119766,-1.0963324398276724,-0.49303121678606399,-0.20639137328725532,0.18440691725097924,0.50494598726044693,-1.6312266052908764,2.9664249872061674,-3.9474364677701779,-2.2359622680666558,-1.7822320383873436E-2,-4.1110802997279059,1.217495390922638,-0.59129422215308436,-0.18757331479901795,4.3325511233841336,-2.1505048672965117,-3.0828622824870617,-0.29631972865070721,0.21021240227414073,-4.479923240563104,1.1136737593132284,-0.98643148106290957,-3.0443388267665368,0.35710880628121577,-1.6203682895426654,-0.5529783393882276,-1.610837880218881,-0.11396901615089838,0.58891922090264104,null,60.931505920384737,{"$f":"(BE490-T$58)*((1+(U$55+U490)/100)*(1-T$62)+T$62*((1+(U$57+AS490)/100)))/(1+(U$54+I490)/100)-(U$56+AG490)+U$58","v":58.910823883068979},65.293781967315169,68.040249807429035,67.233890819516958,71.775042242108299,72.373039292026164,71.859264485920946,72.616976433964481,72.583283045641636,75.803672008802067,81.634220607975266,null,null,4.3078684581268902,6.7913179092976783E-2,-7.7368074556071598,0.74586183343054691,1.0491592092811541,-3.0033421541999181,-1.8539563973712867,0.62946323856457242,-0.9106925617851771,-6.4883949478019822,-1.1279461987182473,-2.7891891663365462,-0.83769829168257193,-0.1042486837187786,-3.0351975630269683,0.7579092577839992,-1.0004348475031595,-2.4248599823275381,0.17151383106119766,-1.0963324398276724,-0.49303121678606399,-0.20639137328725532,0.18440691725097924,0.50494598726044693,-1.6312266052908764,0,-3.9474364677701779,-2.2359622680666558,-1.7822320383873436E-2,-4.1110802997279059,0,-0.59129422215308436,-0.18757331479901795,0,-2.1505048672965117,-3.0828622824870617,-0.29631972865070721,0.21021240227414073,-4.479923240563104,1.1136737593132284,-0.98643148106290957,-3.0443388267665368,0.35710880628121577,-1.6203682895426654,-0.5529783393882276,-1.610837880218881,-0.11396901615089838,0.58891922090264104,null,60.931505920384737,{"$f":"(DP490-T$58)*((1+(U$55+CF490)/100)*(1-T$62)+T$62*((1+(U$57+DD490)/100)))/(1+(U$54+BT490)/100)-(U$56+CR490)+U$58","v":61.877248870275146},68.377204943916666,71.128967870454048,70.257255730677628,74.791404553719715,76.656234316343927,76.03883564611634,76.793620305805831,81.307727115154037,84.58323373648318,90.664724964541833]
[423,1.7171746532196877,4.3191964126306566,-6.5534582489651081,-1.414044158953476,null,null,-0.51259912287974307,3.5070719116539442,10.059629315847403,4.8950330356055387,-1.5496383062098404,0.32974063307959067,-1.4875668942098998,-0.941654286517424,5.2094868349750385,-6.8084422937977722,3.0688863848086534,4.7806796355683945,-2.2496341118419743,2.5294314080361584,0.45514099241322459,1.5269164720612505,2.5092449809178721,-0.93653971178135009,0.80995499593730713,1.3120709880647849,0.62746088570511027,-3.6701311098202396,0.75702512310493297,2.5466609686113664,-4.3931101591902459,3.9846302324570688,1.2724323990225217,0.61099395731038308,0.39636424543398974,-0.50056709108078756,-4.2969175162274516,2.0454327708656623,-3.2728029638504221,-3.0086820720461773,-1.1560891434077889,5.3542793003835731,-2.651783763697972,3.1536702753281967,2.1683502592974229,2.1818654021065607,2.2559333321998594,-1.0596906610198202,0.1640425486857473,0.20296644066372793,1.9647347775095338,-4.5188499065537089,1.1450521722553739,3.5770380452443042,null,65.055950273511584,{"$f":"(BE491-T$58)*((1+(U$55+U491)/100)*(1-T$62)+T$62*((1+(U$57+AS491)/100)))/(1+(U$54+I491)/100)-(U$56+AG491)+U$58","v":61.636013074930965},56.072585146657083,54.351712526726395,56.467277130323048,56.602503079711454,62.353405146827669,61.56934998991872,63.105401299541946,68.137353759609169,68.314942407525209,62.290005294417611,null,null,-0.51259912287974307,3.5070719116539442,10.059629315847403,4.8950330356055387,-1.5496383062098404,0.32974063307959067,-1.4875668942098998,-0.941654286517424,5.2094868349750385,-6.8084422937977722,3.0688863848086534,4.7806796355683945,-2.2496341118419743,2.5294314080361584,0.45514099241322459,1.5269164720612505,2.5092449809178721,-0.93653971178135009,0.80995499593730713,1.3120709880647849,0.62746088570511027,-3.6701311098202396,0.75702512310493297,2.5466609686113664,-4.3931101591902459,0,0,0,0,-0.50056709108078756,-4.2969175162274516,0,-3.2728029638504221,-3.0086820720461773,-1.1560891434077889,0,-2.651783763697972,3.1536702753281967,2.1683502592974229,2.1818654021065607,2.2559333321998594,-1.0596906610198202,0.1640425486857473,0.20296644066372793,1.9647347775095338,-4.5188499065537089,1.1450521722553739,3.5770380452443042,null,65.055950273511584,{"$f":"(DP491-T$58)*((1+(U$55+CF491)/100)*(1-T$62)+T$62*((1+(U$57+DD491)/100)))/(1+(U$54+BT491)/100)-(U$56+CR491)+U$58","v":65.620643307388036},61.030159927610164,59.782340976864667,62.492630804658631,62.524084860131303,68.359678491355282,69.685283166263233,70.903277108286758,76.111297632269668,76.097674564784327,75.27650445008085]
[424,-0.79156682946188317,4.6715178166116482,-7.1089396832016085,-1.0988275680595219,null,null,-3.0213406055613139,-6.0075000685605087,-2.9724049263767327,-6.3851951985827098,-0.47598494958965598,2.2515617670725074E-2,-5.257632820785668,0.64222262855617895,4.0298788746812368,-0.67936227711307851,-0.29915471663718529,5.3943758835804223,-1.8973127078609826,-0.97864959785740346,-0.13926987276433245,-0.31679448963424761,-1.8312424002789376,0.60438703662117454,1.1641355015224528,1.405930162100562,0.11354568147284816,-0.52385858079593906,-5.3143562019215551E-2,2.5375608497803199,-4.9485915934267464,-8.0672892095360194,3.6721218145369621,-0.70709578821785435,-2.5617498886771228,8.1479003190278316,2.9678513060537526,-1.4150870917302898,2.1170756246241198,-1.3307571725638665,2.2481012394443778,1.5014663831482862,-2.3365671728040178,-1.5124038523950276,-0.97537056056509086,-1.0690729444178007,-2.1568027958646341,1.2689007956905092,3.8250325751919556E-2,1.760611826030132,0.4887922812433092,-0.48818409328092593,-7.6520390608515898E-2,3.6081527516662177,null,67.119655081918722,{"$f":"(BE492-T$58)*((1+(U$55+U492)/100)*(1-T$62)+T$62*((1+(U$57+AS492)/100)))/(1+(U$54+I492)/100)-(U$56+AG492)+U$58","v":79.106620658308003},77.384459726721118,82.821436576492786,84.613937646447184,77.453261716399496,79.247617204778862,81.638327683007333,77.04987200462088,78.801666669764714,76.985469527245357,74.239040718929459,null,null,-3.0213406055613139,-6.0075000685605087,-2.9724049263767327,-6.3851951985827098,-0.47598494958965598,2.2515617670725074E-2,-5.257632820785668,0.64222262855617895,4.0298788746812368,-0.67936227711307851,-0.29915471663718529,5.3943758835804223,-1.8973127078609826,-0.97864959785740346,-0.13926987276433245,-0.31679448963424761,-1.8312424002789376,0.60438703662117454,1.1641355015224528,1.405930162100562,0.11354568147284816,-0.52385858079593906,-5.3143562019215551E-2,2.5375608497803199,-4.9485915934267464,-8.0672892095360194,0,-0.70709578821785435,-2.5617498886771228,0,0,-1.4150870917302898,0,-1.3307571725638665,0,0,-2.3365671728040178,-1.5124038523950276,-0.97537056056509086,-1.0690729444178007,-2.1568027958646341,1.2689007956905092,3.8250325751919556E-2,1.760611826030132,0.4887922812433092,-0.48818409328092593,-7.6520390608515898E-2,3.6081527516662177,null,67.119655081918722,{"$f":"(DP492-T$58)*((1+(U$55+CF492)/100)*(1-T$62)+T$62*((1+(U$57+DD492)/100)))/(1+(U$54+BT492)/100)-(U$56+CR492)+U$58","v":79.106620658308003},81.056581541258083,86.703730736461878,88.431649360865421,89.437450519752531,94.845574720885907,97.309544099683762,94.234155183147706,95.938192140423936,96.328307402137966,94.605142405527104]
[425,1.5311824380420442,3.4199215040461528,-5.1350780966709584,-1.7842410516108684,null,null,-0.69859133805738649,3.8969625629496276,2.9307395179113982,-1.6886328164954054,1.2354440841646124,1.7823626105729717,5.0482129621363345,2.665748064350951,-9.4049115172877471,1.0122049527744839,-3.3549936193758598,3.5224032430562096,-3.148909020426478,0.86113765957603761,1.7744783429947333,-1.9101394663221205,-1.3978783233572774,0.74086510128293703,-1.4280360990578345,9.5809619087765086E-2,-0.47481870864401365,-0.48660182281823072,0.22006677061207824,1.4677320931770783,-2.9747300068960962,4.6049390313366043,1.7417254003149281,0.88637464080934425,-6.9195069151377737,-0.77188468356983764,-4.459784539442615,-4.5827273141609437,-0.12080573754699619,1.5041239281516785,-1.5932698082562311,7.676011996920673E-2,-3.0219806563553644,1.7309345309437461,2.1939212442458267,-1.7084929256552721,-0.80393462503445401,0.54598277970072018,-0.67527856897808625,6.3017251083506087E-2,-1.4416493450360499,-0.78631006197227105,0.3568194710627961,1.8339721881120876,null,63.422661318385153,{"$f":"(BE493-T$58)*((1+(U$55+U493)/100)*(1-T$62)+T$62*((1+(U$57+AS493)/100)))/(1+(U$54+I493)/100)-(U$56+AG493)+U$58","v":58.333323851676994},56.305213430261958,55.741497873691429,61.969334569908177,62.400742171382639,63.88105097421824,67.271495010737013,73.534147040004129,71.194939520403977,75.610757481938236,74.567833131911513,null,null,-0.69859133805738649,3.8969625629496276,2.9307395179113982,-1.6886328164954054,1.2354440841646124,1.7823626105729717,5.0482129621363345,2.665748064350951,-9.4049115172877471,1.0122049527744839,-3.3549936193758598,3.5224032430562096,-3.148909020426478,0.86113765957603761,1.7744783429947333,-1.9101394663221205,-1.3978783233572774,0.74086510128293703,-1.4280360990578345,9.5809619087765086E-2,-0.47481870864401365,-0.48660182281823072,0.22006677061207824,1.4677320931770783,-2.9747300068960962,0,0,0,-6.9195069151377737,-0.77188468356983764,-4.459784539442615,-4.5827273141609437,-0.12080573754699619,0,-1.5932698082562311,0,-3.0219806563553644,1.7309345309437461,2.1939212442458267,-1.7084929256552721,-0.80393462503445401,0.54598277970072018,-0.67527856897808625,6.3017251083506087E-2,-1.4416493450360499,-0.78631006197227105,0.3568194710627961,1.8339721881120876,null,63.422661318385153,{"$f":"(DP493-T$58)*((1+(U$55+CF493)/100)*(1-T$62)+T$62*((1+(U$57+DD493)/100)))/(1+(U$54+BT493)/100)-(U$56+CR493)+U$58","v":62.9382628830136},62.61284821952254,62.926402564004036,68.985286784940286,69.309726005359011,70.377035542585901,73.579860511985032,80.371745594628806,79.397583013147212,84.072396890094097,82.924972765978879]
[426,2.2150150944117661,7.8711700580075554,0.32626449918038336,2.8269193088387423,null,null,-1.4758681687664588E-2,-10.518842662485248,-2.1850449096408884,-0.69859598765424025,5.191250017031602,7.8515474790260535,-5.3424067243775184,-3.8410565260927996,-4.6711254996631775,0.32183218271250702,4.4178452303464235,4.6393890583723998,1.3023395335349246,-2.9333201817067875,-2.0469933584882041,-0.8613354696575044,-0.5000380614450215,-1.4300060566063753,-3.8037176675088782,-3.238791043468825,-2.2798020213570576,0.62097848620822127,1.367843071625189,0.33464989724554162,2.4866125889552455,-6.6813986177294673,-5.8175128711212469,2.8036778722073352,-3.9646290274633653,-2.6340325502295538,-5.6376080633790195,-3.8152209710574461,-5.9744595153426268,-0.69266881648139211,-1.9673242419759642,2.0694718246164006,1.5891797040942464,-4.2516539272650959,-1.7188708498862164,-0.32424571669607716,-9.1133023175535621E-2,-0.1450663880640124,-4.641710275692847,-3.4928389735751342,-2.8129746402593092,1.4206280422650577,2.0344368330067413,0.49484424251387016,null,60.037040627518628,{"$f":"(BE494-T$58)*((1+(U$55+U494)/100)*(1-T$62)+T$62*((1+(U$57+AS494)/100)))/(1+(U$54+I494)/100)-(U$56+AG494)+U$58","v":71.762257940200143},78.001728854946748,75.683750177520267,76.399354171786797,73.573184732531402,80.311493663020372,84.707955931539843,92.671467452012322,94.252326110397576,94.153170837674196,88.71749241150674,null,null,-1.4758681687664588E-2,-10.518842662485248,-2.1850449096408884,-0.69859598765424025,5.191250017031602,7.8515474790260535,-5.3424067243775184,-3.8410565260927996,-4.6711254996631775,0.32183218271250702,4.4178452303464235,4.6393890583723998,1.3023395335349246,-2.9333201817067875,-2.0469933584882041,-0.8613354696575044,-0.5000380614450215,-1.4300060566063753,-3.8037176675088782,-3.238791043468825,-2.2798020213570576,0.62097848620822127,1.367843071625189,0.33464989724554162,0,-6.6813986177294673,-5.8175128711212469,0,-3.9646290274633653,-2.6340325502295538,-5.6376080633790195,-3.8152209710574461,-5.9744595153426268,-0.69266881648139211,-1.9673242419759642,0,1.5891797040942464,-4.2516539272650959,-1.7188708498862164,-0.32424571669607716,-9.1133023175535621E-2,-0.1450663880640124,-4.641710275692847,-3.4928389735751342,-2.8129746402593092,1.4206280422650577,2.0344368330067413,0.49484424251387016,null,62.523653216473875,{"$f":"(DP494-T$58)*((1+(U$55+CF494)/100)*(1-T$62)+T$62*((1+(U$57+DD494)/100)))/(1+(U$54+BT494)/100)-(U$56+CR494)+U$58","v":74.39579520901988},80.643983497576144,81.132604224878747,81.566601690948005,78.323920731856887,85.090925903515071,89.485625374763131,97.527725571472104,99.122268305335794,98.882101507202066,95.312426991783596]
[427,7.7518026440140151,7.5174973279415953,-1.3658620767108018,3.3737019264768531,null,null,5.5220288679145844,-3.2552850617055951,-1.7723358849232618,-5.1867894672475385,-2.1124743765877416,3.4192041272051137,4.7431156566711312,-3.0609359643628378,-3.6406688085587469,0.26209361806810261,1.5283433274495861,-3.7998643996914332,0.94866680346896448,-0.67618004412587407,2.5475318198398895,-1.7080760497513658,-2.8067481785499497,1.6040424284498709,-0.98699515424203543,-0.71902375833183285,9.7525375840996631E-3,1.0207299271297785,-2.0063882813122955,3.2504977118867835,0.7944860130640603,3.9112486583169765,7.4147944145032216,0.34376621952343411,-2.2951129668103878,3.9502860354827867,-1.2947840311086232,-1.6710218439125297,0.59338998236192575,0.33142528812019512,1.1998041482811024,3.3759277561180392,2.1359623217323573,-0.82347635318849766,2.1520879929031631,-2.388182968383469,-3.2621268282989773,2.1999973183689647,-1.4944711318925925,-1.6218378079530571,-0.42526898634473698,0.90269758470475892,-2.2471609319749239,3.6514491179693094,null,59.031031268674042,{"$f":"(BE495-T$58)*((1+(U$55+U495)/100)*(1-T$62)+T$62*((1+(U$57+AS495)/100)))/(1+(U$54+I495)/100)-(U$56+AG495)+U$58","v":57.45409956989814},52.444117022665445,54.056903248316054,56.350073310945447,51.993587926729163,50.93379493083895,53.859394604399732,55.426753594427005,55.845014451281251,53.116391857590102,53.887940829163753,null,null,5.5220288679145844,-3.2552850617055951,-1.7723358849232618,-5.1867894672475385,-2.1124743765877416,3.4192041272051137,4.7431156566711312,-3.0609359643628378,-3.6406688085587469,0.26209361806810261,1.5283433274495861,-3.7998643996914332,0.94866680346896448,-0.67618004412587407,2.5475318198398895,-1.7080760497513658,-2.8067481785499497,1.6040424284498709,-0.98699515424203543,-0.71902375833183285,9.7525375840996631E-3,1.0207299271297785,-2.0063882813122955,3.2504977118867835,0,0,0,0,-2.2951129668103878,0,-1.2947840311086232,-1.6710218439125297,0,0,0,0,2.1359623217323573,-0.82347635318849766,2.1520879929031631,-2.388182968383469,-3.2621268282989773,2.1999973183689647,-1.4944711318925925,-1.6218378079530571,-0.42526898634473698,0.90269758470475892,-2.2471609319749239,3.6514491179693094,null,59.825517281738101,{"$f":"(DP495-T$58)*((1+(U$55+CF495)/100)*(1-T$62)+T$62*((1+(U$57+DD495)/100)))/(1+(U$54+BT495)/100)-(U$56+CR495)+U$58","v":62.169679887042733},64.762752095624123,67.09726135880102,69.245214989657214,68.606860457217422,66.554889986249449,69.683947573871038,72.310037166789741,73.096802013677149,70.88624573272773,76.246093964123673]
[428,5.1506210488882509,5.1518046833494369,-2.7674230209017692,3.1239413319974485E-3,null,null,2.9208472727888202,0.3569410293943962,-5.9586938948264772,0.46415410228868348,1.9998811910714487,-1.2591337447982518,-3.3357754668844488,-0.92525193469103306,0.58848248170658435,-2.28840830680093,1.5447912404103783,0.42336496403464086,-1.417025841123194,-0.44555093092117737,1.2323869028758789,8.5907006163554733E-2,1.6800539202990734,0.35102579613125773,-4.5972541138417533E-2,2.3330153415783546,-2.3681432594179093,-2.0025734641581554,-0.79911126104319763,-0.72135838404878605,-0.60707493112690702,-2.206458502756421,-0.74614611455812074,2.2436893614851829,0.90351543743248297,3.1502726281291826,-1.6616474298785588,-0.88377823574001946,-4.3111500369841265,-5.1880903258198696,-0.44564847780017525,-1.5173730775854861,-1.2346156634124985,-0.88684697751054631,0.4611154646014668,0.13258713294755986,3.0528002250227813,0.47785888343837013,-0.26792916869528915,2.4697605816175257,-2.6068563944704795,-2.4599015419395993,-0.19937786604924024,-0.77394746596205943,null,60.16964389253851,{"$f":"(BE496-T$58)*((1+(U$55+U496)/100)*(1-T$62)+T$62*((1+(U$57+AS496)/100)))/(1+(U$54+I496)/100)-(U$56+AG496)+U$58","v":62.715328619239628},67.820634154337796,65.726221288046105,65.580798291815341,63.779471102970028,67.780374056482188,71.113591947254633,73.676747072477013,79.184401037014993,78.429744754298611,79.367151183080026,null,null,2.9208472727888202,0.3569410293943962,-5.9586938948264772,0.46415410228868348,1.9998811910714487,-1.2591337447982518,-3.3357754668844488,-0.92525193469103306,0.58848248170658435,-2.28840830680093,1.5447912404103783,0.42336496403464086,-1.417025841123194,-0.44555093092117737,1.2323869028758789,8.5907006163554733E-2,1.6800539202990734,0.35102579613125773,-4.5972541138417533E-2,2.3330153415783546,-2.3681432594179093,-2.0025734641581554,-0.79911126104319763,-0.72135838404878605,-0.60707493112690702,-2.206458502756421,-0.74614611455812074,0,0,0,-1.6616474298785588,-0.88377823574001946,-4.3111500369841265,-5.1880903258198696,-0.44564847780017525,-1.5173730775854861,-1.2346156634124985,-0.88684697751054631,0.4611154646014668,0.13258713294755986,3.0528002250227813,0.47785888343837013,-0.26792916869528915,2.4697605816175257,-2.6068563944704795,-2.4599015419395993,-0.19937786604924024,-0.77394746596205943,null,60.16964389253851,{"$f":"(DP496-T$58)*((1+(U$55+CF496)/100)*(1-T$62)+T$62*((1+(U$57+DD496)/100)))/(1+(U$54+BT496)/100)-(U$56+CR496)+U$58","v":62.715328619239628},67.820634154337796,67.969910649531286,68.734127464532179,70.120750982784557,74.291950162897123,77.805764000112461,80.141506627833635,85.621272491149668,84.715831903034243,85.555049300775536]
[429,4.4766085585040436,8.4835424603391782,2.2763637867295747,2.9714474425306001,null,null,2.2468347824046129,3.9515010043122158,-2.5855709612812987,7.2557848360503767,5.5307790174981344,8.5240334033576062,-1.7506357520173088,0.97981710441055681,0.75242866788227225,-3.4450297616667251,2.2069911055337466,0.29841482786316931,1.9147119358665474,-0.30054828738911787,2.7608419092546423,1.003474412599469,0.21785661644569565,2.1735318312865317,-0.63969961046810742,1.6811637696952086,1.3355248696656279,-0.63509385066550905,7.5748143974904814E-2,-2.4369683797137593,4.4367118765044369,-1.0335865129884132,1.8471065937141224,-2.8067967051501803,-1.6746225620337896E-2,9.7145423865642346,-0.65730613561523565,2.4678171674402813,-0.17129910645748847,-4.2018541330933381,1.5538463883000979,-5.2266987844995922,1.7337078377861042,-7.1075011817338662E-3,3.6800786025159526,2.0787594669827376,0.9925176701542664,2.9985058677706551,-0.79535369753920393,1.6403584845804768,1.7665829826496255,-0.71167812426702537,0.20529082608519911,-2.3528510910822864,null,57.082326402574964,{"$f":"(BE497-T$58)*((1+(U$55+U497)/100)*(1-T$62)+T$62*((1+(U$57+AS497)/100)))/(1+(U$54+I497)/100)-(U$56+AG497)+U$58","v":57.046749394893006},58.621921325278471,58.932856327455724,56.884013795100067,44.625537271770412,46.183905322112324,44.407661062247328,45.352008987702369,51.192410763930994,49.068678404559471,53.48138780737488,null,null,2.2468347824046129,3.9515010043122158,-2.5855709612812987,7.2557848360503767,5.5307790174981344,8.5240334033576062,-1.7506357520173088,0.97981710441055681,0.75242866788227225,-3.4450297616667251,2.2069911055337466,0.29841482786316931,1.9147119358665474,-0.30054828738911787,2.7608419092546423,1.003474412599469,0.21785661644569565,2.1735318312865317,-0.63969961046810742,1.6811637696952086,1.3355248696656279,-0.63509385066550905,7.5748143974904814E-2,-2.4369683797137593,0,-1.0335865129884132,0,-2.8067967051501803,-1.6746225620337896E-2,0,-0.65730613561523565,0,-0.17129910645748847,-4.2018541330933381,0,-5.2266987844995922,1.7337078377861042,-7.1075011817338662E-3,3.6800786025159526,2.0787594669827376,0.9925176701542664,2.9985058677706551,-0.79535369753920393,1.6403584845804768,1.7665829826496255,-0.71167812426702537,0.20529082608519911,-2.3528510910822864,null,61.519038279079403,{"$f":"(DP497-T$58)*((1+(U$55+CF497)/100)*(1-T$62)+T$62*((1+(U$57+DD497)/100)))/(1+(U$54+BT497)/100)-(U$56+CR497)+U$58","v":61.264872494068662},64.934768697338143,64.924063181345986,62.598750622435674,59.732606511091063,61.373558248202968,62.092732519752452,63.100306346279169,69.347967624791636,68.343552315572168,72.174822298244294]
[430,-2.9723898578619172,3.004998244470706,-5.9027962965144347,-2.9361878186440853,null,null,-5.202163633961348,2.2918257311951979,0.40992045191398674,0.78078099222344788,-2.9258423428379126,-4.3199867072774252,-1.9923655134291411,-0.38588575717800966,4.9161476687585974,2.955947003942395,-1.083698175157539,2.0016099791685162,-3.5638322800019249,-0.69520902730782375,-0.75197958980629309,3.7289429334848023E-2,-0.62937327889782502,1.2819714116576524,-0.62524220678872044,-0.95440050118303432,-2.3957749646377096,2.4722651314152664,1.206802623651055,0.66272125896248291,-3.7424482067395726,1.2114983559560077,-2.1866998657181016,3.1377303650284993,-3.2318289808883698,2.5366582563026743,-0.74419101246299579,-1.6240943106900501,-2.0408698316912144,8.5808121232102366,-2.6267784520329389,1.4675195666383769,-4.173927423388581,-0.74523517291528474,-0.45964126324086674,0.85346706147912443,-0.97495093141933298,0.93769597269947425,-0.86507580548483631,-1.3309138389721862,-2.192918101066069,2.6761995695639316,2.0512051919926817,0.86662924360091265,null,66.132369123799904,{"$f":"(BE498-T$58)*((1+(U$55+U498)/100)*(1-T$62)+T$62*((1+(U$57+AS498)/100)))/(1+(U$54+I498)/100)-(U$56+AG498)+U$58","v":63.987087111377868},65.775192909324545,62.855817505625865,67.837720297115666,69.184917363477311,71.103653793523065,72.475578026060234,70.138402529077112,61.655047171544666,66.25728848658207,64.385660069373827,null,null,-5.202163633961348,2.2918257311951979,0.40992045191398674,0.78078099222344788,-2.9258423428379126,-4.3199867072774252,-1.9923655134291411,-0.38588575717800966,4.9161476687585974,2.955947003942395,-1.083698175157539,2.0016099791685162,-3.5638322800019249,-0.69520902730782375,-0.75197958980629309,3.7289429334848023E-2,-0.62937327889782502,1.2819714116576524,-0.62524220678872044,-0.95440050118303432,-2.3957749646377096,2.4722651314152664,1.206802623651055,0.66272125896248291,-3.7424482067395726,0,-2.1866998657181016,0,-3.2318289808883698,0,-0.74419101246299579,-1.6240943106900501,-2.0408698316912144,0,-2.6267784520329389,0,-4.173927423388581,-0.74523517291528474,-0.45964126324086674,0.85346706147912443,-0.97495093141933298,0.93769597269947425,-0.86507580548483631,-1.3309138389721862,-2.192918101066069,2.6761995695639316,2.0512051919926817,0.86662924360091265,null,66.132369123799904,{"$f":"(DP498-T$58)*((1+(U$55+CF498)/100)*(1-T$62)+T$62*((1+(U$57+DD498)/100)))/(1+(U$54+BT498)/100)-(U$56+CR498)+U$58","v":65.198585467333871},66.975166510711389,67.190090483096341,72.254498108636497,76.357940928422252,78.33062964822129,79.613040952473526,76.773690851302405,76.819594074600445,81.763146881181171,81.113419819980834]
[431,3.5133554646661658,6.7726138008389531,-0.16260077895906644,1.546754786523223,null,null,1.283581688566735,-2.7967796097123596,1.0197756486577099,-3.6025965549924654,1.274055537653437,1.6381077956912655,3.9895579330696522,0.4313150964775101,0.23097331787368303,3.7871941160962548,3.8523297305169457E-2,5.4119818935925945,0.20378327636632232,0.89719747290873464,1.1810640118264963,1.0582531712097438,-0.3989623549481891,-0.22396914508678467,-1.596663567585102,-0.24087578243590713,0.34546412069087484,2.711317843934502E-2,2.6944238051083396,2.2251607612441422,1.9977473108157957,1.8565439161588571,6.2055164946930219,-4.0597490807955872,-0.37458500267815298,-5.4429014974230112,-3.2651965482315131,3.9585667304535996,0.99868345151769744,-1.7633436088007355,4.7528066852441624,-0.26036311077824514,0.309015181778727,0.80696614057918103,1.6227121250127758,0.89507224343768921,-0.41413529205760546,-0.27928695821031269,-1.0805880281202567,-0.80131695818353554,7.6397611986701364E-2,0.75790387680587523,2.4902849136405552,3.3507116676447675,null,59.207714937991852,{"$f":"(BE499-T$58)*((1+(U$55+U499)/100)*(1-T$62)+T$62*((1+(U$57+AS499)/100)))/(1+(U$54+I499)/100)-(U$56+AG499)+U$58","v":60.333634253283016},54.559548522706919,61.403427214403862,61.301923398276152,65.99288369340276,66.477702909564528,62.196957803099522,61.528907051522019,61.799242240083018,58.857275653138174,58.164127962815236,null,null,1.283581688566735,-2.7967796097123596,1.0197756486577099,-3.6025965549924654,1.274055537653437,1.6381077956912655,3.9895579330696522,0.4313150964775101,0.23097331787368303,3.7871941160962548,3.8523297305169457E-2,5.4119818935925945,0.20378327636632232,0.89719747290873464,1.1810640118264963,1.0582531712097438,-0.3989623549481891,-0.22396914508678467,-1.596663567585102,-0.24087578243590713,0.34546412069087484,2.711317843934502E-2,2.6944238051083396,2.2251607612441422,0,0,0,-4.0597490807955872,-0.37458500267815298,-5.4429014974230112,-3.2651965482315131,0,0,-1.7633436088007355,0,-0.26036311077824514,0.309015181778727,0.80696614057918103,1.6227121250127758,0.89507224343768921,-0.41413529205760546,-0.27928695821031269,-1.0805880281202567,-0.80131695818353554,7.6397611986701364E-2,0.75790387680587523,2.4902849136405552,3.3507116676447675,null,61.205462248807649,{"$f":"(DP499-T$58)*((1+(U$55+CF499)/100)*(1-T$62)+T$62*((1+(U$57+DD499)/100)))/(1+(U$54+BT499)/100)-(U$56+CR499)+U$58","v":64.23534969092843},64.682859774106717,71.983559587465805,71.694896388969383,76.154204958251825,76.096743998913936,75.636587950286369,75.903326408200385,75.665443912107833,77.74979999894471,76.538006063262713]
[432,5.1779690776213378,7.8569336050232561,-0.54064504458959939,2.4589452251664383,null,null,2.9481953015219071,5.4510242681347192,-1.8743555802188534,-1.8342694385796372,-4.0292041436155461,2.196449689855597,1.2555751535967419,3.5239093815130991,-0.97057445757701943,0.26258731331063911,-3.8003672425693753,1.1943072682917686,1.2881030805506253,0.14689231783942169,1.9303967497643661,-0.16870144935390119,-4.6476156857145305,-0.38146339518078776,-2.4242489708187582,0.30293699174491451,-0.62552358113038764,-1.0448779257709644,0.50067391759921964,1.2204271895504144,1.6197030451852628,1.3417801312372517,3.7567736685994451,-3.1188826382965171,-3.334849553469752,0.5243988098480199,-5.3127550422438867,1.0175083719285576,2.2479247275710872,-1.1956473230395819,4.111147744193417,-0.94856993017102242,1.2212056204219424,0.45854491623479476,1.2292370700592368,-0.12935973568516812,-5.1055651968775937,-0.20528646460568178,-3.2106022029696324,1.2940711022132321,-1.167239313811882,-1.0334623173300943,0.40878764364633202,0.52093746072405733,null,59.254209135492545,{"$f":"(BE500-T$58)*((1+(U$55+U500)/100)*(1-T$62)+T$62*((1+(U$57+AS500)/100)))/(1+(U$54+I500)/100)-(U$56+AG500)+U$58","v":56.231883207513},54.454543639258333,58.824599492057843,62.134859354360614,60.513193348515394,63.908280125909869,61.691667651779873,59.817221516949608,60.655208111312021,59.390593661776208,60.505731750652863,null,null,2.9481953015219071,5.4510242681347192,-1.8743555802188534,-1.8342694385796372,-4.0292041436155461,2.196449689855597,1.2555751535967419,3.5239093815130991,-0.97057445757701943,0.26258731331063911,-3.8003672425693753,1.1943072682917686,1.2881030805506253,0.14689231783942169,1.9303967497643661,-0.16870144935390119,-4.6476156857145305,-0.38146339518078776,-2.4242489708187582,0.30293699174491451,-0.62552358113038764,-1.0448779257709644,0.50067391759921964,1.2204271895504144,0,0,0,-3.1188826382965171,-3.334849553469752,0,-5.3127550422438867,0,0,-1.1956473230395819,0,-0.94856993017102242,1.2212056204219424,0.45854491623479476,1.2292370700592368,-0.12935973568516812,-5.1055651968775937,-0.20528646460568178,-3.2106022029696324,1.2940711022132321,-1.167239313811882,-1.0334623173300943,0.40878764364633202,0.52093746072405733,null,60.873912180677806,{"$f":"(DP500-T$58)*((1+(U$55+CF500)/100)*(1-T$62)+T$62*((1+(U$57+DD500)/100)))/(1+(U$54+BT500)/100)-(U$56+CR500)+U$58","v":59.099228488955347},61.173223863899629,65.651622915078164,68.889485989128872,67.605302220014408,70.690361586125192,69.294719828653513,69.637156228965679,70.308784155431226,73.518303693562004,74.522280748416904]
[436,8.1484743384176532,7.7453466358949203,-2.5015458581835883,3.070467347690097,null,null,5.9187005623182225,3.379210383212583,2.8818826850597388,-8.1618519710447668,12.276511797069134,1.17672640816073,-0.68154422859665331,0.47257865386487286,8.9264290514097269,1.3013531326740226,9.2505006139565147,6.2056300735226531,1.1765161114222895,1.9632047975951821,-0.76628753001167382,0.42557295674047069,-0.44525637585360922,1.5221046662271664,-2.6599581481593599,0.81926118805542369,0.37176363699918902,1.2527883944706302,1.284735801021812,-0.4105382215940514,-0.34119776840872618,0.44992143021783493,-0.19893641142063734,0.34585542681929615,-0.12416274554687146,1.8481598319000019,-3.4611885399898794,0.18633441503640746,-3.3234749655042357,4.2753435760845191,1.2164037642687422,-1.7833330953976256,1.832727742945601,3.1061363670595359,-0.15622582999952916,0.23034425979684992,1.251715399156925,1.6491290878883633,-3.4140945441497532,1.5454782341349016,1.4618668821280989,1.1808362414031863,2.5746963217126488,0.71105552605700661,null,59.929907411520261,{"$f":"(BE504-T$58)*((1+(U$55+U504)/100)*(1-T$62)+T$62*((1+(U$57+AS504)/100)))/(1+(U$54+I504)/100)-(U$56+AG504)+U$58","v":60.071840299614806},58.674146569543431,63.749419523970062,58.066098047774339,56.77936916525158,59.363442641311551,59.95235538108993,59.543531922827853,55.594179435896699,51.323304678567709,50.814539593664719,null,null,5.9187005623182225,3.379210383212583,2.8818826850597388,-8.1618519710447668,12.276511797069134,1.17672640816073,-0.68154422859665331,0.47257865386487286,8.9264290514097269,1.3013531326740226,9.2505006139565147,6.2056300735226531,1.1765161114222895,1.9632047975951821,-0.76628753001167382,0.42557295674047069,-0.44525637585360922,1.5221046662271664,-2.6599581481593599,0.81926118805542369,0.37176363699918902,1.2527883944706302,1.284735801021812,-0.4105382215940514,-0.34119776840872618,0,-0.19893641142063734,0,-0.12416274554687146,0,-3.4611885399898794,0,-3.3234749655042357,0,0,-1.7833330953976256,1.832727742945601,3.1061363670595359,-0.15622582999952916,0.23034425979684992,1.251715399156925,1.6491290878883633,-3.4140945441497532,1.5454782341349016,1.4618668821280989,1.1808362414031863,2.5746963217126488,0.71105552605700661,null,59.929907411520261,{"$f":"(DP504-T$58)*((1+(U$55+CF504)/100)*(1-T$62)+T$62*((1+(U$57+DD504)/100)))/(1+(U$54+BT504)/100)-(U$56+CR504)+U$58","v":60.52176172983264},59.110216892000551,64.569804163030014,58.802210689558926,59.363368110437847,61.875444834062087,62.657848039792952,62.047789220572184,62.360626171425878,58.846848421861388,57.898413591460702]
[460,10.54962338280712,4.9832080393829008,-5.9035306028007231,0.13368450365036755,null,null,8.3198496067076881,-0.22048973583210874,-1.4143324959462429,-2.1535003442441294,-0.66651853280712969,-0.6379712873419785,4.4078682518739756,-9.3605219744078134,-0.95169848835390169,-0.20224936483937794,-1.348613055875268,-0.505418336190949,-1.58562248508973,1.814479876803345,-1.8257432141354704,-2.9785161859376239,-0.35138768370216056,1.3798648383324794,0.80477220124531268,-0.41645043114802949,-5.0545860937603493E-2,-1.7477872781443171,1.2925924345578972,-0.21287273861919331,-3.7431825130258609,2.1521126222189695,-1.8055881524671564,-6.0703250189482976,0.82214288078082109,2.8989958076888875,3.3172424637899289,-0.61557964024784084,1.9903900996277755,-0.67050256823182863,1.7781860509081442,-0.54389688285861704,-1.1040551010941284,1.6996082262779841,-1.8594669638065049,-3.3303754973557105,-0.48575270104285062,1.3405649915676487,0.93090622388882571,-1.3687667478879819,2.3485520228402779E-2,-1.9005756764072954,2.0863568986595231,-1.1722118301520346,null,60.796439533536123,{"$f":"(BE528-T$58)*((1+(U$55+U528)/100)*(1-T$62)+T$62*((1+(U$57+AS528)/100)))/(1+(U$54+I528)/100)-(U$56+AG528)+U$58","v":60.683316215102614},62.424462697965303,68.248041943116931,68.047915119774984,66.724277460019209,61.662540956566225,67.912221289547162,66.856526737530018,66.835670997616589,67.35770126512783,68.072415371071003,null,null,8.3198496067076881,-0.22048973583210874,-1.4143324959462429,-2.1535003442441294,-0.66651853280712969,-0.6379712873419785,4.4078682518739756,-9.3605219744078134,-0.95169848835390169,-0.20224936483937794,-1.348613055875268,-0.505418336190949,-1.58562248508973,1.814479876803345,-1.8257432141354704,-2.9785161859376239,-0.35138768370216056,1.3798648383324794,0.80477220124531268,-0.41645043114802949,-5.0545860937603493E-2,-1.7477872781443171,1.2925924345578972,-0.21287273861919331,-3.7431825130258609,0,-1.8055881524671564,-6.0703250189482976,0,0,0,-0.61557964024784084,0,-0.67050256823182863,0,-0.54389688285861704,-1.1040551010941284,1.6996082262779841,-1.8594669638065049,-3.3303754973557105,-0.48575270104285062,1.3405649915676487,0.93090622388882571,-1.3687667478879819,2.3485520228402779E-2,-1.9005756764072954,2.0863568986595231,-1.1722118301520346,null,60.796439533536123,{"$f":"(DP528-T$58)*((1+(U$55+CF528)/100)*(1-T$62)+T$62*((1+(U$57+DD528)/100)))/(1+(U$54+BT528)/100)-(U$56+CR528)+U$58","v":62.835428837321587},64.56720520721079,70.367892291141132,70.991151747045279,72.610378858858951,70.648667098518757,77.648333736383094,78.629206077753977,78.370312174307657,80.966863569314128,81.588318334813835]
[482,3.2416862144104055,9.2314691123786012,-3.5551368139428936,3.5627788590491205,null,null,1.0119124383109748,-7.073250009046788,-1.2117729449955683,-5.119267274644244,0.94546343321665205,-0.37788057247635498,1.0457858128595214,-0.98729369204854356,7.8373506217613604,6.6586240165178703,-6.815746382219718,4.0816969290607297,2.6626385879059704,-5.3288421249974594,-0.17103499602696548,4.0115316412420832E-2,0.25396304449923957,3.6576381687373409,-0.29594190250107832,0.80181606802111816,1.8412724062650909,-0.78128606722264049,-1.2582001172286317,1.4632234532900803,-1.3947887241680315,-7.0810773398755611,-5.6166018040233148,-2.6597042876150718,0.17830698055307703,3.9554401076552939,-1.4941532833208191,0.81397475532335495,-0.52126502269076314,-4.1881147170989523,-5.1458898339048389,0.94322020173479193,2.3250392543046248,-6.5817557244830089,-0.10000241082920058,-0.33028576972870283,0.48329989621929825,3.4818011791779551,-0.31546302062197418,0.82919103701444352,2.109553785774426,-0.94674440942104221,-2.4577335722705285,2.2303996050611605,null,63.897093308501042,{"$f":"(BE550-T$58)*((1+(U$55+U550)/100)*(1-T$62)+T$62*((1+(U$57+AS550)/100)))/(1+(U$54+I550)/100)-(U$56+AG550)+U$58","v":72.423598116442008},78.971696631163908,85.863501969635919,85.674347525061251,85.133046572031944,85.842414140833156,86.721017253135727,83.052258316456204,81.965502153187998,91.344523583720957,88.828795668149013,null,null,1.0119124383109748,-7.073250009046788,-1.2117729449955683,-5.119267274644244,0.94546343321665205,-0.37788057247635498,1.0457858128595214,-0.98729369204854356,7.8373506217613604,6.6586240165178703,-6.815746382219718,4.0816969290607297,2.6626385879059704,-5.3288421249974594,-0.17103499602696548,4.0115316412420832E-2,0.25396304449923957,3.6576381687373409,-0.29594190250107832,0.80181606802111816,1.8412724062650909,-0.78128606722264049,-1.2582001172286317,1.4632234532900803,-1.3947887241680315,-7.0810773398755611,-5.6166018040233148,-2.6597042876150718,0,0,-1.4941532833208191,0,-0.52126502269076314,-4.1881147170989523,-5.1458898339048389,0,2.3250392543046248,-6.5817557244830089,-0.10000241082920058,-0.33028576972870283,0.48329989621929825,3.4818011791779551,-0.31546302062197418,0.82919103701444352,2.109553785774426,-0.94674440942104221,-2.4577335722705285,2.2303996050611605,null,63.897093308501042,{"$f":"(DP550-T$58)*((1+(U$55+CF550)/100)*(1-T$62)+T$62*((1+(U$57+DD550)/100)))/(1+(U$54+BT550)/100)-(U$56+CR550)+U$58","v":72.423598116442008},78.971696631163908,85.863501969635919,85.852654505614339,89.272787278743309,89.910451219986456,91.655209775991864,87.708165683250201,86.284437587638521,95.857254469807955,94.174558728192849]
[516,6.4537150985552163,6.2528265318359013,-2.5869178949351079,1.5822954881114017,null,null,4.2239413224557856,0.80408767873437981,-8.3221659028242438,4.4495538972320485,-0.91924105291047087,3.5845051179360619,-9.9810263036868534,-3.3548573835428588,6.8522643480065044,3.0172248565147477,-0.55056454304675029,3.5579557233569137,-0.31600399263672951,0.1615788339240618,0.25901044068994494,3.3156888270200149,0.36995643430485359,0.71077764634415708,-1.9745994815426915,-0.43327289422658577,4.9354750908960625,0.28385856039865409,-2.0645313544907751,-0.38210443337734645,-0.42656980516024579,-3.5945019104842038,-6.3475656566804179,8.5629306083871679,4.7461143961430903,4.7508571488386373,-0.16930873253297918,0.83277868863923188,8.8499757151171448,3.3318810549429565,-3.3669755194535611,-4.8672079385874021,0.34455588336690579,9.9337449401021516E-2,-0.84387733780361107,4.5162368325389908,0.25976805627312904,1.7458187295701959,-3.6800053956071253,-1.8209192929825213,5.6783258592536727,0.6019076010581963,-2.7092417752483482,-0.18838696837416924,null,60.071515120416784,{"$f":"(BE584-T$58)*((1+(U$55+U584)/100)*(1-T$62)+T$62*((1+(U$57+AS584)/100)))/(1+(U$54+I584)/100)-(U$56+AG584)+U$58","v":64.234384323072561},75.923615293549886,67.448413993924959,63.956616732748316,58.194619494039415,62.999698287446222,63.757388899507447,54.430344315790336,50.235069808749856,53.096039941429552,56.525762152003388,null,null,4.2239413224557856,0.80408767873437981,-8.3221659028242438,4.4495538972320485,-0.91924105291047087,3.5845051179360619,-9.9810263036868534,-3.3548573835428588,6.8522643480065044,3.0172248565147477,-0.55056454304675029,3.5579557233569137,-0.31600399263672951,0.1615788339240618,0.25901044068994494,3.3156888270200149,0.36995643430485359,0.71077764634415708,-1.9745994815426915,-0.43327289422658577,4.9354750908960625,0.28385856039865409,-2.0645313544907751,-0.38210443337734645,-0.42656980516024579,-3.5945019104842038,-6.3475656566804179,0,0,0,-0.16930873253297918,0,0,0,-3.3669755194535611,-4.8672079385874021,0.34455588336690579,9.9337449401021516E-2,-0.84387733780361107,4.5162368325389908,0.25976805627312904,1.7458187295701959,-3.6800053956071253,-1.8209192929825213,5.6783258592536727,0.6019076010581963,-2.7092417752483482,-0.18838696837416924,null,60.071515120416784,{"$f":"(DP584-T$58)*((1+(U$55+CF584)/100)*(1-T$62)+T$62*((1+(U$57+DD584)/100)))/(1+(U$54+BT584)/100)-(U$56+CR584)+U$58","v":64.234384323072561},75.923615293549886,76.011344602312121,77.352894108868497,76.000302444680969,82.051014461199088,83.944960316429118,83.112643452979469,81.440151976751579,83.580476954887089,85.794302457315553]
[538,0.60203412473146134,6.0555485791245154,-6.3235088691626311,-0.1553001203154778,null,null,-1.6277396513679694,4.2507267773037505,1.7458531361571628,-0.64629633875410475,1.4735272059617257,1.0112305763790475,5.7890736803232778,-2.5877354308282974,3.8984049958776277,-2.5547428413656079,5.4904433614858643,-3.7017485216150687,-0.51328194534811544,0.92873095522112514,-0.74545118536155641,1.3926216251937289,0.1289653368871253,0.9791888271956477,-0.48039213747993337,5.0329443680456443E-2,2.3424043207449081,-1.7664069288330291,-1.8610121881118564,-3.9634993827097817,-4.163160779387769,-1.7102117477606944,-2.4836964625513964,6.5680924954329782,3.8314590469962559,2.1634303869388187,-1.0199097837399718,-5.8364721686089833,3.7748824719716803,-2.5654252698683244,-2.3895973299087796,-8.0214316937276688,-1.3930397250599738,1.2121045559779542,-0.45806393300318948,1.5105261454409622,-0.13299945806856894,1.0085246153806844,0.81664692982866849,-6.7274127472566558E-2,3.4895484505206902,-1.8661885603658084,-1.8775398087087556,-5.0707130231901845,null,66.192092536068643,{"$f":"(BE606-T$58)*((1+(U$55+U606)/100)*(1-T$62)+T$62*((1+(U$57+AS606)/100)))/(1+(U$54+I606)/100)-(U$56+AG606)+U$58","v":66.939688780420937},68.181655923833688,63.345027880514138,59.115003734758979,57.274157777951274,55.907750485462309,63.473444756755512,59.537294566995911,62.887996319177532,61.489318172510004,69.325759592788003,null,null,-1.6277396513679694,4.2507267773037505,1.7458531361571628,-0.64629633875410475,1.4735272059617257,1.0112305763790475,5.7890736803232778,-2.5877354308282974,3.8984049958776277,-2.5547428413656079,5.4904433614858643,-3.7017485216150687,-0.51328194534811544,0.92873095522112514,-0.74545118536155641,1.3926216251937289,0.1289653368871253,0.9791888271956477,-0.48039213747993337,5.0329443680456443E-2,2.3424043207449081,-1.7664069288330291,-1.8610121881118564,-3.9634993827097817,-4.163160779387769,-1.7102117477606944,-2.4836964625513964,0,0,0,-1.0199097837399718,-5.8364721686089833,0,-2.5654252698683244,-2.3895973299087796,-8.0214316937276688,-1.3930397250599738,1.2121045559779542,-0.45806393300318948,1.5105261454409622,-0.13299945806856894,1.0085246153806844,0.81664692982866849,-6.7274127472566558E-2,3.4895484505206902,-1.8661885603658084,-1.8775398087087556,-5.0707130231901845,null,66.192092536068643,{"$f":"(DP606-T$58)*((1+(U$55+CF606)/100)*(1-T$62)+T$62*((1+(U$57+DD606)/100)))/(1+(U$54+BT606)/100)-(U$56+CR606)+U$58","v":66.939688780420937},68.181655923833688,69.913120375947116,69.41025612675719,69.68645392581513,67.641804708652032,75.448673741091753,75.136678126764409,78.528772315439056,76.007625077412129,83.648813911564616]
[560,1.1914780293449769,7.4132088774283069,1.0024448292772909,2.2337548714404645,null,null,-1.0382957467544538,1.7768195633622073,-0.71689060021130047,0.47660749379798606,-2.0054972788777534,7.889358516866019,7.2943485530288816,-5.875208979738991,9.7130280837339775,-8.4710921440777334,-3.3188244746723545,-5.5267086164500832,0.84437835295567609,0.85528443344266591,-0.66188402713773353,-0.53826546681306109,2.2843102284180965,-1.8841984557520766,1.1824322793260604,-1.8025977562102691,3.3203611528938346,-2.3356036777892299,-0.70091014360886206,1.6708414201114543,3.1627929190521531,1.7728210748198123,-4.6564897275343817,-1.8247456268289617,-1.5536709356636451,2.0205993106764208,4.6688666509806849,-6.0541359997054318,4.2621658411988479,-4.0603069203676201,1.2265673244867858,1.5315542626920398,0.99601526669596852,1.2606722912439359,-0.72162825182933121,-0.6688234703328757,2.4742425874738458,-0.50251371388755728,1.7070981705174997,-2.1643617725750715,4.6299933634271913,-3.4178267478743658,-1.238062097383031,1.0149485036181829,null,59.619637607813566,{"$f":"(BE628-T$58)*((1+(U$55+U628)/100)*(1-T$62)+T$62*((1+(U$57+AS628)/100)))/(1+(U$54+I628)/100)-(U$56+AG628)+U$58","v":58.442878237783219},63.293617742802098,64.845599564607795,69.606266928838622,62.40849388223765,54.961569460130256,63.4655366750181,56.491112215925682,64.099889252863278,64.622620477647587,67.806775312256192,null,null,-1.0382957467544538,1.7768195633622073,-0.71689060021130047,0.47660749379798606,-2.0054972788777534,7.889358516866019,7.2943485530288816,-5.875208979738991,9.7130280837339775,-8.4710921440777334,-3.3188244746723545,-5.5267086164500832,0.84437835295567609,0.85528443344266591,-0.66188402713773353,-0.53826546681306109,2.2843102284180965,-1.8841984557520766,1.1824322793260604,-1.8025977562102691,3.3203611528938346,-2.3356036777892299,-0.70091014360886206,1.6708414201114543,0,0,-4.6564897275343817,-1.8247456268289617,-1.5536709356636451,0,0,-6.0541359997054318,0,-4.0603069203676201,0,0,0.99601526669596852,1.2606722912439359,-0.72162825182933121,-0.6688234703328757,2.4742425874738458,-0.50251371388755728,1.7070981705174997,-2.1643617725750715,4.6299933634271913,-3.4178267478743658,-1.238062097383031,1.0149485036181829,null,62.782430526865717,{"$f":"(DP628-T$58)*((1+(U$55+CF628)/100)*(1-T$62)+T$62*((1+(U$57+DD628)/100)))/(1+(U$54+BT628)/100)-(U$56+CR628)+U$58","v":63.321409405586863},68.172425826110256,69.670957912640006,74.63164141317273,69.029891560499507,65.877948420139347,74.75730980743208,71.438457093031175,79.839476120458968,81.872379596219574,87.705778609687542]
[571,1.0595798406640187,4.8213577284138376,-2.6425679626668943,-1.5012750603318963,null,null,-1.1701939354354121,3.4151854813186864,-0.88618419232653944,10.27890632511328,4.9485486296421568,-1.7251252014006839,10.235224956426624,-2.6098595880847237,0.68935394632961566,4.0498646802322993,1.3633211579641888,-10.031233324721159,-1.7474727960587932,0.62460392037596701,2.3094866223123649,1.3870906301009693,0.18438589869754463,0.32987215963166427,1.7050532094916999,-0.20236028222352598,-0.11294404431924754,1.1443301397903802,1.1247611513771005,-2.7168291332121166,-0.48221987289203216,4.1115919658580253,3.5832699637129788,5.5922102551571786,-0.63675042816965588,-0.84874452734520878,3.211440461302856,0.15065780765997738,4.4252794404713605,0.89391208499186181,2.2999511729793554,-5.9531513099747713,-2.7390146650763922,0.45678826127637095,3.0025499409555501,2.3716426169184217,0.9948142945251981,0.35984867229956241,2.9536425876039702,-5.7229752196323869E-3,2.3937520804445889E-2,1.8497744390340729,1.6648288576653403,-3.83321858237003,null,61.565333603730885,{"$f":"(BE639-T$58)*((1+(U$55+U639)/100)*(1-T$62)+T$62*((1+(U$57+AS639)/100)))/(1+(U$54+I639)/100)-(U$56+AG639)+U$58","v":56.795684245761514},55.340460624538416,46.224987196143388,45.605361422754456,47.735209594769493,41.828412737963568,43.101211516400291,38.825297599575748,37.535328160681225,35.7190511174703,44.568547269091617,null,null,-1.1701939354354121,3.4151854813186864,-0.88618419232653944,10.27890632511328,4.9485486296421568,-1.7251252014006839,10.235224956426624,-2.6098595880847237,0.68935394632961566,4.0498646802322993,1.3633211579641888,-10.031233324721159,-1.7474727960587932,0.62460392037596701,2.3094866223123649,1.3870906301009693,0.18438589869754463,0.32987215963166427,1.7050532094916999,-0.20236028222352598,-0.11294404431924754,1.1443301397903802,1.1247611513771005,-2.7168291332121166,-0.48221987289203216,0,0,0,-0.63675042816965588,-0.84874452734520878,0,0,0,0,0,-5.9531513099747713,-2.7390146650763922,0.45678826127637095,3.0025499409555501,2.3716426169184217,0.9948142945251981,0.35984867229956241,2.9536425876039702,-5.7229752196323869E-3,2.3937520804445889E-2,1.8497744390340729,1.6648288576653403,-3.83321858237003,null,61.565333603730885,{"$f":"(DP639-T$58)*((1+(U$55+CF639)/100)*(1-T$62)+T$62*((1+(U$57+DD639)/100)))/(1+(U$54+BT639)/100)-(U$56+CR639)+U$58","v":60.907276211619539},63.1806739887543,59.083159473146218,57.934289836045103,60.259135685867236,56.654859308014601,58.37702983830593,58.3540057741128,57.421241059028986,57.829491727623427,68.146095531999066]
[593,-3.0748271850478597,5.8026353503839436,-5.5176361970830339,-0.59305134853371766,null,null,-5.3046009611472904,4.3719817285493798,-3.7561729881198951,-9.7612319301911423,0.51410083771000581,-1.9914408098957193,-1.9150391680919483,2.6901176857660163,2.8265771807043665,-1.1741122006412625,2.1904537215540465,-4.0722353485162781,-0.7661951740886872,2.3306276215821971,-0.42682601950862686,-3.2809213657034597E-2,-1.1603353179047158,-0.13403609344265455,2.1886347890638387,-1.8749717230215488,-2.3042221065782345,0.87739409527610235,-0.40286454393012505,-1.1251621041832465,-3.3572881073081717,-3.7284656706646269,-6.5789017386041042,1.6659906648579474,-6.5577114424276335,-3.9757039767113529,5.2977642502548807,-1.6579686650663863,-3.0290098456419585,-0.84785096229098489,-1.0062940340869027,-0.68570047720295912,-1.8307909532782136,2.8238724864370015,-0.31789873478009945,-1.5853339892732516,-1.0003731486526717,0.29493680179979331,2.3375421283658895,-1.9186304048440472,-1.9349182773226961,1.0688498696646913,-0.70386631757640261,-2.0064232311975716,null,67.221954586797594,{"$f":"(BE661-T$58)*((1+(U$55+U661)/100)*(1-T$62)+T$62*((1+(U$57+AS661)/100)))/(1+(U$54+I661)/100)-(U$56+AG661)+U$58","v":70.798248169624287},79.906576545662247,85.92014737027074,91.637184614992265,97.653203255123401,96.537267433128108,94.273999242298132,93.244344424487451,96.241903087307449,94.955726288937242,98.129952841558875,null,null,-5.3046009611472904,4.3719817285493798,-3.7561729881198951,-9.7612319301911423,0.51410083771000581,-1.9914408098957193,-1.9150391680919483,2.6901176857660163,2.8265771807043665,-1.1741122006412625,2.1904537215540465,-4.0722353485162781,-0.7661951740886872,2.3306276215821971,-0.42682601950862686,-3.2809213657034597E-2,-1.1603353179047158,-0.13403609344265455,2.1886347890638387,-1.8749717230215488,-2.3042221065782345,0.87739409527610235,-0.40286454393012505,-1.1251621041832465,-3.3572881073081717,-3.7284656706646269,-6.5789017386041042,0,-6.5577114424276335,-3.9757039767113529,0,-1.6579686650663863,-3.0290098456419585,-0.84785096229098489,-1.0062940340869027,-0.68570047720295912,-1.8307909532782136,2.8238724864370015,-0.31789873478009945,-1.5853339892732516,-1.0003731486526717,0.29493680179979331,2.3375421283658895,-1.9186304048440472,-1.9349182773226961,1.0688498696646913,-0.70386631757640261,-2.0064232311975716,null,67.221954586797594,{"$f":"(DP661-T$58)*((1+(U$55+CF661)/100)*(1-T$62)+T$62*((1+(U$57+DD661)/100)))/(1+(U$54+BT661)/100)-(U$56+CR661)+U$58","v":70.798248169624287},79.906576545662247,87.586138035128684,93.275068853579441,99.317558494494065,103.56022011569311,100.96219332949794,99.595484791079755,102.69811055081894,101.21352219888877,104.51263340912529]
[617,-2.6748391933160311,8.0498064579709343,3.4923344162668073,2.1050685056753946,null,null,-4.9046129694154619,-8.477103191319431,1.5449489741559796,-2.3898943350153918,5.1888769780002457,6.5018946220356701,-0.50276652106772701,2.484595608944006,-0.72378886152561828,-8.9775948604061924,-2.445969351683746,2.406655089152193,1.4809759334983035,-2.847639389749256,1.8333061093076992,0.79864487606341683,-0.13963252674817994,2.1945468364666709E-2,-2.608336219597259,1.7423552474691064,-2.7131896349336833,-1.9573481359700571,-1.4023059877117472,-1.8550633751355061,5.6526825060416694,-8.6160305787325431,4.0258485526591947E-3,0.98089820552466001,3.6047919341437518,2.7185495330279892,-6.5700377564634191,-1.9521724274201357,-4.003595307986032,-3.8826231468274335,-1.9343201163377426,-2.9149371646960489,0.86732890093089865,-3.2987682254929549,2.2277350902400253,0.75687971537413201,0.16267297912803524,-0.11907801959454667,-2.6368519344606511,1.9083970717263401,-2.9191510634756228,-2.6228117374767335,-1.6919442050408922,-1.4406233250178477,null,59.393561372780802,{"$f":"(BE685-T$58)*((1+(U$55+U685)/100)*(1-T$62)+T$62*((1+(U$57+AS685)/100)))/(1+(U$54+I685)/100)-(U$56+AG685)+U$58","v":72.100353912378552},72.639655478612042,74.241190404727476,67.663040714794278,61.31452430188471,67.051161429026081,68.917424637643464,71.863631310532199,80.96296987768649,83.820051673563185,83.884603836575124,null,null,-4.9046129694154619,-8.477103191319431,1.5449489741559796,-2.3898943350153918,5.1888769780002457,6.5018946220356701,-0.50276652106772701,2.484595608944006,-0.72378886152561828,-8.9775948604061924,-2.445969351683746,2.406655089152193,1.4809759334983035,-2.847639389749256,1.8333061093076992,0.79864487606341683,-0.13963252674817994,2.1945468364666709E-2,-2.608336219597259,1.7423552474691064,-2.7131896349336833,-1.9573481359700571,-1.4023059877117472,-1.8550633751355061,0,-8.6160305787325431,0,0,0,0,-6.5700377564634191,-1.9521724274201357,-4.003595307986032,-3.8826231468274335,-1.9343201163377426,-2.9149371646960489,0.86732890093089865,-3.2987682254929549,2.2277350902400253,0.75687971537413201,0.16267297912803524,-0.11907801959454667,-2.6368519344606511,1.9083970717263401,-2.9191510634756228,-2.6228117374767335,-1.6919442050408922,-1.4406233250178477,null,65.046243878822466,{"$f":"(DP685-T$58)*((1+(U$55+CF685)/100)*(1-T$62)+T$62*((1+(U$57+DD685)/100)))/(1+(U$54+BT685)/100)-(U$56+CR685)+U$58","v":77.996473532013397},78.569432604610128,81.334324054379778,78.014002020106687,73.725672817822044,79.151754522268035,80.889556006499632,83.538225460525766,93.397847183338087,96.302198567642648,95.840484896683975]
[648,2.4662817627464748,5.7342100391779178,-3.2232370489287678,0.33626598741323166,null,null,0.23650798664704409,-7.6033816467184856,4.0009360706658326,3.6015848653181441,2.7897462861352542,2.0830141073802908,-7.0494230766099584,-7.9019273884501304,4.2422127518607411E-2,6.1448436395875161,-3.2150012407745825,7.1026445847296671E-2,-0.834620485294713,-4.3456227216900807,-0.3670834392011697,1.8603905913183123,0.89864818531937818,0.32124315165722184,-2.4764270284165377,0.85544661808447131,0.67677075673296461,-6.4390111067352152E-2,0.36780319591118893,-1.3806772394464231,-1.0628889591539057,-5.911063652874839,0.67083552112308809,-0.47803124370668248,1.8958913928096801,0.79014433996229139,-8.0362038547829258,1.1699561557237579,3.0935422470048817,0.31646337591235163,0.58045468803895051,-3.8757076865650486,-0.9014736173312643,-5.8944539547204284,0.14231547902987685,2.7555043562631223,1.4273273380591307,0.81883360116837278,-2.6212270160018427,-3.7535243896381854E-2,0.68894475118920928,0.64014675997234982,-0.12333915036656751,-2.055367985535927,null,62.202546345468228,{"$f":"(BE716-T$58)*((1+(U$55+U716)/100)*(1-T$62)+T$62*((1+(U$57+AS716)/100)))/(1+(U$54+I716)/100)-(U$56+AG716)+U$58","v":70.389340136444304},67.327179146601352,67.443254447411519,65.038770102638878,63.669780146630778,74.959969989462152,80.324985817789411,77.991993914253811,73.94350507539454,76.00338022404199,78.858396135134953,null,null,0.23650798664704409,-7.6033816467184856,4.0009360706658326,3.6015848653181441,2.7897462861352542,2.0830141073802908,-7.0494230766099584,-7.9019273884501304,4.2422127518607411E-2,6.1448436395875161,-3.2150012407745825,7.1026445847296671E-2,-0.834620485294713,-4.3456227216900807,-0.3670834392011697,1.8603905913183123,0.89864818531937818,0.32124315165722184,-2.4764270284165377,0.85544661808447131,0.67677075673296461,-6.4390111067352152E-2,0.36780319591118893,-1.3806772394464231,-1.0628889591539057,-5.911063652874839,0,-0.47803124370668248,0,0,-8.0362038547829258,0,0,0,0,-3.8757076865650486,-0.9014736173312643,-5.8944539547204284,0.14231547902987685,2.7555043562631223,1.4273273380591307,0.81883360116837278,-2.6212270160018427,-3.7535243896381854E-2,0.68894475118920928,0.64014675997234982,-0.12333915036656751,-2.055367985535927,null,62.202546345468228,{"$f":"(DP716-T$58)*((1+(U$55+CF716)/100)*(1-T$62)+T$62*((1+(U$57+DD716)/100)))/(1+(U$54+BT716)/100)-(U$56+CR716)+U$58","v":70.389340136444304},67.998014667724433,68.106280222239818,67.586706425821745,66.961339738666339,78.388459435604659,85.199827394771248,85.969097596991858,81.78235182114507,84.641101126764568,87.305742146291919]
[670,5.6973496220626076,9.59198364026863,3.0166221051242781,5.8511780002484475,null,null,3.4675758459631769,-6.4745444656267281,0.13543470537579738,6.8993470532727672,-1.4647007563186121,-13.077832464549772,1.4312168896990016,-2.0054719286050728,8.6271588292897441,-5.1353151769255652,3.5701054163750738,-0.79309371159919073,3.0231531157959992,1.6899758395232407,0.67863747859620815,0.95958197789259891,-0.71780041745774259,-1.0931089574617641,0.13299024478796806,1.9873583652183111,1.3126432010294176,-3.029190556482507,0.29637550352817676,-1.7708719189665079,5.1769701948991402,-4.9234909660507826,0.57367978661782182,2.6265976366104695,-3.7126080832372272,2.7155482526135284,-0.25633075211725931,1.0603462596528077,6.5165127009111732,-7.6659688266939678,4.7083795905713535,0.53545233226830424,4.6134383955039517,1.4186632488531286,0.45296002651763367,1.9817925374283163,-1.5835012634687415,-3.1492982180174161,0.72767584950443487,1.3414851494535946,1.5428952976888304,-2.9211271245696566,1.5237406348142641,-2.0597836481706118,null,56.850208206782455,{"$f":"(BE738-T$58)*((1+(U$55+U738)/100)*(1-T$62)+T$62*((1+(U$57+AS738)/100)))/(1+(U$54+I738)/100)-(U$56+AG738)+U$58","v":67.192842210492671},67.054930457776223,61.65777274191737,65.996341782814469,71.225757055059262,71.204726261084105,72.889988691067444,62.140439147061272,71.486141831383364,65.42798163924823,64.523874688424826,null,null,3.4675758459631769,-6.4745444656267281,0.13543470537579738,6.8993470532727672,-1.4647007563186121,-13.077832464549772,1.4312168896990016,-2.0054719286050728,8.6271588292897441,-5.1353151769255652,3.5701054163750738,-0.79309371159919073,3.0231531157959992,1.6899758395232407,0.67863747859620815,0.95958197789259891,-0.71780041745774259,-1.0931089574617641,0.13299024478796806,1.9873583652183111,1.3126432010294176,-3.029190556482507,0.29637550352817676,-1.7708719189665079,0,-4.9234909660507826,0,0,-3.7126080832372272,0,-0.25633075211725931,0,0,-7.6659688266939678,0,0,4.6134383955039517,1.4186632488531286,0.45296002651763367,1.9817925374283163,-1.5835012634687415,-3.1492982180174161,0.72767584950443487,1.3414851494535946,1.5428952976888304,-2.9211271245696566,1.5237406348142641,-2.0597836481706118,null,62.027178401681596,{"$f":"(DP738-T$58)*((1+(U$55+CF738)/100)*(1-T$62)+T$62*((1+(U$57+DD738)/100)))/(1+(U$54+BT738)/100)-(U$56+CR738)+U$58","v":72.729167155224701},73.185718576019141,70.117343559459457,74.46197360798682,83.372328887908992,83.187298079283408,86.299809758689904,81.155980504377524,90.830225197785509,88.936208059672211,88.203375392727963]
[704,3.055292396551903,8.1078509300835346,-4.1836134841337884,3.5435951219650281,null,null,0.82551862045247226,-2.1399067214645231,1.7534923452791737,-0.13652487415456038,2.4644606877478958,4.4956955262911151,0.68590357927654511,2.5560258383310961,2.4276000242811273,4.1937168352324683,-0.4625577300906587,1.2056220669215119,1.5390204056109038,1.2539866084245954,-3.8039912626577945,2.0838638438546084,0.29734678158201078,0.38485028287174483,-1.9388837974564188,-1.5285039472888791,-1.2730125287613259,-2.8790498450469029,-1.10583805781088,-0.86210748734032272,-2.0232653943589263,3.8341205882191414,-7.0931842074074769,7.9007526585469652,3.5698728966658484,1.081174711958812,-4.8518131607859249,3.8805533493371476,4.0962161107771635,-8.1639589715413816,1.1941130103151707,-2.5016639533837148,2.3058555172205324,1.1037693179179031,-3.7180587489361114,2.1600385516349334,0.22572198469202998,0.79092173709692193,-1.7751531743246907,-1.3378387074725335,-1.8248615907854115,-2.7795627426775225,-0.98527368753579603,-0.18573107559818536,null,64.382567082961188,{"$f":"(BE772-T$58)*((1+(U$55+U772)/100)*(1-T$62)+T$62*((1+(U$57+AS772)/100)))/(1+(U$54+I772)/100)-(U$56+AG772)+U$58","v":63.437528716935304},67.50042878043908,61.410281214891754,57.079557498906958,54.353924914014776,58.354440386064645,52.701573169059074,47.068014049716503,52.705099731729661,51.608253923353274,53.712396563425969,null,null,0.82551862045247226,-2.1399067214645231,1.7534923452791737,-0.13652487415456038,2.4644606877478958,4.4956955262911151,0.68590357927654511,2.5560258383310961,2.4276000242811273,4.1937168352324683,-0.4625577300906587,1.2056220669215119,1.5390204056109038,1.2539866084245954,-3.8039912626577945,2.0838638438546084,0.29734678158201078,0.38485028287174483,-1.9388837974564188,-1.5285039472888791,-1.2730125287613259,-2.8790498450469029,-1.10583805781088,-0.86210748734032272,-2.0232653943589263,0,-7.0931842074074769,0,0,0,-4.8518131607859249,0,0,-8.1639589715413816,0,-2.5016639533837148,2.3058555172205324,1.1037693179179031,-3.7180587489361114,2.1600385516349334,0.22572198469202998,0.79092173709692193,-1.7751531743246907,-1.3378387074725335,-1.8248615907854115,-2.7795627426775225,-0.98527368753579603,-0.18573107559818536,null,64.382567082961188,{"$f":"(DP772-T$58)*((1+(U$55+CF772)/100)*(1-T$62)+T$62*((1+(U$57+DD772)/100)))/(1+(U$54+BT772)/100)-(U$56+CR772)+U$58","v":67.27164930515444},71.133505663547481,73.02198611534952,72.000522837220799,69.758930513187835,73.318066742596073,70.919004389866373,68.615091497464917,72.760546889257867,72.653053013263914,74.329243791354543]
[726,-0.58674497285450711,8.8512930236792862,-2.8566476181681439,3.487380759335502,null,null,-2.8165187489539378,1.7987712643311502,2.0791943410603215,0.22568073203084271,2.8422644158233075,-1.1035786790382136,3.8774488157299833,4.5480801670798066,10.607854475670813,-4.8223054301210997,1.4369942348954496,1.4011428249761009,2.2824624992066553,1.2219705073338183,0.82770433497316276,1.1287421028216853,0.58218737368667295,3.7186734258777232,1.0732694230112259,1.5201719117483758,1.0860822633578806,-0.81264915158672935,4.9697066290456782E-2,1.0871032724471554,-0.6962995283932818,4.8520589365131919,3.0010634032772483,1.5598162508663678,0.77292658989563634,3.954469954767263,1.7663830137457899,3.0978637078874218,1.7750420306944614,0.1094629441549797,0.48948634659724855,8.9758881811173445,2.2496411545910062,1.9474001190611909,1.8445334799244761,1.0005194759884011,0.4668620398932195,3.4834801169649765,1.5383232183583739,2.0431698793969426,2.125534940475803,-1.2554637612459665,1.5870331902877861,1.6959951038911567,null,65.18169343203337,{"$f":"(BE794-T$58)*((1+(U$55+U794)/100)*(1-T$62)+T$62*((1+(U$57+AS794)/100)))/(1+(U$54+I794)/100)-(U$56+AG794)+U$58","v":61.152078294904001},57.995906916874709,57.258909486857036,55.761102689001177,54.626230667848994,52.042556420842409,48.061993157322881,43.084281811579693,44.991102905612465,44.729505532221651,36.203015512974481,null,null,-2.8165187489539378,1.7987712643311502,2.0791943410603215,0.22568073203084271,2.8422644158233075,-1.1035786790382136,3.8774488157299833,4.5480801670798066,10.607854475670813,-4.8223054301210997,1.4369942348954496,1.4011428249761009,2.2824624992066553,1.2219705073338183,0.82770433497316276,1.1287421028216853,0.58218737368667295,3.7186734258777232,1.0732694230112259,1.5201719117483758,1.0860822633578806,-0.81264915158672935,4.9697066290456782E-2,1.0871032724471554,-0.6962995283932818,0,0,0,0,0,0,0,0,0,0,0,2.2496411545910062,1.9474001190611909,1.8445334799244761,1.0005194759884011,0.4668620398932195,3.4834801169649765,1.5383232183583739,2.0431698793969426,2.125534940475803,-1.2554637612459665,1.5870331902877861,1.6959951038911567,null,65.18169343203337,{"$f":"(DP794-T$58)*((1+(U$55+CF794)/100)*(1-T$62)+T$62*((1+(U$57+DD794)/100)))/(1+(U$54+BT794)/100)-(U$56+CR794)+U$58","v":66.004137231417189},65.820633747613797,66.702087054650434,65.755570178119129,68.986726676062091,67.769270296719,66.422290357607167,61.714243491355425,64.350324568882911,64.403622885092432,64.774349023071935]
[748,1.3180852492084356,6.2288713382550238,-3.5904293149978614,0.11642901298247232,null,null,-0.91168852689099511,4.472400716019199,-2.9955972050241408,3.5100094582738919,1.9253328007133552,-2.2558357110220864,1.0806378925641091,1.9390187342204701,1.3494976982832751,6.9588293408505697,0.13510028477464875,-8.6707655873004121,-0.33995918621760701,0.8946499716534424,-1.9539969064298059,-0.65264203250257413,-1.8262669329604826,-0.7016059673050794,0.81240054098177161,2.1716346198602583,-0.80159523267473709,-0.96848001748875312,2.5230132457633712,1.1493093036231965,-1.4300812252229993,5.0083707732780303,1.8727787110108696,-1.9416905017923405,2.9134583972689132,1.3165992943001776,2.9550868889833466,4.8419352656235457,-0.98407170944229572,-0.39822702400729204,3.3330808422798368,-7.6992029665636785E-2,-1.1213105917620236,1.5661709607768735,-3.0940067271171094,5.6781145751562123E-2,-1.2352987390162249,-0.9459151541038171,1.8074846798816615,3.0047039791386601,-0.85115350511846311,0.37583902071385178,2.9098384574451748,-0.13695556339453963,null,63.203754652975974,{"$f":"(BE816-T$58)*((1+(U$55+U816)/100)*(1-T$62)+T$62*((1+(U$57+AS816)/100)))/(1+(U$54+I816)/100)-(U$56+AG816)+U$58","v":57.353811043987754},55.841169192819066,56.275584996042724,52.086650343749561,51.829792822052681,49.461874421252404,45.342489549840082,45.846389565687005,43.821619620946322,41.979266797800292,46.355440163580354,null,null,-0.91168852689099511,4.472400716019199,-2.9955972050241408,3.5100094582738919,1.9253328007133552,-2.2558357110220864,1.0806378925641091,1.9390187342204701,1.3494976982832751,6.9588293408505697,0.13510028477464875,-8.6707655873004121,-0.33995918621760701,0.8946499716534424,-1.9539969064298059,-0.65264203250257413,-1.8262669329604826,-0.7016059673050794,0.81240054098177161,2.1716346198602583,-0.80159523267473709,-0.96848001748875312,2.5230132457633712,1.1493093036231965,-1.4300812252229993,0,0,-1.9416905017923405,0,0,0,0,-0.98407170944229572,-0.39822702400729204,0,-7.6992029665636785E-2,-1.1213105917620236,1.5661709607768735,-3.0940067271171094,5.6781145751562123E-2,-1.2352987390162249,-0.9459151541038171,1.8074846798816615,3.0047039791386601,-0.85115350511846311,0.37583902071385178,2.9098384574451748,-0.13695556339453963,null,63.203754652975974,{"$f":"(DP816-T$58)*((1+(U$55+CF816)/100)*(1-T$62)+T$62*((1+(U$57+DD816)/100)))/(1+(U$54+BT816)/100)-(U$56+CR816)+U$58","v":62.362181817265785},62.73761878300283,62.928652092949818,61.427295630103458,62.575047951212056,63.145631732499098,63.900181118493173,63.939207368566414,60.669801935068733,62.506587613794551,68.744946031767711]
[759,5.3996068875495142,8.6153152386988978,0.74526153762640801,4.3338605193260253,null,null,3.1698331114500835,-1.7415869718056762,-3.1437439704685088,3.9535688249355081,10.740869623928248,-2.1074353772627843,-1.5459119838983828,3.7137213982801018,5.9048715248571009,-3.785674536361781,-3.547997854272011,2.420845548614702,2.046484714226267,-0.58169643128566229,-0.55493039604603656,-2.10836954988127,3.9382729072997655,-0.6753482829950066,-0.55620508100400556,2.2873848470685854,1.4856649182069965,-1.4554279635110348,1.343476427584374,0.2832252924064349,2.9056096274012702,0.24968628712369911,1.1304916779401815,7.9076189003406405E-3,7.1675753071251442,-6.5010939285945035,2.9055762196153472,0.35240133693845266,5.4978841251434618,-0.31632207000807577,-0.3794275222091632,0.19002176560216877,3.0961209145815296,-0.33757159656165336,-0.93851842038453415,-1.846811250978569,5.5936956888201319,-0.5038732612532939,-0.35891884615679204,3.4141090563441354,2.4130004600695845,-1.9747480475414703,0.98219840436719674,0.65690915726624621,null,58.599174186922959,{"$f":"(BE827-T$58)*((1+(U$55+U827)/100)*(1-T$62)+T$62*((1+(U$57+AS827)/100)))/(1+(U$54+I827)/100)-(U$56+AG827)+U$58","v":60.021652185680935},60.43283261058167,57.581328000199065,48.046274501777333,55.621567721718563,53.719453517429081,53.377387869399207,46.442886279420698,48.096813041432611,51.045579489157518,50.367862708494847,null,null,3.1698331114500835,-1.7415869718056762,-3.1437439704685088,3.9535688249355081,10.740869623928248,-2.1074353772627843,-1.5459119838983828,3.7137213982801018,5.9048715248571009,-3.785674536361781,-3.547997854272011,2.420845548614702,2.046484714226267,-0.58169643128566229,-0.55493039604603656,-2.10836954988127,3.9382729072997655,-0.6753482829950066,-0.55620508100400556,2.2873848470685854,1.4856649182069965,-1.4554279635110348,1.343476427584374,0.2832252924064349,0,0,0,0,0,-6.5010939285945035,0,0,0,-0.31632207000807577,-0.3794275222091632,0,3.0961209145815296,-0.33757159656165336,-0.93851842038453415,-1.846811250978569,5.5936956888201319,-0.5038732612532939,-0.35891884615679204,3.4141090563441354,2.4130004600695845,-1.9747480475414703,0.98219840436719674,0.65690915726624621,null,61.504783814324227,{"$f":"(DP827-T$58)*((1+(U$55+CF827)/100)*(1-T$62)+T$62*((1+(U$57+DD827)/100)))/(1+(U$54+BT827)/100)-(U$56+CR827)+U$58","v":63.179072010599974},64.794246575989661,61.709445584349226,59.124639802950561,66.81680105558587,67.890199553162716,67.737814387577842,65.732642410198949,67.689446465705984,71.45683910583918,70.512255107163014]
[781,2.1321720891018034,5.3826999407487754,-4.3267497600942173,0.27906059174207354,null,null,-9.7601686997627279E-2,-7.9804089648216214,6.1980641863358885,1.334924448024164,3.0028606217772609,3.3821810565466341,-1.0966306475190586,5.0237988492024677,-3.4625944878432362,3.8073614763729156,-4.5406164467086461,-2.7009499889427873,-1.1861305837238554,3.1733428007151936,-1.7337517000252234,2.0249412672162475,1.288294357796687,-2.9088194913461769,-1.2726230720840945,2.7157170955759717,-1.2831291547207062,1.0395187351846076,-1.3897631657071212,-1.9985853333994132,-2.1664016703193552,2.4774112163887283,-3.5689472303447163,3.7125622033437891,2.7265111619949534,-3.7207905185679699,-0.45511374245217606,1.0848305464574528,-2.9477564512744596,7.2094840004704084,-2.7795255337397187,-5.157639682909096,-0.95867901300242242,1.9766092893373972,-0.88577684903887433,1.7762925816532478,1.9077465644268454,-2.9014669560028969,-1.7566183714250627,3.2531291025813376,-1.7907848191788158,2.374697470783417,-1.2755405523382977,-2.2732370615816793,null,63.386697286037268,{"$f":"(BE849-T$58)*((1+(U$55+U849)/100)*(1-T$62)+T$62*((1+(U$57+AS849)/100)))/(1+(U$54+I849)/100)-(U$56+AG849)+U$58","v":68.381507825137916},67.657083344033538,64.655226016381988,61.603388035585468,62.122009710807987,62.700422920859538,60.835919247260158,65.251561492571966,57.210690977663297,62.146446350388892,67.981755567904216,null,null,-9.7601686997627279E-2,-7.9804089648216214,6.1980641863358885,1.334924448024164,3.0028606217772609,3.3821810565466341,-1.0966306475190586,5.0237988492024677,-3.4625944878432362,3.8073614763729156,-4.5406164467086461,-2.7009499889427873,-1.1861305837238554,3.1733428007151936,-1.7337517000252234,2.0249412672162475,1.288294357796687,-2.9088194913461769,-1.2726230720840945,2.7157170955759717,-1.2831291547207062,1.0395187351846076,-1.3897631657071212,-1.9985853333994132,-2.1664016703193552,0,-3.5689472303447163,0,0,-3.7207905185679699,-0.45511374245217606,0,-2.9477564512744596,0,-2.7795255337397187,-5.157639682909096,-0.95867901300242242,1.9766092893373972,-0.88577684903887433,1.7762925816532478,1.9077465644268454,-2.9014669560028969,-1.7566183714250627,3.2531291025813376,-1.7907848191788158,2.374697470783417,-1.2755405523382977,-2.2732370615816793,null,63.386697286037268,{"$f":"(DP849-T$58)*((1+(U$55+CF849)/100)*(1-T$62)+T$62*((1+(U$57+DD849)/100)))/(1+(U$54+BT849)/100)-(U$56+CR849)+U$58","v":70.858919041526647},69.967124209865659,70.688671560179117,70.276525557691102,70.24961004339626,70.755483031585271,69.792954656691336,74.336554104279372,73.29691323454179,78.675737447984119,84.526080932152723]
[815,10.858621561786457,6.0265306720681586,-4.0558841287781666,1.7527326042272888,null,null,8.6288477856870252,-4.3159106625729171,-7.816293997873287,-1.9683807445342114,2.1680482331803761,5.1116144456467225,1.0667277174016547,-3.6290024626516573,5.6206241196200626,-3.1646889135484866,1.7539679830143382,2.0528735688560067,-0.5422998524044722,-3.2675965805080991,0.68157578364260551,-0.90104458160486711,-0.20070301377304123,2.5826834449705238,-0.64924489295215437,-1.2538430305199348,1.7174779363684429,-0.60911310814105768,0.52470420386532624,0.98141320045069325,-1.8955360390033045,-5.7893085927387729,0.26921636476273747,-1.0689669118658909,-1.3635928874525303,2.9001370538875291,0.61989437615048359,-1.9369203186071378,0.46600472664411363,-1.1696699181969517,3.3509488973071351,-2.2026976653712005E-2,0.51499299948279287,-4.1482467105357959,-0.62147013391452222,-0.42329026822545635,8.2935655437836431E-2,3.5907617624494366,-0.67610952609791664,-1.4245013660538506,1.9855368704280816,-0.33785024873103375,0.94815285868452226,2.1917861572120341,null,59.497332016623048,{"$f":"(BE883-T$58)*((1+(U$55+U883)/100)*(1-T$62)+T$62*((1+(U$57+AS883)/100)))/(1+(U$54+I883)/100)-(U$56+AG883)+U$58","v":66.485485104361899},71.574111200852386,73.942579249441891,74.260781484806472,70.333043850184325,68.936385041252976,72.686224354543683,70.102500885906551,73.436351011858889,69.710846853605219,69.816792701011508,null,null,8.6288477856870252,-4.3159106625729171,-7.816293997873287,-1.9683807445342114,2.1680482331803761,5.1116144456467225,1.0667277174016547,-3.6290024626516573,5.6206241196200626,-3.1646889135484866,1.7539679830143382,2.0528735688560067,-0.5422998524044722,-3.2675965805080991,0.68157578364260551,-0.90104458160486711,-0.20070301377304123,2.5826834449705238,-0.64924489295215437,-1.2538430305199348,1.7174779363684429,-0.60911310814105768,0.52470420386532624,0.98141320045069325,-1.8955360390033045,-5.7893085927387729,0,-1.0689669118658909,-1.3635928874525303,0,0,-1.9369203186071378,0,-1.1696699181969517,0,-2.2026976653712005E-2,0.51499299948279287,-4.1482467105357959,-0.62147013391452222,-0.42329026822545635,8.2935655437836431E-2,3.5907617624494366,-0.67610952609791664,-1.4245013660538506,1.9855368704280816,-0.33785024873103375,0.94815285868452226,2.1917861572120341,null,59.497332016623048,{"$f":"(DP883-T$58)*((1+(U$55+CF883)/100)*(1-T$62)+T$62*((1+(U$57+DD883)/100)))/(1+(U$54+BT883)/100)-(U$56+CR883)+U$58","v":66.485485104361899},71.843327565615127,74.215258745835996,74.527328678969582,73.493835210955353,72.650931210612129,76.46698188897183,74.204000750698995,77.629438296933799,77.196917695366949,77.243802274854872]
[834,9.0106950321471686,4.8165854379367001,-8.2108597048227789,-5.9218884948541994E-3,null,null,{"$f":"IF($B$42=\"On\",$B902-$D$15,0)","v":6.7809212560477379},{"$f":"IF($B$42=\"On\",$B1902-$D$15,0)","v":4.435252574488632},{"$f":"IF($B$42=\"On\",$B2902-$D$15,0)","v":-2.9055316712634727},{"$f":"IF($B$42=\"On\",$B3902-$D$15,0)","v":6.6026276903516807},{"$f":"IF($B$42=\"On\",$B4902-$D$15,0)","v":-0.97600291263713657},{"$f":"IF($B$42=\"On\",$B5902-$D$15,0)","v":1.0091927454864598},{"$f":"IF($B$42=\"On\",$B6902-$D$15,0)","v":-0.21414860131331981},{"$f":"IF($B$42=\"On\",$B7902-$D$15,0)","v":4.2315028536444794},{"$f":"IF($B$42=\"On\",$B8902-$D$15,0)","v":-0.27064539556792111},{"$f":"IF($B$42=\"On\",$B9902-$D$15,0)","v":5.7928617603222046},{"$f":"IF($B$42=\"On\",$B10902-$D$15,0)","v":-0.45209036011841053},{"$f":"IF($B$42=\"On\",$B11902-$D$15,0)","v":4.7361318948422433},{"$f":"IF($B$43=\"On\",$C902-$D$16,0)","v":-1.7522450865359307},{"$f":"IF($B$43=\"On\",$C1902-$D$16,0)","v":0.81166163286837278},{"$f":"IF($B$43=\"On\",$C2902-$D$16,0)","v":-1.9532199468521121},{"$f":"IF($B$43=\"On\",$C3902-$D$16,0)","v":2.0045285042021259},{"$f":"IF($B$43=\"On\",$C4902-$D$16,0)","v":-0.96529912344580193},{"$f":"IF($B$43=\"On\",$C5902-$D$16,0)","v":-1.3365936375599521},{"$f":"IF($B$43=\"On\",$C6902-$D$16,0)","v":1.8269633053495546},{"$f":"IF($B$43=\"On\",$C7902-$D$16,0)","v":-0.16276738807151681},{"$f":"IF($B$43=\"On\",$C8902-$D$16,0)","v":2.203481577707084},{"$f":"IF($B$43=\"On\",$C9902-$D$16,0)","v":-1.0798829741720795},{"$f":"IF($B$43=\"On\",$C10902-$D$16,0)","v":-3.5558960096257586E-2},{"$f":"IF($B$43=\"On\",$C11902-$D$16,0)","v":-2.5005787130175428E-2},{"$f":"IF($B$44=\"On\",$D902-$D$17,0)","v":-6.0505116150479168},{"$f":"IF($B$44=\"On\",$D1902-$D$17,0)","v":2.3694872827907565},{"$f":"IF($B$44=\"On\",$D2902-$D$17,0)","v":-3.5056433224607773},{"$f":"IF($B$44=\"On\",$D3902-$D$17,0)","v":-1.818787657771983},{"$f":"IF($B$44=\"On\",$D4902-$D$17,0)","v":1.0352629882490256},{"$f":"IF($B$44=\"On\",$D5902-$D$17,0)","v":-2.5646896668348962E-2},{"$f":"IF($B$44=\"On\",$D6902-$D$17,0)","v":3.8912159237470467},{"$f":"IF($B$44=\"On\",$D7902-$D$17,0)","v":3.3528008488847787},{"$f":"IF($B$44=\"On\",$D8902-$D$17,0)","v":4.832160088393147},{"$f":"IF($B$44=\"On\",$D9902-$D$17,0)","v":-1.8405933240014756},{"$f":"IF($B$44=\"On\",$D10902-$D$17,0)","v":1.0845869719551475},{"$f":"IF($B$44=\"On\",$D11902-$D$17,0)","v":0.83342480826541676},{"$f":"IF($B$45=\"On\",$E902-$D$18,0)","v":-1.2436614932393502},{"$f":"IF($B$45=\"On\",$E1902-$D$18,0)","v":0.62521954132854662},{"$f":"IF($B$45=\"On\",$E2902-$D$18,0)","v":-1.473555576646707},{"$f":"IF($B$45=\"On\",$E3902-$D$18,0)","v":3.6223829150639499},{"$f":"IF($B$45=\"On\",$E4902-$D$18,0)","v":-2.1320265225657105},{"$f":"IF($B$45=\"On\",$E5902-$D$18,0)","v":-0.70819554119204542},{"$f":"IF($B$45=\"On\",$E6902-$D$18,0)","v":2.1546922897244558},{"$f":"IF($B$45=\"On\",$E7902-$D$18,0)","v":0.23476733793926496},{"$f":"IF($B$45=\"On\",$E8902-$D$18,0)","v":2.4709156716805616},{"$f":"IF($B$45=\"On\",$E9902-$D$18,0)","v":-0.12976024962783761},{"$f":"IF($B$45=\"On\",$E10902-$D$18,0)","v":0.23496418739141678},{"$f":"IF($B$45=\"On\",$E11902-$D$18,0)","v":0.43760107880404964},null,{"$f":"(S$53-S$58)*((1+(T$55+T902)/100)*(1-S$62)+S$62*((1+(T$57+AR902)/100)))/(1+(T$54+H902)/100)-(T$56+AF902)+T$58","v":63.72064813535895},{"$f":"(BE902-T$58)*((1+(U$55+U902)/100)*(1-T$62)+T$62*((1+(U$57+AS902)/100)))/(1+(U$54+I902)/100)-(U$56+AG902)+U$58","v":60.15242059348909},64.569741234555806,64.699375347216872,63.734097338535747,62.890564394915351,60.711179985868007,55.424236727761048,52.343304131481219,51.661732890231562,51.243497622224538,48.761752414602988,null,null,{"$f":"IF($B$42=\"On\",MIN($B902-$D$15,$D$42),0)","v":6.7809212560477379},{"$f":"IF($B$42=\"On\",MIN($B1902-$D$15,$D$42),0)","v":4.435252574488632},{"$f":"IF($B$42=\"On\",MIN($B2902-$D$15,$D$42),0)","v":-2.9055316712634727},{"$f":"IF($B$42=\"On\",MIN($B3902-$D$15,$D$42),0)","v":6.6026276903516807},{"$f":"IF($B$42=\"On\",MIN($B4902-$D$15,$D$42),0)","v":-0.97600291263713657},{"$f":"IF($B$42=\"On\",MIN($B5902-$D$15,$D$42),0)","v":1.0091927454864598},{"$f":"IF($B$42=\"On\",MIN($B6902-$D$15,$D$42),0)","v":-0.21414860131331981},{"$f":"IF($B$42=\"On\",MIN($B7902-$D$15,$D$42),0)","v":4.2315028536444794},{"$f":"IF($B$42=\"On\",MIN($B8902-$D$15,$D$42),0)","v":-0.27064539556792111},{"$f":"IF($B$42=\"On\",MIN($B9902-$D$15,$D$42),0)","v":5.7928617603222046},{"$f":"IF($B$42=\"On\",MIN($B10902-$D$15,$D$42),0)","v":-0.45209036011841053},{"$f":"IF($B$42=\"On\",MIN($B11902-$D$15,$D$42),0)","v":4.7361318948422433},{"$f":"IF($B$43=\"On\",MAX($C902-$D$16,$D$43),0)","v":-1.7522450865359307},{"$f":"IF($B$43=\"On\",MAX($C1902-$D$16,$D$43),0)","v":0.81166163286837278},{"$f":"IF($B$43=\"On\",MAX($C2902-$D$16,$D$43),0)","v":-1.9532199468521121},{"$f":"IF($B$43=\"On\",MAX($C3902-$D$16,$D$43),0)","v":2.0045285042021259},{"$f":"IF($B$43=\"On\",MAX($C4902-$D$16,$D$43),0)","v":-0.96529912344580193},{"$f":"IF($B$43=\"On\",MAX($C5902-$D$16,$D$43),0)","v":-1.3365936375599521},{"$f":"IF($B$43=\"On\",MAX($C6902-$D$16,$D$43),0)","v":1.8269633053495546},{"$f":"IF($B$43=\"On\",MAX($C7902-$D$16,$D$43),0)","v":-0.16276738807151681},{"$f":"IF($B$43=\"On\",MAX($C8902-$D$16,$D$43),0)","v":2.203481577707084},{"$f":"IF($B$43=\"On\",MAX($C9902-$D$16,$D$43),0)","v":-1.0798829741720795},{"$f":"IF($B$43=\"On\",MAX($C10902-$D$16,$D$43),0)","v":-3.5558960096257586E-2},{"$f":"IF($B$43=\"On\",MAX($C11902-$D$16,$D$43),0)","v":-2.5005787130175428E-2},{"$f":"IF($B$44=\"On\",MIN($D902-$D$17,$D$44),0)","v":-6.0505116150479168},{"$f":"IF($B$44=\"On\",MIN($D1902-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D2902-$D$17,$D$44),0)","v":-3.5056433224607773},{"$f":"IF($B$44=\"On\",MIN($D3902-$D$17,$D$44),0)","v":-1.818787657771983},{"$f":"IF($B$44=\"On\",MIN($D4902-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D5902-$D$17,$D$44),0)","v":-2.5646896668348962E-2},{"$f":"IF($B$44=\"On\",MIN($D6902-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D7902-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D8902-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D9902-$D$17,$D$44),0)","v":-1.8405933240014756},{"$f":"IF($B$44=\"On\",MIN($D10902-$D$17,$D$44),0)","v":0},{"$f":"IF($B$44=\"On\",MIN($D11902-$D$17,$D$44),0)","v":0},{"$f":"IF($B$45=\"On\",MAX($E902-$D$18,$D$45),0)","v":-1.2436614932393502},{"$f":"IF($B$45=\"On\",MAX($E1902-$D$18,$D$45),0)","v":0.62521954132854662},{"$f":"IF($B$45=\"On\",MAX($E2902-$D$18,$D$45),0)","v":-1.473555576646707},{"$f":"IF($B$45=\"On\",MAX($E3902-$D$18,$D$45),0)","v":3.6223829150639499},{"$f":"IF($B$45=\"On\",MAX($E4902-$D$18,$D$45),0)","v":-2.1320265225657105},{"$f":"IF($B$45=\"On\",MAX($E5902-$D$18,$D$45),0)","v":-0.70819554119204542},{"$f":"IF($B$45=\"On\",MAX($E6902-$D$18,$D$45),0)","v":2.1546922897244558},{"$f":"IF($B$45=\"On\",MAX($E7902-$D$18,$D$45),0)","v":0.23476733793926496},{"$f":"IF($B$45=\"On\",MAX($E8902-$D$18,$D$45),0)","v":2.4709156716805616},{"$f":"IF($B$45=\"On\",MAX($E9902-$D$18,$D$45),0)","v":-0.12976024962783761},{"$f":"IF($B$45=\"On\",MAX($E10902-$D$18,$D$45),0)","v":0.23496418739141678},{"$f":"IF($B$45=\"On\",MAX($E11902-$D$18,$D$45),0)","v":0.43760107880404964},null,{"$f":"(S$53-S$58)*((1+(T$55+CE902)/100)*(1-S$62)+S$62*((1+(T$57+DC902)/100)))/(1+(T$54+BS902)/100)-(T$56+CQ902)+T$58","v":63.72064813535895},{"$f":"(DP902-T$58)*((1+(U$55+CF902)/100)*(1-T$62)+T$62*((1+(U$57+DD902)/100)))/(1+(U$54+BT902)/100)-(U$56+CR902)+U$58","v":62.521907876279847},66.968593120167682,67.01838757420289,67.06954055729463,66.148288671545899,67.915613616714637,65.672039302536888,67.638132755816301,66.008916553452778,66.688364817749417,64.335697939574715]
[858,0.9629409110731546,8.6327873269682698,2.1320397864842109,4.002516793767696,null,null,-1.2668328650262761,-2.4557852854645486,16.047842162830936,0.57157422418191617,6.0786918629263109E-2,-3.6228449553914626,0.35572628593414723,0.38236395486619301,2.9235569543502171,-1.6259858433574323,0.94056562700322788,1.0610861713520556,2.063956802495639,0.17672471112029875,3.0144660119195521,-0.97780613894251189,-0.7686781473138069,-0.45092569367779145,-1.3141491796570755,-1.3442472062471085,2.1227369355637098,3.2468940451419872,-4.4090039469790732E-2,2.1219228333948337,4.292387876259073,-0.12163666665267447,2.6689172640651124,-3.4883996244660027,-2.9152605742632556,1.213515507453919,-3.1878369392730965,1.8784970070053109,1.3018029656945964,4.8470669702234916,-2.2063546509665315,1.8592792470414441,2.7647771890232002,0.55999136394088489,4.7326316586642783,-1.4677190098081221,-0.7149041113594059,-0.62742994535321106,-1.5599402945942502,-1.6138143767048738,2.6085261727205316,3.4179759899114641,0.31718071280015336,2.0514703220735839,null,59.451154825862993,{"$f":"(BE926-T$58)*((1+(U$55+U926)/100)*(1-T$62)+T$62*((1+(U$57+AS926)/100)))/(1+(U$54+I926)/100)-(U$56+AG926)+U$58","v":62.126954527184054},53.632454720741229,56.580590375654282,59.561519514070831,60.446507511685617,63.011107581424028,60.34040712405276,59.118131487911448,57.445745961919933,59.603371022740497,58.680808817648384,null,null,-1.2668328650262761,-2.4557852854645486,16.047842162830936,0.57157422418191617,6.0786918629263109E-2,-3.6228449553914626,0.35572628593414723,0.38236395486619301,2.9235569543502171,-1.6259858433574323,0.94056562700322788,1.0610861713520556,2.063956802495639,0.17672471112029875,3.0144660119195521,-0.97780613894251189,-0.7686781473138069,-0.45092569367779145,-1.3141491796570755,-1.3442472062471085,2.1227369355637098,3.2468940451419872,-4.4090039469790732E-2,2.1219228333948337,0,-0.12163666665267447,0,-3.4883996244660027,-2.9152605742632556,0,-3.1878369392730965,0,0,0,-2.2063546509665315,0,2.7647771890232002,0.55999136394088489,4.7326316586642783,-1.4677190098081221,-0.7149041113594059,-0.62742994535321106,-1.5599402945942502,-1.6138143767048738,2.6085261727205316,3.4179759899114641,0.31718071280015336,2.0514703220735839,null,63.743542702122063,{"$f":"(DP926-T$58)*((1+(U$55+CF926)/100)*(1-T$62)+T$62*((1+(U$57+DD926)/100)))/(1+(U$54+BT926)/100)-(U$56+CR926)+U$58","v":66.48864992747562},60.226588705184284,63.055024671743091,65.975113858763024,68.240890371110893,70.635346734887463,69.669389362556132,69.663391803899557,73.303183391509776,75.271267479053691,76.292651914517606]
[869,-3.2190396401395054,5.3249665249901668,-3.0551210479321504,-0.49275706606198111,null,null,-5.4488134162389361,0.46878106619888582,1.5264877305081033,2.5326593519028497,5.1379643395640162,7.0102337756436599,-6.8776948555166584E-2,5.8364050924419617,3.3945422885686645,-4.2603927360985558,-4.6855590865946484,7.4309933494121063,-1.2438639994824641,1.8324821566026763,-1.0591727659786114,-0.43989366357505233,1.0424642541735594,-1.8525293025257978,-0.56142939007295656,0.32308921390416501,1.2909874514966369,-0.5316261250291916,-0.99811154021566661,0.33967587708351754,-0.8947729581572883,-2.8470113524923564,1.6233091886651672,7.0480084742325921E-3,1.4466742625962423,-0.6083952834748394,-1.1563652768019481,4.2546459103067154,1.3711810404913205E-2,-0.73010466120071627,2.3298149161733601,1.6560893504856256,-1.7304966708064771,1.7858341364380104,-0.49971743996467899,-0.57741787636073649,1.4828762414943186,-0.89689242985681528,-1.3688500249247062,1.0478919718044886,1.7231528410902579,-1.6524370834071704,-1.1865150285661235,1.5588846938130458,null,64.770085832444394,{"$f":"(BE937-T$58)*((1+(U$55+U937)/100)*(1-T$62)+T$62*((1+(U$57+AS937)/100)))/(1+(U$54+I937)/100)-(U$56+AG937)+U$58","v":69.304346550439163},66.434268557735933,64.938885424502701,61.735808837900485,58.154287506406,59.200016493943941,52.626974504082632,52.12913825573586,54.826785936417792,54.780798096120861,50.463805650721696,null,null,-5.4488134162389361,0.46878106619888582,1.5264877305081033,2.5326593519028497,5.1379643395640162,7.0102337756436599,-6.8776948555166584E-2,5.8364050924419617,3.3945422885686645,-4.2603927360985558,-4.6855590865946484,7.4309933494121063,-1.2438639994824641,1.8324821566026763,-1.0591727659786114,-0.43989366357505233,1.0424642541735594,-1.8525293025257978,-0.56142939007295656,0.32308921390416501,1.2909874514966369,-0.5316261250291916,-0.99811154021566661,0.33967587708351754,-0.8947729581572883,-2.8470113524923564,0,0,0,-0.6083952834748394,-1.1563652768019481,0,0,-0.73010466120071627,0,0,-1.7304966708064771,1.7858341364380104,-0.49971743996467899,-0.57741787636073649,1.4828762414943186,-0.89689242985681528,-1.3688500249247062,1.0478919718044886,1.7231528410902579,-1.6524370834071704,-1.1865150285661235,1.5588846938130458,null,64.770085832444394,{"$f":"(DP937-T$58)*((1+(U$55+CF937)/100)*(1-T$62)+T$62*((1+(U$57+DD937)/100)))/(1+(U$54+BT937)/100)-(U$56+CR937)+U$58","v":69.304346550439163},68.057577746401094,66.521812739974095,64.707004165577217,60.890337884046794,61.898654476720147,59.443355411371982,58.812255411705877,61.686133945891527,64.183728005474265,60.943924861517822]
[891,-0.19431181069944214,8.1327033188427524,-2.9661770834167012,2.9900913825880524,null,null,-2.4240855867988729,-2.2944704398036739,-1.7533319407551202,1.3214202634235397,-3.9493597286656694,2.1776395040181074,2.7399158002996602,6.6537613299811431,0.36463083989332246,-6.0018144331400904,-2.4399458248279196,-2.2790128641750278,1.5638727943701216,0.83608527042140768,-1.5215661952431514,2.2959987909983859,-1.6391793009775171,-2.7760449501635041,3.9763164362635273E-2,2.3435836874307974,-0.33323919269037283,-0.54464311245060859,1.5997270509164441,-1.6705633483513305,-0.80582899364183902,-2.3592404543597905,-0.28551022324126496,7.7152693243563784,-6.0635735415220022,1.4993776003997015,-5.3102946872096304,-2.5892336055415353,1.3712230145585036,-1.9274142735022917,4.0314934159566107,4.0391023437057445,1.7523517778435564,0.22470191763493097,-1.0312121098477163,2.5587707372403408,-2.3764265238310482,-2.6310076525169155,0.28025117114526954,3.1416344006255486,0.24717348875564582,-0.74712583542483912,1.9720187358540782,-3.0774794159032539,null,64.750831921436202,{"$f":"(BE959-T$58)*((1+(U$55+U959)/100)*(1-T$62)+T$62*((1+(U$57+AS959)/100)))/(1+(U$54+I959)/100)-(U$56+AG959)+U$58","v":69.66612759123521},70.496623471754475,63.893670750572888,71.607736046543351,67.164193431851288,71.273087791495925,71.745593349746898,70.439446359366087,76.438483526210916,75.821831429673722,71.93116484532824,null,null,-2.4240855867988729,-2.2944704398036739,-1.7533319407551202,1.3214202634235397,-3.9493597286656694,2.1776395040181074,2.7399158002996602,6.6537613299811431,0.36463083989332246,-6.0018144331400904,-2.4399458248279196,-2.2790128641750278,1.5638727943701216,0.83608527042140768,-1.5215661952431514,2.2959987909983859,-1.6391793009775171,-2.7760449501635041,3.9763164362635273E-2,2.3435836874307974,-0.33323919269037283,-0.54464311245060859,1.5997270509164441,-1.6705633483513305,-0.80582899364183902,-2.3592404543597905,-0.28551022324126496,0,-6.0635735415220022,0,-5.3102946872096304,-2.5892336055415353,0,-1.9274142735022917,0,0,1.7523517778435564,0.22470191763493097,-1.0312121098477163,2.5587707372403408,-2.3764265238310482,-2.6310076525169155,0.28025117114526954,3.1416344006255486,0.24717348875564582,-0.74712583542483912,1.9720187358540782,-3.0774794159032539,null,64.750831921436202,{"$f":"(DP959-T$58)*((1+(U$55+CF959)/100)*(1-T$62)+T$62*((1+(U$57+DD959)/100)))/(1+(U$54+BT959)/100)-(U$56+CR959)+U$58","v":69.66612759123521},70.496623471754475,71.608940074929265,79.455102958089455,76.116562945938838,79.971263159015152,80.103955469401129,80.103118297403839,86.58407580313569,90.376999209456415,90.43266417345022]
[925,0.11683896565695484,10.116226315097697,5.7491392722984713,4.9344713380450171,null,null,-2.1129348104424759,5.7516288157764919,4.908605099970127,0.40462400677587018,2.1394665257405761,-8.5632576673233221,4.2834793797406938,3.2701872335316429,4.2709624944450422,-3.0020762003983505,-2.82727725193971,-6.06717085382299,3.5473957906250657,-6.9894452836191334E-2,1.1403521526310945,-1.9520130313193995,-1.2528431740991364,-2.5987872464157853,-0.44645792239150328,2.3749813731062908,-1.9319587177654203,-2.2684287320687169E-2,1.7970641523906572,0.21643309781913445,7.9094873620733335,-3.7121249949738466,-0.8153185803596279,1.8227678401733116,-1.3587064862433809,-3.8322507502290453,1.1875286407276799,4.8667940648942629,1.675344712068501,-4.7214041743619051,-3.0587572600957831,-0.74876083428638607,3.6967317333005214,0.49757983298671582,2.5729318896847024,-2.3848974265899017,-1.2417080378082348,-3.4837319050945075,-0.59476132382095526,2.7071514866774438,-2.0650956944493277,-0.59216604812080953,2.0491163907620438,-0.69531249584470289,null,56.929146548462143,{"$f":"(BE993-T$58)*((1+(U$55+U993)/100)*(1-T$62)+T$62*((1+(U$57+AS993)/100)))/(1+(U$54+I993)/100)-(U$56+AG993)+U$58","v":58.927386177470645},58.425356649688581,55.55281068162904,55.67811762989848,62.939861674539507,59.414423955639748,54.518608882766735,50.156534154030197,56.567630367163773,62.588253895949187,67.280087237615618,null,null,-2.1129348104424759,5.7516288157764919,4.908605099970127,0.40462400677587018,2.1394665257405761,-8.5632576673233221,4.2834793797406938,3.2701872335316429,4.2709624944450422,-3.0020762003983505,-2.82727725193971,-6.06717085382299,3.5473957906250657,-6.9894452836191334E-2,1.1403521526310945,-1.9520130313193995,-1.2528431740991364,-2.5987872464157853,-0.44645792239150328,2.3749813731062908,-1.9319587177654203,-2.2684287320687169E-2,1.7970641523906572,0.21643309781913445,0,-3.7121249949738466,-0.8153185803596279,0,-1.3587064862433809,-3.8322507502290453,0,0,0,-4.7214041743619051,-3.0587572600957831,-0.74876083428638607,3.6967317333005214,0.49757983298671582,2.5729318896847024,-2.3848974265899017,-1.2417080378082348,-3.4837319050945075,-0.59476132382095526,2.7071514866774438,-2.0650956944493277,-0.59216604812080953,2.0491163907620438,-0.69531249584470289,null,64.838633910535478,{"$f":"(DP993-T$58)*((1+(U$55+CF993)/100)*(1-T$62)+T$62*((1+(U$57+DD993)/100)))/(1+(U$54+BT993)/100)-(U$56+CR993)+U$58","v":66.35278828053994},65.653997928142886,64.419106178410388,64.246269754677897,71.957714370778859,69.179533738636422,69.042769207540474,65.451256850318046,72.194752934683933,78.879258300315385,84.455905574830098]
[947,-3.662170716525619,8.4107920317583194,-0.2569795798428216,3.4073120652570328,null,null,-5.8919444926250497,0.68128412605671684,-1.7141144821195329,2.9865113340682781,1.8924144887920429,-7.9842841738971755,2.9967043493536414,3.4033119211427261,8.0630957818543472,-3.8217150235876685,8.9558107350901928,-11.995059271823671,1.8419615072856885,-0.40026831963330523,2.6645704150065423,-0.2037915924081819,0.50354448976033339,2.0715710442333446E-2,-0.86703603245980787,2.3924119963546175,-2.3206029031725848,1.6418883277089957,1.9737710523958558,-0.80032587152156598,1.9033685099320405,-1.0065941877777536,1.4842779638972474,-0.89177952484566614,5.7031616784369863,-4.0740878731314663,7.6774544821733848E-2,2.1899040410273534,-2.9035029644998653,2.6307086211596538,1.87132764243373,-1.250444612645877,2.169572460512537,-0.75104359043379643,3.5243367283673788,0.32770511205379549,0.8028948981795001,-0.727993182823097,-0.82818048806650624,3.181707736619301,-1.5007347460053384,1.2495259001088563,3.1380840294639381,-2.2396175844341886,null,64.250040394245687,{"$f":"(BE1015-T$58)*((1+(U$55+U1015)/100)*(1-T$62)+T$62*((1+(U$57+AS1015)/100)))/(1+(U$54+I1015)/100)-(U$56+AG1015)+U$58","v":65.377596794473845},67.146166865294575,66.650777177865663,60.671384918421545,69.727568508522197,67.563596457799065,65.353818487345848,62.953786039060219,63.891770880761541,58.89448104497027,66.97250720659639,null,null,-5.8919444926250497,0.68128412605671684,-1.7141144821195329,2.9865113340682781,1.8924144887920429,-7.9842841738971755,2.9967043493536414,3.4033119211427261,8.0630957818543472,-3.8217150235876685,8.9558107350901928,-11.995059271823671,1.8419615072856885,-0.40026831963330523,2.6645704150065423,-0.2037915924081819,0.50354448976033339,2.0715710442333446E-2,-0.86703603245980787,2.3924119963546175,-2.3206029031725848,1.6418883277089957,1.9737710523958558,-0.80032587152156598,0,-1.0065941877777536,0,-0.89177952484566614,0,-4.0740878731314663,0,0,-2.9035029644998653,0,0,-1.250444612645877,2.169572460512537,-0.75104359043379643,3.5243367283673788,0.32770511205379549,0.8028948981795001,-0.727993182823097,-0.82818048806650624,3.181707736619301,-1.5007347460053384,1.2495259001088563,3.1380840294639381,-2.2396175844341886,null,66.153408904177724,{"$f":"(DP1015-T$58)*((1+(U$55+CF1015)/100)*(1-T$62)+T$62*((1+(U$57+DD1015)/100)))/(1+(U$54+BT1015)/100)-(U$56+CR1015)+U$58","v":67.234587892042853},70.577152695527971,69.987916023578165,69.667653231017866,79.391996895407303,76.915335439113989,76.806295104925866,73.344852029339322,77.409840497862078,73.47273831289688,83.125496432664519]
[969,7.9203951671523853,10.280485447794231,3.0601750849678115,5.5803096065270958,null,null,5.6906213910529546,0.24106021081716911,5.041687721382532,1.4470078467121521,-9.3459489236364934,5.2508577664815954,-5.5434177466513264,2.8986512669266311,3.4092693746481872,4.0776179051196824,-3.9592653548813539,-5.4448292562953684,3.7116549233215999,-0.1769915578262129,0.39381668149545579,-1.961854768679113,1.1089473516417341,-2.8818469345989994,-0.67682051846938496,-0.65030661976993187,7.3427102598142113E-2,1.6006747842923374,-0.89890020249529545,0.25985030506999784,5.2205231747426737,0.65594620767444889,0.5697933261961925,-4.1377898637726416,-4.7371012988537657,-0.50689002148662254,-1.6784869339616169,0.26815697310450681,5.231270188523645,-1.1303635477449072,-1.5686102527183121,-3.466360488341274,4.3425700017826001,-0.45962270743328826,1.1484241094622785,-1.5880878705253834,0.61330348203806273,-2.7314159669651352,-1.625889087844371,-0.17793677921670348,6.6744225593353024E-2,1.599735010373238,-1.3611989189054945,-0.26386368556934725,null,55.751232079715557,{"$f":"(BE1037-T$58)*((1+(U$55+U1037)/100)*(1-T$62)+T$62*((1+(U$57+AS1037)/100)))/(1+(U$54+I1037)/100)-(U$56+AG1037)+U$58","v":55.781253000648128},53.32965436584842,56.283627771638514,67.39342967942477,63.340992467039868,68.115074722465081,66.114960042117076,59.214638016018718,59.402352485319675,62.925078035335524,70.108158188040662,null,null,5.6906213910529546,0.24106021081716911,5.041687721382532,1.4470078467121521,-9.3459489236364934,5.2508577664815954,-5.5434177466513264,2.8986512669266311,3.4092693746481872,4.0776179051196824,-3.9592653548813539,-5.4448292562953684,3.7116549233215999,-0.1769915578262129,0.39381668149545579,-1.961854768679113,1.1089473516417341,-2.8818469345989994,-0.67682051846938496,-0.65030661976993187,7.3427102598142113E-2,1.6006747842923374,-0.89890020249529545,0.25985030506999784,0,0,0,-4.1377898637726416,-4.7371012988537657,-0.50689002148662254,-1.6784869339616169,0,0,-1.1303635477449072,-1.5686102527183121,-3.466360488341274,4.3425700017826001,-0.45962270743328826,1.1484241094622785,-1.5880878705253834,0.61330348203806273,-2.7314159669651352,-1.625889087844371,-0.17793677921670348,6.6744225593353024E-2,1.599735010373238,-1.3611989189054945,-0.26386368556934725,null,60.97175525445823,{"$f":"(DP1037-T$58)*((1+(U$55+CF1037)/100)*(1-T$62)+T$62*((1+(U$57+DD1037)/100)))/(1+(U$54+BT1037)/100)-(U$56+CR1037)+U$58","v":61.565462245019717},59.460706793442732,62.226225881442247,73.964523709223286,69.399844730300941,74.411813978116925,72.458557115530667,70.565019442491845,70.443496826884541,74.220320683200072,81.97192919486767]
[1003,0.45840561239284527,5.4967199552812609,-1.5283986081909515,-0.51817636762345387]
[1025,-3.9998546588574424,4.3050544686687289,-7.0541865155123187,-0.93692582660256352]
[1029,5.9928418511173511,5.1191696245021809,-2.314303617407345,-0.2642724422584577]
[1057,12.299552469885089,9.3556696072803831,0.70478188337143077,5.5966504468962395]
[1079,9.0909518219951533,8.074837380048189,5.8880279344681572,3.5855187236923411]
[1113,8.1623898973661042,7.3860902493718363,-4.6909534961341812,2.3052933096902555]
[1135,-1.3830620368518702,9.8046690775927097,2.059428411722851,5.3010987258266979]
[1157,1.9905237746644902,4.7682497574462452,-6.3235717087967682,-1.1416238132891634]
[1168,8.382441310896791,7.267332617601082,0.51724969580276658,2.1640304688986647]
[1190,-0.92135166788153944,7.6984506220887843,-3.9235462642082295,2.2323925796498143]
[1212,0.66050624955536974,6.3559083464279711,-6.330849412763917,0.73211894024895807]
[1250,3.075146522380618,6.0662383738431895,-0.57933291734713954,1.2257739606253668]
[1267,2.2175838241421522,6.4190960261404593,-3.40752306843437,0.87796397298796691]
[1301,4.0314060442147586,5.0955050812876221,-5.8052029708309494,-0.63718038243019381]
[1323,3.1352578131665578,6.8379352528397455,-3.55024593783937,1.5005027137277127]
[1345,4.5459368509268412,5.1847631814639161,-0.53456750316778345,-0.15980412578516523]
[1356,-0.1016177055583416,6.7744369917446585,-4.4643340962821654,1.3895638168698625]
[1378,4.0019869711532712,9.4301486432459356,2.0460045209798361,4.2170229243823423]
[1412,4.6749226710497496,9.2217440155012298,1.9965895343449782,4.9448624112801518]
[1427,-1.0255112856061643,5.8926504803467568,1.7509005685421144,0.4142632515559983]
[1455,-1.2235722156989355,6.5552394713695286,-1.8028300362627627,1.2064238194225108]
[1466,5.1951737241294165,4.9802236475580104,-2.9253474904254579,-0.66276945661013875]
[1488,3.1046264295254904,4.7548780944410414,-2.6594417404707409,-0.13172674337498047]
[1510,3.2580149159982112,6.7367572661638437,-1.6373454055744237,0.94130743941514716]
[1544,-0.40152062539288025,6.0704699940420515,-4.7595406794579809,0.23910156722718545]
[1566,5.6799656316875531,8.6081059555919257,1.7390836418420115,4.0419094660304307]
[1577,4.5026798565187942,4.7927270063180218,-6.6298384139160813,8.6500376494194064E-2]
[1622,-0.48433100800924622,3.4140147574201052,-12.767214157936909,-2.3018724494828353]
[1644,-1.8988582183974962,7.6187308231033892,1.7809003399473191,2.1472980464087095]
[1654,6.550069179391115,6.7699474271207478,1.0666223643582069,2.2162393304511294]
[1676,-1.6293511032675907,7.1101353912022454,-5.2088257086016201,0.83272506012888547]
[1710,0.22144265638279448,5.1980023270462752,-5.2427735061920764,0.20983292842144485]
[1732,0.76607989229124707,4.0663952443451921,-3.7069656519082077,-1.6770792405919559]
[1754,-0.2833495674917299,5.3611244594721441,-5.9637491845485409,-9.060903833981615E-2]
[1765,2.8639947938459378,5.6939420728439245,-1.1917642477247861,0.31506554002023812]
[1787,-2.1482345933692653,5.5057854447509804,-4.3928615176138397,-0.38142336072632155]
[1809,0.7417836172828256,6.1025643064311819,3.0378925515435968,-0.40628197763125962]
[1843,8.6748977786035297,8.9370746138773569,-2.1187286712869078,5.4086014630965824]
[1864,-0.96205396311225533,3.8951465498443953,-7.640208414010174,-1.2800216972880845]
[1875,-0.54934305527638827,8.3759004196621003,-3.360894938639051,3.3468165483890902]
[1897,10.502019353745048,9.8047039293270881,0.17757002462433125,5.8317697762235934]
[1942,-2.2100466517052135,5.856116328867726,-4.9928735005839719E-2,0.37315520015531833]
[1953,-2.243360835814789,7.7770821454049441,-0.41202074617991657,2.9468130874666203]
[1975,2.8649945262640304,4.1620777196869536,-7.2429058410965599,-1.2439641088177804]
[1997,8.9601696913000488,9.0957972946993024,-0.22389616808835022,5.0861801085966221]
[2031,7.3812167215029776,5.8723443567360061,-0.74841843249208484,1.5186281338196084]
[2038,10.786480467928278,5.7226734986554506,-9.1509875443545496E-2,1.2674761052121628]
[2063,1.7124244884753488,6.3937905482515554,2.2978804317509516,0.94757469830272267]
[2085,1.920542025855676,9.5222699557083086,-3.3063373605257653,4.1987394098211439]
[2107,4.2981932866192984,6.7757166550361312,-3.4676962145330861,1.5723100013451095]
[2141,4.3701112452053916,6.1586518572351583,0.95018730148450414,1.0390901122743541]
[2163,1.2005726175914178,8.2406086966316252,0.42704478374094723,3.0910224257294248]
[2174,-1.5140430298935308,5.4278138514219236,-3.3333808379819607,-0.64030427588668126]
[2196,2.3243879169765576,7.5235447259213828,-2.0695869058435861,2.7037560786694113]
[2237,-1.3934858720170973,6.4058102585861167,-4.3493099214237478,1.1285614543509674]
[2251,-1.085517250093464,7.4465262423112417,-2.6471368046423192,0.98050555336923129]
[2273,3.2573149086544539,4.3214009228246262,-2.1055541171208341,0.10686759286594971]
[2295,3.026528589563775,7.0940565866770671,7.3737677100185337,2.2717752538766156]
[2329,3.1563299603024055,7.2979454011414298,2.5050766220731457,1.2071533586722487]
[2351,-7.209951398731147,2.8248820958489516,-10.998569919050755,-3.1689152993989387]
[2362,6.8963593460001471,8.6350802810021392,0.56650858031663454,4.1637001232826725]
[2384,-1.4386309868550238,4.7203756091353863,-3.4134061629359733,-1.5859773233465131]
[2406,2.9947427202619625,7.0754743984982849,-0.42471699661685625,1.5841470171835133]
[2436,5.1116564611591695,5.802542994460957,-2.3592845011954995,1.0815137747449668]
[2461,11.224100424620772,7.7487526763803514,-0.40269443961012996,4.054674644743292]
[2483,2.7581191731609511,7.3758760959892609,-6.8503723752526655,2.3442138782045001]
[2494,-2.1721898414320435,8.5599273798021915,-5.5158472328269541,3.2154051215247312]
[2516,-6.0923921267248131,6.8278409651625758,-8.5079137464552801,0.39386226694088489]
[2550,-3.1866074828958126,4.7537698457375122,-2.143775086923458,-1.5530443026352596]
[2572,-2.4961660172151046,8.8581389033333355,0.38006978982890072,3.8717695472868066]
[2594,4.9354453287932971,4.1993345926093442,-0.97297792232755898,-2.0079925021870224]
[2628,7.1336698541446975E-2,5.6297871975112939,-4.1285853884067283,0.24542393813048424]
[2631,8.1811145902190034,9.0054914404209576,4.8849408001400008,4.4384385609454586]
[2660,0.68883589839714232,5.0899774469944958,-7.5617533503906653,-0.74671292222038654]
[2682,4.2173533322871037,6.3463434589915275,-9.0112376539573269E-2,1.6427842829477328]
[2704,3.9832661213786045,2.7648392618148363,-9.2535322971823391,-2.4803191441916157]
[2738,2.1111069933646478,6.4171866255685774,-2.25748675521106,0.48587861316399183]
[2760,8.4629317111128906,6.3471163136940492,4.4636002671265551,1.0184324310323636]
[2782,0.60345769211709155,6.832702527851664,-3.8228698026302892,1.2247130388750933]
[2793,5.093475355034264,6.0541973911654825,-1.5254832335304211,0.8874962384182209]
[2815,-5.5865202217738563,7.2504063081152363,-1.8911317250121247,0.61626947082997374]
[2852,-0.18091410589111456,4.3296935415265683,-9.3456818993681239,-1.4741551024818749]
[2870,-4.1235372218909152,6.3035860369346608,-5.439867799915115,0.18592785167997561]
[2892,2.1571273703945288,7.4549483420473441,-6.092186140569118,2.7729895451251974]
[2926,-0.45010655918080822,7.3554926315763067,-5.5401018876839778,1.6643343565195206]
[2948,2.2704387923352445,8.0595062555416082,-2.3453845242906217,2.6059859039749664]
[2959,0.88210590082678419,4.9376085966550072,-6.053000910124017,-0.93312749464430644]
[2981,1.9730653873906903,7.2678918351501505,-1.0254997693912484,2.9329498086319079]
[3003,4.4684265119962827,5.6171233199199975,-0.52132219367721389,0.63910141153112943]
[3037,7.3166391086538995,7.0373125554976834,-3.571785774312898,2.1461196720371101]
[3047,-0.95977906908881927,5.554741281719453,1.1400090498770421,-0.77098345313703631]
[3080,-1.4866070650152499,4.0648576053267087,-0.96152339941128417,-1.3902405702455007]
[3091,4.8392099092243175,8.9311271830998642,0.73592115836841643,4.3992359657362146]
[3113,-2.1863813683753328,6.0994527633405182,-2.0542790322761766,0.26059365951305657]
[3147,3.0248948697902454,5.5780772286835303,-7.224455476713846,1.0904482716543729]
[3169,-2.5120972537456545,6.5169980358495501,-2.6523700149869476,1.047320735403438]
[3191,-7.6366429174523676,4.6871726619494058,-7.5220601342528939,-1.6794710354144702]
[3202,1.1700047821524839,7.8043739751127106,4.1465305375050985,1.8298217068442082]
[3246,-0.7320056190625932,6.3147026005340434,-6.3856062893333618,0.60717578208137457]
[3268,8.1959495495011687,7.9201005583416606,3.2995322009112247,3.6666906335103695]
[3279,5.4900762663562723,8.882601564180888,3.1343964873105472,4.1415383471611564]
[3301,-1.7810622851852376,7.9396413395213328,1.7532500408831506,1.9554663106404233]
[3335,4.2447290743175152,6.2404889455423991,-3.2465461946873941,0.7349978004812221]
[3357,7.2138067160401711,8.0604632153288343,-1.6626659396979806,3.1552074084550421]
[3379,-4.0937811409917986,5.4803275768562356,-6.7852004845256975,-0.90082719194047933]
[3390,2.5770052771034906,4.1133799056159486,-7.1377054107834752,-0.85522651026322261]
[3412,-1.098068380901152,9.5155836776353535,-2.2615341298749705,3.9008952668581127]
[3445,0.9995785875749319,7.7112932003367769,3.0801034718161366,1.9848611344229619]
[3467,0.11502353035519564,8.1565080315992446,-4.2951753744622909,2.8496555004921964]
[3489,-2.9240425099925131,5.6288322439839451,-6.9061608462977615,-0.79573319260072339]
[3500,4.1498352411517567,6.2970465815408989,0.79293173013069307,1.5983728252842542]
[3522,3.494439655048339,5.4016112712467192,-7.9656128435561762,0.21376772083537765]
[3567,-5.3051252340519159,6.6949029249490843,0.59494185907388797,0.62933407247761419]
[3578,-0.94747172108946387,8.2877947774064626,2.9571357410727401,3.3621013211540989]
[3600,8.9588495364097458,7.0107260257485295,-1.2015965952356422,2.3256185544530332]
[3634,-1.2289063684326638,5.5752352370553915,-5.4372677335018995,-0.48902880444262675]
[3640,0.48857618930544899,7.560939459674624,0.95129762603974077,1.9070193083471705]
[3677,7.111375178965627,7.7672925520663068,0.75394317211104589,4.0592922112612593]
[3688,4.7988017677397776,7.093442964276397,-5.699131541144288,2.2254435786381608]
[3710,2.3054654532392069,5.9216160553455452,-5.8437481192872527,1.1188931921875114]
[3744,6.916159323454405,6.8411518019674,-2.177365304975472,2.6005536444413888]
[3766,4.9840565130857772,5.151065528786031,-5.9583947196738976,0.49123238367388034]
[3788,0.54234016847618838,4.4130585747679794,-3.7551372227390569,-2.2610892304124173]
[3799,0.34169929340558425,7.1734107402482348,0.69904752107157186,1.0489877933558869]
[3821,5.9020970448025327,6.5563634912721529,-1.2159503475160196,1.4292985722785532]
[3857,0.19005097003413107,6.8824415276274546,0.92974792280937946,0.88972544723271541]
[3876,-3.3615161277134398,4.9711079163507286,-5.4855336528379217,-1.01000848139902]
[3898,1.3790577395972163,6.3485853672348478,-0.3326731832392209,1.1525443247205436]
[3932,6.1816898086409156,9.6007575500904423,-1.3413329944909669,4.7611886823426195]
[3954,0.22795111101693877,7.155575273429875,-2.635122147100379,1.5477388800212912]
[3976,8.8463657263762592,9.80212837749343,2.1996574268854276,5.5468848782672264]
[3987,4.518128644941342,8.8604383178571666,1.8935128739471008,3.8764364264351894]
[4009,-0.42564933363186075,10.029880510320789,2.0841553464324214,3.8375593349205142]
[4034,7.0490252866215259,6.3375633685369106,-2.0625355840252784,1.0152620167767865]
[4064,2.9012805504170323,6.4633347980695381,-4.3774259280134462,0.78723902099999243]
[4086,2.973683234334648,8.6900576069697948,1.9929538096099302,3.7839847805048192]
[4097,-0.85097592935186794,6.8963264734213698,-3.6934274763474013,1.1982847837540973]
[4119,4.2296544714125401,5.5192087658091573,-4.7731376216504406,0.92823847503034751]
[4141,7.228276555138005,9.1044832831274825,2.2089998022091706,4.5013450134555875]
[4175,1.4458040201330657,5.5257968562701567,-7.8321990580151102,0.42818113104104638]
[4197,-1.3772639012926611,6.8089817541410822,-3.2275695477995883,0.61811198894908848]
[4231,5.9234450195187662,8.8171571017488528,4.7175521134489316,4.5189944018530461]
[4233,5.5040395499165475,6.0094765472295641,-3.8748681514593089,1.1755568216278864]
[4274,-0.35322530017055564,6.0461850622610473,-3.7297097023507515,3.8508504704142243E-2]
[4285,-0.60280575871612019,9.1560865552043751,-2.562582985232972,4.1769190838110921]
[4307,1.0255291094592238,4.7145804889053746,-4.6040106626348667,-0.66831936631844613]
[4329,4.7567009754997454,4.1795341505633248,-4.0814912419561153,-1.2058832257926546]
[4363,-6.3691183996143126,5.0010243008126238,-3.1551402223744094,-1.061982324575016]
[4385,5.0720033136809821,6.2748771061742836,-3.8341948389591534,1.4222856216343565]
[4396,7.905859052484919,7.2820665485825762,-2.7663734220426415,3.5092473058933011]
[4418,7.5150582417256171,4.6527551623327792,-3.0229590472553625,0.1942956985770159]
[4450,-4.5462827828668892,6.6086612524230048,-8.1898321344440284,0.22494981884856835]
[4473,-10.842460464979009,5.651236074012961,0.53658144148961284,-0.73590496154193219]
[4495,8.3458221986344086,4.8388380863409157,-1.1117132558084144,-0.77845286343974851]
[4517,-1.0643393971011221,8.6516084378258142,1.6990555918697732,2.5645321800591265]
[4551,6.6778876818081176,6.8918405271325804,3.102911282992304,2.7464782400076428]
[4573,-2.3005083924083252,6.466581319840814,-2.8000767356026639,0.51135589536350323]
[4584,-0.69844142824648436,5.4344892288852495,-3.2656102785722143,-6.6883843743722915E-2]
[4606,7.5034478888474565,7.9726923305737474,-1.5745646973798515,3.6309142955837936]
[4628,-4.2633984562234186,5.2862726173487538,-5.8343773464386803,-0.77837291073785919]
[4649,-1.4256395197947893,5.0505007064549456,-3.7390790027697798,-1.0487195555828095]
[4683,-1.0651903258625977,7.0109157646873461,-6.9929023519277811,1.2302107703626337]
[4694,4.8523053235396052,6.9894791821118512,0.42923902185593654,1.6336721157086218]
[4716,0.85649971899091959,5.5964768210005307,-6.5383213477610713,-0.60760748478832793]
[4738,-1.5268301467685466,4.3287436651091999,-5.2419104563118113,-1.3439311334476576]
[4772,-1.9678990338239615,11.020835725813633,0.24293952415228581,6.2858313369228842]
[4794,6.7891765049203316,8.6127947068974784,0.66826771135259078,3.5997209465886586]
[4816,-1.2289250005887111,4.6878220950866467,-5.9378326602313853,-0.88940010189008745]
[4848,2.3661166028246923,6.15839943099156,1.0906218454203498,0.58360581624628061]
[4871,5.0627011540448219,7.4749285147335911,1.4915472889871189,2.7009436221317085]
[4882,3.857826166867925,7.2035567800380038,5.2348142707208538,1.9029352308911576]
[4904,0.98776538083934584,7.3392242799899083,-1.4442842921521559,1.9151713511400008]
[4926,-6.3682349463686689,3.8843591822670698,-1.1912984716689365,-2.1895797302141435]
[4960,-3.0945554190829929,5.9686767282702329,-4.2987891925689583,0.36831897405508296]
[4982,-1.2558115246577071,6.1611911372057158,-3.0783649068571091,0.61936516262776031]
[4993,2.9204024512935658,5.7212125114314976,-9.5898924046380749,0.96477980599306501]
[5015,4.7692968888839591,7.1774497950213823,-3.5686034619004516,2.2343027906449642]
[5043,-3.0026071615692622,6.917299846622214,-3.7402748938505819,1.4694023605353923]
[5070,1.873797455715225,8.6461432956784492,-2.5167109789264099,3.0127869402845207]
[5092,2.1270603565031707,4.8678684338739835,-6.1050692047737449,0.50961113169479577]
[5114,-7.0354755345252462,7.9534292157414477,-2.3772849765440078,1.9121850909810225]
[5125,4.3210844574604188,7.2241360680044284,-2.1250904507783805,2.3308480280719781]
[5147,-3.5302623588182209,5.539538394176188,-1.6068012019822753,0.48958633500007509]
[5181,3.3272755175783684,5.821445854538366,-3.7137834226892199,0.25670198136664735]
[5203,1.1552504461561073,7.1196385451340189,-2.0454115932151962,2.2808536085357023]
[5225,2.9799664758504183,5.2403640384030794,-4.8305246716341657,0.12229734333334874]
[5242,3.8433669116044369,7.3774791224674141,-1.701230476997825,2.1504462658204462]
[5280,5.8570801525493366,5.1604090232431581,-2.1501982084108642,-5.071885521962427E-2]
[5302,6.4451245880059949,6.0518552377198667,-4.214551411796446,1.3168331442297918]
[5313,7.207523108090224,7.7723012577677446,-5.4743035270764286,2.4046150616183408]
[5335,2.2352095411707418,6.6110233651606745,-3.686217344133067,1.2763317395414135]
[5369,9.0385657964933657,8.7364416810205583,5.4516472191590353,5.0035112452592001]
[5391,8.0299589741912456,7.0026232781662321,-0.39399074329698069,2.6439407126460539]
[5413,5.4132927490181526,8.0675606602800425,2.7926663863124759,3.1878946459071904]
[5424,2.2522893937701558,7.1732175610938054,5.9875522292529695,2.5066404004350051]
[5459,1.7786527833278174,8.1098402285439573,-1.8219246670250644,3.6484359557167059]
[5479,6.7757909048612772,9.5983120408525444,2.6934016518625299,4.3676606851459079]
[5501,3.7097072369714721,4.4694079705397431,-4.8720532316883949,-0.73662201533096328]
[5523,-2.5967223535112183,4.8038762719260912,-0.69779753348563656,-1.5768017106589489]
[5557,7.7489142775921369,6.697686859039691,0.6897933018733915,2.4889390904144335]
[5579,-7.9902975645991363,3.108784973545216,-9.7950337461580563,-3.0569344018075233]
[5601,4.1481660775509974,7.7701022672090625,1.1536469375342993,2.3358322019390849]
[5612,-3.8878045493637625,7.3387357519413321,-4.5424538688629825,1.3476037549374729]
[5634,-3.1267364187149278,2.861237746530191,-7.189100830276641,-2.8130901077444914]
[5658,-6.9110689056909091E-2,8.079756774428537,-0.88937820471506379,2.6216904258733376]
[5689,-1.6659113722591785,11.202252362277703,1.0021248669154801,6.1536382496120705]
[5711,3.3522951625979727,8.9760209841503169,5.9393532298259615,3.8784668199203214]
[5722,-0.1596920443910097,6.3150656102817342,-1.8679868195334794,1.7107124614091456]
[5744,7.026311363137113,6.8919872992164652,-1.8366640462352213,2.0367940201251837]
[5766,-0.56623882598737918,6.194574192495546,-6.8873996101773658,0.873197713226608]
[5800,4.698449076047023,6.1017732812014724,1.8520017110311207,0.71170582889200507]
[5822,0.2594674374785626,5.6528699792437926,-1.2646917853669128,0.60441240081808356]
[5835,5.6062479035108979,7.8560823570329106,2.5029570625510642,3.1699396156412876]
[5877,7.8307894542806409,8.7100510637863131,2.3632900565585837,3.9747667099972883]
[5899,6.9023404614028472,8.0806648965103864,0.35994450277472456,3.3504537935971914]
[5910,1.6973277300188543,8.8983396771659269,-0.22702860812282544,3.1388015630615769]
[5932,1.5084174451423844,8.8813359699393395,-2.6773102582221098,3.9038201279759956]
[5966,0.75697762341875441,7.1497350945199329,2.2748363257609565,1.6873816582290246]
[5988,1.9889646739979654,5.7536213555635562,-7.6526950066603838,-0.19728602278043961]
[6010,4.0746093204494622,7.1881310883357541,-7.1046841970662467E-2,2.2588340638661402]
[6021,1.1380234303666492,7.9291552660657647,-2.279152183699253,2.4407138471178511]
[6052,-4.6037999781576149,3.9343522330281222,-3.297468405282292,-2.474457378385627]
[6064,-1.5710526050823574,8.3404807835874593,-3.9202053110859345,2.1442217025604045]
[6098,3.9980713285975775,4.1956896288304737,-1.6316819033654748,-1.1669166670162932]
[6120,4.3673306406154069,4.9569634749688509,3.5564496923820403,-8.2065568141858281E-2]
[6131,6.3289355288323828,7.5375930243820299,2.0523572062165556,3.4709924808890937]
[6176,3.8329814673271736,7.9143762004611675,-3.3907826586924315,3.1686663928339018]
[6198,-1.8788676644626019,4.6418990445133375,-6.5209959134331275,-1.4112669860816516]
[6209,3.2379766059150628,5.2180472241380498,-5.0516023920014685,0.69687786262535378]
[6231,1.5037255517099206,8.1693965645918176,-2.1564682659819656,3.1599371098032147]
[6251,5.6600107512252453,6.7039238270785049,-3.438983727954434,2.3038871762267421]
[6286,1.6671963868083981,5.414386976062814,-6.1355549725049974,-0.63850426905288038]
[6308,4.1045485371725139,3.8115815120963989,-2.68238144019411,-1.4882908383014379]
[6319,9.8454982928073616,5.1598133672210835,-3.2257031978668342,0.78080260512570021]
[6341,8.8262418391421189,7.334689491047361,2.2783809472128356,3.0186503682828465]
[6363,-2.2778939103378528,5.0167441362884544,-3.4881981123416299,-1.4124588875988413]
[6397,-7.2222573323719326,5.9106197594498422,-4.5127620099136099,-0.42028971307054053]
[6419,-1.9143215382265604,4.5031724633028265,-1.7505795656149461,-1.6098348309028385]
[6430,0.23740826267028958,5.9435883176839104,-2.9045391022378579,0.37266379925965964]
[6468,9.3773827885958454,8.7649930633508433,0.12302608172923657,3.9910892234684034]
[6496,3.1876951349373019,6.1580644005044931,-4.3816560168633538,1.2427721239374681]
[6507,7.6366760437206542,7.790693036699146,1.1794142171779782,2.791730823312502]
[6529,-4.7825013666117195,6.1115389216328211,-6.2118887952566677,-0.45052988470708066]
[6551,10.848193483662939,7.1422732513763858,-3.5053423360260205,2.8273366997510152]
[6585,5.3559318905864863,7.7251561150570565,1.9865167265071699,2.341541933952735]
[6607,3.9123711008181536,6.3756797541242936,-3.1659167684297769,0.71936205611173965]
[6618,2.643674730630948,6.6708449996838732,1.3232853161072455,1.6988063192016547]
[6645,-1.3224770207208523,5.9832224677300445,-1.5319120070732617,0.18460457143421061]
[6661,8.4330665113124272,7.2750329710749755,-3.046290995703588,2.141708307813754]
[6695,5.417633789223018,8.3526142614852308,3.007417533997268,3.3292779608681302]
[6717,-0.62842696461202951,2.8802479326134147,-6.3720182699033368,-3.1266420534427928]
[6728,9.8762943655907147,6.8777013124349269,0.36113685130247175,2.1775060705735867]
[6750,-1.6050530312653892,6.054655550338274,-3.1344616809189283,-0.24506885605389628]
[6772,6.4065703648201335,6.6840337362239346,2.8366791172790951,2.2563659162689493]
[6806,-3.1441736480488016,7.2676101771265893,-1.4617857405668544,1.3945075413750654]
[6828,6.2696316968594727,7.0079399892784906,-0.25800368735836976,3.2605984050065153]
[6862,-2.7398250878410719,8.1534473612234564,-3.3225710012427654,1.9839907685103786]
[6883,2.0060926789892681,6.1073978753541649,-2.0379281776944858,0.28339795288342762]
[6905,6.7412099585934362,6.5587531376984192,-2.2148253816111652,1.6454056648381583]
[6916,3.5597973567724956,7.512161432025561,4.1788962940532883,2.1530179692233888]
[6938,-1.1098267159941941,6.0668341713637712,-4.489433079615452,0.1603711892071471]
[6960,3.3857446584215545,7.1761811144820884,-3.4177200781558064,2.8572260589045637]
[6994,4.2995317292409307,8.1316598827572371,4.3517787783570849,2.9360833422294519]
[7016,9.5818275385545437E-2,5.0140085433180221,-5.9489841301791699,-0.83848058286050864]
[7027,-4.8648771681494116,7.200806920074192,-3.789116688841303,1.2605166775372458]
[7061,10.079644651299137,6.6699747364918611,0.20192806291148102,1.7481525787379066]
[7070,0.57502906951520427,6.3945756084828069,1.2231459100679238,1.2770670963040305]
[7104,3.5077445373128397,8.1571823143682671,-1.2269953575170967,2.2751905849233296]
[7126,1.9882215557647305,6.8849137228971351,-5.2231747763678094,1.3781999592402481]
[7148,1.2827576964815064,5.0206934541519246,-3.7323331445841079,-0.22879927996922644]
[7182,-0.38068246114494375,7.4970600629016113,0.29830823993258626,2.6816496273173778]
[7204,5.5990715812345151,6.7451949129687225,1.2584496778264138,1.726328149479079]
[7215,4.3653931362901517,8.5473782837081771,1.7930311166101562,4.4629754814994618]
[7237,-2.8831333954153928,7.9842058478876456,6.0220578155288873,1.5839591252115746]
[7256,9.6593940796231799,9.1922425749457233,3.0474458710235126,4.1723835989266762]
[7292,0.74620081835357999,6.4659243594036298,-4.4899017502899365,0.70015930140574967]
[7314,6.7206382997514096,6.2631128536838627,0.9681125791202696,0.2618338781705013]
[7336,5.300508688414892,7.4227345061835912,-0.36786328664013324,2.4621902258064678]
[7347,4.6688520531179085,7.0420015330407448,-6.8294493288543112,1.6764859106613728]
[7369,4.814901717179545,6.1911701167415742,-2.6027179782207659,0.75395065455208443]
[7403,1.8169666877937498,4.8626368138673604,-6.256477038653788,-1.0220632325909926]
[7425,4.8955218404503817,6.6646401435603959,-6.7430754039358058,1.300756855828002]
[7447,-6.9417125287533201,4.296078510040612,-3.1836420279542819,-2.9596368476978512]
[7477,-3.2921834425714573,4.3658389318256301,-5.6792322910238502,-1.7004778685030877]
[7502,-5.1443309076118124,3.3147584262512684,-5.8038971447968297,-2.930196334318623]
[7513,2.6856124613529109,7.0102928730687006,-2.033979008344593,1.4529999770726028]
[7535,3.4590377398190801,5.2167498784638324,-3.6104168759436521,0.26843248769779038]
[7557,2.8322539192861655,4.8772155824165857,-5.5574104327827163,-0.76580199254095693]
[7591,1.267522739208037,5.6750613007348267,-2.7672110476637104,0.78320653229770776]
[7613,4.3463601905680642,7.0689353367971091,-2.6008308239486642,2.1339612282266991]
[7635,2.6222445792118547,10.518301167257313,1.4019988130364056,5.8996044325940167]
[7654,-0.36832902816007218,4.0112586026492529,-8.5403857741416083,-2.3527888771175967]
[7667,5.9293637608890624,6.8406372118900931,0.50514968056387044,2.146584557619132]
[7701,2.8196054810200946,7.0466796688874576,0.90722482893689405,2.2016514155505025]
[7723,2.2973181681280259,7.1631586153185474,-9.0830369859735178,2.2854891130923609]
[7745,-1.222721200846391,6.6076117931779486,-6.9912104823258456,1.179144751524581]
[7756,-2.7704673323938449,4.2633723867588476,-7.9225276432423444,-1.3401437920135113]
[7801,2.255480631900757,8.9116166327997774,2.3681994378479168,3.270774183774491]
[7823,8.9331369362807678,7.5187108851293525,-2.2335993697892067,3.4947916631600657]
[7834,6.4612766297439101,6.406063136401114,1.1924527591099165,1.4725069426837609]
[7849,5.3966895842147693,3.8806996199990231,-5.5395356618924882,-0.84049061379072554]
[7889,0.88706368021201132,6.790583344579586,-0.44418535054413955,0.92166423620121529]
[7911,7.1820745134483266,4.6684380381845703,-4.9698243498544157,-0.46735786374037036]
[7933,1.2501430390540724,6.6905098766764732,-3.1940742715928385,2.0695979088648557]
[7944,-5.6333124583427541E-2,6.1962033108983556,0.45135100000243877,0.87312771281220614]
[7966,-2.0419722045141571,5.1708846176637984,-2.7588589638906855,-1.1973301445777078]
[8000,6.0232635318769185,5.9154650342345949,-3.2363921797124746,0.68931192002623387]
[8022,0.78351271352989427,7.8410229427986495,-2.2684236162984299,2.7201652880505476]
[8044,3.2154486926522132,6.2863812655715954,-1.182319119910856,1.0027069517667773]
[8070,-1.1142672479876077,8.4538620101288782,-2.5754137207159404,2.6473347262072999]
[8076,-2.6998299831514894,5.714122517531238,-3.1491821720859234,0.53674279569791794]
[8121,2.5772158155069342,9.889531176603521,2.2087578387628621,4.8502496331124281]
[8132,2.5640976353637428,6.40013456389116,-7.4276476720809264,1.1928621071775751]
[8154,2.5827817782066318,9.6605754934452346,4.4366505087061103,4.9574059918178115]
[8188,5.764817006288105,5.8247244912204614,-3.1174905534710255,0.77672708450599015]
[8210,-2.8760466135067713,7.6514903174970117,-7.4196710715009662E-2,2.1811347646004622]
[8232,7.5108436946334329,5.8407550687032046,-3.3738561336609107,1.3832939160474989]
[8243,0.45052015821532554,7.6073472793319636,-0.17902803061579942,2.0968272797009986]
[8265,2.0750677463739211,6.4847778396304792,1.2253971224932116,0.73071155127545051]
[8298,-0.97073784476724967,4.6866188197216569,-9.983714194619731,-0.90195760335364228]
[8320,8.1396189397066578,8.2019090338398133,-0.27838040888468729,3.9515069481714375]
[8342,4.1096658465399525,5.544003110739844,-10.200728588338905,-3.9973201301814365E-2]
[8353,1.4296361254135699,9.49964156678449,-1.2530595511930294,4.6102388899895486]
[8375,-6.2836458466559408,5.2274527506537787,-6.90346686954258,-1.2061785663600764]
[8397,-1.8881014385096124,4.4846863336706608,-6.4592973869707748,-1.6275502766515648]
[8431,2.4607470939731138,6.9142946451635057,-1.1616646382571647,1.3141372167311973]
[8464,1.7772236410898956,6.4754814251931911,-10.965976303132834,1.4385044485773615]
[8486,9.0578297741493312,7.8634734542676394,1.7960691380755245,2.815495609938643]
[8508,1.7377792975156785,3.6835006074015912,-5.15062140776908,-2.1118976661704876]
[8530,0.11807886227085485,6.5510698039825765,-2.494499633223727,0.80580555230649886]
[8541,8.660292587240324,5.3156410762951776,-2.7218273087994618,0.15702651311808125]
[8563,3.2088388211572072,7.3477041681274891,1.0238134334421991,1.4509312590896686]
[8585,-2.9668355592098221,5.2480030585328787,-2.1497180004733876,-0.58188180513470145]
[8619,5.9298794041352227,7.8442675617564435,5.1139084731249422,3.1868449136533501]
[8641,-3.1360014491023653,5.7087457508118522,-3.8230051828516909,0.10846766412062459]
[8663,-1.3165476504129803,7.3752487733740368,-2.1741712253518672,2.0455532288124516]
[8673,-0.59574380456654286,4.2057661920284808,-6.861571082072679,-1.1301305584470598]
[8695,-2.273798534235862,4.6626905022028602,-2.9712797407308669,-0.92529488288300166]
[8729,1.4179911143228909,8.0431772211633703,-0.53646913307979194,2.2397551408199901]
[8751,2.3761486838643795,6.8476936274899813,-0.398537781115615,1.7321393591112413]
[8785,9.5977194723709705,3.8942627354015249,-4.1464796058318152,-0.57248213118575531]
[8807,9.0432268632316983,8.5983404575576792,0.19576890213348275,3.7506237411207417]
[8829,3.9872773251027755,6.6246569072754706,-2.356002332603166,0.95353736429787195]
[8840,0.15950013959024023,5.1279501334330089,-4.4666844330758568,-1.0155694593634219]
[8858,5.1533307304496478,8.6915674600363406,-0.85854512408026573,3.8462657774650273]
[8883,3.6779230756417087,4.7920207783345123,-3.0222181471212508,-0.62718654455878142]
[8917,8.9630024817543372,9.0931216697609027,4.4566276032553809,4.3292356070901592]
[8939,5.0139825845214281,6.4414777331125741,-1.2918126053371548,1.3574884599816717]
[8950,3.8408920678464824,8.7521653443036875,-2.8450088410162686,3.6383915029219596]
[8972,8.1259440921717125,9.1239401693140323,3.5713070635827568,4.4296518264145002]
[8994,6.3569455240724881E-2,7.4488694657149566,-7.3318102969925549,2.4026444254555983]
[9028,6.2506510167705098,6.6915329664019314,-2.6111442191634233,1.5151998993809719]
[9050,6.4850336012674026,7.1014595522111925,6.155641433123705,2.2926231946197162]
[9079,9.9819526513950674,6.1641145528119363,-2.3688455719186345,1.8699079306180026]
[9105,0.67419328983887739,5.2833583989429265,-9.7627672875354499,-1.0639725523574397]
[9127,1.7958643399026231,5.6879356950880187,-4.016075210613911,0.22519577819051784]
[9138,4.3029868151622024,5.9968408748104283,-6.2490903075758339,1.2675971508185278]
[9160,6.1361462796991741,5.6186726921276007,-4.26914177836011,0.88323372411602852]
[9182,3.267134635118822,5.6743805272206069,-5.9716656097459548,0.82136588539010269]
[9216,-4.4095847876502559,4.8538053163724424,-5.6094611814670516,-0.9383025562841969]
[9238,-2.1470406512421132,5.1348376751201741,-6.0087436582738505,-0.27517515809691284]
[9256,5.2761078793233462,6.4074435891184169,-4.1725243089874713,1.4610243154141358]
[9270,8.5870082663312104,8.7335220710170063,3.1768759193478742,4.574994660619419]
[9292,7.8345001678147179,8.2446093742602908,-4.5348561431067598,3.4576849969907579]
[9326,-6.1322373343885355,4.7755717452266762,-6.861645734382539,-1.3333594919105438]
[9348,-4.8852578824336916,8.1761968824735067,-2.4491658591332799,2.9093752453134627]
[9370,3.43206890844393,11.567344162284304,0.84631578161368237,6.800518663612042]
[9381,8.8471205785668641,6.0928743494704634,-2.5205641203145914,2.087349677285947]
[9426,2.5516059588119377,7.1898090106808521,-2.8530169062562543,2.6583676470095536]
[9437,0.71757102942854734,5.1566372958287792,-1.342788203960003,-0.68889893705405969]
[9451,-5.5310038606728407,4.1185147574588115,-9.3492468559498771,-1.7347344425142166]
[9480,8.8968061083430179,6.8324830376526293,-2.4995113660472512,1.6106485063783622]
[9514,7.2348801299554379,7.3022056366227099,1.3195683080884932,2.2557527805300754]
[9536,-2.1564653405576042,3.3721061572643474,-1.6156590958841743,-4.1064521625053851]
[9547,-3.2811148246866289,5.1087422506789011,-5.9233674579276983,-1.2249262657147282]
[9569,6.7031858464890073,9.8155138917696547,3.6830042262732636,5.4037420583581746]
[9591,3.5307501396160799,5.2012381088019275,0.16446996244612455,-0.24481813683311526]
[9625,-2.0859821183953979,7.2494770860722797,-4.3970628613379699,1.7020222568955441]
[9647,-1.577552104431351,5.4777204546083968,-1.5979564141359233,0.33631604660299153]
[9668,-8.1078843673698522,3.6451374484344825,-5.603855653724076,-2.4989827261404054]
[9679,6.152463755419892,5.4741043513475987,0.72018461955955537,4.8874528444676768E-2]
[9701,-0.29177614622927939,5.0410017664377635,-4.4807604281816005,-0.38060200577720615]
[9735,6.0225212948903124,6.373905785709292,-1.3865862733723808,1.6651610567775581]
[9757,3.5522551895359378,5.4551336061838462,-3.149658764558338,0.22686150130737448]
[9779,6.2681953970613788,8.3325215731270763,2.2681847007217293,3.9772299338576236]
[9813,-3.2281442971047776,7.2241007845361995,1.6349341699685986,1.4392421650150833]
[9835,-1.0557619628670061,3.9610770554164052,-2.0636169003572693,-2.134543820640185]
[9857,0.85341357319210598,7.9466939002288299,1.2609697630757002,2.4361932751704884]
[9867,3.4186936641045422,7.5486995364887548,1.6218412198683732,2.0684599151016734]
[9889,2.0450647451383785,3.8762345311059132,-4.1359527134144329,-1.5540795655227633]
[{"$f":"A9990+1","v":9923},4.6249094199751832,5.8344016744726996,-0.88965565507603062,3.0016380179991753E-2]
[9945,4.8895768031332212,8.2465002235591935,1.3446621677797364,3.7304816431086101]
[9967,4.7339869154463496,6.1440897573017654,-4.2094191716411107,1.9133498859781688]
[9978,-3.0826954111031037,8.4618974128137268,1.2971495788847891,2.4104995180605382]
[10000,-6.7620457115870716,6.3786318388051013,-2.1740729523561235,0.17773678668241355]
[10034,1.3294513996945114,8.4870192119125498,3.5900135543704144,3.0535052217441807]
[10056,-0.3872669515395919,4.9295827039242859,-5.9146977025375271,-0.42392687587402089]
[10084,9.2468028725393943,6.5823100106534831,-5.905343802759516,2.4204261025908389]
[10111,9.9527445545601321,4.8859813442272308,-6.5078397375546206,-3.2857335842117363E-2]
[10133,9.7030926832599143,7.0060718280685963,7.0330011917181245E-3,2.1451954138318392]
[10155,4.6647994896486287,7.1663986446246772,-1.9182427029816791,1.9462594620349773]
[10166,3.9539700676659573,7.675789424224158,-3.4721716746549127,2.6063563229881419]
[10188,1.5231602303896263,4.0389899204429192,-7.3886479954364903,-2.2920100294765398]
[10222,6.812306461171926,5.1745146291297601,-1.9918667774927659,0.73026761076475732]
[10244,3.1831593984371089,7.1504095176369793,3.1682881686585347,1.9491923818387602]
[10261,-0.55639059592182294,3.3934275662057858,-12.148722384564641,-2.0656380806994408]
[10276,4.0678214071480721,9.1865751676054632,2.6833585694815305,4.2833650438401856]
[10298,-1.3414341112953956,5.398497950175722,5.4585182887764372E-2,-0.91239479165557102]
[10332,-0.7775585351033123,7.4096243465903875,-1.7025648655612979,2.102818404327611]
[10354,4.2990532758334048,7.5798125408607975,1.4450878526076791,1.9313197600042051]
[10376,7.624731966517043,3.2234027827361285,-2.7018482523312239,-2.2365898208786961]
[10410,-3.4506951573914248,8.5101533919144838,0.44202558209751963,2.6410617104776768]
[10432,-1.5705934664699446,7.0695044420718505,1.9507996544185549,1.646527248390828]
[10454,7.5545333042567098,6.973663789360474,-3.4409325066229499,1.9412055954684879]
[10460,0.8811607202241627,7.861422959030528,-0.38216203886671796,3.3240965034040189]
[10486,3.2139351629564583,4.9999739719785499,-4.6237020196155516,-1.1291949074158059]
[10520,6.2690132970243475,6.3874650756912281,-1.7197785519360274,1.8127135131383643]
[10542,5.1526992320464258,4.5696918523945147,-7.9229125268626639,-0.61708872514582902]
[10564,-2.5504841911966416,6.7932216752445553,-2.1133150082732106,0.71820430331414087]
[10575,5.7814452449003451,6.5564666577148616,-7.7793526221302374,1.8856397120252284]
[10597,-0.84149558392724133,4.7827618082846008,-4.1597917947871688,-1.2571949666228808]
[10619,8.2341707874745893,4.8696182392170622,1.6557581005240367,-0.85725862378557793]
[10653,-4.5398899529104604,4.8448374514254144,-3.3747918987603782,-1.2112269239682283]
[10677,6.1416453533546962,8.6227546210658605,1.3959803805250983,4.0073263320583807]
[10685,13.168908883652318,9.4984693399700344,7.1648200932038648,5.3340103590805494]
[10730,-1.964766833012968,7.0792968265607454,-5.2359887168503363,1.1537323349835669]
[10752,8.2343049595063178,7.2266207228562553,-0.57278476690758806,2.5914750001334665]
[10763,-3.0282452813316691,6.2956611555814188,-1.0200655599489832,-9.0288657561294894E-2]
[10785,-4.4830304738909499,3.4225024477936081,-7.5517577808527188,-2.5121368072989059]
[{"$f":"A10886+1","v":10819},5.0392427778359403,5.5640721495741117,0.45099562560666451,0.50072990122771399]
[10841,-2.6831976743695991,7.3080716103318411,-0.50794705581121624,1.4973513666884584]
[10863,-1.5256680827485614,4.3383713392000942,-6.3370452260536467,-1.7996100309515455]
[10876,0.65662140391520762,6.6846192648979708,-2.8046883288009363,1.1949476397196814]
[10895,2.1016263703810445,9.6263391608965883,1.4284794882011465,4.429735104878854]
[10917,4.196601642865244,7.6718863738931464,0.86252092572411332,1.6937741271269542]
[10951,1.7109684625018504,7.2812923411546144,-2.0731334765462148,1.9655288391696706]
[10973,8.7668835660926199,9.0203776552019619,-1.7236955834688592,4.563322874043525]
[10984,-3.9728493813376797,5.2321234000279491,1.2352571863842163,-2.0492934122951789]
[11006,1.1492213598701451E-2,3.4250421364068964,-6.3640034783902415,-2.1077689893441018]
[11051,-2.9841742059712093,7.075649828890298,-3.2727414744665047,1.6204276879039767]
[11053,8.5895030242083745,7.9354427774896923,3.4469593973041146,3.5339297088162738]
[11083,4.0198103190043737,5.7063048333234274,-1.4478631236028949,-2.5663931015974528E-2]
[11105,-4.9179591141651375,6.1296284540573218,-1.424816268357995,0.38845881326901166]
[{"$f":"A11206+1","v":11139},12.515534692139934,9.3475381524169343,2.3132359668261113,4.7331125524216358]
[11161,8.4495596299849751,6.6397403614835113,-3.7128794884873826,2.0970574703917482]
[11172,2.7876977567892043,9.4106455416081403,1.31505187119323,4.8727072002844789]
[11194,9.0695758032208573,7.2145955974919316,2.6601371655212116,1.947666646916463]
[11216,-0.38186057387921757,7.5994357603033444,-4.3153681464918199,2.5227365160024711]
[11250,8.3196667331787744,8.5273016173460157,0.58836995726355124,4.0757487299948476]
[11270,2.3397420884856279,6.131709991151955,-5.9034666427141556,0.42523894189637934]
[11282,2.6620561710303732,6.4289017079663502,0.6459593192519324,1.2298367800777403]
[11304,3.9239346553957555,5.0691653468855646,-1.7669100295425919,0.55675188091428229]
[11326,8.3092680349771406,9.5180517337326744,-4.1710219949451792,5.1673141690394155]
[11360,4.3205057510850509,3.2503816884458385,-3.962531207169298,-1.8015151051991738]
[11382,-1.3784636765678191,2.7956772686934226,-5.0262891447154692,-3.2043793451194666]
[11404,5.1454860939071789,6.0871364516387905,-2.8483779859874434,0.7318955762168563]
[11438,-2.2748299776820993,6.7853694873588335,0.77491598932909378,0.82829499347478541]
[11460,1.7243554399084817,6.3559577858534375,-2.7042449726334792,6.5527774592461396E-2]
[11469,5.2562404078704503,4.704029544996188,1.0655122429748323,-0.98174946726681145]
[11492,5.9003530517016793,5.7841541323068366,-4.065816650094094,1.0901739890336393]
[11514,3.8013867596014981,6.7998458220699582,-0.49220895617920846,1.3566217078357039]
[11548,0.52217058908755498,5.9746481903742952,-3.7207141706809272,0.12158852278521093]
[11570,1.797671858525884,4.6039612820369262,-2.3650775185848083,-0.88899790866378381]
[11581,7.4571450378199469,8.2216550395764845,1.3010537340473043,3.9169641984575359]
[11603,3.1045758816886675,8.0240865157964869,-3.8058254102350215,2.6393922903518403]
[11625,5.0167850948853694,7.327638357439139,-6.9422245196667633,2.4044278459562025]
[11659,-2.2202389931070856,4.2646014859520598,-8.1835949944560333,-1.7431153339859586]
[11686,-1.5021307292774524,6.5888157358195887,-1.5590877154286666,0.77382122312838642]
[11702,1.7635951408265453,7.2477110182151296,-1.1709939009418093,2.0571844351465569]
[11736,6.3156674333604901,9.1751281613177422,-0.33705314328038938,3.5698379156878088]
[11758,3.7869238728134773,4.6787659397201855,-2.4700411480960787,-0.72290439861352418]
[11769,5.5212495726688235,5.4462874656992213,1.0037510632966375,0.40689240522030934]
[11791,-2.5841033236841398,5.7682941389582396,-2.1709743862153665,0.19858165458217436]
[11813,4.4342520868546043,7.3649195036363952,1.5954090152023257,2.7241202395754387]
[11847,2.457660709750078,8.3240115266747292,-1.8024409107605126,2.9913193231391828]
[11869,9.660767125511537,6.9085064015561484,-0.50425873928923659,2.7966242985575418]
[11876,-1.6213759946494752,5.9500593805504254,-8.0923291967860038,0.25396007022231093]
[11877,5.5106279906879116,4.2030977367762166,-2.3001081211691305,-0.83483214823707219]
[11878,3.6149314961331536,7.3297824267912333,0.40585105529290821,2.1351445848609059]
[11879,1.3961407158158168,4.8001023908663374,-3.3395081865437062,-0.83758239797435174]
[11880,12.066324519750918,8.1357302948221211,-1.7791089116387182,4.4560864790905903]
[11881,-1.8774974716716653,4.98137013457041,-1.6197708436128746,-0.85436505299272514]
[11882,-0.90232409886927689,7.8185124737763658,-2.5073259103409953,1.9644639960492944]
[11883,4.3353606733073704,9.8336449689933776,0.35271404274168727,5.2588672691514855]
[11884,-2.4531345627784695,4.6803547709416344,-7.2679517946898686,-1.6701588413682849]
[11885,-0.38038081951121994,8.738014888091719,1.0777003532007514,2.5447042708001106]
[11886,-1.2477445348533305,6.4315144084283586,-4.5568973832982937,1.1955761132326292]
[11887,-4.3071177525093818,5.4297497474819174,-7.1210556314382165,-0.28309293546724335]
[11888,5.1536667767875386,4.1487501132259545,-5.8489797537317187,-0.55798755201982675]
[11889,-4.6444514294090995,8.2850645711404383,-4.2809643669771482,2.9118189411057469]
[11890,3.667725629538622,3.9255127194048356,-9.5319647892774739,-1.921687045563804]
[11891,-4.9239088075597071E-2,4.8982671761213004,1.8787542539308824,-1.839739811158758]
[11892,4.2349640290150958,7.6749109937392639,-6.2713645181555719,3.2826994149047177]
[11893,3.6457359291009617,5.4405872460502387,-6.5113294200548495,1.8589017662460128E-2]
[11894,-2.5225749588421325,6.2378004615760991,-3.5830767077324275,0.64154761987968545]
[11895,6.8267678336518287,7.4564560987422857,-3.9924540443598637,2.4611691411759855]
[11896,-0.50886452066671994,5.3772784485307712,-3.7264875512271161,-0.27123481871496757]
[11897,1.0216573133705658,4.2521117711282663,-1.2229446628375129,-0.65403060698374671]
[11898,6.0120208893808442,9.4641442844358679,5.7241303647317814,4.5775494225425195]
[11899,5.7034267453192031,7.1471551159138942,-2.0008103571588327,1.7892972038931241]
[11900,0.92496986541751647,8.676571941716686,-0.48334630534924061,4.2159621361955644]
[11901,-5.8637258009621718E-2,6.131098510568755,-1.9597203333433431,-0.29264498556375496]
[11902,4.5348614254884856,7.1654187604254549,-1.8307667842090696,1.5630135810962811]
[11903,3.8344272071225509,8.587091372271729,0.43211269234929084,3.505399157570821]
[11904,6.8308349795072889,6.6940199652490193,0.67188507895857441,1.7565827663680511]
[11905,7.21013214694913,7.1846314396247513,-3.8322861585732282,2.3794465125165356]
[11906,0.40717669425978809,6.047245363275934,-2.8056239003505019,0.90588861602714621]
[{"$f":"A11974+1","v":11907},2.7021164619996973,9.9922219523622875,4.2947953206370535,5.0028751999884369]
[11908,5.5962307529137512,7.3395412924556851,1.2468817667949712,2.6317076629106908]
[11909,6.1013661173428506,7.231898265990548,0.15207089142220331,1.4898944733237842]
[11910,-3.376338311926256,6.4944244929927875,5.6765528385895436E-2,-0.1028545867473849]
[11911,2.6829233002115633,7.8734932568022202,2.374119842775988,2.5102567506059446]
[11912,-7.8958901472212011,4.4102954477054936,-6.4864940593916662,-2.3085005136465719]
[11913,5.5508103342948729,6.1030042129510393,0.89447164892526221,1.2797363671957056]
[11914,3.229548893747372,5.7602373909375881,-1.6378253467786545,0.40298965386351082]
[11915,3.681788602730057,7.7660166109907198,-0.5186172043500632,2.6751675139613154]
[11916,-4.5768959620657625,5.5109522458108371,-2.1076556644507325,-0.32361087366459484]
[11917,-3.0327164790860008,7.5194159595838119,0.1856413049310337,0.93079974162465939]
[11918,0.85886582194604189,4.4603114673343978,-1.3561044449126824,-1.0485698279204267]
[11919,7.5636703765839135,6.5343563530005229,-2.2373801566144946,1.1989413310777519]
[11920,3.6540325170537011,7.9014143548242561,1.9255080901250441,2.3873883847761515]
[11921,-4.631106768631617,5.3028395612447081,-6.7927272965241059,-1.4532880940646942]
[11922,1.6544992187912735,7.0177005257627743,-2.3521520279004373,1.6401502210515821]
[11923,-3.3016123344039547,3.7777233693516221,-3.8706113957898056,-2.9249473424331125]
[11924,3.9383549992220082,4.2679089657222171,-12.396022942535065,-0.52933359486599185]
[11925,-3.8373970777235593,6.7852636222917653,-2.9091089240612482,0.54242710889979306]
[11926,2.1213615123628826,5.8071591638441724,-0.88581208623590513,-0.46957477416195714]
[11927,0.70079131606763601,7.6830519438227185,-4.5626383672711945,2.4360309903680539]
[11928,3.0581152724539162,7.464518780995884,-3.997561231243298,2.2125868630871306]
[11929,-1.202689978068042,6.9432225624130322,-0.69464671709534231,1.3807196784238898]
[11930,5.4538417475144865,8.2647008836213764,-5.8056140479457614,3.8274051817622237]
[11931,-0.80039025040386402,7.5195266271765524,-0.89167271409084359,2.0049215459310106]
[11932,1.9352295992072108,4.9791217966083723,-6.2404464167696512,-0.92385871187883395]
[11933,11.186463000759058,8.4373193367054,1.4442355941423042,3.9442303227262281]
[11934,2.6342887962308832,7.9957997288871123,-0.21878398645535535,3.1904168957128123]
[11935,9.1913632045711608,6.8539155859561962,0.82136313488238599,2.1517571745671744]
[11936,1.9244156958840564,10.010924994272736,-0.45445047107607106,4.9950405094624744]
[11937,-4.8345078375659494,4.4736046957090299,-6.8965376899940702,-2.899893474836583]
[11938,3.9502517758332405,6.0169688898615714,1.2590682765731156,0.91132551316208765]
[11939,4.5290291793420838,5.0250469461941849,-4.0070564718118238,-0.71678653381065893]
[11940,-2.904653595915442,6.4997942800825301,-5.1273026895074478,1.0602850708263787]
[11941,1.2351575495833496,4.5053266635885656,-2.9520548862954223,-1.2249183059807336]
[11942,5.1676527479316583,7.424901346769289,-1.6058483924945803,2.4932455902186224]
[11943,-4.2187200558579585,5.4872533992036923,-3.4014988799232797,-1.4280115137494962]
[11944,6.781492169064685,7.0738511444227985,1.253517216277241,1.9791144035365353]
[11945,4.7304247006554654,8.9282295267640421,-2.3614920428938539,4.2333698277436911]
[11946,3.1055740353433121,5.4995527899567147,1.4604796977736143,-2.9829573256421327E-3]
[11947,-9.765285495724239,5.7685046529510648,-3.4107927024207392,-1.0018779796896926]
[11948,4.8892000342876898,7.0315079252298398,4.3785212103632096,2.6417047960315596]
[11949,2.6862581259182772,6.3738840291218599,-3.8019764518469934,1.5767261887388382]
[11950,-1.053468583888622,4.950635256589238,-2.4899767243219806,-0.29966780355623102]
[11951,-3.3879335270356883,7.5396395562993117,2.4395753497258195,2.4061794666534997]
[11952,1.3777578448408003,5.5433763262392315,-5.839136264830513,-0.63695679041335929]
[11953,0.8435350763485332,4.5727515018042322,-3.9625676756408712,-1.4468859147421262]
[11954,0.59413846559375494,7.5666973105445203,-2.920110498650117,1.5732698973804173]
[11955,3.6194762706824442,5.2609327595657387,-8.5169320620662621,-0.28826071895211425]
[11956,0.8108665076093069,7.2482750313167239,-5.2848488255911681,2.10597025538714]
[11957,-9.2801096199234792,4.2997640518200626,-6.0282594280993802,-1.7077411831075862]
[11958,-14.70866179961201,4.0694088174994771,-9.6682026368582541,-3.365224715044266]
[11959,1.6217931443064517,9.426392642449283,-1.263725757936859,4.0310447112677226]
[11960,6.7792665202729481,4.509909519559379,-1.6364685298229544,-1.2353961936836979]
[11961,-0.90751670814841301,6.0595752976916053,-6.4757118066704802,0.4386089407561119]
[11962,-2.4365221355844255,5.3150780562214006,-7.7002481051303482,-0.88410638051490475]
[11963,3.2500260343886183,7.6898567106944995,-0.25591400658600971,2.3923546985302808]
[11964,1.4707529571126181,9.4652511304035478,2.7073898343834362,4.0812947156935895]
[11965,4.6853330974404805,7.5548643556482729,-1.1110322560796502,2.3653010689152021]
[11966,-1.6666162140098821,5.3929129448938902,-3.9230956864495514,-0.73424111297217087]
[11967,1.391561260904725,5.3079806133763681,-4.4262066153815258,-1.4813527836970986E-2]
[11968,4.3574796160437801,8.5396175502083143,4.5088832620149972,3.3664774798570791]
[11969,-3.2150554801959377,6.8286808295426287,-5.6267085781161361,0.97387591917514871]
[11970,6.2568030251867031,6.9719427257447597,0.24597325603923181,1.7405221717422128]
[{"$f":"A12038+1","v":11971},1.1137424929243867,4.7135572304054403,-7.385818276861702,-0.73388197719665738]
[11972,-2.9876633420521426,7.0805576310095768,2.2997892003045246,1.2106915212735987]
[11973,-2.7699916615003364,4.7061851083418382,-6.5890405936274021,-1.1779618870221735]
[11974,15.17542282168904,10.534346169461891,6.2493832768392288,7.3378982727453392]
[11975,5.3684424596560705,7.2031044490168359,-1.0910377641958182,1.7069737215565581]
[11976,-1.1555050185337854,2.1341338317966496,-9.0873333929683557,-3.4649726022627707]
[11977,-5.9247965186681819,6.9837713767290293,2.3292782145626605,0.90537730832350227]
[11978,4.3916032563371692,7.2399410207017354,0.5682162596965723,1.4038472433645215]
[11979,-4.0216269337238968,5.6045770927142327,-4.4688299016815769,-0.84715767203672132]
[11980,8.2195967883219403,6.5472491148774479,-4.2340593609172021,1.5655458409353218]
[11981,-2.0582777181301033,9.6936450773606282,-0.74182691748609142,4.2065862510024878]
[11982,4.5875968477991487,5.3332387906096983,-3.796110129855236,-0.18033743262742186]
[11983,0.21851673348075051,5.4090274949704327,-0.55942782351342046,0.25576721730094754]
[11984,6.9729840880379879,7.8395288916696471,2.9723196493835369,3.5544757336443293]
[11985,5.9202693208406405,5.7167154991387914,-0.86822708675127358,0.74450259736766355]
[11986,-4.4673893401336349,4.8065011268727416,-5.1285051378469468,-1.3575280220424799]
[11987,1.1176980816300572,7.2968601200688106,-2.6697746609405764,2.8364551502615689]
[11988,4.4459265657225044,7.7279404260199218,1.9934874707608614,2.2740731883350556]
[11989,-3.9676482476211712,6.0398082877525976,-7.0029774354830057,0.29466479520468769]
[11990,7.442339188119278,5.8603661812086152,-3.0547837101760016,0.95209339340620036]
[11991,4.6923678882874338,5.4303709801128939,-1.9142884793504662,-6.3675528573526208E-2]
[11992,-1.4013315614805748,6.5167272399382314,-3.0709029875790614,1.0626430034305119]
[11993,-2.0232090262615321,6.3415357087992126,-1.4494367312629319,0.33559898297605317]
[11994,8.0406725109372346,9.1776267444585606,-2.4216051455523262,4.6240034551636491]
[11995,9.081881084825282,5.6030983504011838,-5.2254842506556098,1.3913165040102617]
[11996,4.939216061061293,7.3024981270590388,-7.5128380457916393,3.0962546125309416]
[11997,3.9987759054920322,9.9996374425294334,0.22211771553094906,5.2767442845346357]
[11998,5.4900708409265615,7.9465310249198691,-2.997813481374453,3.7177145214329164]
[11999,-2.9152014291401533,5.796606350580106,-1.4202844962106358,0.60377142866107392]
[12000,-9.076061981484731,3.8975007832485296,-7.617579845640214,-2.6431388394092323]

