{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Instructions","Updates new version","Scenario Data Expected","Scenario Data Expected -100bps","Scenario Data Expected +100bps","Scenario Data Current -100bps","Scenario Data Current +100bps","RCS and Scaling Factors","Extrapolation","2024 YE Structures","RfrAltConfig","Shocks"],"not_rendered":{"charts":10,"images":0,"macros":1,"external_links":0,"defined_names":61,"comments":0,"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":"Instructions","index":0,"n_rows":34,"n_cols":2,"rows_kept":34,"cut":false,"hidden":false,"merged":[[28,1,29,18],[6,1,6,16383],[9,1,10,18],[16,1,17,18],[20,1,21,18],[24,1,25,18]]}
[]
[]
[]
[]
[]
[]
[null,"This workbook only sets out amended risk-free interest rate term structures. The risk free interest rate structure on the reference date of the current regime is not included. These can as always be found on EIOPA's website."]
[]
[null,"Worksheet \"Scenario Data Expected\""]
[null,"Risk-free interest rate term structures based on the new alternative extrapolation method both with and without volatility adjustment, including shocked interest rate curves for the new interest rate risk submodule. "]
[]
[]
[null,"Worksheet \"RCS and Scaling Factors\""]
[null,"Risk-corrected currency spreads and scaling factors for the calculation of the volatility adjustment."]
[]
[null,"OPTIONAL: Worksheet \"Scenario Data Expected - 100 bps\""]
[null,"The same information as in \"Scenario Data\", but then for with a parallel downward shock applied to the risk-free rate curve interest rate term structure observed in the market."]
[]
[]
[null,"OPTIONAL: Worksheet \"Scenario Data Expected + 100 bps\""]
[null,"The same information as in \"Scenario Data\", but then for with a parallel upward shock applied to the risk-free rate curve interest rate term structure observed in the market."]
[]
[]
[null,"OPTIONAL: Worksheet \"Scenario Data Current - 100 bps\""]
[null,"Baseline risk free rate information based on the smith wilson extrapolation, but then for with a parallel downward shock applied to the risk-free rate curve interest rate term structure observed in the market. Including shocked interest rate curves for the current interest rate risk submodule. To obtain curves for different currencies please change the currency in sheet \"Scenario Data Expected\"."]
[]
[]
[null,"OPTIONAL: Worksheet \"Scenario Data Current + 100 bps\""]
[null,"Baseline risk free rate information based on the smith wilson extrapolation, but then for with a parallel upward shock applied to the risk-free rate curve interest rate term structure observed in the market. Including shocked interest rate curves for the current interest rate risk submodule.To obtain curves for different currencies please change the currency in sheet \"Scenario Data Expected\"."]
[]
[]
[null,"Inputs are provided for integer term maturities"]
[]
[null,"Undertakings shall apply appropriate interpolation techniques for discounting inter-annual cash flows"]

{"sheet":"Updates new version","index":1,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
["Nr","Update"]
[1,"The 13Y and 14Y maturity points for the Euro were incorrectly identified as DLT - which leads to incorrect interpolation in the alternative extrapolation method. The difference is about 0.8 basis points for the 13- and 14-year points in the base case. The impact is similar in the alternative interest rate scenarios. Our estimate is that the impact on the SII review impact assessment results is limited. Nevertheless, this file contains the updated curves. Given the assessment of the materiality on the overall outcomes, we will not require you or other institutions to use these corrected curves."]

{"sheet":"Scenario Data Expected","index":2,"n_rows":162,"n_cols":22,"rows_kept":162,"cut":false,"hidden":false,"merged":[[2,9,2,10],[6,9,6,10],[5,9,5,10],[4,9,4,10],[3,9,3,10]]}
[]
[]
[null,null,null,null,null,null,null,null,null,"CZK"]
[null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(J3,'RCS and Scaling Factors'!$B$9:$F$12,4,FALSE)*10000","v":38.018525976641165}]
[null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(J3,'RCS and Scaling Factors'!$B$9:$F$12,5,FALSE)*10000","v":32.32}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(J3,'RCS and Scaling Factors'!$B$9:$F$12,5,FALSE)*J6*10000","v":0}]
[]
[]
[]
[null,"NO volatility adjustment",null,null,null,"WITH volatility adjustment"]
[null,"Alternative Extrapolation Method RFR","Expected New Regime - Up Shock","Expected New Regime - Down Shock",null,"Alternative Extrapolation Method RFR","Expected New Regime - Up Shock","Expected New Regime - Down Shock"]
[1,{"$f":"BaseCurve","v":3.5679999999999934E-2},{"$f":"BaseCurveUp","v":7.8844799999999937E-2},{"$f":"BaseCurveDown","v":3.3856000000000996E-3},null,{"$f":"BaseCurveWithVA","v":3.5679999999999934E-2},{"$f":"BaseCurveUpWithVA","v":7.8844799999999937E-2},{"$f":"BaseCurveDownWithVA","v":3.3856000000000996E-3},null,null,null,null,null,null,null,null,null,null,null,null,"Czech Republic",1]
[2,3.5445924179415167E-2,7.2832263994505375E-2,7.4685028479133386E-3,null,3.5445924179415167E-2,7.2832263994505375E-2,7.4685028479133386E-3,null,null,null,null,null,null,null,null,null,null,null,null,"Hungary",2]
[3,3.5271230473611359E-2,6.975413340568104E-2,1.1451889065222431E-2,null,3.5271230473611359E-2,6.975413340568104E-2,1.1451889065222431E-2,null,null,null,null,null,null,null,null,null,null,null,null,"Poland",3]
[4,3.5504167993729574E-2,6.793608527084527E-2,1.3902500796237671E-2,null,3.5504167993729574E-2,6.793608527084527E-2,1.3902500796237671E-2,null,null,null,null,null,null,null,null,null,null,null,null,"Romania",4]
[5,3.5643955662459259E-2,6.7483735710565984E-2,1.4286373397475627E-2,null,3.5643955662459259E-2,6.7483735710565984E-2,1.4286373397475627E-2,null,null,null,null,null,null,null,null,null,null,null,null,"Switzerland",5]
[6,3.6162208540206464E-2,6.5388714041691109E-2,1.5720569294928044E-2,null,3.6162208540206464E-2,6.5388714041691109E-2,1.5720569294928044E-2,null,null,null,null,null,null,null,null,null,null,null,null,"United States",6]
[7,3.6532547940460791E-2,6.3049590678431411E-2,1.6715505202490322E-2,null,3.6532547940460791E-2,6.3049590678431411E-2,1.6715505202490322E-2]
[8,3.681038935238079E-2,6.1225921732190214E-2,1.6622441398476129E-2,null,3.681038935238079E-2,6.1225921732190214E-2,1.6622441398476129E-2]
[9,3.7026539716244367E-2,6.0075032425442654E-2,1.6486189226909032E-2,null,3.7026539716244367E-2,6.0075032425442654E-2,1.6486189226909032E-2]
[10,3.719949245168408E-2,5.8859340187189302E-2,1.6219695471010542E-2,null,3.719949245168408E-2,5.8859340187189302E-2,1.6219695471010542E-2]
[11,3.7355626199041092E-2,5.8349823176371718E-2,1.6258597277936326E-2,null,3.7355626199041092E-2,5.8349823176371718E-2,1.6258597277936326E-2]
[12,3.7434307676427414E-2,5.7760313556843634E-2,1.6418972315993541E-2,null,3.7434307676427414E-2,5.7760313556843634E-2,1.6418972315993541E-2]
[13,3.7458344648438668E-2,5.7125313377435649E-2,1.6660529977187366E-2,null,3.7458344648438668E-2,5.7125313377435649E-2,1.6660529977187366E-2]
[14,3.7443558512011199E-2,5.6467904986944761E-2,1.6955690623102759E-2,null,3.7443558512011199E-2,5.6467904986944761E-2,1.6955690623102759E-2]
[15,3.7401155576341827E-2,5.5803705440176765E-2,1.7285222847969184E-2,null,3.7401155576341827E-2,5.5803705440176765E-2,1.7285222847969184E-2]
[16,3.733920626912135E-2,5.5143326382404156E-2,1.7635533239169998E-2,null,3.733920626912135E-2,5.5143326382404156E-2,1.7635533239169998E-2]
[17,3.7263599325824792E-2,5.4493954569824421E-2,1.7996924750864673E-2,null,3.7263599325824792E-2,5.4493954569824421E-2,1.7996924750864673E-2]
[18,3.7178675148000995E-2,5.3860395438038777E-2,1.8362444908794684E-2,null,3.7178675148000995E-2,5.3860395438038777E-2,1.8362444908794684E-2]
[19,3.7087656658787882E-2,5.3245778217204887E-2,1.8727105152563484E-2,null,3.7087656658787882E-2,5.3245778217204887E-2,1.8727105152563484E-2]
[20,3.6992948699312134E-2,5.2652041776243053E-2,1.9087340434986055E-2,null,3.6992948699312134E-2,5.2652041776243053E-2,1.9087340434986055E-2]
[21,3.6896349960077179E-2,5.2080274979735108E-2,1.9440628258241777E-2,null,3.6896349960077179E-2,5.2080274979735108E-2,1.9440628258241777E-2]
[22,3.6799205443303951E-2,5.1530958480727307E-2,1.978521584422821E-2,null,3.6799205443303951E-2,5.1530958480727307E-2,1.978521584422821E-2]
[23,3.6702517707441373E-2,5.1004138508528918E-2,2.0119922068259521E-2,null,3.6702517707441373E-2,5.1004138508528918E-2,2.0119922068259521E-2]
[24,3.6607029051600737E-2,5.0499552978262585E-2,2.0443991971657471E-2,null,3.6607029051600737E-2,5.0499552978262585E-2,2.0443991971657471E-2]
[25,3.6513282896762034E-2,5.0016723699982668E-2,2.0756988815037625E-2,null,3.6513282896762034E-2,5.0016723699982668E-2,2.0756988815037625E-2]
[26,3.6421670069872514E-2,4.9555024185057084E-2,2.1058713298139242E-2,null,3.6421670069872514E-2,4.9555024185057084E-2,2.1058713298139242E-2]
[27,3.6332463996804343E-2,4.9113729696819819E-2,2.134914267555188E-2,null,3.6332463996804343E-2,4.9113729696819819E-2,2.134914267555188E-2]
[28,3.6245847657006225E-2,4.8692054261073814E-2,2.1628384599413186E-2,null,3.6245847657006225E-2,4.8692054261073814E-2,2.1628384599413186E-2]
[29,3.6161934358039494E-2,4.8289178022912216E-2,2.1896641966465236E-2,null,3.6161934358039494E-2,4.8289178022912216E-2,2.1896641966465236E-2]
[30,3.6080783832558083E-2,4.790426740864806E-2,2.2154186056795311E-2,null,3.6080783832558083E-2,4.790426740864806E-2,2.2154186056795311E-2]
[31,3.6002414766575619E-2,4.753648989573267E-2,2.2401335966361291E-2,null,3.6002414766575619E-2,4.753648989573267E-2,2.2401335966361291E-2]
[32,3.5926814585412581E-2,4.7185024724280655E-2,2.2638442847529916E-2,null,3.5926814585412581E-2,4.7185024724280655E-2,2.2638442847529916E-2]
[33,3.5853947118808627E-2,4.6849070544443094E-2,2.2865877842960014E-2,null,3.5853947118808627E-2,4.6849070544443094E-2,2.2865877842960014E-2]
[34,3.5783758616446004E-2,4.6527850746018062E-2,2.3084022869913623E-2,null,3.5783758616446004E-2,4.6527850746018062E-2,2.3084022869913623E-2]
[35,3.5716182473928937E-2,4.6220617034004707E-2,2.3293263612965243E-2,null,3.5716182473928937E-2,4.6220617034004707E-2,2.3293263612965243E-2]
[36,3.5651142946199199E-2,4.5926651678091179E-2,2.3493984232924703E-2,null,3.5651142946199199E-2,4.5926651678091179E-2,2.3493984232924703E-2]
[37,3.5588558062820352E-2,4.564526876243824E-2,2.3686563412460115E-2,null,3.5588558062820352E-2,4.564526876243824E-2,2.3686563412460115E-2]
[38,3.5528341912095751E-2,4.5375814685546967E-2,2.3871371444263545E-2,null,3.5528341912095751E-2,4.5375814685546967E-2,2.3871371444263545E-2]
[39,3.547040642470467E-2,4.5117668101902764E-2,2.4048768132729048E-2,null,3.547040642470467E-2,4.5117668101902764E-2,2.4048768132729048E-2]
[40,3.5414662759632121E-2,4.4870239452806659E-2,2.4219101330093862E-2,null,3.5414662759632121E-2,4.4870239452806659E-2,2.4219101330093862E-2]
[41,3.5361022373564976E-2,4.4632970199855571E-2,2.4382705966602414E-2,null,3.5361022373564976E-2,4.4632970199855571E-2,2.4382705966602414E-2]
[42,3.530939783810827E-2,4.4405331848420104E-2,2.4539903464211532E-2,null,3.530939783810827E-2,4.4405331848420104E-2,2.4539903464211532E-2]
[43,3.5259703456022029E-2,4.4186824828276183E-2,2.4691001446731642E-2,null,3.5259703456022029E-2,4.4186824828276183E-2,2.4691001446731642E-2]
[44,3.5211855717330209E-2,4.3976977282920826E-2,2.4836293677610977E-2,null,3.5211855717330209E-2,4.3976977282920826E-2,2.4836293677610977E-2]
[45,3.5165773627981789E-2,4.3775343806939704E-2,2.4976060170967873E-2,null,3.5165773627981789E-2,4.3775343806939704E-2,2.4976060170967873E-2]
[46,3.5121378937269299E-2,4.3581504161342766E-2,2.511056743285045E-2,null,3.5121378937269299E-2,4.3581504161342766E-2,2.511056743285045E-2]
[47,3.5078596285049501E-2,4.3395061989403239E-2,2.5240068798696891E-2,null,3.5078596285049501E-2,4.3395061989403239E-2,2.5240068798696891E-2]
[48,3.5037353285693795E-2,4.3215643549786353E-2,2.5364804840117605E-2,null,3.5037353285693795E-2,4.3215643549786353E-2,2.5364804840117605E-2]
[49,3.4997580562397657E-2,4.3042896479264625E-2,2.5485003819805119E-2,null,3.4997580562397657E-2,4.3042896479264625E-2,2.5485003819805119E-2]
[50,3.495921174282457E-2,4.2876488593818429E-2,2.5600882177909456E-2,null,3.495921174282457E-2,4.2876488593818429E-2,2.5600882177909456E-2]
[51,3.4922183424928699E-2,4.2716106734204562E-2,2.5712645036829018E-2,null,3.4922183424928699E-2,4.2716106734204562E-2,2.5712645036829018E-2]
[52,3.4886435120077941E-2,4.2561455659959613E-2,2.5820486714265733E-2,null,3.4886435120077941E-2,4.2561455659959613E-2,2.5820486714265733E-2]
[53,3.4851909179199669E-2,4.2412256994178055E-2,2.5924591236694994E-2,null,3.4851909179199669E-2,4.2412256994178055E-2,2.5924591236694994E-2]
[54,3.4818550706554152E-2,4.2268248220158178E-2,2.6025132847253607E-2,null,3.4818550706554152E-2,4.2268248220158178E-2,2.6025132847253607E-2]
[55,3.4786307464813815E-2,4.2129181730050647E-2,2.6122276503521391E-2,null,3.4786307464813815E-2,4.2129181730050647E-2,2.6122276503521391E-2]
[56,3.4755129774393767E-2,4.1994823924933256E-2,2.6216178361851972E-2,null,3.4755129774393767E-2,4.1994823924933256E-2,2.6216178361851972E-2]
[57,3.4724970409371059E-2,4.1864954365200768E-2,2.630698624584249E-2,null,3.4724970409371059E-2,4.1864954365200768E-2,2.630698624584249E-2]
[58,3.4695784491837856E-2,4.1739364969777482E-2,2.6394840097281991E-2,null,3.4695784491837856E-2,4.1739364969777482E-2,2.6394840097281991E-2]
[59,3.4667529386144036E-2,4.1617859262386592E-2,2.6479872408502247E-2,null,3.4667529386144036E-2,4.1617859262386592E-2,2.6479872408502247E-2]
[60,3.4640164594151424E-2,4.1500251662931031E-2,2.6562208635521944E-2,null,3.4640164594151424E-2,4.1500251662931031E-2,2.6562208635521944E-2]
[61,3.4613651652367405E-2,4.1386366821929865E-2,2.6641967591739535E-2,null,3.4613651652367405E-2,4.1386366821929865E-2,2.6641967591739535E-2]
[62,3.458795403161008E-2,4.1276038995894826E-2,2.6719261822205187E-2,null,3.458795403161008E-2,4.1276038995894826E-2,2.6719261822205187E-2]
[63,3.4563037039683664E-2,4.1169111461522245E-2,2.6794197958727617E-2,null,3.4563037039683664E-2,4.1169111461522245E-2,2.6794197958727617E-2]
[64,3.4538867727410105E-2,4.106543596658252E-2,2.6866877056226368E-2,null,3.4538867727410105E-2,4.106543596658252E-2,2.6866877056226368E-2]
[65,3.4515414798246047E-2,4.0964872215439208E-2,2.6937394910866219E-2,null,3.4515414798246047E-2,4.0964872215439208E-2,2.6937394910866219E-2]
[66,3.4492648521627034E-2,4.0867287387177598E-2,2.700584236059167E-2,null,3.4492648521627034E-2,4.0867287387177598E-2,2.700584236059167E-2]
[67,3.447054065011268E-2,4.0772555684400302E-2,2.70723055687494E-2,null,3.447054065011268E-2,4.0772555684400302E-2,2.70723055687494E-2]
[68,3.444906434034567E-2,4.0680557910820259E-2,2.7136866291509243E-2,null,3.444906434034567E-2,4.0680557910820259E-2,2.7136866291509243E-2]
[69,3.4428194077801288E-2,4.0591181075866345E-2,2.7199602129832412E-2,null,3.4428194077801288E-2,4.0591181075866345E-2,2.7199602129832412E-2]
[70,3.4407905605260636E-2,4.0504318024603636E-2,2.7260586766728157E-2,null,3.4407905605260636E-2,4.0504318024603636E-2,2.7260586766728157E-2]
[71,3.4388175854923597E-2,4.0419867091358697E-2,2.7319890190550034E-2,null,3.4388175854923597E-2,4.0419867091358697E-2,2.7319890190550034E-2]
[72,3.43689828840541E-2,4.0337731775527574E-2,2.7377578905060096E-2,null,3.43689828840541E-2,4.0337731775527574E-2,2.7377578905060096E-2]
[73,3.4350305814038862E-2,4.0257820438127423E-2,2.7433716126986196E-2,null,3.4350305814038862E-2,4.0257820438127423E-2,2.7433716126986196E-2]
[74,3.4332124772726624E-2,4.0180046017741278E-2,2.7488361971762743E-2,null,3.4332124772726624E-2,4.0180046017741278E-2,2.7488361971762743E-2]
[75,3.4314420839916204E-2,4.0104325764584559E-2,2.7541573628129923E-2,null,3.4314420839916204E-2,4.0104325764584559E-2,2.7541573628129923E-2]
[76,3.4297175995851692E-2,4.0030580991498699E-2,2.7593405522237324E-2,null,3.4297175995851692E-2,4.0030580991498699E-2,2.7593405522237324E-2]
[77,3.4280373072585135E-2,3.9958736840753906E-2,2.7643909471868566E-2,null,3.4280373072585135E-2,3.9958736840753906E-2,2.7643909471868566E-2]
[78,3.4263995708069039E-2,3.9888722065615667E-2,2.7693134831374255E-2,null,3.4263995708069039E-2,3.9888722065615667E-2,2.7693134831374255E-2]
[79,3.4248028302837463E-2,3.9820468825692679E-2,2.774112862787681E-2,null,3.4248028302837463E-2,3.9820468825692679E-2,2.774112862787681E-2]
[80,3.4232455979146481E-2,3.9753912495153143E-2,2.7787935689272514E-2,null,3.4232455979146481E-2,3.9753912495153143E-2,2.7787935689272514E-2]
[81,3.4217264542438119E-2,3.968899148295213E-2,2.783359876453817E-2,null,3.4217264542438119E-2,3.968899148295213E-2,2.783359876453817E-2]
[82,3.4202440445004756E-2,3.9625647064274405E-2,2.7878158636811312E-2,null,3.4202440445004756E-2,3.9625647064274405E-2,2.7878158636811312E-2]
[83,3.4187970751731855E-2,3.9563823222444672E-2,2.7921654229697612E-2,null,3.4187970751731855E-2,3.9563823222444672E-2,2.7921654229697612E-2]
[84,3.4173843107800694E-2,3.9503466500613316E-2,2.7964122707220485E-2,null,3.4173843107800694E-2,3.9503466500613316E-2,2.7964122707220485E-2]
[85,3.4160045708242492E-2,3.9444525862568858E-2,2.8005599567813455E-2,null,3.4160045708242492E-2,3.9444525862568858E-2,2.8005599567813455E-2]
[86,3.4146567269234263E-2,3.9386952562073141E-2,2.8046118732727443E-2,null,3.4146567269234263E-2,3.9386952562073141E-2,2.8046118732727443E-2]
[87,3.4133397001039567E-2,3.9330700020157705E-2,2.8085712629200899E-2,null,3.4133397001039567E-2,3.9330700020157705E-2,2.8085712629200899E-2]
[88,3.4120524582493594E-2,3.9275723709855104E-2,2.8124412268721422E-2,null,3.4120524582493594E-2,3.9275723709855104E-2,2.8124412268721422E-2]
[89,3.4107940136945292E-2,3.9221981047879551E-2,2.8162247320690614E-2,null,3.4107940136945292E-2,3.9221981047879551E-2,2.8162247320690614E-2]
[90,3.4095634209569292E-2,3.916943129280015E-2,2.819924618177283E-2,null,3.4095634209569292E-2,3.916943129280015E-2,2.819924618177283E-2]
[91,3.4083597745965699E-2,3.9118035449282607E-2,2.8235436041207373E-2,null,3.4083597745965699E-2,3.9118035449282607E-2,2.8235436041207373E-2]
[92,3.4071822071972679E-2,3.9067756178007063E-2,2.8270842942328622E-2,null,3.4071822071972679E-2,3.9067756178007063E-2,2.8270842942328622E-2]
[93,3.4060298874618367E-2,3.9018557710890578E-2,2.8305491840537211E-2,null,3.4060298874618367E-2,3.9018557710890578E-2,2.8305491840537211E-2]
[94,3.4049020184143908E-2,3.8970405771274974E-2,2.8339406657940325E-2,null,3.4049020184143908E-2,3.8970405771274974E-2,2.8339406657940325E-2]
[95,3.4037978357035037E-2,3.8923267498758518E-2,2.8372610334870707E-2,null,3.4037978357035037E-2,3.8923267498758518E-2,2.8372610334870707E-2]
[96,3.4027166059999781E-2,3.8877111378376794E-2,2.8405124878475796E-2,null,3.4027166059999781E-2,3.8877111378376794E-2,2.8405124878475796E-2]
[97,3.4016576254838116E-2,3.883190717385121E-2,2.8436971408561496E-2,null,3.4016576254838116E-2,3.883190717385121E-2,2.8436971408561496E-2]
[98,3.4006202184147183E-2,3.8787625864651121E-2,2.8468170200858456E-2,null,3.4006202184147183E-2,3.8787625864651121E-2,2.8468170200858456E-2]
[99,3.3996037357816533E-2,3.874423958662665E-2,2.8498740727869176E-2,null,3.3996037357816533E-2,3.874423958662665E-2,2.8498740727869176E-2]
[100,3.3986075540260341E-2,3.8701721575987502E-2,2.8528701697445591E-2,null,3.3986075540260341E-2,3.8701721575987502E-2,2.8528701697445591E-2]
[101,3.3976310738349724E-2,3.8660046116418822E-2,2.8558071089236581E-2,null,3.3976310738349724E-2,3.8660046116418822E-2,2.8558071089236581E-2]
[102,3.3966737189996099E-2,3.8619188489139811E-2,2.8586866189132198E-2,null,3.3966737189996099E-2,3.8619188489139811E-2,2.8586866189132198E-2]
[103,3.3957349353354482E-2,3.8579124925720132E-2,2.8615103621829174E-2,null,3.3957349353354482E-2,3.8579124925720132E-2,2.8615103621829174E-2]
[104,3.3948141896603667E-2,3.853983256348692E-2,2.8642799381629835E-2,null,3.3948141896603667E-2,3.853983256348692E-2,2.8642799381629835E-2]
[105,3.393910968827285E-2,3.850128940336317E-2,2.8669968861581463E-2,null,3.393910968827285E-2,3.850128940336317E-2,2.8669968861581463E-2]
[106,3.3930247788082735E-2,3.8463474269986087E-2,2.8696626881054232E-2,null,3.3930247788082735E-2,3.8463474269986087E-2,2.8696626881054232E-2]
[107,3.3921551438267805E-2,3.8426366773972376E-2,2.8722787711851439E-2,null,3.3921551438267805E-2,3.8426366773972376E-2,2.8722787711851439E-2]
[108,3.3913016055356904E-2,3.8389947276197267E-2,2.8748465102941045E-2,null,3.3913016055356904E-2,3.8389947276197267E-2,2.8748465102941045E-2]
[109,3.3904637222379241E-2,3.8354196853967126E-2,2.8773672303885611E-2,null,3.3904637222379241E-2,3.8354196853967126E-2,2.8773672303885611E-2]
[110,3.3896410681476752E-2,3.8319097268973312E-2,2.879842208705119E-2,null,3.3896410681476752E-2,3.8319097268973312E-2,2.879842208705119E-2]
[111,3.3888332326896364E-2,3.8284630936923136E-2,2.882272676866493E-2,null,3.3888332326896364E-2,3.8284630936923136E-2,2.882272676866493E-2]
[112,3.3880398198340655E-2,3.8250780898744674E-2,2.8846598228787323E-2,null,3.3880398198340655E-2,3.8250780898744674E-2,2.8846598228787323E-2]
[113,3.3872604474657342E-2,3.8217530793279497E-2,2.8870047930264597E-2,null,3.3872604474657342E-2,3.8217530793279497E-2,2.8870047930264597E-2]
[114,3.3864947467847184E-2,3.8184864831370735E-2,2.889308693671655E-2,null,3.3864947467847184E-2,3.8184864831370735E-2,2.889308693671655E-2]
[115,3.3857423617374094E-2,3.8152767771268969E-2,2.8915725929617775E-2,null,3.3857423617374094E-2,3.8152767771268969E-2,2.8915725929617775E-2]
[116,3.3850029484758126E-2,3.812122489528047E-2,2.8937975224522239E-2,null,3.3850029484758126E-2,3.812122489528047E-2,2.8937975224522239E-2]
[117,3.3842761748436478E-2,3.8090221987584272E-2,2.8959844786480726E-2,null,3.3842761748436478E-2,3.8090221987584272E-2,2.8959844786480726E-2]
[118,3.3835617198879175E-2,3.8059745313154369E-2,2.8981344244696228E-2,null,3.3835617198879175E-2,3.8059745313154369E-2,2.8981344244696228E-2]
[119,3.3828592733941676E-2,3.8029781597721746E-2,2.9002482906458349E-2,null,3.3828592733941676E-2,3.8029781597721746E-2,2.9002482906458349E-2]
[120,3.3821685354445519E-2,3.8000318008721612E-2,2.9023269770399596E-2,null,3.3821685354445519E-2,3.8000318008721612E-2,2.9023269770399596E-2]
[121,3.38148921599708E-2,3.7971342137166575E-2,2.904371353910995E-2,null,3.38148921599708E-2,3.7971342137166575E-2,2.904371353910995E-2]
[122,3.3808210344851375E-2,3.794284198039799E-2,2.906382263114371E-2,null,3.3808210344851375E-2,3.794284198039799E-2,2.906382263114371E-2]
[123,3.3801637194360801E-2,3.7914805925664874E-2,2.9083605192452344E-2,null,3.3801637194360801E-2,3.7914805925664874E-2,2.9083605192452344E-2]
[124,3.379517008107924E-2,3.7887222734486858E-2,2.9103069107277335E-2,null,3.379517008107924E-2,3.7887222734486858E-2,2.9103069107277335E-2]
[125,3.3788806461429788E-2,3.7860081527756329E-2,2.9122222008527654E-2,null,3.3788806461429788E-2,3.7860081527756329E-2,2.9122222008527654E-2]
[126,3.3782543872378445E-2,3.7833371771541557E-2,2.9141071287671627E-2,null,3.3782543872378445E-2,3.7833371771541557E-2,2.9141071287671627E-2]
[127,3.3776379928285971E-2,3.7807083263553309E-2,2.9159624104171611E-2,null,3.3776379928285971E-2,3.7807083263553309E-2,2.9159624104171611E-2]
[128,3.3770312317905837E-2,3.7781206120237831E-2,2.9177887394480351E-2,null,3.3770312317905837E-2,3.7781206120237831E-2,2.9177887394480351E-2]
[129,3.3764338801517857E-2,3.7755730764464035E-2,2.9195867880627002E-2,null,3.3764338801517857E-2,3.7755730764464035E-2,2.9195867880627002E-2]
[130,3.3758457208194592E-2,3.7730647913774895E-2,2.9213572078411243E-2,null,3.3758457208194592E-2,3.7730647913774895E-2,2.9213572078411243E-2]
[131,3.3752665433189444E-2,3.77059485691702E-2,2.9231006305227902E-2,null,3.3752665433189444E-2,3.77059485691702E-2,2.9231006305227902E-2]
[132,3.374696143544198E-2,3.7681624004396452E-2,2.9248176687539429E-2,null,3.374696143544198E-2,3.7681624004396452E-2,2.9248176687539429E-2]
[133,3.374134323519562E-2,3.7657665755715719E-2,2.9265089168015734E-2,null,3.374134323519562E-2,3.7657665755715719E-2,2.9265089168015734E-2]
[134,3.3735808911720122E-2,3.7634065612129675E-2,2.9281749512357624E-2,null,3.3735808911720122E-2,3.7634065612129675E-2,2.9281749512357624E-2]
[135,3.3730356601133327E-2,3.7610815606033743E-2,2.9298163315820025E-2,null,3.3730356601133327E-2,3.7610815606033743E-2,2.9298163315820025E-2]
[136,3.3724984494319932E-2,3.7587908004283799E-2,2.9314336009450548E-2,null,3.3724984494319932E-2,3.7587908004283799E-2,2.9314336009450548E-2]
[137,3.3719690834938865E-2,3.7565335299649893E-2,2.9330272866056717E-2,null,3.3719690834938865E-2,3.7565335299649893E-2,2.9330272866056717E-2]
[138,3.3714473917517251E-2,3.7543090202639684E-2,2.9345979005916956E-2,null,3.3714473917517251E-2,3.7543090202639684E-2,2.9345979005916956E-2]
[139,3.3709332085626986E-2,3.7521165633673581E-2,2.9361459402245771E-2,null,3.3709332085626986E-2,3.7521165633673581E-2,2.9361459402245771E-2]
[140,3.3704263730135686E-2,3.7499554715594963E-2,2.9376718886427788E-2,null,3.3704263730135686E-2,3.7499554715594963E-2,2.9376718886427788E-2]
[141,3.369926728753625E-2,3.7478250766495025E-2,2.9391762153029743E-2,null,3.369926728753625E-2,3.7478250766495025E-2,2.9391762153029743E-2]
[142,3.3694341238341696E-2,3.7457247292842721E-2,2.9406593764602862E-2,null,3.3694341238341696E-2,3.7457247292842721E-2,2.9406593764602862E-2]
[143,3.368948410555106E-2,3.7436537982899365E-2,2.942121815628429E-2,null,3.368948410555106E-2,3.7436537982899365E-2,2.942121815628429E-2]
[144,3.3684694453175679E-2,3.741611670040923E-2,2.9435639640208455E-2,null,3.3684694453175679E-2,3.741611670040923E-2,2.9435639640208455E-2]
[145,3.3679970884828325E-2,3.7395977478548614E-2,2.944986240973746E-2,null,3.3679970884828325E-2,3.7395977478548614E-2,2.944986240973746E-2]
[146,3.3675312042368732E-2,3.7376114514123371E-2,2.9463890543517168E-2,null,3.3675312042368732E-2,3.7376114514123371E-2,2.9463890543517168E-2]
[147,3.3670716604604634E-2,3.7356522162003358E-2,2.947772800936943E-2,null,3.3670716604604634E-2,3.7356522162003358E-2,2.947772800936943E-2]
[148,3.3666183286045426E-2,3.7337194929782491E-2,2.9491378668027979E-2,null,3.3666183286045426E-2,3.7337194929782491E-2,2.9491378668027979E-2]
[149,3.3661710835705128E-2,3.7318127472651064E-2,2.9504846276723118E-2,null,3.3661710835705128E-2,3.7318127472651064E-2,2.9504846276723118E-2]
[150,3.365729803595463E-2,3.7299314588475463E-2,2.9518134492624304E-2,null,3.365729803595463E-2,3.7299314588475463E-2,2.9518134492624304E-2]

{"sheet":"Scenario Data Expected -100bps","index":3,"n_rows":162,"n_cols":22,"rows_kept":162,"cut":false,"hidden":false,"merged":[[5,9,5,10],[6,9,6,10],[2,9,2,10],[3,9,3,10],[4,9,4,10]]}
[]
[]
[null,null,null,null,null,null,null,null,null,"EUR"]
[null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(J3,'RCS and Scaling Factors'!$B$9:$F$12,4,FALSE)*10000","v":51.877022642619998}]
[null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(J3,'RCS and Scaling Factors'!$B$9:$F$12,5,FALSE)*10000","v":44.09}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(J3,'RCS and Scaling Factors'!$B$9:$F$12,5,FALSE)*J6*10000","v":0}]
[]
[]
[]
[null,"NO volatility adjustment",null,null,null,"WITH volatility adjustment"]
[null,"Alternative Extrapolation Method RFR","Expected New Regime - Up Shock","Expected New Regime - Down Shock",null,"Alternative Extrapolation Method RFR","Expected New Regime - Up Shock","Expected New Regime - Down Shock"]
[1,{"$f":"BaseCurveMinus","v":2.537481181733825E-2},{"$f":"BaseCurveMinusUp","v":6.2253447025914621E-2},{"$f":"BaseCurveMinusDown","v":-9.4257903671790544E-4},null,{"$f":"BaseCurveMinusWithVA","v":2.537481181733825E-2},{"$f":"BaseCurveMinusUpWithVA","v":6.2253447025914621E-2},{"$f":"BaseCurveMinusDownWithVA","v":-9.4257903671790544E-4},null,null,null,null,null,null,null,null,null,null,null,null,"Czech Republic",1]
[2,2.5143065090083683E-2,5.7068889587827965E-2,2.4201018941409913E-3,null,2.5143065090083683E-2,5.7068889587827965E-2,2.4201018941409913E-3,null,null,null,null,null,null,null,null,null,null,null,null,"Hungary",2]
[3,2.4970109615695568E-2,5.4405463327386494E-2,5.6832613847894731E-3,null,2.4970109615695568E-2,5.4405463327386494E-2,5.6832613847894731E-3,null,null,null,null,null,null,null,null,null,null,null,null,"Poland",3]
[4,2.5200729368762609E-2,5.2893064878393403E-2,7.7204376212576253E-3,null,2.5200729368762609E-2,5.2893064878393403E-2,7.7204376212576253E-3,null,null,null,null,null,null,null,null,null,null,null,null,"Romania",4]
[5,2.5339126126948663E-2,5.2541732884075598E-2,8.1034756761690918E-3,null,2.5339126126948663E-2,5.2541732884075598E-2,8.1034756761690918E-3,null,null,null,null,null,null,null,null,null,null,null,null,"Switzerland",5]
[6,2.585222230240225E-2,5.0851633446387101E-2,9.3283778274892981E-3,null,2.585222230240225E-2,5.0851633446387101E-2,9.3283778274892981E-3,null,null,null,null,null,null,null,null,null,null,null,null,"United States",6]
[7,2.6218876764054766E-2,4.8919861166754952E-2,1.0217892361354508E-2,null,2.6218876764054766E-2,4.8919861166754952E-2,1.0217892361354508E-2]
[8,2.6493953607734877E-2,4.7401897834364659E-2,1.0226251236795658E-2,null,2.6493953607734877E-2,4.7401897834364659E-2,1.0226251236795658E-2]
[9,2.670795323954267E-2,4.6454498276196299E-2,1.0191851476121006E-2,null,2.670795323954267E-2,4.6454498276196299E-2,1.0191851476121006E-2]
[10,2.6879185066511324E-2,4.5442940586464697E-2,1.0027511039906845E-2,null,2.6879185066511324E-2,4.5442940586464697E-2,1.0027511039906845E-2]
[11,2.7083285905013632E-2,4.508934958704125E-2,1.0161309530787754E-2,null,2.7083285905013632E-2,4.508934958704125E-2,1.0161309530787754E-2]
[12,2.7286900909297751E-2,4.4733099633020634E-2,1.0444541203310509E-2,null,2.7286900909297751E-2,4.4733099633020634E-2,1.0444541203310509E-2]
[13,2.7486929463199639E-2,4.4380763245251087E-2,1.082631539292267E-2,null,2.7486929463199639E-2,4.4380763245251087E-2,1.082631539292267E-2]
[14,2.7681466220206508E-2,4.4036454389883239E-2,1.1271886246543072E-2,null,2.7681466220206508E-2,4.4036454389883239E-2,1.1271886246543072E-2]
[15,2.786937274071688E-2,4.3702704828243011E-2,1.1757100899933537E-2,null,2.786937274071688E-2,4.3702704828243011E-2,1.1757100899933537E-2]
[16,2.8050012694175175E-2,4.3381006335503791E-2,1.2264952934527562E-2,null,2.8050012694175175E-2,4.3381006335503791E-2,1.2264952934527562E-2]
[17,2.8223082976529312E-2,4.3072156856594823E-2,1.2783368980524568E-2,null,2.8223082976529312E-2,4.3072156856594823E-2,1.2783368980524568E-2]
[18,2.8388503196436599E-2,4.2776487285882681E-2,1.330374579055027E-2,null,2.8388503196436599E-2,4.2776487285882681E-2,1.330374579055027E-2]
[19,2.8546341820164134E-2,4.2494013238034922E-2,1.3819959287689088E-2,null,2.8546341820164134E-2,4.2494013238034922E-2,1.3819959287689088E-2]
[20,2.8696765970873006E-2,4.2224538398270228E-2,1.4327679010532224E-2,null,2.8696765970873006E-2,4.2224538398270228E-2,1.4327679010532224E-2]
[21,2.8840006849800037E-2,4.1967725880746265E-2,1.4823885140692106E-2,null,2.8840006849800037E-2,4.1967725880746265E-2,1.4823885140692106E-2]
[22,2.8976335682619814E-2,4.1723148022070333E-2,1.5306522875563999E-2,null,2.8976335682619814E-2,4.1723148022070333E-2,1.5306522875563999E-2]
[23,2.9106046879614267E-2,4.1490321385721174E-2,1.5774251726473842E-2,null,2.9106046879614267E-2,4.1490321385721174E-2,1.5774251726473842E-2]
[24,2.9229446212795773E-2,4.1268731473278253E-2,1.6226261550838617E-2,null,2.9229446212795773E-2,4.1268731473278253E-2,1.6226261550838617E-2]
[25,2.9346842525310057E-2,4.1057850181204447E-2,1.6662136213456025E-2,null,2.9346842525310057E-2,4.1057850181204447E-2,1.6662136213456025E-2]
[26,2.9458541953188755E-2,4.08571480909794E-2,1.7081751700587233E-2,null,2.9458541953188755E-2,4.08571480909794E-2,1.7081751700587233E-2]
[27,2.9564843948545416E-2,4.0666103048006885E-2,1.7485199454400524E-2,null,2.9564843948545416E-2,4.0666103048006885E-2,1.7485199454400524E-2]
[28,2.9666038602334188E-2,4.048420605699965E-2,1.7872728365600388E-2,null,2.9666038602334188E-2,4.048420605699965E-2,1.7872728365600388E-2]
[29,2.9762404908352247E-2,4.0310965227792206E-2,1.8244700699240113E-2,null,2.9762404908352247E-2,4.0310965227792206E-2,1.8244700699240113E-2]
[30,2.9854209710165502E-2,4.0145908300952771E-2,1.8601558511409433E-2,null,2.9854209710165502E-2,4.0145908300952771E-2,1.8601558511409433E-2]
[31,2.9941707143146701E-2,3.9988584138299865E-2,1.8943798022136749E-2,null,2.9941707143146701E-2,3.9988584138299865E-2,1.8943798022136749E-2]
[32,3.0025138434129017E-2,3.9838563460530718E-2,1.9271950060094856E-2,null,3.0025138434129017E-2,3.9838563460530718E-2,1.9271950060094856E-2]
[33,3.0104731957421249E-2,3.9695439040018821E-2,1.9586565165839342E-2,null,3.0104731957421249E-2,3.9695439040018821E-2,1.9586565165839342E-2]
[34,3.0180703472305392E-2,3.9558825502910455E-2,1.9888202285247125E-2,null,3.0180703472305392E-2,3.9558825502910455E-2,1.9888202285247125E-2]
[35,3.0253256486458158E-2,3.9428358855109646E-2,2.0177420239813504E-2,null,3.0253256486458158E-2,3.9428358855109646E-2,2.0177420239813504E-2]
[36,3.0322582704028989E-2,3.9303695817527684E-2,2.0454771350616241E-2,null,3.0322582704028989E-2,3.9303695817527684E-2,2.0454771350616241E-2]
[37,3.0388862527706895E-2,3.9184513034255408E-2,2.0720796735718361E-2,null,3.0388862527706895E-2,3.9184513034255408E-2,2.0720796735718361E-2]
[38,3.0452265592048056E-2,3.9070506201085875E-2,2.0976022909077185E-2,null,3.0452265592048056E-2,3.9070506201085875E-2,2.0976022909077185E-2]
[39,3.0512951311280512E-2,3.8961389149611447E-2,2.12209593916175E-2,null,3.0512951311280512E-2,3.8961389149611447E-2,2.12209593916175E-2]
[40,3.0571069429287334E-2,3.8856892912931595E-2,2.1456097108516481E-2,null,3.0571069429287334E-2,3.8856892912931595E-2,2.1456097108516481E-2]
[41,3.0626760562859845E-2,3.8756764792046594E-2,2.1681907395680433E-2,null,3.0626760562859845E-2,3.8756764792046594E-2,2.1681907395680433E-2]
[42,3.0680156731867081E-2,3.8660767436742072E-2,2.1898841476360786E-2,null,3.0680156731867081E-2,3.8660767436742072E-2,2.1898841476360786E-2]
[43,3.0731381871928365E-2,3.8568677950776786E-2,2.2107330298462902E-2,null,3.0731381871928365E-2,3.8568677950776786E-2,2.2107330298462902E-2]
[44,3.0780552326641564E-2,3.8480287028142879E-2,2.2307784646282691E-2,null,3.0780552326641564E-2,3.8480287028142879E-2,2.2307784646282691E-2]
[45,3.0827777317524729E-2,3.8395398124881908E-2,2.2500595458619266E-2,null,3.0827777317524729E-2,3.8395398124881908E-2,2.2500595458619266E-2]
[46,3.0873159390655935E-2,3.8313826669194695E-2,2.2686134299592098E-2,null,3.0873159390655935E-2,3.8313826669194695E-2,2.2686134299592098E-2]
[47,3.0916794839621842E-2,3.8235399311287388E-2,2.2864753939846549E-2,null,3.0916794839621842E-2,3.8235399311287388E-2,2.2864753939846549E-2]
[48,3.0958774104834941E-2,3.8159953213417364E-2,2.303678901485684E-2,null,3.0958774104834941E-2,3.8159953213417364E-2,2.303678901485684E-2]
[49,3.0999182149622939E-2,3.8087335379885401E-2,2.3202556734187807E-2,null,3.0999182149622939E-2,3.8087335379885401E-2,2.3202556734187807E-2]
[50,3.1038098813726434E-2,3.8017402026196967E-2,2.3362357621290242E-2,null,3.1038098813726434E-2,3.8017402026196967E-2,2.3362357621290242E-2]
[51,3.1075599145007793E-2,3.7950017986246198E-2,2.3516476267934516E-2,null,3.1075599145007793E-2,3.7950017986246198E-2,2.3516476267934516E-2]
[52,3.111175371028696E-2,3.7885056156111263E-2,2.3665182091023862E-2,null,3.111175371028696E-2,3.7885056156111263E-2,2.3665182091023862E-2]
[53,3.1146628886286276E-2,3.7822396972888139E-2,2.3808730082409468E-2,null,3.1146628886286276E-2,3.7822396972888139E-2,2.3808730082409468E-2]
[54,3.1180287131700624E-2,3.7761927926887484E-2,2.394736154463839E-2,null,3.1180287131700624E-2,3.7761927926887484E-2,2.394736154463839E-2]
[55,3.1212787241422735E-2,3.7703543105462201E-2,2.4081304807396675E-2,null,3.1212787241422735E-2,3.7703543105462201E-2,2.4081304807396675E-2]
[56,3.1244184583944845E-2,3.7647142766730202E-2,2.4210775920874283E-2,null,3.1244184583944845E-2,3.7647142766730202E-2,2.4210775920874283E-2]
[57,3.1274531322939003E-2,3.7592632941469306E-2,2.4335979323429457E-2,null,3.1274531322939003E-2,3.7592632941469306E-2,2.4335979323429457E-2]
[58,3.1303876623989035E-2,3.7539925061495616E-2,2.4457108481848344E-2,null,3.1303876623989035E-2,3.7539925061495616E-2,2.4457108481848344E-2]
[59,3.1332266847408308E-2,3.7488935612897123E-2,2.4574346503215105E-2,null,3.1332266847408308E-2,3.7488935612897123E-2,2.4574346503215105E-2]
[60,3.1359745728043009E-2,3.7439585812546694E-2,2.4687866717964857E-2,null,3.1359745728043009E-2,3.7439585812546694E-2,2.4687866717964857E-2]
[61,3.1386354542908945E-2,3.7391801306397854E-2,2.4797833234132538E-2,null,3.1386354542908945E-2,3.7391801306397854E-2,2.4797833234132538E-2]
[62,3.1412132267474746E-2,3.7345511888133398E-2,2.4904401463142101E-2,null,3.1412132267474746E-2,3.7345511888133398E-2,2.4904401463142101E-2]
[63,3.143711572135155E-2,3.7300651236813254E-2,2.5007718617732211E-2,null,3.143711572135155E-2,3.7300651236813254E-2,2.5007718617732211E-2]
[64,3.1461339704109914E-2,3.7257156672247937E-2,2.5107924182800279E-2,null,3.1461339704109914E-2,3.7257156672247937E-2,2.5107924182800279E-2]
[65,3.1484837121899201E-2,3.7214968926892356E-2,2.520515036008586E-2,null,3.1484837121899201E-2,3.7214968926892356E-2,2.520515036008586E-2]
[66,3.1507639105502472E-2,3.7174031933131069E-2,2.5299522487699289E-2,null,3.1507639105502472E-2,3.7174031933131069E-2,2.5299522487699289E-2]
[67,3.1529775120420656E-2,3.7134292624899201E-2,2.5391159435567356E-2,null,3.1529775120420656E-2,3.7134292624899201E-2,2.5391159435567356E-2]
[68,3.1551273069538643E-2,3.7095700752646232E-2,2.5480173977897813E-2,null,3.1551273069538643E-2,3.7095700752646232E-2,2.5480173977897813E-2]
[69,3.1572159388890908E-2,3.7058208710715856E-2,2.5566673143777807E-2,null,3.1572159388890908E-2,3.7058208710715856E-2,2.5566673143777807E-2]
[70,3.159245913700981E-2,3.7021771376282819E-2,2.5650758547017594E-2,null,3.159245913700981E-2,3.7021771376282819E-2,2.5650758547017594E-2]
[71,3.1612196078304455E-2,3.6986345959035827E-2,2.5732526696338187E-2,null,3.1612196078304455E-2,3.6986345959035827E-2,2.5732526696338187E-2]
[72,3.163139276088911E-2,3.6951891860860231E-2,2.5812069286970329E-2,null,3.163139276088911E-2,3.6951891860860231E-2,2.5812069286970329E-2]
[73,3.165007058924818E-2,3.6918370544819501E-2,2.588947347470838E-2,null,3.165007058924818E-2,3.6918370544819501E-2,2.588947347470838E-2]
[74,3.1668249892102818E-2,3.688574541278844E-2,2.5964822133421439E-2,null,3.1668249892102818E-2,3.688574541278844E-2,2.5964822133421439E-2]
[75,3.1685949985811535E-2,3.6853981691131521E-2,2.6038194096984713E-2,null,3.1685949985811535E-2,3.6853981691131521E-2,2.6038194096984713E-2]
[76,3.1703189233619478E-2,3.6823046323864572E-2,2.6109664386553488E-2,null,3.1703189233619478E-2,3.6823046323864572E-2,2.6109664386553488E-2]
[77,3.171998510104479E-2,3.6792907872783331E-2,2.617930442405525E-2,null,3.171998510104479E-2,3.6792907872783331E-2,2.617930442405525E-2]
[78,3.1736354207671846E-2,3.6763536424065713E-2,2.6247182232739918E-2,null,3.1736354207671846E-2,3.6763536424065713E-2,2.6247182232739918E-2]
[79,3.1752312375601832E-2,3.6734903500906579E-2,2.6313362625573822E-2,null,3.1752312375601832E-2,3.6734903500906579E-2,2.6313362625573822E-2]
[80,3.1767874674790697E-2,3.6706981981762032E-2,2.6377907382229671E-2,null,3.1767874674790697E-2,3.6706981981762032E-2,2.6377907382229671E-2]
[81,3.178305546549165E-2,3.6679746023816406E-2,2.644087541537754E-2,null,3.178305546549165E-2,3.6679746023816406E-2,2.644087541537754E-2]
[82,3.1797868438001364E-2,3.6653170991312711E-2,2.6502322926945432E-2,null,3.1797868438001364E-2,3.6653170991312711E-2,2.6502322926945432E-2]
[83,3.1812326649894196E-2,3.6627233388413449E-2,2.6562303554973132E-2,null,3.1812326649894196E-2,3.6627233388413449E-2,2.6562303554973132E-2]
[84,3.1826442560918933E-2,3.6601910796278281E-2,2.6620868511654683E-2,null,3.1826442560918933E-2,3.6601910796278281E-2,2.6620868511654683E-2]
[85,3.184022806571396E-2,3.657718181407521E-2,2.6678066713119009E-2,null,3.184022806571396E-2,3.657718181407521E-2,2.6678066713119009E-2]
[86,3.1853694524493825E-2,3.6553026003652622E-2,2.6733944901472295E-2,null,3.1853694524493825E-2,3.6553026003652622E-2,2.6733944901472295E-2]
[87,3.1866852791840428E-2,3.6529423837630581E-2,2.6788547759589498E-2,null,3.1866852791840428E-2,3.6529423837630581E-2,2.6788547759589498E-2]
[88,3.1879713243728736E-2,3.6506356650673588E-2,2.6841918019110844E-2,null,3.1879713243728736E-2,3.6506356650673588E-2,2.6841918019110844E-2]
[89,3.1892285802905374E-2,3.6483806593738288E-2,2.689409656207542E-2,null,3.1892285802905374E-2,3.6483806593738288E-2,2.689409656207542E-2]
[90,3.1904579962731772E-2,3.646175659109141E-2,2.6945122516589315E-2,null,3.1904579962731772E-2,3.646175659109141E-2,2.6945122516589315E-2]
[91,3.1916604809588689E-2,3.6440190299916742E-2,2.699503334690756E-2,null,3.1916604809588689E-2,3.6440190299916742E-2,2.699503334690756E-2]
[92,3.1928369043946025E-2,3.6419092072339065E-2,2.7043864938278039E-2,null,3.1928369043946025E-2,3.6419092072339065E-2,2.7043864938278039E-2]
[93,3.1939881000176085E-2,3.6398446919704064E-2,2.7091651676879769E-2,null,3.1939881000176085E-2,3.6398446919704064E-2,2.7091651676879769E-2]
[94,3.1951148665202878E-2,3.6378240478968982E-2,2.7138426525159742E-2,null,3.1951148665202878E-2,3.6378240478968982E-2,2.7138426525159742E-2]
[95,3.1962179696053639E-2,3.6358458981063713E-2,2.7184221092858341E-2,null,3.1962179696053639E-2,3.6358458981063713E-2,2.7184221092858341E-2]
[96,3.1972981436391601E-2,3.6339089221094634E-2,2.7229065703991306E-2,null,3.1972981436391601E-2,3.6339089221094634E-2,2.7229065703991306E-2]
[97,3.1983560932091759E-2,3.6320118530274392E-2,2.7272989460038533E-2,null,3.1983560932091759E-2,3.6320118530274392E-2,2.7272989460038533E-2]
[98,3.1993924945922236E-2,3.6301534749463293E-2,2.7316020299577914E-2,null,3.1993924945922236E-2,3.6301534749463293E-2,2.7316020299577914E-2]
[99,3.2004079971388322E-2,3.62833262042217E-2,2.7358185054579875E-2,null,3.2004079971388322E-2,3.62833262042217E-2,2.7358185054579875E-2]
[100,3.2014032245791579E-2,3.6265481681277079E-2,2.7399509503571284E-2,null,3.2014032245791579E-2,3.6265481681277079E-2,2.7399509503571284E-2]
[101,3.2023787762556211E-2,3.624799040631399E-2,2.7440018421857948E-2,null,3.2023787762556211E-2,3.624799040631399E-2,2.7440018421857948E-2]
[102,3.2033352282865746E-2,3.623084202300797E-2,2.7479735628988644E-2,null,3.2033352282865746E-2,3.623084202300797E-2,2.7479735628988644E-2]
[103,3.2042731346654696E-2,3.6214026573220703E-2,2.7518684033624341E-2,null,3.2042731346654696E-2,3.6214026573220703E-2,2.7518684033624341E-2]
[104,3.2051930282994023E-2,3.6197534478288773E-2,2.755688567597403E-2,null,3.2051930282994023E-2,3.6197534478288773E-2,2.755688567597403E-2]
[105,3.2060954219911064E-2,3.6181356521334918E-2,2.7594361767939724E-2,null,3.2060954219911064E-2,3.6181356521334918E-2,2.7594361767939724E-2]
[106,3.2069808093673879E-2,3.6165483830541856E-2,2.7631132731111174E-2,null,3.2069808093673879E-2,3.6165483830541856E-2,2.7631132731111174E-2]
[107,3.2078496657576672E-2,3.6149907863326058E-2,2.7667218232736435E-2,null,3.2078496657576672E-2,3.6149907863326058E-2,2.7667218232736435E-2]
[108,3.2087024490254468E-2,3.6134620391362171E-2,2.7702637219791271E-2,null,3.2087024490254468E-2,3.6134620391362171E-2,2.7702637219791271E-2]