{"sheet":"Output - Baseline","index":6,"n_rows":74,"n_cols":25,"rows_kept":74,"cut":false,"hidden":false,"merged":[[32,22,32,24],[33,22,33,24],[39,22,39,24],[37,22,38,24],[20,22,20,24],[24,22,24,24],[28,22,28,24],[7,7,7,8],[16,1,16,24],[19,7,19,8],[18,13,18,19],[19,22,19,24],[18,7,18,10],[18,22,18,24],[6,13,6,18],[1,0,1,24],[2,0,2,24],[4,0,4,24],[6,7,6,10]]}
[]
[{"$f":"CountryName&\" Public Sector Debt Dynamics - Baseline Scenario\"","v":"Macondo Public Sector Debt Dynamics - Baseline Scenario"}]
["(in percent of GDP unless otherwise indicated)"]
[]
["Debt and Economic Indicators 1/"]
[]
[null,null,null,null,null,null,null,"Actual",null,null,null,"Est.",null,"Projections"]
[null,null,null,null,null,null,null,{"$f":"CONCATENATE(Baseline!C8,\"-\",Baseline!I8)","v":"2012-2018"},null,"2/",{"$f":"Baseline!J8","v":2019},{"$f":"Baseline!K8","v":2020},null,{"$f":"Baseline!L8","v":2021},{"$f":"Baseline!M8","v":2022},{"$f":"Baseline!N8","v":2023},{"$f":"Baseline!O8","v":2024},{"$f":"Baseline!P8","v":2025},{"$f":"Baseline!Q8","v":2026},{"$f":"Baseline!R8","v":2027},{"$f":"Baseline!S8","v":2028},{"$f":"Baseline!T8","v":2029},{"$f":"Baseline!U8","v":2030},{"$f":"Baseline!V8","v":2031},{"$f":"Baseline!W8","v":2032}]
[null,"Nominal gross public debt",null,null,null,null,null,null,{"$f":"(AVERAGE(Baseline!C9:I9))","v":44.169201423713034},null,{"$f":"Baseline!J9","v":48.671647410119085},{"$f":"Baseline!K9","v":58.864851280718845},null,{"$f":"Baseline!L9","v":61.728846377632486},{"$f":"Baseline!M9","v":62.649098133954134},{"$f":"Baseline!N9","v":62.833542711577508},{"$f":"Baseline!O9","v":63.207084610034009},{"$f":"Baseline!P9","v":63.684468237250123},{"$f":"Baseline!Q9","v":63.992867619468434},{"$f":"Baseline!R9","v":64.378437569107476},{"$f":"Baseline!S9","v":64.69410533139505},{"$f":"Baseline!T9","v":65.036108866589714},{"$f":"Baseline!U9","v":65.383980365775841},{"$f":"Baseline!V9","v":65.706225202875771},{"$f":"Baseline!W9","v":66.047844251536063}]
[null,"      Of which: guarantees (uncalled) 3/",null,null,null,null,null,null,{"$f":"IFERROR(AVERAGE(Baseline!C10:I10)+AVERAGE(Baseline!C11:I11),\"0.0\")","v":0.34490662125293176},null,{"$f":"IFERROR(SUM(Baseline!J10,Baseline!J11),\"…\")","v":3.8162985722292522},{"$f":"IFERROR(SUM(Baseline!K10,Baseline!K11),\"…\")","v":3.2817732131425057},null,{"$f":"IFERROR(SUM(Baseline!L10,Baseline!L11),\"…\")","v":2.2770271201293659},{"$f":"IFERROR(SUM(Baseline!M10,Baseline!M11),\"…\")","v":2.0032809143353472},{"$f":"IFERROR(SUM(Baseline!N10,Baseline!N11),\"…\")","v":1.7573631765093429},{"$f":"IFERROR(SUM(Baseline!O10,Baseline!O11),\"…\")","v":1.5393918422502821},{"$f":"IFERROR(SUM(Baseline!P10,Baseline!P11),\"…\")","v":1.4338263753641041},{"$f":"IFERROR(SUM(Baseline!Q10,Baseline!Q11),\"…\")","v":1.4338263753641041},{"$f":"IFERROR(SUM(Baseline!R10,Baseline!R11),\"…\")","v":1.4690148643261633},{"$f":"IFERROR(SUM(Baseline!S10,Baseline!S11),\"…\")","v":1.4455558716847905},{"$f":"IFERROR(SUM(Baseline!T10,Baseline!T11),\"…\")","v":1.449465703791686},{"$f":"IFERROR(SUM(Baseline!U10,Baseline!U11),\"…\")","v":1.4546788132675466},{"$f":"IFERROR(SUM(Baseline!V10,Baseline!V11),\"…\")","v":1.449900129581341},{"$f":"IFERROR(SUM(Baseline!W10,Baseline!W11),\"…\")","v":1.449900129581341}]
[null,"Real GDP growth (in percent)",null,null,null,null,null,null,{"$f":"(AVERAGE(Baseline!C22:I22)/100)*100","v":3.7713312147537676},null,{"$f":"Baseline!J22","v":2.6623360468405854},{"$f":"Baseline!K22","v":-8.993690565222078},null,{"$f":"Baseline!L22","v":4.2309334963378742},{"$f":"Baseline!M22","v":3.7462886932236428},{"$f":"Baseline!N22","v":3.4081911853521163},{"$f":"Baseline!O22","v":3.6604860260066818},{"$f":"Baseline!P22","v":3.8355220807909207},{"$f":"Baseline!Q22","v":3.835491687445125},{"$f":"Baseline!R22","v":3.8355285954968954},{"$f":"Baseline!S22","v":3.8355448715367002},{"$f":"Baseline!T22","v":3.8354977203563179},{"$f":"Baseline!U22","v":3.8355232566620101},{"$f":"Baseline!V22","v":3.8355205971002171},{"$f":"Baseline!W22","v":3.8355313695314086}]
[null,"Inflation (GDP deflator, in percent)",null,null,null,null,null,null,{"$f":"(AVERAGE(Baseline!C19:I19)/100)*100","v":4.3944938723264766},null,{"$f":"Baseline!J19","v":4.08},{"$f":"Baseline!K19","v":4.0130796670630104},null,{"$f":"Baseline!L19","v":4.0413653148993376},{"$f":"Baseline!M19","v":3.6542780143568905},{"$f":"Baseline!N19","v":3.7612628890765052},{"$f":"Baseline!O19","v":3.737199001700489},{"$f":"Baseline!P19","v":3.7183747495781745},{"$f":"Baseline!Q19","v":4},{"$f":"Baseline!R19","v":4},{"$f":"Baseline!S19","v":4},{"$f":"Baseline!T19","v":4},{"$f":"Baseline!U19","v":4},{"$f":"Baseline!V19","v":4},{"$f":"Baseline!W19","v":4}]
[null,"Nominal GDP growth (in percent)",null,null,null,null,null,null,{"$f":"((1+I11/100)*(1+I12/100)-1)*100","v":8.331556006217733},null,{"$f":"((1+K11/100)*(1+K12/100)-1)*100","v":6.850959357551667},{"$f":"((1+L11/100)*(1+L12/100)-1)*100","v":-5.3415348655505568},null,{"$f":"((1+N11/100)*(1+N12/100)-1)*100","v":8.4432862900546635},7.5374665116513473,7.2976451046720348,7.5344846749284766,7.6965159149357198,7.9889113549429291,{"$f":"((1+T11/100)*(1+T12/100)-1)*100","v":7.9889497393167641},7.9889666663981673,7.9889176291705777,7.9889441869285038,7.9889414209842302,7.9889526243126729]
[null,"Effective interest rate (in percent) 4/",null,null,null,null,null,null,{"$f":"(AVERAGE(Baseline!C29:I29)/100)*100","v":5.7978665173074733},null,{"$f":"Baseline!J29","v":6.1690706320059308},{"$f":"Baseline!K29","v":6.2659889902432866},null,{"$f":"Baseline!L29","v":6.2751502415558482},{"$f":"Baseline!M29","v":5.9420697373407698},{"$f":"Baseline!N29","v":6.0158610633820775},{"$f":"Baseline!O29","v":6.2833345675577927},{"$f":"Baseline!P29","v":6.4805160375441009},{"$f":"Baseline!Q29","v":6.480631496348904},{"$f":"Baseline!R29","v":6.583966881751774},{"$f":"Baseline!S29","v":6.2825567772044399},{"$f":"Baseline!T29","v":6.4853418936133558},{"$f":"Baseline!U29","v":6.588172255572367},{"$f":"Baseline!V29","v":6.2875284337447663},{"$f":"Baseline!W29","v":6.4900646089369962}]
[]
[]
[null,"Contribution to Changes in Public Debt"]
[]
[null,null,null,null,null,null,null,"Actual",null,null,null,"Est.",null,"Projections",null,null,null,null,null,null,null,null,"Realism and Fiscal Adjustments"]
[null,null,null,null,null,null,null,{"$f":"CONCATENATE(Baseline!C8,\"-\",Baseline!I8)","v":"2012-2018"},null,null,{"$f":"Baseline!J8","v":2019},{"$f":"Baseline!K8","v":2020},null,{"$f":"Baseline!L8","v":2021},{"$f":"Baseline!M8","v":2022},{"$f":"Baseline!N8","v":2023},{"$f":"Baseline!O8","v":2024},{"$f":"Baseline!P8","v":2025},{"$f":"Baseline!Q8","v":2026},null,"cumulative",null,{"$f":"\"debt levels in \"&Readme!$B$12&\": \"","v":"debt levels in 2027: "}]
[null,"Change in gross public sector debt",null,null,null,null,null,null,{"$f":"AVERAGE(Baseline!C61:I61)","v":2.4218622151194928},null,{"$f":"Baseline!J61","v":0.12524310758751511},{"$f":"Baseline!K61","v":10.19320387059976},null,{"$f":"Baseline!L61","v":2.8639950969136407},{"$f":"Baseline!M61","v":0.92025175632164746},{"$f":"Baseline!N61","v":0.18444457762337407},{"$f":"Baseline!O61","v":0.37354189845650154},{"$f":"Baseline!P61","v":0.47738362721611338},{"$f":"Baseline!Q61","v":0.30839938221831176},null,{"$f":"SUM(N21:S21)","v":5.128016338749589},null,"historical and constant pb scenarios"]
[]
[null,"Identified debt-creating flows",null,null,null,null,null,null,{"$f":"I25+I29+I38+I39+I40","v":1.6290454063545989},null,{"$f":"K25+K29+K38+K39+K40","v":2.8267468871176651},{"$f":"L25+L29+L38+L39+L40","v":7.8005871092606469},null,{"$f":"N25+N29+N38+N39+N40","v":2.8639950969136252},0.92025175632164635,0.18444457762336447,0.37354189845649721,0.47738362721609062,0.30839938221831414,null,{"$f":"SUM(N23:S23)","v":5.1280163387495374},null,{"$f":"INDEX(HistoricalSc!$L$9:$W$9,MATCH(Readme!$B$12,HistoricalSc!$L$8:$W$8,0))","v":77.209239667196428},null,{"$f":"INDEX(ConstantPBSc!$L$9:$W$9,MATCH(Readme!$B$12,ConstantPBSc!$L$8:$W$8,0))","v":88.328455312003683}]
[]
[null,"Primary deficit",null,null,null,null,null,null,{"$f":"AVERAGE(Baseline!C63:I63)","v":1.5900508755696807},null,{"$f":"Baseline!J63","v":-0.56421363304368799},{"$f":"Baseline!K63","v":3.5485908784342484},null,{"$f":"Baseline!L63","v":4.0409506754616684},{"$f":"Baseline!M63","v":1.0548125028614983},{"$f":"Baseline!N63","v":-0.45234867288346675},{"$f":"Baseline!O63","v":-0.26699140157390255},{"$f":"Baseline!P63","v":-0.19746979789752062},{"$f":"Baseline!Q63","v":-0.30560329078496329},null,3.8733500151833131,null,{"$f":"\"debt-stabilizing primary balance\"","v":"debt-stabilizing primary balance"}]
[null,"Primary (noninterest) revenue and grants",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Primary (noninterest) expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Automatic debt dynamics",null,null,null,null,null,null,{"$f":"I31+I36","v":-6.2096342018858608E-2},null,{"$f":"K31+K36","v":2.8316074395968283E-2},{"$f":"L31+L36","v":4.8925033706352918},null,{"$f":"N31+N36","v":-0.87726547280513056},{"$f":"O31+O36","v":-0.63030763313257199},-7.7114340185386876E-3,-2.6363131754879032E-2,-4.094306212959975E-2,-0.20902293807693706,null,-1.791613671917657,null,{"$f":"\"in \"&FirstYear&\" and in \"&Readme!$B$12&\"\"","v":"in 2021 and in 2027"}]
[]
[null,"Interest rate/growth differential",null,null,null,null,null,null,{"$f":"AVERAGE(Baseline!C65:I65)","v":-0.95135536751844385},null,{"$f":"Baseline!J65","v":-0.31378225854487418},{"$f":"Baseline!K65","v":5.5026159103241916},null,{"$f":"Baseline!L65","v":-1.155442585216784},{"$f":"Baseline!M65","v":-0.94687532471508917},{"$f":"Baseline!N65","v":-0.80354155472758926},{"$f":"Baseline!O65","v":-0.77979592804422704},{"$f":"Baseline!P65","v":-0.75940452510042444},{"$f":"Baseline!Q65","v":-0.93306012259987292},null,-5.3781200404039868,null,{"$f":"DebtStabPrimBalance!$C$11","v":-9.8762171795608866E-2},null,{"$f":"DebtStabPrimBalance!$C$21","v":0.61460757585087822}]
[]
[null,"Of which: real interest rate ",null,null,null,null,null,null,{"$f":"AVERAGE(Baseline!C66:I66)","v":0.49960283591475224},null,{"$f":"Baseline!J66","v":0.88459980122146531},{"$f":"Baseline!K66","v":1.2408192810414476},null,{"$f":"Baseline!L66","v":1.0131407809923887},{"$f":"Baseline!M66","v":1.1242510045613046},{"$f":"Baseline!N66","v":1.1228058452991834},{"$f":"Baseline!O66","v":1.2992441341816627},{"$f":"Baseline!P66","v":1.4368391998970207},{"$f":"Baseline!Q66","v":1.2779244720555354},null,7.2742054369870957,null,"level and yearly change in primary balance "]
[null,"Of which: real GDP growth",null,null,null,null,null,null,{"$f":"AVERAGE(Baseline!C67:I67)","v":-1.4509582034331963},null,{"$f":"Baseline!J67","v":-1.1983820597663395},{"$f":"Baseline!K67","v":4.2617966292827445},null,{"$f":"Baseline!L67","v":-2.1685833662091727},{"$f":"Baseline!M67","v":-2.0711263292763937},{"$f":"Baseline!N67","v":-1.9263474000267726},{"$f":"Baseline!O67","v":-2.0790400622258898},{"$f":"Baseline!P67","v":-2.1962437249974451},{"$f":"Baseline!Q67","v":-2.2109845946554083},null,-12.652325477391081,null,{"$f":"\"to yield \"&ROUND(Readme!$B$24,1)&\" percent debt in \"&Readme!$B$26&\" 7/\"","v":"to yield 60 percent debt in 2030 7/"}]
[]
[null,"Exchange rate depreciation",null,null,null,null,null,null,{"$f":"AVERAGE(Baseline!C68:I68)","v":0.88925902549958524},null,{"$f":"Baseline!J68","v":0.34209833294084246},{"$f":"Baseline!K68","v":-0.61011253968889978},null,{"$f":"Baseline!L68","v":0.27817711241165338},{"$f":"Baseline!M68","v":0.31656769158251719},{"$f":"Baseline!N68","v":0.79583012070905057},{"$f":"Baseline!O68","v":0.75343279628934801},{"$f":"Baseline!P68","v":0.71846146297082469},{"$f":"Baseline!Q68","v":0.72403718452293586},null,3.5865063684863294,null,{"$f":"INDEX(DebtTargetConstant_pb!$L$24:$W$24,MATCH(DebtTargetConstant_pb!$B$46,DebtTargetConstant_pb!$L$8:$W$8,0))","v":0.73013013695637197},null,{"$f":"INDEX(DebtTargetConstantAdjustment_pb!$L$27:$W$27,MATCH(DebtTargetConstantAdjustment_pb!$B$46,DebtTargetConstantAdjustment_pb!$L$8:$W$8,0))","v":0.94910659558897248}]
[]
[null,"Other identified debt-creating flows ",null,null,null,null,null,null,{"$f":"AVERAGE(Baseline!C70:I70)","v":0},null,{"$f":"Baseline!J70","v":0},{"$f":"Baseline!K70","v":0},null,{"$f":"Baseline!L70","v":0.9},{"$f":"Baseline!M70","v":0.9},{"$f":"Baseline!N70","v":0.9},{"$f":"Baseline!O70","v":0.9},{"$f":"Baseline!P70","v":0.9},{"$f":"Baseline!Q70","v":0.9},null,5.4,null,"probability of debt below:"]
[null,"SFA due to intra-year exchange rate changes 5/",null,null,null,null,null,null,{"$f":"AVERAGE(Baseline!C72:I72)","v":3.6777356128027315E-2},null,{"$f":"Baseline!J72","v":-3.4595097336211026E-3},{"$f":"Baseline!K72","v":-0.10598178072214619},null,{"$f":"Baseline!L72","v":-0.19494401272977316},{"$f":"Baseline!M72","v":-0.13050690761326114},{"$f":"Baseline!N72","v":-9.5775776486258547E-3},{"$f":"Baseline!O72","v":-1.5132233955660464E-2},{"$f":"Baseline!P72","v":-7.8638045870610976E-2},{"$f":"Baseline!Q72","v":-7.6974388919785544E-2},null,-0.50577316673771722]
[null,"Change in guarantees (uncalled)",null,null,null,null,null,null,{"$f":"AVERAGE(Baseline!C71:I71)","v":6.4313516675749471E-2},null,{"$f":"Baseline!J71","v":3.366103955499006},{"$f":"Baseline!K71","v":-0.53452535908674648},null,{"$f":"Baseline!L71","v":-1.0047460930131398},{"$f":"Baseline!M71","v":-0.27374620579401876},{"$f":"Baseline!N71","v":-0.24591773782600423},{"$f":"Baseline!O71","v":-0.21797133425906079},{"$f":"Baseline!P71","v":-0.10556546688617807},{"$f":"Baseline!Q71","v":0},null,-1.8479468377784016,null,{"$f":"\"end-\"&FirstYear-1&\" and \"&ROUND(Readme!$B$24,1)&\" percent in \"&Readme!$B$26&\"\"","v":"end-2020 and 60 percent in 2030"}]
[]
[null,"Residual 6/",null,null,null,null,null,null,{"$f":"AVERAGE(Baseline!C73:I73)","v":0.79281680876489757},null,{"$f":"Baseline!J73","v":-2.701503779530166},{"$f":"Baseline!K73","v":2.3926167613391076},null,{"$f":"Baseline!L73","v":7.91910277923203E-16},{"$f":"Baseline!M73","v":1.1166203541863859E-14},{"$f":"Baseline!N73","v":5.9143620093035539E-15},{"$f":"Baseline!O73","v":-9.1908680474287392E-15},{"$f":"Baseline!P73","v":4.0785245551227781E-15},{"$f":"Baseline!Q73","v":1.3595363908202204E-15},null,{"$f":"SUM(N42:S42)","v":1.4119668727604875E-14},null,{"$f":"ROUND(INDEX('Fan Chart'!$BE$66:$BP$66,MATCH(Readme!$B$26,'Fan Chart'!$BE$68:$BP$68,0)),1)","v":31.3},null,{"$f":"ROUND(INDEX('Fan Chart'!$BE$65:$BP$65,MATCH(Readme!$B$26,'Fan Chart'!$BE$68:$BP$68,0)),1)","v":34}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Source: Ministry of Finance"]
[{"$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 central government and includes public guarantees, defined as outstanding amount of loans guaranteed by the central government ."}]
["2/ Based on available data."]
["3/ Only includes uncalled guarantees (contingent liabilities) that might be included in the total stock of debt but do not generate interest payments, and have an exogenously-driven evolution. "]
["4/ Defined as interest payments divided by debt stock (excluding guarantees) at the end of previous year."]
["5/ Calculated as the effect of intra-year exchange rate fluctuations on total debt."]
["6/ For the history it could include residual changes in gross debt due to accounting issues and cross-exchange rate variations. "]
["7/ Measures the constant annual primary balance and the yearly change in the primary balance (in ppts of GDP) necessary to reach the pre-determined debt target. "]
[null,{"$f":"\"Adjustment starts in \"&Readme!B25&\" and ends in \"&Readme!B26&\".\"","v":"Adjustment starts in 2022 and ends in 2030."}]