[109,3.2095396003556154E-2,3.6119613486401025E-2,2.773740795125712E-2,null,3.2095396003556154E-2,3.6119613486401025E-2,2.773740795125712E-2]
[110,3.2103615450002732E-2,3.6104879506839049E-2,2.7771548028712623E-2,null,3.2103615450002732E-2,3.6104879506839049E-2,2.7771548028712623E-2]
[111,3.2111686929853667E-2,3.6090411084989116E-2,2.7805074425342191E-2,null,3.2111686929853667E-2,3.6090411084989116E-2,2.7805074425342191E-2]
[112,3.211961439780775E-2,3.6076201115015527E-2,2.7838003513447118E-2,null,3.211961439780775E-2,3.6076201115015527E-2,2.7838003513447118E-2]
[113,3.2127401669355793E-2,3.6062242741492279E-2,2.7870351090550916E-2,null,3.2127401669355793E-2,3.6062242741492279E-2,2.7870351090550916E-2]
[114,3.2135052426810917E-2,3.6048529348546632E-2,2.7902132404177937E-2,null,3.2135052426810917E-2,3.6048529348546632E-2,2.7902132404177937E-2]
[115,3.2142570225027756E-2,3.6035054549557577E-2,2.7933362175380338E-2,null,3.2142570225027756E-2,3.6035054549557577E-2,2.7933362175380338E-2]
[116,3.2149958496837883E-2,3.6021812177373214E-2,2.7964054621087309E-2,null,3.2149958496837883E-2,3.6021812177373214E-2,2.7964054621087309E-2]
[117,3.2157220558207467E-2,3.6008796275020627E-2,2.7994223475340085E-2,null,3.2157220558207467E-2,3.6008796275020627E-2,2.7994223475340085E-2]
[118,3.2164359613142679E-2,3.5996001086878282E-2,2.8023882009478918E-2,null,3.2164359613142679E-2,3.5996001086878282E-2,2.8023882009478918E-2]
[119,3.2171378758349967E-2,3.5983421050283626E-2,2.8053043051336157E-2,null,3.2171378758349967E-2,3.5983421050283626E-2,2.8053043051336157E-2]
[120,3.2178280987668284E-2,3.5971050787555248E-2,2.8081719003496319E-2,null,3.2178280987668284E-2,3.5971050787555248E-2,2.8081719003496319E-2]
[121,3.2185069196286387E-2,3.5958885098402282E-2,2.8109921860669962E-2,null,3.2185069196286387E-2,3.5958885098402282E-2,2.8109921860669962E-2]
[122,3.2191746184754289E-2,3.5946918952702189E-2,2.8137663226231568E-2,null,3.2191746184754289E-2,3.5946918952702189E-2,2.8137663226231568E-2]
[123,3.2198314662803762E-2,3.5935147483624696E-2,2.8164954327969616E-2,null,3.2198314662803762E-2,3.5935147483624696E-2,2.8164954327969616E-2]
[124,3.2204777252985872E-2,3.5923565981085259E-2,2.8191806033087907E-2,null,3.2204777252985872E-2,3.5923565981085259E-2,2.8191806033087907E-2]
[125,3.2211136494137316E-2,3.5912169885507161E-2,2.8218228862499695E-2,null,3.2211136494137316E-2,3.5912169885507161E-2,2.8218228862499695E-2]
[126,3.2217394844682001E-2,3.5900954781877825E-2,2.8244233004455666E-2,null,3.2217394844682001E-2,3.5900954781877825E-2,2.8244233004455666E-2]
[127,3.2223554685780309E-2,3.5889916394082899E-2,2.8269828327535551E-2,null,3.2223554685780309E-2,3.5889916394082899E-2,2.8269828327535551E-2]
[128,3.2229618324331799E-2,3.5879050579503469E-2,2.8295024393042434E-2,null,3.2229618324331799E-2,3.5879050579503469E-2,2.8295024393042434E-2]
[129,3.2235587995839365E-2,3.5868353323859514E-2,2.8319830466829288E-2,null,3.2235587995839365E-2,3.5868353323859514E-2,2.8319830466829288E-2]
[130,3.2241465867143937E-2,3.58578207362934E-2,2.8344255530585283E-2,null,3.2241465867143937E-2,3.58578207362934E-2,2.8344255530585283E-2]
[131,3.2247254039033058E-2,3.5847449044672075E-2,2.8368308292614275E-2,null,3.2247254039033058E-2,3.5847449044672075E-2,2.8368308292614275E-2]
[132,3.2252954548733781E-2,3.5837234591105105E-2,2.8391997198127461E-2,null,3.2252954548733781E-2,3.5837234591105105E-2,2.8391997198127461E-2]
[133,3.2258569372293655E-2,3.5827173827659875E-2,2.8415330439079289E-2,null,3.2258569372293655E-2,3.5827173827659875E-2,2.8415330439079289E-2]
[134,3.226410042685468E-2,3.5817263312270198E-2,2.8438315963565941E-2,null,3.226410042685468E-2,3.5817263312270198E-2,2.8438315963565941E-2]
[135,3.2269549572828904E-2,3.5807499704822776E-2,2.846096148481192E-2,null,3.2269549572828904E-2,3.5807499704822776E-2,2.846096148481192E-2]
[136,3.2274918615977422E-2,3.5797879763418639E-2,2.8483274489762955E-2,null,3.2274918615977422E-2,3.5797879763418639E-2,2.8483274489762955E-2]
[137,3.2280209309399011E-2,3.5788400340793114E-2,2.8505262247306762E-2,null,3.2280209309399011E-2,3.5788400340793114E-2,2.8505262247306762E-2]
[138,3.228542335543394E-2,3.5779058380895234E-2,2.8526931816139411E-2,null,3.228542335543394E-2,3.5779058380895234E-2,2.8526931816139411E-2]
[139,3.2290562407484513E-2,3.5769850915609913E-2,2.8548290052295533E-2,null,3.2290562407484513E-2,3.5769850915609913E-2,2.8548290052295533E-2]
[140,3.2295628071758786E-2,3.5760775061623118E-2,2.8569343616357212E-2,null,3.2295628071758786E-2,3.5760775061623118E-2,2.8569343616357212E-2]
[141,3.2300621908941007E-2,3.5751828017417608E-2,2.8590098980359357E-2,null,3.2300621908941007E-2,3.5751828017417608E-2,2.8590098980359357E-2]
[142,3.2305545435791228E-2,3.574300706039657E-2,2.8610562434404407E-2,null,3.2305545435791228E-2,3.574300706039657E-2,2.8610562434404407E-2]
[143,3.2310400126677186E-2,3.573430954412693E-2,2.8630740093003482E-2,null,3.2310400126677186E-2,3.573430954412693E-2,2.8630740093003482E-2]
[144,3.2315187415044688E-2,3.5725732895696805E-2,2.8650637901152187E-2,null,3.2315187415044688E-2,3.5725732895696805E-2,2.8650637901152187E-2]
[145,3.2319908694825816E-2,3.5717274613183081E-2,2.8670261640158179E-2,null,3.2319908694825816E-2,3.5717274613183081E-2,2.8670261640158179E-2]
[146,3.2324565321790288E-2,3.5708932263221138E-2,2.8689616933230466E-2,null,3.2324565321790288E-2,3.5708932263221138E-2,2.8689616933230466E-2]
[147,3.2329158614841313E-2,3.5700703478674933E-2,2.8708709250842235E-2,null,3.2329158614841313E-2,3.5700703478674933E-2,2.8708709250842235E-2]
[148,3.2333689857258818E-2,3.5692585956400347E-2,2.8727543915875398E-2,null,3.2333689857258818E-2,3.5692585956400347E-2,2.8727543915875398E-2]
[149,3.2338160297894269E-2,3.568457745509912E-2,2.8746126108561532E-2,null,3.2338160297894269E-2,3.568457745509912E-2,2.8746126108561532E-2]
[150,3.2342571152316424E-2,3.5676675793258283E-2,2.8764460871224529E-2,null,3.2342571152316424E-2,3.5676675793258283E-2,2.8764460871224529E-2]

{"sheet":"Scenario Data Expected +100bps","index":4,"n_rows":162,"n_cols":22,"rows_kept":162,"cut":false,"hidden":false,"merged":[[5,9,5,10],[6,9,6,10],[2,9,2,10],[3,9,3,10],[4,9,4,10]]}
[]
[]
[null,null,null,null,null,null,null,null,null,"EUR"]
[null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(J3,'RCS and Scaling Factors'!$B$9:$F$12,4,FALSE)*10000","v":51.877022642619998}]
[null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(J3,'RCS and Scaling Factors'!$B$9:$F$12,5,FALSE)*10000","v":44.09}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(J3,'RCS and Scaling Factors'!$B$9:$F$12,5,FALSE)*J6*10000","v":0}]
[]
[]
[]
[null,"NO volatility adjustment",null,null,null,"WITH volatility adjustment"]
[null,"Alternative Extrapolation Method RFR","Expected New Regime - Up Shock","Expected New Regime - Down Shock",null,"Alternative Extrapolation Method RFR","Expected New Regime - Up Shock","Expected New Regime - Down Shock"]
[1,{"$f":"BaseCurvePlus","v":4.6088757045731121E-2},{"$f":"BaseCurvePlusUp","v":9.5602898843627049E-2},{"$f":"BaseCurvePlusDown","v":7.7572779592069985E-3},null,{"$f":"BaseCurvePlusWithVA","v":4.6088757045731121E-2},{"$f":"BaseCurvePlusUpWithVA","v":9.5602898843627049E-2},{"$f":"BaseCurvePlusDownWithVA","v":7.7572779592069985E-3},null,null,null,null,null,null,null,null,null,null,null,null,"Czech Republic",1]
[2,4.5852328724039104E-2,8.8754062947779877E-2,1.2567641074779257E-2,null,4.5852328724039104E-2,8.8754062947779877E-2,1.2567641074779257E-2,null,null,null,null,null,null,null,null,null,null,null,null,"Hungary",2]
[3,4.5675879317303325E-2,8.5257060182782007E-2,1.7278492417689861E-2,null,4.5675879317303325E-2,8.5257060182782007E-2,1.7278492417689861E-2,null,null,null,null,null,null,null,null,null,null,null,null,"Poland",3]
[4,4.5911157898419042E-2,8.3130290531691742E-2,2.0146694739051396E-2,null,4.5911157898419042E-2,8.3130290531691742E-2,2.0146694739051396E-2,null,null,null,null,null,null,null,null,null,null,null,null,"Romania",4]
[5,4.6052350456575741E-2,8.257590816203475E-2,2.0531410273945339E-2,null,4.6052350456575741E-2,8.257590816203475E-2,2.0531410273945339E-2,null,null,null,null,null,null,null,null,null,null,null,null,"Switzerland",5]
[6,4.6575811862336058E-2,8.0071894725893822E-2,2.217700335464845E-2,null,4.6575811862336058E-2,8.0071894725893822E-2,2.217700335464845E-2,null,null,null,null,null,null,null,null,null,null,null,null,"United States",6]
[7,4.6949873235440753E-2,7.7321326332553841E-2,2.3278420138327593E-2,null,4.6949873235440753E-2,7.7321326332553841E-2,2.3278420138327593E-2]
[8,4.7230506999973665E-2,7.5188879379964657E-2,2.3082914339983773E-2,null,4.7230506999973665E-2,7.5188879379964657E-2,2.3082914339983773E-2]
[9,4.7448829711109308E-2,7.3832455218664217E-2,2.2843786123776688E-2,null,4.7448829711109308E-2,7.3832455218664217E-2,2.2843786123776688E-2]
[10,4.7623520650437845E-2,7.2410576845569175E-2,2.2474112390262757E-2,null,4.7623520650437845E-2,7.2410576845569175E-2,2.2474112390262757E-2]
[11,4.7730704972571258E-2,7.1742833513932958E-2,2.2416955209704881E-2,null,4.7730704972571258E-2,7.1742833513932958E-2,2.2416955209704881E-2]
[12,4.7681949211475061E-2,7.0915781953357238E-2,2.2452784670843329E-2,null,4.7681949211475061E-2,7.0915781953357238E-2,2.2452784670843329E-2]
[13,4.7526529065426981E-2,6.999263840009573E-2,2.2552123492020959E-2,null,4.7526529065426981E-2,6.999263840009573E-2,2.2552123492020959E-2]
[14,4.7298382305789977E-2,6.9015987675802304E-2,2.2694701578463095E-2,null,4.7298382305789977E-2,6.9015987675802304E-2,2.2694701578463095E-2]
[15,4.7021329881189455E-2,6.8014893997399906E-2,2.2866305531878073E-2,null,4.7021329881189455E-2,6.8014893997399906E-2,2.2866305531878073E-2]
[16,4.6712334590633731E-2,6.700933194064751E-2,2.3056819773669801E-2,null,4.6712334590633731E-2,6.700933194064751E-2,2.3056819773669801E-2]
[17,4.6383603227204029E-2,6.6013037858017709E-2,2.3258966662901281E-2,null,4.6383603227204029E-2,6.6013037858017709E-2,2.3258966662901281E-2]
[18,4.6043981275704304E-2,6.5035395380085959E-2,2.3467472547461066E-2,null,4.6043981275704304E-2,6.5035395380085959E-2,2.3467472547461066E-2]
[19,4.5699900784898606E-2,6.4082711302028361E-2,2.3678501986758471E-2,null,4.5699900784898606E-2,6.4082711302028361E-2,2.3678501986758471E-2]
[20,4.5356038071322713E-2,6.3159096080540156E-2,2.3889265675694604E-2,null,4.5356038071322713E-2,6.3159096080540156E-2,2.3889265675694604E-2]
[21,4.5015778354634106E-2,6.2267081720868145E-2,2.4097743703216823E-2,null,4.5015778354634106E-2,6.2267081720868145E-2,2.4097743703216823E-2]
[22,4.4681549158024358E-2,6.140806158212575E-2,2.4302487078663004E-2,null,4.4681549158024358E-2,6.140806158212575E-2,2.4302487078663004E-2]
[23,4.4355062804011469E-2,6.0582607199262783E-2,2.4502473404868219E-2,null,4.4355062804011469E-2,6.0582607199262783E-2,2.4502473404868219E-2]
[24,4.4037494878493177E-2,5.9790698799593311E-2,2.4697000656406898E-2,null,4.4037494878493177E-2,5.9790698799593311E-2,2.4697000656406898E-2]
[25,4.3729616914821579E-2,5.9031894392115092E-2,2.4885608184693764E-2,null,4.3729616914821579E-2,5.9031894392115092E-2,2.4885608184693764E-2]
[26,4.3431895909479046E-2,5.8305454590299455E-2,2.5068017442691826E-2,null,4.3431895909479046E-2,5.8305454590299455E-2,2.5068017442691826E-2]
[27,4.3144569520054521E-2,5.7610435185559083E-2,2.5244087165772422E-2,null,4.3144569520054521E-2,5.7610435185559083E-2,2.5244087165772422E-2]
[28,4.2867703244799493E-2,5.6945756001802961E-2,2.5413779265230252E-2,null,4.2867703244799493E-2,5.6945756001802961E-2,2.5413779265230252E-2]
[29,4.2601234124628906E-2,5.6310252160818086E-2,2.557713273718587E-2,null,4.2601234124628906E-2,5.6310252160818086E-2,2.557713273718587E-2]
[30,4.2345004278999232E-2,5.5702712211922245E-2,2.5734243620374686E-2,null,4.2345004278999232E-2,5.5702712211922245E-2,2.5734243620374686E-2]
[31,4.2098786716093795E-2,5.5121906393615028E-2,2.5885249553645906E-2,null,4.2098786716093795E-2,5.5121906393615028E-2,2.5885249553645906E-2]
[32,4.1862305233153707E-2,5.4566607446346893E-2,2.6030317854729645E-2,null,4.1862305233153707E-2,5.4566607446346893E-2,2.6030317854729645E-2]
[33,4.1635249769891303E-2,5.4035605781581619E-2,2.6169636310584998E-2,null,4.1635249769891303E-2,5.4035605781581619E-2,2.6169636310584998E-2]
[34,4.1417288246123452E-2,5.3527720363772513E-2,2.6303406066471524E-2,null,4.1417288246123452E-2,5.3527720363772513E-2,2.6303406066471524E-2]
[35,4.1208075669371791E-2,5.3041806331163066E-2,2.643183614646305E-2,null,4.1208075669371791E-2,5.3041806331163066E-2,2.643183614646305E-2]
[36,4.1007261115111326E-2,5.2576760135491618E-2,2.6555139246739801E-2,null,4.1007261115111326E-2,5.2576760135491618E-2,2.6555139246739801E-2]
[37,4.0814493044652567E-2,5.213152279654798E-2,2.6673528524706835E-2,null,4.0814493044652567E-2,5.213152279654798E-2,2.6673528524706835E-2]
[38,4.0629423321333125E-2,5.1705081728674163E-2,2.6787215168929679E-2,null,4.0629423321333125E-2,5.1705081728674163E-2,2.6787215168929679E-2]
[39,4.0451710206086178E-2,5.1296471490919204E-2,2.6896406582148424E-2,null,4.0451710206086178E-2,5.1296471490919204E-2,2.6896406582148424E-2]
[40,4.0281020552366709E-2,5.0904773732135977E-2,2.7001305045963431E-2,null,4.0281020552366709E-2,5.0904773732135977E-2,2.7001305045963431E-2]
[41,4.0117031373213985E-2,5.0529116540630081E-2,2.7102106763847056E-2,null,4.0117031373213985E-2,5.0529116540630081E-2,2.7102106763847056E-2]
[42,3.9959430916601812E-2,5.0168673360428295E-2,2.7199001200947981E-2,null,3.9959430916601812E-2,5.0168673360428295E-2,2.7199001200947981E-2]
[43,3.9807919356646515E-2,4.9822661599480789E-2,2.7292170656192827E-2,null,3.9807919356646515E-2,4.9822661599480789E-2,2.7292170656192827E-2]
[44,3.9662209185842068E-2,4.9490341026559692E-2,2.7381790015539753E-2,null,3.9662209185842068E-2,4.9490341026559692E-2,2.7381790015539753E-2]
[45,3.9522025375868797E-2,4.9171012031407502E-2,2.7468026645770083E-2,null,3.9522025375868797E-2,4.9171012031407502E-2,2.7468026645770083E-2]
[46,3.9387105360603636E-2,4.8864013805345108E-2,2.7551040396524673E-2,null,3.9387105360603636E-2,4.8864013805345108E-2,2.7551040396524673E-2]
[47,3.9257198883933864E-2,4.8568722486003413E-2,2.7630983684886923E-2,null,3.9257198883933864E-2,4.8568722486003413E-2,2.7630983684886923E-2]
[48,3.9132067746209476E-2,4.8284549299232093E-2,2.770800164207321E-2,null,3.9132067746209476E-2,4.8284549299232093E-2,2.770800164207321E-2]
[49,3.9011485476190266E-2,4.8010938722932828E-2,2.7782232305973098E-2,null,3.9011485476190266E-2,4.8010938722932828E-2,2.7782232305973098E-2]
[50,3.8895236949771705E-2,4.7747366691066606E-2,2.785380684663985E-2,null,3.8895236949771705E-2,4.7747366691066606E-2,2.785380684663985E-2]
[51,3.8783117972312819E-2,4.7493338850991274E-2,2.7922849814503881E-2,null,3.8783117972312819E-2,4.7493338850991274E-2,2.7922849814503881E-2]
[52,3.8674934837820585E-2,4.7248388883319947E-2,2.7989479403242701E-2,null,3.8674934837820585E-2,4.7248388883319947E-2,2.7989479403242701E-2]
[53,3.8570503875384743E-2,4.7012076890393661E-2,2.8053807720961554E-2,null,3.8570503875384743E-2,4.7012076890393661E-2,2.8053807720961554E-2]
[54,3.8469650990958115E-2,4.6783987857065279E-2,2.8115941064731143E-2,null,3.8469650990958115E-2,4.6783987857065279E-2,2.8115941064731143E-2]
[55,3.8372211210737639E-2,4.6563730185648522E-2,2.8175980194641514E-2,null,3.8372211210737639E-2,4.6563730185648522E-2,2.8175980194641514E-2]
[56,3.8278028230921413E-2,4.6350934305461555E-2,2.8234020604428034E-2,null,3.8278028230921413E-2,4.6350934305461555E-2,2.8234020604428034E-2]
[57,3.8186953977439542E-2,4.614525135633607E-2,2.8290152786447198E-2,null,3.8186953977439542E-2,4.614525135633607E-2,2.8290152786447198E-2]
[58,3.8098848178301115E-2,4.594635194465635E-2,2.8344462489350741E-2,null,3.8098848178301115E-2,4.594635194465635E-2,2.8344462489350741E-2]
[59,3.8013577950450461E-2,4.575392496991082E-2,2.839703096727253E-2,null,3.8013577950450461E-2,4.575392496991082E-2,2.839703096727253E-2]
[60,3.7931017402423661E-2,4.5567676519326916E-2,2.8447935219710674E-2,null,3.7931017402423661E-2,4.5567676519326916E-2,2.8447935219710674E-2]
[61,3.78510472536151E-2,4.5387328827870999E-2,2.8497248221573734E-2,null,3.78510472536151E-2,4.5387328827870999E-2,2.8497248221573734E-2]
[62,3.777355447059505E-2,4.5212619300724732E-2,2.8545039143099471E-2,null,3.777355447059505E-2,4.5212619300724732E-2,2.8545039143099471E-2]
[63,3.7698431920619946E-2,4.504329959524167E-2,2.85913735595269E-2,null,3.7698431920619946E-2,4.504329959524167E-2,2.85913735595269E-2]
[64,3.7625578042250973E-2,4.4879134759361117E-2,2.8636313650551415E-2,null,3.7625578042250973E-2,4.4879134759361117E-2,2.8636313650551415E-2]
[65,3.7554896532822291E-2,4.4719902423462798E-2,2.8679918389694414E-2,null,3.7554896532822291E-2,4.4719902423462798E-2,2.8679918389694414E-2]
[66,3.7486296052368306E-2,4.456539204269494E-2,2.8722243723808827E-2,null,3.7486296052368306E-2,4.456539204269494E-2,2.8722243723808827E-2]
[67,3.7419689943520407E-2,4.4415404186881169E-2,2.8763342742995412E-2,null,3.7419689943520407E-2,4.4415404186881169E-2,2.8763342742995412E-2]
[68,3.735499596681735E-2,4.4269749875210929E-2,2.8803265841253367E-2,null,3.735499596681735E-2,4.4269749875210929E-2,2.8803265841253367E-2]
[69,3.7292136050821822E-2,4.4128249953017784E-2,2.8842060868221164E-2,null,3.7292136050821822E-2,4.4128249953017784E-2,2.8842060868221164E-2]
[70,3.7231036056411426E-2,4.3990734508070339E-2,2.887977327237734E-2,null,3.7231036056411426E-2,4.3990734508070339E-2,2.887977327237734E-2]
[71,3.7171625554590637E-2,4.3857042323920403E-2,2.8916446236086246E-2,null,3.7171625554590637E-2,4.3857042323920403E-2,2.8916446236086246E-2]
[72,3.7113837617170908E-2,4.3727020367978042E-2,2.8952120802879344E-2,null,3.7113837617170908E-2,4.3727020367978042E-2,2.8952120802879344E-2]
[73,3.7057608619666338E-2,4.3600523312103956E-2,2.8986835997355298E-2,null,3.7057608619666338E-2,4.3600523312103956E-2,2.8986835997355298E-2]
[74,3.7002878055763411E-2,4.3477413083634397E-2,2.9020628938084547E-2,null,3.7002878055763411E-2,4.3477413083634397E-2,2.9020628938084547E-2]
[75,3.6949588362741537E-2,4.3357558444873767E-2,2.9053534943889625E-2,null,3.6949588362741537E-2,4.3357558444873767E-2,2.9053534943889625E-2]
[76,3.6897684757233318E-2,4.3240834599204803E-2,2.9085587633866039E-2,null,3.6897684757233318E-2,4.3240834599204803E-2,2.9085587633866039E-2]
[77,3.6847115080743675E-2,4.3127122822079311E-2,2.9116819021491214E-2,null,3.6847115080743675E-2,4.3127122822079311E-2,2.9116819021491214E-2]
[78,3.6797829654364067E-2,4.3016310115259415E-2,2.9147259603163889E-2,null,3.6797829654364067E-2,4.3016310115259415E-2,2.9147259603163889E-2]
[79,3.6749781142144444E-2,4.2908288882782974E-2,2.9176938441490607E-2,null,3.6749781142144444E-2,4.2908288882782974E-2,2.9176938441490607E-2]
[80,3.6702924422610472E-2,4.2802956627221667E-2,2.9205883243631714E-2,null,3.6702924422610472E-2,4.2802956627221667E-2,2.9205883243631714E-2]
[81,3.6657216467940401E-2,4.270021566489568E-2,2.9234120434999733E-2,null,3.6657216467940401E-2,4.270021566489568E-2,2.9234120434999733E-2]
[82,3.6612616230338846E-2,4.2599972858795798E-2,2.9261675228584583E-2,null,3.6612616230338846E-2,4.2599972858795798E-2,2.9261675228584583E-2]
[83,3.6569084535170271E-2,4.250213936804248E-2,2.9288571690174514E-2,null,3.6569084535170271E-2,4.250213936804248E-2,2.9288571690174514E-2]
[84,3.6526583980439176E-2,4.2406630412793245E-2,2.9314832799718804E-2,null,3.6526583980439176E-2,4.2406630412793245E-2,2.9314832799718804E-2]
[85,3.648507884222818E-2,4.2313365053581853E-2,2.934048050906779E-2,null,3.648507884222818E-2,4.2313365053581853E-2,2.934048050906779E-2]
[86,3.644453498572453E-2,4.2222265984136698E-2,2.9365535796314957E-2,null,3.644453498572453E-2,4.2222265984136698E-2,2.9365535796314957E-2]
[87,3.6404919781493739E-2,4.2133259336797124E-2,2.939001871694491E-2,null,3.6404919781493739E-2,4.2133259336797124E-2,2.939001871694491E-2]
[88,3.6366202026669514E-2,4.2046274499698333E-2,2.9413948451990191E-2,null,3.6366202026669514E-2,4.2046274499698333E-2,2.9413948451990191E-2]
[89,3.6328351870759779E-2,4.1961243944958149E-2,2.9437343353376333E-2,null,3.6328351870759779E-2,4.1961243944958149E-2,2.9437343353376333E-2]
[90,3.6291340745780998E-2,4.1878103067145567E-2,2.946022098663259E-2,null,3.6291340745780998E-2,4.1878103067145567E-2,2.946022098663259E-2]
[91,3.6255141300449045E-2,4.1796790031364495E-2,2.9482598171129082E-2,null,3.6255141300449045E-2,4.1796790031364495E-2,2.9482598171129082E-2]
[92,3.621972733817902E-2,4.1717245630328081E-2,2.9504491017993573E-2,null,3.621972733817902E-2,4.1717245630328081E-2,2.9504491017993573E-2]
[93,3.6185073758654873E-2,4.1639413149843207E-2,2.9525914965853328E-2,null,3.6185073758654873E-2,4.1639413149843207E-2,2.9525914965853328E-2]
[94,3.6151156502747028E-2,4.1563238242163569E-2,2.9546884814532826E-2,null,3.6151156502747028E-2,4.1563238242163569E-2,2.9546884814532826E-2]
[95,3.6117952500573702E-2,4.1488668806706208E-2,2.9567414756836774E-2,null,3.6117952500573702E-2,4.1488668806706208E-2,2.9567414756836774E-2]
[96,3.6085439622508542E-2,4.1415654877662078E-2,2.9587518408533908E-2,null,3.6085439622508542E-2,4.1415654877662078E-2,2.9587518408533908E-2]
[97,3.6053596632954488E-2,4.1344148518061452E-2,2.9607208836653021E-2,null,3.6053596632954488E-2,4.1344148518061452E-2,2.9607208836653021E-2]
[98,3.6022403146713566E-2,4.1274103719884936E-2,2.9626498586195371E-2,null,3.6022403146713566E-2,4.1274103719884936E-2,2.9626498586195371E-2]
[99,3.5991839587793617E-2,4.120547630983884E-2,2.9645399705358511E-2,null,3.5991839587793617E-2,4.120547630983884E-2,2.9645399705358511E-2]