{"sheet":"Output - Shocks","index":7,"n_rows":88,"n_cols":22,"rows_kept":88,"cut":false,"hidden":false,"merged":[[66,1,66,20],[65,1,65,20],[11,3,13,6],[11,9,12,12],[6,15,7,19],[11,15,12,19],[38,2,38,19],[39,1,39,20],[16,7,17,9],[16,13,17,15],[0,0,1,20],[3,1,3,20],[8,3,8,6],[8,9,8,13],[8,16,9,20],[6,3,7,3],[6,9,7,12]]}
[{"$f":"CountryName&\" Public Sector Debt Dynamics - Stress Tests and Alternative Scenarios\"","v":"Macondo Public Sector Debt Dynamics - Stress Tests and Alternative Scenarios"}]
[]
[]
[null,"Macro-Fiscal Stress Tests and Alternative Scenarios"]
[]
[]
[null,null,null,{"$f":"\"Baseline\"","v":"Baseline"},null,null,null,null,null,{"$f":"\"Primary Balance Shock\"","v":"Primary Balance Shock"},null,null,null,null,null,{"$f":"\"Real Interest Rate Shock\"","v":"Real Interest Rate Shock"}]
[]
[]
[]
[]
[null,null,null,{"$f":"\"Real GDP Growth Shock\"","v":"Real GDP Growth Shock"},null,null,null,null,null,{"$f":"\"Exchange Rate Shock\"","v":"Exchange Rate Shock"},null,null,null,null,null,{"$f":"\"Customized Scenario\"","v":"Customized Scenario"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"\"Constant Primary Balance\"","v":"Constant Primary Balance"},null,null,null,null,null,{"$f":"\"Historical Scenario\"","v":"Historical Scenario"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Underlying Assumptions"]
[null,"(in percent)"]
[]
[null,"Baseline",null,null,{"$f":"FirstYear","v":2021},{"$f":"E42+1","v":2022},2023,2024,2025,2026,null,null,"Primary Balance Shock",null,null,{"$f":"FirstYear","v":2021},{"$f":"P42+1","v":2022},2023,2024,2025,2026,2027]
[null,"Real GDP growth",null,null,{"$f":"Baseline!L22","v":4.2309334963378742},{"$f":"Baseline!M22","v":3.7462886932236428},{"$f":"Baseline!N22","v":3.4081911853521163},{"$f":"Baseline!O22","v":3.6604860260066818},{"$f":"Baseline!P22","v":3.8355220807909207},{"$f":"Baseline!Q22","v":3.835491687445125},null,null,"Real GDP growth",null,null,{"$f":"'Sh-pb'!L22","v":4.2309334963378742},{"$f":"'Sh-pb'!M22","v":3.7462886932236428},{"$f":"'Sh-pb'!N22","v":3.4081911853521163},{"$f":"'Sh-pb'!O22","v":3.6604860260066818},{"$f":"'Sh-pb'!P22","v":3.8355220807909207},{"$f":"'Sh-pb'!Q22","v":3.835491687445125},{"$f":"'Sh-g'!R22","v":3.8355285954968954}]
[null,"Inflation",null,null,{"$f":"Baseline!L19","v":4.0413653148993376},{"$f":"Baseline!M19","v":3.6542780143568905},{"$f":"Baseline!N19","v":3.7612628890765052},{"$f":"Baseline!O19","v":3.737199001700489},{"$f":"Baseline!P19","v":3.7183747495781745},{"$f":"Baseline!Q19","v":4},null,null,"Inflation",null,null,{"$f":"'Sh-pb'!L19","v":4.0413653148993376},{"$f":"'Sh-pb'!M19","v":3.6542780143568905},{"$f":"'Sh-pb'!N19","v":3.7612628890765052},{"$f":"'Sh-pb'!O19","v":3.737199001700489},{"$f":"'Sh-pb'!P19","v":3.7183747495781745},{"$f":"'Sh-pb'!Q19","v":4},{"$f":"'Sh-g'!R19","v":4}]
[null,"Primary balance",null,null,{"$f":"Baseline!L24","v":-4.0409506754616684},{"$f":"Baseline!M24","v":-1.0548125028614983},{"$f":"Baseline!N24","v":0.45234867288346675},{"$f":"Baseline!O24","v":0.26699140157390255},{"$f":"Baseline!P24","v":0.19746979789752062},{"$f":"Baseline!Q24","v":0.30560329078496329},null,null,"Primary balance",null,null,{"$f":"'Sh-pb'!L24","v":-4.0409506754616684},{"$f":"'Sh-pb'!M24","v":-3.305162129784271},{"$f":"'Sh-pb'!N24","v":-1.798000954039306},{"$f":"'Sh-pb'!O24","v":0.26699140157390255},{"$f":"'Sh-pb'!P24","v":0.19746979789752062},{"$f":"'Sh-pb'!Q24","v":0.30560329078496329},{"$f":"'Sh-g'!R24","v":0.25668816341879547}]
[null,"Effective interest rate",null,null,{"$f":"Baseline!L29","v":6.2751502415558482},{"$f":"Baseline!M29","v":5.9420697373407698},{"$f":"Baseline!N29","v":6.0158610633820775},{"$f":"Baseline!O29","v":6.2833345675577927},{"$f":"Baseline!P29","v":6.4805160375441009},{"$f":"Baseline!Q29","v":6.480631496348904},null,null,"Effective interest rate",null,null,{"$f":"'Sh-pb'!L29","v":6.2751502415558482},{"$f":"'Sh-pb'!M29","v":5.9420697373407698},{"$f":"'Sh-pb'!N29","v":6.0158610633820775},{"$f":"'Sh-pb'!O29","v":6.2833345675577927},{"$f":"'Sh-pb'!P29","v":6.4805160375441009},{"$f":"'Sh-pb'!Q29","v":6.480631496348904},{"$f":"'Sh-g'!#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Real Interest Rate Shock",null,null,null,null,null,null,null,null,null,null,"Real GDP Growth Shock"]
[null,"Real GDP growth",null,null,{"$f":"'Sh-int'!L22","v":4.2309334963378742},{"$f":"'Sh-int'!M22","v":3.7462886932236428},{"$f":"'Sh-int'!N22","v":3.4081911853521163},{"$f":"'Sh-int'!O22","v":3.6604860260066818},{"$f":"'Sh-int'!P22","v":3.8355220807909207},{"$f":"'Sh-int'!Q22","v":3.835491687445125},null,null,"Real GDP growth",null,null,{"$f":"'Sh-g'!L22","v":4.2309334963378742},{"$f":"'Sh-g'!M22","v":-0.30722347192797805},{"$f":"'Sh-g'!N22","v":-0.64532097979950453},{"$f":"'Sh-g'!O22","v":3.6604860260066818},{"$f":"'Sh-g'!P22","v":3.8355220807909207},{"$f":"'Sh-g'!Q22","v":3.835491687445125},{"$f":"'Sh-er'!R22","v":3.8355285954968954}]
[null,"Inflation",null,null,{"$f":"'Sh-int'!L19","v":4.0413653148993376},{"$f":"'Sh-int'!M19","v":3.6542780143568905},{"$f":"'Sh-int'!N19","v":3.7612628890765052},{"$f":"'Sh-int'!O19","v":3.737199001700489},{"$f":"'Sh-int'!P19","v":3.7183747495781745},{"$f":"'Sh-int'!Q19","v":4},null,null,"Inflation",null,null,{"$f":"'Sh-g'!L19","v":4.0413653148993376},{"$f":"'Sh-g'!M19","v":3.6542780143568905},{"$f":"'Sh-g'!N19","v":3.7612628890765052},{"$f":"'Sh-g'!O19","v":3.737199001700489},{"$f":"'Sh-g'!P19","v":3.7183747495781745},{"$f":"'Sh-g'!Q19","v":4},{"$f":"'Sh-er'!R19","v":4}]
[null,"Primary balance",null,null,{"$f":"'Sh-int'!L24","v":-4.0409506754616684},{"$f":"'Sh-int'!M24","v":-1.0548125028614983},{"$f":"'Sh-int'!N24","v":0.45234867288346675},{"$f":"'Sh-int'!O24","v":0.26699140157390255},{"$f":"'Sh-int'!P24","v":0.19746979789752062},{"$f":"'Sh-int'!Q24","v":0.30560329078496329},null,null,"Primary balance",null,null,{"$f":"'Sh-g'!L24","v":-4.0409506754616684},{"$f":"'Sh-g'!M24","v":-1.0548125028614983},{"$f":"'Sh-g'!N24","v":0.45234867288346675},{"$f":"'Sh-g'!O24","v":0.26699140157390255},{"$f":"'Sh-g'!P24","v":0.19746979789752062},{"$f":"'Sh-g'!Q24","v":0.30560329078496329},{"$f":"'Sh-er'!R24","v":0.25668816341879547}]
[null,"Effective interest rate",null,null,{"$f":"'Sh-int'!L29","v":6.2751502415558482},{"$f":"'Sh-int'!M29","v":6.5787592403677664},{"$f":"'Sh-int'!N29","v":6.6572674172966124},{"$f":"'Sh-int'!O29","v":6.2833345675577927},{"$f":"'Sh-int'!P29","v":6.4805160375441009},{"$f":"'Sh-int'!Q29","v":6.480631496348904},null,null,"Effective interest rate",null,null,{"$f":"'Sh-g'!L29","v":6.2751502415558482},{"$f":"'Sh-g'!M29","v":5.9420697373407698},{"$f":"'Sh-g'!N29","v":6.0158610633820775},{"$f":"'Sh-g'!O29","v":6.2833345675577927},{"$f":"'Sh-g'!P29","v":6.4805160375441009},{"$f":"'Sh-g'!Q29","v":6.480631496348904},{"$f":"'Sh-er'!#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Exchange Rate Shock",null,null,null,null,null,null,null,null,null,null,"Customized Scenario"]
[null,"Real GDP growth",null,null,{"$f":"'Sh-er'!L22","v":4.2309334963378742},{"$f":"'Sh-er'!M22","v":3.7462886932236428},{"$f":"'Sh-er'!N22","v":3.4081911853521163},{"$f":"'Sh-er'!O22","v":3.6604860260066818},{"$f":"'Sh-er'!P22","v":3.8355220807909207},{"$f":"'Sh-er'!Q22","v":3.835491687445125},null,null,"Real GDP growth",null,null,{"$f":"CustomizedSc!L22","v":4.2309334963378742},{"$f":"CustomizedSc!M22","v":3.7462886932236428},{"$f":"CustomizedSc!N22","v":3.4081911853521163},{"$f":"CustomizedSc!O22","v":3.6604860260066818},{"$f":"CustomizedSc!P22","v":3.8355220807909207},{"$f":"CustomizedSc!Q22","v":3.835491687445125},{"$f":"Baseline!R17","v":10.336792467144914}]
[null,"Inflation",null,null,{"$f":"'Sh-er'!L19","v":4.0413653148993376},{"$f":"'Sh-er'!M19","v":3.6542780143568905},{"$f":"'Sh-er'!N19","v":3.7612628890765052},{"$f":"'Sh-er'!O19","v":3.737199001700489},{"$f":"'Sh-er'!P19","v":3.7183747495781745},{"$f":"'Sh-er'!Q19","v":4},null,null,"Inflation",null,null,{"$f":"CustomizedSc!L19","v":4.0413653148993376},{"$f":"CustomizedSc!M19","v":3.6542780143568905},{"$f":"CustomizedSc!N19","v":3.7612628890765052},{"$f":"CustomizedSc!O19","v":3.737199001700489},{"$f":"CustomizedSc!P19","v":3.7183747495781745},{"$f":"CustomizedSc!Q19","v":4},{"$f":"Baseline!R14","v":27.982071592150898}]
[null,"Primary balance",null,null,{"$f":"'Sh-er'!L24","v":-4.0409506754616684},{"$f":"'Sh-er'!M24","v":-1.0548125028614983},{"$f":"'Sh-er'!N24","v":0.45234867288346675},{"$f":"'Sh-er'!O24","v":0.26699140157390255},{"$f":"'Sh-er'!P24","v":0.19746979789752062},{"$f":"'Sh-er'!Q24","v":0.30560329078496329},null,null,"Primary balance",null,null,{"$f":"CustomizedSc!L24","v":-4.0409506754616684},{"$f":"CustomizedSc!M24","v":-1.0548125028614983},{"$f":"CustomizedSc!N24","v":0.45234867288346675},{"$f":"CustomizedSc!O24","v":0.26699140157390255},{"$f":"CustomizedSc!P24","v":0.19746979789752062},{"$f":"CustomizedSc!Q24","v":0.30560329078496329},{"$f":"Baseline!R19","v":4}]
[null,"Effective interest rate",null,null,{"$f":"'Sh-er'!L29","v":6.2751502415558482},{"$f":"'Sh-er'!M29","v":6.0012961032407173},{"$f":"'Sh-er'!N29","v":6.0721188142159885},{"$f":"'Sh-er'!O29","v":6.2828160678205478},{"$f":"'Sh-er'!P29","v":6.4800247691883825},{"$f":"'Sh-er'!Q29","v":6.4801402005258577},null,null,"Effective interest rate",null,null,{"$f":"CustomizedSc!L29","v":6.2751502415558482},{"$f":"CustomizedSc!M29","v":5.9420697373407698},{"$f":"CustomizedSc!N29","v":6.0158610633820775},{"$f":"CustomizedSc!O29","v":6.2833345675577927},{"$f":"CustomizedSc!P29","v":6.4805160375441009},{"$f":"CustomizedSc!Q29","v":6.480631496348904},{"$f":"Baseline!#REF!","v":{"$error":"#REF!"}}]
[null,"Constant Primary Balance Scenario",null,null,null,null,null,null,null,null,null,null,"Historical Scenario"]
[null,"Real GDP growth",null,null,{"$f":"ConstantPBSc!L22","v":4.2309334963378742},{"$f":"ConstantPBSc!M22","v":3.7462886932236428},{"$f":"ConstantPBSc!N22","v":3.4081911853521163},{"$f":"ConstantPBSc!O22","v":3.6604860260066818},{"$f":"ConstantPBSc!P22","v":3.8355220807909207},{"$f":"ConstantPBSc!Q22","v":3.835491687445125},null,null,"Real GDP growth",null,null,{"$f":"HistoricalSc!L22","v":4.2309334963378742},{"$f":"HistoricalSc!M22","v":2.390364610145348},{"$f":"HistoricalSc!N22","v":2.390364610145348},{"$f":"HistoricalSc!O22","v":2.390364610145348},{"$f":"HistoricalSc!P22","v":2.390364610145348},{"$f":"HistoricalSc!Q22","v":2.390364610145348},{"$f":"Baseline!R22","v":3.8355285954968954}]
[null,"Inflation",null,null,{"$f":"ConstantPBSc!L19","v":4.0413653148993376},{"$f":"ConstantPBSc!M19","v":3.6542780143568905},{"$f":"ConstantPBSc!N19","v":3.7612628890765052},{"$f":"ConstantPBSc!O19","v":3.737199001700489},{"$f":"ConstantPBSc!P19","v":3.7183747495781745},{"$f":"ConstantPBSc!Q19","v":4},null,null,"Inflation",null,null,{"$f":"HistoricalSc!L19","v":4.0413653148993376},{"$f":"HistoricalSc!M19","v":4.445453677334835},{"$f":"HistoricalSc!N19","v":4.445453677334835},{"$f":"HistoricalSc!O19","v":4.445453677334835},{"$f":"HistoricalSc!P19","v":4.445453677334835},{"$f":"HistoricalSc!Q19","v":4.445453677334835},{"$f":"Baseline!R19","v":4}]
[null,"Primary balance",null,null,{"$f":"ConstantPBSc!L24","v":-4.0409506754616684},{"$f":"ConstantPBSc!M24","v":-4.0409506754616684},{"$f":"ConstantPBSc!N24","v":-4.0409506754616684},{"$f":"ConstantPBSc!O24","v":-4.0409506754616684},{"$f":"ConstantPBSc!P24","v":-4.0409506754616684},{"$f":"ConstantPBSc!Q24","v":-4.0409506754616684},null,null,"Primary balance",null,null,{"$f":"HistoricalSc!L24","v":-4.0409506754616684},{"$f":"HistoricalSc!M24","v":-1.739829832616018},{"$f":"HistoricalSc!N24","v":-1.739829832616018},{"$f":"HistoricalSc!O24","v":-1.739829832616018},{"$f":"HistoricalSc!P24","v":-1.739829832616018},{"$f":"HistoricalSc!Q24","v":-1.739829832616018},{"$f":"Baseline!R24","v":0.25668816341879547}]
[null,"Effective interest rate",null,null,{"$f":"ConstantPBSc!L29","v":6.2751502415558482},{"$f":"ConstantPBSc!M29","v":5.9420697373407698},{"$f":"ConstantPBSc!N29","v":6.0158610633820775},{"$f":"ConstantPBSc!O29","v":6.2833345675577927},{"$f":"ConstantPBSc!P29","v":6.4805160375441009},{"$f":"ConstantPBSc!Q29","v":6.480631496348904},null,null,"Effective interest rate",null,null,{"$f":"HistoricalSc!L29","v":6.2751502415558482},{"$f":"HistoricalSc!M29","v":5.8643720680249167},{"$f":"HistoricalSc!N29","v":5.8643720680249167},{"$f":"HistoricalSc!O29","v":6.0763361685537935},{"$f":"HistoricalSc!P29","v":6.2777020640562231},{"$f":"HistoricalSc!Q29","v":6.2777020640562231},{"$f":"Baseline!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[null,"Evolution of Predictive Densities of Gross Nominal Public Debt"]
[null,"(in percent of GDP)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Source: Ministry of Finance."]