[100,3.5961887150502081E-2,4.1138223860441192E-2,2.9663923769363443E-2,null,3.5961887150502081E-2,4.1138223860441192E-2,2.9663923769363443E-2]
[101,3.5932527762687627E-2,4.1072305606083104E-2,2.9682081902970392E-2,null,3.5932527762687627E-2,4.1072305606083104E-2,2.9682081902970392E-2]
[102,3.5903744051001274E-2,4.1007682363759068E-2,2.9699884801760668E-2,null,3.5903744051001274E-2,4.1007682363759068E-2,2.9699884801760668E-2]
[103,3.5875519308050663E-2,4.0944316458177088E-2,2.9717342752261677E-2,null,3.5875519308050663E-2,4.0944316458177088E-2,2.9717342752261677E-2]
[104,3.5847837461338461E-2,4.0882171650976185E-2,2.9734465650981923E-2,null,3.5847837461338461E-2,4.0882171650976185E-2,2.9734465650981923E-2]
[105,3.582068304387187E-2,4.082121307380504E-2,2.9751263022423702E-2,null,3.582068304387187E-2,4.082121307380504E-2,2.9751263022423702E-2]
[106,3.579404116635021E-2,4.0761407165019969E-2,2.9767744036132138E-2,null,3.579404116635021E-2,4.0761407165019969E-2,2.9767744036132138E-2]
[107,3.5767897490829981E-2,4.070272160978905E-2,2.9783917522839376E-2,null,3.5767897490829981E-2,4.070272160978905E-2,2.9783917522839376E-2]
[108,3.5742238205784593E-2,4.0645125283393924E-2,2.9799791989757241E-2,null,3.5742238205784593E-2,4.0645125283393924E-2,2.9799791989757241E-2]
[109,3.5717050002475048E-2,4.0588588197537412E-2,2.9815375635066976E-2,null,3.5717050002475048E-2,4.0588588197537412E-2,2.9815375635066976E-2]
[110,3.569232005255274E-2,4.0533081449479758E-2,2.9830676361655373E-2,null,3.569232005255274E-2,4.0533081449479758E-2,2.9830676361655373E-2]
[111,3.5668035986825775E-2,4.0478577173835406E-2,2.9845701790139678E-2,null,3.5668035986825775E-2,4.0478577173835406E-2,2.9845701790139678E-2]
[112,3.5644185875119305E-2,4.0425048496871119E-2,2.9860459271221051E-2,null,3.5644185875119305E-2,4.0425048496871119E-2,2.9860459271221051E-2]
[113,3.5620758207166592E-2,4.0372469493163088E-2,2.9874955897410738E-2,null,3.5620758207166592E-2,4.0372469493163088E-2,2.9874955897410738E-2]
[114,3.5597741874471289E-2,4.0320815144473166E-2,2.9889198514156279E-2,null,3.5597741874471289E-2,4.0320815144473166E-2,2.9889198514156279E-2]
[115,3.5575126153086778E-2,4.027006130071431E-2,2.9903193730411948E-2,null,3.5575126153086778E-2,4.027006130071431E-2,2.9903193730411948E-2]
[116,3.5552900687259692E-2,4.0220184642889789E-2,2.9916947928676052E-2,null,3.5552900687259692E-2,4.0220184642889789E-2,2.9916947928676052E-2]
[117,3.5531055473887241E-2,4.0171162647889114E-2,2.9930467274531081E-2,null,3.5531055473887241E-2,4.0171162647889114E-2,2.9930467274531081E-2]
[118,3.5509580847745914E-2,4.012297355503569E-2,2.9943757725712672E-2,null,3.5509580847745914E-2,4.012297355503569E-2,2.9943757725712672E-2]
[119,3.5488467467443829E-2,4.0075596334290031E-2,2.9956825040731827E-2,null,3.5488467467443829E-2,4.0075596334290031E-2,2.9956825040731827E-2]
[120,3.5467706302061863E-2,4.0029010656011277E-2,2.9969674787079681E-2,null,3.5467706302061863E-2,4.0029010656011277E-2,2.9969674787079681E-2]
[121,3.5447288618440265E-2,3.9983196862195536E-2,2.9982312349032592E-2,null,3.5447288618440265E-2,3.9983196862195536E-2,2.9982312349032592E-2]
[122,3.5427205969078557E-2,3.9938135939102448E-2,2.9994742935083973E-2,null,3.5427205969078557E-2,3.9938135939102448E-2,2.9994742935083973E-2]
[123,3.5407450180614308E-2,3.9893809491199805E-2,3.000697158501997E-2,null,3.5407450180614308E-2,3.9893809491199805E-2,3.000697158501997E-2]
[124,3.5388013342849467E-2,3.9850199716350954E-2,3.0019003176660952E-2,null,3.5388013342849467E-2,3.9850199716350954E-2,3.0019003176660952E-2]
[125,3.5368887798293391E-2,3.980728938217637E-2,3.0030842432283933E-2,null,3.5368887798293391E-2,3.980728938217637E-2,3.0030842432283933E-2]
[126,3.5350066132197266E-2,3.9765061803528345E-2,3.0042493924746339E-2,null,3.5350066132197266E-2,3.9765061803528345E-2,3.0042493924746339E-2]
[127,3.5331541163051039E-2,3.9723500821018387E-2,3.0053962083324004E-2,null,3.5331541163051039E-2,3.9723500821018387E-2,3.0053962083324004E-2]
[128,3.5313305933520889E-2,3.9682590780539595E-2,3.0065251199280052E-2,null,3.5313305933520889E-2,3.9682590780539595E-2,3.0065251199280052E-2]
[129,3.5295353701801258E-2,3.9642316513732734E-2,3.0076365431180196E-2,null,3.5295353701801258E-2,3.9642316513732734E-2,3.0076365431180196E-2]
[130,3.5277677933362339E-2,3.9602663319346254E-2,3.0087308809962909E-2,null,3.5277677933362339E-2,3.9602663319346254E-2,3.0087308809962909E-2]
[131,3.5260272293070605E-2,3.9563616945442748E-2,3.009808524378399E-2,null,3.5260272293070605E-2,3.9563616945442748E-2,3.009808524378399E-2]
[132,3.5243130637663489E-2,3.9525163572406985E-2,3.0108698522641308E-2,null,3.5243130637663489E-2,3.9525163572406985E-2,3.0108698522641308E-2]
[133,3.5226247008561584E-2,3.948728979671734E-2,3.0119152322794163E-2,null,3.5226247008561584E-2,3.948728979671734E-2,3.0119152322794163E-2]
[134,3.5209615624997692E-2,3.9449982615437529E-2,3.012945021098723E-2,null,3.5209615624997692E-2,3.9449982615437529E-2,3.012945021098723E-2]
[135,3.5193230877449411E-2,3.9413229411394024E-2,3.013959564848756E-2,null,3.5193230877449411E-2,3.9413229411394024E-2,3.013959564848756E-2]
[136,3.5177087321360379E-2,3.9377017939003167E-2,3.0149591994947045E-2,null,3.5177087321360379E-2,3.9377017939003167E-2,3.0149591994947045E-2]
[137,3.5161179671132858E-2,3.9341336310718011E-2,3.0159442512095014E-2,null,3.5161179671132858E-2,3.9341336310718011E-2,3.0159442512095014E-2]
[138,3.5145502794379668E-2,3.9306172984058918E-2,3.0169150367274078E-2,null,3.5145502794379668E-2,3.9306172984058918E-2,3.0169150367274078E-2]
[139,3.5130051706423915E-2,3.9271516749204372E-2,3.0178718636822532E-2,null,3.5130051706423915E-2,3.9271516749204372E-2,3.0178718636822532E-2]
[140,3.5114821565032761E-2,3.9237356717109817E-2,3.018815030931421E-2,null,3.5114821565032761E-2,3.9237356717109817E-2,3.018815030931421E-2]
[141,3.5099807665372351E-2,3.9203682308130761E-2,3.0197448288660445E-2,null,3.5099807665372351E-2,3.9203682308130761E-2,3.0197448288660445E-2]
[142,3.5085005435177008E-2,3.9170483241126597E-2,3.0206615397083469E-2,null,3.5085005435177008E-2,3.9170483241126597E-2,3.0206615397083469E-2]
[143,3.5070410430119159E-2,3.9137749523018295E-2,3.0215654377963475E-2,null,3.5070410430119159E-2,3.9137749523018295E-2,3.0215654377963475E-2]
[144,3.5056018329371774E-2,3.9105471438781292E-2,3.0224567898569754E-2,null,3.5056018329371774E-2,3.9105471438781292E-2,3.0224567898569754E-2]
[145,3.5041824931352217E-2,3.907363954185139E-2,3.0233358552678613E-2,null,3.5041824931352217E-2,3.907363954185139E-2,3.0233358552678613E-2]
[146,3.5027826149643504E-2,3.9042244644925228E-2,3.0242028863084913E-2,null,3.5027826149643504E-2,3.9042244644925228E-2,3.0242028863084913E-2]
[147,3.5014018009077219E-2,3.9011277811133338E-2,3.0250581284009925E-2,null,3.5014018009077219E-2,3.9011277811133338E-2,3.0250581284009925E-2]
[148,3.5000396641978737E-2,3.8980730345573145E-2,3.0259018203414589E-2,null,3.5000396641978737E-2,3.8980730345573145E-2,3.0259018203414589E-2]
[149,3.4986958284560776E-2,3.8950593787180354E-2,3.0267341945217296E-2,null,3.4986958284560776E-2,3.8950593787180354E-2,3.0267341945217296E-2]
[150,3.4973699273462167E-2,3.8920859900927196E-2,3.0275554771425739E-2,null,3.4973699273462167E-2,3.8920859900927196E-2,3.0275554771425739E-2]

{"sheet":"Scenario Data Current -100bps","index":5,"n_rows":162,"n_cols":22,"rows_kept":162,"cut":false,"hidden":false,"merged":[[5,8,5,9]]}
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"'Scenario Data Expected'!J3","v":"CZK"}]
[]
[]
[]
[]
[null,"NO volatility adjustment",null,null,null,"WITH volatility adjustment"]
[null,"Smith Wilson Extrapolated RFR","Baseline Scenario - Up Shock","Baseline Scenario - Down Shock",null,"Smith Wilson Extrapolated RFR","Baseline Scenario - Up Shock","Baseline Scenario - Down Shock"]
[1,{"$f":"SWDOWN","v":2.537481181733825E-2},{"$f":"ROUND(B13 + MAX(0.01,Shocks!E12*ABS(B13) ),5)","v":4.3139999999999998E-2},{"$f":"ROUND(IF(B13<0,B13, B13 - Shocks!D12 * ABS(B13)),5)","v":6.3400000000000001E-3},null,{"$f":"SWDOWNVA","v":2.6974811817338323E-2},{"$f":"ROUND(B13 + MAX(0.01,Shocks!E12*ABS(B13) )+F13-B13, 5)","v":4.4740000000000002E-2},{"$f":"ROUND(IF(B13<0,B13, B13 - Shocks!D12 * ABS(B13))+F13-B13, 5)","v":7.9399999999999991E-3},null,null,null,null,null,null,null,null,null,null,null,null,"Czech Republic",1]
[2,2.5143065090083683E-2,{"$f":"ROUND(B14 + MAX(0.01,Shocks!E13*ABS(B14) ),5)","v":4.274E-2},{"$f":"ROUND(IF(B14<0,B14, B14 - Shocks!D13 * ABS(B14)),5)","v":8.8000000000000005E-3},null,2.6743065090083729E-2,{"$f":"ROUND(B14 + MAX(0.01,Shocks!E13*ABS(B14) )+F14-B14, 5)","v":4.4339999999999997E-2},{"$f":"ROUND(IF(B14<0,B14, B14 - Shocks!D13 * ABS(B14))+F14-B14, 5)","v":1.04E-2},null,null,null,null,null,null,null,null,null,null,null,null,"Hungary",2]
[3,2.4970109615695568E-2,{"$f":"ROUND(B15 + MAX(0.01,Shocks!E14*ABS(B15) ),5)","v":4.095E-2},{"$f":"ROUND(IF(B15<0,B15, B15 - Shocks!D14 * ABS(B15)),5)","v":1.099E-2},null,2.6570109615695614E-2,{"$f":"ROUND(B15 + MAX(0.01,Shocks!E14*ABS(B15) )+F15-B15, 5)","v":4.2549999999999998E-2},{"$f":"ROUND(IF(B15<0,B15, B15 - Shocks!D14 * ABS(B15))+F15-B15, 5)","v":1.259E-2},null,null,null,null,null,null,null,null,null,null,null,null,"Poland",3]
[4,2.5123615010220091E-2,{"$f":"ROUND(B16 + MAX(0.01,Shocks!E15*ABS(B16) ),5)","v":3.9949999999999999E-2},{"$f":"ROUND(IF(B16<0,B16, B16 - Shocks!D15 * ABS(B16)),5)","v":1.256E-2},null,2.6723707699887633E-2,{"$f":"ROUND(B16 + MAX(0.01,Shocks!E15*ABS(B16) )+F16-B16, 5)","v":4.1549999999999997E-2},{"$f":"ROUND(IF(B16<0,B16, B16 - Shocks!D15 * ABS(B16))+F16-B16, 5)","v":1.4160000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,null,"Romania",4]
[5,2.5339126126948663E-2,{"$f":"ROUND(B17 + MAX(0.01,Shocks!E16*ABS(B17) ),5)","v":3.9280000000000002E-2},{"$f":"ROUND(IF(B17<0,B17, B17 - Shocks!D16 * ABS(B17)),5)","v":1.3679999999999999E-2},null,2.6939126126948709E-2,{"$f":"ROUND(B17 + MAX(0.01,Shocks!E16*ABS(B17) )+F17-B17, 5)","v":4.088E-2},{"$f":"ROUND(IF(B17<0,B17, B17 - Shocks!D16 * ABS(B17))+F17-B17, 5)","v":1.528E-2},null,null,null,null,null,null,null,null,null,null,null,null,"Switzerland",5]
[6,2.5491278364073722E-2,{"$f":"ROUND(B18 + MAX(0.01,Shocks!E17*ABS(B18) ),5)","v":3.875E-2},{"$f":"ROUND(IF(B18<0,B18, B18 - Shocks!D17 * ABS(B18)),5)","v":1.478E-2},null,2.709036959351141E-2,{"$f":"ROUND(B18 + MAX(0.01,Shocks!E17*ABS(B18) )+F18-B18, 5)","v":4.0349999999999997E-2},{"$f":"ROUND(IF(B18<0,B18, B18 - Shocks!D17 * ABS(B18))+F18-B18, 5)","v":1.6379999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,"United States",6]
[7,2.5663771865443774E-2,{"$f":"ROUND(B19 + MAX(0.01,Shocks!E18*ABS(B19) ),5)","v":3.8240000000000003E-2},{"$f":"ROUND(IF(B19<0,B19, B19 - Shocks!D18 * ABS(B19)),5)","v":1.5650000000000001E-2},null,2.7261416620373513E-2,{"$f":"ROUND(B19 + MAX(0.01,Shocks!E18*ABS(B19) )+F19-B19, 5)","v":3.984E-2},{"$f":"ROUND(IF(B19<0,B19, B19 - Shocks!D18 * ABS(B19))+F19-B19, 5)","v":1.7250000000000001E-2}]
[8,2.5927714193419771E-2,{"$f":"ROUND(B20 + MAX(0.01,Shocks!E19*ABS(B20) ),5)","v":3.8109999999999998E-2},{"$f":"ROUND(IF(B20<0,B20, B20 - Shocks!D19 * ABS(B20)),5)","v":1.6590000000000001E-2},null,2.75242066326018E-2,{"$f":"ROUND(B20 + MAX(0.01,Shocks!E19*ABS(B20) )+F20-B20, 5)","v":3.9710000000000002E-2},{"$f":"ROUND(IF(B20<0,B20, B20 - Shocks!D19 * ABS(B20))+F20-B20, 5)","v":1.8190000000000001E-2}]
[9,2.6323698195155565E-2,{"$f":"ROUND(B21 + MAX(0.01,Shocks!E20*ABS(B21) ),5)","v":3.7909999999999999E-2},{"$f":"ROUND(IF(B21<0,B21, B21 - Shocks!D20 * ABS(B21)),5)","v":1.7639999999999999E-2},null,2.7920483717549072E-2,{"$f":"ROUND(B21 + MAX(0.01,Shocks!E20*ABS(B21) )+F21-B21, 5)","v":3.95E-2},{"$f":"ROUND(IF(B21<0,B21, B21 - Shocks!D20 * ABS(B21))+F21-B21, 5)","v":1.9230000000000001E-2}]
[10,2.6879185066511324E-2,{"$f":"ROUND(B22 + MAX(0.01,Shocks!E21*ABS(B22) ),5)","v":3.8170000000000003E-2},{"$f":"ROUND(IF(B22<0,B22, B22 - Shocks!D21 * ABS(B22)),5)","v":1.8550000000000001E-2},null,2.847918506651137E-2,{"$f":"ROUND(B22 + MAX(0.01,Shocks!E21*ABS(B22) )+F22-B22, 5)","v":3.977E-2},{"$f":"ROUND(IF(B22<0,B22, B22 - Shocks!D21 * ABS(B22))+F22-B22, 5)","v":2.0150000000000001E-2}]
[11,2.759225569520618E-2,{"$f":"ROUND(B23 + MAX(0.01,Shocks!E22*ABS(B23) ),5)","v":3.8350000000000002E-2},{"$f":"ROUND(IF(B23<0,B23, B23 - Shocks!D22 * ABS(B23)),5)","v":1.9310000000000001E-2},null,2.9198988081039268E-2,{"$f":"ROUND(B23 + MAX(0.01,Shocks!E22*ABS(B23) )+F23-B23, 5)","v":3.9960000000000002E-2},{"$f":"ROUND(IF(B23<0,B23, B23 - Shocks!D22 * ABS(B23))+F23-B23, 5)","v":2.0920000000000001E-2}]
[12,2.8377393044149768E-2,{"$f":"ROUND(B24 + MAX(0.01,Shocks!E23*ABS(B24) ),5)","v":3.8879999999999998E-2},{"$f":"ROUND(IF(B24<0,B24, B24 - Shocks!D23 * ABS(B24)),5)","v":2.0150000000000001E-2},null,2.9990801027601321E-2,{"$f":"ROUND(B24 + MAX(0.01,Shocks!E23*ABS(B24) )+F24-B24, 5)","v":4.0489999999999998E-2},{"$f":"ROUND(IF(B24<0,B24, B24 - Shocks!D23 * ABS(B24))+F24-B24, 5)","v":2.1760000000000002E-2}]
[13,2.9158246766419982E-2,{"$f":"ROUND(B25 + MAX(0.01,Shocks!E24*ABS(B25) ),5)","v":3.9359999999999999E-2},{"$f":"ROUND(IF(B25<0,B25, B25 - Shocks!D24 * ABS(B25)),5)","v":2.0990000000000002E-2},null,3.0774666363329706E-2,{"$f":"ROUND(B25 + MAX(0.01,Shocks!E24*ABS(B25) )+F25-B25, 5)","v":4.0980000000000003E-2},{"$f":"ROUND(IF(B25<0,B25, B25 - Shocks!D24 * ABS(B25))+F25-B25, 5)","v":2.2610000000000002E-2}]
[14,2.9881597434385787E-2,{"$f":"ROUND(B26 + MAX(0.01,Shocks!E25*ABS(B26) ),5)","v":4.0039999999999999E-2},{"$f":"ROUND(IF(B26<0,B26, B26 - Shocks!D25 * ABS(B26)),5)","v":2.1510000000000001E-2},null,3.149443386671269E-2,{"$f":"ROUND(B26 + MAX(0.01,Shocks!E25*ABS(B26) )+F26-B26, 5)","v":4.165E-2},{"$f":"ROUND(IF(B26<0,B26, B26 - Shocks!D25 * ABS(B26))+F26-B26, 5)","v":2.3130000000000001E-2}]
[15,3.0508150087094732E-2,{"$f":"ROUND(B27 + MAX(0.01,Shocks!E26*ABS(B27) ),5)","v":4.0579999999999998E-2},{"$f":"ROUND(IF(B27<0,B27, B27 - Shocks!D26 * ABS(B27)),5)","v":2.2270000000000002E-2},null,3.2108150087094778E-2,{"$f":"ROUND(B27 + MAX(0.01,Shocks!E26*ABS(B27) )+F27-B27, 5)","v":4.2180000000000002E-2},{"$f":"ROUND(IF(B27<0,B27, B27 - Shocks!D26 * ABS(B27))+F27-B27, 5)","v":2.3869999999999999E-2}]
[16,3.1016503807712814E-2,{"$f":"ROUND(B28 + MAX(0.01,Shocks!E27*ABS(B28) ),5)","v":4.1020000000000001E-2},{"$f":"ROUND(IF(B28<0,B28, B28 - Shocks!D27 * ABS(B28)),5)","v":2.2329999999999999E-2},null,3.2592932295195887E-2,{"$f":"ROUND(B28 + MAX(0.01,Shocks!E27*ABS(B28) )+F28-B28, 5)","v":4.2590000000000003E-2},{"$f":"ROUND(IF(B28<0,B28, B28 - Shocks!D27 * ABS(B28))+F28-B28, 5)","v":2.3910000000000001E-2}]
[17,3.1424208543517462E-2,{"$f":"ROUND(B29 + MAX(0.01,Shocks!E28*ABS(B29) ),5)","v":4.1419999999999998E-2},{"$f":"ROUND(IF(B29<0,B29, B29 - Shocks!D28 * ABS(B29)),5)","v":2.2630000000000001E-2},null,3.2968923279093287E-2,{"$f":"ROUND(B29 + MAX(0.01,Shocks!E28*ABS(B29) )+F29-B29, 5)","v":4.2970000000000001E-2},{"$f":"ROUND(IF(B29<0,B29, B29 - Shocks!D28 * ABS(B29))+F29-B29, 5)","v":2.4170000000000001E-2}]
[18,3.1752604247946348E-2,{"$f":"ROUND(B30 + MAX(0.01,Shocks!E29*ABS(B30) ),5)","v":4.1750000000000002E-2},{"$f":"ROUND(IF(B30<0,B30, B30 - Shocks!D29 * ABS(B30)),5)","v":2.2859999999999998E-2},null,3.3260254315891524E-2,{"$f":"ROUND(B30 + MAX(0.01,Shocks!E29*ABS(B30) )+F30-B30, 5)","v":4.326E-2},{"$f":"ROUND(IF(B30<0,B30, B30 - Shocks!D29 * ABS(B30))+F30-B30, 5)","v":2.4369999999999999E-2}]
[19,3.2018069513669145E-2,{"$f":"ROUND(B31 + MAX(0.01,Shocks!E30*ABS(B31) ),5)","v":4.2020000000000002E-2},{"$f":"ROUND(IF(B31<0,B31, B31 - Shocks!D30 * ABS(B31)),5)","v":2.273E-2},null,3.3485343551608038E-2,{"$f":"ROUND(B31 + MAX(0.01,Shocks!E30*ABS(B31) )+F31-B31, 5)","v":4.3490000000000001E-2},{"$f":"ROUND(IF(B31<0,B31, B31 - Shocks!D30 * ABS(B31))+F31-B31, 5)","v":2.4199999999999999E-2}]
[20,3.2233299444087482E-2,{"$f":"ROUND(B32 + MAX(0.01,Shocks!E31*ABS(B32) ),5)","v":4.2229999999999997E-2},{"$f":"ROUND(IF(B32<0,B32, B32 - Shocks!D31 * ABS(B32)),5)","v":2.2890000000000001E-2},null,3.3658374764358401E-2,{"$f":"ROUND(B32 + MAX(0.01,Shocks!E31*ABS(B32) )+F32-B32, 5)","v":4.3659999999999997E-2},{"$f":"ROUND(IF(B32<0,B32, B32 - Shocks!D31 * ABS(B32))+F32-B32, 5)","v":2.4309999999999998E-2}]
[21,3.240821838184349E-2,{"$f":"ROUND(B33 + MAX(0.01,Shocks!E32*ABS(B33) ),5)","v":4.2410000000000003E-2},{"$f":"ROUND(IF(B33<0,B33, B33 - Shocks!D32 * ABS(B33)),5)","v":2.3050000000000001E-2},null,3.3790354235345932E-2,{"$f":"ROUND(B33 + MAX(0.01,Shocks!E32*ABS(B33) )+F33-B33, 5)","v":4.3790000000000003E-2},{"$f":"ROUND(IF(B33<0,B33, B33 - Shocks!D32 * ABS(B33))+F33-B33, 5)","v":2.443E-2}]
[22,3.2550642587101164E-2,{"$f":"ROUND(B34 + MAX(0.01,Shocks!E33*ABS(B34) ),5)","v":4.2549999999999998E-2},{"$f":"ROUND(IF(B34<0,B34, B34 - Shocks!D33 * ABS(B34)),5)","v":2.3189999999999999E-2},null,3.3889878211249558E-2,{"$f":"ROUND(B34 + MAX(0.01,Shocks!E33*ABS(B34) )+F34-B34, 5)","v":4.3889999999999998E-2},{"$f":"ROUND(IF(B34<0,B34, B34 - Shocks!D33 * ABS(B34))+F34-B34, 5)","v":2.453E-2}]
[23,3.2666768339950858E-2,{"$f":"ROUND(B35 + MAX(0.01,Shocks!E34*ABS(B35) ),5)","v":4.267E-2},{"$f":"ROUND(IF(B35<0,B35, B35 - Shocks!D34 * ABS(B35)),5)","v":2.332E-2},null,3.3963697998486531E-2,{"$f":"ROUND(B35 + MAX(0.01,Shocks!E34*ABS(B35) )+F35-B35, 5)","v":4.3959999999999999E-2},{"$f":"ROUND(IF(B35<0,B35, B35 - Shocks!D34 * ABS(B35))+F35-B35, 5)","v":2.462E-2}]
[24,3.2761536049293216E-2,{"$f":"ROUND(B36 + MAX(0.01,Shocks!E35*ABS(B36) ),5)","v":4.2759999999999999E-2},{"$f":"ROUND(IF(B36<0,B36, B36 - Shocks!D35 * ABS(B36)),5)","v":2.3429999999999999E-2},null,3.4017141135881168E-2,{"$f":"ROUND(B36 + MAX(0.01,Shocks!E35*ABS(B36) )+F36-B36, 5)","v":4.4019999999999997E-2},{"$f":"ROUND(IF(B36<0,B36, B36 - Shocks!D35 * ABS(B36))+F36-B36, 5)","v":2.4680000000000001E-2}]
[25,3.2838904936449254E-2,{"$f":"ROUND(B37 + MAX(0.01,Shocks!E36*ABS(B37) ),5)","v":4.2840000000000003E-2},{"$f":"ROUND(IF(B37<0,B37, B37 - Shocks!D36 * ABS(B37)),5)","v":2.3529999999999999E-2},null,3.405442866594699E-2,{"$f":"ROUND(B37 + MAX(0.01,Shocks!E36*ABS(B37) )+F37-B37, 5)","v":4.4049999999999999E-2},{"$f":"ROUND(IF(B37<0,B37, B37 - Shocks!D36 * ABS(B37))+F37-B37, 5)","v":2.4740000000000002E-2}]
[26,3.2902062336375826E-2,{"$f":"ROUND(B38 + MAX(0.01,Shocks!E37*ABS(B38) ),5)","v":4.2900000000000001E-2},{"$f":"ROUND(IF(B38<0,B38, B38 - Shocks!D37 * ABS(B38)),5)","v":2.3609999999999999E-2},null,3.4078916392090042E-2,{"$f":"ROUND(B38 + MAX(0.01,Shocks!E37*ABS(B38) )+F38-B38, 5)","v":4.4080000000000001E-2},{"$f":"ROUND(IF(B38<0,B38, B38 - Shocks!D37 * ABS(B38))+F38-B38, 5)","v":2.479E-2}]
[27,3.2953584606011832E-2,{"$f":"ROUND(B39 + MAX(0.01,Shocks!E38*ABS(B39) ),5)","v":4.2950000000000002E-2},{"$f":"ROUND(IF(B39<0,B39, B39 - Shocks!D38 * ABS(B39)),5)","v":2.3689999999999999E-2},null,3.4093279862497772E-2,{"$f":"ROUND(B39 + MAX(0.01,Shocks!E38*ABS(B39) )+F39-B39, 5)","v":4.4089999999999997E-2},{"$f":"ROUND(IF(B39<0,B39, B39 - Shocks!D38 * ABS(B39))+F39-B39, 5)","v":2.4830000000000001E-2}]
[28,3.2995561818429442E-2,{"$f":"ROUND(B40 + MAX(0.01,Shocks!E39*ABS(B40) ),5)","v":4.2999999999999997E-2},{"$f":"ROUND(IF(B40<0,B40, B40 - Shocks!D39 * ABS(B40)),5)","v":2.3769999999999999E-2},null,3.409965725366515E-2,{"$f":"ROUND(B40 + MAX(0.01,Shocks!E39*ABS(B40) )+F40-B40, 5)","v":4.41E-2},{"$f":"ROUND(IF(B40<0,B40, B40 - Shocks!D39 * ABS(B40))+F40-B40, 5)","v":2.487E-2}]
[29,3.3029695086961519E-2,{"$f":"ROUND(B41 + MAX(0.01,Shocks!E40*ABS(B41) ),5)","v":4.3029999999999999E-2},{"$f":"ROUND(IF(B41<0,B41, B41 - Shocks!D40 * ABS(B41)),5)","v":2.383E-2},null,3.4099760459330497E-2,{"$f":"ROUND(B41 + MAX(0.01,Shocks!E40*ABS(B41) )+F41-B41, 5)","v":4.41E-2},{"$f":"ROUND(IF(B41<0,B41, B41 - Shocks!D40 * ABS(B41))+F41-B41, 5)","v":2.4899999999999999E-2}]
[30,3.3057373018017033E-2,{"$f":"ROUND(B42 + MAX(0.01,Shocks!E41*ABS(B42) ),5)","v":4.3060000000000001E-2},{"$f":"ROUND(IF(B42<0,B42, B42 - Shocks!D41 * ABS(B42)),5)","v":2.3900000000000001E-2},null,3.4094961964940218E-2,{"$f":"ROUND(B42 + MAX(0.01,Shocks!E41*ABS(B42) )+F42-B42, 5)","v":4.4089999999999997E-2},{"$f":"ROUND(IF(B42<0,B42, B42 - Shocks!D41 * ABS(B42))+F42-B42, 5)","v":2.4930000000000001E-2}]
[31,3.3079732119208893E-2,{"$f":"ROUND(B43 + MAX(0.01,Shocks!E42*ABS(B43) ),5)","v":4.308E-2},{"$f":"ROUND(IF(B43<0,B43, B43 - Shocks!D42 * ABS(B43)),5)","v":2.3949999999999999E-2},null,3.40863631408721E-2,{"$f":"ROUND(B43 + MAX(0.01,Shocks!E42*ABS(B43) )+F43-B43, 5)","v":4.4089999999999997E-2},{"$f":"ROUND(IF(B43<0,B43, B43 - Shocks!D42 * ABS(B43))+F43-B43, 5)","v":2.496E-2}]
[32,3.309770478260976E-2,{"$f":"ROUND(B44 + MAX(0.01,Shocks!E43*ABS(B44) ),5)","v":4.3099999999999999E-2},{"$f":"ROUND(IF(B44<0,B44, B44 - Shocks!D43 * ABS(B44)),5)","v":2.401E-2},null,3.4074848180041029E-2,{"$f":"ROUND(B44 + MAX(0.01,Shocks!E43*ABS(B44) )+F44-B44, 5)","v":4.4069999999999998E-2},{"$f":"ROUND(IF(B44<0,B44, B44 - Shocks!D43 * ABS(B44))+F44-B44, 5)","v":2.4989999999999998E-2}]
[33,3.3112057582079135E-2,{"$f":"ROUND(B45 + MAX(0.01,Shocks!E44*ABS(B45) ),5)","v":4.3110000000000002E-2},{"$f":"ROUND(IF(B45<0,B45, B45 - Shocks!D44 * ABS(B45)),5)","v":2.4060000000000002E-2},null,3.4061126876476999E-2,{"$f":"ROUND(B45 + MAX(0.01,Shocks!E44*ABS(B45) )+F45-B45, 5)","v":4.4060000000000002E-2},{"$f":"ROUND(IF(B45<0,B45, B45 - Shocks!D44 * ABS(B45))+F45-B45, 5)","v":2.5010000000000001E-2}]
[34,3.3123421973929368E-2,{"$f":"ROUND(B46 + MAX(0.01,Shocks!E45*ABS(B46) ),5)","v":4.3119999999999999E-2},{"$f":"ROUND(IF(B46<0,B46, B46 - Shocks!D45 * ABS(B46)),5)","v":2.4109999999999999E-2},null,3.4045768681589372E-2,{"$f":"ROUND(B46 + MAX(0.01,Shocks!E45*ABS(B46) )+F46-B46, 5)","v":4.4049999999999999E-2},{"$f":"ROUND(IF(B46<0,B46, B46 - Shocks!D45 * ABS(B46))+F46-B46, 5)","v":2.504E-2}]
[35,3.3132319006476285E-2,{"$f":"ROUND(B47 + MAX(0.01,Shocks!E46*ABS(B47) ),5)","v":4.3130000000000002E-2},{"$f":"ROUND(IF(B47<0,B47, B47 - Shocks!D46 * ABS(B47)),5)","v":2.4160000000000001E-2},null,3.4029229908508096E-2,{"$f":"ROUND(B47 + MAX(0.01,Shocks!E46*ABS(B47) )+F47-B47, 5)","v":4.403E-2},{"$f":"ROUND(IF(B47<0,B47, B47 - Shocks!D46 * ABS(B47))+F47-B47, 5)","v":2.5059999999999999E-2}]
[36,3.3139179280692099E-2,{"$f":"ROUND(B48 + MAX(0.01,Shocks!E47*ABS(B48) ),5)","v":4.3139999999999998E-2},{"$f":"ROUND(IF(B48<0,B48, B48 - Shocks!D47 * ABS(B48)),5)","v":2.4209999999999999E-2},null,3.4011875529294633E-2,{"$f":"ROUND(B48 + MAX(0.01,Shocks!E47*ABS(B48) )+F48-B48, 5)","v":4.4010000000000001E-2},{"$f":"ROUND(IF(B48<0,B48, B48 - Shocks!D47 * ABS(B48))+F48-B48, 5)","v":2.5080000000000002E-2}]
[37,3.3144359129064549E-2,{"$f":"ROUND(B49 + MAX(0.01,Shocks!E48*ABS(B49) ),5)","v":4.3139999999999998E-2},{"$f":"ROUND(IF(B49<0,B49, B49 - Shocks!D48 * ABS(B49)),5)","v":2.426E-2},null,3.3993996687478045E-2,{"$f":"ROUND(B49 + MAX(0.01,Shocks!E48*ABS(B49) )+F49-B49, 5)","v":4.3990000000000001E-2},{"$f":"ROUND(IF(B49<0,B49, B49 - Shocks!D48 * ABS(B49))+F49-B49, 5)","v":2.511E-2}]
[38,3.3148153769911648E-2,{"$f":"ROUND(B50 + MAX(0.01,Shocks!E49*ABS(B50) ),5)","v":4.3150000000000001E-2},{"$f":"ROUND(IF(B50<0,B50, B50 - Shocks!D49 * ABS(B50)),5)","v":2.4299999999999999E-2},null,3.3975824802566779E-2,{"$f":"ROUND(B50 + MAX(0.01,Shocks!E49*ABS(B50) )+F50-B50, 5)","v":4.3979999999999998E-2},{"$f":"ROUND(IF(B50<0,B50, B50 - Shocks!D49 * ABS(B50))+F50-B50, 5)","v":2.513E-2}]
[39,3.3150808033220791E-2,{"$f":"ROUND(B51 + MAX(0.01,Shocks!E50*ABS(B51) ),5)","v":4.3150000000000001E-2},{"$f":"ROUND(IF(B51<0,B51, B51 - Shocks!D50 * ABS(B51)),5)","v":2.435E-2},null,3.3957542954484055E-2,{"$f":"ROUND(B51 + MAX(0.01,Shocks!E50*ABS(B51) )+F51-B51, 5)","v":4.3959999999999999E-2},{"$f":"ROUND(IF(B51<0,B51, B51 - Shocks!D50 * ABS(B51))+F51-B51, 5)","v":2.5149999999999999E-2}]
[40,3.315252512948752E-2,{"$f":"ROUND(B52 + MAX(0.01,Shocks!E51*ABS(B52) ),5)","v":4.3150000000000001E-2},{"$f":"ROUND(IF(B52<0,B52, B52 - Shocks!D51 * ABS(B52)),5)","v":2.4389999999999998E-2},null,3.3939295090197108E-2,{"$f":"ROUND(B52 + MAX(0.01,Shocks!E51*ABS(B52) )+F52-B52, 5)","v":4.394E-2},{"$f":"ROUND(IF(B52<0,B52, B52 - Shocks!D51 * ABS(B52))+F52-B52, 5)","v":2.5180000000000001E-2}]
[41,3.3153473836175618E-2,{"$f":"ROUND(B53 + MAX(0.01,Shocks!E52*ABS(B53) ),5)","v":4.3150000000000001E-2},{"$f":"ROUND(IF(B53<0,B53, B53 - Shocks!D52 * ABS(B53)),5)","v":2.443E-2},null,3.3921193481708967E-2,{"$f":"ROUND(B53 + MAX(0.01,Shocks!E52*ABS(B53) )+F53-B53, 5)","v":4.3920000000000001E-2},{"$f":"ROUND(IF(B53<0,B53, B53 - Shocks!D52 * ABS(B53))+F53-B53, 5)","v":2.52E-2}]
[42,3.31537944006981E-2,{"$f":"ROUND(B54 + MAX(0.01,Shocks!E53*ABS(B54) ),5)","v":4.3150000000000001E-2},{"$f":"ROUND(IF(B54<0,B54, B54 - Shocks!D53 * ABS(B54)),5)","v":2.4479999999999998E-2},null,3.3903324776327848E-2,{"$f":"ROUND(B54 + MAX(0.01,Shocks!E53*ABS(B54) )+F54-B54, 5)","v":4.3900000000000002E-2},{"$f":"ROUND(IF(B54<0,B54, B54 - Shocks!D53 * ABS(B54))+F54-B54, 5)","v":2.5229999999999999E-2}]
[43,3.315360339933271E-2,{"$f":"ROUND(B55 + MAX(0.01,Shocks!E54*ABS(B55) ),5)","v":4.3150000000000001E-2},{"$f":"ROUND(IF(B55<0,B55, B55 - Shocks!D54 * ABS(B55)),5)","v":2.452E-2},null,3.3885754910978116E-2,{"$f":"ROUND(B55 + MAX(0.01,Shocks!E54*ABS(B55) )+F55-B55, 5)","v":4.3889999999999998E-2},{"$f":"ROUND(IF(B55<0,B55, B55 - Shocks!D54 * ABS(B55))+F55-B55, 5)","v":2.5250000000000002E-2}]
[44,3.3152997744527735E-2,{"$f":"ROUND(B56 + MAX(0.01,Shocks!E55*ABS(B56) ),5)","v":4.3150000000000001E-2},{"$f":"ROUND(IF(B56<0,B56, B56 - Shocks!D55 * ABS(B56)),5)","v":2.4559999999999998E-2},null,3.3868533107852317E-2,{"$f":"ROUND(B56 + MAX(0.01,Shocks!E55*ABS(B56) )+F56-B56, 5)","v":4.3869999999999999E-2},{"$f":"ROUND(IF(B56<0,B56, B56 - Shocks!D55 * ABS(B56))+F56-B56, 5)","v":2.528E-2}]
[45,3.3152057995827988E-2,{"$f":"ROUND(B57 + MAX(0.01,Shocks!E56*ABS(B57) ),5)","v":4.3150000000000001E-2},{"$f":"ROUND(IF(B57<0,B57, B57 - Shocks!D56 * ABS(B57)),5)","v":2.46E-2},null,3.3851695125687087E-2,{"$f":"ROUND(B57 + MAX(0.01,Shocks!E56*ABS(B57) )+F57-B57, 5)","v":4.385E-2},{"$f":"ROUND(IF(B57<0,B57, B57 - Shocks!D56 * ABS(B57))+F57-B57, 5)","v":2.53E-2}]
[46,3.3150851100019585E-2,{"$f":"ROUND(B58 + MAX(0.01,Shocks!E57*ABS(B58) ),5)","v":4.3150000000000001E-2},{"$f":"ROUND(IF(B58<0,B58, B58 - Shocks!D57 * ABS(B58)),5)","v":2.4649999999999998E-2},null,3.3835265906808409E-2,{"$f":"ROUND(B58 + MAX(0.01,Shocks!E57*ABS(B58) )+F58-B58, 5)","v":4.3839999999999997E-2},{"$f":"ROUND(IF(B58<0,B58, B58 - Shocks!D57 * ABS(B58))+F58-B58, 5)","v":2.5329999999999998E-2}]
[47,3.3149432662407996E-2,{"$f":"ROUND(B59 + MAX(0.01,Shocks!E58*ABS(B59) ),5)","v":4.3150000000000001E-2},{"$f":"ROUND(IF(B59<0,B59, B59 - Shocks!D58 * ABS(B59)),5)","v":2.469E-2},null,3.3819261732926487E-2,{"$f":"ROUND(B59 + MAX(0.01,Shocks!E58*ABS(B59) )+F59-B59, 5)","v":4.3819999999999998E-2},{"$f":"ROUND(IF(B59<0,B59, B59 - Shocks!D58 * ABS(B59))+F59-B59, 5)","v":2.5360000000000001E-2}]
[48,3.3147848832162152E-2,{"$f":"ROUND(B60 + MAX(0.01,Shocks!E59*ABS(B60) ),5)","v":4.3150000000000001E-2},{"$f":"ROUND(IF(B60<0,B60, B60 - Shocks!D59 * ABS(B60)),5)","v":2.4729999999999999E-2},null,3.3803691980968997E-2,{"$f":"ROUND(B60 + MAX(0.01,Shocks!E59*ABS(B60) )+F60-B60, 5)","v":4.3799999999999999E-2},{"$f":"ROUND(IF(B60<0,B60, B60 - Shocks!D59 * ABS(B60))+F60-B60, 5)","v":2.538E-2}]
[49,3.3146137869376924E-2,{"$f":"ROUND(B61 + MAX(0.01,Shocks!E60*ABS(B61) ),5)","v":4.3150000000000001E-2},{"$f":"ROUND(IF(B61<0,B61, B61 - Shocks!D60 * ABS(B61)),5)","v":2.477E-2},null,3.3788560552881153E-2,{"$f":"ROUND(B61 + MAX(0.01,Shocks!E60*ABS(B61) )+F61-B61, 5)","v":4.3790000000000003E-2},{"$f":"ROUND(IF(B61<0,B61, B61 - Shocks!D60 * ABS(B61))+F61-B61, 5)","v":2.5409999999999999E-2}]
[50,3.3144331449175501E-2,{"$f":"ROUND(B62 + MAX(0.01,Shocks!E61*ABS(B62) ),5)","v":4.3139999999999998E-2},{"$f":"ROUND(IF(B62<0,B62, B62 - Shocks!D61 * ABS(B62)),5)","v":2.4809999999999999E-2},null,3.3773867039360361E-2,{"$f":"ROUND(B62 + MAX(0.01,Shocks!E61*ABS(B62) )+F62-B62, 5)","v":4.3770000000000003E-2},{"$f":"ROUND(IF(B62<0,B62, B62 - Shocks!D61 * ABS(B62))+F62-B62, 5)","v":2.5440000000000001E-2}]
[51,3.3142455748197852E-2,{"$f":"ROUND(B63 + MAX(0.01,Shocks!E62*ABS(B63) ),5)","v":4.3139999999999998E-2},{"$f":"ROUND(IF(B63<0,B63, B63 - Shocks!D62 * ABS(B63)),5)","v":2.4850000000000001E-2},null,3.3759607666275615E-2,{"$f":"ROUND(B63 + MAX(0.01,Shocks!E62*ABS(B63) )+F63-B63, 5)","v":4.376E-2},{"$f":"ROUND(IF(B63<0,B63, B63 - Shocks!D62 * ABS(B63))+F63-B63, 5)","v":2.547E-2}]
[52,3.3140532350711904E-2,{"$f":"ROUND(B64 + MAX(0.01,Shocks!E63*ABS(B64) ),5)","v":4.3139999999999998E-2},{"$f":"ROUND(IF(B64<0,B64, B64 - Shocks!D63 * ABS(B64)),5)","v":2.4889999999999999E-2},null,3.3745776063456301E-2,{"$f":"ROUND(B64 + MAX(0.01,Shocks!E63*ABS(B64) )+F64-B64, 5)","v":4.3749999999999997E-2},{"$f":"ROUND(IF(B64<0,B64, B64 - Shocks!D63 * ABS(B64))+F64-B64, 5)","v":2.5499999999999998E-2}]
[53,3.3138579005000723E-2,{"$f":"ROUND(B65 + MAX(0.01,Shocks!E64*ABS(B65) ),5)","v":4.3139999999999998E-2},{"$f":"ROUND(IF(B65<0,B65, B65 - Shocks!D64 * ABS(B65)),5)","v":2.4930000000000001E-2},null,3.3732363888207662E-2,{"$f":"ROUND(B65 + MAX(0.01,Shocks!E64*ABS(B65) )+F65-B65, 5)","v":4.3729999999999998E-2},{"$f":"ROUND(IF(B65<0,B65, B65 - Shocks!D64 * ABS(B65))+F65-B65, 5)","v":2.5530000000000001E-2}]
[54,3.3136610255293464E-2,{"$f":"ROUND(B66 + MAX(0.01,Shocks!E65*ABS(B66) ),5)","v":4.3139999999999998E-2},{"$f":"ROUND(IF(B66<0,B66, B66 - Shocks!D65 * ABS(B66)),5)","v":2.4979999999999999E-2},null,3.3719361329971331E-2,{"$f":"ROUND(B66 + MAX(0.01,Shocks!E65*ABS(B66) )+F66-B66, 5)","v":4.3720000000000002E-2},{"$f":"ROUND(IF(B66<0,B66, B66 - Shocks!D65 * ABS(B66))+F66-B66, 5)","v":2.5559999999999999E-2}]
[55,3.3134637970114067E-2,{"$f":"ROUND(B67 + MAX(0.01,Shocks!E66*ABS(B67) ),5)","v":4.3130000000000002E-2},{"$f":"ROUND(IF(B67<0,B67, B67 - Shocks!D66 * ABS(B67)),5)","v":2.5020000000000001E-2},null,3.3706757517726116E-2,{"$f":"ROUND(B67 + MAX(0.01,Shocks!E66*ABS(B67) )+F67-B67, 5)","v":4.3709999999999999E-2},{"$f":"ROUND(IF(B67<0,B67, B67 - Shocks!D66 * ABS(B67))+F67-B67, 5)","v":2.5590000000000002E-2}]
[56,3.3132671784317669E-2,{"$f":"ROUND(B68 + MAX(0.01,Shocks!E67*ABS(B68) ),5)","v":4.3130000000000002E-2},{"$f":"ROUND(IF(B68<0,B68, B68 - Shocks!D67 * ABS(B68)),5)","v":2.5059999999999999E-2},null,3.3694540847800658E-2,{"$f":"ROUND(B68 + MAX(0.01,Shocks!E67*ABS(B68) )+F68-B68, 5)","v":4.369E-2},{"$f":"ROUND(IF(B68<0,B68, B68 - Shocks!D67 * ABS(B68))+F68-B68, 5)","v":2.562E-2}]
[57,3.3130719469123493E-2,{"$f":"ROUND(B69 + MAX(0.01,Shocks!E68*ABS(B69) ),5)","v":4.3130000000000002E-2},{"$f":"ROUND(IF(B69<0,B69, B69 - Shocks!D68 * ABS(B69)),5)","v":2.5100000000000001E-2},null,3.3682699246576187E-2,{"$f":"ROUND(B69 + MAX(0.01,Shocks!E68*ABS(B69) )+F69-B69, 5)","v":4.3679999999999997E-2},{"$f":"ROUND(IF(B69<0,B69, B69 - Shocks!D68 * ABS(B69))+F69-B69, 5)","v":2.5649999999999999E-2}]
[58,3.3128787242022062E-2,{"$f":"ROUND(B70 + MAX(0.01,Shocks!E69*ABS(B70) ),5)","v":4.3130000000000002E-2},{"$f":"ROUND(IF(B70<0,B70, B70 - Shocks!D69 * ABS(B70)),5)","v":2.5139999999999999E-2},null,3.3671220379943634E-2,{"$f":"ROUND(B70 + MAX(0.01,Shocks!E69*ABS(B70) )+F70-B70, 5)","v":4.367E-2},{"$f":"ROUND(IF(B70<0,B70, B70 - Shocks!D69 * ABS(B70))+F70-B70, 5)","v":2.5680000000000001E-2}]
[59,3.3126880026425054E-2,{"$f":"ROUND(B71 + MAX(0.01,Shocks!E70*ABS(B71) ),5)","v":4.3130000000000002E-2},{"$f":"ROUND(IF(B71<0,B71, B71 - Shocks!D70 * ABS(B71)),5)","v":2.5180000000000001E-2},null,3.3660091819252003E-2,{"$f":"ROUND(B71 + MAX(0.01,Shocks!E70*ABS(B71) )+F71-B71, 5)","v":4.3659999999999997E-2},{"$f":"ROUND(IF(B71<0,B71, B71 - Shocks!D70 * ABS(B71))+F71-B71, 5)","v":2.571E-2}]
[60,3.3125001669267906E-2,{"$f":"ROUND(B72 + MAX(0.01,Shocks!E71*ABS(B72) ),5)","v":4.3130000000000002E-2},{"$f":"ROUND(IF(B72<0,B72, B72 - Shocks!D71 * ABS(B72)),5)","v":2.5219999999999999E-2},null,3.3649301171740253E-2,{"$f":"ROUND(B72 + MAX(0.01,Shocks!E71*ABS(B72) )+F72-B72, 5)","v":4.3650000000000001E-2},{"$f":"ROUND(IF(B72<0,B72, B72 - Shocks!D71 * ABS(B72))+F72-B72, 5)","v":2.5749999999999999E-2}]
[61,3.3123155123411463E-2,{"$f":"ROUND(B73 + MAX(0.01,Shocks!E72*ABS(B73) ),5)","v":4.3119999999999999E-2},{"$f":"ROUND(IF(B73<0,B73, B73 - Shocks!D72 * ABS(B73)),5)","v":2.5260000000000001E-2},null,3.363883618200858E-2,{"$f":"ROUND(B73 + MAX(0.01,Shocks!E72*ABS(B73) )+F73-B73, 5)","v":4.3639999999999998E-2},{"$f":"ROUND(IF(B73<0,B73, B73 - Shocks!D72 * ABS(B73))+F73-B73, 5)","v":2.5780000000000001E-2}]
[62,3.3121342600547221E-2,{"$f":"ROUND(B74 + MAX(0.01,Shocks!E73*ABS(B74) ),5)","v":4.3119999999999999E-2},{"$f":"ROUND(IF(B74<0,B74, B74 - Shocks!D73 * ABS(B74)),5)","v":2.53E-2},null,3.3628684809926979E-2,{"$f":"ROUND(B74 + MAX(0.01,Shocks!E73*ABS(B74) )+F74-B74, 5)","v":4.3630000000000002E-2},{"$f":"ROUND(IF(B74<0,B74, B74 - Shocks!D73 * ABS(B74))+F74-B74, 5)","v":2.581E-2}]
[63,3.3119565699369469E-2,{"$f":"ROUND(B75 + MAX(0.01,Shocks!E74*ABS(B75) ),5)","v":4.3119999999999999E-2},{"$f":"ROUND(IF(B75<0,B75, B75 - Shocks!D74 * ABS(B75)),5)","v":2.5350000000000001E-2},null,3.3618835289398463E-2,{"$f":"ROUND(B75 + MAX(0.01,Shocks!E74*ABS(B75) )+F75-B75, 5)","v":4.3619999999999999E-2},{"$f":"ROUND(IF(B75<0,B75, B75 - Shocks!D74 * ABS(B75))+F75-B75, 5)","v":2.5850000000000001E-2}]
[64,3.3117825513003574E-2,{"$f":"ROUND(B76 + MAX(0.01,Shocks!E75*ABS(B76) ),5)","v":4.3119999999999999E-2},{"$f":"ROUND(IF(B76<0,B76, B76 - Shocks!D75 * ABS(B76)),5)","v":2.5389999999999999E-2},null,3.3609276171621572E-2,{"$f":"ROUND(B76 + MAX(0.01,Shocks!E75*ABS(B76) )+F76-B76, 5)","v":4.3610000000000003E-2},{"$f":"ROUND(IF(B76<0,B76, B76 - Shocks!D75 * ABS(B76))+F76-B76, 5)","v":2.588E-2}]
[65,3.3116122719016206E-2,{"$f":"ROUND(B77 + MAX(0.01,Shocks!E76*ABS(B77) ),5)","v":4.3119999999999999E-2},{"$f":"ROUND(IF(B77<0,B77, B77 - Shocks!D76 * ABS(B77)),5)","v":2.5430000000000001E-2},null,3.3599996355831996E-2,{"$f":"ROUND(B77 + MAX(0.01,Shocks!E76*ABS(B77) )+F77-B77, 5)","v":4.36E-2},{"$f":"ROUND(IF(B77<0,B77, B77 - Shocks!D76 * ABS(B77))+F77-B77, 5)","v":2.5909999999999999E-2}]
[66,3.3114457654803697E-2,{"$f":"ROUND(B78 + MAX(0.01,Shocks!E77*ABS(B78) ),5)","v":4.3110000000000002E-2},{"$f":"ROUND(IF(B78<0,B78, B78 - Shocks!D77 * ABS(B78)),5)","v":2.547E-2},null,3.3590985109977822E-2,{"$f":"ROUND(B78 + MAX(0.01,Shocks!E77*ABS(B78) )+F78-B78, 5)","v":4.3589999999999997E-2},{"$f":"ROUND(IF(B78<0,B78, B78 - Shocks!D77 * ABS(B78))+F78-B78, 5)","v":2.5950000000000001E-2}]
[67,3.3112830380693792E-2,{"$f":"ROUND(B79 + MAX(0.01,Shocks!E78*ABS(B79) ),5)","v":4.3110000000000002E-2},{"$f":"ROUND(IF(B79<0,B79, B79 - Shocks!D78 * ABS(B79)),5)","v":2.5510000000000001E-2},null,3.358223208333655E-2,{"$f":"ROUND(B79 + MAX(0.01,Shocks!E78*ABS(B79) )+F79-B79, 5)","v":4.3580000000000001E-2},{"$f":"ROUND(IF(B79<0,B79, B79 - Shocks!D78 * ABS(B79))+F79-B79, 5)","v":2.598E-2}]
[68,3.31112407327252E-2,{"$f":"ROUND(B80 + MAX(0.01,Shocks!E79*ABS(B80) ),5)","v":4.3110000000000002E-2},{"$f":"ROUND(IF(B80<0,B80, B80 - Shocks!D79 * ABS(B80)),5)","v":2.555E-2},null,3.3573727312724122E-2,{"$f":"ROUND(B80 + MAX(0.01,Shocks!E79*ABS(B80) )+F80-B80, 5)","v":4.3569999999999998E-2},{"$f":"ROUND(IF(B80<0,B80, B80 - Shocks!D79 * ABS(B80))+F80-B80, 5)","v":2.6009999999999998E-2}]
[69,3.3109688366750323E-2,{"$f":"ROUND(B81 + MAX(0.01,Shocks!E80*ABS(B81) ),5)","v":4.3110000000000002E-2},{"$f":"ROUND(IF(B81<0,B81, B81 - Shocks!D80 * ABS(B81)),5)","v":2.5590000000000002E-2},null,3.356546122364179E-2,{"$f":"ROUND(B81 + MAX(0.01,Shocks!E80*ABS(B81) )+F81-B81, 5)","v":4.3569999999999998E-2},{"$f":"ROUND(IF(B81<0,B81, B81 - Shocks!D80 * ABS(B81))+F81-B81, 5)","v":2.605E-2}]
[70,3.310817279524314E-2,{"$f":"ROUND(B82 + MAX(0.01,Shocks!E81*ABS(B82) ),5)","v":4.3110000000000002E-2},{"$f":"ROUND(IF(B82<0,B82, B82 - Shocks!D81 * ABS(B82)),5)","v":2.564E-2},null,3.3557424627467247E-2,{"$f":"ROUND(B82 + MAX(0.01,Shocks!E81*ABS(B82) )+F82-B82, 5)","v":4.3560000000000001E-2},{"$f":"ROUND(IF(B82<0,B82, B82 - Shocks!D81 * ABS(B82))+F82-B82, 5)","v":2.6079999999999999E-2}]
[71,3.3106693417978006E-2,{"$f":"ROUND(B83 + MAX(0.01,Shocks!E82*ABS(B83) ),5)","v":4.3110000000000002E-2},{"$f":"ROUND(IF(B83<0,B83, B83 - Shocks!D82 * ABS(B83)),5)","v":2.5680000000000001E-2},null,3.3549608715584434E-2,{"$f":"ROUND(B83 + MAX(0.01,Shocks!E82*ABS(B83) )+F83-B83, 5)","v":4.3549999999999998E-2},{"$f":"ROUND(IF(B83<0,B83, B83 - Shocks!D82 * ABS(B83))+F83-B83, 5)","v":2.6120000000000001E-2}]
[72,3.310524954755123E-2,{"$f":"ROUND(B84 + MAX(0.01,Shocks!E83*ABS(B84) ),5)","v":4.3110000000000002E-2},{"$f":"ROUND(IF(B84<0,B84, B84 - Shocks!D83 * ABS(B84)),5)","v":2.572E-2},null,3.3542005051191648E-2,{"$f":"ROUND(B84 + MAX(0.01,Shocks!E83*ABS(B84) )+F84-B84, 5)","v":4.3540000000000002E-2},{"$f":"ROUND(IF(B84<0,B84, B84 - Shocks!D83 * ABS(B84))+F84-B84, 5)","v":2.615E-2}]
[73,3.3103840430573461E-2,{"$f":"ROUND(B85 + MAX(0.01,Shocks!E84*ABS(B85) ),5)","v":4.3099999999999999E-2},{"$f":"ROUND(IF(B85<0,B85, B85 - Shocks!D84 * ABS(B85)),5)","v":2.5760000000000002E-2},null,3.3534605559374375E-2,{"$f":"ROUND(B85 + MAX(0.01,Shocks!E84*ABS(B85) )+F85-B85, 5)","v":4.3529999999999999E-2},{"$f":"ROUND(IF(B85<0,B85, B85 - Shocks!D84 * ABS(B85))+F85-B85, 5)","v":2.6190000000000001E-2}]
[74,3.3102465265218983E-2,{"$f":"ROUND(B86 + MAX(0.01,Shocks!E85*ABS(B86) ),5)","v":4.3099999999999999E-2},{"$f":"ROUND(IF(B86<0,B86, B86 - Shocks!D85 * ABS(B86)),5)","v":2.58E-2},null,3.3527402515932669E-2,{"$f":"ROUND(B86 + MAX(0.01,Shocks!E85*ABS(B86) )+F86-B86, 5)","v":4.3529999999999999E-2},{"$f":"ROUND(IF(B86<0,B86, B86 - Shocks!D85 * ABS(B86))+F86-B86, 5)","v":2.623E-2}]
[75,3.3101123215720341E-2,{"$f":"ROUND(B87 + MAX(0.01,Shocks!E86*ABS(B87) ),5)","v":4.3099999999999999E-2},{"$f":"ROUND(IF(B87<0,B87, B87 - Shocks!D86 * ABS(B87)),5)","v":2.5839999999999998E-2},null,3.3520388535344114E-2,{"$f":"ROUND(B87 + MAX(0.01,Shocks!E86*ABS(B87) )+F87-B87, 5)","v":4.3520000000000003E-2},{"$f":"ROUND(IF(B87<0,B87, B87 - Shocks!D86 * ABS(B87))+F87-B87, 5)","v":2.6259999999999999E-2}]
[76,3.3099813424292801E-2,{"$f":"ROUND(B88 + MAX(0.01,Shocks!E87*ABS(B88) ),5)","v":4.3099999999999999E-2},{"$f":"ROUND(IF(B88<0,B88, B88 - Shocks!D87 * ABS(B88)),5)","v":2.588E-2},null,3.3513556558178337E-2,{"$f":"ROUND(B88 + MAX(0.01,Shocks!E87*ABS(B88) )+F88-B88, 5)","v":4.351E-2},{"$f":"ROUND(IF(B88<0,B88, B88 - Shocks!D87 * ABS(B88))+F88-B88, 5)","v":2.63E-2}]
[77,3.3098535020905873E-2,{"$f":"ROUND(B89 + MAX(0.01,Shocks!E88*ABS(B89) ),5)","v":4.3099999999999999E-2},{"$f":"ROUND(IF(B89<0,B89, B89 - Shocks!D88 * ABS(B89)),5)","v":2.5930000000000002E-2},null,3.3506899838210202E-2,{"$f":"ROUND(B89 + MAX(0.01,Shocks!E88*ABS(B89) )+F89-B89, 5)","v":4.351E-2},{"$f":"ROUND(IF(B89<0,B89, B89 - Shocks!D88 * ABS(B89))+F89-B89, 5)","v":2.6329999999999999E-2}]
[78,3.3097287131250042E-2,{"$f":"ROUND(B90 + MAX(0.01,Shocks!E89*ABS(B90) ),5)","v":4.3099999999999999E-2},{"$f":"ROUND(IF(B90<0,B90, B90 - Shocks!D89 * ABS(B90)),5)","v":2.597E-2},null,3.3500411929425988E-2,{"$f":"ROUND(B90 + MAX(0.01,Shocks!E89*ABS(B90) )+F90-B90, 5)","v":4.3499999999999997E-2},{"$f":"ROUND(IF(B90<0,B90, B90 - Shocks!D89 * ABS(B90))+F90-B90, 5)","v":2.6370000000000001E-2}]
[79,3.3096068883188057E-2,{"$f":"ROUND(B91 + MAX(0.01,Shocks!E90*ABS(B91) ),5)","v":4.3099999999999999E-2},{"$f":"ROUND(IF(B91<0,B91, B91 - Shocks!D90 * ABS(B91)),5)","v":2.6009999999999998E-2},null,3.3494086673081291E-2,{"$f":"ROUND(B91 + MAX(0.01,Shocks!E90*ABS(B91) )+F91-B91, 5)","v":4.3490000000000001E-2},{"$f":"ROUND(IF(B91<0,B91, B91 - Shocks!D90 * ABS(B91))+F91-B91, 5)","v":2.6409999999999999E-2}]
[80,3.3094879411943445E-2,{"$f":"ROUND(B92 + MAX(0.01,Shocks!E91*ABS(B92) ),5)","v":4.3090000000000003E-2},{"$f":"ROUND(IF(B92<0,B92, B92 - Shocks!D91 * ABS(B92)),5)","v":2.605E-2},null,3.3487918184926357E-2,{"$f":"ROUND(B92 + MAX(0.01,Shocks!E91*ABS(B92) )+F92-B92, 5)","v":4.3490000000000001E-2},{"$f":"ROUND(IF(B92<0,B92, B92 - Shocks!D91 * ABS(B92))+F92-B92, 5)","v":2.6440000000000002E-2}]
[81,3.3093717864229211E-2,{"$f":"ROUND(B93 + MAX(0.01,Shocks!E92*ABS(B93) ),5)","v":4.3090000000000003E-2},{"$f":"ROUND(IF(B93<0,B93, B93 - Shocks!D92 * ABS(B93)),5)","v":2.6089999999999999E-2},null,3.3481900842692758E-2,{"$f":"ROUND(B93 + MAX(0.01,Shocks!E92*ABS(B93) )+F93-B93, 5)","v":4.3479999999999998E-2},{"$f":"ROUND(IF(B93<0,B93, B93 - Shocks!D92 * ABS(B93))+F93-B93, 5)","v":2.648E-2}]
[82,3.3092583401497233E-2,{"$f":"ROUND(B94 + MAX(0.01,Shocks!E93*ABS(B94) ),5)","v":4.3090000000000003E-2},{"$f":"ROUND(IF(B94<0,B94, B94 - Shocks!D93 * ABS(B94)),5)","v":2.613E-2},null,3.347602927390847E-2,{"$f":"ROUND(B94 + MAX(0.01,Shocks!E93*ABS(B94) )+F94-B94, 5)","v":4.3479999999999998E-2},{"$f":"ROUND(IF(B94<0,B94, B94 - Shocks!D93 * ABS(B94))+F94-B94, 5)","v":2.6519999999999998E-2}]
[83,3.3091475202449816E-2,{"$f":"ROUND(B95 + MAX(0.01,Shocks!E94*ABS(B95) ),5)","v":4.3090000000000003E-2},{"$f":"ROUND(IF(B95<0,B95, B95 - Shocks!D94 * ABS(B95)),5)","v":2.6179999999999998E-2},null,3.3470298344092875E-2,{"$f":"ROUND(B95 + MAX(0.01,Shocks!E94*ABS(B95) )+F95-B95, 5)","v":4.3470000000000002E-2},{"$f":"ROUND(IF(B95<0,B95, B95 - Shocks!D94 * ABS(B95))+F95-B95, 5)","v":2.6550000000000001E-2}]
[84,3.3090392464945273E-2,{"$f":"ROUND(B96 + MAX(0.01,Shocks!E95*ABS(B96) ),5)","v":4.3090000000000003E-2},{"$f":"ROUND(IF(B96<0,B96, B96 - Shocks!D95 * ABS(B96)),5)","v":2.622E-2},null,3.3464703145364094E-2,{"$f":"ROUND(B96 + MAX(0.01,Shocks!E95*ABS(B96) )+F96-B96, 5)","v":4.3459999999999999E-2},{"$f":"ROUND(IF(B96<0,B96, B96 - Shocks!D95 * ABS(B96))+F96-B96, 5)","v":2.6589999999999999E-2}]
[85,3.3089334407395032E-2,{"$f":"ROUND(B97 + MAX(0.01,Shocks!E96*ABS(B97) ),5)","v":4.3090000000000003E-2},{"$f":"ROUND(IF(B97<0,B97, B97 - Shocks!D96 * ABS(B97)),5)","v":2.6259999999999999E-2},null,3.3459238985483974E-2,{"$f":"ROUND(B97 + MAX(0.01,Shocks!E96*ABS(B97) )+F97-B97, 5)","v":4.3459999999999999E-2},{"$f":"ROUND(IF(B97<0,B97, B97 - Shocks!D96 * ABS(B97))+F97-B97, 5)","v":2.6630000000000001E-2}]
[86,3.3088300269745519E-2,{"$f":"ROUND(B98 + MAX(0.01,Shocks!E97*ABS(B98) ),5)","v":4.3090000000000003E-2},{"$f":"ROUND(IF(B98<0,B98, B98 - Shocks!D97 * ABS(B98)),5)","v":2.63E-2},null,3.3453901377353379E-2,{"$f":"ROUND(B98 + MAX(0.01,Shocks!E97*ABS(B98) )+F98-B98, 5)","v":4.3450000000000003E-2},{"$f":"ROUND(IF(B98<0,B98, B98 - Shocks!D97 * ABS(B98))+F98-B98, 5)","v":2.6669999999999999E-2}]
[87,3.308728931411653E-2,{"$f":"ROUND(B99 + MAX(0.01,Shocks!E98*ABS(B99) ),5)","v":4.3090000000000003E-2},{"$f":"ROUND(IF(B99<0,B99, B99 - Shocks!D98 * ABS(B99)),5)","v":2.6339999999999999E-2},null,3.3448686028960894E-2,{"$f":"ROUND(B99 + MAX(0.01,Shocks!E98*ABS(B99) )+F99-B99, 5)","v":4.3450000000000003E-2},{"$f":"ROUND(IF(B99<0,B99, B99 - Shocks!D98 * ABS(B99))+F99-B99, 5)","v":2.6700000000000002E-2}]
[88,3.3086300825157622E-2,{"$f":"ROUND(B100 + MAX(0.01,Shocks!E99*ABS(B100) ),5)","v":4.3090000000000003E-2},{"$f":"ROUND(IF(B100<0,B100, B100 - Shocks!D99 * ABS(B100)),5)","v":2.6380000000000001E-2},null,3.3443588833787619E-2,{"$f":"ROUND(B100 + MAX(0.01,Shocks!E99*ABS(B100) )+F100-B100, 5)","v":4.3439999999999999E-2},{"$f":"ROUND(IF(B100<0,B100, B100 - Shocks!D99 * ABS(B100))+F100-B100, 5)","v":2.674E-2}]
[89,3.3085334110177111E-2,{"$f":"ROUND(B101 + MAX(0.01,Shocks!E100*ABS(B101) ),5)","v":4.3090000000000003E-2},{"$f":"ROUND(IF(B101<0,B101, B101 - Shocks!D100 * ABS(B101)),5)","v":2.6429999999999999E-2},null,3.3438605861661364E-2,{"$f":"ROUND(B101 + MAX(0.01,Shocks!E100*ABS(B101) )+F101-B101, 5)","v":4.3439999999999999E-2},{"$f":"ROUND(IF(B101<0,B101, B101 - Shocks!D100 * ABS(B101))+F101-B101, 5)","v":2.6780000000000002E-2}]