{"sheet":"Baseline","index":8,"n_rows":89,"n_cols":23,"rows_kept":89,"cut":false,"hidden":false,"merged":[[3,0,3,22],[4,0,4,22],[0,0,1,22]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Baseline Scenario. Units of macrofiscal variables are as indicated in \"Input - Data\"."]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*(L23)-L20*L24+L20*L25+(L10+L11)","v":61.728846377632486},62.649098133954134,62.833542711577508,63.207084610034009,63.684468237250123,63.992867619468434,64.378437569107476,64.69410533139505,65.036108866589714,65.383980365775841,65.706225202875771,66.047844251536063]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"'Input - Data'!K12","v":60.45},{"$f":"'Input - Data'!L12","v":63.472500000000004},{"$f":"'Input - Data'!M12","v":63.472500000000004},{"$f":"'Input - Data'!N12","v":60.298875000000002},{"$f":"'Input - Data'!O12","v":57.283931250000002},{"$f":"'Input - Data'!P12","v":57.283931250000002},{"$f":"'Input - Data'!Q12","v":57.283931250000002},{"$f":"'Input - Data'!R12","v":60.148127812500007},{"$f":"'Input - Data'!S12","v":57.140721421875007},{"$f":"'Input - Data'!T12","v":57.140721421875007},{"$f":"'Input - Data'!U12","v":59.997757492968759},{"$f":"'Input - Data'!V12","v":56.997869618320316},{"$f":"'Input - Data'!W12","v":56.997869618320316}]
["et (avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"'Input - Data'!L13","v":25.022941706610052},{"$f":"'Input - Data'!M13","v":25.48398814071728},{"$f":"'Input - Data'!N13","v":25.971818328283604},{"$f":"'Input - Data'!O13","v":26.436897813864022},{"$f":"'Input - Data'!P13","v":26.893574234361679},{"$f":"'Input - Data'!Q13","v":27.432424602917134},{"$f":"'Input - Data'!R13","v":27.982071592150898},{"$f":"'Input - Data'!S13","v":28.542731527456578},{"$f":"'Input - Data'!T13","v":29.114625068609548},{"$f":"'Input - Data'!U13","v":29.697977296612368},{"$f":"'Input - Data'!V13","v":30.293017802280247},{"$f":"'Input - Data'!W13","v":30.899980776601431}]
["et (eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"'Input - Data'!L14","v":24.296234274999989},{"$f":"'Input - Data'!M14","v":24.470510135714257},{"$f":"'Input - Data'!N14","v":24.959415519566292},{"$f":"'Input - Data'!O14","v":25.458088925132376},{"$f":"'Input - Data'!P14","v":25.966725511335603},{"$f":"'Input - Data'!Q14","v":26.486060021562317},{"$f":"'Input - Data'!R14","v":27.015781221993564},{"$f":"'Input - Data'!S14","v":27.556096846433434},{"$f":"'Input - Data'!T14","v":28.107218783362104},{"$f":"'Input - Data'!U14","v":28.669363159029345},{"$f":"'Input - Data'!V14","v":29.242750422209934},{"$f":"'Input - Data'!W14","v":29.827605430654131}]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,0.75530198099862389,0.71729576996049094,1.9979370317191991,1.9979370317191991,1.9979370317192213,2.0000000000000018,{"$f":"(R15/Q15-1)*100","v":2.0000000000000018},{"$f":"(S15/R15-1)*100","v":2.0000000000000018},{"$f":"(T15/S15-1)*100","v":2.0000000000000018},{"$f":"(U15/T15-1)*100","v":2.0000000000000018},{"$f":"(V15/U15-1)*100","v":2.0000000000000018},{"$f":"(W15/V15-1)*100","v":2.0000000000000018}]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"'Input - Data'!L15","v":9.8692373477932094},{"$f":"'Input - Data'!M15","v":9.3757754804035489},{"$f":"'Input - Data'!N15","v":9.8445642544237266},{"$f":"'Input - Data'!O15","v":10.336792467144914},{"$f":"'Input - Data'!P15","v":10.336792467144914},{"$f":"'Input - Data'!Q15","v":10.336792467144914},{"$f":"'Input - Data'!R15","v":10.336792467144914},{"$f":"'Input - Data'!S15","v":10.336792467144914},{"$f":"'Input - Data'!T15","v":10.336792467144914},{"$f":"'Input - Data'!U15","v":10.336792467144914},{"$f":"'Input - Data'!V15","v":10.336792467144914},{"$f":"'Input - Data'!W15","v":10.336792467144914}]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"'Input - Data'!L16","v":3.7811742985945735},{"$f":"'Input - Data'!M16","v":3.7811742985945735},{"$f":"'Input - Data'!N16","v":3.5921155836648446},{"$f":"'Input - Data'!O16","v":3.4125098044816022},{"$f":"'Input - Data'!P16","v":3.4125098044816022},{"$f":"'Input - Data'!Q16","v":3.4125098044816022},{"$f":"'Input - Data'!R16","v":3.5831352947056825},{"$f":"'Input - Data'!S16","v":3.4039785299703982},{"$f":"'Input - Data'!T16","v":3.4039785299703982},{"$f":"'Input - Data'!U16","v":3.5741774564689184},{"$f":"'Input - Data'!V16","v":3.3954685836454721},{"$f":"'Input - Data'!W16","v":3.3954685836454721}]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"'Input - Data'!L17","v":4.0413653148993376},{"$f":"'Input - Data'!M17","v":3.6542780143568905},{"$f":"'Input - Data'!N17","v":3.7612628890765052},{"$f":"'Input - Data'!O17","v":3.737199001700489},{"$f":"'Input - Data'!P17","v":3.7183747495781745},{"$f":"'Input - Data'!Q17","v":4},{"$f":"'Input - Data'!R17","v":4},{"$f":"'Input - Data'!S17","v":4},{"$f":"'Input - Data'!T17","v":4},{"$f":"'Input - Data'!U17","v":4},{"$f":"'Input - Data'!V17","v":4},{"$f":"'Input - Data'!W17","v":4}]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,0.98136889860264676,0.97438539433165461,0.97612552612934034,0.97845018044618959,0.97996293380909794,0.97994260289451973,0.97893952802425521,0.97995117921024855,0.97993089743736495,0.97892731343415407,0.97993959988358881,0.97991936712639005]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.392921213594712,2.5060082858398447,3.3969347356011426,3.6132110622967728,3.6578745867313245,3.378327870198472,3.3718103337507799,3.3492035105840756,3.3800041111395229,3.3729484123755649,3.351053020763417,3.3816996119470089]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"'Input - Data'!L18","v":4.2309334963378742},{"$f":"'Input - Data'!M18","v":3.7462886932236428},{"$f":"'Input - Data'!N18","v":3.4081911853521163},{"$f":"'Input - Data'!O18","v":3.6604860260066818},{"$f":"'Input - Data'!P18","v":3.8355220807909207},{"$f":"'Input - Data'!Q18","v":3.835491687445125},{"$f":"'Input - Data'!R18","v":3.8355285954968954},{"$f":"'Input - Data'!S18","v":3.8355448715367002},{"$f":"'Input - Data'!T18","v":3.8354977203563179},{"$f":"'Input - Data'!U18","v":3.8355232566620101},{"$f":"'Input - Data'!V18","v":3.8355205971002171},{"$f":"'Input - Data'!W18","v":3.8355313695314086}]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},1.0019740795212924,0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98236596160958556,0.98804506240168943,0.99989114547288815,0.99954394422096338,0.99828914527033075,0.99559722971580122,0.99553410794919162,0.99531623432463023,0.99561331510690587,0.99554511953348523,0.99533427892930182,0.99562932118130842]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"'Input - Data'!L19","v":-4.0409506754616684},{"$f":"'Input - Data'!M19","v":-1.0548125028614983},{"$f":"'Input - Data'!N19","v":0.45234867288346675},{"$f":"'Input - Data'!O19","v":0.26699140157390255},{"$f":"'Input - Data'!P19","v":0.19746979789752062},{"$f":"'Input - Data'!Q19","v":0.30560329078496329},{"$f":"'Input - Data'!R19","v":0.25668816341879547},{"$f":"'Input - Data'!S19","v":0.25325375070042644},{"$f":"'Input - Data'!T19","v":0.2718484016347284},{"$f":"'Input - Data'!U19","v":0.26059677191798342},{"$f":"'Input - Data'!V19","v":0.26189964141771277},{"$f":"'Input - Data'!W19","v":0.26478160499014153}]
["oft (other net debt-creating flows)",{"$f":"'Input - Data'!B20","v":0},{"$f":"'Input - Data'!C20","v":0},{"$f":"'Input - Data'!D20","v":0},{"$f":"'Input - Data'!E20","v":0},{"$f":"'Input - Data'!F20","v":0},{"$f":"'Input - Data'!G20","v":0},{"$f":"'Input - Data'!H20","v":0},{"$f":"'Input - Data'!I20","v":0},{"$f":"'Input - Data'!J20","v":0},{"$f":"'Input - Data'!K20","v":0},{"$f":"'Input - Data'!L20","v":0.9},{"$f":"'Input - Data'!M20","v":0.9},{"$f":"'Input - Data'!N20","v":0.9},{"$f":"'Input - Data'!O20","v":0.9},{"$f":"'Input - Data'!P20","v":0.9},{"$f":"'Input - Data'!Q20","v":0.9},{"$f":"'Input - Data'!R20","v":0.9},{"$f":"'Input - Data'!S20","v":0.9},{"$f":"'Input - Data'!T20","v":0.9},{"$f":"'Input - Data'!U20","v":0.9},{"$f":"'Input - Data'!V20","v":0.9},{"$f":"'Input - Data'!W20","v":0.9}]
["sfiert","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,-0.19494401272977316,-0.13050690761326114,-9.5775776486258547E-3,-1.5132233955660464E-2,-7.8638045870610976E-2,-7.6974388919785544E-2,-0.1427129303325696,-1.4334151844930761E-2,-7.8761867152988246E-2,-0.14485288486900286,-1.4214502820874093E-2,-8.0025992498460041E-2]
["adjt","n.a.",{"$f":"C24-B24","v":-0.74997853095177103},{"$f":"D24-C24","v":-1.5772528927153067},3.7307013762554493,1.5284013969795338,0.22527418754192241,0.14489659879770014,0.83523737702290857,-0.28950092810489314,-4.1128045114779361,-0.49235979702742005,2.9861381726001701,1.507161175744965,-0.1853572713095642,-6.9521603676381938E-2,0.10813349288744267,-4.8915127366167821E-2,-3.4344127183690287E-3,1.8594650934301959E-2,-1.1251629716744982E-2,1.3028694997293533E-3,2.8819635724287584E-3]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,3.216355550395718,3.2850583847592052,3.4002312922392832,3.568734915940257,3.7107836644931012,3.7357860659608213,3.8141555844335238,3.6599296406354362,3.7984311402203819,3.8792837680214527,3.7222079962229504,3.8617626259359552]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.2751502415558482,5.9420697373407698,6.0158610633820775,6.2833345675577927,6.4805160375441009,6.480631496348904,6.583966881751774,6.2825567772044399,6.4853418936133558,6.588172255572367,6.2875284337447663,6.4900646089369962]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.9255783310258876,0.93420460891157808,0.94516267925271835,0.9423722391626691,0.93932098409263098,0.93678890562724038,0.93584924716196993,0.93830486443814975,0.93676295303715962,0.93582287838049172,0.93827845435555302,0.93673681551617705]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,-7.2573062258573859,-4.3398708876207035,-2.9478826193558163,-3.3017435143663545,-3.5133138665955803,-3.430182775175858,-3.5574674210147283,-3.40667588993501,-3.5265827385856534,-3.6186869961034693,-3.4603083548052376,-3.5969810209458135]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},{"$f":"((D9-D10-D11)-D23*(C9-C10-C11)+D20*D24-D20*D25)/D20","v":2.0329068386845486},-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,7.91910277923203E-16,1.1166203541863859E-14,5.9143620093035539E-15,-9.1908680474287392E-15,4.0785245551227781E-15,1.3595363908202204E-15,1.1794721865409795E-14,-1.0083139985735889E-14,2.7191052614714467E-15,2.7218928540802241E-15,-3.3988513927502615E-16,-3.9654084984390961E-15]
["πft: (used in fan chart) (US deflator)",{"$f":"'Input - Data'!B21","v":2.088956},{"$f":"'Input - Data'!C21","v":1.9181079999999999},{"$f":"'Input - Data'!D21","v":1.7544200000000001},{"$f":"'Input - Data'!E21","v":1.8507340000000001},{"$f":"'Input - Data'!F21","v":0.95178189999999996},{"$f":"'Input - Data'!G21","v":1.049318},{"$f":"'Input - Data'!H21","v":1.8800330000000001},{"$f":"'Input - Data'!I21","v":2.4009710000000002},{"$f":"'Input - Data'!J21","v":1.7852239999999999},{"$f":"'Input - Data'!K21","v":1.4117310000000001},{"$f":"'Input - Data'!L21","v":2.2092480000000001},{"$f":"'Input - Data'!M21","v":1.7790049999999999},{"$f":"'Input - Data'!N21","v":1.8123089999999999},{"$f":"'Input - Data'!O21","v":1.9122479999999999},{"$f":"'Input - Data'!P21","v":1.9571460000000001},{"$f":"'Input - Data'!Q21","v":1.9571460000000001},{"$f":"'Input - Data'!R21","v":1.9571460000000001},{"$f":"'Input - Data'!S21","v":1.9571460000000001},{"$f":"'Input - Data'!T21","v":1.9571460000000001},{"$f":"'Input - Data'!U21","v":1.9571460000000001},{"$f":"'Input - Data'!V21","v":1.9571460000000001},{"$f":"'Input - Data'!W21","v":1.9571460000000001}]
["rˆtd (used in fan chart)","n.a.",{"$f":"((1+C17/100)*C20/(1+C19/100)-1)*100","v":5.0662508368561898},{"$f":"((1+D17/100)/(1+D19/100)*D20-1)*100","v":6.2190075024409319},6.5287779524458411,9.7960991097757688,8.5111741106613348,5.0157218145919114,6.8628709586346037,6.221158567385765,4.8984138674613265,3.6340229868896401,2.8169412429289276,3.3353682191789469,4.0697604506962248,4.2495769088675139,3.9651188512369373,3.8586995591317619,3.9660287388991522,3.9638769833553855,3.8574036757730523,3.9648002525890069,3.9626536972696913]
["rˆtf (used in fan chart)","n.a.",{"$f":"((1+C18/100)*(C14/C15)*C20/(1+C33/100)-1)*100","v":-0.84376269447939967},0.66917174097560483,0.74068612061548578,1.9048552025267451,1.342107972176998,1.807056156602127,0.46828743691198493,1.5591087955410643,2.9342909313143206,2.6266317374953108,3.4702542381059409,3.3475131387576962,3.1027164865795154,2.9428992763529171,2.9444369734199061,3.0124176274471726,2.9441918733701167,2.9457347266610867,3.0132511465269074,2.9455234192850677,2.9470714167799672]
["zt (used in fan chart)","n.a.",{"$f":"((1+C16/100)*(1+C33/100)/(1+C19/100)-1)*100","v":1.3262461397243408},7.1972242240114781E-2,0.52423087723545425,2.5449399211265211,2.7716266494566044,-2.3694359038604063,1.3727483728094292,-1.0146648632201716,-4.5625709857908259,-1.0189493734370614,-1.1048425002057383,8.2103795685228853E-2,0.20358323049145532,0.26592281985309274,-3.5683461538371652E-3,-3.5683461538371652E-3,-3.5683461538371652E-3,-3.5683461538371652E-3,-3.5683461538371652E-3,-3.5683461538371652E-3,-3.5683461538371652E-3]
["iˆtw including all exchange rate valuation effects, for reference only","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20-1)*100","v":8.0634561521459638},8.0584357526954911,8.8541845132884767,8.6742580436290915,9.0452264561123652,6.2530965485939838,8.028123389621399,6.9290104999890856,4.9049337973556817,6.5309932164331341,6.2518628100241447,7.2859652702539579,7.4854429517467569,7.5122628213137421,7.5134609850064038,7.5066827471008235,7.4831716510074475,7.5152042755850967,7.5078663488705955,7.485095141593967,7.5169675964248839]
["it w/o exchange rate valuation effects, used in debt decomposition ","n.a.",{"$f":"(B12/100*(1+C17/100)+B13/100*(1+C18/100)-1)*100","v":5.2703234716770631},5.983245030655393,5.6725712837602416,5.8531208366053633,5.6106675866619105,6.0064224514373432,5.956208017198561,6.1538579523904957,6.2706627828981176,6.1890032345526258,5.8247422452798459,5.875978771876289,6.1615279197388961,6.3702911471091861,6.3702911471091861,6.4680321356241244,6.1668346792103756,6.375332568607095,6.4725854630606428,6.1721537967214024,6.380385730242577]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
[null,{"$f":"C54-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L54-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L54+1","v":2022},{"$f":"M54+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032]
[]
["Public sector debt 1/",{"$f":"B9","v":31.59336879669512},35.339391236914736,43.115613425253727,44.440621311882268,44.325568580209165,45.980412525283384,47.436398583916336,48.54640430253157,48.671647410119085,58.864851280718845,61.728846377632486,62.649098133954134,62.833542711577508,63.207084610034009,63.684468237250123,63.992867619468434,64.378437569107476,64.69410533139505,65.036108866589714,65.383980365775841,65.706225202875771,66.047844251536063]
["o/w stock of foreign-currency denominated debt (excl. guarantees)",{"$f":"IF(B13=\"n.a.\",\"n.a.\",B13*(B9-B10-B11)/100)","v":17.392149522580663},20.804299621171705,30.012778505319119,30.428493412245789,30.136954077684209,28.231288411863872,30.097661323086953,29.434880327710413,27.213740139947763,33.599970691849897,37.73555597821867,38.493416334722539,36.828249152626341,35.325678728558451,35.659614886846505,35.83627817693187,37.838839974577766,36.140677450149866,36.33386663117615,38.356147312422635,36.624736386800429,36.819451966747167]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"IF(B10=\"n.a.\",\"0\",B10)","v":0},0,0,0,0,0.35586370113465926,0.13517423187540978,0.11254865418256157,0.95407464305731304,0.82044330328562654,0.56925678003234137,0.50082022858383679,0.43934079412733573,0.38484796056257053,0.35845659384102596,0.35845659384102596,0.36725371608154084,0.36138896792119762,0.36236642594792151,0.36366970331688669,0.36247503239533524,0.36247503239533524]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"IF(B11=\"n.a.\",\"0\",B11)","v":0},0,0,0,0,1.0675911034039776,0.40552269562622933,0.33764596254768475,2.8622239291719391,2.4613299098568793,1.7077703400970246,1.5024606857515106,1.3180223823820072,1.1545438816877116,1.075369781523078,1.075369781523078,1.1017611482446226,1.0841669037635928,1.0870992778437645,1.0910091099506598,1.0874250971860058,1.0874250971860058]
[]
["Change in public sector debt",null,{"$f":"C56-B56","v":3.7460224402196154},{"$f":"D56-C56","v":7.7762221883389913},{"$f":"E56-D56","v":1.3250078866285406},{"$f":"F56-E56","v":-0.11505273167310293},{"$f":"G56-F56","v":1.6548439450742194},{"$f":"H56-G56","v":1.4559860586329521},{"$f":"I56-H56","v":1.1100057186152341},{"$f":"J56-I56","v":0.12524310758751511},{"$f":"K56-J56","v":10.19320387059976},{"$f":"L56-K56","v":2.8639950969136407},{"$f":"M56-L56","v":0.92025175632164746},{"$f":"N56-M56","v":0.18444457762337407},{"$f":"O56-N56","v":0.37354189845650154},{"$f":"P56-O56","v":0.47738362721611338},{"$f":"Q56-P56","v":0.30839938221831176},{"$f":"R56-Q56","v":0.38556994963904145},{"$f":"S56-R56","v":0.31566776228757476},{"$f":"T56-S56","v":0.34200353519466375},{"$f":"U56-T56","v":0.3478714991861267},{"$f":"V56-U56","v":0.32224483709993024},{"$f":"W56-V56","v":0.34161904866029147}]
["Identified debt-creating flows",null,{"$f":"SUM(C63,C64,C70,C71,C72)","v":3.6076708982034553},{"$f":"SUM(D63,D64,D70,D71,D72)","v":5.7433153496544431},1.8236958135408963,1.3340598323832731,2.2469025889003142,-2.3315315900717084,-1.0207950481284813,2.8267468871176655,7.8005871092606469,2.8639950969136252,0.92025175632164646,0.1844445776233645,0.37354189845649716,0.47738362721609062,0.30839938221831414,0.38556994963905078,0.31566776228756527,0.34200353519464455,0.34787149918611748,0.32224483709994933,0.34161904866028958]
["Primary deficit",null,{"$f":"-C24","v":4.0335434827336263},5.6107963754489329,1.8800949991934837,0.35169360221394996,0.12641941467202755,-1.8477184125672581E-2,-0.85371456114858113,-0.56421363304368799,3.5485908784342484,4.0409506754616684,1.0548125028614983,-0.45234867288346675,-0.26699140157390255,-0.19746979789752062,-0.30560329078496329,-0.25668816341879547,-0.25325375070042644,-0.2718484016347284,-0.26059677191798342,-0.26189964141771277,-0.26478160499014153]
["Automatic debt dynamics 2/",null,{"$f":"C65+C68","v":-0.52225680583715195},{"$f":"D65+D68","v":1.4269201314878077E-2},-9.7439487138369696E-2,0.97537983580738619,0.7329526935405356,-1.4476464833532139,-8.9933348466075147E-2,2.8316074395968283E-2,4.8925033706352918,-0.87726547280513056,-0.63030763313257199,-7.7114340185386876E-3,-2.6363131754879032E-2,-4.094306212959975E-2,-0.20902293807693706,-0.15021744557164352,-0.29328534252570471,-0.21129602812453441,-0.15189195350275675,-0.29686233497525816,-0.21357335385110887]
["Contribution from interest rate/growth differential 3/",null,{"$f":"C66+C67","v":-1.2871372733307862},{"$f":"D66+D67","v":-0.61024659265444092},-1.3376782937012275,-0.18294200147849549,-0.71280765735575591,-1.5401956447232277,-0.9884801093851735,-0.31378225854487418,5.5026159103241916,-1.155442585216784,-0.94687532471508917,-0.80354155472758926,-0.77979592804422704,-0.75940452510042444,-0.93306012259987292,-0.88108225265618345,-1.0614905850522232,-0.94506840841722073,-0.89287067122795172,-1.0755357202324969,-0.95714047349910558]
["Real interest rate ",null,{"$f":"((C38/100-(1+C22/100)*C19/100)/C69)*(B56-B58-B59)","v":-9.8520094066230787E-2},0.3045044628957001,-0.12865168775691269,1.4225992023501033,0.89483887535955142,0.42501023635597607,0.67743885626507849,0.88459980122146531,1.2408192810414476,1.0131407809923887,1.1242510045613046,1.1228058452991834,1.2992441341816627,1.4368391998970207,1.2779244720555354,1.3408764956959323,1.1729220690855149,1.3013627309484435,1.3655831964366016,1.1950870827726743,1.3251036312922295]
["Real GDP growth",null,{"$f":"-((C22/100)/C69)*(B56-B58-B59)","v":-1.1886171792645555},-0.91475105555014102,-1.2090266059443149,-1.6055412038285988,-1.6076465327153073,-1.9652058810792037,-1.665918965650252,-1.1983820597663395,4.2617966292827445,-2.1685833662091727,-2.0711263292763937,-1.9263474000267726,-2.0790400622258898,-2.1962437249974451,-2.2109845946554083,-2.2219587483521157,-2.234412654137738,-2.2464311393656642,-2.2584538676645534,-2.2706228030051712,-2.2822441047913351]
["Exchange rate depreciation",null,{"$f":"(B13/100*(B56-B58-B59))*(C16/100+(C18/100*((1+C16/100)*(C14/C15)-1)))/C69","v":0.76488046749363425},0.624515793969319,1.2402388065628578,1.1583218372858817,1.4457603508962915,9.254916137001383E-2,0.89854676091909835,0.34209833294084246,-0.61011253968889978,0.27817711241165338,0.31656769158251719,0.79583012070905057,0.75343279628934801,0.71846146297082469,0.72403718452293586,0.73086480708453994,0.76820524252651845,0.73377238029268632,0.74097871772519497,0.77867338525723873,0.74356711964799671]
["   Denominator = 1+g+p+gp",null,{"$f":"(1+C22/100)*(1+C19/100)","v":1.0974126394514121},1.0784554008055975,1.0905607753893474,1.0629067160949557,1.0733677001543016,1.0980193430060565,1.0823767050962108,1.0685095935755167,0.94658465134449443,1.0844328629005466,1.0753746651165135,1.0729764510467203,1.0753448467492848,1.0769651591493572,1.0798891135494293,1.0798894973931676,1.0798896666639817,1.0798891762917058,1.079889441869285,1.0798894142098423,1.0798895262431267]
["Other debt-creating flows",null,{"$f":"C25","v":0},0,0,0,0,0,0,0,0,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
["Change in guarantees",null,{"$f":"(C58+C59)-(B58+B59)","v":0},0,0,0,1.4234548045386368,-0.88275787703699771,-9.0502310771392813E-2,3.366103955499006,-0.53452535908674648,-1.0047460930131398,-0.27374620579401876,-0.24591773782600423,-0.21797133425906079,-0.10556546688617807,0,3.5188488962059283E-2,-2.3458992641372856E-2,3.9098321068955499E-3,5.2131094758605112E-3,-4.7786836862055981E-3,0]
["SFA due to intra-year fx changes",null,{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,-0.19494401272977316,-0.13050690761326114,-9.5775776486258547E-3,-1.5132233955660464E-2,-7.8638045870610976E-2,-7.6974388919785544E-2,-0.1427129303325696,-1.4334151844930761E-2,-7.8761867152988246E-2,-0.14485288486900286,-1.4214502820874093E-2,-8.0025992498460041E-2]
["Residual",null,{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},2.0329068386845486,-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,7.91910277923203E-16,1.1166203541863859E-14,5.9143620093035539E-15,-9.1908680474287392E-15,4.0785245551227781E-15,1.3595363908202204E-15,1.1794721865409795E-14,-1.0083139985735889E-14,2.7191052614714467E-15,2.7218928540802241E-15,-3.3988513927502615E-16,{"$f":"((W9-W10-W11)-W23*(V9-V10-V11)+W20*W24-W20*W25)/W20","v":-3.9654084984390961E-15}]
[]
["Key Macroeconomic and Fiscal Assumptions"]
["Real GDP growth (in percent)",null,{"$f":"C22","v":4.1287256334957778},2.7915540752727397,3.0580963323896482,3.840046511816686,3.8930033313822499,4.8428667054384311,3.8450259134808373,2.6623360468405854,-8.993690565222078,4.2309334963378742,3.7462886932236428,3.4081911853521163,3.6604860260066818,3.8355220807909207,3.835491687445125,3.8355285954968954,3.8355448715367002,3.8354977203563179,3.8355232566620101,3.8355205971002171,3.8355313695314086]
["Average nominal effective interest rate on public debt (in percent) 5/",null,{"$f":"C29","v":5.2969010465008042},6.0158432696940141,5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.2751502415558482,5.9420697373407698,6.0158610633820775,6.2833345675577927,6.4805160375441009,6.480631496348904,6.583966881751774,6.2825567772044399,6.4853418936133558,6.588172255572367,6.2875284337447663,6.4900646089369962]
["Average real effective interest rate on public debt (nominal rate minus change in GDP deflator, in percent)",null,{"$f":"C77-C81","v":-9.3098953499195503E-2},{"$f":"D77-D81","v":1.0991105179097138},-0.10232245340952417,3.5415884751471611,2.3459992645685368,1.2753456233329459,1.7569860408173312,2.0890706320059307,2.2529093231802761,2.2337849266565106,2.2877917229838793,2.2545981743055723,2.5461355658573037,2.7621412879659264,2.480631496348904,2.583966881751774,2.2825567772044399,2.4853418936133558,2.588172255572367,2.2875284337447663,2.4900646089369962]
["Exchange rate (LC per US dollar, eop) ",null,{"$f":"C15","v":19.962299999999999},20.5975,21.5124,22.367599999999999,23.5029,23.587900000000001,24.338799999999999,24.635000000000002,24.114100000000001,24.296234274999989,24.470510135714257,24.959415519566292,25.458088925132376,25.966725511335603,26.486060021562317,27.015781221993564,27.556096846433434,28.107218783362104,28.669363159029345,29.242750422209934,29.827605430654131]
["Nominal depreciation of local currency (LC per US dollar, eop, in percent)",null,{"$f":"C16","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,0.75530198099862389,0.71729576996049094,1.9979370317191991,1.9979370317191991,1.9979370317192213,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018]
["Inflation rate (GDP deflator, in percent)",null,{"$f":"C19","v":5.39},4.9167327517843002,5.82,2.36,3.3147243545010383,4.7300000000000004,4.2300000000000004,4.08,4.0130796670630104,4.0413653148993376,3.6542780143568905,3.7612628890765052,3.737199001700489,3.7183747495781745,4,4,4,4,4,4,4]
[]
["NOTES"]
["1/ Indicate coverage of public sector, e.g., general government or nonfinancial public sector. Also whether net or gross debt is used."]
["2/ Derived as [(r - p(1+g) - g + ae(1+r)]/(1+g+p+gp)) times previous period debt ratio, with r = interest rate; p = 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)."]
["3/ The real interest rate contribution is derived from the denominator in footnote 2/ as r - π (1+g) and the real growth contribution as -g."]
["4/ The exchange rate contribution is derived from the numerator in footnote 2/ as ae(1+r). "]
["5/ Derived as nominal interest expenditure divided by previous period debt stock."]