[90,3.3084388499085238E-2,{"$f":"ROUND(B102 + MAX(0.01,Shocks!E101*ABS(B102) ),5)","v":4.308E-2},{"$f":"ROUND(IF(B102<0,B102, B102 - Shocks!D101 * ABS(B102)),5)","v":2.647E-2},null,3.3433733350050954E-2,{"$f":"ROUND(B102 + MAX(0.01,Shocks!E101*ABS(B102) )+F102-B102, 5)","v":4.3430000000000003E-2},{"$f":"ROUND(IF(B102<0,B102, B102 - Shocks!D101 * ABS(B102))+F102-B102, 5)","v":2.682E-2}]
[91,3.308346334418899E-2,{"$f":"ROUND(B103 + MAX(0.01,Shocks!E102*ABS(B103) ),5)","v":4.308E-2},{"$f":"ROUND(IF(B103<0,B103, B103 - Shocks!D102 * ABS(B103)),5)","v":2.647E-2},null,3.3428967695789735E-2,{"$f":"ROUND(B103 + MAX(0.01,Shocks!E102*ABS(B103) )+F103-B103, 5)","v":4.3430000000000003E-2},{"$f":"ROUND(IF(B103<0,B103, B103 - Shocks!D102 * ABS(B103))+F103-B103, 5)","v":2.681E-2}]
[92,3.3082558019868369E-2,{"$f":"ROUND(B104 + MAX(0.01,Shocks!E103*ABS(B104) ),5)","v":4.308E-2},{"$f":"ROUND(IF(B104<0,B104, B104 - Shocks!D103 * ABS(B104)),5)","v":2.647E-2},null,3.3424305447216085E-2,{"$f":"ROUND(B104 + MAX(0.01,Shocks!E103*ABS(B104) )+F104-B104, 5)","v":4.342E-2},{"$f":"ROUND(IF(B104<0,B104, B104 - Shocks!D103 * ABS(B104))+F104-B104, 5)","v":2.681E-2}]
[93,3.3081671922161604E-2,{"$f":"ROUND(B105 + MAX(0.01,Shocks!E104*ABS(B105) ),5)","v":4.308E-2},{"$f":"ROUND(IF(B105<0,B105, B105 - Shocks!D104 * ABS(B105)),5)","v":2.647E-2},null,3.3419743296712268E-2,{"$f":"ROUND(B105 + MAX(0.01,Shocks!E104*ABS(B105) )+F105-B105, 5)","v":4.342E-2},{"$f":"ROUND(IF(B105<0,B105, B105 - Shocks!D104 * ABS(B105))+F105-B105, 5)","v":2.6800000000000001E-2}]
[94,3.3080804468277769E-2,{"$f":"ROUND(B106 + MAX(0.01,Shocks!E105*ABS(B106) ),5)","v":4.308E-2},{"$f":"ROUND(IF(B106<0,B106, B106 - Shocks!D105 * ABS(B106)),5)","v":2.6460000000000001E-2},null,3.3415278073631427E-2,{"$f":"ROUND(B106 + MAX(0.01,Shocks!E105*ABS(B106) )+F106-B106, 5)","v":4.342E-2},{"$f":"ROUND(IF(B106<0,B106, B106 - Shocks!D105 * ABS(B106))+F106-B106, 5)","v":2.6800000000000001E-2}]
[95,3.3079955096057434E-2,{"$f":"ROUND(B107 + MAX(0.01,Shocks!E106*ABS(B107) ),5)","v":4.308E-2},{"$f":"ROUND(IF(B107<0,B107, B107 - Shocks!D106 * ABS(B107)),5)","v":2.6460000000000001E-2},null,3.3410906737591173E-2,{"$f":"ROUND(B107 + MAX(0.01,Shocks!E106*ABS(B107) )+F107-B107, 5)","v":4.3409999999999997E-2},{"$f":"ROUND(IF(B107<0,B107, B107 - Shocks!D106 * ABS(B107))+F107-B107, 5)","v":2.6790000000000001E-2}]
[96,3.3079123263392018E-2,{"$f":"ROUND(B108 + MAX(0.01,Shocks!E107*ABS(B108) ),5)","v":4.308E-2},{"$f":"ROUND(IF(B108<0,B108, B108 - Shocks!D107 * ABS(B108)),5)","v":2.6460000000000001E-2},null,3.3406626372120662E-2,{"$f":"ROUND(B108 + MAX(0.01,Shocks!E107*ABS(B108) )+F108-B108, 5)","v":4.3409999999999997E-2},{"$f":"ROUND(IF(B108<0,B108, B108 - Shocks!D107 * ABS(B108))+F108-B108, 5)","v":2.6790000000000001E-2}]
[97,3.3078308447618499E-2,{"$f":"ROUND(B109 + MAX(0.01,Shocks!E108*ABS(B109) ),5)","v":4.308E-2},{"$f":"ROUND(IF(B109<0,B109, B109 - Shocks!D108 * ABS(B109)),5)","v":2.6460000000000001E-2},null,3.340243417864186E-2,{"$f":"ROUND(B109 + MAX(0.01,Shocks!E108*ABS(B109) )+F109-B109, 5)","v":4.3400000000000001E-2},{"$f":"ROUND(IF(B109<0,B109, B109 - Shocks!D108 * ABS(B109))+F109-B109, 5)","v":2.6790000000000001E-2}]
[98,3.3077510144896349E-2,{"$f":"ROUND(B110 + MAX(0.01,Shocks!E109*ABS(B110) ),5)","v":4.308E-2},{"$f":"ROUND(IF(B110<0,B110, B110 - Shocks!D109 * ABS(B110)),5)","v":2.6460000000000001E-2},null,3.3398327470772982E-2,{"$f":"ROUND(B110 + MAX(0.01,Shocks!E109*ABS(B110) )+F110-B110, 5)","v":4.3400000000000001E-2},{"$f":"ROUND(IF(B110<0,B110, B110 - Shocks!D109 * ABS(B110))+F110-B110, 5)","v":2.6780000000000002E-2}]
[99,3.3076727869574274E-2,{"$f":"ROUND(B111 + MAX(0.01,Shocks!E110*ABS(B111) ),5)","v":4.308E-2},{"$f":"ROUND(IF(B111<0,B111, B111 - Shocks!D110 * ABS(B111)),5)","v":2.6460000000000001E-2},null,3.3394303668931702E-2,{"$f":"ROUND(B111 + MAX(0.01,Shocks!E110*ABS(B111) )+F111-B111, 5)","v":4.3389999999999998E-2},{"$f":"ROUND(IF(B111<0,B111, B111 - Shocks!D110 * ABS(B111))+F111-B111, 5)","v":2.6780000000000002E-2}]
[100,3.3075961153556932E-2,{"$f":"ROUND(B112 + MAX(0.01,Shocks!E111*ABS(B112) ),5)","v":4.308E-2},{"$f":"ROUND(IF(B112<0,B112, B112 - Shocks!D111 * ABS(B112)),5)","v":2.6460000000000001E-2},null,3.3390360295228794E-2,{"$f":"ROUND(B112 + MAX(0.01,Shocks!E111*ABS(B112) )+F112-B112, 5)","v":4.3389999999999998E-2},{"$f":"ROUND(IF(B112<0,B112, B112 - Shocks!D111 * ABS(B112))+F112-B112, 5)","v":2.6780000000000002E-2}]
[101,3.3075209545671669E-2,{"$f":"ROUND(B113 + MAX(0.01,Shocks!E112*ABS(B113) ),5)","v":4.308E-2},{"$f":"ROUND(IF(B113<0,B113, B113 - Shocks!D112 * ABS(B113)),5)","v":2.6460000000000001E-2},null,3.3386494968632663E-2,{"$f":"ROUND(B113 + MAX(0.01,Shocks!E112*ABS(B113) )+F113-B113, 5)","v":4.3389999999999998E-2},{"$f":"ROUND(IF(B113<0,B113, B113 - Shocks!D112 * ABS(B113))+F113-B113, 5)","v":2.6769999999999999E-2}]
[102,3.3074472611045014E-2,{"$f":"ROUND(B114 + MAX(0.01,Shocks!E113*ABS(B114) ),5)","v":4.3069999999999997E-2},{"$f":"ROUND(IF(B114<0,B114, B114 - Shocks!D113 * ABS(B114)),5)","v":2.6460000000000001E-2},null,3.3382705400392343E-2,{"$f":"ROUND(B114 + MAX(0.01,Shocks!E113*ABS(B114) )+F114-B114, 5)","v":4.3380000000000002E-2},{"$f":"ROUND(IF(B114<0,B114, B114 - Shocks!D113 * ABS(B114))+F114-B114, 5)","v":2.6769999999999999E-2}]
[103,3.3073749930487395E-2,{"$f":"ROUND(B115 + MAX(0.01,Shocks!E114*ABS(B115) ),5)","v":4.3069999999999997E-2},{"$f":"ROUND(IF(B115<0,B115, B115 - Shocks!D114 * ABS(B115)),5)","v":2.6460000000000001E-2},null,3.3378989389705183E-2,{"$f":"ROUND(B115 + MAX(0.01,Shocks!E114*ABS(B115) )+F115-B115, 5)","v":4.3380000000000002E-2},{"$f":"ROUND(IF(B115<0,B115, B115 - Shocks!D114 * ABS(B115))+F115-B115, 5)","v":2.6759999999999999E-2}]
[104,3.3073041099892508E-2,{"$f":"ROUND(B116 + MAX(0.01,Shocks!E115*ABS(B116) ),5)","v":4.3069999999999997E-2},{"$f":"ROUND(IF(B116<0,B116, B116 - Shocks!D115 * ABS(B116)),5)","v":2.6460000000000001E-2},null,3.3375344819612573E-2,{"$f":"ROUND(B116 + MAX(0.01,Shocks!E115*ABS(B116) )+F116-B116, 5)","v":4.3380000000000002E-2},{"$f":"ROUND(IF(B116<0,B116, B116 - Shocks!D115 * ABS(B116))+F116-B116, 5)","v":2.6759999999999999E-2}]
[105,3.3072345729650676E-2,{"$f":"ROUND(B117 + MAX(0.01,Shocks!E116*ABS(B117) ),5)","v":4.3069999999999997E-2},{"$f":"ROUND(IF(B117<0,B117, B117 - Shocks!D116 * ABS(B117)),5)","v":2.6460000000000001E-2},null,3.337176965311639E-2,{"$f":"ROUND(B117 + MAX(0.01,Shocks!E116*ABS(B117) )+F117-B117, 5)","v":4.3369999999999999E-2},{"$f":"ROUND(IF(B117<0,B117, B117 - Shocks!D116 * ABS(B117))+F117-B117, 5)","v":2.6759999999999999E-2}]
[106,3.3071663444078858E-2,{"$f":"ROUND(B118 + MAX(0.01,Shocks!E117*ABS(B118) ),5)","v":4.3069999999999997E-2},{"$f":"ROUND(IF(B118<0,B118, B118 - Shocks!D117 * ABS(B118)),5)","v":2.6460000000000001E-2},null,3.3368261929498821E-2,{"$f":"ROUND(B118 + MAX(0.01,Shocks!E117*ABS(B118) )+F118-B118, 5)","v":4.3369999999999999E-2},{"$f":"ROUND(IF(B118<0,B118, B118 - Shocks!D117 * ABS(B118))+F118-B118, 5)","v":2.6749999999999999E-2}]
[107,3.3070993880868649E-2,{"$f":"ROUND(B119 + MAX(0.01,Shocks!E118*ABS(B119) ),5)","v":4.3069999999999997E-2},{"$f":"ROUND(IF(B119<0,B119, B119 - Shocks!D118 * ABS(B119)),5)","v":2.6460000000000001E-2},null,3.3364819760837383E-2,{"$f":"ROUND(B119 + MAX(0.01,Shocks!E118*ABS(B119) )+F119-B119, 5)","v":4.3360000000000003E-2},{"$f":"ROUND(IF(B119<0,B119, B119 - Shocks!D118 * ABS(B119))+F119-B119, 5)","v":2.6749999999999999E-2}]
[108,3.3070336690552038E-2,{"$f":"ROUND(B120 + MAX(0.01,Shocks!E119*ABS(B120) ),5)","v":4.3069999999999997E-2},{"$f":"ROUND(IF(B120<0,B120, B120 - Shocks!D119 * ABS(B120)),5)","v":2.6460000000000001E-2},null,3.3361441328702446E-2,{"$f":"ROUND(B120 + MAX(0.01,Shocks!E119*ABS(B120) )+F120-B120, 5)","v":4.3360000000000003E-2},{"$f":"ROUND(IF(B120<0,B120, B120 - Shocks!D119 * ABS(B120))+F120-B120, 5)","v":2.6749999999999999E-2}]
[109,3.3069691535985379E-2,{"$f":"ROUND(B121 + MAX(0.01,Shocks!E120*ABS(B121) ),5)","v":4.3069999999999997E-2},{"$f":"ROUND(IF(B121<0,B121, B121 - Shocks!D120 * ABS(B121)),5)","v":2.6460000000000001E-2},null,3.335812488102774E-2,{"$f":"ROUND(B121 + MAX(0.01,Shocks!E120*ABS(B121) )+F121-B121, 5)","v":4.3360000000000003E-2},{"$f":"ROUND(IF(B121<0,B121, B121 - Shocks!D120 * ABS(B121))+F121-B121, 5)","v":2.674E-2}]
[110,3.3069058091852899E-2,{"$f":"ROUND(B122 + MAX(0.01,Shocks!E121*ABS(B122) ),5)","v":4.3069999999999997E-2},{"$f":"ROUND(IF(B122<0,B122, B122 - Shocks!D121 * ABS(B122)),5)","v":2.6460000000000001E-2},null,3.3354868729143838E-2,{"$f":"ROUND(B122 + MAX(0.01,Shocks!E121*ABS(B122) )+F122-B122, 5)","v":4.335E-2},{"$f":"ROUND(IF(B122<0,B122, B122 - Shocks!D121 * ABS(B122))+F122-B122, 5)","v":2.674E-2}]
[111,3.306843604418952E-2,{"$f":"ROUND(B123 + MAX(0.01,Shocks!E122*ABS(B123) ),5)","v":4.3069999999999997E-2},{"$f":"ROUND(IF(B123<0,B123, B123 - Shocks!D122 * ABS(B123)),5)","v":2.6450000000000001E-2},null,3.3351671244964409E-2,{"$f":"ROUND(B123 + MAX(0.01,Shocks!E122*ABS(B123) )+F123-B123, 5)","v":4.335E-2},{"$f":"ROUND(IF(B123<0,B123, B123 - Shocks!D122 * ABS(B123))+F123-B123, 5)","v":2.674E-2}]
[112,3.30678250899199E-2,{"$f":"ROUND(B124 + MAX(0.01,Shocks!E123*ABS(B124) ),5)","v":4.3069999999999997E-2},{"$f":"ROUND(IF(B124<0,B124, B124 - Shocks!D123 * ABS(B124)),5)","v":2.6450000000000001E-2},null,3.3348530858319236E-2,{"$f":"ROUND(B124 + MAX(0.01,Shocks!E123*ABS(B124) )+F124-B124, 5)","v":4.335E-2},{"$f":"ROUND(IF(B124<0,B124, B124 - Shocks!D123 * ABS(B124))+F124-B124, 5)","v":2.673E-2}]
[113,3.3067224936419226E-2,{"$f":"ROUND(B125 + MAX(0.01,Shocks!E124*ABS(B125) ),5)","v":4.3069999999999997E-2},{"$f":"ROUND(IF(B125<0,B125, B125 - Shocks!D124 * ABS(B125)),5)","v":2.6450000000000001E-2},null,3.3345446054423133E-2,{"$f":"ROUND(B125 + MAX(0.01,Shocks!E124*ABS(B125) )+F125-B125, 5)","v":4.335E-2},{"$f":"ROUND(IF(B125<0,B125, B125 - Shocks!D124 * ABS(B125))+F125-B125, 5)","v":2.673E-2}]
[114,3.3066635301088887E-2,{"$f":"ROUND(B126 + MAX(0.01,Shocks!E125*ABS(B126) ),5)","v":4.3069999999999997E-2},{"$f":"ROUND(IF(B126<0,B126, B126 - Shocks!D125 * ABS(B126)),5)","v":2.6450000000000001E-2},null,3.3342415371472756E-2,{"$f":"ROUND(B126 + MAX(0.01,Shocks!E125*ABS(B126) )+F126-B126, 5)","v":4.3339999999999997E-2},{"$f":"ROUND(IF(B126<0,B126, B126 - Shocks!D125 * ABS(B126))+F126-B126, 5)","v":2.673E-2}]
[115,3.306605591095213E-2,{"$f":"ROUND(B127 + MAX(0.01,Shocks!E126*ABS(B127) ),5)","v":4.3069999999999997E-2},{"$f":"ROUND(IF(B127<0,B127, B127 - Shocks!D126 * ABS(B127)),5)","v":2.6450000000000001E-2},null,3.3339437398366423E-2,{"$f":"ROUND(B127 + MAX(0.01,Shocks!E126*ABS(B127) )+F127-B127, 5)","v":4.3339999999999997E-2},{"$f":"ROUND(IF(B127<0,B127, B127 - Shocks!D126 * ABS(B127))+F127-B127, 5)","v":2.673E-2}]
[116,3.3065486502265262E-2,{"$f":"ROUND(B128 + MAX(0.01,Shocks!E127*ABS(B128) ),5)","v":4.3069999999999997E-2},{"$f":"ROUND(IF(B128<0,B128, B128 - Shocks!D127 * ABS(B128)),5)","v":2.6450000000000001E-2},null,3.3336510772539407E-2,{"$f":"ROUND(B128 + MAX(0.01,Shocks!E127*ABS(B128) )+F128-B128, 5)","v":4.3339999999999997E-2},{"$f":"ROUND(IF(B128<0,B128, B128 - Shocks!D127 * ABS(B128))+F128-B128, 5)","v":2.6720000000000001E-2}]
[117,3.3064926820145724E-2,{"$f":"ROUND(B129 + MAX(0.01,Shocks!E128*ABS(B129) ),5)","v":4.3060000000000001E-2},{"$f":"ROUND(IF(B129<0,B129, B129 - Shocks!D128 * ABS(B129)),5)","v":2.6450000000000001E-2},null,3.3333634177905358E-2,{"$f":"ROUND(B129 + MAX(0.01,Shocks!E128*ABS(B129) )+F129-B129, 5)","v":4.333E-2},{"$f":"ROUND(IF(B129<0,B129, B129 - Shocks!D128 * ABS(B129))+F129-B129, 5)","v":2.6720000000000001E-2}]
[118,3.306437661821704E-2,{"$f":"ROUND(B130 + MAX(0.01,Shocks!E129*ABS(B130) ),5)","v":4.3060000000000001E-2},{"$f":"ROUND(IF(B130<0,B130, B130 - Shocks!D129 * ABS(B130)),5)","v":2.6450000000000001E-2},null,3.333080634290253E-2,{"$f":"ROUND(B130 + MAX(0.01,Shocks!E129*ABS(B130) )+F130-B130, 5)","v":4.333E-2},{"$f":"ROUND(IF(B130<0,B130, B130 - Shocks!D129 * ABS(B130))+F130-B130, 5)","v":2.6720000000000001E-2}]
[119,3.3063835658268204E-2,{"$f":"ROUND(B131 + MAX(0.01,Shocks!E130*ABS(B131) ),5)","v":4.3060000000000001E-2},{"$f":"ROUND(IF(B131<0,B131, B131 - Shocks!D130 * ABS(B131)),5)","v":2.6450000000000001E-2},null,3.3328026038634606E-2,{"$f":"ROUND(B131 + MAX(0.01,Shocks!E130*ABS(B131) )+F131-B131, 5)","v":4.333E-2},{"$f":"ROUND(IF(B131<0,B131, B131 - Shocks!D130 * ABS(B131))+F131-B131, 5)","v":2.6720000000000001E-2}]
[120,3.3063303709927938E-2,{"$f":"ROUND(B132 + MAX(0.01,Shocks!E131*ABS(B132) ),5)","v":4.3060000000000001E-2},{"$f":"ROUND(IF(B132<0,B132, B132 - Shocks!D131 * ABS(B132)),5)","v":2.6450000000000001E-2},null,3.3325292077104773E-2,{"$f":"ROUND(B132 + MAX(0.01,Shocks!E131*ABS(B132) )+F132-B132, 5)","v":4.333E-2},{"$f":"ROUND(IF(B132<0,B132, B132 - Shocks!D131 * ABS(B132))+F132-B132, 5)","v":2.6710000000000001E-2}]
[121,3.306278055035361E-2,{"$f":"ROUND(B133 + MAX(0.01,Shocks!E132*ABS(B133) ),5)","v":4.3060000000000001E-2},{"$f":"ROUND(IF(B133<0,B133, B133 - Shocks!D132 * ABS(B133)),5)","v":2.6450000000000001E-2},null,3.3322603309533072E-2,{"$f":"ROUND(B133 + MAX(0.01,Shocks!E132*ABS(B133) )+F133-B133, 5)","v":4.3319999999999997E-2},{"$f":"ROUND(IF(B133<0,B133, B133 - Shocks!D132 * ABS(B133))+F133-B133, 5)","v":2.6710000000000001E-2}]
[122,3.3062265963934356E-2,{"$f":"ROUND(B134 + MAX(0.01,Shocks!E133*ABS(B134) ),5)","v":4.3060000000000001E-2},{"$f":"ROUND(IF(B134<0,B134, B134 - Shocks!D133 * ABS(B134)),5)","v":2.6450000000000001E-2},null,3.3319958624758783E-2,{"$f":"ROUND(B134 + MAX(0.01,Shocks!E133*ABS(B134) )+F134-B134, 5)","v":4.3319999999999997E-2},{"$f":"ROUND(IF(B134<0,B134, B134 - Shocks!D133 * ABS(B134))+F134-B134, 5)","v":2.6710000000000001E-2}]
[123,3.3061759742005536E-2,{"$f":"ROUND(B135 + MAX(0.01,Shocks!E134*ABS(B135) ),5)","v":4.3060000000000001E-2},{"$f":"ROUND(IF(B135<0,B135, B135 - Shocks!D134 * ABS(B135)),5)","v":2.6450000000000001E-2},null,3.3317356947716981E-2,{"$f":"ROUND(B135 + MAX(0.01,Shocks!E134*ABS(B135) )+F135-B135, 5)","v":4.3319999999999997E-2},{"$f":"ROUND(IF(B135<0,B135, B135 - Shocks!D134 * ABS(B135))+F135-B135, 5)","v":2.6710000000000001E-2}]
[124,3.306126168257828E-2,{"$f":"ROUND(B136 + MAX(0.01,Shocks!E135*ABS(B136) ),5)","v":4.3060000000000001E-2},{"$f":"ROUND(IF(B136<0,B136, B136 - Shocks!D135 * ABS(B136)),5)","v":2.6450000000000001E-2},null,3.3314797237988802E-2,{"$f":"ROUND(B136 + MAX(0.01,Shocks!E135*ABS(B136) )+F136-B136, 5)","v":4.3310000000000001E-2},{"$f":"ROUND(IF(B136<0,B136, B136 - Shocks!D135 * ABS(B136))+F136-B136, 5)","v":2.6700000000000002E-2}]
[125,3.306077159007792E-2,{"$f":"ROUND(B137 + MAX(0.01,Shocks!E136*ABS(B137) ),5)","v":4.3060000000000001E-2},{"$f":"ROUND(IF(B137<0,B137, B137 - Shocks!D136 * ABS(B137)),5)","v":2.6450000000000001E-2},null,3.3312278488420555E-2,{"$f":"ROUND(B137 + MAX(0.01,Shocks!E136*ABS(B137) )+F137-B137, 5)","v":4.3310000000000001E-2},{"$f":"ROUND(IF(B137<0,B137, B137 - Shocks!D136 * ABS(B137))+F137-B137, 5)","v":2.6700000000000002E-2}]
[126,3.3060289275097299E-2,{"$f":"ROUND(B138 + MAX(0.01,Shocks!E137*ABS(B138) ),5)","v":4.3060000000000001E-2},{"$f":"ROUND(IF(B138<0,B138, B138 - Shocks!D137 * ABS(B138)),5)","v":2.6450000000000001E-2},null,3.3309799723808764E-2,{"$f":"ROUND(B138 + MAX(0.01,Shocks!E137*ABS(B138) )+F138-B138, 5)","v":4.3310000000000001E-2},{"$f":"ROUND(IF(B138<0,B138, B138 - Shocks!D137 * ABS(B138))+F138-B138, 5)","v":2.6700000000000002E-2}]
[127,3.3059814554158296E-2,{"$f":"ROUND(B139 + MAX(0.01,Shocks!E138*ABS(B139) ),5)","v":4.3060000000000001E-2},{"$f":"ROUND(IF(B139<0,B139, B139 - Shocks!D138 * ABS(B139)),5)","v":2.6450000000000001E-2},null,3.3307359999644071E-2,{"$f":"ROUND(B139 + MAX(0.01,Shocks!E138*ABS(B139) )+F139-B139, 5)","v":4.3310000000000001E-2},{"$f":"ROUND(IF(B139<0,B139, B139 - Shocks!D138 * ABS(B139))+F139-B139, 5)","v":2.6700000000000002E-2}]
[128,3.3059347249485116E-2,{"$f":"ROUND(B140 + MAX(0.01,Shocks!E139*ABS(B140) ),5)","v":4.3060000000000001E-2},{"$f":"ROUND(IF(B140<0,B140, B140 - Shocks!D139 * ABS(B140)),5)","v":2.6450000000000001E-2},null,3.3304958400916851E-2,{"$f":"ROUND(B140 + MAX(0.01,Shocks!E139*ABS(B140) )+F140-B140, 5)","v":4.3299999999999998E-2},{"$f":"ROUND(IF(B140<0,B140, B140 - Shocks!D139 * ABS(B140))+F140-B140, 5)","v":2.6689999999999998E-2}]
[129,3.3058887188787356E-2,{"$f":"ROUND(B141 + MAX(0.01,Shocks!E140*ABS(B141) ),5)","v":4.3060000000000001E-2},{"$f":"ROUND(IF(B141<0,B141, B141 - Shocks!D140 * ABS(B141)),5)","v":2.6450000000000001E-2},null,3.3302594040976352E-2,{"$f":"ROUND(B141 + MAX(0.01,Shocks!E140*ABS(B141) )+F141-B141, 5)","v":4.3299999999999998E-2},{"$f":"ROUND(IF(B141<0,B141, B141 - Shocks!D140 * ABS(B141))+F141-B141, 5)","v":2.6689999999999998E-2}]
[130,3.3058434205052167E-2,{"$f":"ROUND(B142 + MAX(0.01,Shocks!E141*ABS(B142) ),5)","v":4.3060000000000001E-2},{"$f":"ROUND(IF(B142<0,B142, B142 - Shocks!D141 * ABS(B142)),5)","v":2.6450000000000001E-2},null,3.3300266060441119E-2,{"$f":"ROUND(B142 + MAX(0.01,Shocks!E141*ABS(B142) )+F142-B142, 5)","v":4.3299999999999998E-2},{"$f":"ROUND(IF(B142<0,B142, B142 - Shocks!D141 * ABS(B142))+F142-B142, 5)","v":2.6689999999999998E-2}]
[131,3.3057988136346417E-2,{"$f":"ROUND(B143 + MAX(0.01,Shocks!E142*ABS(B143) ),5)","v":4.3060000000000001E-2},{"$f":"ROUND(IF(B143<0,B143, B143 - Shocks!D142 * ABS(B143)),5)","v":2.6450000000000001E-2},null,3.3297973626161381E-2,{"$f":"ROUND(B143 + MAX(0.01,Shocks!E142*ABS(B143) )+F143-B143, 5)","v":4.3299999999999998E-2},{"$f":"ROUND(IF(B143<0,B143, B143 - Shocks!D142 * ABS(B143))+F143-B143, 5)","v":2.6689999999999998E-2}]
[132,3.3057548825626393E-2,{"$f":"ROUND(B144 + MAX(0.01,Shocks!E143*ABS(B144) ),5)","v":4.3060000000000001E-2},{"$f":"ROUND(IF(B144<0,B144, B144 - Shocks!D143 * ABS(B144)),5)","v":2.6450000000000001E-2},null,3.3295715930225844E-2,{"$f":"ROUND(B144 + MAX(0.01,Shocks!E143*ABS(B144) )+F144-B144, 5)","v":4.3299999999999998E-2},{"$f":"ROUND(IF(B144<0,B144, B144 - Shocks!D143 * ABS(B144))+F144-B144, 5)","v":2.6679999999999999E-2}]
[133,3.3057116120555952E-2,{"$f":"ROUND(B145 + MAX(0.01,Shocks!E144*ABS(B145) ),5)","v":4.3060000000000001E-2},{"$f":"ROUND(IF(B145<0,B145, B145 - Shocks!D144 * ABS(B145)),5)","v":2.6450000000000001E-2},null,3.3293492189015561E-2,{"$f":"ROUND(B145 + MAX(0.01,Shocks!E144*ABS(B145) )+F145-B145, 5)","v":4.3290000000000002E-2},{"$f":"ROUND(IF(B145<0,B145, B145 - Shocks!D144 * ABS(B145))+F145-B145, 5)","v":2.6679999999999999E-2}]
[134,3.3056689873333767E-2,{"$f":"ROUND(B146 + MAX(0.01,Shocks!E145*ABS(B146) ),5)","v":4.3060000000000001E-2},{"$f":"ROUND(IF(B146<0,B146, B146 - Shocks!D145 * ABS(B146)),5)","v":2.6450000000000001E-2},null,3.3291301642297544E-2,{"$f":"ROUND(B146 + MAX(0.01,Shocks!E145*ABS(B146) )+F146-B146, 5)","v":4.3290000000000002E-2},{"$f":"ROUND(IF(B146<0,B146, B146 - Shocks!D145 * ABS(B146))+F146-B146, 5)","v":2.6679999999999999E-2}]
[135,3.3056269940525906E-2,{"$f":"ROUND(B147 + MAX(0.01,Shocks!E146*ABS(B147) ),5)","v":4.3060000000000001E-2},{"$f":"ROUND(IF(B147<0,B147, B147 - Shocks!D146 * ABS(B147)),5)","v":2.6450000000000001E-2},null,3.3289143552360567E-2,{"$f":"ROUND(B147 + MAX(0.01,Shocks!E146*ABS(B147) )+F147-B147, 5)","v":4.3290000000000002E-2},{"$f":"ROUND(IF(B147<0,B147, B147 - Shocks!D146 * ABS(B147))+F147-B147, 5)","v":2.6679999999999999E-2}]
[136,3.3055856182907739E-2,{"$f":"ROUND(B148 + MAX(0.01,Shocks!E147*ABS(B148) ),5)","v":4.3060000000000001E-2},{"$f":"ROUND(IF(B148<0,B148, B148 - Shocks!D147 * ABS(B148)),5)","v":2.6440000000000002E-2},null,3.3287017203186942E-2,{"$f":"ROUND(B148 + MAX(0.01,Shocks!E147*ABS(B148) )+F148-B148, 5)","v":4.3290000000000002E-2},{"$f":"ROUND(IF(B148<0,B148, B148 - Shocks!D147 * ABS(B148))+F148-B148, 5)","v":2.6679999999999999E-2}]
[137,3.3055448465310944E-2,{"$f":"ROUND(B149 + MAX(0.01,Shocks!E148*ABS(B149) ),5)","v":4.3060000000000001E-2},{"$f":"ROUND(IF(B149<0,B149, B149 - Shocks!D148 * ABS(B149)),5)","v":2.6440000000000002E-2},null,3.3284921899662478E-2,{"$f":"ROUND(B149 + MAX(0.01,Shocks!E148*ABS(B149) )+F149-B149, 5)","v":4.3279999999999999E-2},{"$f":"ROUND(IF(B149<0,B149, B149 - Shocks!D148 * ABS(B149))+F149-B149, 5)","v":2.6669999999999999E-2}]
[138,3.3055046656477849E-2,{"$f":"ROUND(B150 + MAX(0.01,Shocks!E149*ABS(B150) ),5)","v":4.3060000000000001E-2},{"$f":"ROUND(IF(B150<0,B150, B150 - Shocks!D149 * ABS(B150)),5)","v":2.6440000000000002E-2},null,3.3282856966819319E-2,{"$f":"ROUND(B150 + MAX(0.01,Shocks!E149*ABS(B150) )+F150-B150, 5)","v":4.3279999999999999E-2},{"$f":"ROUND(IF(B150<0,B150, B150 - Shocks!D149 * ABS(B150))+F150-B150, 5)","v":2.6669999999999999E-2}]
[139,3.3054650628921767E-2,{"$f":"ROUND(B151 + MAX(0.01,Shocks!E150*ABS(B151) ),5)","v":4.3049999999999998E-2},{"$f":"ROUND(IF(B151<0,B151, B151 - Shocks!D150 * ABS(B151)),5)","v":2.6440000000000002E-2},null,3.3280821749111622E-2,{"$f":"ROUND(B151 + MAX(0.01,Shocks!E150*ABS(B151) )+F151-B151, 5)","v":4.3279999999999999E-2},{"$f":"ROUND(IF(B151<0,B151, B151 - Shocks!D150 * ABS(B151))+F151-B151, 5)","v":2.6669999999999999E-2}]
[140,3.3054260258792212E-2,{"$f":"ROUND(B152 + MAX(0.01,Shocks!E151*ABS(B152) ),5)","v":4.3049999999999998E-2},{"$f":"ROUND(IF(B152<0,B152, B152 - Shocks!D151 * ABS(B152)),5)","v":2.6440000000000002E-2},null,3.3278815609723011E-2,{"$f":"ROUND(B152 + MAX(0.01,Shocks!E151*ABS(B152) )+F152-B152, 5)","v":4.3279999999999999E-2},{"$f":"ROUND(IF(B152<0,B152, B152 - Shocks!D151 * ABS(B152))+F152-B152, 5)","v":2.6669999999999999E-2}]
[141,3.305387542574878E-2,{"$f":"ROUND(B153 + MAX(0.01,Shocks!E152*ABS(B153) ),5)","v":4.3049999999999998E-2},{"$f":"ROUND(IF(B153<0,B153, B153 - Shocks!D152 * ABS(B153)),5)","v":2.6440000000000002E-2},null,3.327683792990177E-2,{"$f":"ROUND(B153 + MAX(0.01,Shocks!E152*ABS(B153) )+F153-B153, 5)","v":4.3279999999999999E-2},{"$f":"ROUND(IF(B153<0,B153, B153 - Shocks!D152 * ABS(B153))+F153-B153, 5)","v":2.6669999999999999E-2}]
[142,3.3053496012835692E-2,{"$f":"ROUND(B154 + MAX(0.01,Shocks!E153*ABS(B154) ),5)","v":4.3049999999999998E-2},{"$f":"ROUND(IF(B154<0,B154, B154 - Shocks!D153 * ABS(B154)),5)","v":2.6440000000000002E-2},null,3.3274888108326017E-2,{"$f":"ROUND(B154 + MAX(0.01,Shocks!E153*ABS(B154) )+F154-B154, 5)","v":4.3270000000000003E-2},{"$f":"ROUND(IF(B154<0,B154, B154 - Shocks!D153 * ABS(B154))+F154-B154, 5)","v":2.666E-2}]
[143,3.3053121906366112E-2,{"$f":"ROUND(B155 + MAX(0.01,Shocks!E154*ABS(B155) ),5)","v":4.3049999999999998E-2},{"$f":"ROUND(IF(B155<0,B155, B155 - Shocks!D154 * ABS(B155)),5)","v":2.6440000000000002E-2},null,3.3272965560493528E-2,{"$f":"ROUND(B155 + MAX(0.01,Shocks!E154*ABS(B155) )+F155-B155, 5)","v":4.3270000000000003E-2},{"$f":"ROUND(IF(B155<0,B155, B155 - Shocks!D154 * ABS(B155))+F155-B155, 5)","v":2.666E-2}]
[144,3.3052752995807122E-2,{"$f":"ROUND(B156 + MAX(0.01,Shocks!E155*ABS(B156) ),5)","v":4.3049999999999998E-2},{"$f":"ROUND(IF(B156<0,B156, B156 - Shocks!D155 * ABS(B156)),5)","v":2.6440000000000002E-2},null,3.327106971813909E-2,{"$f":"ROUND(B156 + MAX(0.01,Shocks!E155*ABS(B156) )+F156-B156, 5)","v":4.3270000000000003E-2},{"$f":"ROUND(IF(B156<0,B156, B156 - Shocks!D155 * ABS(B156))+F156-B156, 5)","v":2.666E-2}]
[145,3.3052389173672925E-2,{"$f":"ROUND(B157 + MAX(0.01,Shocks!E156*ABS(B157) ),5)","v":4.3049999999999998E-2},{"$f":"ROUND(IF(B157<0,B157, B157 - Shocks!D156 * ABS(B157)),5)","v":2.6440000000000002E-2},null,3.3269200028674062E-2,{"$f":"ROUND(B157 + MAX(0.01,Shocks!E156*ABS(B157) )+F157-B157, 5)","v":4.3270000000000003E-2},{"$f":"ROUND(IF(B157<0,B157, B157 - Shocks!D156 * ABS(B157))+F157-B157, 5)","v":2.666E-2}]
[146,3.3052030335420479E-2,{"$f":"ROUND(B158 + MAX(0.01,Shocks!E157*ABS(B158) ),5)","v":4.3049999999999998E-2},{"$f":"ROUND(IF(B158<0,B158, B158 - Shocks!D157 * ABS(B158)),5)","v":2.6440000000000002E-2},null,3.3267355954649469E-2,{"$f":"ROUND(B158 + MAX(0.01,Shocks!E157*ABS(B158) )+F158-B158, 5)","v":4.3270000000000003E-2},{"$f":"ROUND(IF(B158<0,B158, B158 - Shocks!D157 * ABS(B158))+F158-B158, 5)","v":2.666E-2}]
[147,3.3051676379348915E-2,{"$f":"ROUND(B159 + MAX(0.01,Shocks!E158*ABS(B159) ),5)","v":4.3049999999999998E-2},{"$f":"ROUND(IF(B159<0,B159, B159 - Shocks!D158 * ABS(B159)),5)","v":2.6440000000000002E-2},null,3.3265536973241971E-2,{"$f":"ROUND(B159 + MAX(0.01,Shocks!E158*ABS(B159) )+F159-B159, 5)","v":4.3270000000000003E-2},{"$f":"ROUND(IF(B159<0,B159, B159 - Shocks!D158 * ABS(B159))+F159-B159, 5)","v":2.666E-2}]
[148,3.3051327206504721E-2,{"$f":"ROUND(B160 + MAX(0.01,Shocks!E159*ABS(B160) ),5)","v":4.3049999999999998E-2},{"$f":"ROUND(IF(B160<0,B160, B160 - Shocks!D159 * ABS(B160)),5)","v":2.6440000000000002E-2},null,3.3263742575758926E-2,{"$f":"ROUND(B160 + MAX(0.01,Shocks!E159*ABS(B160) )+F160-B160, 5)","v":4.326E-2},{"$f":"ROUND(IF(B160<0,B160, B160 - Shocks!D159 * ABS(B160))+F160-B160, 5)","v":2.665E-2}]
[149,3.3050982720589372E-2,{"$f":"ROUND(B161 + MAX(0.01,Shocks!E160*ABS(B161) ),5)","v":4.3049999999999998E-2},{"$f":"ROUND(IF(B161<0,B161, B161 - Shocks!D160 * ABS(B161)),5)","v":2.6440000000000002E-2},null,3.3261972267165207E-2,{"$f":"ROUND(B161 + MAX(0.01,Shocks!E160*ABS(B161) )+F161-B161, 5)","v":4.326E-2},{"$f":"ROUND(IF(B161<0,B161, B161 - Shocks!D160 * ABS(B161))+F161-B161, 5)","v":2.665E-2}]
[150,3.3050642827870957E-2,{"$f":"ROUND(B162 + MAX(0.01,Shocks!E161*ABS(B162) ),5)","v":4.3049999999999998E-2},{"$f":"ROUND(IF(B162<0,B162, B162 - Shocks!D161 * ABS(B162)),5)","v":2.6440000000000002E-2},null,3.3260225565627133E-2,{"$f":"ROUND(B162 + MAX(0.01,Shocks!E161*ABS(B162) )+F162-B162, 5)","v":4.326E-2},{"$f":"ROUND(IF(B162<0,B162, B162 - Shocks!D161 * ABS(B162))+F162-B162, 5)","v":2.665E-2}]

{"sheet":"Scenario Data Current +100bps","index":6,"n_rows":162,"n_cols":22,"rows_kept":162,"cut":false,"hidden":false,"merged":[[7,8,7,9]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"'Scenario Data Expected'!J3","v":"CZK"}]
[]
[]
[null,"NO volatility adjustment",null,null,null,"WITH volatility adjustment"]
[null,"Smith Wilson Extrapolated RFR","Baseline Scenario - Up Shock","Baseline Scenario - Down Shock",null,"Smith Wilson Extrapolated RFR","Baseline Scenario - Up Shock","Baseline Scenario - Down Shock"]
[1,{"$f":"SWUP","v":4.608875704573321E-2},{"$f":"ROUND(B13 + MAX(0.01,Shocks!E12*ABS(B13) ),5)","v":7.8350000000000003E-2},{"$f":"ROUND(IF(B13<0,B13, B13 - Shocks!D12 * ABS(B13)),5)","v":1.1520000000000001E-2},null,{"$f":"SWUPVA","v":4.7688757045732451E-2},{"$f":"ROUND(B13 + MAX(0.01,Shocks!E12*ABS(B13) )+F13-B13, 5)","v":7.9949999999999993E-2},{"$f":"ROUND(IF(B13<0,B13, B13 - Shocks!D12 * ABS(B13))+F13-B13, 5)","v":1.312E-2},null,null,null,null,null,null,null,null,null,null,null,null,"Czech Republic",1]
[2,4.5852328724041103E-2,{"$f":"ROUND(B14 + MAX(0.01,Shocks!E13*ABS(B14) ),5)","v":7.7950000000000005E-2},{"$f":"ROUND(IF(B14<0,B14, B14 - Shocks!D13 * ABS(B14)),5)","v":1.6049999999999998E-2},null,4.7452328724040482E-2,{"$f":"ROUND(B14 + MAX(0.01,Shocks!E13*ABS(B14) )+F14-B14, 5)","v":7.9549999999999996E-2},{"$f":"ROUND(IF(B14<0,B14, B14 - Shocks!D13 * ABS(B14))+F14-B14, 5)","v":1.7649999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,"Hungary",2]
[3,4.5675879317305323E-2,{"$f":"ROUND(B15 + MAX(0.01,Shocks!E14*ABS(B15) ),5)","v":7.4910000000000004E-2},{"$f":"ROUND(IF(B15<0,B15, B15 - Shocks!D14 * ABS(B15)),5)","v":2.01E-2},null,4.7275879317304925E-2,{"$f":"ROUND(B15 + MAX(0.01,Shocks!E14*ABS(B15) )+F15-B15, 5)","v":7.6509999999999995E-2},{"$f":"ROUND(IF(B15<0,B15, B15 - Shocks!D14 * ABS(B15))+F15-B15, 5)","v":2.1700000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,null,"Poland",3]
[4,4.5731591379626346E-2,{"$f":"ROUND(B16 + MAX(0.01,Shocks!E15*ABS(B16) ),5)","v":7.2709999999999997E-2},{"$f":"ROUND(IF(B16<0,B16, B16 - Shocks!D15 * ABS(B16)),5)","v":2.2870000000000001E-2},null,4.733316328839976E-2,{"$f":"ROUND(B16 + MAX(0.01,Shocks!E15*ABS(B16) )+F16-B16, 5)","v":7.4310000000000001E-2},{"$f":"ROUND(IF(B16<0,B16, B16 - Shocks!D15 * ABS(B16))+F16-B16, 5)","v":2.4469999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,"Romania",4]
[5,4.6052350456577518E-2,{"$f":"ROUND(B17 + MAX(0.01,Shocks!E16*ABS(B17) ),5)","v":7.1379999999999999E-2},{"$f":"ROUND(IF(B17<0,B17, B17 - Shocks!D16 * ABS(B17)),5)","v":2.487E-2},null,4.7652350456577119E-2,{"$f":"ROUND(B17 + MAX(0.01,Shocks!E16*ABS(B17) )+F17-B17, 5)","v":7.2980000000000003E-2},{"$f":"ROUND(IF(B17<0,B17, B17 - Shocks!D16 * ABS(B17))+F17-B17, 5)","v":2.647E-2},null,null,null,null,null,null,null,null,null,null,null,null,"Switzerland",5]
[6,4.6594624492091397E-2,{"$f":"ROUND(B18 + MAX(0.01,Shocks!E17*ABS(B18) ),5)","v":7.0819999999999994E-2},{"$f":"ROUND(IF(B18<0,B18, B18 - Shocks!D17 * ABS(B18)),5)","v":2.7019999999999999E-2},null,4.8189491524679218E-2,{"$f":"ROUND(B18 + MAX(0.01,Shocks!E17*ABS(B18) )+F18-B18, 5)","v":7.2419999999999998E-2},{"$f":"ROUND(IF(B18<0,B18, B18 - Shocks!D17 * ABS(B18))+F18-B18, 5)","v":2.862E-2},null,null,null,null,null,null,null,null,null,null,null,null,"United States",6]
[7,4.7150154472817229E-2,{"$f":"ROUND(B19 + MAX(0.01,Shocks!E18*ABS(B19) ),5)","v":7.0250000000000007E-2},{"$f":"ROUND(IF(B19<0,B19, B19 - Shocks!D18 * ABS(B19)),5)","v":2.8760000000000001E-2},null,4.8740675138243095E-2,{"$f":"ROUND(B19 + MAX(0.01,Shocks!E18*ABS(B19) )+F19-B19, 5)","v":7.1840000000000001E-2},{"$f":"ROUND(IF(B19<0,B19, B19 - Shocks!D18 * ABS(B19))+F19-B19, 5)","v":3.0349999999999999E-2}]
[8,4.7565188419337323E-2,{"$f":"ROUND(B20 + MAX(0.01,Shocks!E19*ABS(B20) ),5)","v":6.9919999999999996E-2},{"$f":"ROUND(IF(B20<0,B20, B20 - Shocks!D19 * ABS(B20)),5)","v":3.0439999999999998E-2},null,4.9154951642902622E-2,{"$f":"ROUND(B20 + MAX(0.01,Shocks!E19*ABS(B20) )+F20-B20, 5)","v":7.1510000000000004E-2},{"$f":"ROUND(IF(B20<0,B20, B20 - Shocks!D19 * ABS(B20))+F20-B20, 5)","v":3.2030000000000003E-2}]
[9,4.7744863374841184E-2,{"$f":"ROUND(B21 + MAX(0.01,Shocks!E20*ABS(B21) ),5)","v":6.8750000000000006E-2},{"$f":"ROUND(IF(B21<0,B21, B21 - Shocks!D20 * ABS(B21)),5)","v":3.1989999999999998E-2},null,4.9338150785115831E-2,{"$f":"ROUND(B21 + MAX(0.01,Shocks!E20*ABS(B21) )+F21-B21, 5)","v":7.0349999999999996E-2},{"$f":"ROUND(IF(B21<0,B21, B21 - Shocks!D20 * ABS(B21))+F21-B21, 5)","v":3.3579999999999999E-2}]
[10,4.7623520650439399E-2,{"$f":"ROUND(B22 + MAX(0.01,Shocks!E21*ABS(B22) ),5)","v":6.7629999999999996E-2},{"$f":"ROUND(IF(B22<0,B22, B22 - Shocks!D21 * ABS(B22)),5)","v":3.286E-2},null,4.9223520650439223E-2,{"$f":"ROUND(B22 + MAX(0.01,Shocks!E21*ABS(B22) )+F22-B22, 5)","v":6.923E-2},{"$f":"ROUND(IF(B22<0,B22, B22 - Shocks!D21 * ABS(B22))+F22-B22, 5)","v":3.4459999999999998E-2}]
[11,4.7186469131706099E-2,{"$f":"ROUND(B23 + MAX(0.01,Shocks!E22*ABS(B23) ),5)","v":6.5589999999999996E-2},{"$f":"ROUND(IF(B23<0,B23, B23 - Shocks!D22 * ABS(B23)),5)","v":3.3029999999999997E-2},null,4.8793933107808218E-2,{"$f":"ROUND(B23 + MAX(0.01,Shocks!E22*ABS(B23) )+F23-B23, 5)","v":6.7199999999999996E-2},{"$f":"ROUND(IF(B23<0,B23, B23 - Shocks!D22 * ABS(B23))+F23-B23, 5)","v":3.4639999999999997E-2}]
[12,4.6545589108643481E-2,{"$f":"ROUND(B24 + MAX(0.01,Shocks!E23*ABS(B24) ),5)","v":6.3769999999999993E-2},{"$f":"ROUND(IF(B24<0,B24, B24 - Shocks!D23 * ABS(B24)),5)","v":3.3050000000000003E-2},null,4.8159007228862238E-2,{"$f":"ROUND(B24 + MAX(0.01,Shocks!E23*ABS(B24) )+F24-B24, 5)","v":6.5379999999999994E-2},{"$f":"ROUND(IF(B24<0,B24, B24 - Shocks!D23 * ABS(B24))+F24-B24, 5)","v":3.4660000000000003E-2}]
[13,4.5808827689054255E-2,{"$f":"ROUND(B25 + MAX(0.01,Shocks!E24*ABS(B25) ),5)","v":6.1839999999999999E-2},{"$f":"ROUND(IF(B25<0,B25, B25 - Shocks!D24 * ABS(B25)),5)","v":3.2980000000000002E-2},null,4.7424406389789509E-2,{"$f":"ROUND(B25 + MAX(0.01,Shocks!E24*ABS(B25) )+F25-B25, 5)","v":6.3460000000000003E-2},{"$f":"ROUND(IF(B25<0,B25, B25 - Shocks!D24 * ABS(B25))+F25-B25, 5)","v":3.4599999999999999E-2}]
[14,4.5054470587115869E-2,{"$f":"ROUND(B26 + MAX(0.01,Shocks!E25*ABS(B26) ),5)","v":6.037E-2},{"$f":"ROUND(IF(B26<0,B26, B26 - Shocks!D25 * ABS(B26)),5)","v":3.2439999999999997E-2},null,4.6666210727321467E-2,{"$f":"ROUND(B26 + MAX(0.01,Shocks!E25*ABS(B26) )+F26-B26, 5)","v":6.198E-2},{"$f":"ROUND(IF(B26<0,B26, B26 - Shocks!D25 * ABS(B26))+F26-B26, 5)","v":3.4049999999999997E-2}]
[15,4.434026795438184E-2,{"$f":"ROUND(B27 + MAX(0.01,Shocks!E26*ABS(B27) ),5)","v":5.8970000000000002E-2},{"$f":"ROUND(IF(B27<0,B27, B27 - Shocks!D26 * ABS(B27)),5)","v":3.2370000000000003E-2},null,4.5940267954381664E-2,{"$f":"ROUND(B27 + MAX(0.01,Shocks!E26*ABS(B27) )+F27-B27, 5)","v":6.0569999999999999E-2},{"$f":"ROUND(IF(B27<0,B27, B27 - Shocks!D26 * ABS(B27))+F27-B27, 5)","v":3.397E-2}]
[16,4.3701145960693966E-2,{"$f":"ROUND(B28 + MAX(0.01,Shocks!E27*ABS(B28) ),5)","v":5.7250000000000002E-2},{"$f":"ROUND(IF(B28<0,B28, B28 - Shocks!D27 * ABS(B28)),5)","v":3.1460000000000002E-2},null,4.5280705128744048E-2,{"$f":"ROUND(B28 + MAX(0.01,Shocks!E27*ABS(B28) )+F28-B28, 5)","v":5.883E-2},{"$f":"ROUND(IF(B28<0,B28, B28 - Shocks!D27 * ABS(B28))+F28-B28, 5)","v":3.304E-2}]
[17,4.3132155039879994E-2,{"$f":"ROUND(B29 + MAX(0.01,Shocks!E28*ABS(B29) ),5)","v":5.6070000000000002E-2},{"$f":"ROUND(IF(B29<0,B29, B29 - Shocks!D28 * ABS(B29)),5)","v":3.1060000000000001E-2},null,4.4684574940872412E-2,{"$f":"ROUND(B29 + MAX(0.01,Shocks!E28*ABS(B29) )+F29-B29, 5)","v":5.7619999999999998E-2},{"$f":"ROUND(IF(B29<0,B29, B29 - Shocks!D28 * ABS(B29))+F29-B29, 5)","v":3.261E-2}]
[18,4.2621955187846838E-2,{"$f":"ROUND(B30 + MAX(0.01,Shocks!E29*ABS(B30) ),5)","v":5.4980000000000001E-2},{"$f":"ROUND(IF(B30<0,B30, B30 - Shocks!D29 * ABS(B30)),5)","v":3.0689999999999999E-2},null,4.4142618918762588E-2,{"$f":"ROUND(B30 + MAX(0.01,Shocks!E29*ABS(B30) )+F30-B30, 5)","v":5.6500000000000002E-2},{"$f":"ROUND(IF(B30<0,B30, B30 - Shocks!D29 * ABS(B30))+F30-B30, 5)","v":3.2210000000000003E-2}]
[19,4.2161573931587926E-2,{"$f":"ROUND(B31 + MAX(0.01,Shocks!E30*ABS(B31) ),5)","v":5.355E-2},{"$f":"ROUND(IF(B31<0,B31, B31 - Shocks!D30 * ABS(B31)),5)","v":2.9929999999999998E-2},null,4.3647411512006684E-2,{"$f":"ROUND(B31 + MAX(0.01,Shocks!E30*ABS(B31) )+F31-B31, 5)","v":5.5030000000000003E-2},{"$f":"ROUND(IF(B31<0,B31, B31 - Shocks!D30 * ABS(B31))+F31-B31, 5)","v":3.1419999999999997E-2}]
[20,4.1743814450210026E-2,{"$f":"ROUND(B32 + MAX(0.01,Shocks!E31*ABS(B32) ),5)","v":5.2600000000000001E-2},{"$f":"ROUND(IF(B32<0,B32, B32 - Shocks!D31 * ABS(B32)),5)","v":2.964E-2},null,4.3192910932428719E-2,{"$f":"ROUND(B32 + MAX(0.01,Shocks!E31*ABS(B32) )+F32-B32, 5)","v":5.4050000000000001E-2},{"$f":"ROUND(IF(B32<0,B32, B32 - Shocks!D31 * ABS(B32))+F32-B32, 5)","v":3.109E-2}]
[21,4.1362833205619509E-2,{"$f":"ROUND(B33 + MAX(0.01,Shocks!E32*ABS(B33) ),5)","v":5.2080000000000001E-2},{"$f":"ROUND(IF(B33<0,B33, B33 - Shocks!D32 * ABS(B33)),5)","v":2.9420000000000002E-2},null,4.2774137912650945E-2,{"$f":"ROUND(B33 + MAX(0.01,Shocks!E32*ABS(B33) )+F33-B33, 5)","v":5.3490000000000003E-2},{"$f":"ROUND(IF(B33<0,B33, B33 - Shocks!D32 * ABS(B33))+F33-B33, 5)","v":3.083E-2}]
[22,4.101383299530359E-2,{"$f":"ROUND(B34 + MAX(0.01,Shocks!E33*ABS(B34) ),5)","v":5.1610000000000003E-2},{"$f":"ROUND(IF(B34<0,B34, B34 - Shocks!D33 * ABS(B34)),5)","v":2.9229999999999999E-2},null,4.238694161223755E-2,{"$f":"ROUND(B34 + MAX(0.01,Shocks!E33*ABS(B34) )+F34-B34, 5)","v":5.2979999999999999E-2},{"$f":"ROUND(IF(B34<0,B34, B34 - Shocks!D33 * ABS(B34))+F34-B34, 5)","v":3.0599999999999999E-2}]
[23,4.0692836205446392E-2,{"$f":"ROUND(B35 + MAX(0.01,Shocks!E34*ABS(B35) ),5)","v":5.117E-2},{"$f":"ROUND(IF(B35<0,B35, B35 - Shocks!D34 * ABS(B35)),5)","v":2.9049999999999999E-2},null,4.2027826118077538E-2,{"$f":"ROUND(B35 + MAX(0.01,Shocks!E34*ABS(B35) )+F35-B35, 5)","v":5.2499999999999998E-2},{"$f":"ROUND(IF(B35<0,B35, B35 - Shocks!D34 * ABS(B35))+F35-B35, 5)","v":3.0380000000000001E-2}]
[24,4.0396514814719175E-2,{"$f":"ROUND(B36 + MAX(0.01,Shocks!E35*ABS(B36) ),5)","v":5.076E-2},{"$f":"ROUND(IF(B36<0,B36, B36 - Shocks!D35 * ABS(B36)),5)","v":2.8889999999999999E-2},null,4.1693819858648729E-2,{"$f":"ROUND(B36 + MAX(0.01,Shocks!E35*ABS(B36) )+F36-B36, 5)","v":5.2060000000000002E-2},{"$f":"ROUND(IF(B36<0,B36, B36 - Shocks!D35 * ABS(B36))+F36-B36, 5)","v":3.0190000000000002E-2}]
[25,4.0122061222269245E-2,{"$f":"ROUND(B37 + MAX(0.01,Shocks!E36*ABS(B37) ),5)","v":5.0380000000000001E-2},{"$f":"ROUND(IF(B37<0,B37, B37 - Shocks!D36 * ABS(B37)),5)","v":2.8740000000000002E-2},null,4.1382375922886627E-2,{"$f":"ROUND(B37 + MAX(0.01,Shocks!E36*ABS(B37) )+F37-B37, 5)","v":5.1639999999999998E-2},{"$f":"ROUND(IF(B37<0,B37, B37 - Shocks!D36 * ABS(B37))+F37-B37, 5)","v":0.03}]
[26,3.9867088885952473E-2,{"$f":"ROUND(B38 + MAX(0.01,Shocks!E37*ABS(B38) ),5)","v":5.0029999999999998E-2},{"$f":"ROUND(IF(B38<0,B38, B38 - Shocks!D37 * ABS(B38)),5)","v":2.861E-2},null,4.1091294977643189E-2,{"$f":"ROUND(B38 + MAX(0.01,Shocks!E37*ABS(B38) )+F38-B38, 5)","v":5.1249999999999997E-2},{"$f":"ROUND(IF(B38<0,B38, B38 - Shocks!D37 * ABS(B38))+F38-B38, 5)","v":2.9839999999999998E-2}]
[27,3.9629555027930197E-2,{"$f":"ROUND(B39 + MAX(0.01,Shocks!E38*ABS(B39) ),5)","v":4.9700000000000001E-2},{"$f":"ROUND(IF(B39<0,B39, B39 - Shocks!D38 * ABS(B39)),5)","v":2.8490000000000001E-2},null,4.0818664943537142E-2,{"$f":"ROUND(B39 + MAX(0.01,Shocks!E38*ABS(B39) )+F39-B39, 5)","v":5.0880000000000002E-2},{"$f":"ROUND(IF(B39<0,B39, B39 - Shocks!D38 * ABS(B39))+F39-B39, 5)","v":2.9680000000000002E-2}]
[28,3.9407699881970792E-2,{"$f":"ROUND(B40 + MAX(0.01,Shocks!E39*ABS(B40) ),5)","v":4.9410000000000003E-2},{"$f":"ROUND(IF(B40<0,B40, B40 - Shocks!D39 * ABS(B40)),5)","v":2.8379999999999999E-2},null,4.0562813260260899E-2,{"$f":"ROUND(B40 + MAX(0.01,Shocks!E39*ABS(B40) )+F40-B40, 5)","v":5.0560000000000001E-2},{"$f":"ROUND(IF(B40<0,B40, B40 - Shocks!D39 * ABS(B40))+F40-B40, 5)","v":2.954E-2}]
[29,3.9199998484363174E-2,{"$f":"ROUND(B41 + MAX(0.01,Shocks!E40*ABS(B41) ),5)","v":4.9200000000000001E-2},{"$f":"ROUND(IF(B41<0,B41, B41 - Shocks!D40 * ABS(B41)),5)","v":2.8289999999999999E-2},null,4.0322268723713028E-2,{"$f":"ROUND(B41 + MAX(0.01,Shocks!E40*ABS(B41) )+F41-B41, 5)","v":5.0319999999999997E-2},{"$f":"ROUND(IF(B41<0,B41, B41 - Shocks!D40 * ABS(B41))+F41-B41, 5)","v":2.9409999999999999E-2}]
[30,3.9005122078659138E-2,{"$f":"ROUND(B42 + MAX(0.01,Shocks!E41*ABS(B42) ),5)","v":4.9009999999999998E-2},{"$f":"ROUND(IF(B42<0,B42, B42 - Shocks!D41 * ABS(B42)),5)","v":2.8199999999999999E-2},null,4.0095730682384811E-2,{"$f":"ROUND(B42 + MAX(0.01,Shocks!E41*ABS(B42) )+F42-B42, 5)","v":5.0099999999999999E-2},{"$f":"ROUND(IF(B42<0,B42, B42 - Shocks!D41 * ABS(B42))+F42-B42, 5)","v":2.929E-2}]
[31,3.8821906961957531E-2,{"$f":"ROUND(B43 + MAX(0.01,Shocks!E42*ABS(B43) ),5)","v":4.8820000000000002E-2},{"$f":"ROUND(IF(B43<0,B43, B43 - Shocks!D42 * ABS(B43)),5)","v":2.811E-2},null,3.9882043951197099E-2,{"$f":"ROUND(B43 + MAX(0.01,Shocks!E42*ABS(B43) )+F43-B43, 5)","v":4.9880000000000001E-2},{"$f":"ROUND(IF(B43<0,B43, B43 - Shocks!D42 * ABS(B43))+F43-B43, 5)","v":2.9170000000000001E-2}]
[32,3.8649329144461619E-2,{"$f":"ROUND(B44 + MAX(0.01,Shocks!E43*ABS(B44) ),5)","v":4.8649999999999999E-2},{"$f":"ROUND(IF(B44<0,B44, B44 - Shocks!D43 * ABS(B44)),5)","v":2.8039999999999999E-2},null,3.9680178210861783E-2,{"$f":"ROUND(B44 + MAX(0.01,Shocks!E43*ABS(B44) )+F44-B44, 5)","v":4.9680000000000002E-2},{"$f":"ROUND(IF(B44<0,B44, B44 - Shocks!D43 * ABS(B44))+F44-B44, 5)","v":2.9069999999999999E-2}]
[33,3.8486483589403431E-2,{"$f":"ROUND(B45 + MAX(0.01,Shocks!E44*ABS(B45) ),5)","v":4.8489999999999998E-2},{"$f":"ROUND(IF(B45<0,B45, B45 - Shocks!D44 * ABS(B45)),5)","v":2.7969999999999998E-2},null,3.9489210958697729E-2,{"$f":"ROUND(B45 + MAX(0.01,Shocks!E44*ABS(B45) )+F45-B45, 5)","v":4.9489999999999999E-2},{"$f":"ROUND(IF(B45<0,B45, B45 - Shocks!D44 * ABS(B45))+F45-B45, 5)","v":2.8969999999999999E-2}]
[34,3.8332567090935799E-2,{"$f":"ROUND(B46 + MAX(0.01,Shocks!E45*ABS(B46) ),5)","v":4.8329999999999998E-2},{"$f":"ROUND(IF(B46<0,B46, B46 - Shocks!D45 * ABS(B46)),5)","v":2.7910000000000001E-2},null,3.9308313295713049E-2,{"$f":"ROUND(B46 + MAX(0.01,Shocks!E45*ABS(B46) )+F46-B46, 5)","v":4.931E-2},{"$f":"ROUND(IF(B46<0,B46, B46 - Shocks!D45 * ABS(B46))+F46-B46, 5)","v":2.8879999999999999E-2}]
[35,3.818686406325722E-2,{"$f":"ROUND(B47 + MAX(0.01,Shocks!E46*ABS(B47) ),5)","v":4.8189999999999997E-2},{"$f":"ROUND(IF(B47<0,B47, B47 - Shocks!D46 * ABS(B47)),5)","v":2.785E-2},null,3.9136737997282456E-2,{"$f":"ROUND(B47 + MAX(0.01,Shocks!E46*ABS(B47) )+F47-B47, 5)","v":4.9140000000000003E-2},{"$f":"ROUND(IF(B47<0,B47, B47 - Shocks!D46 * ABS(B47))+F47-B47, 5)","v":2.8799999999999999E-2}]
[36,3.8048734675903972E-2,{"$f":"ROUND(B48 + MAX(0.01,Shocks!E47*ABS(B48) ),5)","v":4.8050000000000002E-2},{"$f":"ROUND(IF(B48<0,B48, B48 - Shocks!D47 * ABS(B48)),5)","v":2.7799999999999998E-2},null,3.8973809436606777E-2,{"$f":"ROUND(B48 + MAX(0.01,Shocks!E47*ABS(B48) )+F48-B48, 5)","v":4.897E-2},{"$f":"ROUND(IF(B48<0,B48, B48 - Shocks!D47 * ABS(B48))+F48-B48, 5)","v":2.8719999999999999E-2}]
[37,3.7917604892401036E-2,{"$f":"ROUND(B49 + MAX(0.01,Shocks!E48*ABS(B49) ),5)","v":4.7919999999999997E-2},{"$f":"ROUND(IF(B49<0,B49, B49 - Shocks!D48 * ABS(B49)),5)","v":2.775E-2},null,3.8818915022358347E-2,{"$f":"ROUND(B49 + MAX(0.01,Shocks!E48*ABS(B49) )+F49-B49, 5)","v":4.8820000000000002E-2},{"$f":"ROUND(IF(B49<0,B49, B49 - Shocks!D48 * ABS(B49))+F49-B49, 5)","v":2.8649999999999998E-2}]
[38,3.7792958062743631E-2,{"$f":"ROUND(B50 + MAX(0.01,Shocks!E49*ABS(B50) ),5)","v":4.7789999999999999E-2},{"$f":"ROUND(IF(B50<0,B50, B50 - Shocks!D49 * ABS(B50)),5)","v":2.7709999999999999E-2},null,3.8671497882310391E-2,{"$f":"ROUND(B50 + MAX(0.01,Shocks!E49*ABS(B50) )+F50-B50, 5)","v":4.8669999999999998E-2},{"$f":"ROUND(IF(B50<0,B50, B50 - Shocks!D49 * ABS(B50))+F50-B50, 5)","v":2.8590000000000001E-2}]
[39,3.7674327791886064E-2,{"$f":"ROUND(B51 + MAX(0.01,Shocks!E50*ABS(B51) ),5)","v":4.7669999999999997E-2},{"$f":"ROUND(IF(B51<0,B51, B51 - Shocks!D50 * ABS(B51)),5)","v":2.767E-2},null,3.8531050578926473E-2,{"$f":"ROUND(B51 + MAX(0.01,Shocks!E50*ABS(B51) )+F51-B51, 5)","v":4.8529999999999997E-2},{"$f":"ROUND(IF(B51<0,B51, B51 - Shocks!D50 * ABS(B51))+F51-B51, 5)","v":2.853E-2}]
[40,3.7561291861973878E-2,{"$f":"ROUND(B52 + MAX(0.01,Shocks!E51*ABS(B52) ),5)","v":4.7559999999999998E-2},{"$f":"ROUND(IF(B52<0,B52, B52 - Shocks!D51 * ABS(B52)),5)","v":2.7629999999999998E-2},null,3.8397109684915165E-2,{"$f":"ROUND(B52 + MAX(0.01,Shocks!E51*ABS(B52) )+F52-B52, 5)","v":4.8399999999999999E-2},{"$f":"ROUND(IF(B52<0,B52, B52 - Shocks!D51 * ABS(B52))+F52-B52, 5)","v":2.8469999999999999E-2}]
[41,3.7453467029398224E-2,{"$f":"ROUND(B53 + MAX(0.01,Shocks!E52*ABS(B53) ),5)","v":4.7449999999999999E-2},{"$f":"ROUND(IF(B53<0,B53, B53 - Shocks!D52 * ABS(B53)),5)","v":2.76E-2},null,3.8269251079600108E-2,{"$f":"ROUND(B53 + MAX(0.01,Shocks!E52*ABS(B53) )+F53-B53, 5)","v":4.827E-2},{"$f":"ROUND(IF(B53<0,B53, B53 - Shocks!D52 * ABS(B53))+F53-B53, 5)","v":2.8420000000000001E-2}]
[42,3.7350504551804331E-2,{"$f":"ROUND(B54 + MAX(0.01,Shocks!E53*ABS(B54) ),5)","v":4.7350000000000003E-2},{"$f":"ROUND(IF(B54<0,B54, B54 - Shocks!D53 * ABS(B54)),5)","v":2.758E-2},null,3.8147085852801466E-2,{"$f":"ROUND(B54 + MAX(0.01,Shocks!E53*ABS(B54) )+F54-B54, 5)","v":4.8149999999999998E-2},{"$f":"ROUND(IF(B54<0,B54, B54 - Shocks!D53 * ABS(B54))+F54-B54, 5)","v":2.8369999999999999E-2}]