{"sheet":"DebtStabPrimBalance","index":9,"n_rows":23,"n_cols":3,"rows_kept":23,"cut":false,"hidden":false,"merged":[[12,0,12,1],[10,0,10,1],[2,0,2,7],[1,0,1,7],[22,0,22,1],[20,0,20,1]]}
[]
["Debt-Stabilizing Primary Balance. Units of macrofiscal variables are as indicated in \"Input - Data\". "]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[{"$f":"\"Debt-stabilizing primary balance in \"&FirstYear&\"\"","v":"Debt-stabilizing primary balance in 2021"}]
[]
[{"$f":"\"Debt-to-GDP ratio at end-\"&FirstYear-1&\" \"&\"(historical, excl. uncalled guarantees)\"","v":"Debt-to-GDP ratio at end-2020 (historical, excl. uncalled guarantees)"},null,{"$f":"Baseline!K9-Baseline!K10-Baseline!K11","v":55.583078067576338}]
["of = ",{"$f":"\"Other debt-creating flows in\"&\" \"&FirstYear&\" \"&\"(projection)\"","v":"Other debt-creating flows in 2021 (projection)"},{"$f":"Baseline!L25","v":0.9}]
["µ = ",{"$f":"\"Mu term in\"&\" \"&FirstYear&\" \"&\"(projection)\"","v":"Mu term in 2021 (projection)"},{"$f":"Baseline!L20","v":0.98136889860264676}]
["φˆ = ",{"$f":"\"Phi hat term in\"&\" \"&FirstYear&\" \"&\"(projection)\"","v":"Phi hat term in 2021 (projection)"},{"$f":"Baseline!L23","v":0.98236596160958556}]
[{"$f":"\"Debt-stabilizing pb in \"&FirstYear&\" to keep debt constant at the end-\"&FirstYear-1&\" level\"","v":"Debt-stabilizing pb in 2021 to keep debt constant at the end-2020 level"},null,{"$f":"(C10-1)/C9*C7+C8","v":-9.8762171795608866E-2}]
[]
[{"$f":"\"Primary balance in\"&\" \"&FirstYear&\" \"&\"(projection)\"","v":"Primary balance in 2021 (projection)"},null,{"$f":"Baseline!L24","v":-4.0409506754616684}]
[]
[{"$f":"\"Medium-term debt stabilizing primary balance in \"&Readme!B12&\"\"","v":"Medium-term debt stabilizing primary balance in 2027"}]
[]
[{"$f":"\"Debt-to-GDP ratio at end-\"&Readme!B12-1&\" \"&\"(projection, excl. uncalled guarantees)\"","v":"Debt-to-GDP ratio at end-2026 (projection, excl. uncalled guarantees)"},null,{"$f":"INDEX(Baseline!B9:W9,MATCH(Readme!B12-1,Baseline!B8:W8,0))-INDEX(Baseline!B10:W10,MATCH(Readme!B12-1,Baseline!B8:W8,0))-INDEX(Baseline!B11:W11,MATCH(Readme!B12-1,Baseline!B8:W8,0))","v":62.559041244104328}]
["of = ",{"$f":"\"Other debt-creating flows in\"&\" \"&Readme!B12&\" \"&\"(projection)\"","v":"Other debt-creating flows in 2027 (projection)"},{"$f":"INDEX(Baseline!B25:W25,MATCH(Readme!B12,Baseline!B8:W8,0))","v":0.9}]
["µ = ",{"$f":"\"Mu term in\"&\" \"&Readme!B12&\" \"&\"(projection)\"","v":"Mu term in 2027 (projection)"},{"$f":"INDEX(Baseline!B20:W20,MATCH(Readme!B12,Baseline!B8:W8,0))","v":0.97893952802425521}]
["φˆ = ",{"$f":"\"Phi hat term in\"&\" \"&Readme!B12&\" \"&\"(projection)\"","v":"Phi hat term in 2027 (projection)"},{"$f":"INDEX(Baseline!B23:W23,MATCH(Readme!B12,Baseline!B8:W8,0))","v":0.99553410794919162}]
[{"$f":"\"Debt-stabilizing pb in \"&Readme!B12&\" to keep debt constant at the end-\"&Readme!B12-1&\" level\"","v":"Debt-stabilizing pb in 2027 to keep debt constant at the end-2026 level"},null,{"$f":"(C20-1)/C19*C17+C18","v":0.61460757585087822}]
[]
[{"$f":"\"Primary balance in \"&Readme!B12&\" \"&\"(projection)\"","v":"Primary balance in 2027 (projection)"},null,{"$f":"INDEX(Baseline!B24:W24,MATCH(Readme!B12,Baseline!B8:W8,0))","v":0.25668816341879547}]

{"sheet":"DebtStabOverallBalance","index":10,"n_rows":23,"n_cols":3,"rows_kept":23,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[10,0,10,1],[12,0,12,1],[22,0,22,1],[20,0,20,1]]}
[]
["Debt-Stabilizing Overall Balance. Units of macrofiscal variables are as indicated in \"Input - Data\". "]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[{"$f":"\"Debt stabilizing overall balance in \"&FirstYear&\"\"","v":"Debt stabilizing overall balance in 2021"}]
[]
[{"$f":"\"Debt-to-GDP ratio at end-\"&FirstYear-1&\" \"&\"(historical, excl. uncalled guarantees)\"","v":"Debt-to-GDP ratio at end-2020 (historical, excl. uncalled guarantees)"},{"$f":"\"Debt-to-GDP ratio at end-\"&FirstYear-1&\" \"&\"(historical)\"","v":"Debt-to-GDP ratio at end-2020 (historical)"},{"$f":"Baseline!K9-Baseline!K10-Baseline!K11","v":55.583078067576338}]
["of = ",{"$f":"\"Other debt creating flows in\"&\" \"&FirstYear&\" \"&\"(projection)\"","v":"Other debt creating flows in 2021 (projection)"},{"$f":"Baseline!L25","v":0.9}]
["µ = ",{"$f":"\"Mu term in\"&\" \"&FirstYear&\" \"&\"(projection)\"","v":"Mu term in 2021 (projection)"},{"$f":"Baseline!L20","v":0.98136889860264676}]
["φˆob = ",{"$f":"\"Phi hat ob term in\"&\" \"&FirstYear&\" \"&\"(projection)\"","v":"Phi hat ob term in 2021 (projection)"},{"$f":"Baseline!L30","v":0.9255783310258876}]
[{"$f":"\"Debt-stabilizing ob in \"&FirstYear&\" to keep debt constant at the end-\"&FirstYear-1&\" level\"","v":"Debt-stabilizing ob in 2021 to keep debt constant at the end-2020 level"},null,{"$f":"(C10-1)/C9*C7+C8","v":-3.3151177221913408}]
[]
[{"$f":"\"Overall balance in\"&\" \"&FirstYear&\" \"&\"(projection)\"","v":"Overall balance in 2021 (projection)"},null,{"$f":"Baseline!L31","v":-7.2573062258573859}]
[]
[{"$f":"\"Medium-term debt stabilizing overall balance in \"&Readme!B12&\"\"","v":"Medium-term debt stabilizing overall balance in 2027"}]
[]
[{"$f":"\"Debt-to-GDP ratio at end-\"&Readme!B12-1&\" \"&\"(projection, excl. uncalled guarantees)\"","v":"Debt-to-GDP ratio at end-2026 (projection, excl. uncalled guarantees)"},null,{"$f":"INDEX(Baseline!B9:W9,MATCH(Readme!B12-1,Baseline!B8:W8,0))-INDEX(Baseline!B10:W10,MATCH(Readme!B12-1,Baseline!B8:W8,0))-INDEX(Baseline!B11:W11,MATCH(Readme!B12-1,Baseline!B8:W8,0))","v":62.559041244104328}]
["of = ",{"$f":"\"Other debt-creating flows in\"&\" \"&Readme!B12&\" \"&\"(projection)\"","v":"Other debt-creating flows in 2027 (projection)"},{"$f":"INDEX(Baseline!B25:W25,MATCH(Readme!B12,Baseline!B8:W8,0))","v":0.9}]
["µ = ",{"$f":"\"Mu term in\"&\" \"&Readme!B12&\" \"&\"(projection)\"","v":"Mu term in 2027 (projection)"},{"$f":"INDEX(Baseline!B20:W20,MATCH(Readme!B12,Baseline!B8:W8,0))","v":0.97893952802425521}]
["φˆ = ",{"$f":"\"Phi hat ob term in\"&\" \"&Readme!B12&\" \"&\"(projection)\"","v":"Phi hat ob term in 2027 (projection)"},{"$f":"INDEX(Baseline!B30:W30,MATCH(Readme!B12,Baseline!B8:W8,0))","v":0.93584924716196993}]
[{"$f":"\"Debt-stabilizing ob in \"&Readme!B12&\" to keep debt constant at the end-\"&Readme!B12-1&\" level\"","v":"Debt-stabilizing ob in 2027 to keep debt constant at the end-2026 level"},null,{"$f":"(C20-1)/C19*C17+C18","v":-3.1995480085826409}]
[]
[{"$f":"\"Overall balance in \"&Readme!B12&\" \"&\"(projection)\"","v":"Overall balance in 2027 (projection)"},null,{"$f":"INDEX(Baseline!B31:W31,MATCH(Readme!B12,Baseline!B8:W8,0))","v":-3.5574674210147283}]

{"sheet":"DebtTargetConstant_pb","index":11,"n_rows":55,"n_cols":23,"rows_kept":55,"cut":false,"hidden":false,"merged":[[3,0,3,22],[4,0,4,22],[0,0,1,22]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Debt Target Scenario #1, to reduce debt in k periods. Units of macrofiscal variables are as indicated in \"Input - Data\"."]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*(L23)-L20*L24+L20*L25+(L10+L11)","v":61.728846377632486},60.876143167281342,60.5640972354147,60.403175101621876,60.3801366388414,60.303801554889311,60.259102790817224,60.143459172109388,60.07300295576627,60.000000000000021,60.347364987736789,60.712405893231725]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"IF(OR(K8<$B$46-1,K8>$B$47),'Input - Data'!K12,IF(Readme!$B$31=\"time-varying values\",Readme!G20,$B$49))","v":60.45},{"$f":"IF(OR(L8<$B$46-1,L8>$B$47),'Input - Data'!L12,IF(Readme!$B$31=\"time-varying values\",Readme!H20,$B$49))","v":63.472500000000004},{"$f":"IF(OR(M8<$B$46-1,M8>$B$47),'Input - Data'!M12,IF(Readme!$B$31=\"time-varying values\",Readme!I20,$B$49))","v":63.472500000000004},{"$f":"IF(OR(N8<$B$46-1,N8>$B$47),'Input - Data'!N12,IF(Readme!$B$31=\"time-varying values\",Readme!J20,$B$49))","v":60.298875000000002},{"$f":"IF(OR(O8<$B$46-1,O8>$B$47),'Input - Data'!O12,IF(Readme!$B$31=\"time-varying values\",Readme!K20,$B$49))","v":57.283931250000002},{"$f":"IF(OR(P8<$B$46-1,P8>$B$47),'Input - Data'!P12,IF(Readme!$B$31=\"time-varying values\",Readme!L20,$B$49))","v":57.283931250000002},{"$f":"IF(OR(Q8<$B$46-1,Q8>$B$47),'Input - Data'!Q12,IF(Readme!$B$31=\"time-varying values\",Readme!M20,$B$49))","v":57.283931250000002},{"$f":"IF(OR(R8<$B$46-1,R8>$B$47),'Input - Data'!R12,IF(Readme!$B$31=\"time-varying values\",Readme!N20,$B$49))","v":60.148127812500007},{"$f":"IF(OR(S8<$B$46-1,S8>$B$47),'Input - Data'!S12,IF(Readme!$B$31=\"time-varying values\",Readme!O20,$B$49))","v":57.140721421875007},{"$f":"IF(OR(T8<$B$46-1,T8>$B$47),'Input - Data'!T12,IF(Readme!$B$31=\"time-varying values\",Readme!P20,$B$49))","v":57.140721421875007},{"$f":"IF(OR(U8<$B$46-1,U8>$B$47),'Input - Data'!U12,IF(Readme!$B$31=\"time-varying values\",Readme!Q20,$B$49))","v":59.997757492968759},{"$f":"IF(OR(V8<$B$46-1,V8>$B$47),'Input - Data'!V12,IF(Readme!$B$31=\"time-varying values\",Readme!R20,$B$49))","v":56.997869618320316},{"$f":"IF(OR(W8<$B$46-1,W8>$B$47),'Input - Data'!W12,IF(Readme!$B$31=\"time-varying values\",Readme!S20,$B$49))","v":56.997869618320316}]
["et (avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"IF(OR(L8<$B$46,L8>$B$47),'Input - Data'!L13,IF(Readme!$B$32=\"time-varying values\",Readme!H21,K14*(1+L16/100)))","v":25.022941706610052},{"$f":"IF(OR(M8<$B$46,M8>$B$47),'Input - Data'!M13,IF(Readme!$B$32=\"time-varying values\",Readme!I21,L14*(1+M16/100)))","v":25.48398814071728},{"$f":"IF(OR(N8<$B$46,N8>$B$47),'Input - Data'!N13,IF(Readme!$B$32=\"time-varying values\",Readme!J21,M14*(1+N16/100)))","v":25.971818328283604},{"$f":"IF(OR(O8<$B$46,O8>$B$47),'Input - Data'!O13,IF(Readme!$B$32=\"time-varying values\",Readme!K21,N14*(1+O16/100)))","v":26.436897813864022},{"$f":"IF(OR(P8<$B$46,P8>$B$47),'Input - Data'!P13,IF(Readme!$B$32=\"time-varying values\",Readme!L21,O14*(1+P16/100)))","v":26.893574234361679},{"$f":"IF(OR(Q8<$B$46,Q8>$B$47),'Input - Data'!Q13,IF(Readme!$B$32=\"time-varying values\",Readme!M21,P14*(1+Q16/100)))","v":27.432424602917134},{"$f":"IF(OR(R8<$B$46,R8>$B$47),'Input - Data'!R13,IF(Readme!$B$32=\"time-varying values\",Readme!N21,Q14*(1+R16/100)))","v":27.982071592150898},{"$f":"IF(OR(S8<$B$46,S8>$B$47),'Input - Data'!S13,IF(Readme!$B$32=\"time-varying values\",Readme!O21,R14*(1+S16/100)))","v":28.542731527456578},{"$f":"IF(OR(T8<$B$46,T8>$B$47),'Input - Data'!T13,IF(Readme!$B$32=\"time-varying values\",Readme!P21,S14*(1+T16/100)))","v":29.114625068609548},{"$f":"IF(OR(U8<$B$46,U8>$B$47),'Input - Data'!U13,IF(Readme!$B$32=\"time-varying values\",Readme!Q21,T14*(1+U16/100)))","v":29.697977296612368},{"$f":"IF(OR(V8<$B$46,V8>$B$47),'Input - Data'!V13,IF(Readme!$B$32=\"time-varying values\",Readme!R21,U14*(1+V16/100)))","v":30.293017802280247},{"$f":"IF(OR(W8<$B$46,W8>$B$47),'Input - Data'!W13,IF(Readme!$B$32=\"time-varying values\",Readme!S21,V14*(1+W16/100)))","v":30.899980776601431}]
["et (eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"IF(OR(L8<$B$46,L8>$B$47),'Input - Data'!L14,IF(Readme!$B$32=\"time-varying values\",Readme!H22,K15*(1+L16/100)))","v":24.296234274999989},{"$f":"IF(OR(M8<$B$46,M8>$B$47),'Input - Data'!M14,IF(Readme!$B$32=\"time-varying values\",Readme!I22,L15*(1+M16/100)))","v":24.470510135714257},{"$f":"IF(OR(N8<$B$46,N8>$B$47),'Input - Data'!N14,IF(Readme!$B$32=\"time-varying values\",Readme!J22,M15*(1+N16/100)))","v":24.959415519566292},{"$f":"IF(OR(O8<$B$46,O8>$B$47),'Input - Data'!O14,IF(Readme!$B$32=\"time-varying values\",Readme!K22,N15*(1+O16/100)))","v":25.458088925132376},{"$f":"IF(OR(P8<$B$46,P8>$B$47),'Input - Data'!P14,IF(Readme!$B$32=\"time-varying values\",Readme!L22,O15*(1+P16/100)))","v":25.966725511335603},{"$f":"IF(OR(Q8<$B$46,Q8>$B$47),'Input - Data'!Q14,IF(Readme!$B$32=\"time-varying values\",Readme!M22,P15*(1+Q16/100)))","v":26.486060021562317},{"$f":"IF(OR(R8<$B$46,R8>$B$47),'Input - Data'!R14,IF(Readme!$B$32=\"time-varying values\",Readme!N22,Q15*(1+R16/100)))","v":27.015781221993564},{"$f":"IF(OR(S8<$B$46,S8>$B$47),'Input - Data'!S14,IF(Readme!$B$32=\"time-varying values\",Readme!O22,R15*(1+S16/100)))","v":27.556096846433434},{"$f":"IF(OR(T8<$B$46,T8>$B$47),'Input - Data'!T14,IF(Readme!$B$32=\"time-varying values\",Readme!P22,S15*(1+T16/100)))","v":28.107218783362104},{"$f":"IF(OR(U8<$B$46,U8>$B$47),'Input - Data'!U14,IF(Readme!$B$32=\"time-varying values\",Readme!Q22,T15*(1+U16/100)))","v":28.669363159029345},{"$f":"IF(OR(V8<$B$46,V8>$B$47),'Input - Data'!V14,IF(Readme!$B$32=\"time-varying values\",Readme!R22,U15*(1+V16/100)))","v":29.242750422209934},{"$f":"IF(OR(W8<$B$46,W8>$B$47),'Input - Data'!W14,IF(Readme!$B$32=\"time-varying values\",Readme!S22,V15*(1+W16/100)))","v":29.827605430654131}]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),('Input - Data'!L14/'Input - Data'!K14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!H22)/(Readme!G22)-1)*100,$B$50))","v":0.75530198099862389},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),('Input - Data'!M14/'Input - Data'!L14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!I22)/(Readme!H22)-1)*100,$B$50))","v":0.71729576996049094},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),('Input - Data'!N14/'Input - Data'!M14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!J22)/(Readme!I22)-1)*100,$B$50))","v":1.9979370317191991},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),('Input - Data'!O14/'Input - Data'!N14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!K22)/(Readme!J22)-1)*100,$B$50))","v":1.9979370317191991},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),('Input - Data'!P14/'Input - Data'!O14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!L22)/(Readme!K22)-1)*100,$B$50))","v":1.9979370317192213},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),('Input - Data'!Q14/'Input - Data'!P14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!M22)/(Readme!L22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),('Input - Data'!R14/'Input - Data'!Q14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!N22)/(Readme!M22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),('Input - Data'!S14/'Input - Data'!R14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!O22)/(Readme!N22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),('Input - Data'!T14/'Input - Data'!S14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!P22)/(Readme!O22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),('Input - Data'!U14/'Input - Data'!T14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!Q22)/(Readme!P22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),('Input - Data'!V14/'Input - Data'!U14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!R22)/(Readme!Q22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),('Input - Data'!W14/'Input - Data'!V14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!S22)/(Readme!R22)-1)*100,$B$50))","v":2.0000000000000018}]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L15,IF(Readme!$B$33=\"time-varying values\",Readme!H23,$B$51))","v":9.8692373477932094},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M15,IF(Readme!$B$33=\"time-varying values\",Readme!I23,$B$51))","v":9.3757754804035489},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N15,IF(Readme!$B$33=\"time-varying values\",Readme!J23,$B$51))","v":9.8445642544237266},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O15,IF(Readme!$B$33=\"time-varying values\",Readme!K23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P15,IF(Readme!$B$33=\"time-varying values\",Readme!L23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q15,IF(Readme!$B$33=\"time-varying values\",Readme!M23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R15,IF(Readme!$B$33=\"time-varying values\",Readme!N23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S15,IF(Readme!$B$33=\"time-varying values\",Readme!O23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T15,IF(Readme!$B$33=\"time-varying values\",Readme!P23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U15,IF(Readme!$B$33=\"time-varying values\",Readme!Q23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V15,IF(Readme!$B$33=\"time-varying values\",Readme!R23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W15,IF(Readme!$B$33=\"time-varying values\",Readme!S23,$B$51))","v":10.336792467144914}]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L16,IF(Readme!$B$34=\"time-varying values\",Readme!H24,$B$52))","v":3.7811742985945735},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M16,IF(Readme!$B$34=\"time-varying values\",Readme!I24,$B$52))","v":3.7811742985945735},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N16,IF(Readme!$B$34=\"time-varying values\",Readme!J24,$B$52))","v":3.5921155836648446},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O16,IF(Readme!$B$34=\"time-varying values\",Readme!K24,$B$52))","v":3.4125098044816022},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P16,IF(Readme!$B$34=\"time-varying values\",Readme!L24,$B$52))","v":3.4125098044816022},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q16,IF(Readme!$B$34=\"time-varying values\",Readme!M24,$B$52))","v":3.4125098044816022},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R16,IF(Readme!$B$34=\"time-varying values\",Readme!N24,$B$52))","v":3.5831352947056825},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S16,IF(Readme!$B$34=\"time-varying values\",Readme!O24,$B$52))","v":3.4039785299703982},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T16,IF(Readme!$B$34=\"time-varying values\",Readme!P24,$B$52))","v":3.4039785299703982},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U16,IF(Readme!$B$34=\"time-varying values\",Readme!Q24,$B$52))","v":3.5741774564689184},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V16,IF(Readme!$B$34=\"time-varying values\",Readme!R24,$B$52))","v":3.3954685836454721},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W16,IF(Readme!$B$34=\"time-varying values\",Readme!S24,$B$52))","v":3.3954685836454721}]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L17,IF(Readme!$B$35=\"time-varying values\",Readme!H25,$B$53))","v":4.0413653148993376},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M17,IF(Readme!$B$35=\"time-varying values\",Readme!I25,$B$53))","v":3.6542780143568905},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N17,IF(Readme!$B$35=\"time-varying values\",Readme!J25,$B$53))","v":3.7612628890765052},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O17,IF(Readme!$B$35=\"time-varying values\",Readme!K25,$B$53))","v":3.737199001700489},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P17,IF(Readme!$B$35=\"time-varying values\",Readme!L25,$B$53))","v":3.7183747495781745},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q17,IF(Readme!$B$35=\"time-varying values\",Readme!M25,$B$53))","v":4},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R17,IF(Readme!$B$35=\"time-varying values\",Readme!N25,$B$53))","v":4},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S17,IF(Readme!$B$35=\"time-varying values\",Readme!O25,$B$53))","v":4},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T17,IF(Readme!$B$35=\"time-varying values\",Readme!P25,$B$53))","v":4},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U17,IF(Readme!$B$35=\"time-varying values\",Readme!Q25,$B$53))","v":4},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V17,IF(Readme!$B$35=\"time-varying values\",Readme!R25,$B$53))","v":4},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W17,IF(Readme!$B$35=\"time-varying values\",Readme!S25,$B$53))","v":4}]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,0.98136889860264676,0.97438539433165461,0.97612552612934034,0.97845018044618959,0.97996293380909794,0.97994260289451973,0.97893952802425521,0.97995117921024855,0.97993089743736495,0.97892731343415407,0.97993959988358881,0.97991936712639005]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.392921213594712,2.5060082858398447,3.3969347356011426,3.6132110622967728,3.6578745867313245,3.378327870198472,3.3718103337507799,3.3492035105840756,3.3800041111395229,3.3729484123755649,3.351053020763417,3.3816996119470089]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L18,IF(Readme!$B$36=\"time-varying values\",Readme!H26,$B$54))","v":4.2309334963378742},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M18,IF(Readme!$B$36=\"time-varying values\",Readme!I26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N18,IF(Readme!$B$36=\"time-varying values\",Readme!J26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O18,IF(Readme!$B$36=\"time-varying values\",Readme!K26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P18,IF(Readme!$B$36=\"time-varying values\",Readme!L26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q18,IF(Readme!$B$36=\"time-varying values\",Readme!M26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R18,IF(Readme!$B$36=\"time-varying values\",Readme!N26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S18,IF(Readme!$B$36=\"time-varying values\",Readme!O26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T18,IF(Readme!$B$36=\"time-varying values\",Readme!P26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U18,IF(Readme!$B$36=\"time-varying values\",Readme!Q26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V18,IF(Readme!$B$36=\"time-varying values\",Readme!R26,$B$54))","v":3.8355205971002171},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W18,IF(Readme!$B$36=\"time-varying values\",Readme!S26,$B$54))","v":3.8355313695314086}]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},{"$f":"(1+D21/100)/(1+D22/100)","v":1.0019740795212924},0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98236596160958556,0.98747766296571315,0.99606028151848491,0.99814375004107803,0.99857401001769774,0.99588103481607004,0.99581824901680538,0.99560046926632007,0.99589718265476479,0.99582921254215839,0.99533427892930182,0.99562932118130842]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L19,(SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))+SUMIF($L$8:$W$8,$B$47,$L$38:$W$38))/SUMIF($L$8:$W$8,$B$47,$L$36:$W$36))","v":-4.0409506754616684},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M19,(SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))+SUMIF($L$8:$W$8,$B$47,$L$38:$W$38))/SUMIF($L$8:$W$8,$B$47,$L$36:$W$36))","v":0.73013013695637197},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N19,(SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))+SUMIF($L$8:$W$8,$B$47,$L$38:$W$38))/SUMIF($L$8:$W$8,$B$47,$L$36:$W$36))","v":0.73013013695637197},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O19,(SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))+SUMIF($L$8:$W$8,$B$47,$L$38:$W$38))/SUMIF($L$8:$W$8,$B$47,$L$36:$W$36))","v":0.73013013695637197},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P19,(SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))+SUMIF($L$8:$W$8,$B$47,$L$38:$W$38))/SUMIF($L$8:$W$8,$B$47,$L$36:$W$36))","v":0.73013013695637197},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q19,(SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))+SUMIF($L$8:$W$8,$B$47,$L$38:$W$38))/SUMIF($L$8:$W$8,$B$47,$L$36:$W$36))","v":0.73013013695637197},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R19,(SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))+SUMIF($L$8:$W$8,$B$47,$L$38:$W$38))/SUMIF($L$8:$W$8,$B$47,$L$36:$W$36))","v":0.73013013695637197},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S19,(SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))+SUMIF($L$8:$W$8,$B$47,$L$38:$W$38))/SUMIF($L$8:$W$8,$B$47,$L$36:$W$36))","v":0.73013013695637197},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T19,(SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))+SUMIF($L$8:$W$8,$B$47,$L$38:$W$38))/SUMIF($L$8:$W$8,$B$47,$L$36:$W$36))","v":0.73013013695637197},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U19,(SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))+SUMIF($L$8:$W$8,$B$47,$L$38:$W$38))/SUMIF($L$8:$W$8,$B$47,$L$36:$W$36))","v":0.73013013695637197},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V19,(SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))+SUMIF($L$8:$W$8,$B$47,$L$38:$W$38))/SUMIF($L$8:$W$8,$B$47,$L$36:$W$36))","v":0.26189964141771277},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W19,(SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))+SUMIF($L$8:$W$8,$B$47,$L$38:$W$38))/SUMIF($L$8:$W$8,$B$47,$L$36:$W$36))","v":0.26478160499014153}]
["oft (other net debt-creating flows)",{"$f":"'Input - Data'!B20","v":0},{"$f":"'Input - Data'!C20","v":0},{"$f":"'Input - Data'!D20","v":0},{"$f":"'Input - Data'!E20","v":0},{"$f":"'Input - Data'!F20","v":0},{"$f":"'Input - Data'!G20","v":0},{"$f":"'Input - Data'!H20","v":0},{"$f":"'Input - Data'!I20","v":0},{"$f":"'Input - Data'!J20","v":0},{"$f":"'Input - Data'!K20","v":0},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L20,IF(Readme!$B$37=\"time-varying values\",Readme!H27,$B$55))","v":0.9},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M20,IF(Readme!$B$37=\"time-varying values\",Readme!I27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N20,IF(Readme!$B$37=\"time-varying values\",Readme!J27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O20,IF(Readme!$B$37=\"time-varying values\",Readme!K27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P20,IF(Readme!$B$37=\"time-varying values\",Readme!L27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q20,IF(Readme!$B$37=\"time-varying values\",Readme!M27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R20,IF(Readme!$B$37=\"time-varying values\",Readme!N27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S20,IF(Readme!$B$37=\"time-varying values\",Readme!O27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T20,IF(Readme!$B$37=\"time-varying values\",Readme!P27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U20,IF(Readme!$B$37=\"time-varying values\",Readme!Q27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V20,IF(Readme!$B$37=\"time-varying values\",Readme!R27,$B$55))","v":0.9},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W20,IF(Readme!$B$37=\"time-varying values\",Readme!S27,$B$55))","v":0.9}]
["sfiert","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,-0.19494401272977316,-8.4740114680049106E-2,-2.9822655825833518E-3,-5.0942642390317521E-3,-6.5047199737127193E-2,-6.5023996213999347E-2,-0.12515996501798718,-4.6841532013302944E-3,-6.4822276927357189E-2,-0.12473864571857195,-1.409542280473193E-2,-7.4415763509969243E-2]
["adjt","n.a.",{"$f":"C24-B24","v":-0.74997853095177103},{"$f":"D24-C24","v":-1.5772528927153067},3.7307013762554493,1.5284013969795338,0.22527418754192241,0.14489659879770014,0.83523737702290857,-0.28950092810489314,-4.1128045114779361,-0.49235979702742005,4.7710808124180399,0,0,0,0,0,0,0,0,-0.4682304955386592,2.8819635724287584E-3]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,3.216355550395718,3.283171891576262,3.2881805644670865,3.4313157763721152,3.5430723188238198,3.5384948855115335,3.590261729499185,3.421252684708854,3.526144324588941,3.5775159994832557,3.4087321051632298,3.5396986723433184]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.2751502415558482,5.9420697373407698,6.0158610633820775,6.2833345675577927,6.4805160375441009,6.480631496348904,6.583966881751774,6.2825567772044399,6.4853418936133558,6.588172255572367,6.2875284337447663,6.4900646089369962]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.9255783310258876,0.93366812814936018,0.94154149543146948,0.94105213299606172,0.93958902210155637,0.93705594681755011,0.93611635323306375,0.93857281850062102,0.93703004127148615,0.93608992879527264,0.93827845435555302,0.93673681551617705]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,-7.2573062258573859,-2.55304175461989,-2.5580504275107145,-2.7011856394157432,-2.8129421818674478,-2.8083647485551615,-2.860131592542813,-2.6911225477524821,-2.796014187632569,-2.8473858625268837,-3.146832463745517,-3.2749170673531767]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},{"$f":"((D9-D10-D11)-D23*(C9-C10-C11)+D20*D24-D20*D25)/D20","v":2.0329068386845486},-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,7.91910277923203E-16,1.0368617574587869E-14,8.7578052830071862E-15,-8.396595500120082E-15,-2.2658469750682101E-15,6.7976819541011018E-16,3.5157344021894582E-15,-9.8565525703260937E-15,1.234926972918282E-14,-6.8047321352005602E-16,-3.3988513927502615E-16,3.2856241844209654E-15]
["Debt excluding uncalled guarantees",{"$f":"B9-B10-B11","v":31.59336879669512},{"$f":"C9-C10-C11","v":35.339391236914736},43.115613425253727,44.440621311882268,44.325568580209165,44.556957720744748,46.895701656414694,48.096209685801327,44.855348837889835,55.583078067576338,59.451819257503118,58.872862252946,58.806734058905363,58.863783259371587,58.946310263477294,58.869975179525206,58.790087926491061,58.697903300424592,58.623537251974589,{"$f":"U9-U10-U11","v":58.545321186732473},58.897464858155445,59.262505763650381]
["Π * φˆt",{"$f":"IF(B$8<$B$46,0,IF(B$8=$B$46,B$23,IF(B$8<=$B$47,B$23*A34,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0.98747766296571315,0.98358727896684384,0.98176149512066546,0.9803615130636133,0.97632343812363942,0.97224069662634993,0.96796329380100787,0.96399191720965005,0.95997131181189133,0,0]
["µt * F(Π * φˆt)",{"$f":"IF(B$8<$B$46,0,IF(B$8>$B$47,0,B$20/B34*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)))","v":0},0,0,0,0,0,0,0,0,0,0,0.94724373045325627,0.95268871593757465,0.95673349172251421,0.95958102246992971,0.96352986035953503,0.96658560597481635,0.97186021933127631,0.97584381394078157,0.97892731343415407,0,0]
["Σ (µt * F(Π * φˆt))",{"$f":"IF(B$8<$B$46,0,IF(B$8=$B$46,B$35,IF(B$8<=$B$47,B$35+A36,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0.94724373045325627,1.8999324463908309,2.8566659381133452,3.8162469605832747,4.7797768209428098,5.7463624269176261,6.7182226462489023,7.694066460189684,8.6729937736238387,0,0]
["oft * µt * F(Π * φˆt)","n.a.",{"$f":"C25*C35","v":0},0,0,0,0,0,0,0,0,0,0.85251935740793072,0.85741984434381735,0.86106014255026286,0.86362292022293685,0.8671768743235817,0.8699270453773349,0.87467419739814878,0.87825943254670358,0.88103458209073882,0,0]
["Σ (oft * µt * F(Π * φˆt))","n.a.",{"$f":"IF(C$8<$B$46,0,IF(C$8=$B$46,C$37,IF(C$8<=$B$47,C$37+B38,0)))","v":0},0,0,0,0,0,0,0,0,0,0.85251935740793072,1.7099392017517481,2.5709993443020109,3.4346222645249478,4.3017991388485299,5.1717261842258644,6.0464003816240135,6.9246598141707167,7.8056943962614556,0,0]
[]
[]
[]
[]
["Debt Target"]
[{"$f":"\"Actual debt excluding uncalled guarantees to start adjustment\"","v":"Actual debt excluding uncalled guarantees to start adjustment"},{"$f":"SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)","v":59.451819257503118}]
["Target d",{"$f":"Readme!B24","v":60}]
["Adjustment starts",{"$f":"Readme!B25","v":2022}]
["Adjustment ends",{"$f":"Readme!B26","v":2030}]
["k = # of Years",{"$f":"B47-B46+1","v":9}]
["α = Long-term Share of Foreign Currency Debt (assumption)",{"$f":"Readme!D31","v":""}]
["ε = Long-term Depreciation Rate (assumption)",{"$f":"Readme!D32","v":""}]
["id = Long-term Domestic Interest Rate (assumption)",{"$f":"Readme!D33","v":""}]
["if = Long-term Foreign Interest Rate (assumption)",{"$f":"Readme!D34","v":""}]
["π = Long-term Inflation Rate (assumption)",{"$f":"Readme!D35","v":""}]
["g = Long-term Real GDP Growth Rate (assumption)",{"$f":"Readme!D36","v":3.805900761320828}]
["of = Long-term Other Factors Creating Debt (assumption)",{"$f":"Readme!D37","v":0.90000000000000013}]

{"sheet":"DebtTargetConstant_ob","index":12,"n_rows":55,"n_cols":23,"rows_kept":55,"cut":false,"hidden":false,"merged":[[3,0,3,22],[4,0,4,22],[0,0,1,22]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Debt Target Scenario #1_overall_balance, to reduce debt in k periods. Units of macrofiscal variables are as indicated in \"Input - Data\"."]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*(L30)-L20*L31+L20*L25+(L10+L11)","v":61.728846377632472},{"$f":"(L9-L10-L11)*(M30)-M20*M31+M20*M25+(M10+M11)","v":61.067616262093566},60.931303048055632,60.796055355881201,60.687158945313023,60.533861876313779,60.366211650766516,60.301243008519215,60.17531777857122,60,60.654552426994996,61.315756382427736]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"IF(OR(K8<$B$46-1,K8>$B$47),'Input - Data'!K12,IF(Readme!$B$31=\"time-varying values\",Readme!G20,$B$49))","v":60.45},{"$f":"IF(OR(L8<$B$46-1,L8>$B$47),'Input - Data'!L12,IF(Readme!$B$31=\"time-varying values\",Readme!H20,$B$49))","v":63.472500000000004},{"$f":"IF(OR(M8<$B$46-1,M8>$B$47),'Input - Data'!M12,IF(Readme!$B$31=\"time-varying values\",Readme!I20,$B$49))","v":63.472500000000004},{"$f":"IF(OR(N8<$B$46-1,N8>$B$47),'Input - Data'!N12,IF(Readme!$B$31=\"time-varying values\",Readme!J20,$B$49))","v":60.298875000000002},{"$f":"IF(OR(O8<$B$46-1,O8>$B$47),'Input - Data'!O12,IF(Readme!$B$31=\"time-varying values\",Readme!K20,$B$49))","v":57.283931250000002},{"$f":"IF(OR(P8<$B$46-1,P8>$B$47),'Input - Data'!P12,IF(Readme!$B$31=\"time-varying values\",Readme!L20,$B$49))","v":57.283931250000002},{"$f":"IF(OR(Q8<$B$46-1,Q8>$B$47),'Input - Data'!Q12,IF(Readme!$B$31=\"time-varying values\",Readme!M20,$B$49))","v":57.283931250000002},{"$f":"IF(OR(R8<$B$46-1,R8>$B$47),'Input - Data'!R12,IF(Readme!$B$31=\"time-varying values\",Readme!N20,$B$49))","v":60.148127812500007},{"$f":"IF(OR(S8<$B$46-1,S8>$B$47),'Input - Data'!S12,IF(Readme!$B$31=\"time-varying values\",Readme!O20,$B$49))","v":57.140721421875007},{"$f":"IF(OR(T8<$B$46-1,T8>$B$47),'Input - Data'!T12,IF(Readme!$B$31=\"time-varying values\",Readme!P20,$B$49))","v":57.140721421875007},{"$f":"IF(OR(U8<$B$46-1,U8>$B$47),'Input - Data'!U12,IF(Readme!$B$31=\"time-varying values\",Readme!Q20,$B$49))","v":59.997757492968759},{"$f":"IF(OR(V8<$B$46-1,V8>$B$47),'Input - Data'!V12,IF(Readme!$B$31=\"time-varying values\",Readme!R20,$B$49))","v":56.997869618320316},{"$f":"IF(OR(W8<$B$46-1,W8>$B$47),'Input - Data'!W12,IF(Readme!$B$31=\"time-varying values\",Readme!S20,$B$49))","v":56.997869618320316}]
["et (avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"IF(OR(L8<$B$46,L8>$B$47),'Input - Data'!L13,IF(Readme!$B$32=\"time-varying values\",Readme!H21,K14*(1+L16/100)))","v":25.022941706610052},{"$f":"IF(OR(M8<$B$46,M8>$B$47),'Input - Data'!M13,IF(Readme!$B$32=\"time-varying values\",Readme!I21,L14*(1+M16/100)))","v":25.48398814071728},{"$f":"IF(OR(N8<$B$46,N8>$B$47),'Input - Data'!N13,IF(Readme!$B$32=\"time-varying values\",Readme!J21,M14*(1+N16/100)))","v":25.971818328283604},{"$f":"IF(OR(O8<$B$46,O8>$B$47),'Input - Data'!O13,IF(Readme!$B$32=\"time-varying values\",Readme!K21,N14*(1+O16/100)))","v":26.436897813864022},{"$f":"IF(OR(P8<$B$46,P8>$B$47),'Input - Data'!P13,IF(Readme!$B$32=\"time-varying values\",Readme!L21,O14*(1+P16/100)))","v":26.893574234361679},{"$f":"IF(OR(Q8<$B$46,Q8>$B$47),'Input - Data'!Q13,IF(Readme!$B$32=\"time-varying values\",Readme!M21,P14*(1+Q16/100)))","v":27.432424602917134},{"$f":"IF(OR(R8<$B$46,R8>$B$47),'Input - Data'!R13,IF(Readme!$B$32=\"time-varying values\",Readme!N21,Q14*(1+R16/100)))","v":27.982071592150898},{"$f":"IF(OR(S8<$B$46,S8>$B$47),'Input - Data'!S13,IF(Readme!$B$32=\"time-varying values\",Readme!O21,R14*(1+S16/100)))","v":28.542731527456578},{"$f":"IF(OR(T8<$B$46,T8>$B$47),'Input - Data'!T13,IF(Readme!$B$32=\"time-varying values\",Readme!P21,S14*(1+T16/100)))","v":29.114625068609548},{"$f":"IF(OR(U8<$B$46,U8>$B$47),'Input - Data'!U13,IF(Readme!$B$32=\"time-varying values\",Readme!Q21,T14*(1+U16/100)))","v":29.697977296612368},{"$f":"IF(OR(V8<$B$46,V8>$B$47),'Input - Data'!V13,IF(Readme!$B$32=\"time-varying values\",Readme!R21,U14*(1+V16/100)))","v":30.293017802280247},{"$f":"IF(OR(W8<$B$46,W8>$B$47),'Input - Data'!W13,IF(Readme!$B$32=\"time-varying values\",Readme!S21,V14*(1+W16/100)))","v":30.899980776601431}]
["et (eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"IF(OR(L8<$B$46,L8>$B$47),'Input - Data'!L14,IF(Readme!$B$32=\"time-varying values\",Readme!H22,K15*(1+L16/100)))","v":24.296234274999989},{"$f":"IF(OR(M8<$B$46,M8>$B$47),'Input - Data'!M14,IF(Readme!$B$32=\"time-varying values\",Readme!I22,L15*(1+M16/100)))","v":24.470510135714257},{"$f":"IF(OR(N8<$B$46,N8>$B$47),'Input - Data'!N14,IF(Readme!$B$32=\"time-varying values\",Readme!J22,M15*(1+N16/100)))","v":24.959415519566292},{"$f":"IF(OR(O8<$B$46,O8>$B$47),'Input - Data'!O14,IF(Readme!$B$32=\"time-varying values\",Readme!K22,N15*(1+O16/100)))","v":25.458088925132376},{"$f":"IF(OR(P8<$B$46,P8>$B$47),'Input - Data'!P14,IF(Readme!$B$32=\"time-varying values\",Readme!L22,O15*(1+P16/100)))","v":25.966725511335603},{"$f":"IF(OR(Q8<$B$46,Q8>$B$47),'Input - Data'!Q14,IF(Readme!$B$32=\"time-varying values\",Readme!M22,P15*(1+Q16/100)))","v":26.486060021562317},{"$f":"IF(OR(R8<$B$46,R8>$B$47),'Input - Data'!R14,IF(Readme!$B$32=\"time-varying values\",Readme!N22,Q15*(1+R16/100)))","v":27.015781221993564},{"$f":"IF(OR(S8<$B$46,S8>$B$47),'Input - Data'!S14,IF(Readme!$B$32=\"time-varying values\",Readme!O22,R15*(1+S16/100)))","v":27.556096846433434},{"$f":"IF(OR(T8<$B$46,T8>$B$47),'Input - Data'!T14,IF(Readme!$B$32=\"time-varying values\",Readme!P22,S15*(1+T16/100)))","v":28.107218783362104},{"$f":"IF(OR(U8<$B$46,U8>$B$47),'Input - Data'!U14,IF(Readme!$B$32=\"time-varying values\",Readme!Q22,T15*(1+U16/100)))","v":28.669363159029345},{"$f":"IF(OR(V8<$B$46,V8>$B$47),'Input - Data'!V14,IF(Readme!$B$32=\"time-varying values\",Readme!R22,U15*(1+V16/100)))","v":29.242750422209934},{"$f":"IF(OR(W8<$B$46,W8>$B$47),'Input - Data'!W14,IF(Readme!$B$32=\"time-varying values\",Readme!S22,V15*(1+W16/100)))","v":29.827605430654131}]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),('Input - Data'!L14/'Input - Data'!K14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!H22)/(Readme!G22)-1)*100,$B$50))","v":0.75530198099862389},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),('Input - Data'!M14/'Input - Data'!L14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!I22)/(Readme!H22)-1)*100,$B$50))","v":0.71729576996049094},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),('Input - Data'!N14/'Input - Data'!M14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!J22)/(Readme!I22)-1)*100,$B$50))","v":1.9979370317191991},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),('Input - Data'!O14/'Input - Data'!N14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!K22)/(Readme!J22)-1)*100,$B$50))","v":1.9979370317191991},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),('Input - Data'!P14/'Input - Data'!O14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!L22)/(Readme!K22)-1)*100,$B$50))","v":1.9979370317192213},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),('Input - Data'!Q14/'Input - Data'!P14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!M22)/(Readme!L22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),('Input - Data'!R14/'Input - Data'!Q14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!N22)/(Readme!M22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),('Input - Data'!S14/'Input - Data'!R14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!O22)/(Readme!N22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),('Input - Data'!T14/'Input - Data'!S14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!P22)/(Readme!O22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),('Input - Data'!U14/'Input - Data'!T14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!Q22)/(Readme!P22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),('Input - Data'!V14/'Input - Data'!U14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!R22)/(Readme!Q22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),('Input - Data'!W14/'Input - Data'!V14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!S22)/(Readme!R22)-1)*100,$B$50))","v":2.0000000000000018}]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L15,IF(Readme!$B$33=\"time-varying values\",Readme!H23,$B$51))","v":9.8692373477932094},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M15,IF(Readme!$B$33=\"time-varying values\",Readme!I23,$B$51))","v":9.3757754804035489},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N15,IF(Readme!$B$33=\"time-varying values\",Readme!J23,$B$51))","v":9.8445642544237266},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O15,IF(Readme!$B$33=\"time-varying values\",Readme!K23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P15,IF(Readme!$B$33=\"time-varying values\",Readme!L23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q15,IF(Readme!$B$33=\"time-varying values\",Readme!M23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R15,IF(Readme!$B$33=\"time-varying values\",Readme!N23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S15,IF(Readme!$B$33=\"time-varying values\",Readme!O23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T15,IF(Readme!$B$33=\"time-varying values\",Readme!P23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U15,IF(Readme!$B$33=\"time-varying values\",Readme!Q23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V15,IF(Readme!$B$33=\"time-varying values\",Readme!R23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W15,IF(Readme!$B$33=\"time-varying values\",Readme!S23,$B$51))","v":10.336792467144914}]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L16,IF(Readme!$B$34=\"time-varying values\",Readme!H24,$B$52))","v":3.7811742985945735},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M16,IF(Readme!$B$34=\"time-varying values\",Readme!I24,$B$52))","v":3.7811742985945735},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N16,IF(Readme!$B$34=\"time-varying values\",Readme!J24,$B$52))","v":3.5921155836648446},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O16,IF(Readme!$B$34=\"time-varying values\",Readme!K24,$B$52))","v":3.4125098044816022},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P16,IF(Readme!$B$34=\"time-varying values\",Readme!L24,$B$52))","v":3.4125098044816022},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q16,IF(Readme!$B$34=\"time-varying values\",Readme!M24,$B$52))","v":3.4125098044816022},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R16,IF(Readme!$B$34=\"time-varying values\",Readme!N24,$B$52))","v":3.5831352947056825},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S16,IF(Readme!$B$34=\"time-varying values\",Readme!O24,$B$52))","v":3.4039785299703982},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T16,IF(Readme!$B$34=\"time-varying values\",Readme!P24,$B$52))","v":3.4039785299703982},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U16,IF(Readme!$B$34=\"time-varying values\",Readme!Q24,$B$52))","v":3.5741774564689184},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V16,IF(Readme!$B$34=\"time-varying values\",Readme!R24,$B$52))","v":3.3954685836454721},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W16,IF(Readme!$B$34=\"time-varying values\",Readme!S24,$B$52))","v":3.3954685836454721}]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L17,IF(Readme!$B$35=\"time-varying values\",Readme!H25,$B$53))","v":4.0413653148993376},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M17,IF(Readme!$B$35=\"time-varying values\",Readme!I25,$B$53))","v":3.6542780143568905},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N17,IF(Readme!$B$35=\"time-varying values\",Readme!J25,$B$53))","v":3.7612628890765052},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O17,IF(Readme!$B$35=\"time-varying values\",Readme!K25,$B$53))","v":3.737199001700489},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P17,IF(Readme!$B$35=\"time-varying values\",Readme!L25,$B$53))","v":3.7183747495781745},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q17,IF(Readme!$B$35=\"time-varying values\",Readme!M25,$B$53))","v":4},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R17,IF(Readme!$B$35=\"time-varying values\",Readme!N25,$B$53))","v":4},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S17,IF(Readme!$B$35=\"time-varying values\",Readme!O25,$B$53))","v":4},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T17,IF(Readme!$B$35=\"time-varying values\",Readme!P25,$B$53))","v":4},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U17,IF(Readme!$B$35=\"time-varying values\",Readme!Q25,$B$53))","v":4},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V17,IF(Readme!$B$35=\"time-varying values\",Readme!R25,$B$53))","v":4},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W17,IF(Readme!$B$35=\"time-varying values\",Readme!S25,$B$53))","v":4}]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,0.98136889860264676,0.97438539433165461,0.97612552612934034,0.97845018044618959,0.97996293380909794,0.97994260289451973,0.97893952802425521,0.97995117921024855,0.97993089743736495,0.97892731343415407,0.97993959988358881,0.97991936712639005]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.392921213594712,2.5060082858398447,3.3969347356011426,3.6132110622967728,3.6578745867313245,3.378327870198472,3.3718103337507799,3.3492035105840756,3.3800041111395229,3.3729484123755649,3.351053020763417,3.3816996119470089]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L18,IF(Readme!$B$36=\"time-varying values\",Readme!H26,$B$54))","v":4.2309334963378742},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M18,IF(Readme!$B$36=\"time-varying values\",Readme!I26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N18,IF(Readme!$B$36=\"time-varying values\",Readme!J26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O18,IF(Readme!$B$36=\"time-varying values\",Readme!K26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P18,IF(Readme!$B$36=\"time-varying values\",Readme!L26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q18,IF(Readme!$B$36=\"time-varying values\",Readme!M26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R18,IF(Readme!$B$36=\"time-varying values\",Readme!N26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S18,IF(Readme!$B$36=\"time-varying values\",Readme!O26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T18,IF(Readme!$B$36=\"time-varying values\",Readme!P26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U18,IF(Readme!$B$36=\"time-varying values\",Readme!Q26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V18,IF(Readme!$B$36=\"time-varying values\",Readme!R26,$B$54))","v":3.8355205971002171},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W18,IF(Readme!$B$36=\"time-varying values\",Readme!S26,$B$54))","v":3.8355313695314086}]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},{"$f":"(1+D21/100)/(1+D22/100)","v":1.0019740795212924},0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98236596160958556,0.98747766296571315,0.99606028151848491,0.99814375004107803,0.99857401001769774,0.99588103481607004,0.99581824901680538,0.99560046926632007,0.99589718265476479,0.99582921254215839,0.99533427892930182,0.99562932118130842]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"L31+L28","v":-4.0409506754616675},{"$f":"M31+M28","v":0.53362360481199733},0.54932647677666591,0.70319359187750452,0.81717190306616594,0.80737687633940158,0.85474396958613363,0.67793753158296521,0.78607454639117247,0.83421150032934577,-5.1576249642009131E-2,-3.8820586733430584E-2]
["oft (other net debt-creating flows)",{"$f":"'Input - Data'!B20","v":0},{"$f":"'Input - Data'!C20","v":0},{"$f":"'Input - Data'!D20","v":0},{"$f":"'Input - Data'!E20","v":0},{"$f":"'Input - Data'!F20","v":0},{"$f":"'Input - Data'!G20","v":0},{"$f":"'Input - Data'!H20","v":0},{"$f":"'Input - Data'!I20","v":0},{"$f":"'Input - Data'!J20","v":0},{"$f":"'Input - Data'!K20","v":0},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L20,IF(Readme!$B$37=\"time-varying values\",Readme!H27,$B$55))","v":0.9},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M20,IF(Readme!$B$37=\"time-varying values\",Readme!I27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N20,IF(Readme!$B$37=\"time-varying values\",Readme!J27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O20,IF(Readme!$B$37=\"time-varying values\",Readme!K27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P20,IF(Readme!$B$37=\"time-varying values\",Readme!L27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q20,IF(Readme!$B$37=\"time-varying values\",Readme!M27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R20,IF(Readme!$B$37=\"time-varying values\",Readme!N27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S20,IF(Readme!$B$37=\"time-varying values\",Readme!O27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T20,IF(Readme!$B$37=\"time-varying values\",Readme!P27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U20,IF(Readme!$B$37=\"time-varying values\",Readme!Q27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V20,IF(Readme!$B$37=\"time-varying values\",Readme!R27,$B$55))","v":0.9},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W20,IF(Readme!$B$37=\"time-varying values\",Readme!S27,$B$55))","v":0.9}]
["sfiert","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,-0.19494401272977294,-8.9773552012181235E-2,-7.295367172490708E-3,-5.6836937230098101E-3,-6.3714571335713691E-2,-6.3795559514490022E-2,-0.12301067569274589,-5.732882606890052E-3,-6.3864605411677336E-2,-0.12275682889890206,-2.0383874606238403E-2,-8.0833884383179608E-2]
["adjt","n.a.",{"$f":"C24-B24","v":-0.74997853095177103},{"$f":"D24-C24","v":-1.5772528927153067},3.7307013762554493,1.5284013969795338,0.22527418754192241,0.14489659879770014,0.83523737702290857,-0.28950092810489314,-4.1128045114779361,{"$f":"L24-K24","v":-0.49235979702741917},{"$f":"M24-L24","v":4.5745742802736649},{"$f":"N24-M24","v":1.5702871964668574E-2},{"$f":"O24-N24","v":0.15386711510083861},{"$f":"P24-O24","v":0.11397831118866142},{"$f":"Q24-P24","v":-9.7950267267643554E-3},{"$f":"R24-Q24","v":4.736709324673205E-2},{"$f":"S24-R24","v":-0.17680643800316842},{"$f":"T24-S24","v":0.10813701480820725},{"$f":"U24-T24","v":4.8136953938173299E-2},{"$f":"V24-U24","v":-0.8857877499713549},{"$f":"W24-V24","v":1.2755662908578547E-2}]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,3.216355550395718,3.2831718915762611,3.2988747635409297,3.4527418786417683,3.5667201898304297,3.5569251631036654,3.6042922563503974,3.427485818347229,3.5356228331554362,3.5837597870936095,3.4087321051632284,3.5581604342123829]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.2751502415558482,5.9420697373407698,6.0158610633820775,6.2833345675577927,6.4805160375441009,6.480631496348904,6.583966881751774,6.2825567772044399,6.4853418936133558,6.588172255572367,6.2875284337447663,6.4900646089369962]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.9255783310258876,0.93366812814936018,0.94154149543146948,0.94105213299606172,0.93958902210155637,0.93705594681755011,0.93611635323306375,0.93857281850062102,0.93703004127148615,0.93608992879527264,0.93827845435555302,0.93673681551617705]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),Baseline!L31,(SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))+SUMIF($L$8:$W$8,$B$47,$L$38:$W$38))/SUMIF($L$8:$W$8,$B$47,$L$36:$W$36))","v":-7.2573062258573859},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),Baseline!M31,(SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))+SUMIF($L$8:$W$8,$B$47,$L$38:$W$38))/SUMIF($L$8:$W$8,$B$47,$L$36:$W$36))","v":-2.7495482867642638},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),Baseline!N31,(SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))+SUMIF($L$8:$W$8,$B$47,$L$38:$W$38))/SUMIF($L$8:$W$8,$B$47,$L$36:$W$36))","v":-2.7495482867642638},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),Baseline!O31,(SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))+SUMIF($L$8:$W$8,$B$47,$L$38:$W$38))/SUMIF($L$8:$W$8,$B$47,$L$36:$W$36))","v":-2.7495482867642638},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),Baseline!P31,(SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))+SUMIF($L$8:$W$8,$B$47,$L$38:$W$38))/SUMIF($L$8:$W$8,$B$47,$L$36:$W$36))","v":-2.7495482867642638},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),Baseline!Q31,(SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))+SUMIF($L$8:$W$8,$B$47,$L$38:$W$38))/SUMIF($L$8:$W$8,$B$47,$L$36:$W$36))","v":-2.7495482867642638},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),Baseline!R31,(SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))+SUMIF($L$8:$W$8,$B$47,$L$38:$W$38))/SUMIF($L$8:$W$8,$B$47,$L$36:$W$36))","v":-2.7495482867642638},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),Baseline!S31,(SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))+SUMIF($L$8:$W$8,$B$47,$L$38:$W$38))/SUMIF($L$8:$W$8,$B$47,$L$36:$W$36))","v":-2.7495482867642638},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),Baseline!T31,(SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))+SUMIF($L$8:$W$8,$B$47,$L$38:$W$38))/SUMIF($L$8:$W$8,$B$47,$L$36:$W$36))","v":-2.7495482867642638},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),Baseline!U31,(SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))+SUMIF($L$8:$W$8,$B$47,$L$38:$W$38))/SUMIF($L$8:$W$8,$B$47,$L$36:$W$36))","v":-2.7495482867642638},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),Baseline!V31,(SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))+SUMIF($L$8:$W$8,$B$47,$L$38:$W$38))/SUMIF($L$8:$W$8,$B$47,$L$36:$W$36))","v":-3.4603083548052376},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),Baseline!W31,(SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))+SUMIF($L$8:$W$8,$B$47,$L$38:$W$38))/SUMIF($L$8:$W$8,$B$47,$L$36:$W$36))","v":-3.5969810209458135}]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},{"$f":"((D9-D10-D11)-D23*(C9-C10-C11)+D20*D24-D20*D25)/D20","v":2.0329068386845486},-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,-1.2783694486474563E-14,6.1528060332719219E-15,3.11641382797918E-14,1.3616100811005539E-15,-2.8323087188352626E-15,9.5167547357415433E-15,1.2021543439744599E-14,-4.4184546004910073E-15,2.8324013140327569E-15,9.8668615960408129E-15,1.3368815478151028E-14,-4.4185980411178498E-15]
["Debt excluding uncalled guarantees",{"$f":"B9-B10-B11","v":31.59336879669512},{"$f":"C9-C10-C11","v":35.339391236914736},43.115613425253727,44.440621311882268,44.325568580209165,44.556957720744748,46.895701656414694,48.096209685801327,44.855348837889835,55.583078067576338,59.451819257503104,59.064335347758224,59.173939871546295,59.256663513630912,59.253332569948917,59.100035500949673,58.897196786440354,58.855687136834419,58.725852074779539,{"$f":"U9-U10-U11","v":58.545321186732451},59.204652297413652,59.865856252846392]
["Π * φˆobt",{"$f":"IF(B$8<$B$46,0,IF(B$8=$B$46,B$30,IF(B$8<=$B$47,B$30*A34,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0.93366812814936018,0.87908728561444949,0.82726696521719578,0.77729095886534727,0.72836511541228943,0.68183449566193199,0.63995132434436897,0.59965361586214627,0.56132971057422432,0,0]
["µt * F(Π * φˆobt)",{"$f":"IF(B$8<$B$46,0,IF(B$8>$B$47,0,B$20/B34*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)))","v":0},0,0,0,0,0,0,0,0,0,0,0.58580929871951526,0.62329221231235699,0.66391283551006797,0.70769163558973203,0.75521312872152924,0.80592555148160261,0.85955867403901687,0.9173034440064306,0.97892731343415407,0,0]
["Σ (µt * F(Π * φˆobt))",{"$f":"IF(B$8<$B$46,0,IF(B$8=$B$46,B$35,IF(B$8<=$B$47,B$35+A36,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0.58580929871951526,1.2091015110318724,1.8730143465419404,2.5807059821316725,3.3359191108532018,4.1418446623348046,5.0014033363738211,5.9187067803802513,6.8976340938144052,0,0]
["oft * µt * F(Π * φˆobt)","n.a.",{"$f":"C25*C35","v":0},0,0,0,0,0,0,0,0,0,0.52722836884756386,0.56096299108112135,0.5975215519590612,0.63692247203075891,0.67969181584937644,0.7253329963334425,0.77360280663511527,0.82557309960578762,0.88103458209073882,0,0]
["Σ (oft * µt * F(Π * φˆobt))","n.a.",{"$f":"IF(C$8<$B$46,0,IF(C$8=$B$46,C$37,IF(C$8<=$B$47,C$37+B38,0)))","v":0},0,0,0,0,0,0,0,0,0,0.52722836884756386,1.0881913599286852,1.6857129118877463,2.322635383918505,3.0023271997678815,3.7276601961013238,4.5012630027364393,5.3268361023422273,6.2078706844329661,0,0]
[]
[]
[]
[]
["Debt Target"]
[{"$f":"\"Actual debt excluding uncalled guarantees to start adjustment\"","v":"Actual debt excluding uncalled guarantees to start adjustment"},{"$f":"SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)","v":59.451819257503104}]
["Target d",{"$f":"Readme!B24","v":60}]
["Adjustment starts",{"$f":"Readme!B25","v":2022}]
["Adjustment ends",{"$f":"Readme!B26","v":2030}]
["k = # of Years",{"$f":"B47-B46+1","v":9}]
["α = Long-term Share of Foreign Currency Debt (assumption)",{"$f":"Readme!D31","v":""}]
["ε = Long-term Depreciation Rate (assumption)",{"$f":"Readme!D32","v":""}]
["id = Long-term Domestic Interest Rate (assumption)",{"$f":"Readme!D33","v":""}]
["if = Long-term Foreign Interest Rate (assumption)",{"$f":"Readme!D34","v":""}]
["π = Long-term Inflation Rate (assumption)",{"$f":"Readme!D35","v":""}]
["g = Long-term Real GDP Growth Rate (assumption)",{"$f":"Readme!D36","v":3.805900761320828}]
["of = Long-term Other Factors Creating Debt (assumption)",{"$f":"Readme!D37","v":0.90000000000000013}]

{"sheet":"DebtTargetConstantAdjustment_pb","index":13,"n_rows":55,"n_cols":23,"rows_kept":55,"cut":false,"hidden":false,"merged":[[4,0,4,22],[3,0,3,22],[0,0,1,22]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Debt Target Scenario #3, to reduce debt in k periods. Units of macrofiscal variables are as indicated in \"Input - Data\". "]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*L23-L20*L24+L20*L25+(L10+L11)","v":61.728846377632486},{"$f":"(L9-L10-L11)*M23-M20*M24+M20*M25+(M10+M11)","v":64.600219021671748},67.077780697617939,68.787071861849654,69.707203261010179,69.617485725785158,68.629731276064902,66.642140195507011,63.779879556365159,60.000000000000057,60.347364987736825,60.712405893231761]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"IF(OR(K8<$B$46-1,K8>$B$47),'Input - Data'!K12,IF(Readme!$B$31=\"time-varying values\",Readme!G20,$B$49))","v":60.45},{"$f":"IF(OR(L8<$B$46-1,L8>$B$47),'Input - Data'!L12,IF(Readme!$B$31=\"time-varying values\",Readme!H20,$B$49))","v":63.472500000000004},{"$f":"IF(OR(M8<$B$46-1,M8>$B$47),'Input - Data'!M12,IF(Readme!$B$31=\"time-varying values\",Readme!I20,$B$49))","v":63.472500000000004},{"$f":"IF(OR(N8<$B$46-1,N8>$B$47),'Input - Data'!N12,IF(Readme!$B$31=\"time-varying values\",Readme!J20,$B$49))","v":60.298875000000002},{"$f":"IF(OR(O8<$B$46-1,O8>$B$47),'Input - Data'!O12,IF(Readme!$B$31=\"time-varying values\",Readme!K20,$B$49))","v":57.283931250000002},{"$f":"IF(OR(P8<$B$46-1,P8>$B$47),'Input - Data'!P12,IF(Readme!$B$31=\"time-varying values\",Readme!L20,$B$49))","v":57.283931250000002},{"$f":"IF(OR(Q8<$B$46-1,Q8>$B$47),'Input - Data'!Q12,IF(Readme!$B$31=\"time-varying values\",Readme!M20,$B$49))","v":57.283931250000002},{"$f":"IF(OR(R8<$B$46-1,R8>$B$47),'Input - Data'!R12,IF(Readme!$B$31=\"time-varying values\",Readme!N20,$B$49))","v":60.148127812500007},{"$f":"IF(OR(S8<$B$46-1,S8>$B$47),'Input - Data'!S12,IF(Readme!$B$31=\"time-varying values\",Readme!O20,$B$49))","v":57.140721421875007},{"$f":"IF(OR(T8<$B$46-1,T8>$B$47),'Input - Data'!T12,IF(Readme!$B$31=\"time-varying values\",Readme!P20,$B$49))","v":57.140721421875007},{"$f":"IF(OR(U8<$B$46-1,U8>$B$47),'Input - Data'!U12,IF(Readme!$B$31=\"time-varying values\",Readme!Q20,$B$49))","v":59.997757492968759},{"$f":"IF(OR(V8<$B$46-1,V8>$B$47),'Input - Data'!V12,IF(Readme!$B$31=\"time-varying values\",Readme!R20,$B$49))","v":56.997869618320316},{"$f":"IF(OR(W8<$B$46-1,W8>$B$47),'Input - Data'!W12,IF(Readme!$B$31=\"time-varying values\",Readme!S20,$B$49))","v":56.997869618320316}]
["et (avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"IF(OR(L8<$B$46,L8>$B$47),'Input - Data'!L13,IF(Readme!$B$32=\"time-varying values\",Readme!H21,K14*(1+L16/100)))","v":25.022941706610052},{"$f":"IF(OR(M8<$B$46,M8>$B$47),'Input - Data'!M13,IF(Readme!$B$32=\"time-varying values\",Readme!I21,L14*(1+M16/100)))","v":25.48398814071728},{"$f":"IF(OR(N8<$B$46,N8>$B$47),'Input - Data'!N13,IF(Readme!$B$32=\"time-varying values\",Readme!J21,M14*(1+N16/100)))","v":25.971818328283604},{"$f":"IF(OR(O8<$B$46,O8>$B$47),'Input - Data'!O13,IF(Readme!$B$32=\"time-varying values\",Readme!K21,N14*(1+O16/100)))","v":26.436897813864022},{"$f":"IF(OR(P8<$B$46,P8>$B$47),'Input - Data'!P13,IF(Readme!$B$32=\"time-varying values\",Readme!L21,O14*(1+P16/100)))","v":26.893574234361679},{"$f":"IF(OR(Q8<$B$46,Q8>$B$47),'Input - Data'!Q13,IF(Readme!$B$32=\"time-varying values\",Readme!M21,P14*(1+Q16/100)))","v":27.432424602917134},{"$f":"IF(OR(R8<$B$46,R8>$B$47),'Input - Data'!R13,IF(Readme!$B$32=\"time-varying values\",Readme!N21,Q14*(1+R16/100)))","v":27.982071592150898},{"$f":"IF(OR(S8<$B$46,S8>$B$47),'Input - Data'!S13,IF(Readme!$B$32=\"time-varying values\",Readme!O21,R14*(1+S16/100)))","v":28.542731527456578},{"$f":"IF(OR(T8<$B$46,T8>$B$47),'Input - Data'!T13,IF(Readme!$B$32=\"time-varying values\",Readme!P21,S14*(1+T16/100)))","v":29.114625068609548},{"$f":"IF(OR(U8<$B$46,U8>$B$47),'Input - Data'!U13,IF(Readme!$B$32=\"time-varying values\",Readme!Q21,T14*(1+U16/100)))","v":29.697977296612368},{"$f":"IF(OR(V8<$B$46,V8>$B$47),'Input - Data'!V13,IF(Readme!$B$32=\"time-varying values\",Readme!R21,U14*(1+V16/100)))","v":30.293017802280247},{"$f":"IF(OR(W8<$B$46,W8>$B$47),'Input - Data'!W13,IF(Readme!$B$32=\"time-varying values\",Readme!S21,V14*(1+W16/100)))","v":30.899980776601431}]
["et (eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"IF(OR(L8<$B$46,L8>$B$47),'Input - Data'!L14,IF(Readme!$B$32=\"time-varying values\",Readme!H22,K15*(1+L16/100)))","v":24.296234274999989},{"$f":"IF(OR(M8<$B$46,M8>$B$47),'Input - Data'!M14,IF(Readme!$B$32=\"time-varying values\",Readme!I22,L15*(1+M16/100)))","v":24.470510135714257},{"$f":"IF(OR(N8<$B$46,N8>$B$47),'Input - Data'!N14,IF(Readme!$B$32=\"time-varying values\",Readme!J22,M15*(1+N16/100)))","v":24.959415519566292},{"$f":"IF(OR(O8<$B$46,O8>$B$47),'Input - Data'!O14,IF(Readme!$B$32=\"time-varying values\",Readme!K22,N15*(1+O16/100)))","v":25.458088925132376},{"$f":"IF(OR(P8<$B$46,P8>$B$47),'Input - Data'!P14,IF(Readme!$B$32=\"time-varying values\",Readme!L22,O15*(1+P16/100)))","v":25.966725511335603},{"$f":"IF(OR(Q8<$B$46,Q8>$B$47),'Input - Data'!Q14,IF(Readme!$B$32=\"time-varying values\",Readme!M22,P15*(1+Q16/100)))","v":26.486060021562317},{"$f":"IF(OR(R8<$B$46,R8>$B$47),'Input - Data'!R14,IF(Readme!$B$32=\"time-varying values\",Readme!N22,Q15*(1+R16/100)))","v":27.015781221993564},{"$f":"IF(OR(S8<$B$46,S8>$B$47),'Input - Data'!S14,IF(Readme!$B$32=\"time-varying values\",Readme!O22,R15*(1+S16/100)))","v":27.556096846433434},{"$f":"IF(OR(T8<$B$46,T8>$B$47),'Input - Data'!T14,IF(Readme!$B$32=\"time-varying values\",Readme!P22,S15*(1+T16/100)))","v":28.107218783362104},{"$f":"IF(OR(U8<$B$46,U8>$B$47),'Input - Data'!U14,IF(Readme!$B$32=\"time-varying values\",Readme!Q22,T15*(1+U16/100)))","v":28.669363159029345},{"$f":"IF(OR(V8<$B$46,V8>$B$47),'Input - Data'!V14,IF(Readme!$B$32=\"time-varying values\",Readme!R22,U15*(1+V16/100)))","v":29.242750422209934},{"$f":"IF(OR(W8<$B$46,W8>$B$47),'Input - Data'!W14,IF(Readme!$B$32=\"time-varying values\",Readme!S22,V15*(1+W16/100)))","v":29.827605430654131}]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),('Input - Data'!L14/'Input - Data'!K14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!H22)/(Readme!G22)-1)*100,$B$50))","v":0.75530198099862389},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),('Input - Data'!M14/'Input - Data'!L14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!I22)/(Readme!H22)-1)*100,$B$50))","v":0.71729576996049094},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),('Input - Data'!N14/'Input - Data'!M14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!J22)/(Readme!I22)-1)*100,$B$50))","v":1.9979370317191991},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),('Input - Data'!O14/'Input - Data'!N14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!K22)/(Readme!J22)-1)*100,$B$50))","v":1.9979370317191991},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),('Input - Data'!P14/'Input - Data'!O14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!L22)/(Readme!K22)-1)*100,$B$50))","v":1.9979370317192213},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),('Input - Data'!Q14/'Input - Data'!P14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!M22)/(Readme!L22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),('Input - Data'!R14/'Input - Data'!Q14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!N22)/(Readme!M22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),('Input - Data'!S14/'Input - Data'!R14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!O22)/(Readme!N22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),('Input - Data'!T14/'Input - Data'!S14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!P22)/(Readme!O22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),('Input - Data'!U14/'Input - Data'!T14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!Q22)/(Readme!P22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),('Input - Data'!V14/'Input - Data'!U14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!R22)/(Readme!Q22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),('Input - Data'!W14/'Input - Data'!V14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!S22)/(Readme!R22)-1)*100,$B$50))","v":2.0000000000000018}]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L15,IF(Readme!$B$33=\"time-varying values\",Readme!H23,$B$51))","v":9.8692373477932094},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M15,IF(Readme!$B$33=\"time-varying values\",Readme!I23,$B$51))","v":9.3757754804035489},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N15,IF(Readme!$B$33=\"time-varying values\",Readme!J23,$B$51))","v":9.8445642544237266},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O15,IF(Readme!$B$33=\"time-varying values\",Readme!K23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P15,IF(Readme!$B$33=\"time-varying values\",Readme!L23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q15,IF(Readme!$B$33=\"time-varying values\",Readme!M23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R15,IF(Readme!$B$33=\"time-varying values\",Readme!N23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S15,IF(Readme!$B$33=\"time-varying values\",Readme!O23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T15,IF(Readme!$B$33=\"time-varying values\",Readme!P23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U15,IF(Readme!$B$33=\"time-varying values\",Readme!Q23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V15,IF(Readme!$B$33=\"time-varying values\",Readme!R23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W15,IF(Readme!$B$33=\"time-varying values\",Readme!S23,$B$51))","v":10.336792467144914}]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L16,IF(Readme!$B$34=\"time-varying values\",Readme!H24,$B$52))","v":3.7811742985945735},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M16,IF(Readme!$B$34=\"time-varying values\",Readme!I24,$B$52))","v":3.7811742985945735},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N16,IF(Readme!$B$34=\"time-varying values\",Readme!J24,$B$52))","v":3.5921155836648446},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O16,IF(Readme!$B$34=\"time-varying values\",Readme!K24,$B$52))","v":3.4125098044816022},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P16,IF(Readme!$B$34=\"time-varying values\",Readme!L24,$B$52))","v":3.4125098044816022},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q16,IF(Readme!$B$34=\"time-varying values\",Readme!M24,$B$52))","v":3.4125098044816022},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R16,IF(Readme!$B$34=\"time-varying values\",Readme!N24,$B$52))","v":3.5831352947056825},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S16,IF(Readme!$B$34=\"time-varying values\",Readme!O24,$B$52))","v":3.4039785299703982},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T16,IF(Readme!$B$34=\"time-varying values\",Readme!P24,$B$52))","v":3.4039785299703982},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U16,IF(Readme!$B$34=\"time-varying values\",Readme!Q24,$B$52))","v":3.5741774564689184},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V16,IF(Readme!$B$34=\"time-varying values\",Readme!R24,$B$52))","v":3.3954685836454721},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W16,IF(Readme!$B$34=\"time-varying values\",Readme!S24,$B$52))","v":3.3954685836454721}]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L17,IF(Readme!$B$35=\"time-varying values\",Readme!H25,$B$53))","v":4.0413653148993376},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M17,IF(Readme!$B$35=\"time-varying values\",Readme!I25,$B$53))","v":3.6542780143568905},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N17,IF(Readme!$B$35=\"time-varying values\",Readme!J25,$B$53))","v":3.7612628890765052},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O17,IF(Readme!$B$35=\"time-varying values\",Readme!K25,$B$53))","v":3.737199001700489},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P17,IF(Readme!$B$35=\"time-varying values\",Readme!L25,$B$53))","v":3.7183747495781745},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q17,IF(Readme!$B$35=\"time-varying values\",Readme!M25,$B$53))","v":4},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R17,IF(Readme!$B$35=\"time-varying values\",Readme!N25,$B$53))","v":4},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S17,IF(Readme!$B$35=\"time-varying values\",Readme!O25,$B$53))","v":4},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T17,IF(Readme!$B$35=\"time-varying values\",Readme!P25,$B$53))","v":4},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U17,IF(Readme!$B$35=\"time-varying values\",Readme!Q25,$B$53))","v":4},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V17,IF(Readme!$B$35=\"time-varying values\",Readme!R25,$B$53))","v":4},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W17,IF(Readme!$B$35=\"time-varying values\",Readme!S25,$B$53))","v":4}]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,0.98136889860264676,0.97438539433165461,0.97612552612934034,0.97845018044618959,0.97996293380909794,0.97994260289451973,0.97893952802425521,0.97995117921024855,0.97993089743736495,0.97892731343415407,0.97993959988358881,0.97991936712639005]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.392921213594712,2.5060082858398447,3.3969347356011426,3.6132110622967728,3.6578745867313245,3.378327870198472,3.3718103337507799,3.3492035105840756,3.3800041111395229,3.3729484123755649,3.351053020763417,3.3816996119470089]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L18,IF(Readme!$B$36=\"time-varying values\",Readme!H26,$B$54))","v":4.2309334963378742},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M18,IF(Readme!$B$36=\"time-varying values\",Readme!I26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N18,IF(Readme!$B$36=\"time-varying values\",Readme!J26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O18,IF(Readme!$B$36=\"time-varying values\",Readme!K26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P18,IF(Readme!$B$36=\"time-varying values\",Readme!L26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q18,IF(Readme!$B$36=\"time-varying values\",Readme!M26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R18,IF(Readme!$B$36=\"time-varying values\",Readme!N26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S18,IF(Readme!$B$36=\"time-varying values\",Readme!O26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T18,IF(Readme!$B$36=\"time-varying values\",Readme!P26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U18,IF(Readme!$B$36=\"time-varying values\",Readme!Q26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V18,IF(Readme!$B$36=\"time-varying values\",Readme!R26,$B$54))","v":3.8355205971002171},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W18,IF(Readme!$B$36=\"time-varying values\",Readme!S26,$B$54))","v":3.8355313695314086}]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},{"$f":"(1+D21/100)/(1+D22/100)","v":1.0019740795212924},0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98236596160958556,0.98747766296571315,0.99606028151848491,0.99814375004107803,0.99857401001769774,0.99588103481607004,0.99581824901680538,0.99560046926632007,0.99589718265476479,0.99582921254215839,0.99533427892930182,0.99562932118130842]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L19,K24+L27)","v":-4.0409506754616684},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M19,L24+M27)","v":-3.091844079872696},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N19,M24+N27)","v":-2.1427374842837237},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O19,N24+O27)","v":-1.1936308886947513},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P19,O24+P27)","v":-0.24452429310577883},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q19,P24+Q27)","v":0.70458230248319365},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R19,Q24+R27)","v":1.6536888980721662},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S19,R24+S27)","v":2.6027954936611386},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T19,S24+T27)","v":3.551902089250111},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U19,T24+U27)","v":4.5010086848390838},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V19,U24+V27)","v":0.26189964141771277},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W19,V24+W27)","v":0.26478160499014153}]
["oft (other net debt-creating flows)",{"$f":"IF(OR(B$8<$B$46,B$8>$B$47),'Input - Data'!B20,$B$55)","v":0},{"$f":"IF(OR(C$8<$B$46,C$8>$B$47),'Input - Data'!C20,$B$55)","v":0},{"$f":"IF(OR(D$8<$B$46,D$8>$B$47),'Input - Data'!D20,$B$55)","v":0},{"$f":"IF(OR(E$8<$B$46,E$8>$B$47),'Input - Data'!E20,$B$55)","v":0},{"$f":"IF(OR(F$8<$B$46,F$8>$B$47),'Input - Data'!F20,$B$55)","v":0},{"$f":"IF(OR(G$8<$B$46,G$8>$B$47),'Input - Data'!G20,$B$55)","v":0},{"$f":"IF(OR(H$8<$B$46,H$8>$B$47),'Input - Data'!H20,$B$55)","v":0},{"$f":"IF(OR(I$8<$B$46,I$8>$B$47),'Input - Data'!I20,$B$55)","v":0},{"$f":"IF(OR(J$8<$B$46,J$8>$B$47),'Input - Data'!J20,$B$55)","v":0},{"$f":"IF(OR(K$8<$B$46,K$8>$B$47),'Input - Data'!K20,$B$55)","v":0},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L20,IF(Readme!$B$37=\"time-varying values\",Readme!H27,$B$55))","v":0.9},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M20,IF(Readme!$B$37=\"time-varying values\",Readme!I27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N20,IF(Readme!$B$37=\"time-varying values\",Readme!J27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O20,IF(Readme!$B$37=\"time-varying values\",Readme!K27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P20,IF(Readme!$B$37=\"time-varying values\",Readme!L27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q20,IF(Readme!$B$37=\"time-varying values\",Readme!M27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R20,IF(Readme!$B$37=\"time-varying values\",Readme!N27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S20,IF(Readme!$B$37=\"time-varying values\",Readme!O27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T20,IF(Readme!$B$37=\"time-varying values\",Readme!P27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U20,IF(Readme!$B$37=\"time-varying values\",Readme!Q27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V20,IF(Readme!$B$37=\"time-varying values\",Readme!R27,$B$55))","v":0.9},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W20,IF(Readme!$B$37=\"time-varying values\",Readme!S27,$B$55))","v":0.9}]
["sfiert","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,-0.19494401272977316,-0.18263847711870845,-7.1502576375811991E-2,-4.6709758754410503E-2,-9.33562243476454E-2,-7.5286044863423024E-2,-0.12494465916423714,3.2678549324153441E-2,-1.4991142146025137E-2,-5.2937217595974889E-2,-1.409542280473193E-2,-7.4415763509969368E-2]
["adjt",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L8=$B$46,((SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))+SUMIF($L$8:$W$8,$B$47,$L$38:$W$38)-(SUMIF($B$8:$W$8,$B$46-1,$B$24:$W$24)*SUMIF($L$8:$W$8,$B$47,$L$36:$W$36)))/SUMIF($L$8:$W$8,$B$47,$L$41:$W$41)),K27)","v":0},{"$f":"IF(M8=$B$46,((SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))+SUMIF($L$8:$W$8,$B$47,$L$38:$W$38)-(SUMIF($B$8:$W$8,$B$46-1,$B$24:$W$24)*SUMIF($L$8:$W$8,$B$47,$L$36:$W$36)))/SUMIF($L$8:$W$8,$B$47,$L$41:$W$41)),L27)","v":0.94910659558897248},0.94910659558897248,0.94910659558897248,0.94910659558897248,0.94910659558897248,0.94910659558897248,0.94910659558897248,0.94910659558897248,0.94910659558897248,0.94910659558897248,0.94910659558897248]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,3.216355550395718,3.283171891576262,3.496178500636649,3.8113828755543979,4.0477077820958911,4.0983904479623439,4.1582688288301783,3.9083762150165819,3.9165379488838936,3.8037290696661867,3.4087321051632316,3.539698672343321]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.2751502415558482,5.9420697373407698,6.0158610633820775,6.2833345675577927,6.4805160375441009,6.480631496348904,6.583966881751774,6.2825567772044399,6.4853418936133558,6.588172255572367,6.2875284337447663,6.4900646089369962]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.9255783310258876,0.93366812814936018,0.94154149543146948,0.94105213299606172,0.93958902210155637,0.93705594681755011,0.93611635323306375,0.93857281850062102,0.93703004127148615,0.93608992879527264,0.93827845435555302,0.93673681551617705]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,-7.2573062258573859,-6.375015971448958,-5.6389159849203727,-5.0050137642491492,-4.29223207520167,-3.3938081454791504,-2.5045799307580121,-1.3055807213554433,-0.36463585963378264,0.69727961517289705,-3.1468324637455187,-3.2749170673531793]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},{"$f":"((D9-D10-D11)-D23*(C9-C10-C11)+D20*D24-D20*D25)/D20","v":2.0329068386845486},-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,7.91910277923203E-16,8.5455639350998919E-15,4.8907224307702464E-15,-2.26935013516759E-15,-1.0196311387806945E-15,6.2312084579260105E-15,1.8599369095453909E-14,6.6843287545889598E-15,1.0876421045885787E-14,1.8145952360534827E-15,-3.3988513927502615E-16,3.2856241844209654E-15]
["Debt excluding uncalled guarantees",{"$f":"B9-B10-B11","v":31.59336879669512},{"$f":"C9-C10-C11","v":35.339391236914736},43.115613425253727,44.440621311882268,44.325568580209165,44.556957720744748,46.895701656414694,48.096209685801327,44.855348837889835,55.583078067576338,59.451819257503118,62.596938107336406,65.320417521108595,67.247680019599372,68.273376885646073,68.183659350421053,67.160716411738747,65.196584323822222,62.330413852573479,{"$f":"U9-U10-U11","v":58.545321186732508},58.89746485815548,59.262505763650417]
["Π * φˆt",{"$f":"IF(B$8<$B$46,0,IF(B$8=$B$46,B$23,IF(B$8<=$B$47,B$23*A34,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0.98747766296571315,0.98358727896684384,0.98176149512066546,0.9803615130636133,0.97632343812363942,0.97224069662634993,0.96796329380100787,0.96399191720965005,0.95997131181189133,0,0]
["µt * F(Π * φˆt)",{"$f":"IF(B$8<$B$46,0,IF(B$8>$B$47,0,B$20/B34*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)))","v":0},0,0,0,0,0,0,0,0,0,0,0.94724373045325627,0.95268871593757465,0.95673349172251421,0.95958102246992971,0.96352986035953503,0.96658560597481635,0.97186021933127631,0.97584381394078157,0.97892731343415407,0,0]
["Σ (µt * F(Π * φˆt))",{"$f":"IF(B$8<$B$46,0,IF(B$8=$B$46,B$35,IF(B$8<=$B$47,B$35+A36,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0.94724373045325627,1.8999324463908309,2.8566659381133452,3.8162469605832747,4.7797768209428098,5.7463624269176261,6.7182226462489023,7.694066460189684,8.6729937736238387,0,0]
["oft * µt * F(Π * φˆt)","n.a.",{"$f":"C25*C35","v":0},0,0,0,0,0,0,0,0,0,0.85251935740793072,0.85741984434381735,0.86106014255026286,0.86362292022293685,0.8671768743235817,0.8699270453773349,0.87467419739814878,0.87825943254670358,0.88103458209073882,0,0]
["Σ (oft * µt * F(Π * φˆt))","n.a.",{"$f":"IF(C$8<$B$46,0,IF(C$8=$B$46,C$37,IF(C$8<=$B$47,C$37+B38,0)))","v":0},0,0,0,0,0,0,0,0,0,0.85251935740793072,1.7099392017517481,2.5709993443020109,3.4346222645249478,4.3017991388485299,5.1717261842258644,6.0464003816240135,6.9246598141707167,7.8056943962614556,0,0]
["# years of Δ(pb)","n.a.",{"$f":"IF(C$8<$B$46,0,IF(C$8=$B$46,1,IF(C$8<=$B$47,1+B39,0)))","v":0},0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,0,0]
["# years of Δ(pb) * µt * F(Π * φˆt)","n.a.",{"$f":"IF(C$8<$B$46,0,IF(C$8>$B$47,0,C$20*C39/C34*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)))","v":0},0,0,0,0,0,0,0,0,0,0.94724373045325627,1.9053774318751493,2.8702004751675427,3.8383240898797188,4.8176493017976751,5.799513635848899,6.8030215353189343,7.8067505115262525,8.8103458209073864,0,0]
["Σ (# years of Δ(pb) * µt * F(Π * φˆt))","n.a.",{"$f":"IF(C$8<$B$46,0,IF(C$8=$B$46,C$40,IF(C$8<=$B$47,C$40+B41,0)))","v":0},0,0,0,0,0,0,0,0,0,0.94724373045325627,2.8526211623284055,5.7228216374959482,9.561145727375667,14.378795029173343,20.178308665022243,26.981330200341176,34.78808071186743,43.598426532774816,0,0]
[]
["Debt Target"]
[{"$f":"\"Actual debt excluding uncalled guarantees to start adjustment\"","v":"Actual debt excluding uncalled guarantees to start adjustment"},{"$f":"SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)","v":59.451819257503118}]
["Target d",{"$f":"Readme!B24","v":60}]
["Adjustment starts",{"$f":"Readme!B25","v":2022}]
["Adjustment ends",{"$f":"Readme!B26","v":2030}]
["k = # of Years",{"$f":"B47-B46+1","v":9}]
["α = Long-term Share of Foreign Currency Debt (assumption)",{"$f":"Readme!D31","v":""}]
["ε = Long-term Depreciation Rate (assumption)",{"$f":"Readme!D32","v":""}]
["id = Long-term Domestic Interest Rate (assumption)",{"$f":"Readme!D33","v":""}]
["if = Long-term Foreign Interest Rate (assumption)",{"$f":"Readme!D34","v":""}]
["π = Long-term Inflation Rate (assumption)",{"$f":"Readme!D35","v":""}]
["g = Long-term Real GDP Growth Rate (assumption)",{"$f":"Readme!D36","v":3.805900761320828}]
["of = Long-term Other Factors Creating Debt (assumption)",{"$f":"Readme!D37","v":0.90000000000000013}]

{"sheet":"DebtTargetConstantAdjustment_ob","index":14,"n_rows":55,"n_cols":23,"rows_kept":55,"cut":false,"hidden":false,"merged":[[3,0,3,22],[4,0,4,22],[0,0,1,22]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Debt Target Scenario #3_overall_balance, to reduce debt in k periods. Units of macrofiscal variables are as indicated in \"Input - Data\". "]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*(L30)-L20*L31+L20*L25+(L10+L11)","v":61.728846377632472},{"$f":"(L9-L10-L11)*(M30)-M20*M31+M20*M25+(M10+M11)","v":64.650541570632868},67.083286251090428,68.557775093988056,69.141416727495212,68.803397179851075,67.641374974823052,65.848956610200034,63.279187110640621,60.000000000000014,60.654552426995011,61.31575638242775]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"IF(OR(K8<$B$46-1,K8>$B$47),'Input - Data'!K12,IF(Readme!$B$31=\"time-varying values\",Readme!G20,$B$49))","v":60.45},{"$f":"IF(OR(L8<$B$46-1,L8>$B$47),'Input - Data'!L12,IF(Readme!$B$31=\"time-varying values\",Readme!H20,$B$49))","v":63.472500000000004},{"$f":"IF(OR(M8<$B$46-1,M8>$B$47),'Input - Data'!M12,IF(Readme!$B$31=\"time-varying values\",Readme!I20,$B$49))","v":63.472500000000004},{"$f":"IF(OR(N8<$B$46-1,N8>$B$47),'Input - Data'!N12,IF(Readme!$B$31=\"time-varying values\",Readme!J20,$B$49))","v":60.298875000000002},{"$f":"IF(OR(O8<$B$46-1,O8>$B$47),'Input - Data'!O12,IF(Readme!$B$31=\"time-varying values\",Readme!K20,$B$49))","v":57.283931250000002},{"$f":"IF(OR(P8<$B$46-1,P8>$B$47),'Input - Data'!P12,IF(Readme!$B$31=\"time-varying values\",Readme!L20,$B$49))","v":57.283931250000002},{"$f":"IF(OR(Q8<$B$46-1,Q8>$B$47),'Input - Data'!Q12,IF(Readme!$B$31=\"time-varying values\",Readme!M20,$B$49))","v":57.283931250000002},{"$f":"IF(OR(R8<$B$46-1,R8>$B$47),'Input - Data'!R12,IF(Readme!$B$31=\"time-varying values\",Readme!N20,$B$49))","v":60.148127812500007},{"$f":"IF(OR(S8<$B$46-1,S8>$B$47),'Input - Data'!S12,IF(Readme!$B$31=\"time-varying values\",Readme!O20,$B$49))","v":57.140721421875007},{"$f":"IF(OR(T8<$B$46-1,T8>$B$47),'Input - Data'!T12,IF(Readme!$B$31=\"time-varying values\",Readme!P20,$B$49))","v":57.140721421875007},{"$f":"IF(OR(U8<$B$46-1,U8>$B$47),'Input - Data'!U12,IF(Readme!$B$31=\"time-varying values\",Readme!Q20,$B$49))","v":59.997757492968759},{"$f":"IF(OR(V8<$B$46-1,V8>$B$47),'Input - Data'!V12,IF(Readme!$B$31=\"time-varying values\",Readme!R20,$B$49))","v":56.997869618320316},{"$f":"IF(OR(W8<$B$46-1,W8>$B$47),'Input - Data'!W12,IF(Readme!$B$31=\"time-varying values\",Readme!S20,$B$49))","v":56.997869618320316}]
["et (avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"IF(OR(L8<$B$46,L8>$B$47),'Input - Data'!L13,IF(Readme!$B$32=\"time-varying values\",Readme!H21,K14*(1+L16/100)))","v":25.022941706610052},{"$f":"IF(OR(M8<$B$46,M8>$B$47),'Input - Data'!M13,IF(Readme!$B$32=\"time-varying values\",Readme!I21,L14*(1+M16/100)))","v":25.48398814071728},{"$f":"IF(OR(N8<$B$46,N8>$B$47),'Input - Data'!N13,IF(Readme!$B$32=\"time-varying values\",Readme!J21,M14*(1+N16/100)))","v":25.971818328283604},{"$f":"IF(OR(O8<$B$46,O8>$B$47),'Input - Data'!O13,IF(Readme!$B$32=\"time-varying values\",Readme!K21,N14*(1+O16/100)))","v":26.436897813864022},{"$f":"IF(OR(P8<$B$46,P8>$B$47),'Input - Data'!P13,IF(Readme!$B$32=\"time-varying values\",Readme!L21,O14*(1+P16/100)))","v":26.893574234361679},{"$f":"IF(OR(Q8<$B$46,Q8>$B$47),'Input - Data'!Q13,IF(Readme!$B$32=\"time-varying values\",Readme!M21,P14*(1+Q16/100)))","v":27.432424602917134},{"$f":"IF(OR(R8<$B$46,R8>$B$47),'Input - Data'!R13,IF(Readme!$B$32=\"time-varying values\",Readme!N21,Q14*(1+R16/100)))","v":27.982071592150898},{"$f":"IF(OR(S8<$B$46,S8>$B$47),'Input - Data'!S13,IF(Readme!$B$32=\"time-varying values\",Readme!O21,R14*(1+S16/100)))","v":28.542731527456578},{"$f":"IF(OR(T8<$B$46,T8>$B$47),'Input - Data'!T13,IF(Readme!$B$32=\"time-varying values\",Readme!P21,S14*(1+T16/100)))","v":29.114625068609548},{"$f":"IF(OR(U8<$B$46,U8>$B$47),'Input - Data'!U13,IF(Readme!$B$32=\"time-varying values\",Readme!Q21,T14*(1+U16/100)))","v":29.697977296612368},{"$f":"IF(OR(V8<$B$46,V8>$B$47),'Input - Data'!V13,IF(Readme!$B$32=\"time-varying values\",Readme!R21,U14*(1+V16/100)))","v":30.293017802280247},{"$f":"IF(OR(W8<$B$46,W8>$B$47),'Input - Data'!W13,IF(Readme!$B$32=\"time-varying values\",Readme!S21,V14*(1+W16/100)))","v":30.899980776601431}]
["et (eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"IF(OR(L8<$B$46,L8>$B$47),'Input - Data'!L14,IF(Readme!$B$32=\"time-varying values\",Readme!H22,K15*(1+L16/100)))","v":24.296234274999989},{"$f":"IF(OR(M8<$B$46,M8>$B$47),'Input - Data'!M14,IF(Readme!$B$32=\"time-varying values\",Readme!I22,L15*(1+M16/100)))","v":24.470510135714257},{"$f":"IF(OR(N8<$B$46,N8>$B$47),'Input - Data'!N14,IF(Readme!$B$32=\"time-varying values\",Readme!J22,M15*(1+N16/100)))","v":24.959415519566292},{"$f":"IF(OR(O8<$B$46,O8>$B$47),'Input - Data'!O14,IF(Readme!$B$32=\"time-varying values\",Readme!K22,N15*(1+O16/100)))","v":25.458088925132376},{"$f":"IF(OR(P8<$B$46,P8>$B$47),'Input - Data'!P14,IF(Readme!$B$32=\"time-varying values\",Readme!L22,O15*(1+P16/100)))","v":25.966725511335603},{"$f":"IF(OR(Q8<$B$46,Q8>$B$47),'Input - Data'!Q14,IF(Readme!$B$32=\"time-varying values\",Readme!M22,P15*(1+Q16/100)))","v":26.486060021562317},{"$f":"IF(OR(R8<$B$46,R8>$B$47),'Input - Data'!R14,IF(Readme!$B$32=\"time-varying values\",Readme!N22,Q15*(1+R16/100)))","v":27.015781221993564},{"$f":"IF(OR(S8<$B$46,S8>$B$47),'Input - Data'!S14,IF(Readme!$B$32=\"time-varying values\",Readme!O22,R15*(1+S16/100)))","v":27.556096846433434},{"$f":"IF(OR(T8<$B$46,T8>$B$47),'Input - Data'!T14,IF(Readme!$B$32=\"time-varying values\",Readme!P22,S15*(1+T16/100)))","v":28.107218783362104},{"$f":"IF(OR(U8<$B$46,U8>$B$47),'Input - Data'!U14,IF(Readme!$B$32=\"time-varying values\",Readme!Q22,T15*(1+U16/100)))","v":28.669363159029345},{"$f":"IF(OR(V8<$B$46,V8>$B$47),'Input - Data'!V14,IF(Readme!$B$32=\"time-varying values\",Readme!R22,U15*(1+V16/100)))","v":29.242750422209934},{"$f":"IF(OR(W8<$B$46,W8>$B$47),'Input - Data'!W14,IF(Readme!$B$32=\"time-varying values\",Readme!S22,V15*(1+W16/100)))","v":29.827605430654131}]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),('Input - Data'!L14/'Input - Data'!K14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!H22)/(Readme!G22)-1)*100,$B$50))","v":0.75530198099862389},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),('Input - Data'!M14/'Input - Data'!L14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!I22)/(Readme!H22)-1)*100,$B$50))","v":0.71729576996049094},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),('Input - Data'!N14/'Input - Data'!M14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!J22)/(Readme!I22)-1)*100,$B$50))","v":1.9979370317191991},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),('Input - Data'!O14/'Input - Data'!N14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!K22)/(Readme!J22)-1)*100,$B$50))","v":1.9979370317191991},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),('Input - Data'!P14/'Input - Data'!O14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!L22)/(Readme!K22)-1)*100,$B$50))","v":1.9979370317192213},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),('Input - Data'!Q14/'Input - Data'!P14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!M22)/(Readme!L22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),('Input - Data'!R14/'Input - Data'!Q14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!N22)/(Readme!M22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),('Input - Data'!S14/'Input - Data'!R14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!O22)/(Readme!N22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),('Input - Data'!T14/'Input - Data'!S14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!P22)/(Readme!O22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),('Input - Data'!U14/'Input - Data'!T14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!Q22)/(Readme!P22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),('Input - Data'!V14/'Input - Data'!U14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!R22)/(Readme!Q22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),('Input - Data'!W14/'Input - Data'!V14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!S22)/(Readme!R22)-1)*100,$B$50))","v":2.0000000000000018}]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L15,IF(Readme!$B$33=\"time-varying values\",Readme!H23,$B$51))","v":9.8692373477932094},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M15,IF(Readme!$B$33=\"time-varying values\",Readme!I23,$B$51))","v":9.3757754804035489},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N15,IF(Readme!$B$33=\"time-varying values\",Readme!J23,$B$51))","v":9.8445642544237266},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O15,IF(Readme!$B$33=\"time-varying values\",Readme!K23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P15,IF(Readme!$B$33=\"time-varying values\",Readme!L23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q15,IF(Readme!$B$33=\"time-varying values\",Readme!M23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R15,IF(Readme!$B$33=\"time-varying values\",Readme!N23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S15,IF(Readme!$B$33=\"time-varying values\",Readme!O23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T15,IF(Readme!$B$33=\"time-varying values\",Readme!P23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U15,IF(Readme!$B$33=\"time-varying values\",Readme!Q23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V15,IF(Readme!$B$33=\"time-varying values\",Readme!R23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W15,IF(Readme!$B$33=\"time-varying values\",Readme!S23,$B$51))","v":10.336792467144914}]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L16,IF(Readme!$B$34=\"time-varying values\",Readme!H24,$B$52))","v":3.7811742985945735},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M16,IF(Readme!$B$34=\"time-varying values\",Readme!I24,$B$52))","v":3.7811742985945735},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N16,IF(Readme!$B$34=\"time-varying values\",Readme!J24,$B$52))","v":3.5921155836648446},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O16,IF(Readme!$B$34=\"time-varying values\",Readme!K24,$B$52))","v":3.4125098044816022},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P16,IF(Readme!$B$34=\"time-varying values\",Readme!L24,$B$52))","v":3.4125098044816022},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q16,IF(Readme!$B$34=\"time-varying values\",Readme!M24,$B$52))","v":3.4125098044816022},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R16,IF(Readme!$B$34=\"time-varying values\",Readme!N24,$B$52))","v":3.5831352947056825},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S16,IF(Readme!$B$34=\"time-varying values\",Readme!O24,$B$52))","v":3.4039785299703982},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T16,IF(Readme!$B$34=\"time-varying values\",Readme!P24,$B$52))","v":3.4039785299703982},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U16,IF(Readme!$B$34=\"time-varying values\",Readme!Q24,$B$52))","v":3.5741774564689184},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V16,IF(Readme!$B$34=\"time-varying values\",Readme!R24,$B$52))","v":3.3954685836454721},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W16,IF(Readme!$B$34=\"time-varying values\",Readme!S24,$B$52))","v":3.3954685836454721}]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L17,IF(Readme!$B$35=\"time-varying values\",Readme!H25,$B$53))","v":4.0413653148993376},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M17,IF(Readme!$B$35=\"time-varying values\",Readme!I25,$B$53))","v":3.6542780143568905},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N17,IF(Readme!$B$35=\"time-varying values\",Readme!J25,$B$53))","v":3.7612628890765052},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O17,IF(Readme!$B$35=\"time-varying values\",Readme!K25,$B$53))","v":3.737199001700489},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P17,IF(Readme!$B$35=\"time-varying values\",Readme!L25,$B$53))","v":3.7183747495781745},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q17,IF(Readme!$B$35=\"time-varying values\",Readme!M25,$B$53))","v":4},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R17,IF(Readme!$B$35=\"time-varying values\",Readme!N25,$B$53))","v":4},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S17,IF(Readme!$B$35=\"time-varying values\",Readme!O25,$B$53))","v":4},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T17,IF(Readme!$B$35=\"time-varying values\",Readme!P25,$B$53))","v":4},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U17,IF(Readme!$B$35=\"time-varying values\",Readme!Q25,$B$53))","v":4},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V17,IF(Readme!$B$35=\"time-varying values\",Readme!R25,$B$53))","v":4},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W17,IF(Readme!$B$35=\"time-varying values\",Readme!S25,$B$53))","v":4}]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,0.98136889860264676,0.97438539433165461,0.97612552612934034,0.97845018044618959,0.97996293380909794,0.97994260289451973,0.97893952802425521,0.97995117921024855,0.97993089743736495,0.97892731343415407,0.97993959988358881,0.97991936712639005]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.392921213594712,2.5060082858398447,3.3969347356011426,3.6132110622967728,3.6578745867313245,3.378327870198472,3.3718103337507799,3.3492035105840756,3.3800041111395229,3.3729484123755649,3.351053020763417,3.3816996119470089]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L18,IF(Readme!$B$36=\"time-varying values\",Readme!H26,$B$54))","v":4.2309334963378742},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M18,IF(Readme!$B$36=\"time-varying values\",Readme!I26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N18,IF(Readme!$B$36=\"time-varying values\",Readme!J26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O18,IF(Readme!$B$36=\"time-varying values\",Readme!K26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P18,IF(Readme!$B$36=\"time-varying values\",Readme!L26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q18,IF(Readme!$B$36=\"time-varying values\",Readme!M26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R18,IF(Readme!$B$36=\"time-varying values\",Readme!N26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S18,IF(Readme!$B$36=\"time-varying values\",Readme!O26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T18,IF(Readme!$B$36=\"time-varying values\",Readme!P26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U18,IF(Readme!$B$36=\"time-varying values\",Readme!Q26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V18,IF(Readme!$B$36=\"time-varying values\",Readme!R26,$B$54))","v":3.8355205971002171},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W18,IF(Readme!$B$36=\"time-varying values\",Readme!S26,$B$54))","v":3.8355313695314086}]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},{"$f":"(1+D21/100)/(1+D22/100)","v":1.0019740795212924},0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98236596160958556,0.98747766296571315,0.99606028151848491,0.99814375004107803,0.99857401001769774,0.99588103481607004,0.99581824901680538,0.99560046926632007,0.99589718265476479,0.99582921254215839,0.99533427892930182,0.99562932118130842]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"L31+L28","v":-4.0409506754616675},{"$f":"M31+M28","v":-3.1434895060601988},-2.0970274422675144,-0.95366762194609667,9.9179258250097657E-2,0.96034469786420296,1.8351833272977758,2.4080670050791477,3.2567416315412339,3.9916714162706119,-5.1576249642008243E-2,-3.882058673343014E-2]
["oft (other net debt-creating flows)",{"$f":"IF(OR(B$8<$B$46,B$8>$B$47),'Input - Data'!B20,$B$55)","v":0},{"$f":"IF(OR(C$8<$B$46,C$8>$B$47),'Input - Data'!C20,$B$55)","v":0},{"$f":"IF(OR(D$8<$B$46,D$8>$B$47),'Input - Data'!D20,$B$55)","v":0},{"$f":"IF(OR(E$8<$B$46,E$8>$B$47),'Input - Data'!E20,$B$55)","v":0},{"$f":"IF(OR(F$8<$B$46,F$8>$B$47),'Input - Data'!F20,$B$55)","v":0},{"$f":"IF(OR(G$8<$B$46,G$8>$B$47),'Input - Data'!G20,$B$55)","v":0},{"$f":"IF(OR(H$8<$B$46,H$8>$B$47),'Input - Data'!H20,$B$55)","v":0},{"$f":"IF(OR(I$8<$B$46,I$8>$B$47),'Input - Data'!I20,$B$55)","v":0},{"$f":"IF(OR(J$8<$B$46,J$8>$B$47),'Input - Data'!J20,$B$55)","v":0},{"$f":"IF(OR(K$8<$B$46,K$8>$B$47),'Input - Data'!K20,$B$55)","v":0},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L20,IF(Readme!$B$37=\"time-varying values\",Readme!H27,$B$55))","v":0.9},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M20,IF(Readme!$B$37=\"time-varying values\",Readme!I27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N20,IF(Readme!$B$37=\"time-varying values\",Readme!J27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O20,IF(Readme!$B$37=\"time-varying values\",Readme!K27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P20,IF(Readme!$B$37=\"time-varying values\",Readme!L27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q20,IF(Readme!$B$37=\"time-varying values\",Readme!M27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R20,IF(Readme!$B$37=\"time-varying values\",Readme!N27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S20,IF(Readme!$B$37=\"time-varying values\",Readme!O27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T20,IF(Readme!$B$37=\"time-varying values\",Readme!P27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U20,IF(Readme!$B$37=\"time-varying values\",Readme!Q27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V20,IF(Readme!$B$37=\"time-varying values\",Readme!R27,$B$55))","v":0.9},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W20,IF(Readme!$B$37=\"time-varying values\",Readme!S27,$B$55))","v":0.9}]
["sfiert","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,-0.19494401272977294,-0.18396135434507491,-7.0410355761448093E-2,-4.1538727871638238E-2,-8.6229288696371351E-2,-6.9564697671940373E-2,-0.11944098773153933,2.8795965777124219E-2,-2.0084873103531749E-2,-6.2635526044496556E-2,-2.0383874606238656E-2,-8.0833884383179358E-2]
["adjt",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L8=$B$46,((SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))+SUMIF($L$8:$W$8,$B$47,$L$38:$W$38)-(SUMIF($B$8:$W$8,$B$46-1,$B$31:$W$31)*SUMIF($L$8:$W$8,$B$47,$L$36:$W$36)))/SUMIF($L$8:$W$8,$B$47,$L$41:$W$41)),K27)","v":0},{"$f":"IF(M8=$B$46,((SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))+SUMIF($L$8:$W$8,$B$47,$L$38:$W$38)-(SUMIF($B$8:$W$8,$B$46-1,$B$31:$W$31)*SUMIF($L$8:$W$8,$B$47,$L$36:$W$36)))/SUMIF($L$8:$W$8,$B$47,$L$41:$W$41)),L27)","v":0.83064482822092633},0.83064482822092633,0.83064482822092633,0.83064482822092633,0.83064482822092633,0.83064482822092633,0.83064482822092633,0.83064482822092633,0.83064482822092633,0.83064482822092633,0.83064482822092633]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,3.216355550395718,3.2831718915762611,3.4989891271480196,3.8117041192485113,4.0339061712237791,4.064426782616958,4.1086205838296044,3.8508594333900499,3.8688892316312096,3.7731741881396612,3.4087321051632293,3.5581604342123834]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.2751502415558482,5.9420697373407698,6.0158610633820775,6.2833345675577927,6.4805160375441009,6.480631496348904,6.583966881751774,6.2825567772044399,6.4853418936133558,6.588172255572367,6.2875284337447663,6.4900646089369962]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.9255783310258876,0.93366812814936018,0.94154149543146948,0.94105213299606172,0.93958902210155637,0.93705594681755011,0.93611635323306375,0.93857281850062102,0.93703004127148615,0.93608992879527264,0.93827845435555302,0.93673681551617705]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),Baseline!L31,K31+L27)","v":-7.2573062258573859},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),Baseline!M31,L31+M27)","v":-6.4266613976364599},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),Baseline!N31,M31+N27)","v":-5.5960165694155339},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),Baseline!O31,N31+O27)","v":-4.7653717411946079},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),Baseline!P31,O31+P27)","v":-3.9347269129736815},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),Baseline!Q31,P31+Q27)","v":-3.104082084752755},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),Baseline!R31,Q31+R27)","v":-2.2734372565318286},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),Baseline!S31,R31+S27)","v":-1.4427924283109022},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),Baseline!T31,S31+T27)","v":-0.61214760008997582},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),Baseline!U31,T31+U27)","v":0.21849722813095052},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),Baseline!V31,U31+V27)","v":-3.4603083548052376},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),Baseline!W31,V31+W27)","v":-3.5969810209458135}]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},{"$f":"((D9-D10-D11)-D23*(C9-C10-C11)+D20*D24-D20*D25)/D20","v":2.0329068386845486},-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,-1.2783694486474563E-14,6.2667468857399208E-15,1.8994201068340261E-14,7.3753879392946665E-15,-1.0649480782820587E-14,1.8013857178367919E-14,3.1528198832537725E-14,-9.1767903240967082E-15,5.4382105229428933E-15,1.0433922607307526E-14,1.4275175849551096E-14,-3.9654084984390961E-15]
["Debt excluding uncalled guarantees",{"$f":"B9-B10-B11","v":31.59336879669512},{"$f":"C9-C10-C11","v":35.339391236914736},43.115613425253727,44.440621311882268,44.325568580209165,44.556957720744748,46.895701656414694,48.096209685801327,44.855348837889835,55.583078067576338,59.451819257503104,62.647260656297526,65.325923074581084,67.018383251737774,67.707590352131106,67.369570804486969,66.172360110496896,64.403400738515245,61.82972140684894,{"$f":"U9-U10-U11","v":58.545321186732465},59.204652297413666,59.865856252846406]
["Π * φˆobt",{"$f":"IF(B$8<$B$46,0,IF(B$8=$B$46,B$30,IF(B$8<=$B$47,B$30*A34,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0.93366812814936018,0.87908728561444949,0.82726696521719578,0.77729095886534727,0.72836511541228943,0.68183449566193199,0.63995132434436897,0.59965361586214627,0.56132971057422432,0,0]
["µt * F(Π * φˆobt)",{"$f":"IF(B$8<$B$46,0,IF(B$8>$B$47,0,B$20/B34*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)))","v":0},0,0,0,0,0,0,0,0,0,0,0.58580929871951526,0.62329221231235699,0.66391283551006797,0.70769163558973203,0.75521312872152924,0.80592555148160261,0.85955867403901687,0.9173034440064306,0.97892731343415407,0,0]
["Σ (µt * F(Π * φˆobt))",{"$f":"IF(B$8<$B$46,0,IF(B$8=$B$46,B$35,IF(B$8<=$B$47,B$35+A36,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0.58580929871951526,1.2091015110318724,1.8730143465419404,2.5807059821316725,3.3359191108532018,4.1418446623348046,5.0014033363738211,5.9187067803802513,6.8976340938144052,0,0]
["oft * µt * F(Π * φˆobt)","n.a.",{"$f":"C25*C35","v":0},0,0,0,0,0,0,0,0,0,0.52722836884756386,0.56096299108112135,0.5975215519590612,0.63692247203075891,0.67969181584937644,0.7253329963334425,0.77360280663511527,0.82557309960578762,0.88103458209073882,0,0]
["Σ (oft * µt * F(Π * φˆobt))","n.a.",{"$f":"IF(C$8<$B$46,0,IF(C$8=$B$46,C$37,IF(C$8<=$B$47,C$37+B38,0)))","v":0},0,0,0,0,0,0,0,0,0,0.52722836884756386,1.0881913599286852,1.6857129118877463,2.322635383918505,3.0023271997678815,3.7276601961013238,4.5012630027364393,5.3268361023422273,6.2078706844329661,0,0]
["# years of Δ(ob)","n.a.",{"$f":"IF(C$8<$B$46,0,IF(C$8=$B$46,1,IF(C$8<=$B$47,1+B39,0)))","v":0},0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,0,0]
["# years of Δ(ob) * µt * F(Π * φˆobt)","n.a.",{"$f":"IF(C$8<$B$46,0,IF(C$8>$B$47,0,C$20*C39/C34*SUMIF($L$8:$W$8,$B$47,$L$34:$W$34)))","v":0},0,0,0,0,0,0,0,0,0,0.58580929871951526,1.246584424624714,1.9917385065302036,2.8307665423589281,3.7760656436076458,4.8355533088896161,6.0169107182731194,7.3384275520514448,8.8103458209073864,0,0]
["Σ (# years of Δ(ob) * µt * F(Π * φˆobt))","n.a.",{"$f":"IF(C$8<$B$46,0,IF(C$8=$B$46,C$40,IF(C$8<=$B$47,C$40+B41,0)))","v":0},0,0,0,0,0,0,0,0,0,0.58580929871951526,1.8323937233442291,3.8241322298744329,6.654898772233361,10.430964415841007,15.266517724730623,21.283428443003743,28.621855995055189,37.432201815962571,0,0]
[]
["Debt Target"]
[{"$f":"\"Actual debt excluding uncalled guarantees to start adjustment\"","v":"Actual debt excluding uncalled guarantees to start adjustment"},{"$f":"SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)","v":59.451819257503104}]
["Target d",{"$f":"Readme!B24","v":60}]
["Adjustment starts",{"$f":"Readme!B25","v":2022}]
["Adjustment ends",{"$f":"Readme!B26","v":2030}]
["k = # of Years",{"$f":"B47-B46+1","v":9}]
["α = Long-term Share of Foreign Currency Debt (assumption)",{"$f":"Readme!D31","v":""}]
["ε = Long-term Depreciation Rate (assumption)",{"$f":"Readme!D32","v":""}]
["id = Long-term Domestic Interest Rate (assumption)",{"$f":"Readme!D33","v":""}]
["if = Long-term Foreign Interest Rate (assumption)",{"$f":"Readme!D34","v":""}]
["π = Long-term Inflation Rate (assumption)",{"$f":"Readme!D35","v":""}]
["g = Long-term Real GDP Growth Rate (assumption)",{"$f":"Readme!D36","v":3.805900761320828}]
["of = Long-term Other Factors Creating Debt (assumption)",{"$f":"Readme!D37","v":0.90000000000000013}]

{"sheet":"DebtTargetConstantDebtChange_pb","index":15,"n_rows":55,"n_cols":23,"rows_kept":55,"cut":false,"hidden":false,"merged":[[3,0,3,22],[4,0,4,22],[0,0,1,22]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Debt Target Scenario #2, to reduce debt in k periods. Units of macrofiscal variables are as indicated in \"Input - Data\"."]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},{"$f":"M8+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*(L23)-L20*L24+L20*L25+(L10+L11)","v":61.728846377632486},61.354378163975063,61.007738418285655,60.689045076163197,60.48275760141361,60.382035593550206,60.316502074648859,60.192321074144083,60.095508898387571,60.000000000000028,60.347364987736796,60.712405893231733]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"IF(OR(K8<$B$46-1,K8>$B$47),'Input - Data'!K12,IF(Readme!$B$31=\"time-varying values\",Readme!G20,$B$49))","v":60.45},{"$f":"IF(OR(L8<$B$46-1,L8>$B$47),'Input - Data'!L12,IF(Readme!$B$31=\"time-varying values\",Readme!H20,$B$49))","v":63.472500000000004},{"$f":"IF(OR(M8<$B$46-1,M8>$B$47),'Input - Data'!M12,IF(Readme!$B$31=\"time-varying values\",Readme!I20,$B$49))","v":63.472500000000004},{"$f":"IF(OR(N8<$B$46-1,N8>$B$47),'Input - Data'!N12,IF(Readme!$B$31=\"time-varying values\",Readme!J20,$B$49))","v":60.298875000000002},{"$f":"IF(OR(O8<$B$46-1,O8>$B$47),'Input - Data'!O12,IF(Readme!$B$31=\"time-varying values\",Readme!K20,$B$49))","v":57.283931250000002},{"$f":"IF(OR(P8<$B$46-1,P8>$B$47),'Input - Data'!P12,IF(Readme!$B$31=\"time-varying values\",Readme!L20,$B$49))","v":57.283931250000002},{"$f":"IF(OR(Q8<$B$46-1,Q8>$B$47),'Input - Data'!Q12,IF(Readme!$B$31=\"time-varying values\",Readme!M20,$B$49))","v":57.283931250000002},{"$f":"IF(OR(R8<$B$46-1,R8>$B$47),'Input - Data'!R12,IF(Readme!$B$31=\"time-varying values\",Readme!N20,$B$49))","v":60.148127812500007},{"$f":"IF(OR(S8<$B$46-1,S8>$B$47),'Input - Data'!S12,IF(Readme!$B$31=\"time-varying values\",Readme!O20,$B$49))","v":57.140721421875007},{"$f":"IF(OR(T8<$B$46-1,T8>$B$47),'Input - Data'!T12,IF(Readme!$B$31=\"time-varying values\",Readme!P20,$B$49))","v":57.140721421875007},{"$f":"IF(OR(U8<$B$46-1,U8>$B$47),'Input - Data'!U12,IF(Readme!$B$31=\"time-varying values\",Readme!Q20,$B$49))","v":59.997757492968759},{"$f":"IF(OR(V8<$B$46-1,V8>$B$47),'Input - Data'!V12,IF(Readme!$B$31=\"time-varying values\",Readme!R20,$B$49))","v":56.997869618320316},{"$f":"IF(OR(W8<$B$46-1,W8>$B$47),'Input - Data'!W12,IF(Readme!$B$31=\"time-varying values\",Readme!S20,$B$49))","v":56.997869618320316}]
["et (avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"IF(OR(L8<$B$46,L8>$B$47),'Input - Data'!L13,IF(Readme!$B$32=\"time-varying values\",Readme!H21,K14*(1+L16/100)))","v":25.022941706610052},{"$f":"IF(OR(M8<$B$46,M8>$B$47),'Input - Data'!M13,IF(Readme!$B$32=\"time-varying values\",Readme!I21,L14*(1+M16/100)))","v":25.48398814071728},{"$f":"IF(OR(N8<$B$46,N8>$B$47),'Input - Data'!N13,IF(Readme!$B$32=\"time-varying values\",Readme!J21,M14*(1+N16/100)))","v":25.971818328283604},{"$f":"IF(OR(O8<$B$46,O8>$B$47),'Input - Data'!O13,IF(Readme!$B$32=\"time-varying values\",Readme!K21,N14*(1+O16/100)))","v":26.436897813864022},{"$f":"IF(OR(P8<$B$46,P8>$B$47),'Input - Data'!P13,IF(Readme!$B$32=\"time-varying values\",Readme!L21,O14*(1+P16/100)))","v":26.893574234361679},{"$f":"IF(OR(Q8<$B$46,Q8>$B$47),'Input - Data'!Q13,IF(Readme!$B$32=\"time-varying values\",Readme!M21,P14*(1+Q16/100)))","v":27.432424602917134},{"$f":"IF(OR(R8<$B$46,R8>$B$47),'Input - Data'!R13,IF(Readme!$B$32=\"time-varying values\",Readme!N21,Q14*(1+R16/100)))","v":27.982071592150898},{"$f":"IF(OR(S8<$B$46,S8>$B$47),'Input - Data'!S13,IF(Readme!$B$32=\"time-varying values\",Readme!O21,R14*(1+S16/100)))","v":28.542731527456578},{"$f":"IF(OR(T8<$B$46,T8>$B$47),'Input - Data'!T13,IF(Readme!$B$32=\"time-varying values\",Readme!P21,S14*(1+T16/100)))","v":29.114625068609548},{"$f":"IF(OR(U8<$B$46,U8>$B$47),'Input - Data'!U13,IF(Readme!$B$32=\"time-varying values\",Readme!Q21,T14*(1+U16/100)))","v":29.697977296612368},{"$f":"IF(OR(V8<$B$46,V8>$B$47),'Input - Data'!V13,IF(Readme!$B$32=\"time-varying values\",Readme!R21,U14*(1+V16/100)))","v":30.293017802280247},{"$f":"IF(OR(W8<$B$46,W8>$B$47),'Input - Data'!W13,IF(Readme!$B$32=\"time-varying values\",Readme!S21,V14*(1+W16/100)))","v":30.899980776601431}]
["et (eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"IF(OR(L8<$B$46,L8>$B$47),'Input - Data'!L14,IF(Readme!$B$32=\"time-varying values\",Readme!H22,K15*(1+L16/100)))","v":24.296234274999989},{"$f":"IF(OR(M8<$B$46,M8>$B$47),'Input - Data'!M14,IF(Readme!$B$32=\"time-varying values\",Readme!I22,L15*(1+M16/100)))","v":24.470510135714257},{"$f":"IF(OR(N8<$B$46,N8>$B$47),'Input - Data'!N14,IF(Readme!$B$32=\"time-varying values\",Readme!J22,M15*(1+N16/100)))","v":24.959415519566292},{"$f":"IF(OR(O8<$B$46,O8>$B$47),'Input - Data'!O14,IF(Readme!$B$32=\"time-varying values\",Readme!K22,N15*(1+O16/100)))","v":25.458088925132376},{"$f":"IF(OR(P8<$B$46,P8>$B$47),'Input - Data'!P14,IF(Readme!$B$32=\"time-varying values\",Readme!L22,O15*(1+P16/100)))","v":25.966725511335603},{"$f":"IF(OR(Q8<$B$46,Q8>$B$47),'Input - Data'!Q14,IF(Readme!$B$32=\"time-varying values\",Readme!M22,P15*(1+Q16/100)))","v":26.486060021562317},{"$f":"IF(OR(R8<$B$46,R8>$B$47),'Input - Data'!R14,IF(Readme!$B$32=\"time-varying values\",Readme!N22,Q15*(1+R16/100)))","v":27.015781221993564},{"$f":"IF(OR(S8<$B$46,S8>$B$47),'Input - Data'!S14,IF(Readme!$B$32=\"time-varying values\",Readme!O22,R15*(1+S16/100)))","v":27.556096846433434},{"$f":"IF(OR(T8<$B$46,T8>$B$47),'Input - Data'!T14,IF(Readme!$B$32=\"time-varying values\",Readme!P22,S15*(1+T16/100)))","v":28.107218783362104},{"$f":"IF(OR(U8<$B$46,U8>$B$47),'Input - Data'!U14,IF(Readme!$B$32=\"time-varying values\",Readme!Q22,T15*(1+U16/100)))","v":28.669363159029345},{"$f":"IF(OR(V8<$B$46,V8>$B$47),'Input - Data'!V14,IF(Readme!$B$32=\"time-varying values\",Readme!R22,U15*(1+V16/100)))","v":29.242750422209934},{"$f":"IF(OR(W8<$B$46,W8>$B$47),'Input - Data'!W14,IF(Readme!$B$32=\"time-varying values\",Readme!S22,V15*(1+W16/100)))","v":29.827605430654131}]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),('Input - Data'!L14/'Input - Data'!K14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!H22)/(Readme!G22)-1)*100,$B$50))","v":0.75530198099862389},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),('Input - Data'!M14/'Input - Data'!L14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!I22)/(Readme!H22)-1)*100,$B$50))","v":0.71729576996049094},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),('Input - Data'!N14/'Input - Data'!M14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!J22)/(Readme!I22)-1)*100,$B$50))","v":1.9979370317191991},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),('Input - Data'!O14/'Input - Data'!N14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!K22)/(Readme!J22)-1)*100,$B$50))","v":1.9979370317191991},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),('Input - Data'!P14/'Input - Data'!O14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!L22)/(Readme!K22)-1)*100,$B$50))","v":1.9979370317192213},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),('Input - Data'!Q14/'Input - Data'!P14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!M22)/(Readme!L22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),('Input - Data'!R14/'Input - Data'!Q14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!N22)/(Readme!M22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),('Input - Data'!S14/'Input - Data'!R14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!O22)/(Readme!N22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),('Input - Data'!T14/'Input - Data'!S14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!P22)/(Readme!O22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),('Input - Data'!U14/'Input - Data'!T14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!Q22)/(Readme!P22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),('Input - Data'!V14/'Input - Data'!U14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!R22)/(Readme!Q22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),('Input - Data'!W14/'Input - Data'!V14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!S22)/(Readme!R22)-1)*100,$B$50))","v":2.0000000000000018}]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L15,IF(Readme!$B$33=\"time-varying values\",Readme!H23,$B$51))","v":9.8692373477932094},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M15,IF(Readme!$B$33=\"time-varying values\",Readme!I23,$B$51))","v":9.3757754804035489},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N15,IF(Readme!$B$33=\"time-varying values\",Readme!J23,$B$51))","v":9.8445642544237266},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O15,IF(Readme!$B$33=\"time-varying values\",Readme!K23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P15,IF(Readme!$B$33=\"time-varying values\",Readme!L23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q15,IF(Readme!$B$33=\"time-varying values\",Readme!M23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R15,IF(Readme!$B$33=\"time-varying values\",Readme!N23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S15,IF(Readme!$B$33=\"time-varying values\",Readme!O23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T15,IF(Readme!$B$33=\"time-varying values\",Readme!P23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U15,IF(Readme!$B$33=\"time-varying values\",Readme!Q23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V15,IF(Readme!$B$33=\"time-varying values\",Readme!R23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W15,IF(Readme!$B$33=\"time-varying values\",Readme!S23,$B$51))","v":10.336792467144914}]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L16,IF(Readme!$B$34=\"time-varying values\",Readme!H24,$B$52))","v":3.7811742985945735},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M16,IF(Readme!$B$34=\"time-varying values\",Readme!I24,$B$52))","v":3.7811742985945735},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N16,IF(Readme!$B$34=\"time-varying values\",Readme!J24,$B$52))","v":3.5921155836648446},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O16,IF(Readme!$B$34=\"time-varying values\",Readme!K24,$B$52))","v":3.4125098044816022},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P16,IF(Readme!$B$34=\"time-varying values\",Readme!L24,$B$52))","v":3.4125098044816022},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q16,IF(Readme!$B$34=\"time-varying values\",Readme!M24,$B$52))","v":3.4125098044816022},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R16,IF(Readme!$B$34=\"time-varying values\",Readme!N24,$B$52))","v":3.5831352947056825},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S16,IF(Readme!$B$34=\"time-varying values\",Readme!O24,$B$52))","v":3.4039785299703982},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T16,IF(Readme!$B$34=\"time-varying values\",Readme!P24,$B$52))","v":3.4039785299703982},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U16,IF(Readme!$B$34=\"time-varying values\",Readme!Q24,$B$52))","v":3.5741774564689184},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V16,IF(Readme!$B$34=\"time-varying values\",Readme!R24,$B$52))","v":3.3954685836454721},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W16,IF(Readme!$B$34=\"time-varying values\",Readme!S24,$B$52))","v":3.3954685836454721}]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L17,IF(Readme!$B$35=\"time-varying values\",Readme!H25,$B$53))","v":4.0413653148993376},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M17,IF(Readme!$B$35=\"time-varying values\",Readme!I25,$B$53))","v":3.6542780143568905},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N17,IF(Readme!$B$35=\"time-varying values\",Readme!J25,$B$53))","v":3.7612628890765052},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O17,IF(Readme!$B$35=\"time-varying values\",Readme!K25,$B$53))","v":3.737199001700489},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P17,IF(Readme!$B$35=\"time-varying values\",Readme!L25,$B$53))","v":3.7183747495781745},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q17,IF(Readme!$B$35=\"time-varying values\",Readme!M25,$B$53))","v":4},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R17,IF(Readme!$B$35=\"time-varying values\",Readme!N25,$B$53))","v":4},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S17,IF(Readme!$B$35=\"time-varying values\",Readme!O25,$B$53))","v":4},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T17,IF(Readme!$B$35=\"time-varying values\",Readme!P25,$B$53))","v":4},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U17,IF(Readme!$B$35=\"time-varying values\",Readme!Q25,$B$53))","v":4},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V17,IF(Readme!$B$35=\"time-varying values\",Readme!R25,$B$53))","v":4},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W17,IF(Readme!$B$35=\"time-varying values\",Readme!S25,$B$53))","v":4}]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,0.98136889860264676,0.97438539433165461,0.97612552612934034,0.97845018044618959,0.97996293380909794,0.97994260289451973,0.97893952802425521,0.97995117921024855,0.97993089743736495,0.97892731343415407,0.97993959988358881,0.97991936712639005]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.392921213594712,2.5060082858398447,3.3969347356011426,3.6132110622967728,3.6578745867313245,3.378327870198472,3.3718103337507799,3.3492035105840756,3.3800041111395229,3.3729484123755649,3.351053020763417,3.3816996119470089]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L18,IF(Readme!$B$36=\"time-varying values\",Readme!H26,$B$54))","v":4.2309334963378742},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M18,IF(Readme!$B$36=\"time-varying values\",Readme!I26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N18,IF(Readme!$B$36=\"time-varying values\",Readme!J26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O18,IF(Readme!$B$36=\"time-varying values\",Readme!K26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P18,IF(Readme!$B$36=\"time-varying values\",Readme!L26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q18,IF(Readme!$B$36=\"time-varying values\",Readme!M26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R18,IF(Readme!$B$36=\"time-varying values\",Readme!N26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S18,IF(Readme!$B$36=\"time-varying values\",Readme!O26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T18,IF(Readme!$B$36=\"time-varying values\",Readme!P26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U18,IF(Readme!$B$36=\"time-varying values\",Readme!Q26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V18,IF(Readme!$B$36=\"time-varying values\",Readme!R26,$B$54))","v":3.8355205971002171},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W18,IF(Readme!$B$36=\"time-varying values\",Readme!S26,$B$54))","v":3.8355313695314086}]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},{"$f":"(1+D21/100)/(1+D22/100)","v":1.0019740795212924},0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98236596160958556,0.98747766296571315,0.99606028151848491,0.99814375004107803,0.99857401001769774,0.99588103481607004,0.99581824901680538,0.99560046926632007,0.99589718265476479,0.99582921254215839,0.99533427892930182,0.99562932118130842]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L19,(L23-1)*(K9-K10-K11)/L20+L25+((SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11)))/($B$48*L20)))","v":-4.0409506754616684},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M19,(M23-1)*(L9-L10-L11)/M20+M25+((SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11)))/($B$48*M20)))","v":0.23932331711302812},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N19,(N23-1)*(M9-M10-M11)/N20+N25+((SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11)))/($B$48*N20)))","v":0.76363986669112016},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O19,(O23-1)*(N9-N10-N11)/O20+O25+((SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11)))/($B$48*O20)))","v":0.89053452190991689},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P19,(P23-1)*(O9-O10-O11)/P20+P25+((SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11)))/($B$48*P20)))","v":0.91671001456304624},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q19,(Q23-1)*(P9-P10-P11)/Q20+Q25+((SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11)))/($B$48*Q20)))","v":0.75458486692582016},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R19,(R23-1)*(Q9-Q10-Q11)/R20+R25+((SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11)))/($B$48*R20)))","v":0.75107892794304221},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S19,(S23-1)*(R9-R10-R11)/S20+S25+((SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11)))/($B$48*S20)))","v":0.7385844886214411},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T19,(T23-1)*(S9-S10-S11)/T20+T25+((SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11)))/($B$48*T20)))","v":0.75682129244764351},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U19,(U23-1)*(T9-T10-T11)/U20+U25+((SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11)))/($B$48*U20)))","v":0.75302466120807865},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V19,(V23-1)*(U9-U10-U11)/V20+V25+((SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11)))/($B$48*V20)))","v":0.26189964141771277},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W19,(W23-1)*(V9-V10-V11)/W20+W25+((SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11)))/($B$48*W20)))","v":0.26478160499014153}]
["oft (other net debt-creating flows)",{"$f":"'Input - Data'!B20","v":0},{"$f":"'Input - Data'!C20","v":0},{"$f":"'Input - Data'!D20","v":0},{"$f":"'Input - Data'!E20","v":0},{"$f":"'Input - Data'!F20","v":0},{"$f":"'Input - Data'!G20","v":0},{"$f":"'Input - Data'!H20","v":0},{"$f":"'Input - Data'!I20","v":0},{"$f":"'Input - Data'!J20","v":0},{"$f":"'Input - Data'!K20","v":0},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L20,IF(Readme!$B$37=\"time-varying values\",Readme!H27,$B$55))","v":0.9},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M20,IF(Readme!$B$37=\"time-varying values\",Readme!I27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N20,IF(Readme!$B$37=\"time-varying values\",Readme!J27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O20,IF(Readme!$B$37=\"time-varying values\",Readme!K27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P20,IF(Readme!$B$37=\"time-varying values\",Readme!L27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q20,IF(Readme!$B$37=\"time-varying values\",Readme!M27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R20,IF(Readme!$B$37=\"time-varying values\",Readme!N27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S20,IF(Readme!$B$37=\"time-varying values\",Readme!O27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T20,IF(Readme!$B$37=\"time-varying values\",Readme!P27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U20,IF(Readme!$B$37=\"time-varying values\",Readme!Q27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V20,IF(Readme!$B$37=\"time-varying values\",Readme!R27,$B$55))","v":0.9},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W20,IF(Readme!$B$37=\"time-varying values\",Readme!S27,$B$55))","v":0.9}]
["sfiert","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,-0.19494401272977316,-9.7311937829671083E-2,-2.1735199012633964E-3,-1.6483938386354711E-3,-6.160805598397396E-2,-6.4640768147507119E-2,-0.12488034804788958,-4.5159016379183771E-3,-6.4337731538122639E-2,-0.12430271029488044,-1.4095422804731675E-2,-7.4415763509969243E-2]
["adjt","n.a.",{"$f":"C24-B24","v":-0.74997853095177103},-1.5772528927153067,3.7307013762554493,1.5284013969795338,0.22527418754192241,0.14489659879770014,0.83523737702290857,-0.28950092810489314,-4.1128045114779361,{"$f":"L24-K24","v":-0.49235979702742005},{"$f":"M24-L24","v":4.2802739925746964},0.52431654957809204,0.12689465521879673,2.6175492653129351E-2,-0.16212514763722607,-3.5059389827779563E-3,-1.2494439321601103E-2,1.8236803826202408E-2,-3.7966312395648627E-3,-0.49112501979036588,2.8819635724287584E-3]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,3.216355550395718,3.283171891576262,3.3148910548560195,3.4572018082049438,3.5602791298287682,3.5446551311585464,3.5950329337351614,3.4245930004123259,3.5290795932929431,3.5788894302516021,3.4087321051632298,3.5396986723433188]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.2751502415558482,5.9420697373407698,6.0158610633820775,6.2833345675577927,6.4805160375441009,6.480631496348904,6.583966881751774,6.2825567772044399,6.4853418936133558,6.588172255572367,6.2875284337447663,6.4900646089369962]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.9255783310258876,0.93366812814936018,0.94154149543146948,0.94105213299606172,0.93958902210155637,0.93705594681755011,0.93611635323306375,0.93857281850062102,0.93703004127148615,0.93608992879527264,0.93827845435555302,0.93673681551617705]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,-7.2573062258573859,-3.043848574463234,-2.5512511881648994,-2.5666672862950271,-2.6435691152657217,-2.7900702642327264,-2.8439540057921193,-2.686008511790885,-2.7722583008452997,-2.8258647690435232,-3.146832463745517,-3.2749170673531771]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},{"$f":"((D9-D10-D11)-D23*(C9-C10-C11)+D20*D24-D20*D25)/D20","v":2.0329068386845486},-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,7.91910277923203E-16,1.0254676722119871E-14,5.9143620093035539E-15,2.1558826284092105E-15,-1.586092882547747E-15,2.6057780824054225E-15,2.4950373176828415E-15,-4.1918671850812122E-15,8.2706118369756502E-15,-6.8047321352005602E-16,-3.3988513927502615E-16,3.2856241844209654E-15]
["Debt excluding uncalled guarantees",{"$f":"B9-B10-B11","v":31.59336879669512},{"$f":"C9-C10-C11","v":35.339391236914736},43.115613425253727,44.440621311882268,44.325568580209165,44.556957720744748,46.895701656414694,48.096209685801327,44.855348837889835,55.583078067576338,59.451819257503118,59.351097249639722,59.250375241776318,59.149653233912915,59.048931226049504,58.948209218186101,58.847487210322697,58.746765202459287,58.64604319459589,{"$f":"U9-U10-U11","v":58.54532118673248},58.897464858155452,59.262505763650388]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Debt Target"]
[{"$f":"\"Actual debt excluding uncalled guarantees to start adjustment\"","v":"Actual debt excluding uncalled guarantees to start adjustment"},{"$f":"SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)","v":59.451819257503118}]
["Target d",{"$f":"Readme!B24","v":60}]
["Adjustment starts",{"$f":"Readme!B25","v":2022}]
["Adjustment ends",{"$f":"Readme!B26","v":2030}]
["k = # of Years",{"$f":"B47-B46+1","v":9}]
["α = Long-term Share of Foreign Currency Debt (assumption)",{"$f":"Readme!D31","v":""}]
["ε = Long-term Depreciation Rate (assumption)",{"$f":"Readme!D32","v":""}]
["id = Long-term Domestic Interest Rate (assumption)",{"$f":"Readme!D33","v":""}]
["if = Long-term Foreign Interest Rate (assumption)",{"$f":"Readme!D34","v":""}]
["π = Long-term Inflation Rate (assumption)",{"$f":"Readme!D35","v":""}]
["g = Long-term Real GDP Growth Rate (assumption)",{"$f":"Readme!D36","v":3.805900761320828}]
["of = Long-term Other Factors Creating Debt (assumption)",{"$f":"Readme!D37","v":0.90000000000000013}]

{"sheet":"DebtTargetConstantDebtChange_ob","index":16,"n_rows":55,"n_cols":23,"rows_kept":55,"cut":false,"hidden":false,"merged":[[3,0,3,22],[4,0,4,22],[0,0,1,22]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Debt Target Scenario #2_overall_balance, to reduce debt in k periods. Units of macrofiscal variables are as indicated in \"Input - Data\"."]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},{"$f":"M8+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*(L30)-L20*L31+L20*L25+(L10+L11)","v":61.728846377632472},{"$f":"(L9-L10-L11)*(M30)-M20*M31+M20*M25+(M10+M11)","v":61.354378163975049},61.007738418285648,60.68904507616319,60.482757601413603,60.382035593550199,60.316502074648852,60.192321074144068,60.095508898387557,60.000000000000021,60.654552426995018,61.315756382427757]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"IF(OR(K8<$B$46-1,K8>$B$47),'Input - Data'!K12,IF(Readme!$B$31=\"time-varying values\",Readme!G20,$B$49))","v":60.45},{"$f":"IF(OR(L8<$B$46-1,L8>$B$47),'Input - Data'!L12,IF(Readme!$B$31=\"time-varying values\",Readme!H20,$B$49))","v":63.472500000000004},{"$f":"IF(OR(M8<$B$46-1,M8>$B$47),'Input - Data'!M12,IF(Readme!$B$31=\"time-varying values\",Readme!I20,$B$49))","v":63.472500000000004},{"$f":"IF(OR(N8<$B$46-1,N8>$B$47),'Input - Data'!N12,IF(Readme!$B$31=\"time-varying values\",Readme!J20,$B$49))","v":60.298875000000002},{"$f":"IF(OR(O8<$B$46-1,O8>$B$47),'Input - Data'!O12,IF(Readme!$B$31=\"time-varying values\",Readme!K20,$B$49))","v":57.283931250000002},{"$f":"IF(OR(P8<$B$46-1,P8>$B$47),'Input - Data'!P12,IF(Readme!$B$31=\"time-varying values\",Readme!L20,$B$49))","v":57.283931250000002},{"$f":"IF(OR(Q8<$B$46-1,Q8>$B$47),'Input - Data'!Q12,IF(Readme!$B$31=\"time-varying values\",Readme!M20,$B$49))","v":57.283931250000002},{"$f":"IF(OR(R8<$B$46-1,R8>$B$47),'Input - Data'!R12,IF(Readme!$B$31=\"time-varying values\",Readme!N20,$B$49))","v":60.148127812500007},{"$f":"IF(OR(S8<$B$46-1,S8>$B$47),'Input - Data'!S12,IF(Readme!$B$31=\"time-varying values\",Readme!O20,$B$49))","v":57.140721421875007},{"$f":"IF(OR(T8<$B$46-1,T8>$B$47),'Input - Data'!T12,IF(Readme!$B$31=\"time-varying values\",Readme!P20,$B$49))","v":57.140721421875007},{"$f":"IF(OR(U8<$B$46-1,U8>$B$47),'Input - Data'!U12,IF(Readme!$B$31=\"time-varying values\",Readme!Q20,$B$49))","v":59.997757492968759},{"$f":"IF(OR(V8<$B$46-1,V8>$B$47),'Input - Data'!V12,IF(Readme!$B$31=\"time-varying values\",Readme!R20,$B$49))","v":56.997869618320316},{"$f":"IF(OR(W8<$B$46-1,W8>$B$47),'Input - Data'!W12,IF(Readme!$B$31=\"time-varying values\",Readme!S20,$B$49))","v":56.997869618320316}]
["et (avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"IF(OR(L8<$B$46,L8>$B$47),'Input - Data'!L13,IF(Readme!$B$32=\"time-varying values\",Readme!H21,K14*(1+L16/100)))","v":25.022941706610052},{"$f":"IF(OR(M8<$B$46,M8>$B$47),'Input - Data'!M13,IF(Readme!$B$32=\"time-varying values\",Readme!I21,L14*(1+M16/100)))","v":25.48398814071728},{"$f":"IF(OR(N8<$B$46,N8>$B$47),'Input - Data'!N13,IF(Readme!$B$32=\"time-varying values\",Readme!J21,M14*(1+N16/100)))","v":25.971818328283604},{"$f":"IF(OR(O8<$B$46,O8>$B$47),'Input - Data'!O13,IF(Readme!$B$32=\"time-varying values\",Readme!K21,N14*(1+O16/100)))","v":26.436897813864022},{"$f":"IF(OR(P8<$B$46,P8>$B$47),'Input - Data'!P13,IF(Readme!$B$32=\"time-varying values\",Readme!L21,O14*(1+P16/100)))","v":26.893574234361679},{"$f":"IF(OR(Q8<$B$46,Q8>$B$47),'Input - Data'!Q13,IF(Readme!$B$32=\"time-varying values\",Readme!M21,P14*(1+Q16/100)))","v":27.432424602917134},{"$f":"IF(OR(R8<$B$46,R8>$B$47),'Input - Data'!R13,IF(Readme!$B$32=\"time-varying values\",Readme!N21,Q14*(1+R16/100)))","v":27.982071592150898},{"$f":"IF(OR(S8<$B$46,S8>$B$47),'Input - Data'!S13,IF(Readme!$B$32=\"time-varying values\",Readme!O21,R14*(1+S16/100)))","v":28.542731527456578},{"$f":"IF(OR(T8<$B$46,T8>$B$47),'Input - Data'!T13,IF(Readme!$B$32=\"time-varying values\",Readme!P21,S14*(1+T16/100)))","v":29.114625068609548},{"$f":"IF(OR(U8<$B$46,U8>$B$47),'Input - Data'!U13,IF(Readme!$B$32=\"time-varying values\",Readme!Q21,T14*(1+U16/100)))","v":29.697977296612368},{"$f":"IF(OR(V8<$B$46,V8>$B$47),'Input - Data'!V13,IF(Readme!$B$32=\"time-varying values\",Readme!R21,U14*(1+V16/100)))","v":30.293017802280247},{"$f":"IF(OR(W8<$B$46,W8>$B$47),'Input - Data'!W13,IF(Readme!$B$32=\"time-varying values\",Readme!S21,V14*(1+W16/100)))","v":30.899980776601431}]
["et (eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"IF(OR(L8<$B$46,L8>$B$47),'Input - Data'!L14,IF(Readme!$B$32=\"time-varying values\",Readme!H22,K15*(1+L16/100)))","v":24.296234274999989},{"$f":"IF(OR(M8<$B$46,M8>$B$47),'Input - Data'!M14,IF(Readme!$B$32=\"time-varying values\",Readme!I22,L15*(1+M16/100)))","v":24.470510135714257},{"$f":"IF(OR(N8<$B$46,N8>$B$47),'Input - Data'!N14,IF(Readme!$B$32=\"time-varying values\",Readme!J22,M15*(1+N16/100)))","v":24.959415519566292},{"$f":"IF(OR(O8<$B$46,O8>$B$47),'Input - Data'!O14,IF(Readme!$B$32=\"time-varying values\",Readme!K22,N15*(1+O16/100)))","v":25.458088925132376},{"$f":"IF(OR(P8<$B$46,P8>$B$47),'Input - Data'!P14,IF(Readme!$B$32=\"time-varying values\",Readme!L22,O15*(1+P16/100)))","v":25.966725511335603},{"$f":"IF(OR(Q8<$B$46,Q8>$B$47),'Input - Data'!Q14,IF(Readme!$B$32=\"time-varying values\",Readme!M22,P15*(1+Q16/100)))","v":26.486060021562317},{"$f":"IF(OR(R8<$B$46,R8>$B$47),'Input - Data'!R14,IF(Readme!$B$32=\"time-varying values\",Readme!N22,Q15*(1+R16/100)))","v":27.015781221993564},{"$f":"IF(OR(S8<$B$46,S8>$B$47),'Input - Data'!S14,IF(Readme!$B$32=\"time-varying values\",Readme!O22,R15*(1+S16/100)))","v":27.556096846433434},{"$f":"IF(OR(T8<$B$46,T8>$B$47),'Input - Data'!T14,IF(Readme!$B$32=\"time-varying values\",Readme!P22,S15*(1+T16/100)))","v":28.107218783362104},{"$f":"IF(OR(U8<$B$46,U8>$B$47),'Input - Data'!U14,IF(Readme!$B$32=\"time-varying values\",Readme!Q22,T15*(1+U16/100)))","v":28.669363159029345},{"$f":"IF(OR(V8<$B$46,V8>$B$47),'Input - Data'!V14,IF(Readme!$B$32=\"time-varying values\",Readme!R22,U15*(1+V16/100)))","v":29.242750422209934},{"$f":"IF(OR(W8<$B$46,W8>$B$47),'Input - Data'!W14,IF(Readme!$B$32=\"time-varying values\",Readme!S22,V15*(1+W16/100)))","v":29.827605430654131}]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),('Input - Data'!L14/'Input - Data'!K14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!H22)/(Readme!G22)-1)*100,$B$50))","v":0.75530198099862389},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),('Input - Data'!M14/'Input - Data'!L14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!I22)/(Readme!H22)-1)*100,$B$50))","v":0.71729576996049094},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),('Input - Data'!N14/'Input - Data'!M14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!J22)/(Readme!I22)-1)*100,$B$50))","v":1.9979370317191991},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),('Input - Data'!O14/'Input - Data'!N14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!K22)/(Readme!J22)-1)*100,$B$50))","v":1.9979370317191991},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),('Input - Data'!P14/'Input - Data'!O14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!L22)/(Readme!K22)-1)*100,$B$50))","v":1.9979370317192213},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),('Input - Data'!Q14/'Input - Data'!P14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!M22)/(Readme!L22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),('Input - Data'!R14/'Input - Data'!Q14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!N22)/(Readme!M22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),('Input - Data'!S14/'Input - Data'!R14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!O22)/(Readme!N22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),('Input - Data'!T14/'Input - Data'!S14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!P22)/(Readme!O22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),('Input - Data'!U14/'Input - Data'!T14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!Q22)/(Readme!P22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),('Input - Data'!V14/'Input - Data'!U14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!R22)/(Readme!Q22)-1)*100,$B$50))","v":2.0000000000000018},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),('Input - Data'!W14/'Input - Data'!V14-1)*100,IF(Readme!$B$32=\"time-varying values\",((Readme!S22)/(Readme!R22)-1)*100,$B$50))","v":2.0000000000000018}]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L15,IF(Readme!$B$33=\"time-varying values\",Readme!H23,$B$51))","v":9.8692373477932094},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M15,IF(Readme!$B$33=\"time-varying values\",Readme!I23,$B$51))","v":9.3757754804035489},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N15,IF(Readme!$B$33=\"time-varying values\",Readme!J23,$B$51))","v":9.8445642544237266},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O15,IF(Readme!$B$33=\"time-varying values\",Readme!K23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P15,IF(Readme!$B$33=\"time-varying values\",Readme!L23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q15,IF(Readme!$B$33=\"time-varying values\",Readme!M23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R15,IF(Readme!$B$33=\"time-varying values\",Readme!N23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S15,IF(Readme!$B$33=\"time-varying values\",Readme!O23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T15,IF(Readme!$B$33=\"time-varying values\",Readme!P23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U15,IF(Readme!$B$33=\"time-varying values\",Readme!Q23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V15,IF(Readme!$B$33=\"time-varying values\",Readme!R23,$B$51))","v":10.336792467144914},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W15,IF(Readme!$B$33=\"time-varying values\",Readme!S23,$B$51))","v":10.336792467144914}]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L16,IF(Readme!$B$34=\"time-varying values\",Readme!H24,$B$52))","v":3.7811742985945735},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M16,IF(Readme!$B$34=\"time-varying values\",Readme!I24,$B$52))","v":3.7811742985945735},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N16,IF(Readme!$B$34=\"time-varying values\",Readme!J24,$B$52))","v":3.5921155836648446},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O16,IF(Readme!$B$34=\"time-varying values\",Readme!K24,$B$52))","v":3.4125098044816022},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P16,IF(Readme!$B$34=\"time-varying values\",Readme!L24,$B$52))","v":3.4125098044816022},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q16,IF(Readme!$B$34=\"time-varying values\",Readme!M24,$B$52))","v":3.4125098044816022},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R16,IF(Readme!$B$34=\"time-varying values\",Readme!N24,$B$52))","v":3.5831352947056825},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S16,IF(Readme!$B$34=\"time-varying values\",Readme!O24,$B$52))","v":3.4039785299703982},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T16,IF(Readme!$B$34=\"time-varying values\",Readme!P24,$B$52))","v":3.4039785299703982},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U16,IF(Readme!$B$34=\"time-varying values\",Readme!Q24,$B$52))","v":3.5741774564689184},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V16,IF(Readme!$B$34=\"time-varying values\",Readme!R24,$B$52))","v":3.3954685836454721},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W16,IF(Readme!$B$34=\"time-varying values\",Readme!S24,$B$52))","v":3.3954685836454721}]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L17,IF(Readme!$B$35=\"time-varying values\",Readme!H25,$B$53))","v":4.0413653148993376},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M17,IF(Readme!$B$35=\"time-varying values\",Readme!I25,$B$53))","v":3.6542780143568905},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N17,IF(Readme!$B$35=\"time-varying values\",Readme!J25,$B$53))","v":3.7612628890765052},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O17,IF(Readme!$B$35=\"time-varying values\",Readme!K25,$B$53))","v":3.737199001700489},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P17,IF(Readme!$B$35=\"time-varying values\",Readme!L25,$B$53))","v":3.7183747495781745},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q17,IF(Readme!$B$35=\"time-varying values\",Readme!M25,$B$53))","v":4},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R17,IF(Readme!$B$35=\"time-varying values\",Readme!N25,$B$53))","v":4},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S17,IF(Readme!$B$35=\"time-varying values\",Readme!O25,$B$53))","v":4},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T17,IF(Readme!$B$35=\"time-varying values\",Readme!P25,$B$53))","v":4},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U17,IF(Readme!$B$35=\"time-varying values\",Readme!Q25,$B$53))","v":4},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V17,IF(Readme!$B$35=\"time-varying values\",Readme!R25,$B$53))","v":4},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W17,IF(Readme!$B$35=\"time-varying values\",Readme!S25,$B$53))","v":4}]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,0.98136889860264676,0.97438539433165461,0.97612552612934034,0.97845018044618959,0.97996293380909794,0.97994260289451973,0.97893952802425521,0.97995117921024855,0.97993089743736495,0.97892731343415407,0.97993959988358881,0.97991936712639005]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.392921213594712,2.5060082858398447,3.3969347356011426,3.6132110622967728,3.6578745867313245,3.378327870198472,3.3718103337507799,3.3492035105840756,3.3800041111395229,3.3729484123755649,3.351053020763417,3.3816996119470089]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L18,IF(Readme!$B$36=\"time-varying values\",Readme!H26,$B$54))","v":4.2309334963378742},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M18,IF(Readme!$B$36=\"time-varying values\",Readme!I26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N18,IF(Readme!$B$36=\"time-varying values\",Readme!J26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O18,IF(Readme!$B$36=\"time-varying values\",Readme!K26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P18,IF(Readme!$B$36=\"time-varying values\",Readme!L26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q18,IF(Readme!$B$36=\"time-varying values\",Readme!M26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R18,IF(Readme!$B$36=\"time-varying values\",Readme!N26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S18,IF(Readme!$B$36=\"time-varying values\",Readme!O26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T18,IF(Readme!$B$36=\"time-varying values\",Readme!P26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U18,IF(Readme!$B$36=\"time-varying values\",Readme!Q26,$B$54))","v":3.805900761320828},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V18,IF(Readme!$B$36=\"time-varying values\",Readme!R26,$B$54))","v":3.8355205971002171},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W18,IF(Readme!$B$36=\"time-varying values\",Readme!S26,$B$54))","v":3.8355313695314086}]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},{"$f":"(1+D21/100)/(1+D22/100)","v":1.0019740795212924},0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98236596160958556,0.98747766296571315,0.99606028151848491,0.99814375004107803,0.99857401001769774,0.99588103481607004,0.99581824901680538,0.99560046926632007,0.99589718265476479,0.99582921254215839,0.99533427892930182,0.99562932118130842]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"L31+L28","v":-4.0409506754616675},{"$f":"M31+M28","v":0.2393233171130289},0.76363986669113704,0.89053452190992655,0.91671001456304024,0.75458486692582616,0.75107892794304831,0.73858448862143744,0.75682129244764162,0.75302466120808598,-5.1576249642007799E-2,-3.8820586733429696E-2]
["oft (other net debt-creating flows)",{"$f":"'Input - Data'!B20","v":0},{"$f":"'Input - Data'!C20","v":0},{"$f":"'Input - Data'!D20","v":0},{"$f":"'Input - Data'!E20","v":0},{"$f":"'Input - Data'!F20","v":0},{"$f":"'Input - Data'!G20","v":0},{"$f":"'Input - Data'!H20","v":0},{"$f":"'Input - Data'!I20","v":0},{"$f":"'Input - Data'!J20","v":0},{"$f":"'Input - Data'!K20","v":0},{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),'Input - Data'!L20,IF(Readme!$B$37=\"time-varying values\",Readme!H27,$B$55))","v":0.9},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),'Input - Data'!M20,IF(Readme!$B$37=\"time-varying values\",Readme!I27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),'Input - Data'!N20,IF(Readme!$B$37=\"time-varying values\",Readme!J27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),'Input - Data'!O20,IF(Readme!$B$37=\"time-varying values\",Readme!K27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),'Input - Data'!P20,IF(Readme!$B$37=\"time-varying values\",Readme!L27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),'Input - Data'!Q20,IF(Readme!$B$37=\"time-varying values\",Readme!M27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),'Input - Data'!R20,IF(Readme!$B$37=\"time-varying values\",Readme!N27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),'Input - Data'!S20,IF(Readme!$B$37=\"time-varying values\",Readme!O27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),'Input - Data'!T20,IF(Readme!$B$37=\"time-varying values\",Readme!P27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),'Input - Data'!U20,IF(Readme!$B$37=\"time-varying values\",Readme!Q27,$B$55))","v":0.90000000000000013},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),'Input - Data'!V20,IF(Readme!$B$37=\"time-varying values\",Readme!R27,$B$55))","v":0.9},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),'Input - Data'!W20,IF(Readme!$B$37=\"time-varying values\",Readme!S27,$B$55))","v":0.9}]
["sfiert","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,-0.19494401272977294,-9.7311937829670792E-2,-2.1735199012636848E-3,-1.6483938386354711E-3,-6.160805598397371E-2,-6.4640768147507119E-2,-0.12488034804788985,-4.515901637918123E-3,-6.4337731538122375E-2,-0.12430271029488069,-2.0383874606238656E-2,-8.0833884383179608E-2]
["adjt","n.a.",{"$f":"C24-B24","v":-0.74997853095177103},{"$f":"D24-C24","v":-1.5772528927153067},3.7307013762554493,1.5284013969795338,0.22527418754192241,0.14489659879770014,0.83523737702290857,-0.28950092810489314,-4.1128045114779361,-0.49235979702741917,4.2802739925746964,0.52431654957810814,0.12689465521878951,2.6175492653113697E-2,-0.16212514763721408,-3.5059389827778453E-3,-1.2494439321610873E-2,1.8236803826204184E-2,-3.7966312395556479E-3,-0.80460091085009378,1.2755662908578103E-2]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,3.216355550395718,3.2831718915762611,3.3148910548560186,3.4572018082049434,3.5602791298287673,3.5446551311585455,3.595032933735161,3.4245930004123255,3.5290795932929422,3.5788894302516012,3.4087321051632298,3.5581604342123838]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.2751502415558482,5.9420697373407698,6.0158610633820775,6.2833345675577927,6.4805160375441009,6.480631496348904,6.583966881751774,6.2825567772044399,6.4853418936133558,6.588172255572367,6.2875284337447663,6.4900646089369962]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.9255783310258876,0.93366812814936018,0.94154149543146948,0.94105213299606172,0.93958902210155637,0.93705594681755011,0.93611635323306375,0.93857281850062102,0.93703004127148615,0.93608992879527264,0.93827845435555302,0.93673681551617705]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,{"$f":"IF(OR(L$8<$B$46,L$8>$B$47),Baseline!L31,(L30-1)*(K9-K10-K11)/L20+((SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))))/($B$48*L20)+L25)","v":-7.2573062258573859},{"$f":"IF(OR(M$8<$B$46,M$8>$B$47),Baseline!M31,(M30-1)*(L9-L10-L11)/M20+((SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))))/($B$48*M20)+M25)","v":-3.0438485744632322},{"$f":"IF(OR(N$8<$B$46,N$8>$B$47),Baseline!N31,(N30-1)*(M9-M10-M11)/N20+((SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))))/($B$48*N20)+N25)","v":-2.5512511881648816},{"$f":"IF(OR(O$8<$B$46,O$8>$B$47),Baseline!O31,(O30-1)*(N9-N10-N11)/O20+((SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))))/($B$48*O20)+O25)","v":-2.5666672862950168},{"$f":"IF(OR(P$8<$B$46,P$8>$B$47),Baseline!P31,(P30-1)*(O9-O10-O11)/P20+((SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))))/($B$48*P20)+P25)","v":-2.643569115265727},{"$f":"IF(OR(Q$8<$B$46,Q$8>$B$47),Baseline!Q31,(Q30-1)*(P9-P10-P11)/Q20+((SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))))/($B$48*Q20)+Q25)","v":-2.7900702642327193},{"$f":"IF(OR(R$8<$B$46,R$8>$B$47),Baseline!R31,(R30-1)*(Q9-Q10-Q11)/R20+((SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))))/($B$48*R20)+R25)","v":-2.8439540057921127},{"$f":"IF(OR(S$8<$B$46,S$8>$B$47),Baseline!S31,(S30-1)*(R9-R10-R11)/S20+((SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))))/($B$48*S20)+S25)","v":-2.6860085117908881},{"$f":"IF(OR(T$8<$B$46,T$8>$B$47),Baseline!T31,(T30-1)*(S9-S10-S11)/T20+((SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))))/($B$48*T20)+T25)","v":-2.7722583008453006},{"$f":"IF(OR(U$8<$B$46,U$8>$B$47),Baseline!U31,(U30-1)*(T9-T10-T11)/U20+((SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))))/($B$48*U20)+U25)","v":-2.8258647690435152},{"$f":"IF(OR(V$8<$B$46,V$8>$B$47),Baseline!V31,(V30-1)*(U9-U10-U11)/V20+((SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))))/($B$48*V20)+V25)","v":-3.4603083548052376},{"$f":"IF(OR(W$8<$B$46,W$8>$B$47),Baseline!W31,(W30-1)*(V9-V10-V11)/W20+((SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)-($B$45-SUMIF($L$8:$W$8,$B$47,$L$10:$W$10)-SUMIF($L$8:$W$8,$B$47,$L$11:$W$11))))/($B$48*W20)+W25)","v":-3.5969810209458135}]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},{"$f":"((D9-D10-D11)-D23*(C9-C10-C11)+D20*D24-D20*D25)/D20","v":2.0329068386845486},-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,-1.2783694486474563E-14,1.1052262689395859E-14,3.0026760970310351E-14,4.53870027033518E-15,-2.26584697506821E-16,8.6103971418613964E-15,8.6192198247225431E-15,-1.5068063124751386E-14,6.3445789434333755E-15,1.3949700877161148E-14,1.4615060988826124E-14,-3.5122189557603423E-15]
["Debt excluding uncalled guarantees",{"$f":"B9-B10-B11","v":31.59336879669512},{"$f":"C9-C10-C11","v":35.339391236914736},43.115613425253727,44.440621311882268,44.325568580209165,44.556957720744748,46.895701656414694,48.096209685801327,44.855348837889835,55.583078067576338,59.451819257503104,59.351097249639707,59.250375241776311,59.1496532339129,59.048931226049497,58.948209218186093,58.84748721032269,58.746765202459272,58.646043194595876,{"$f":"U9-U10-U11","v":58.545321186732473},59.204652297413674,59.865856252846413]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Debt Target"]
[{"$f":"\"Actual debt excluding uncalled guarantees to start adjustment\"","v":"Actual debt excluding uncalled guarantees to start adjustment"},{"$f":"SUMIF($B$8:$W$8,$B$46-1,$B$33:$W$33)","v":59.451819257503104}]
["Target d",{"$f":"Readme!B24","v":60}]
["Adjustment starts",{"$f":"Readme!B25","v":2022}]
["Adjustment ends",{"$f":"Readme!B26","v":2030}]
["k = # of Years",{"$f":"B47-B46+1","v":9},null,null,null,null," "]
["α = Long-term Share of Foreign Currency Debt (assumption)",{"$f":"Readme!D31","v":""}]
["ε = Long-term Depreciation Rate (assumption)",{"$f":"Readme!D32","v":""}]
["id = Long-term Domestic Interest Rate (assumption)",{"$f":"Readme!D33","v":""}]
["if = Long-term Foreign Interest Rate (assumption)",{"$f":"Readme!D34","v":""}]
["π = Long-term Inflation Rate (assumption)",{"$f":"Readme!D35","v":""}]
["g = Long-term Real GDP Growth Rate (assumption)",{"$f":"Readme!D36","v":3.805900761320828}]
["of = Long-term Other Factors Creating Debt (assumption)",{"$f":"Readme!D37","v":0.90000000000000013}]

{"sheet":"HistoricalSc","index":17,"n_rows":42,"n_cols":23,"rows_kept":42,"cut":false,"hidden":false,"merged":[[4,0,4,22],[3,0,3,22],[0,0,1,22]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Historical Scenario. Units of macrofiscal variables are as indicated in \"Input - Data\"."]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*(L23)-L20*L24+L20*L25+(L10+L11)","v":61.728846377632486},64.02914075361015,66.430289324435648,68.952253510459457,71.623357764486499,74.420360127485978,77.209239667196428,80.008190278376802,82.874806936834048,85.69306993313657,88.575952689475528,91.506682136497233]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"'Input - Data'!K12","v":60.45},{"$f":"'Input - Data'!L12","v":63.472500000000004},{"$f":"'Input - Data'!M12","v":63.472500000000004},{"$f":"'Input - Data'!N12","v":60.298875000000002},{"$f":"'Input - Data'!O12","v":57.283931250000002},{"$f":"'Input - Data'!P12","v":57.283931250000002},{"$f":"'Input - Data'!Q12","v":57.283931250000002},{"$f":"'Input - Data'!R12","v":60.148127812500007},{"$f":"'Input - Data'!S12","v":57.140721421875007},{"$f":"'Input - Data'!T12","v":57.140721421875007},{"$f":"'Input - Data'!U12","v":59.997757492968759},{"$f":"'Input - Data'!V12","v":56.997869618320316},{"$f":"'Input - Data'!W12","v":56.997869618320316}]
["et (avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"'Input - Data'!L13","v":25.022941706610052},{"$f":"L14*(1+M16/100)","v":25.693011239143036},26.38102403285184,27.087460576112655,27.812814223919251,28.557591542427943,29.32231266272883,30.107511644090422,30.913736846931297,31.741551315779262,32.591533172485484,33.464276019968189]
["et (eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"'Input - Data'!L14","v":24.296234274999989},{"$f":"L15*(1+M16/100)","v":24.946843884926889},25.614875654178487,26.300796116957326,27.005084300415771,27.728232059194802,28.470744418921186,29.233139928902858,30.015951024268869,30.819724397806795,31.645021381757267,32.492418339832305]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,0.75530198099862389,{"$f":"$B$39","v":2.6778207789852972},2.6778207789852972,2.6778207789852972,2.6778207789852972,2.6778207789852972,2.6778207789852972,2.6778207789852972,2.6778207789852972,2.6778207789852972,2.6778207789852972,2.6778207789852972]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"'Input - Data'!L15","v":9.8692373477932094},{"$f":"$B$35","v":10.103654078602412},10.103654078602412,10.103654078602412,10.103654078602412,10.103654078602412,10.103654078602412,10.103654078602412,10.103654078602412,10.103654078602412,10.103654078602412,10.103654078602412]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"'Input - Data'!L16","v":3.7811742985945735},{"$f":"$B$36","v":3.2385448305947855},3.2385448305947855,3.2385448305947855,3.2385448305947855,3.2385448305947855,3.2385448305947855,3.2385448305947855,3.2385448305947855,3.2385448305947855,3.2385448305947855,3.2385448305947855]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"'Input - Data'!L17","v":4.0413653148993376},{"$f":"$B$38","v":4.445453677334835},4.445453677334835,4.445453677334835,4.445453677334835,4.445453677334835,4.445453677334835,4.445453677334835,4.445453677334835,4.445453677334835,4.445453677334835,4.445453677334835]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,0.98136889860264676,0.98136889860264676,0.98228395019650205,0.98315483119420111,0.98315483119420133,0.98315483119420111,0.98232745760190732,0.98319623646063214,0.98319623646063214,0.98237086007859598,0.98323754168851607,0.98323754168851607]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.392921213594712,2.8987018690413313,2.9946470546743376,3.1137428185226801,3.1401356833921534,3.1401356833921312,3.0533381395440484,3.1194051212321883,3.1457331126881094,3.0591440383386237,3.1250537433502146,3.1513170181321604]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"'Input - Data'!L18","v":4.2309334963378742},{"$f":"$B$37","v":2.390364610145348},2.390364610145348,2.390364610145348,2.390364610145348,2.390364610145348,2.390364610145348,2.390364610145348,2.390364610145348,2.390364610145348,2.390364610145348,2.390364610145348]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},{"$f":"(1+D21/100)/(1+D22/100)","v":1.0019740795212924},0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98236596160958556,1.0049646982001821,1.0059017510761858,1.0070649050926972,1.0073226721684367,1.0073226721684365,1.0064749601383196,1.0071202062211877,1.0073773397078802,1.0065316637042916,1.0071753737375799,1.0074318751660292]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"'Input - Data'!L19","v":-4.0409506754616684},{"$f":"$B$40","v":-1.739829832616018},-1.739829832616018,-1.739829832616018,-1.739829832616018,-1.739829832616018,-1.739829832616018,-1.739829832616018,-1.739829832616018,-1.739829832616018,-1.739829832616018,-1.739829832616018]
["oft (other net debt-creating flows)",{"$f":"'Input - Data'!B20","v":0},{"$f":"'Input - Data'!C20","v":0},{"$f":"'Input - Data'!D20","v":0},{"$f":"'Input - Data'!E20","v":0},{"$f":"'Input - Data'!F20","v":0},{"$f":"'Input - Data'!G20","v":0},{"$f":"'Input - Data'!H20","v":0},{"$f":"'Input - Data'!I20","v":0},{"$f":"'Input - Data'!J20","v":0},{"$f":"'Input - Data'!K20","v":0},{"$f":"'Input - Data'!L20","v":0.9},{"$f":"$B$41+$B$42","v":0.58231451590702499},{"$f":"$B$41+$B$42","v":0.58231451590702499},0.58231451590702499,0.58231451590702499,0.58231451590702499,0.58231451590702499,0.58231451590702499,0.58231451590702499,0.58231451590702499,0.58231451590702499,0.58231451590702499]
["sfiert","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,-0.19494401272977316,-9.3873257620345554E-2,-3.58180516186484E-2,-3.5134944771696389E-2,-9.3631412448188234E-2,-9.5876811244752433E-2,-0.16193149597026626,-3.4440616773024818E-2,-0.10246628249424365,-0.17555424410132786,-3.3922762688099933E-2,-0.10919110182200925]
["adjt","n.a.",{"$f":"C24-B24","v":-0.74997853095177103},{"$f":"D24-C24","v":-1.5772528927153067},3.7307013762554493,1.5284013969795338,0.22527418754192241,0.14489659879770014,0.83523737702290857,-0.28950092810489314,-4.1128045114779361,-0.49235979702742005,2.3011208428456502,0,0,0,0,0,0,0,0,0,0]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,3.216355550395718,3.2601533981000022,3.4013058010763202,3.6746474091024877,3.9572622630729972,4.1202580183588031,4.2844473381254131,4.3106103666336564,4.6188016024292002,4.7871039382239085,4.8021782658206638,5.1300293840410287]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.2751502415558482,5.8643720680249167,5.8643720680249167,6.0763361685537935,6.2777020640562231,6.2777020640562231,6.2777020640562231,6.0864044633289147,6.2872669440925897,6.2872669440925897,6.0964475873670967,6.2968079119288642]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.9255783310258876,0.95114947118902071,0.95203634547334492,0.95120308518785879,0.94960962726920994,0.94960962726920983,0.94881048363113585,0.95116346856490108,0.9495739273508238,0.94877677632077684,0.95112394765898001,0.94953831368639185]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,-7.2573062258573859,-4.9999832307160199,-5.1411356336923379,-5.4144772417185054,-5.6970920956890154,-5.8600878509748213,-6.0242771707414313,-6.0504401992496746,-6.3586314350452184,-6.5269337708399267,-6.542008098436682,-6.8698592166570469]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},{"$f":"((D9-D10-D11)-D23*(C9-C10-C11)+D20*D24-D20*D25)/D20","v":2.0329068386845486},-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,7.91910277923203E-16,-1.8100806352530353E-15,3.6167888909207919E-15,1.2195849814812377E-14,1.163122713820069E-14,1.2195849814812377E-14,1.3788396929770002E-14,-5.6459889870093635E-16,-5.6459889870093635E-16,8.476099020305312E-15,1.4678954686109101E-15,1.4678954686109101E-15]
[]
["Historical Averages"]
["Nominal Effective Interest Rate in Local Currency itd",{"$f":"AVERAGE(B17:K17)","v":10.103654078602412}]
["Nominal Effective Interest Rate in Foreign Currency itf",{"$f":"AVERAGE(B18:K18)","v":3.2385448305947855}]
["Real GDP Growth Rate  g",{"$f":"AVERAGE(B22:K22)","v":2.390364610145348}]
["Inflation Rate  π",{"$f":"AVERAGE(B19:K19)","v":4.445453677334835}]
["Depreciation Rate  ε",{"$f":"AVERAGE(B16:K16)","v":2.6778207789852972}]
["Primary Balance  pb",{"$f":"AVERAGE(B24:K24)","v":-1.739829832616018}]
["Other net debt-creating flows",{"$f":"AVERAGE(B25:K25)","v":0}]
["Residual",{"$f":"AVERAGE(B32:K32)","v":0.58231451590702499}]

{"sheet":"ConstantPBSc","index":18,"n_rows":32,"n_cols":23,"rows_kept":32,"cut":false,"hidden":false,"merged":[[4,0,4,22],[3,0,3,22],[0,0,1,22]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Constant Primary Balance Scenario ('unchanged fiscal policy'). Units of macrofiscal variables are as indicated in \"Input - Data\"."]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*(L23)-L20*L24+L20*L25+(L10+L11)","v":61.728846377632486},65.55874755479195,70.128899594363574,74.714221105780723,79.32541265588776,83.824321960108108,88.328455312003683,92.740057494449999,97.185277345064677,101.60083042785425,105.97063096238698,110.35553767692299]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"'Input - Data'!K12","v":60.45},{"$f":"'Input - Data'!L12","v":63.472500000000004},{"$f":"'Input - Data'!M12","v":63.472500000000004},{"$f":"'Input - Data'!N12","v":60.298875000000002},{"$f":"'Input - Data'!O12","v":57.283931250000002},{"$f":"'Input - Data'!P12","v":57.283931250000002},{"$f":"'Input - Data'!Q12","v":57.283931250000002},{"$f":"'Input - Data'!R12","v":60.148127812500007},{"$f":"'Input - Data'!S12","v":57.140721421875007},{"$f":"'Input - Data'!T12","v":57.140721421875007},{"$f":"'Input - Data'!U12","v":59.997757492968759},{"$f":"'Input - Data'!V12","v":56.997869618320316},{"$f":"'Input - Data'!W12","v":56.997869618320316}]
["et (avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"'Input - Data'!L13","v":25.022941706610052},{"$f":"'Input - Data'!M13","v":25.48398814071728},{"$f":"'Input - Data'!N13","v":25.971818328283604},{"$f":"'Input - Data'!O13","v":26.436897813864022},{"$f":"'Input - Data'!P13","v":26.893574234361679},{"$f":"'Input - Data'!Q13","v":27.432424602917134},{"$f":"'Input - Data'!R13","v":27.982071592150898},{"$f":"'Input - Data'!S13","v":28.542731527456578},{"$f":"'Input - Data'!T13","v":29.114625068609548},{"$f":"'Input - Data'!U13","v":29.697977296612368},{"$f":"'Input - Data'!V13","v":30.293017802280247},{"$f":"'Input - Data'!W13","v":30.899980776601431}]
["et (eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"'Input - Data'!L14","v":24.296234274999989},{"$f":"'Input - Data'!M14","v":24.470510135714257},{"$f":"'Input - Data'!N14","v":24.959415519566292},{"$f":"'Input - Data'!O14","v":25.458088925132376},{"$f":"'Input - Data'!P14","v":25.966725511335603},{"$f":"'Input - Data'!Q14","v":26.486060021562317},{"$f":"'Input - Data'!R14","v":27.015781221993564},{"$f":"'Input - Data'!S14","v":27.556096846433434},{"$f":"'Input - Data'!T14","v":28.107218783362104},{"$f":"'Input - Data'!U14","v":28.669363159029345},{"$f":"'Input - Data'!V14","v":29.242750422209934},{"$f":"'Input - Data'!W14","v":29.827605430654131}]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,0.75530198099862389,0.71729576996049094,1.9979370317191991,1.9979370317191991,1.9979370317192213,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"'Input - Data'!L15","v":9.8692373477932094},{"$f":"'Input - Data'!M15","v":9.3757754804035489},{"$f":"'Input - Data'!N15","v":9.8445642544237266},{"$f":"'Input - Data'!O15","v":10.336792467144914},{"$f":"'Input - Data'!P15","v":10.336792467144914},{"$f":"'Input - Data'!Q15","v":10.336792467144914},{"$f":"'Input - Data'!R15","v":10.336792467144914},{"$f":"'Input - Data'!S15","v":10.336792467144914},{"$f":"'Input - Data'!T15","v":10.336792467144914},{"$f":"'Input - Data'!U15","v":10.336792467144914},{"$f":"'Input - Data'!V15","v":10.336792467144914},{"$f":"'Input - Data'!W15","v":10.336792467144914}]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"'Input - Data'!L16","v":3.7811742985945735},{"$f":"'Input - Data'!M16","v":3.7811742985945735},{"$f":"'Input - Data'!N16","v":3.5921155836648446},{"$f":"'Input - Data'!O16","v":3.4125098044816022},{"$f":"'Input - Data'!P16","v":3.4125098044816022},{"$f":"'Input - Data'!Q16","v":3.4125098044816022},{"$f":"'Input - Data'!R16","v":3.5831352947056825},{"$f":"'Input - Data'!S16","v":3.4039785299703982},{"$f":"'Input - Data'!T16","v":3.4039785299703982},{"$f":"'Input - Data'!U16","v":3.5741774564689184},{"$f":"'Input - Data'!V16","v":3.3954685836454721},{"$f":"'Input - Data'!W16","v":3.3954685836454721}]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"'Input - Data'!L17","v":4.0413653148993376},{"$f":"'Input - Data'!M17","v":3.6542780143568905},{"$f":"'Input - Data'!N17","v":3.7612628890765052},{"$f":"'Input - Data'!O17","v":3.737199001700489},{"$f":"'Input - Data'!P17","v":3.7183747495781745},{"$f":"'Input - Data'!Q17","v":4},{"$f":"'Input - Data'!R17","v":4},{"$f":"'Input - Data'!S17","v":4},{"$f":"'Input - Data'!T17","v":4},{"$f":"'Input - Data'!U17","v":4},{"$f":"'Input - Data'!V17","v":4},{"$f":"'Input - Data'!W17","v":4}]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,0.98136889860264676,0.97438539433165461,0.97612552612934034,0.97845018044618959,0.97996293380909794,0.97994260289451973,0.97893952802425521,0.97995117921024855,0.97993089743736495,0.97892731343415407,0.97993959988358881,0.97991936712639005]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.392921213594712,2.5060082858398447,3.3969347356011426,3.6132110622967728,3.6578745867313245,3.378327870198472,3.3718103337507799,3.3492035105840756,3.3800041111395229,3.3729484123755649,3.351053020763417,3.3816996119470089]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"'Input - Data'!L18","v":4.2309334963378742},{"$f":"'Input - Data'!M18","v":3.7462886932236428},{"$f":"'Input - Data'!N18","v":3.4081911853521163},{"$f":"'Input - Data'!O18","v":3.6604860260066818},{"$f":"'Input - Data'!P18","v":3.8355220807909207},{"$f":"'Input - Data'!Q18","v":3.835491687445125},{"$f":"'Input - Data'!R18","v":3.8355285954968954},{"$f":"'Input - Data'!S18","v":3.8355448715367002},{"$f":"'Input - Data'!T18","v":3.8354977203563179},{"$f":"'Input - Data'!U18","v":3.8355232566620101},{"$f":"'Input - Data'!V18","v":3.8355205971002171},{"$f":"'Input - Data'!W18","v":3.8355313695314086}]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},{"$f":"(1+D21/100)/(1+D22/100)","v":1.0019740795212924},0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98236596160958556,0.98804506240168943,0.99989114547288815,0.99954394422096338,0.99828914527033075,0.99559722971580122,0.99553410794919162,0.99531623432463023,0.99561331510690587,0.99554511953348523,0.99533427892930182,0.99562932118130842]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"'Input - Data'!L19","v":-4.0409506754616684},{"$f":"L24","v":-4.0409506754616684},-4.0409506754616684,-4.0409506754616684,-4.0409506754616684,-4.0409506754616684,-4.0409506754616684,-4.0409506754616684,-4.0409506754616684,-4.0409506754616684,-4.0409506754616684,-4.0409506754616684]
["oft (other net debt-creating flows)",{"$f":"'Input - Data'!B20","v":0},{"$f":"'Input - Data'!C20","v":0},{"$f":"'Input - Data'!D20","v":0},{"$f":"'Input - Data'!E20","v":0},{"$f":"'Input - Data'!F20","v":0},{"$f":"'Input - Data'!G20","v":0},{"$f":"'Input - Data'!H20","v":0},{"$f":"'Input - Data'!I20","v":0},{"$f":"'Input - Data'!J20","v":0},{"$f":"'Input - Data'!K20","v":0},{"$f":"'Input - Data'!L20","v":0.9},{"$f":"'Input - Data'!M20","v":0.9},{"$f":"'Input - Data'!N20","v":0.9},{"$f":"'Input - Data'!O20","v":0.9},{"$f":"'Input - Data'!P20","v":0.9},{"$f":"'Input - Data'!Q20","v":0.9},{"$f":"'Input - Data'!R20","v":0.9},{"$f":"'Input - Data'!S20","v":0.9},{"$f":"'Input - Data'!T20","v":0.9},{"$f":"'Input - Data'!U20","v":0.9},{"$f":"'Input - Data'!V20","v":0.9},{"$f":"'Input - Data'!W20","v":0.9}]
["sfiert","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,-0.19494401272977316,-0.20699565937560746,-0.11679948684750169,-0.10814570514719724,-0.17561065744489671,-0.18049983963829885,-0.27416886458278883,-0.10094856071803156,-0.19465080742722982,-0.30192274620200621,-0.10133242685890329,-0.20864091530380638]
["adjt","n.a.",{"$f":"C24-B24","v":-0.74997853095177103},{"$f":"D24-C24","v":-1.5772528927153067},3.7307013762554493,1.5284013969795338,0.22527418754192241,0.14489659879770014,0.83523737702290857,-0.28950092810489314,-4.1128045114779361,-0.49235979702742005,0,0,0,0,0,0,0,0,0,0,0]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,3.216355550395718,3.2850583847592052,3.5633667146601082,3.9950090383564278,4.4032125882458129,4.6744305597357467,5.0232574315293297,5.0532881561366176,5.4827483137097097,5.8406351026819534,5.8308912701728861,6.281626773788143]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.2751502415558482,5.9420697373407698,6.0158610633820775,6.2833345675577927,6.4805160375441009,6.480631496348904,6.583966881751774,6.2825567772044399,6.4853418936133558,6.588172255572367,6.2875284337447663,6.4900646089369962]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.9255783310258876,0.93420460891157808,0.94516267925271835,0.9423722391626691,0.93932098409263098,0.93678890562724038,0.93584924716196993,0.93830486443814975,0.93676295303715962,0.93582287838049172,0.93827845435555302,0.93673681551617705]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,-7.2573062258573859,-7.3260090602208736,-7.6043173901217767,-8.0359597138180963,-8.4441632637074804,-8.715381235197416,-9.0642081069909981,-9.0942388315982861,-9.523698989171379,-9.8815857781436218,-9.8718419456345536,-10.322577449249811]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},{"$f":"((D9-D10-D11)-D23*(C9-C10-C11)+D20*D24-D20*D25)/D20","v":2.0329068386845486},-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,7.91910277923203E-16,4.1018706888479479E-15,1.8198036951703244E-15,-1.1346750675837949E-16,-5.6646174376705253E-16,-2.2658939847003673E-15,2.3476032943652189E-14,5.4380979698350864E-15,6.4578749959946858E-15,-5.3303735059071057E-15,1.586130649950122E-15,8.0441143825478808E-15]

{"sheet":"Sh-pb","index":19,"n_rows":40,"n_cols":23,"rows_kept":40,"cut":false,"hidden":false,"merged":[[4,0,4,22],[3,0,3,22],[0,0,1,22]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Shock Scenario #1: Shock to Primary Balance. Units of macrofiscal variables are as indicated in \"Input - Data\"."]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*(L23)-L20*L24+L20*L25+(L10+L11)","v":61.728846377632486},64.841805942567362,67.222635547574086,67.594175774877996,68.064053726425243,68.353170799794711,68.719268106121618,69.014604435337333,69.337655302382117,69.666363926375624,69.968628356264063,70.291617809745119]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"'Input - Data'!K12","v":60.45},{"$f":"'Input - Data'!L12","v":63.472500000000004},{"$f":"'Input - Data'!M12","v":63.472500000000004},{"$f":"'Input - Data'!N12","v":60.298875000000002},{"$f":"'Input - Data'!O12","v":57.283931250000002},{"$f":"'Input - Data'!P12","v":57.283931250000002},{"$f":"'Input - Data'!Q12","v":57.283931250000002},{"$f":"'Input - Data'!R12","v":60.148127812500007},{"$f":"'Input - Data'!S12","v":57.140721421875007},{"$f":"'Input - Data'!T12","v":57.140721421875007},{"$f":"'Input - Data'!U12","v":59.997757492968759},{"$f":"'Input - Data'!V12","v":56.997869618320316},{"$f":"'Input - Data'!W12","v":56.997869618320316}]
["et (avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"'Input - Data'!L13","v":25.022941706610052},{"$f":"'Input - Data'!M13","v":25.48398814071728},{"$f":"'Input - Data'!N13","v":25.971818328283604},{"$f":"'Input - Data'!O13","v":26.436897813864022},{"$f":"'Input - Data'!P13","v":26.893574234361679},{"$f":"'Input - Data'!Q13","v":27.432424602917134},{"$f":"'Input - Data'!R13","v":27.982071592150898},{"$f":"'Input - Data'!S13","v":28.542731527456578},{"$f":"'Input - Data'!T13","v":29.114625068609548},{"$f":"'Input - Data'!U13","v":29.697977296612368},{"$f":"'Input - Data'!V13","v":30.293017802280247},{"$f":"'Input - Data'!W13","v":30.899980776601431}]
["et (eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"'Input - Data'!L14","v":24.296234274999989},{"$f":"'Input - Data'!M14","v":24.470510135714257},{"$f":"'Input - Data'!N14","v":24.959415519566292},{"$f":"'Input - Data'!O14","v":25.458088925132376},{"$f":"'Input - Data'!P14","v":25.966725511335603},{"$f":"'Input - Data'!Q14","v":26.486060021562317},{"$f":"'Input - Data'!R14","v":27.015781221993564},{"$f":"'Input - Data'!S14","v":27.556096846433434},{"$f":"'Input - Data'!T14","v":28.107218783362104},{"$f":"'Input - Data'!U14","v":28.669363159029345},{"$f":"'Input - Data'!V14","v":29.242750422209934},{"$f":"'Input - Data'!W14","v":29.827605430654131}]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,0.75530198099862389,0.71729576996049094,1.9979370317191991,1.9979370317191991,1.9979370317192213,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"'Input - Data'!L15","v":9.8692373477932094},{"$f":"'Input - Data'!M15","v":9.3757754804035489},{"$f":"'Input - Data'!N15","v":9.8445642544237266},{"$f":"'Input - Data'!O15","v":10.336792467144914},{"$f":"'Input - Data'!P15","v":10.336792467144914},{"$f":"'Input - Data'!Q15","v":10.336792467144914},{"$f":"'Input - Data'!R15","v":10.336792467144914},{"$f":"'Input - Data'!S15","v":10.336792467144914},{"$f":"'Input - Data'!T15","v":10.336792467144914},{"$f":"'Input - Data'!U15","v":10.336792467144914},{"$f":"'Input - Data'!V15","v":10.336792467144914},{"$f":"'Input - Data'!W15","v":10.336792467144914}]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"'Input - Data'!L16","v":3.7811742985945735},{"$f":"'Input - Data'!M16","v":3.7811742985945735},{"$f":"'Input - Data'!N16","v":3.5921155836648446},{"$f":"'Input - Data'!O16","v":3.4125098044816022},{"$f":"'Input - Data'!P16","v":3.4125098044816022},{"$f":"'Input - Data'!Q16","v":3.4125098044816022},{"$f":"'Input - Data'!R16","v":3.5831352947056825},{"$f":"'Input - Data'!S16","v":3.4039785299703982},{"$f":"'Input - Data'!T16","v":3.4039785299703982},{"$f":"'Input - Data'!U16","v":3.5741774564689184},{"$f":"'Input - Data'!V16","v":3.3954685836454721},{"$f":"'Input - Data'!W16","v":3.3954685836454721}]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"'Input - Data'!L17","v":4.0413653148993376},{"$f":"'Input - Data'!M17","v":3.6542780143568905},{"$f":"'Input - Data'!N17","v":3.7612628890765052},{"$f":"'Input - Data'!O17","v":3.737199001700489},{"$f":"'Input - Data'!P17","v":3.7183747495781745},{"$f":"'Input - Data'!Q17","v":4},{"$f":"'Input - Data'!R17","v":4},{"$f":"'Input - Data'!S17","v":4},{"$f":"'Input - Data'!T17","v":4},{"$f":"'Input - Data'!U17","v":4},{"$f":"'Input - Data'!V17","v":4},{"$f":"'Input - Data'!W17","v":4}]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,0.98136889860264676,0.97438539433165461,0.97612552612934034,0.97845018044618959,0.97996293380909794,0.97994260289451973,0.97893952802425521,0.97995117921024855,0.97993089743736495,0.97892731343415407,0.97993959988358881,0.97991936712639005]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.392921213594712,2.5060082858398447,3.3969347356011426,3.6132110622967728,3.6578745867313245,3.378327870198472,3.3718103337507799,3.3492035105840756,3.3800041111395229,3.3729484123755649,3.351053020763417,3.3816996119470089]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"'Input - Data'!L18","v":4.2309334963378742},{"$f":"'Input - Data'!M18","v":3.7462886932236428},{"$f":"'Input - Data'!N18","v":3.4081911853521163},{"$f":"'Input - Data'!O18","v":3.6604860260066818},{"$f":"'Input - Data'!P18","v":3.8355220807909207},{"$f":"'Input - Data'!Q18","v":3.835491687445125},{"$f":"'Input - Data'!R18","v":3.8355285954968954},{"$f":"'Input - Data'!S18","v":3.8355448715367002},{"$f":"'Input - Data'!T18","v":3.8354977203563179},{"$f":"'Input - Data'!U18","v":3.8355232566620101},{"$f":"'Input - Data'!V18","v":3.8355205971002171},{"$f":"'Input - Data'!W18","v":3.8355313695314086}]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},{"$f":"(1+D21/100)/(1+D22/100)","v":1.0019740795212924},0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98236596160958556,0.98804506240168943,0.99989114547288815,0.99954394422096338,0.99828914527033075,0.99559722971580122,0.99553410794919162,0.99531623432463023,0.99561331510690587,0.99554511953348523,0.99533427892930182,0.99562932118130842]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"Baseline!L24+IF(OR(L8<$B$39,L8>$B$40),0,$B$38)","v":-4.0409506754616684},{"$f":"Baseline!M24+IF(OR(M8<$B$39,M8>$B$40),0,$B$38)","v":-3.305162129784271},{"$f":"Baseline!N24+IF(OR(N8<$B$39,N8>$B$40),0,$B$38)","v":-1.798000954039306},{"$f":"Baseline!O24+IF(OR(O8<$B$39,O8>$B$40),0,$B$38)","v":0.26699140157390255},{"$f":"Baseline!P24+IF(OR(P8<$B$39,P8>$B$40),0,$B$38)","v":0.19746979789752062},{"$f":"Baseline!Q24+IF(OR(Q8<$B$39,Q8>$B$40),0,$B$38)","v":0.30560329078496329},{"$f":"Baseline!R24+IF(OR(R8<$B$39,R8>$B$40),0,$B$38)","v":0.25668816341879547},{"$f":"Baseline!S24+IF(OR(S8<$B$39,S8>$B$40),0,$B$38)","v":0.25325375070042644},{"$f":"Baseline!T24+IF(OR(T8<$B$39,T8>$B$40),0,$B$38)","v":0.2718484016347284},{"$f":"Baseline!U24+IF(OR(U8<$B$39,U8>$B$40),0,$B$38)","v":0.26059677191798342},{"$f":"Baseline!V24+IF(OR(V8<$B$39,V8>$B$40),0,$B$38)","v":0.26189964141771277},{"$f":"Baseline!W24+IF(OR(W8<$B$39,W8>$B$40),0,$B$38)","v":0.26478160499014153}]
["oft (other net debt-creating flows)",{"$f":"'Input - Data'!B20","v":0},{"$f":"'Input - Data'!C20","v":0},{"$f":"'Input - Data'!D20","v":0},{"$f":"'Input - Data'!E20","v":0},{"$f":"'Input - Data'!F20","v":0},{"$f":"'Input - Data'!G20","v":0},{"$f":"'Input - Data'!H20","v":0},{"$f":"'Input - Data'!I20","v":0},{"$f":"'Input - Data'!J20","v":0},{"$f":"'Input - Data'!K20","v":0},{"$f":"'Input - Data'!L20","v":0.9},{"$f":"'Input - Data'!M20","v":0.9},{"$f":"'Input - Data'!N20","v":0.9},{"$f":"'Input - Data'!O20","v":0.9},{"$f":"'Input - Data'!P20","v":0.9},{"$f":"'Input - Data'!Q20","v":0.9},{"$f":"'Input - Data'!R20","v":0.9},{"$f":"'Input - Data'!S20","v":0.9},{"$f":"'Input - Data'!T20","v":0.9},{"$f":"'Input - Data'!U20","v":0.9},{"$f":"'Input - Data'!V20","v":0.9},{"$f":"'Input - Data'!W20","v":0.9}]
["sfiert","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,-0.19494401272977316,-0.18814872592279561,-6.3263362879599994E-2,-1.5239382012651953E-2,-8.3230997906263066E-2,-8.1551085117481228E-2,-0.15171556654995269,-1.4428521593728129E-2,-8.328093472267796E-2,-0.15374048433205378,-1.4309218304378707E-2,-8.448833276705342E-2]
["adjt","n.a.",{"$f":"C24-B24","v":-0.74997853095177103},{"$f":"D24-C24","v":-1.5772528927153067},3.7307013762554493,1.5284013969795338,0.22527418754192241,0.14489659879770014,0.83523737702290857,-0.28950092810489314,-4.1128045114779361,-0.49235979702742005,0.73578854567739738,1.507161175744965,2.0649923556132084,-6.9521603676381938E-2,0.10813349288744267,-4.8915127366167821E-2,-3.4344127183690287E-3,1.8594650934301959E-2,-1.1251629716744982E-2,1.3028694997293533E-3,2.8819635724287584E-3]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,3.216355550395718,3.2850583847592052,3.5231699225917197,3.8251934726535279,3.9747719134202582,3.9986137887888815,4.0799984489392527,3.9124694616086466,4.0579014123119599,4.1417118257982599,3.9715447157719033,4.1179302355160363]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.2751502415558482,5.9420697373407698,6.0158610633820775,6.2833345675577927,6.4805160375441009,6.480631496348904,6.583966881751774,6.2825567772044399,6.4853418936133558,6.588172255572367,6.2875284337447663,6.4900646089369962]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.9255783310258876,0.93420460891157808,0.94516267925271835,0.9423722391626691,0.93932098409263098,0.93678890562724038,0.93584924716196993,0.93830486443814975,0.93676295303715962,0.93582287838049172,0.93827845435555302,0.93673681551617705]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,-7.2573062258573859,-6.5902205145434767,-5.3211708766310259,-3.5582020710796254,-3.7773021155227378,-3.6930104980039182,-3.8233102855204573,-3.65921571090822,-3.7860530106772314,-3.8811150538802766,-3.7096450743541904,-3.8531486305258946]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},{"$f":"((D9-D10-D11)-D23*(C9-C10-C11)+D20*D24-D20*D25)/D20","v":2.0329068386845486},-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,7.91910277923203E-16,1.3672902296159826E-15,-1.3648527713777432E-15,-9.1908680474287392E-15,-3.1721857650954939E-15,1.3595363908202204E-15,1.1794721865409795E-14,4.4184546004910073E-15,9.9700526253953044E-15,2.7218928540802241E-15,6.9109978319255315E-15,-3.9654084984390961E-15]
[]
["Primary Balance (% of GDP)"]
[{"$f":"\"Average\"&\" \"&FirstYear-10&\"-\"&FirstYear-1","v":"Average 2011-2020"},{"$f":"AVERAGE(B24:K24)","v":-1.739829832616018}]
[{"$f":"\"Std. Dev.\"&\" \"&FirstYear-10&\"-\"&FirstYear-1","v":"Std. Dev. 2011-2020"},{"$f":"_xlfn.STDEV.S(B24:K24)","v":2.2503496269227727}]
["Size of shock (number of historical standard deviations); k",{"$f":"Readme!B43","v":-1}]
["Shock to pb = k * SD",{"$f":"B36*B37","v":-2.2503496269227727}]
["Shock starts in year",{"$f":"Readme!B49","v":2022}]
["Shock ends in year",{"$f":"Readme!B50","v":2023}]

{"sheet":"Sh-g","index":20,"n_rows":40,"n_cols":23,"rows_kept":40,"cut":false,"hidden":false,"merged":[[4,0,4,22],[3,0,3,22],[0,0,1,22]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Shock Scenario #2: Shock to Real GDP Growth Rate. Units of macrofiscal variables are as indicated in \"Input - Data\"."]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},{"$f":"M8+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*(L23)-L20*L24+L20*L25+(L10+L11)","v":61.728846377632486},65.03751258433104,67.793113173889324,68.164393231574934,68.633295623889452,68.919906455948237,69.283472782013419,69.576166508734303,69.896753979915189,70.222971886131305,70.522639338533793,70.84320738794932]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"'Input - Data'!K12","v":60.45},{"$f":"'Input - Data'!L12","v":63.472500000000004},{"$f":"'Input - Data'!M12","v":63.472500000000004},{"$f":"'Input - Data'!N12","v":60.298875000000002},{"$f":"'Input - Data'!O12","v":57.283931250000002},{"$f":"'Input - Data'!P12","v":57.283931250000002},{"$f":"'Input - Data'!Q12","v":57.283931250000002},{"$f":"'Input - Data'!R12","v":60.148127812500007},{"$f":"'Input - Data'!S12","v":57.140721421875007},{"$f":"'Input - Data'!T12","v":57.140721421875007},{"$f":"'Input - Data'!U12","v":59.997757492968759},{"$f":"'Input - Data'!V12","v":56.997869618320316},{"$f":"'Input - Data'!W12","v":56.997869618320316}]
["et (avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"'Input - Data'!L13","v":25.022941706610052},{"$f":"'Input - Data'!M13","v":25.48398814071728},{"$f":"'Input - Data'!N13","v":25.971818328283604},{"$f":"'Input - Data'!O13","v":26.436897813864022},{"$f":"'Input - Data'!P13","v":26.893574234361679},{"$f":"'Input - Data'!Q13","v":27.432424602917134},{"$f":"'Input - Data'!R13","v":27.982071592150898},{"$f":"'Input - Data'!S13","v":28.542731527456578},{"$f":"'Input - Data'!T13","v":29.114625068609548},{"$f":"'Input - Data'!U13","v":29.697977296612368},{"$f":"'Input - Data'!V13","v":30.293017802280247},{"$f":"'Input - Data'!W13","v":30.899980776601431}]
["et (eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"'Input - Data'!L14","v":24.296234274999989},{"$f":"'Input - Data'!M14","v":24.470510135714257},{"$f":"'Input - Data'!N14","v":24.959415519566292},{"$f":"'Input - Data'!O14","v":25.458088925132376},{"$f":"'Input - Data'!P14","v":25.966725511335603},{"$f":"'Input - Data'!Q14","v":26.486060021562317},{"$f":"'Input - Data'!R14","v":27.015781221993564},{"$f":"'Input - Data'!S14","v":27.556096846433434},{"$f":"'Input - Data'!T14","v":28.107218783362104},{"$f":"'Input - Data'!U14","v":28.669363159029345},{"$f":"'Input - Data'!V14","v":29.242750422209934},{"$f":"'Input - Data'!W14","v":29.827605430654131}]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,0.75530198099862389,0.71729576996049094,1.9979370317191991,1.9979370317191991,1.9979370317192213,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"'Input - Data'!L15","v":9.8692373477932094},{"$f":"'Input - Data'!M15","v":9.3757754804035489},{"$f":"'Input - Data'!N15","v":9.8445642544237266},{"$f":"'Input - Data'!O15","v":10.336792467144914},{"$f":"'Input - Data'!P15","v":10.336792467144914},{"$f":"'Input - Data'!Q15","v":10.336792467144914},{"$f":"'Input - Data'!R15","v":10.336792467144914},{"$f":"'Input - Data'!S15","v":10.336792467144914},{"$f":"'Input - Data'!T15","v":10.336792467144914},{"$f":"'Input - Data'!U15","v":10.336792467144914},{"$f":"'Input - Data'!V15","v":10.336792467144914},{"$f":"'Input - Data'!W15","v":10.336792467144914}]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"'Input - Data'!L16","v":3.7811742985945735},{"$f":"'Input - Data'!M16","v":3.7811742985945735},{"$f":"'Input - Data'!N16","v":3.5921155836648446},{"$f":"'Input - Data'!O16","v":3.4125098044816022},{"$f":"'Input - Data'!P16","v":3.4125098044816022},{"$f":"'Input - Data'!Q16","v":3.4125098044816022},{"$f":"'Input - Data'!R16","v":3.5831352947056825},{"$f":"'Input - Data'!S16","v":3.4039785299703982},{"$f":"'Input - Data'!T16","v":3.4039785299703982},{"$f":"'Input - Data'!U16","v":3.5741774564689184},{"$f":"'Input - Data'!V16","v":3.3954685836454721},{"$f":"'Input - Data'!W16","v":3.3954685836454721}]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"'Input - Data'!L17","v":4.0413653148993376},{"$f":"'Input - Data'!M17","v":3.6542780143568905},{"$f":"'Input - Data'!N17","v":3.7612628890765052},{"$f":"'Input - Data'!O17","v":3.737199001700489},{"$f":"'Input - Data'!P17","v":3.7183747495781745},{"$f":"'Input - Data'!Q17","v":4},{"$f":"'Input - Data'!R17","v":4},{"$f":"'Input - Data'!S17","v":4},{"$f":"'Input - Data'!T17","v":4},{"$f":"'Input - Data'!U17","v":4},{"$f":"'Input - Data'!V17","v":4},{"$f":"'Input - Data'!W17","v":4}]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,0.98136889860264676,0.97438539433165461,0.97612552612934034,0.97845018044618959,0.97996293380909794,0.97994260289451973,0.97893952802425521,0.97995117921024855,0.97993089743736495,0.97892731343415407,0.97993959988358881,0.97991936712639005]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.392921213594712,2.5060082858398447,3.3969347356011426,3.6132110622967728,3.6578745867313245,3.378327870198472,3.3718103337507799,3.3492035105840756,3.3800041111395229,3.3729484123755649,3.351053020763417,3.3816996119470089]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"Baseline!L22+IF(OR(L8<$B$39,L8>$B$40),0,$B$38)","v":4.2309334963378742},{"$f":"Baseline!M22+IF(OR(M8<$B$39,M8>$B$40),0,$B$38)","v":-0.30722347192797805},{"$f":"Baseline!N22+IF(OR(N8<$B$39,N8>$B$40),0,$B$38)","v":-0.64532097979950453},{"$f":"Baseline!O22+IF(OR(O8<$B$39,O8>$B$40),0,$B$38)","v":3.6604860260066818},{"$f":"Baseline!P22+IF(OR(P8<$B$39,P8>$B$40),0,$B$38)","v":3.8355220807909207},{"$f":"Baseline!Q22+IF(OR(Q8<$B$39,Q8>$B$40),0,$B$38)","v":3.835491687445125},{"$f":"Baseline!R22+IF(OR(R8<$B$39,R8>$B$40),0,$B$38)","v":3.8355285954968954},{"$f":"Baseline!S22+IF(OR(S8<$B$39,S8>$B$40),0,$B$38)","v":3.8355448715367002},{"$f":"Baseline!T22+IF(OR(T8<$B$39,T8>$B$40),0,$B$38)","v":3.8354977203563179},{"$f":"Baseline!U22+IF(OR(U8<$B$39,U8>$B$40),0,$B$38)","v":3.8355232566620101},{"$f":"Baseline!V22+IF(OR(V8<$B$39,V8>$B$40),0,$B$38)","v":3.8355205971002171},{"$f":"Baseline!W22+IF(OR(W8<$B$39,W8>$B$40),0,$B$38)","v":3.8355313695314086}]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},{"$f":"(1+D21/100)/(1+D22/100)","v":1.0019740795212924},0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98236596160958556,1.0282190130091888,1.0406851066830862,0.99954394422096338,0.99828914527033075,0.99559722971580122,0.99553410794919162,0.99531623432463023,0.99561331510690587,0.99554511953348523,0.99533427892930182,0.99562932118130842]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"'Input - Data'!L19","v":-4.0409506754616684},{"$f":"'Input - Data'!M19","v":-1.0548125028614983},{"$f":"'Input - Data'!N19","v":0.45234867288346675},{"$f":"'Input - Data'!O19","v":0.26699140157390255},{"$f":"'Input - Data'!P19","v":0.19746979789752062},{"$f":"'Input - Data'!Q19","v":0.30560329078496329},{"$f":"'Input - Data'!R19","v":0.25668816341879547},{"$f":"'Input - Data'!S19","v":0.25325375070042644},{"$f":"'Input - Data'!T19","v":0.2718484016347284},{"$f":"'Input - Data'!U19","v":0.26059677191798342},{"$f":"'Input - Data'!V19","v":0.26189964141771277},{"$f":"'Input - Data'!W19","v":0.26478160499014153}]
["oft (other net debt-creating flows)",{"$f":"'Input - Data'!B20","v":0},{"$f":"'Input - Data'!C20","v":0},{"$f":"'Input - Data'!D20","v":0},{"$f":"'Input - Data'!E20","v":0},{"$f":"'Input - Data'!F20","v":0},{"$f":"'Input - Data'!G20","v":0},{"$f":"'Input - Data'!H20","v":0},{"$f":"'Input - Data'!I20","v":0},{"$f":"'Input - Data'!J20","v":0},{"$f":"'Input - Data'!K20","v":0},{"$f":"'Input - Data'!L20","v":0.9},{"$f":"'Input - Data'!M20","v":0.9},{"$f":"'Input - Data'!N20","v":0.9},{"$f":"'Input - Data'!O20","v":0.9},{"$f":"'Input - Data'!P20","v":0.9},{"$f":"'Input - Data'!Q20","v":0.9},{"$f":"'Input - Data'!R20","v":0.9},{"$f":"'Input - Data'!S20","v":0.9},{"$f":"'Input - Data'!T20","v":0.9},{"$f":"'Input - Data'!U20","v":0.9},{"$f":"'Input - Data'!V20","v":0.9},{"$f":"'Input - Data'!W20","v":0.9}]
["sfiert","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,-0.19494401272977316,-0.13377740418788756,-9.4868040454074484E-3,-1.5253308710377554E-2,-8.3827972377522944E-2,-8.2145946716628129E-2,-0.15288569503248423,-1.4440787415459464E-2,-8.3868305971509238E-2,-0.15489566077392358,-1.4321529063395417E-2,-8.5068330816618229E-2]
["adjt","n.a.",{"$f":"C24-B24","v":-0.74997853095177103},{"$f":"D24-C24","v":-1.5772528927153067},3.7307013762554493,1.5284013969795338,0.22527418754192241,0.14489659879770014,0.83523737702290857,-0.28950092810489314,-4.1128045114779361,-0.49235979702742005,2.9861381726001701,1.507161175744965,-0.1853572713095642,-6.9521603676381938E-2,0.10813349288744267,-4.8915127366167821E-2,-3.4344127183690287E-3,1.8594650934301959E-2,-1.1251629716744982E-2,1.3028694997293533E-3,2.8819635724287584E-3]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,3.216355550395718,3.4186289862571497,3.6783299863244245,3.8585269823669992,4.0090841039458169,4.032775138537307,4.1145516953577994,3.9452936289257083,4.0916263733581664,4.1758212286004079,4.0039525561244567,4.1512259290255376]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.2751502415558482,5.9420697373407698,6.0158610633820775,6.2833345675577927,6.4805160375441009,6.480631496348904,6.583966881751774,6.2825567772044399,6.4853418936133558,6.588172255572367,6.2875284337447663,6.4900646089369962]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.9255783310258876,0.97218940458930181,0.98372380648074986,0.9423722391626691,0.93932098409263098,0.93678890562724038,0.93584924716196993,0.93830486443814975,0.93676295303715962,0.93582287838049172,0.93827845435555302,0.93673681551617705]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,-7.2573062258573859,-4.473441489118648,-3.2259813134409576,-3.5915355807930966,-3.8116143060482965,-3.7271718477523437,-3.857863531939004,-3.6920398782252821,-3.8197779717234379,-3.9152244566824246,-3.7420529147067438,-3.8864443240353959]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},{"$f":"((D9-D10-D11)-D23*(C9-C10-C11)+D20*D24-D20*D25)/D20","v":2.0329068386845486},-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,7.91910277923203E-16,3.8739889839119508E-15,5.9143620093035539E-15,-9.1908680474287392E-15,-3.1721857650954939E-15,1.3595363908202204E-15,1.1794721865409795E-14,4.4184546004910073E-15,9.9700526253953044E-15,2.7218928540802241E-15,6.9109978319255315E-15,-3.9654084984390961E-15]
[]
["Real GDP Growth Rate (%)"]
[{"$f":"\"Average\"&\" \"&FirstYear-10&\"-\"&FirstYear-1","v":"Average 2011-2020"},{"$f":"AVERAGE(B22:K22)","v":2.390364610145348}]
[{"$f":"\"Std. Dev.\"&\" \"&FirstYear-10&\"-\"&FirstYear-1","v":"Std. Dev. 2011-2020"},{"$f":"_xlfn.STDEV.S(B22:K22)","v":4.0535121651516208}]
["Size of shock (number of historical standard deviations); k",{"$f":"Readme!B44","v":-1}]
["Shock to g = k * SD",{"$f":"B36*B37","v":-4.0535121651516208}]
["Shock starts in year",{"$f":"Readme!B51","v":2022}]
["Shock ends in year",{"$f":"Readme!B52","v":2023}]

{"sheet":"Sh-int","index":21,"n_rows":43,"n_cols":23,"rows_kept":43,"cut":false,"hidden":false,"merged":[[4,0,4,22],[3,0,3,22],[0,0,1,22]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Shock Scenario #3: Shock to Nominal Interest Rate. Units of macrofiscal variables are as indicated in \"Input - Data\"."]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},{"$f":"M8+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*(L23)-L20*L24+L20*L25+(L10+L11)","v":61.728846377632486},62.992074191078117,63.53235749752222,63.905580697457118,64.381769299338401,64.687098625161411,65.069568214070713,65.381998882366219,65.720984845312771,66.065805303879287,66.384868935998995,66.723521850869489]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"'Input - Data'!K12","v":60.45},{"$f":"'Input - Data'!L12","v":63.472500000000004},{"$f":"'Input - Data'!M12","v":63.472500000000004},{"$f":"'Input - Data'!N12","v":60.298875000000002},{"$f":"'Input - Data'!O12","v":57.283931250000002},{"$f":"'Input - Data'!P12","v":57.283931250000002},{"$f":"'Input - Data'!Q12","v":57.283931250000002},{"$f":"'Input - Data'!R12","v":60.148127812500007},{"$f":"'Input - Data'!S12","v":57.140721421875007},{"$f":"'Input - Data'!T12","v":57.140721421875007},{"$f":"'Input - Data'!U12","v":59.997757492968759},{"$f":"'Input - Data'!V12","v":56.997869618320316},{"$f":"'Input - Data'!W12","v":56.997869618320316}]
["et (avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"'Input - Data'!L13","v":25.022941706610052},{"$f":"'Input - Data'!M13","v":25.48398814071728},{"$f":"'Input - Data'!N13","v":25.971818328283604},{"$f":"'Input - Data'!O13","v":26.436897813864022},{"$f":"'Input - Data'!P13","v":26.893574234361679},{"$f":"'Input - Data'!Q13","v":27.432424602917134},{"$f":"'Input - Data'!R13","v":27.982071592150898},{"$f":"'Input - Data'!S13","v":28.542731527456578},{"$f":"'Input - Data'!T13","v":29.114625068609548},{"$f":"'Input - Data'!U13","v":29.697977296612368},{"$f":"'Input - Data'!V13","v":30.293017802280247},{"$f":"'Input - Data'!W13","v":30.899980776601431}]
["et (eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"'Input - Data'!L14","v":24.296234274999989},{"$f":"'Input - Data'!M14","v":24.470510135714257},{"$f":"'Input - Data'!N14","v":24.959415519566292},{"$f":"'Input - Data'!O14","v":25.458088925132376},{"$f":"'Input - Data'!P14","v":25.966725511335603},{"$f":"'Input - Data'!Q14","v":26.486060021562317},{"$f":"'Input - Data'!R14","v":27.015781221993564},{"$f":"'Input - Data'!S14","v":27.556096846433434},{"$f":"'Input - Data'!T14","v":28.107218783362104},{"$f":"'Input - Data'!U14","v":28.669363159029345},{"$f":"'Input - Data'!V14","v":29.242750422209934},{"$f":"'Input - Data'!W14","v":29.827605430654131}]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,0.75530198099862389,0.71729576996049094,1.9979370317191991,1.9979370317191991,1.9979370317192213,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018,2.0000000000000018]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"'Input - Data'!L15","v":9.8692373477932094},{"$f":"'Input - Data'!M15+IF(OR(M8<$B$42,M8>$B$43),0,$B$40)","v":10.032255018688168},{"$f":"'Input - Data'!N15+IF(OR(N8<$B$42,N8>$B$43),0,$B$40)","v":10.501043792708346},{"$f":"'Input - Data'!O15+IF(OR(O8<$B$42,O8>$B$43),0,$B$40)","v":10.336792467144914},{"$f":"'Input - Data'!P15+IF(OR(P8<$B$42,P8>$B$43),0,$B$40)","v":10.336792467144914},{"$f":"'Input - Data'!Q15+IF(OR(Q8<$B$42,Q8>$B$43),0,$B$40)","v":10.336792467144914},{"$f":"'Input - Data'!R15+IF(OR(R8<$B$42,R8>$B$43),0,$B$40)","v":10.336792467144914},{"$f":"'Input - Data'!S15+IF(OR(S8<$B$42,S8>$B$43),0,$B$40)","v":10.336792467144914},{"$f":"'Input - Data'!T15+IF(OR(T8<$B$42,T8>$B$43),0,$B$40)","v":10.336792467144914},{"$f":"'Input - Data'!U15+IF(OR(U8<$B$42,U8>$B$43),0,$B$40)","v":10.336792467144914},{"$f":"'Input - Data'!V15+IF(OR(V8<$B$42,V8>$B$43),0,$B$40)","v":10.336792467144914},{"$f":"'Input - Data'!W15+IF(OR(W8<$B$42,W8>$B$43),0,$B$40)","v":10.336792467144914}]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"'Input - Data'!L16","v":3.7811742985945735},{"$f":"'Input - Data'!M16+IF(OR(M8<$B$42,M8>$B$43),0,$B$41)","v":4.3773310073354308},{"$f":"'Input - Data'!N16+IF(OR(N8<$B$42,N8>$B$43),0,$B$41)","v":4.1882722924057019},{"$f":"'Input - Data'!O16+IF(OR(O8<$B$42,O8>$B$43),0,$B$41)","v":3.4125098044816022},{"$f":"'Input - Data'!P16+IF(OR(P8<$B$42,P8>$B$43),0,$B$41)","v":3.4125098044816022},{"$f":"'Input - Data'!Q16+IF(OR(Q8<$B$42,Q8>$B$43),0,$B$41)","v":3.4125098044816022},{"$f":"'Input - Data'!R16+IF(OR(R8<$B$42,R8>$B$43),0,$B$41)","v":3.5831352947056825},{"$f":"'Input - Data'!S16+IF(OR(S8<$B$42,S8>$B$43),0,$B$41)","v":3.4039785299703982},{"$f":"'Input - Data'!T16+IF(OR(T8<$B$42,T8>$B$43),0,$B$41)","v":3.4039785299703982},{"$f":"'Input - Data'!U16+IF(OR(U8<$B$42,U8>$B$43),0,$B$41)","v":3.5741774564689184},{"$f":"'Input - Data'!V16+IF(OR(V8<$B$42,V8>$B$43),0,$B$41)","v":3.3954685836454721},{"$f":"'Input - Data'!W16+IF(OR(W8<$B$42,W8>$B$43),0,$B$41)","v":3.3954685836454721}]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"'Input - Data'!L17","v":4.0413653148993376},{"$f":"'Input - Data'!M17","v":3.6542780143568905},{"$f":"'Input - Data'!N17","v":3.7612628890765052},{"$f":"'Input - Data'!O17","v":3.737199001700489},{"$f":"'Input - Data'!P17","v":3.7183747495781745},{"$f":"'Input - Data'!Q17","v":4},{"$f":"'Input - Data'!R17","v":4},{"$f":"'Input - Data'!S17","v":4},{"$f":"'Input - Data'!T17","v":4},{"$f":"'Input - Data'!U17","v":4},{"$f":"'Input - Data'!V17","v":4},{"$f":"'Input - Data'!W17","v":4}]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,0.98136889860264676,0.97438539433165461,0.97612552612934034,0.97845018044618959,0.97996293380909794,0.97994260289451973,0.97893952802425521,0.97995117921024855,0.97993089743736495,0.97892731343415407,0.97993959988358881,0.97991936712639005]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.392921213594712,3.1045180283782559,4.0003324750319535,3.6132110622967728,3.6578745867313245,3.378327870198472,3.3718103337507799,3.3492035105840756,3.3800041111395229,3.3729484123755649,3.351053020763417,3.3816996119470089]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"'Input - Data'!L18","v":4.2309334963378742},{"$f":"'Input - Data'!M18","v":3.7462886932236428},{"$f":"'Input - Data'!N18","v":3.4081911853521163},{"$f":"'Input - Data'!O18","v":3.6604860260066818},{"$f":"'Input - Data'!P18","v":3.8355220807909207},{"$f":"'Input - Data'!Q18","v":3.835491687445125},{"$f":"'Input - Data'!R18","v":3.8355285954968954},{"$f":"'Input - Data'!S18","v":3.8355448715367002},{"$f":"'Input - Data'!T18","v":3.8354977203563179},{"$f":"'Input - Data'!U18","v":3.8355232566620101},{"$f":"'Input - Data'!V18","v":3.8355205971002171},{"$f":"'Input - Data'!W18","v":3.8355313695314086}]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},{"$f":"(1+D21/100)/(1+D22/100)","v":1.0019740795212924},0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98236596160958556,0.99381403737011653,1.0057262513045844,0.99954394422096338,0.99828914527033075,0.99559722971580122,0.99553410794919162,0.99531623432463023,0.99561331510690587,0.99554511953348523,0.99533427892930182,0.99562932118130842]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"'Input - Data'!L19","v":-4.0409506754616684},{"$f":"'Input - Data'!M19","v":-1.0548125028614983},{"$f":"'Input - Data'!N19","v":0.45234867288346675},{"$f":"'Input - Data'!O19","v":0.26699140157390255},{"$f":"'Input - Data'!P19","v":0.19746979789752062},{"$f":"'Input - Data'!Q19","v":0.30560329078496329},{"$f":"'Input - Data'!R19","v":0.25668816341879547},{"$f":"'Input - Data'!S19","v":0.25325375070042644},{"$f":"'Input - Data'!T19","v":0.2718484016347284},{"$f":"'Input - Data'!U19","v":0.26059677191798342},{"$f":"'Input - Data'!V19","v":0.26189964141771277},{"$f":"'Input - Data'!W19","v":0.26478160499014153}]
["oft (other net debt-creating flows)",{"$f":"'Input - Data'!B20","v":0},{"$f":"'Input - Data'!C20","v":0},{"$f":"'Input - Data'!D20","v":0},{"$f":"'Input - Data'!E20","v":0},{"$f":"'Input - Data'!F20","v":0},{"$f":"'Input - Data'!G20","v":0},{"$f":"'Input - Data'!H20","v":0},{"$f":"'Input - Data'!I20","v":0},{"$f":"'Input - Data'!J20","v":0},{"$f":"'Input - Data'!K20","v":0},{"$f":"'Input - Data'!L20","v":0.9},{"$f":"'Input - Data'!M20","v":0.9},{"$f":"'Input - Data'!N20","v":0.9},{"$f":"'Input - Data'!O20","v":0.9},{"$f":"'Input - Data'!P20","v":0.9},{"$f":"'Input - Data'!Q20","v":0.9},{"$f":"'Input - Data'!R20","v":0.9},{"$f":"'Input - Data'!S20","v":0.9},{"$f":"'Input - Data'!T20","v":0.9},{"$f":"'Input - Data'!U20","v":0.9},{"$f":"'Input - Data'!V20","v":0.9},{"$f":"'Input - Data'!W20","v":0.9}]
["sfiert","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,-0.19494401272977316,-0.13952304897582785,-1.8275461979205695E-2,-1.5149293664650438E-2,-7.9369318348450651E-2,-7.7703073204495987E-2,-0.1441462960726595,-1.4349177039947028E-2,-7.9481376025182016E-2,-0.14626793489150325,-1.4229583062464971E-2,-8.0736469464004201E-2]
["adjt","n.a.",{"$f":"C24-B24","v":-0.74997853095177103},{"$f":"D24-C24","v":-1.5772528927153067},3.7307013762554493,1.5284013969795338,0.22527418754192241,0.14489659879770014,0.83523737702290857,-0.28950092810489314,-4.1128045114779361,-0.49235979702742005,2.9861381726001701,1.507161175744965,-0.1853572713095642,-6.9521603676381938E-2,0.10813349288744267,-4.8915127366167821E-2,-3.4344127183690287E-3,1.8594650934301959E-2,-1.1251629716744982E-2,1.3028694997293533E-3,2.8819635724287584E-3]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,3.216355550395718,3.6370505832457605,3.7840411679624011,3.6095672788247803,3.7528148765360481,3.7776325034209948,3.8564820813649376,3.7001380772145276,3.839743017053701,3.9210665723215006,3.7619064470897783,3.9025486653166936]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.2751502415558482,6.5787592403677664,6.6572674172966124,6.2833345675577927,6.4805160375441009,6.480631496348904,6.583966881751774,6.2825567772044399,6.4853418936133558,6.588172255572367,6.2875284337447663,6.4900646089369962]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.9255783310258876,0.93420460891157808,0.94516267925271835,0.9423722391626691,0.93932098409263098,0.93678890562724038,0.93584924716196993,0.93830486443814975,0.93676295303715962,0.93582287838049172,0.93827845435555302,0.93673681551617705]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,-7.2573062258573859,-4.6918630861072588,-3.3316924950789342,-3.3425758772508778,-3.5553450786385277,-3.4720292126360315,-3.5997939179461422,-3.4468843265141009,-3.5678946154189726,-3.6604698004035172,-3.5000068056720655,-3.6377670603265519]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},{"$f":"((D9-D10-D11)-D23*(C9-C10-C11)+D20*D24-D20*D25)/D20","v":2.0329068386845486},-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,7.91910277923203E-16,1.1166203541863859E-14,5.9143620093035539E-15,-9.1908680474287392E-15,-3.1721857650954939E-15,1.3595363908202204E-15,1.9053012244123517E-14,-2.8323426926224408E-15,-4.5318421024524111E-15,-4.5364880901337064E-15,6.9109978319255315E-15,-3.9654084984390961E-15]
[]
["Effective Real Interest Rate (%)"]
[{"$f":"\"Average\"&\" \"&FirstYear-10&\"-\"&FirstYear-1&\" itd\"","v":"Average 2011-2020 itd"},{"$f":"AVERAGE(B17:K17)","v":10.103654078602412},"takes place through nominal effective rates"]
[{"$f":"\"Std. Dev.\"&\" \"&FirstYear-10&\"-\"&FirstYear-1&\" itd\"","v":"Std. Dev. 2011-2020 itd"},{"$f":"_xlfn.STDEV.S(B17:K17)","v":0.65647953828461891}]
[{"$f":"\"Average\"&\" \"&FirstYear-10&\"-\"&FirstYear-1&\" itf\"","v":"Average 2011-2020 itf"},{"$f":"AVERAGE(B18:K18)","v":3.2385448305947855}]
[{"$f":"\"Std. Dev.\"&\" \"&FirstYear-10&\"-\"&FirstYear-1&\" itf\"","v":"Std. Dev. 2011-2020 itf"},{"$f":"_xlfn.STDEV.S(B18:K18)","v":0.59615670874085724}]
["Size of shock (number of historical standard deviations); k",{"$f":"Readme!B45","v":1}]
["Shock to itd = k * SD",{"$f":"B36*B39","v":0.65647953828461891}]
["Shock to itf = k * SD",{"$f":"B38*B39","v":0.59615670874085724}]
["Shock starts in year",{"$f":"Readme!B53","v":2022}]
["Shock ends in year",{"$f":"Readme!B54","v":2023}]

{"sheet":"Sh-er","index":22,"n_rows":40,"n_cols":23,"rows_kept":40,"cut":false,"hidden":false,"merged":[[4,0,4,22],[3,0,3,22],[0,0,1,22]]}
["Cell code: Yellow cells are values to be inputed by the user. White cells refer to values generated by the template, or constructed to satisfy certain constraints, using formulas (e.g., accounting definitions, solutions to equations). "]
[]
[]
["Shock Scenario #4: Shock to the Exchange Rate. Units of macrofiscal variables are as indicated in \"Input - Data\"."]
[{"$f":"\"Country:\"&\" \"&CountryName","v":"Country: Macondo"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"First Year of Projection"]
["Year",{"$f":"C8-1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"L8-1","v":2020},{"$f":"FirstYear","v":2021},{"$f":"L8+1","v":2022},{"$f":"M8+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032]
["dt (debt including uncalled guarantees)",{"$f":"'Input - Data'!B9","v":31.59336879669512},{"$f":"'Input - Data'!C9","v":35.339391236914736},{"$f":"'Input - Data'!D9","v":43.115613425253727},{"$f":"'Input - Data'!E9","v":44.440621311882268},{"$f":"'Input - Data'!F9","v":44.325568580209165},{"$f":"'Input - Data'!G9","v":45.980412525283384},{"$f":"'Input - Data'!H9","v":47.436398583916336},{"$f":"'Input - Data'!I9","v":48.54640430253157},{"$f":"'Input - Data'!J9","v":48.671647410119085},{"$f":"'Input - Data'!K9","v":58.864851280718845},{"$f":"(K9-K10-K11)*(L23)-L20*L24+L20*L25+(L10+L11)","v":61.728846377632486},63.534948251040532,64.636640256070223,65.009158574243997,65.48372014127186,65.784445186283236,66.162700707422331,66.469806196812584,66.804275015196907,67.144964033666611,67.45878316444545,67.793000851615375]
["o/w stock of local-currency guarantees (uncalled)",{"$f":"'Input - Data'!B10","v":0},{"$f":"'Input - Data'!C10","v":0},{"$f":"'Input - Data'!D10","v":0},{"$f":"'Input - Data'!E10","v":0},{"$f":"'Input - Data'!F10","v":0},{"$f":"'Input - Data'!G10","v":0.35586370113465926},{"$f":"'Input - Data'!H10","v":0.13517423187540978},{"$f":"'Input - Data'!I10","v":0.11254865418256157},{"$f":"'Input - Data'!J10","v":0.95407464305731304},{"$f":"'Input - Data'!K10","v":0.82044330328562654},{"$f":"'Input - Data'!L10","v":0.56925678003234137},{"$f":"'Input - Data'!M10","v":0.50082022858383679},{"$f":"'Input - Data'!N10","v":0.43934079412733573},{"$f":"'Input - Data'!O10","v":0.38484796056257053},{"$f":"'Input - Data'!P10","v":0.35845659384102596},{"$f":"'Input - Data'!Q10","v":0.35845659384102596},{"$f":"'Input - Data'!R10","v":0.36725371608154084},{"$f":"'Input - Data'!S10","v":0.36138896792119762},{"$f":"'Input - Data'!T10","v":0.36236642594792151},{"$f":"'Input - Data'!U10","v":0.36366970331688669},{"$f":"'Input - Data'!V10","v":0.36247503239533524},{"$f":"'Input - Data'!W10","v":0.36247503239533524}]
["o/w stock of foreign-currency guarantees (uncalled)",{"$f":"'Input - Data'!B11","v":0},{"$f":"'Input - Data'!C11","v":0},{"$f":"'Input - Data'!D11","v":0},{"$f":"'Input - Data'!E11","v":0},{"$f":"'Input - Data'!F11","v":0},{"$f":"'Input - Data'!G11","v":1.0675911034039776},{"$f":"'Input - Data'!H11","v":0.40552269562622933},{"$f":"'Input - Data'!I11","v":0.33764596254768475},{"$f":"'Input - Data'!J11","v":2.8622239291719391},{"$f":"'Input - Data'!K11","v":2.4613299098568793},{"$f":"'Input - Data'!L11","v":1.7077703400970246},{"$f":"'Input - Data'!M11","v":1.5024606857515106},{"$f":"'Input - Data'!N11","v":1.3180223823820072},{"$f":"'Input - Data'!O11","v":1.1545438816877116},{"$f":"'Input - Data'!P11","v":1.075369781523078},{"$f":"'Input - Data'!Q11","v":1.075369781523078},{"$f":"'Input - Data'!R11","v":1.1017611482446226},{"$f":"'Input - Data'!S11","v":1.0841669037635928},{"$f":"'Input - Data'!T11","v":1.0870992778437645},{"$f":"'Input - Data'!U11","v":1.0910091099506598},{"$f":"'Input - Data'!V11","v":1.0874250971860058},{"$f":"'Input - Data'!W11","v":1.0874250971860058}]
["1 - αt (share excl. guarantees)",{"$f":"100-B13","v":44.95},{"$f":"100-C13","v":41.13},30.39,31.53,32.010000000000005,36.64,35.819999999999993,38.799999999999997,39.33,39.549999999999997,36.527499999999996,36.527499999999996,39.701124999999998,42.716068749999998,42.716068749999998,42.716068749999998,39.851872187499993,42.859278578124993,42.859278578124993,40.002242507031241,43.002130381679684,43.002130381679684]
["αt (share excl. guarantees)",{"$f":"'Input - Data'!B12","v":55.05},{"$f":"'Input - Data'!C12","v":58.87},{"$f":"'Input - Data'!D12","v":69.61},{"$f":"'Input - Data'!E12","v":68.47},{"$f":"'Input - Data'!F12","v":67.989999999999995},{"$f":"'Input - Data'!G12","v":63.36},{"$f":"'Input - Data'!H12","v":64.180000000000007},{"$f":"'Input - Data'!I12","v":61.2},{"$f":"'Input - Data'!J12","v":60.67},{"$f":"'Input - Data'!K12","v":60.45},{"$f":"'Input - Data'!L12","v":63.472500000000004},{"$f":"'Input - Data'!M12","v":63.472500000000004},{"$f":"'Input - Data'!N12","v":60.298875000000002},{"$f":"'Input - Data'!O12","v":57.283931250000002},{"$f":"'Input - Data'!P12","v":57.283931250000002},{"$f":"'Input - Data'!Q12","v":57.283931250000002},{"$f":"'Input - Data'!R12","v":60.148127812500007},{"$f":"'Input - Data'!S12","v":57.140721421875007},{"$f":"'Input - Data'!T12","v":57.140721421875007},{"$f":"'Input - Data'!U12","v":59.997757492968759},{"$f":"'Input - Data'!V12","v":56.997869618320316},{"$f":"'Input - Data'!W12","v":56.997869618320316}]
["et (avg)",{"$f":"'Input - Data'!B13","v":18.916553174603177},{"$f":"'Input - Data'!C13","v":19.504056077410297},{"$f":"'Input - Data'!D13","v":20.356540163664519},{"$f":"'Input - Data'!E13","v":20.988620773129011},{"$f":"'Input - Data'!F13","v":21.9467},{"$f":"'Input - Data'!G13","v":22.8385},{"$f":"'Input - Data'!H13","v":23.492583333333332},{"$f":"'Input - Data'!I13","v":23.901116465863481},{"$f":"'Input - Data'!J13","v":24.507630364372471},{"$f":"'Input - Data'!K13","v":24.5823},{"$f":"IF(OR(L8<$B$39,L8>$B$40),K14*(Baseline!L14/Baseline!K14),K14*(Baseline!L14/Baseline!K14+$B$38/100))","v":25.022941706610052},{"$f":"IF(OR(M8<$B$39,M8>$B$40),L14*(Baseline!M14/Baseline!L14),L14*(Baseline!M14/Baseline!L14+$B$38/100))","v":26.083560703075662},{"$f":"IF(OR(N8<$B$39,N8>$B$40),M14*(Baseline!N14/Baseline!M14),M14*(Baseline!N14/Baseline!M14+$B$38/100))","v":27.207854240958131},{"$f":"IF(OR(O8<$B$39,O8>$B$40),N14*(Baseline!O14/Baseline!N14),N14*(Baseline!O14/Baseline!N14+$B$38/100))","v":27.695067523223845},{"$f":"IF(OR(P8<$B$39,P8>$B$40),O14*(Baseline!P14/Baseline!O14),O14*(Baseline!P14/Baseline!O14+$B$38/100))","v":28.173477826542943},{"$f":"IF(OR(Q8<$B$39,Q8>$B$40),P14*(Baseline!Q14/Baseline!P14),P14*(Baseline!Q14/Baseline!P14+$B$38/100))","v":28.737972853422807},{"$f":"IF(OR(R8<$B$39,R8>$B$40),Q14*(Baseline!R14/Baseline!Q14),Q14*(Baseline!R14/Baseline!Q14+$B$38/100))","v":29.313778327572759},{"$f":"IF(OR(S8<$B$39,S8>$B$40),R14*(Baseline!S14/Baseline!R14),R14*(Baseline!S14/Baseline!R14+$B$38/100))","v":29.901120869620719},{"$f":"IF(OR(T8<$B$39,T8>$B$40),S14*(Baseline!T14/Baseline!S14),S14*(Baseline!T14/Baseline!S14+$B$38/100))","v":30.500231640855798},{"$f":"IF(OR(U8<$B$39,U8>$B$40),T14*(Baseline!U14/Baseline!T14),T14*(Baseline!U14/Baseline!T14+$B$38/100))","v":31.111346434206805},{"$f":"IF(OR(V8<$B$39,V8>$B$40),U14*(Baseline!V14/Baseline!U14),U14*(Baseline!V14/Baseline!U14+$B$38/100))","v":31.734705767043614},{"$f":"IF(OR(W8<$B$39,W8>$B$40),V14*(Baseline!W14/Baseline!V14),V14*(Baseline!W14/Baseline!V14+$B$38/100))","v":32.370554975837948}]
["et (eop)",{"$f":"'Input - Data'!B14","v":19.052},{"$f":"'Input - Data'!C14","v":19.962299999999999},{"$f":"'Input - Data'!D14","v":20.5975},{"$f":"'Input - Data'!E14","v":21.5124},{"$f":"'Input - Data'!F14","v":22.367599999999999},{"$f":"'Input - Data'!G14","v":23.5029},{"$f":"'Input - Data'!H14","v":23.587900000000001},{"$f":"'Input - Data'!I14","v":24.338799999999999},{"$f":"'Input - Data'!J14","v":24.635000000000002},{"$f":"'Input - Data'!K14","v":24.114100000000001},{"$f":"IF(OR(L8<$B$39,L8>$B$40),K15*(Baseline!L15/Baseline!K15),K15*(Baseline!L15/Baseline!K15+$B$38/100))","v":24.296234274999989},{"$f":"IF(OR(M8<$B$39,M8>$B$40),L15*(Baseline!M15/Baseline!L15),L15*(Baseline!M15/Baseline!L15+$B$38/100))","v":25.052670123565456},{"$f":"IF(OR(N8<$B$39,N8>$B$40),M15*(Baseline!N15/Baseline!M15),M15*(Baseline!N15/Baseline!M15+$B$38/100))","v":26.153491579808655},{"$f":"IF(OR(O8<$B$39,O8>$B$40),N15*(Baseline!O15/Baseline!N15),N15*(Baseline!O15/Baseline!N15+$B$38/100))","v":26.676021873169216},{"$f":"IF(OR(P8<$B$39,P8>$B$40),O15*(Baseline!P15/Baseline!O15),O15*(Baseline!P15/Baseline!O15+$B$38/100))","v":27.208991992762783},{"$f":"IF(OR(Q8<$B$39,Q8>$B$40),P15*(Baseline!Q15/Baseline!P15),P15*(Baseline!Q15/Baseline!P15+$B$38/100))","v":27.75317183261804},{"$f":"IF(OR(R8<$B$39,R8>$B$40),Q15*(Baseline!R15/Baseline!Q15),Q15*(Baseline!R15/Baseline!Q15+$B$38/100))","v":28.308235269270401},{"$f":"IF(OR(S8<$B$39,S8>$B$40),R15*(Baseline!S15/Baseline!R15),R15*(Baseline!S15/Baseline!R15+$B$38/100))","v":28.874399974655809},{"$f":"IF(OR(T8<$B$39,T8>$B$40),S15*(Baseline!T15/Baseline!S15),S15*(Baseline!T15/Baseline!S15+$B$38/100))","v":29.451887974148924},{"$f":"IF(OR(U8<$B$39,U8>$B$40),T15*(Baseline!U15/Baseline!T15),T15*(Baseline!U15/Baseline!T15+$B$38/100))","v":30.040925733631905},{"$f":"IF(OR(V8<$B$39,V8>$B$40),U15*(Baseline!V15/Baseline!U15),U15*(Baseline!V15/Baseline!U15+$B$38/100))","v":30.641744248304544},{"$f":"IF(OR(W8<$B$39,W8>$B$40),V15*(Baseline!W15/Baseline!V15),V15*(Baseline!W15/Baseline!V15+$B$38/100))","v":31.254579133270635}]
["εt","n.a.",{"$f":"(C15/B15-1)*100","v":4.7779760655049408},3.1819980663550851,4.4418011894647336,3.9753816403562681,5.0756451295624005,0.36165749758541033,3.1834118340335449,1.2169868687034846,-2.1144712806981936,{"$f":"(L15/K15-1)*100","v":0.75530198099862389},{"$f":"(M15/L15-1)*100","v":3.1133872023279441},{"$f":"(N15/M15-1)*100","v":4.3940284640866523},{"$f":"(O15/N15-1)*100","v":1.9979370317191991},{"$f":"(P15/O15-1)*100","v":1.9979370317192213},{"$f":"(Q15/P15-1)*100","v":2.0000000000000018},{"$f":"(R15/Q15-1)*100","v":2.0000000000000018},{"$f":"(S15/R15-1)*100","v":2.0000000000000018},{"$f":"(T15/S15-1)*100","v":2.0000000000000018},{"$f":"(U15/T15-1)*100","v":2.0000000000000018},{"$f":"(V15/U15-1)*100","v":2.0000000000000018},{"$f":"(W15/V15-1)*100","v":2.0000000000000018}]
["itd",{"$f":"'Input - Data'!B15","v":8.9187589363422486},{"$f":"'Input - Data'!C15","v":9.2329385991744708},{"$f":"'Input - Data'!D15","v":10.534007751190797},{"$f":"'Input - Data'!E15","v":10.849460090049256},{"$f":"'Input - Data'!F15","v":10.949409948859049},{"$f":"'Input - Data'!G15","v":10.100037463588166},{"$f":"'Input - Data'!H15","v":9.6977292141905433},{"$f":"'Input - Data'!I15","v":10.157335323910791},{"$f":"'Input - Data'!J15","v":10.2081925663049},{"$f":"'Input - Data'!K15","v":10.388670892413906},{"$f":"'Input - Data'!L15","v":9.8692373477932094},{"$f":"'Input - Data'!M15","v":9.3757754804035489},{"$f":"'Input - Data'!N15","v":9.8445642544237266},{"$f":"'Input - Data'!O15","v":10.336792467144914},{"$f":"'Input - Data'!P15","v":10.336792467144914},{"$f":"'Input - Data'!Q15","v":10.336792467144914},{"$f":"'Input - Data'!R15","v":10.336792467144914},{"$f":"'Input - Data'!S15","v":10.336792467144914},{"$f":"'Input - Data'!T15","v":10.336792467144914},{"$f":"'Input - Data'!U15","v":10.336792467144914},{"$f":"'Input - Data'!V15","v":10.336792467144914},{"$f":"'Input - Data'!W15","v":10.336792467144914}]
["itf",{"$f":"'Input - Data'!B16","v":2.4632002620863949},{"$f":"'Input - Data'!C16","v":2.0347276500420248},{"$f":"'Input - Data'!D16","v":2.8038179762028359},{"$f":"'Input - Data'!E16","v":3.4124699933835068},{"$f":"'Input - Data'!F16","v":3.5063120778882642},{"$f":"'Input - Data'!G16","v":3.4970519114095233},{"$f":"'Input - Data'!H16","v":3.8718031366128969},{"$f":"'Input - Data'!I16","v":3.6114841137016476},{"$f":"'Input - Data'!J16","v":3.5834628050068833},{"$f":"'Input - Data'!K16","v":3.6011183796138795},{"$f":"'Input - Data'!L16","v":3.7811742985945735},{"$f":"'Input - Data'!M16","v":3.7811742985945735},{"$f":"'Input - Data'!N16","v":3.5921155836648446},{"$f":"'Input - Data'!O16","v":3.4125098044816022},{"$f":"'Input - Data'!P16","v":3.4125098044816022},{"$f":"'Input - Data'!Q16","v":3.4125098044816022},{"$f":"'Input - Data'!R16","v":3.5831352947056825},{"$f":"'Input - Data'!S16","v":3.4039785299703982},{"$f":"'Input - Data'!T16","v":3.4039785299703982},{"$f":"'Input - Data'!U16","v":3.5741774564689184},{"$f":"'Input - Data'!V16","v":3.3954685836454721},{"$f":"'Input - Data'!W16","v":3.3954685836454721}]
["π t",{"$f":"'Input - Data'!B17","v":5.6},{"$f":"'Input - Data'!C17","v":5.39},{"$f":"'Input - Data'!D17","v":4.9167327517843002},{"$f":"'Input - Data'!E17","v":5.82},{"$f":"'Input - Data'!F17","v":2.36},{"$f":"'Input - Data'!G17","v":3.3147243545010383},{"$f":"'Input - Data'!H17","v":4.7300000000000004},{"$f":"'Input - Data'!I17","v":4.2300000000000004},{"$f":"'Input - Data'!J17","v":4.08},{"$f":"'Input - Data'!K17","v":4.0130796670630104},{"$f":"'Input - Data'!L17","v":4.0413653148993376},{"$f":"'Input - Data'!M17","v":3.6542780143568905},{"$f":"'Input - Data'!N17","v":3.7612628890765052},{"$f":"'Input - Data'!O17","v":3.737199001700489},{"$f":"'Input - Data'!P17","v":3.7183747495781745},{"$f":"'Input - Data'!Q17","v":4},{"$f":"'Input - Data'!R17","v":4},{"$f":"'Input - Data'!S17","v":4},{"$f":"'Input - Data'!T17","v":4},{"$f":"'Input - Data'!U17","v":4},{"$f":"'Input - Data'!V17","v":4},{"$f":"'Input - Data'!W17","v":4}]
["µt",{"$f":"1/(1-B13/100*(1-B14/B15))","v":1.0039290595066452},1.0136990103624255,1.008210183455807,1.0169535578946642,1.0129597543652571,1.0182378045360645,1.0026002018845313,1.011128038570192,1.0031466741496695,0.98839917088761786,0.98136889860264676,0.97454654497062743,0.97626777247555785,0.97858568204668872,0.98009849421670159,0.98007816251485902,0.97908158041061477,0.98008641190411072,0.98006612935936199,0.97906902227353387,0.98007450570428001,0.980054272190512]
["rˆtw","n.a.",{"$f":"(((1+C18/100)*(1+C16/100)*C14/C15*B13/100+(1+C17/100)*B12/100)*C20/(1+C19/100)-1)*100","v":2.5367265889989277},2.9944727771345603,2.8673072323648352,6.1686772602863371,5.5466460733596845,1.4543077901212564,3.6439829124257805,2.7373275364998895,0.85744421100444335,2.392921213594712,4.05130969212113,4.9384870495767785,3.6127378571142676,3.6581458186370153,3.37859824727198,3.3727707096183668,3.3487337755009117,3.3802752238436984,3.3739078535528932,3.3505858796525789,3.3819714549989]
["gt",{"$f":"'Input - Data'!B18","v":3.835682116558603},{"$f":"'Input - Data'!C18","v":4.1287256334957778},{"$f":"'Input - Data'!D18","v":2.7915540752727397},{"$f":"'Input - Data'!E18","v":3.0580963323896482},{"$f":"'Input - Data'!F18","v":3.840046511816686},{"$f":"'Input - Data'!G18","v":3.8930033313822499},{"$f":"'Input - Data'!H18","v":4.8428667054384311},{"$f":"'Input - Data'!I18","v":3.8450259134808373},{"$f":"'Input - Data'!J18","v":2.6623360468405854},{"$f":"'Input - Data'!K18","v":-8.993690565222078},{"$f":"'Input - Data'!L18","v":4.2309334963378742},{"$f":"'Input - Data'!M18","v":3.7462886932236428},{"$f":"'Input - Data'!N18","v":3.4081911853521163},{"$f":"'Input - Data'!O18","v":3.6604860260066818},{"$f":"'Input - Data'!P18","v":3.8355220807909207},{"$f":"'Input - Data'!Q18","v":3.835491687445125},{"$f":"'Input - Data'!R18","v":3.8355285954968954},{"$f":"'Input - Data'!S18","v":3.8355448715367002},{"$f":"'Input - Data'!T18","v":3.8354977203563179},{"$f":"'Input - Data'!U18","v":3.8355232566620101},{"$f":"'Input - Data'!V18","v":3.8355205971002171},{"$f":"'Input - Data'!W18","v":3.8355313695314086}]
["φˆt","n.a.",{"$f":"(1+C21/100)/(1+C22/100)","v":0.98471124048804515},{"$f":"(1+D21/100)/(1+D22/100)","v":1.0019740795212924},0.99814872283872325,1.0224251705068781,1.0159167863951617,0.96767964267099349,0.99806400933230488,1.0007304673997004,1.108246723083377,0.98236596160958556,1.0029400666061359,1.0147985942572162,0.99953937926858227,0.99829175740055609,0.99559983361422855,0.99554335695943486,0.99531171048759781,0.9956159260897598,0.99555435954256144,0.99532978007276274,0.99563193919701365]
["pbt",{"$f":"'Input - Data'!B19","v":-3.2835649517818553},{"$f":"'Input - Data'!C19","v":-4.0335434827336263},{"$f":"'Input - Data'!D19","v":-5.6107963754489329},{"$f":"'Input - Data'!E19","v":-1.8800949991934837},{"$f":"'Input - Data'!F19","v":-0.35169360221394996},{"$f":"'Input - Data'!G19","v":-0.12641941467202755},{"$f":"'Input - Data'!H19","v":1.8477184125672581E-2},{"$f":"'Input - Data'!I19","v":0.85371456114858113},{"$f":"'Input - Data'!J19","v":0.56421363304368799},{"$f":"'Input - Data'!K19","v":-3.5485908784342484},{"$f":"'Input - Data'!L19","v":-4.0409506754616684},{"$f":"'Input - Data'!M19","v":-1.0548125028614983},{"$f":"'Input - Data'!N19","v":0.45234867288346675},{"$f":"'Input - Data'!O19","v":0.26699140157390255},{"$f":"'Input - Data'!P19","v":0.19746979789752062},{"$f":"'Input - Data'!Q19","v":0.30560329078496329},{"$f":"'Input - Data'!R19","v":0.25668816341879547},{"$f":"'Input - Data'!S19","v":0.25325375070042644},{"$f":"'Input - Data'!T19","v":0.2718484016347284},{"$f":"'Input - Data'!U19","v":0.26059677191798342},{"$f":"'Input - Data'!V19","v":0.26189964141771277},{"$f":"'Input - Data'!W19","v":0.26478160499014153}]
["oft (other net debt-creating flows)",{"$f":"'Input - Data'!B20","v":0},{"$f":"'Input - Data'!C20","v":0},{"$f":"'Input - Data'!D20","v":0},{"$f":"'Input - Data'!E20","v":0},{"$f":"'Input - Data'!F20","v":0},{"$f":"'Input - Data'!G20","v":0},{"$f":"'Input - Data'!H20","v":0},{"$f":"'Input - Data'!I20","v":0},{"$f":"'Input - Data'!J20","v":0},{"$f":"'Input - Data'!K20","v":0},{"$f":"'Input - Data'!L20","v":0.9},{"$f":"'Input - Data'!M20","v":0.9},{"$f":"'Input - Data'!N20","v":0.9},{"$f":"'Input - Data'!O20","v":0.9},{"$f":"'Input - Data'!P20","v":0.9},{"$f":"'Input - Data'!Q20","v":0.9},{"$f":"'Input - Data'!R20","v":0.9},{"$f":"'Input - Data'!S20","v":0.9},{"$f":"'Input - Data'!T20","v":0.9},{"$f":"'Input - Data'!U20","v":0.9},{"$f":"'Input - Data'!V20","v":0.9},{"$f":"'Input - Data'!W20","v":0.9}]
["sfiert","n.a.",{"$f":"((C15-C14)/C15)*((C13/100)*(C9-C10-C11)-(B13/100)*(B9-B10-B11)*(1+C16/100)/((1+C22/100)*(1+C19/100)))","v":9.6384221306981321E-2},0.11824977289063243,4.1040301485782346E-2,6.9863943619370636E-3,-3.5924323850885655E-2,1.7349954444175923E-2,1.3355172257567794E-2,-3.4595097336211026E-3,-0.10598178072214619,-0.19494401272977316,-0.11820310534185097,3.3578736688010514E-3,-1.507433359895333E-2,-7.9974130543771865E-2,-7.8315868459775353E-2,-0.14541799110019882,-1.4269854685027275E-2,-8.0070072997482089E-2,-0.14750099283485996,-1.415139015604123E-2,-8.1304872164382078E-2]
["adjt","n.a.",{"$f":"C24-B24","v":-0.74997853095177103},{"$f":"D24-C24","v":-1.5772528927153067},3.7307013762554493,1.5284013969795338,0.22527418754192241,0.14489659879770014,0.83523737702290857,-0.28950092810489314,-4.1128045114779361,-0.49235979702742005,2.9861381726001701,1.507161175744965,-0.1853572713095642,-6.9521603676381938E-2,0.10813349288744267,-4.8915127366167821E-2,-3.4344127183690287E-3,1.8594650934301959E-2,-1.1251629716744982E-2,1.3028694997293533E-3,2.8819635724287584E-3]
["Int paymentst (excl. guarantees)","n.a.",{"$f":"(B9-B10-B11)*(1/((1+C22/100)*(1+C19/100)))*(B13/100*(1+C16/100)*(C14/C15)*(C18/100)+B12/100*(C17/100))","v":1.524922733944049},1.9713030206800342,2.260499188603553,2.4674814317303984,2.3376406142518364,2.4369327620836794,2.5939574444770805,2.7768483920730125,2.9692338828072899,3.216355550395718,3.3178015329379931,3.4821602518937129,3.6737883067245773,3.8189319034497151,3.8434713918696373,3.9230786757318468,3.763425793518945,3.9047775825276414,3.9868450822791801,3.8244276793083301,3.9667928206659071]
["ifisct (excl. guarantees), used in final output","n.a.",{"$f":"(B13/100)*(1+C16/100)*(C14/C15)*C18+(B12/100)*C17","v":5.2969010465008042},{"$f":"(C13/100)*(1+D16/100)*(D14/D15)*D18+(C12/100)*D17","v":6.0158432696940141},5.7176775465904761,5.901588475147161,5.6607236190695751,6.0053456233329463,5.9869860408173317,6.1690706320059308,6.2659889902432866,6.2751502415558482,6.0012961032407173,6.0721188142159885,6.2828160678205478,6.4800247691883825,6.4801402005258577,6.5834510027292268,6.2820421695164645,6.4848529988643211,6.5876588977674988,6.2870163410611699,6.489578103527383]
["φˆobt","n.a.",{"$f":"((1+C16/100)*C14/C15*B13/100+B12/100)*C20/((1+C19/100)*(1+C22/100))","v":0.935782850602635},{"$f":"((1+D16/100)*D14/D15*C13/100+C12/100)*D20/((1+D19/100)*(1+D22/100))","v":0.94573406772248358},0.94483108428874218,0.96618249632270425,0.96221698912030151,0.91284490070864921,0.942135149962954,0.94281350788618912,1.0428188893027355,0.9255783310258876,0.94855397613481851,0.9595502809957408,0.94236447518559885,0.93931990984529379,0.93678783318860037,0.93585451261130592,0.9382971435423294,0.93676187960430279,0.93582812733730658,0.93827074836321633,0.93673574110902402]
["obt","n.a.",{"$f":"C24-C28","v":-5.558466216677675},{"$f":"D24-D28","v":-7.5820993961289673},-4.1405941877970367,-2.8191750339443482,-2.4640600289238641,-2.4184555779580066,-1.7402428833284995,-2.2126347590293243,-6.5178247612415383,-7.2573062258573859,-4.3726140357994918,-3.029811579010246,-3.4067969051506748,-3.6214621055521947,-3.537868101084674,-3.6663905123130514,-3.5101720428185184,-3.6329291808929129,-3.7262483103611967,-3.5625280378906172,-3.7020112156757654]
["residualt","n.a.",{"$f":"((C9-C10-C11)-C23*(B9-B10-B11)+C20*C24-C20*C25)/C20","v":0.1383515420161594},{"$f":"((D9-D10-D11)-D23*(C9-C10-C11)+D20*D24-D20*D25)/D20","v":2.0329068386845486},-0.49868792691234992,-1.4491125640563627,-0.59205864382608941,3.7875176487046511,2.1308007667437252,-2.701503779530166,2.3926167613391076,7.91910277923203E-16,5.9239445851453056E-15,7.1644330094012197E-15,1.1345179527899401E-14,1.1327667894362504E-16,1.5859064041248385E-15,7.2572372923419443E-15,-6.909962599171354E-15,-6.6835447619949445E-15,1.0772599779990093E-14,-7.2498848977762698E-15,1.0195361119434078E-14]
[]
["Nominal Exchange Rate (%)"]
[{"$f":"\"Average\"&\" \"&FirstYear-9&\"-\"&FirstYear-1&\" et (eop) depreciation\"","v":"Average 2012-2020 et (eop) depreciation"},{"$f":"AVERAGE(C14:K14)","v":22.457560797530348},"takes place through nominal depreciation"]
[{"$f":"\"Std. Dev.\"&\" \"&FirstYear-9&\"-\"&FirstYear-1&\" et (eop) depreciation\"","v":"Std. Dev. 2012-2020 et (eop) depreciation"},{"$f":"_xlfn.STDEV.S(C16:K16)","v":2.3960914323674616}]
["Size of shock (number of historical standard deviations); k",{"$f":"Readme!B46","v":1}]
["Shock to et (avg, eop) = k * SD",{"$f":"B36*B37","v":2.3960914323674616}]
["Shock starts in year",{"$f":"Readme!B55","v":2022}]
["Shock ends in year",{"$f":"Readme!B56","v":2023}]