[43,3.7252086327097977E-2,{"$f":"ROUND(B55 + MAX(0.01,Shocks!E54*ABS(B55) ),5)","v":4.725E-2},{"$f":"ROUND(IF(B55<0,B55, B55 - Shocks!D54 * ABS(B55)),5)","v":2.7550000000000002E-2},null,3.8030256723417422E-2,{"$f":"ROUND(B55 + MAX(0.01,Shocks!E54*ABS(B55) )+F55-B55, 5)","v":4.8030000000000003E-2},{"$f":"ROUND(IF(B55<0,B55, B55 - Shocks!D54 * ABS(B55))+F55-B55, 5)","v":2.8330000000000001E-2}]
[44,3.7157921547898765E-2,{"$f":"ROUND(B56 + MAX(0.01,Shocks!E55*ABS(B56) ),5)","v":4.7160000000000001E-2},{"$f":"ROUND(IF(B56<0,B56, B56 - Shocks!D55 * ABS(B56)),5)","v":2.7529999999999999E-2},null,3.7918434896220043E-2,{"$f":"ROUND(B56 + MAX(0.01,Shocks!E55*ABS(B56) )+F56-B56, 5)","v":4.7919999999999997E-2},{"$f":"ROUND(IF(B56<0,B56, B56 - Shocks!D55 * ABS(B56))+F56-B56, 5)","v":2.8289999999999999E-2}]
[45,3.7067743792015717E-2,{"$f":"ROUND(B57 + MAX(0.01,Shocks!E56*ABS(B57) ),5)","v":4.7070000000000001E-2},{"$f":"ROUND(IF(B57<0,B57, B57 - Shocks!D56 * ABS(B57)),5)","v":2.751E-2},null,3.7811317293500402E-2,{"$f":"ROUND(B57 + MAX(0.01,Shocks!E56*ABS(B57) )+F57-B57, 5)","v":4.7809999999999998E-2},{"$f":"ROUND(IF(B57<0,B57, B57 - Shocks!D56 * ABS(B57))+F57-B57, 5)","v":2.8250000000000001E-2}]
[46,3.6981308483291286E-2,{"$f":"ROUND(B58 + MAX(0.01,Shocks!E57*ABS(B58) ),5)","v":4.6980000000000001E-2},{"$f":"ROUND(IF(B58<0,B58, B58 - Shocks!D57 * ABS(B58)),5)","v":2.7490000000000001E-2},null,3.7708624108771405E-2,{"$f":"ROUND(B58 + MAX(0.01,Shocks!E57*ABS(B58) )+F58-B58, 5)","v":4.7710000000000002E-2},{"$f":"ROUND(IF(B58<0,B58, B58 - Shocks!D57 * ABS(B58))+F58-B58, 5)","v":2.8219999999999999E-2}]
[47,3.6898390668292924E-2,{"$f":"ROUND(B59 + MAX(0.01,Shocks!E58*ABS(B59) ),5)","v":4.6899999999999997E-2},{"$f":"ROUND(IF(B59<0,B59, B59 - Shocks!D58 * ABS(B59)),5)","v":2.7480000000000001E-2},null,3.7610096638339918E-2,{"$f":"ROUND(B59 + MAX(0.01,Shocks!E58*ABS(B59) )+F59-B59, 5)","v":4.761E-2},{"$f":"ROUND(IF(B59<0,B59, B59 - Shocks!D58 * ABS(B59))+F59-B59, 5)","v":2.819E-2}]
[48,3.681878306338171E-2,{"$f":"ROUND(B60 + MAX(0.01,Shocks!E59*ABS(B60) ),5)","v":4.6820000000000001E-2},{"$f":"ROUND(IF(B60<0,B60, B60 - Shocks!D59 * ABS(B60)),5)","v":2.7470000000000001E-2},null,3.7515495353559913E-2,{"$f":"ROUND(B60 + MAX(0.01,Shocks!E59*ABS(B60) )+F60-B60, 5)","v":4.752E-2},{"$f":"ROUND(IF(B60<0,B60, B60 - Shocks!D59 * ABS(B60))+F60-B60, 5)","v":2.8160000000000001E-2}]
[49,3.6742294334073833E-2,{"$f":"ROUND(B61 + MAX(0.01,Shocks!E60*ABS(B61) ),5)","v":4.6739999999999997E-2},{"$f":"ROUND(IF(B61<0,B61, B61 - Shocks!D60 * ABS(B61)),5)","v":2.7459999999999998E-2},null,3.742459818235111E-2,{"$f":"ROUND(B61 + MAX(0.01,Shocks!E60*ABS(B61) )+F61-B61, 5)","v":4.7419999999999997E-2},{"$f":"ROUND(IF(B61<0,B61, B61 - Shocks!D60 * ABS(B61))+F61-B61, 5)","v":2.8139999999999998E-2}]
[50,3.6668747574667426E-2,{"$f":"ROUND(B62 + MAX(0.01,Shocks!E61*ABS(B62) ),5)","v":4.6670000000000003E-2},{"$f":"ROUND(IF(B62<0,B62, B62 - Shocks!D61 * ABS(B62)),5)","v":2.7449999999999999E-2},null,3.7337198973300234E-2,{"$f":"ROUND(B62 + MAX(0.01,Shocks!E61*ABS(B62) )+F62-B62, 5)","v":4.734E-2},{"$f":"ROUND(IF(B62<0,B62, B62 - Shocks!D61 * ABS(B62))+F62-B62, 5)","v":2.8119999999999999E-2}]
[51,3.6597978961102839E-2,{"$f":"ROUND(B63 + MAX(0.01,Shocks!E62*ABS(B63) ),5)","v":4.6600000000000003E-2},{"$f":"ROUND(IF(B63<0,B63, B63 - Shocks!D62 * ABS(B63)),5)","v":2.7439999999999999E-2},null,3.725310611960575E-2,{"$f":"ROUND(B63 + MAX(0.01,Shocks!E62*ABS(B63) )+F63-B63, 5)","v":4.725E-2},{"$f":"ROUND(IF(B63<0,B63, B63 - Shocks!D62 * ABS(B63))+F63-B63, 5)","v":2.81E-2}]
[52,3.6529836554147987E-2,{"$f":"ROUND(B64 + MAX(0.01,Shocks!E63*ABS(B64) ),5)","v":4.6530000000000002E-2},{"$f":"ROUND(IF(B64<0,B64, B64 - Shocks!D63 * ABS(B64)),5)","v":2.7439999999999999E-2},null,3.717214132339941E-2,{"$f":"ROUND(B64 + MAX(0.01,Shocks!E63*ABS(B64) )+F64-B64, 5)","v":4.7169999999999997E-2},{"$f":"ROUND(IF(B64<0,B64, B64 - Shocks!D63 * ABS(B64))+F64-B64, 5)","v":2.8080000000000001E-2}]
[53,3.6464179233432592E-2,{"$f":"ROUND(B65 + MAX(0.01,Shocks!E64*ABS(B65) ),5)","v":4.6460000000000001E-2},{"$f":"ROUND(IF(B65<0,B65, B65 - Shocks!D64 * ABS(B65)),5)","v":2.7439999999999999E-2},null,3.7094138483719785E-2,{"$f":"ROUND(B65 + MAX(0.01,Shocks!E64*ABS(B65) )+F65-B65, 5)","v":4.709E-2},{"$f":"ROUND(IF(B65<0,B65, B65 - Shocks!D64 * ABS(B65))+F65-B65, 5)","v":2.8070000000000001E-2}]
[54,3.640087574571349E-2,{"$f":"ROUND(B66 + MAX(0.01,Shocks!E65*ABS(B66) ),5)","v":4.6399999999999997E-2},{"$f":"ROUND(IF(B66<0,B66, B66 - Shocks!D65 * ABS(B66)),5)","v":2.7439999999999999E-2},null,3.7018942693712864E-2,{"$f":"ROUND(B66 + MAX(0.01,Shocks!E65*ABS(B66) )+F66-B66, 5)","v":4.7019999999999999E-2},{"$f":"ROUND(IF(B66<0,B66, B66 - Shocks!D65 * ABS(B66))+F66-B66, 5)","v":2.8049999999999999E-2}]
[55,3.6339803853148833E-2,{"$f":"ROUND(B67 + MAX(0.01,Shocks!E66*ABS(B67) ),5)","v":4.6339999999999999E-2},{"$f":"ROUND(IF(B67<0,B67, B67 - Shocks!D66 * ABS(B67)),5)","v":2.7439999999999999E-2},null,3.6946409334581265E-2,{"$f":"ROUND(B67 + MAX(0.01,Shocks!E66*ABS(B67) )+F67-B67, 5)","v":4.6949999999999999E-2},{"$f":"ROUND(IF(B67<0,B67, B67 - Shocks!D66 * ABS(B67))+F67-B67, 5)","v":2.8039999999999999E-2}]
[56,3.6280849569360729E-2,{"$f":"ROUND(B68 + MAX(0.01,Shocks!E67*ABS(B68) ),5)","v":4.6280000000000002E-2},{"$f":"ROUND(IF(B68<0,B68, B68 - Shocks!D67 * ABS(B68)),5)","v":2.7439999999999999E-2},null,3.6876403255439172E-2,{"$f":"ROUND(B68 + MAX(0.01,Shocks!E67*ABS(B68) )+F68-B68, 5)","v":4.6879999999999998E-2},{"$f":"ROUND(IF(B68<0,B68, B68 - Shocks!D67 * ABS(B68))+F68-B68, 5)","v":2.8029999999999999E-2}]
[57,3.6223906472772294E-2,{"$f":"ROUND(B69 + MAX(0.01,Shocks!E68*ABS(B69) ),5)","v":4.6219999999999997E-2},{"$f":"ROUND(IF(B69<0,B69, B69 - Shocks!D68 * ABS(B69)),5)","v":2.7439999999999999E-2},null,3.6808798029639211E-2,{"$f":"ROUND(B69 + MAX(0.01,Shocks!E68*ABS(B69) )+F69-B69, 5)","v":4.6809999999999997E-2},{"$f":"ROUND(IF(B69<0,B69, B69 - Shocks!D68 * ABS(B69))+F69-B69, 5)","v":2.8029999999999999E-2}]
[58,3.6168875088124386E-2,{"$f":"ROUND(B70 + MAX(0.01,Shocks!E69*ABS(B70) ),5)","v":4.6170000000000003E-2},{"$f":"ROUND(IF(B70<0,B70, B70 - Shocks!D69 * ABS(B70)),5)","v":2.7449999999999999E-2},null,3.6743475279320537E-2,{"$f":"ROUND(B70 + MAX(0.01,Shocks!E69*ABS(B70) )+F70-B70, 5)","v":4.6739999999999997E-2},{"$f":"ROUND(IF(B70<0,B70, B70 - Shocks!D69 * ABS(B70))+F70-B70, 5)","v":2.802E-2}]
[59,3.6115662328301434E-2,{"$f":"ROUND(B71 + MAX(0.01,Shocks!E70*ABS(B71) ),5)","v":4.6120000000000001E-2},{"$f":"ROUND(IF(B71<0,B71, B71 - Shocks!D70 * ABS(B71)),5)","v":2.7449999999999999E-2},null,3.6680324060954117E-2,{"$f":"ROUND(B71 + MAX(0.01,Shocks!E70*ABS(B71) )+F71-B71, 5)","v":4.6679999999999999E-2},{"$f":"ROUND(IF(B71<0,B71, B71 - Shocks!D70 * ABS(B71))+F71-B71, 5)","v":2.802E-2}]
[60,3.6064180989627825E-2,{"$f":"ROUND(B72 + MAX(0.01,Shocks!E71*ABS(B72) ),5)","v":4.6059999999999997E-2},{"$f":"ROUND(IF(B72<0,B72, B72 - Shocks!D71 * ABS(B72)),5)","v":2.7459999999999998E-2},null,3.661924030553676E-2,{"$f":"ROUND(B72 + MAX(0.01,Shocks!E71*ABS(B72) )+F72-B72, 5)","v":4.6620000000000002E-2},{"$f":"ROUND(IF(B72<0,B72, B72 - Shocks!D71 * ABS(B72))+F72-B72, 5)","v":2.802E-2}]
[61,3.6014349294672732E-2,{"$f":"ROUND(B73 + MAX(0.01,Shocks!E72*ABS(B73) ),5)","v":4.6010000000000002E-2},{"$f":"ROUND(IF(B73<0,B73, B73 - Shocks!D72 * ABS(B73)),5)","v":2.7470000000000001E-2},null,3.6560126307844998E-2,{"$f":"ROUND(B73 + MAX(0.01,Shocks!E72*ABS(B73) )+F73-B73, 5)","v":4.6559999999999997E-2},{"$f":"ROUND(IF(B73<0,B73, B73 - Shocks!D72 * ABS(B73))+F73-B73, 5)","v":2.801E-2}]
[62,3.5966090477368207E-2,{"$f":"ROUND(B74 + MAX(0.01,Shocks!E73*ABS(B74) ),5)","v":4.5969999999999997E-2},{"$f":"ROUND(IF(B74<0,B74, B74 - Shocks!D73 * ABS(B74)),5)","v":2.7480000000000001E-2},null,3.6502890259805243E-2,{"$f":"ROUND(B74 + MAX(0.01,Shocks!E73*ABS(B74) )+F74-B74, 5)","v":4.65E-2},{"$f":"ROUND(IF(B74<0,B74, B74 - Shocks!D73 * ABS(B74))+F74-B74, 5)","v":2.801E-2}]
[63,3.5919332405881965E-2,{"$f":"ROUND(B75 + MAX(0.01,Shocks!E74*ABS(B75) ),5)","v":4.5920000000000002E-2},{"$f":"ROUND(IF(B75<0,B75, B75 - Shocks!D74 * ABS(B75)),5)","v":2.7490000000000001E-2},null,3.6447445823617031E-2,{"$f":"ROUND(B75 + MAX(0.01,Shocks!E74*ABS(B75) )+F75-B75, 5)","v":4.6449999999999998E-2},{"$f":"ROUND(IF(B75<0,B75, B75 - Shocks!D74 * ABS(B75))+F75-B75, 5)","v":2.802E-2}]
[64,3.5874007239253158E-2,{"$f":"ROUND(B76 + MAX(0.01,Shocks!E75*ABS(B76) ),5)","v":4.5870000000000001E-2},{"$f":"ROUND(IF(B76<0,B76, B76 - Shocks!D75 * ABS(B76)),5)","v":2.75E-2},null,3.6393711740748014E-2,{"$f":"ROUND(B76 + MAX(0.01,Shocks!E75*ABS(B76) )+F76-B76, 5)","v":4.6390000000000001E-2},{"$f":"ROUND(IF(B76<0,B76, B76 - Shocks!D75 * ABS(B76))+F76-B76, 5)","v":2.802E-2}]
[65,3.5830051114273731E-2,{"$f":"ROUND(B77 + MAX(0.01,Shocks!E76*ABS(B77) ),5)","v":4.5830000000000003E-2},{"$f":"ROUND(IF(B77<0,B77, B77 - Shocks!D76 * ABS(B77)),5)","v":2.751E-2},null,3.6341611473353463E-2,{"$f":"ROUND(B77 + MAX(0.01,Shocks!E76*ABS(B77) )+F77-B77, 5)","v":4.6339999999999999E-2},{"$f":"ROUND(IF(B77<0,B77, B77 - Shocks!D76 * ABS(B77))+F77-B77, 5)","v":2.802E-2}]
[66,3.5787403859523836E-2,{"$f":"ROUND(B78 + MAX(0.01,Shocks!E77*ABS(B78) ),5)","v":4.5789999999999997E-2},{"$f":"ROUND(IF(B78<0,B78, B78 - Shocks!D77 * ABS(B78)),5)","v":2.7529999999999999E-2},null,3.6291072875052732E-2,{"$f":"ROUND(B78 + MAX(0.01,Shocks!E77*ABS(B78) )+F78-B78, 5)","v":4.6289999999999998E-2},{"$f":"ROUND(IF(B78<0,B78, B78 - Shocks!D77 * ABS(B78))+F78-B78, 5)","v":2.8029999999999999E-2}]
[67,3.5746008733820167E-2,{"$f":"ROUND(B79 + MAX(0.01,Shocks!E78*ABS(B79) ),5)","v":4.5749999999999999E-2},{"$f":"ROUND(IF(B79<0,B79, B79 - Shocks!D78 * ABS(B79)),5)","v":2.7539999999999999E-2},null,3.6242027888320205E-2,{"$f":"ROUND(B79 + MAX(0.01,Shocks!E78*ABS(B79) )+F79-B79, 5)","v":4.6240000000000003E-2},{"$f":"ROUND(IF(B79<0,B79, B79 - Shocks!D78 * ABS(B79))+F79-B79, 5)","v":2.8039999999999999E-2}]
[68,3.5705812186659358E-2,{"$f":"ROUND(B80 + MAX(0.01,Shocks!E79*ABS(B80) ),5)","v":4.5710000000000001E-2},{"$f":"ROUND(IF(B80<0,B80, B80 - Shocks!D79 * ABS(B80)),5)","v":2.7550000000000002E-2},null,3.619441226603759E-2,{"$f":"ROUND(B80 + MAX(0.01,Shocks!E79*ABS(B80) )+F80-B80, 5)","v":4.6190000000000002E-2},{"$f":"ROUND(IF(B80<0,B80, B80 - Shocks!D79 * ABS(B80))+F80-B80, 5)","v":2.8039999999999999E-2}]
[69,3.5666763638507737E-2,{"$f":"ROUND(B81 + MAX(0.01,Shocks!E80*ABS(B81) ),5)","v":4.5670000000000002E-2},{"$f":"ROUND(IF(B81<0,B81, B81 - Shocks!D80 * ABS(B81)),5)","v":2.7570000000000001E-2},null,3.6148165315016634E-2,{"$f":"ROUND(B81 + MAX(0.01,Shocks!E80*ABS(B81) )+F81-B81, 5)","v":4.6149999999999997E-2},{"$f":"ROUND(IF(B81<0,B81, B81 - Shocks!D80 * ABS(B81))+F81-B81, 5)","v":2.8049999999999999E-2}]
[70,3.5628815279029169E-2,{"$f":"ROUND(B82 + MAX(0.01,Shocks!E81*ABS(B82) ),5)","v":4.5629999999999997E-2},{"$f":"ROUND(IF(B82<0,B82, B82 - Shocks!D81 * ABS(B82)),5)","v":2.759E-2},null,3.6103229659516733E-2,{"$f":"ROUND(B82 + MAX(0.01,Shocks!E81*ABS(B82) )+F82-B82, 5)","v":4.6100000000000002E-2},{"$f":"ROUND(IF(B82<0,B82, B82 - Shocks!D81 * ABS(B82))+F82-B82, 5)","v":2.8060000000000002E-2}]
[71,3.5591921881549693E-2,{"$f":"ROUND(B83 + MAX(0.01,Shocks!E82*ABS(B83) ),5)","v":4.5589999999999999E-2},{"$f":"ROUND(IF(B83<0,B83, B83 - Shocks!D82 * ABS(B83)),5)","v":2.76E-2},null,3.60595510229893E-2,{"$f":"ROUND(B83 + MAX(0.01,Shocks!E82*ABS(B83) )+F83-B83, 5)","v":4.6059999999999997E-2},{"$f":"ROUND(IF(B83<0,B83, B83 - Shocks!D82 * ABS(B83))+F83-B83, 5)","v":2.8070000000000001E-2}]
[72,3.5556040632247932E-2,{"$f":"ROUND(B84 + MAX(0.01,Shocks!E83*ABS(B84) ),5)","v":4.5560000000000003E-2},{"$f":"ROUND(IF(B84<0,B84, B84 - Shocks!D83 * ABS(B84)),5)","v":2.7619999999999999E-2},null,3.6017078026453708E-2,{"$f":"ROUND(B84 + MAX(0.01,Shocks!E83*ABS(B84) )+F84-B84, 5)","v":4.6019999999999998E-2},{"$f":"ROUND(IF(B84<0,B84, B84 - Shocks!D83 * ABS(B84))+F84-B84, 5)","v":2.8080000000000001E-2}]
[73,3.5521130972709924E-2,{"$f":"ROUND(B85 + MAX(0.01,Shocks!E84*ABS(B85) ),5)","v":4.5519999999999998E-2},{"$f":"ROUND(IF(B85<0,B85, B85 - Shocks!D84 * ABS(B85)),5)","v":2.7640000000000001E-2},null,3.5975762002065759E-2,{"$f":"ROUND(B85 + MAX(0.01,Shocks!E84*ABS(B85) )+F85-B85, 5)","v":4.598E-2},{"$f":"ROUND(IF(B85<0,B85, B85 - Shocks!D84 * ABS(B85))+F85-B85, 5)","v":2.81E-2}]
[74,3.5487154454642678E-2,{"$f":"ROUND(B86 + MAX(0.01,Shocks!E85*ABS(B86) ),5)","v":4.5490000000000003E-2},{"$f":"ROUND(IF(B86<0,B86, B86 - Shocks!D85 * ABS(B86)),5)","v":2.7660000000000001E-2},null,3.5935556820584136E-2,{"$f":"ROUND(B86 + MAX(0.01,Shocks!E85*ABS(B86) )+F86-B86, 5)","v":4.5940000000000002E-2},{"$f":"ROUND(IF(B86<0,B86, B86 - Shocks!D85 * ABS(B86))+F86-B86, 5)","v":2.811E-2}]
[75,3.5454074605653751E-2,{"$f":"ROUND(B87 + MAX(0.01,Shocks!E86*ABS(B87) ),5)","v":4.5449999999999997E-2},{"$f":"ROUND(IF(B87<0,B87, B87 - Shocks!D86 * ABS(B87)),5)","v":2.768E-2},null,3.5896418731556023E-2,{"$f":"ROUND(B87 + MAX(0.01,Shocks!E86*ABS(B87) )+F87-B87, 5)","v":4.5900000000000003E-2},{"$f":"ROUND(IF(B87<0,B87, B87 - Shocks!D86 * ABS(B87))+F87-B87, 5)","v":2.8119999999999999E-2}]
[76,3.5421856805125218E-2,{"$f":"ROUND(B88 + MAX(0.01,Shocks!E87*ABS(B88) ),5)","v":4.5420000000000002E-2},{"$f":"ROUND(IF(B88<0,B88, B88 - Shocks!D87 * ABS(B88)),5)","v":2.7699999999999999E-2},null,3.5858306215164504E-2,{"$f":"ROUND(B88 + MAX(0.01,Shocks!E87*ABS(B88) )+F88-B88, 5)","v":4.5859999999999998E-2},{"$f":"ROUND(IF(B88<0,B88, B88 - Shocks!D87 * ABS(B88))+F88-B88, 5)","v":2.8139999999999998E-2}]
[77,3.5390468169299139E-2,{"$f":"ROUND(B89 + MAX(0.01,Shocks!E88*ABS(B89) ),5)","v":4.539E-2},{"$f":"ROUND(IF(B89<0,B89, B89 - Shocks!D88 * ABS(B89)),5)","v":2.7720000000000002E-2},null,3.58211798447714E-2,{"$f":"ROUND(B89 + MAX(0.01,Shocks!E88*ABS(B89) )+F89-B89, 5)","v":4.582E-2},{"$f":"ROUND(IF(B89<0,B89, B89 - Shocks!D88 * ABS(B89))+F89-B89, 5)","v":2.8150000000000001E-2}]
[78,3.5359877444788079E-2,{"$f":"ROUND(B90 + MAX(0.01,Shocks!E89*ABS(B90) ),5)","v":4.5359999999999998E-2},{"$f":"ROUND(IF(B90<0,B90, B90 - Shocks!D89 * ABS(B90)),5)","v":2.7740000000000001E-2},null,3.578500215928293E-2,{"$f":"ROUND(B90 + MAX(0.01,Shocks!E89*ABS(B90) )+F90-B90, 5)","v":4.5789999999999997E-2},{"$f":"ROUND(IF(B90<0,B90, B90 - Shocks!D89 * ABS(B90))+F90-B90, 5)","v":2.8170000000000001E-2}]
[79,3.533005490979102E-2,{"$f":"ROUND(B91 + MAX(0.01,Shocks!E90*ABS(B91) ),5)","v":4.5330000000000002E-2},{"$f":"ROUND(IF(B91<0,B91, B91 - Shocks!D90 * ABS(B91)),5)","v":2.776E-2},null,3.5749737544542803E-2,{"$f":"ROUND(B91 + MAX(0.01,Shocks!E90*ABS(B91) )+F91-B91, 5)","v":4.5749999999999999E-2},{"$f":"ROUND(IF(B91<0,B91, B91 - Shocks!D90 * ABS(B91))+F91-B91, 5)","v":2.818E-2}]
[80,3.5300972282377607E-2,{"$f":"ROUND(B92 + MAX(0.01,Shocks!E91*ABS(B92) ),5)","v":4.53E-2},{"$f":"ROUND(IF(B92<0,B92, B92 - Shocks!D91 * ABS(B92)),5)","v":2.7789999999999999E-2},null,3.5715352123031785E-2,{"$f":"ROUND(B92 + MAX(0.01,Shocks!E91*ABS(B92) )+F92-B92, 5)","v":4.5719999999999997E-2},{"$f":"ROUND(IF(B92<0,B92, B92 - Shocks!D91 * ABS(B92))+F92-B92, 5)","v":2.8199999999999999E-2}]
[81,3.5272602635247452E-2,{"$f":"ROUND(B93 + MAX(0.01,Shocks!E92*ABS(B93) ),5)","v":4.5269999999999998E-2},{"$f":"ROUND(IF(B93<0,B93, B93 - Shocks!D92 * ABS(B93)),5)","v":2.7810000000000001E-2},null,3.5681813651213812E-2,{"$f":"ROUND(B93 + MAX(0.01,Shocks!E92*ABS(B93) )+F93-B93, 5)","v":4.5679999999999998E-2},{"$f":"ROUND(IF(B93<0,B93, B93 - Shocks!D92 * ABS(B93))+F93-B93, 5)","v":2.8219999999999999E-2}]
[82,3.5244920316445549E-2,{"$f":"ROUND(B94 + MAX(0.01,Shocks!E93*ABS(B94) ),5)","v":4.5240000000000002E-2},{"$f":"ROUND(IF(B94<0,B94, B94 - Shocks!D93 * ABS(B94)),5)","v":2.7830000000000001E-2},null,3.5649091423930912E-2,{"$f":"ROUND(B94 + MAX(0.01,Shocks!E93*ABS(B94) )+F94-B94, 5)","v":4.5650000000000003E-2},{"$f":"ROUND(IF(B94<0,B94, B94 - Shocks!D93 * ABS(B94))+F94-B94, 5)","v":2.8240000000000001E-2}]
[83,3.5217900875547103E-2,{"$f":"ROUND(B95 + MAX(0.01,Shocks!E94*ABS(B95) ),5)","v":4.5220000000000003E-2},{"$f":"ROUND(IF(B95<0,B95, B95 - Shocks!D94 * ABS(B95)),5)","v":2.7859999999999999E-2},null,3.5617156185296706E-2,{"$f":"ROUND(B95 + MAX(0.01,Shocks!E94*ABS(B95) )+F95-B95, 5)","v":4.5620000000000001E-2},{"$f":"ROUND(IF(B95<0,B95, B95 - Shocks!D94 * ABS(B95))+F95-B95, 5)","v":2.826E-2}]
[84,3.51915209948781E-2,{"$f":"ROUND(B96 + MAX(0.01,Shocks!E95*ABS(B96) ),5)","v":4.5190000000000001E-2},{"$f":"ROUND(IF(B96<0,B96, B96 - Shocks!D95 * ABS(B96)),5)","v":2.7879999999999999E-2},null,3.5585980045593768E-2,{"$f":"ROUND(B96 + MAX(0.01,Shocks!E95*ABS(B96) )+F96-B96, 5)","v":4.5589999999999999E-2},{"$f":"ROUND(IF(B96<0,B96, B96 - Shocks!D95 * ABS(B96))+F96-B96, 5)","v":2.828E-2}]
[85,3.516575842537728E-2,{"$f":"ROUND(B97 + MAX(0.01,Shocks!E96*ABS(B97) ),5)","v":4.5170000000000002E-2},{"$f":"ROUND(IF(B97<0,B97, B97 - Shocks!D96 * ABS(B97)),5)","v":2.7910000000000001E-2},null,3.5555536403709453E-2,{"$f":"ROUND(B97 + MAX(0.01,Shocks!E96*ABS(B97) )+F97-B97, 5)","v":4.5560000000000003E-2},{"$f":"ROUND(IF(B97<0,B97, B97 - Shocks!D96 * ABS(B97))+F97-B97, 5)","v":2.8299999999999999E-2}]
[86,3.5140591926736908E-2,{"$f":"ROUND(B98 + MAX(0.01,Shocks!E97*ABS(B98) ),5)","v":4.514E-2},{"$f":"ROUND(IF(B98<0,B98, B98 - Shocks!D97 * ABS(B98)),5)","v":2.793E-2},null,3.5525799874701391E-2,{"$f":"ROUND(B98 + MAX(0.01,Shocks!E97*ABS(B98) )+F98-B98, 5)","v":4.5530000000000001E-2},{"$f":"ROUND(IF(B98<0,B98, B98 - Shocks!D97 * ABS(B98))+F98-B98, 5)","v":2.8320000000000001E-2}]
[87,3.5116001211491721E-2,{"$f":"ROUND(B99 + MAX(0.01,Shocks!E98*ABS(B99) ),5)","v":4.512E-2},{"$f":"ROUND(IF(B99<0,B99, B99 - Shocks!D98 * ABS(B99)),5)","v":2.7959999999999999E-2},null,3.5496746222100528E-2,{"$f":"ROUND(B99 + MAX(0.01,Shocks!E98*ABS(B99) )+F99-B99, 5)","v":4.5499999999999999E-2},{"$f":"ROUND(IF(B99<0,B99, B99 - Shocks!D98 * ABS(B99))+F99-B99, 5)","v":2.8340000000000001E-2}]
[88,3.5091966892760063E-2,{"$f":"ROUND(B100 + MAX(0.01,Shocks!E99*ABS(B100) ),5)","v":4.5089999999999998E-2},{"$f":"ROUND(IF(B100<0,B100, B100 - Shocks!D99 * ABS(B100)),5)","v":2.7980000000000001E-2},null,3.5468352294606875E-2,{"$f":"ROUND(B100 + MAX(0.01,Shocks!E99*ABS(B100) )+F100-B100, 5)","v":4.5469999999999997E-2},{"$f":"ROUND(IF(B100<0,B100, B100 - Shocks!D99 * ABS(B100))+F100-B100, 5)","v":2.836E-2}]
[89,3.5068470435359433E-2,{"$f":"ROUND(B101 + MAX(0.01,Shocks!E100*ABS(B101) ),5)","v":4.5069999999999999E-2},{"$f":"ROUND(IF(B101<0,B101, B101 - Shocks!D100 * ABS(B101)),5)","v":2.801E-2},null,3.5440595966853117E-2,{"$f":"ROUND(B101 + MAX(0.01,Shocks!E100*ABS(B101) )+F101-B101, 5)","v":4.5440000000000001E-2},{"$f":"ROUND(IF(B101<0,B101, B101 - Shocks!D100 * ABS(B101))+F101-B101, 5)","v":2.8379999999999999E-2}]
[90,3.5045494110046205E-2,{"$f":"ROUND(B102 + MAX(0.01,Shocks!E101*ABS(B102) ),5)","v":4.505E-2},{"$f":"ROUND(IF(B102<0,B102, B102 - Shocks!D101 * ABS(B102)),5)","v":2.8039999999999999E-2},null,3.5413456083938089E-2,{"$f":"ROUND(B102 + MAX(0.01,Shocks!E101*ABS(B102) )+F102-B102, 5)","v":4.5409999999999999E-2},{"$f":"ROUND(IF(B102<0,B102, B102 - Shocks!D101 * ABS(B102))+F102-B102, 5)","v":2.8400000000000002E-2}]
[91,3.5023020950649464E-2,{"$f":"ROUND(B103 + MAX(0.01,Shocks!E102*ABS(B103) ),5)","v":4.5019999999999998E-2},{"$f":"ROUND(IF(B103<0,B103, B103 - Shocks!D102 * ABS(B103)),5)","v":2.802E-2},null,3.538691240946279E-2,{"$f":"ROUND(B103 + MAX(0.01,Shocks!E102*ABS(B103) )+F103-B103, 5)","v":4.539E-2},{"$f":"ROUND(IF(B103<0,B103, B103 - Shocks!D102 * ABS(B103))+F103-B103, 5)","v":2.8379999999999999E-2}]
[92,3.5001034713891599E-2,{"$f":"ROUND(B104 + MAX(0.01,Shocks!E103*ABS(B104) ),5)","v":4.4999999999999998E-2},{"$f":"ROUND(IF(B104<0,B104, B104 - Shocks!D103 * ABS(B104)),5)","v":2.8000000000000001E-2},null,3.5360945576812686E-2,{"$f":"ROUND(B104 + MAX(0.01,Shocks!E103*ABS(B104) )+F104-B104, 5)","v":4.5359999999999998E-2},{"$f":"ROUND(IF(B104<0,B104, B104 - Shocks!D103 * ABS(B104))+F104-B104, 5)","v":2.836E-2}]
[93,3.4979519841694895E-2,{"$f":"ROUND(B105 + MAX(0.01,Shocks!E104*ABS(B105) ),5)","v":4.4979999999999999E-2},{"$f":"ROUND(IF(B105<0,B105, B105 - Shocks!D104 * ABS(B105)),5)","v":2.7980000000000001E-2},null,3.5335537043462928E-2,{"$f":"ROUND(B105 + MAX(0.01,Shocks!E104*ABS(B105) )+F105-B105, 5)","v":4.5339999999999998E-2},{"$f":"ROUND(IF(B105<0,B105, B105 - Shocks!D104 * ABS(B105))+F105-B105, 5)","v":2.8340000000000001E-2}]
[94,3.4958461425807164E-2,{"$f":"ROUND(B106 + MAX(0.01,Shocks!E105*ABS(B106) ),5)","v":4.496E-2},{"$f":"ROUND(IF(B106<0,B106, B106 - Shocks!D105 * ABS(B106)),5)","v":2.7969999999999998E-2},null,3.5310669048086885E-2,{"$f":"ROUND(B106 + MAX(0.01,Shocks!E105*ABS(B106) )+F106-B106, 5)","v":4.5310000000000003E-2},{"$f":"ROUND(IF(B106<0,B106, B106 - Shocks!D105 * ABS(B106))+F106-B106, 5)","v":2.8320000000000001E-2}]
[95,3.4937845174571658E-2,{"$f":"ROUND(B107 + MAX(0.01,Shocks!E106*ABS(B107) ),5)","v":4.4940000000000001E-2},{"$f":"ROUND(IF(B107<0,B107, B107 - Shocks!D106 * ABS(B107)),5)","v":2.7949999999999999E-2},null,3.5286324570278138E-2,{"$f":"ROUND(B107 + MAX(0.01,Shocks!E106*ABS(B107) )+F107-B107, 5)","v":4.5289999999999997E-2},{"$f":"ROUND(IF(B107<0,B107, B107 - Shocks!D106 * ABS(B107))+F107-B107, 5)","v":2.8299999999999999E-2}]
[96,3.4917657381700939E-2,{"$f":"ROUND(B108 + MAX(0.01,Shocks!E107*ABS(B108) ),5)","v":4.4920000000000002E-2},{"$f":"ROUND(IF(B108<0,B108, B108 - Shocks!D107 * ABS(B108)),5)","v":2.793E-2},null,3.5262487292703204E-2,{"$f":"ROUND(B108 + MAX(0.01,Shocks!E107*ABS(B108) )+F108-B108, 5)","v":4.5260000000000002E-2},{"$f":"ROUND(IF(B108<0,B108, B108 - Shocks!D107 * ABS(B108))+F108-B108, 5)","v":2.828E-2}]
[97,3.4897884896911036E-2,{"$f":"ROUND(B109 + MAX(0.01,Shocks!E108*ABS(B109) ),5)","v":4.4900000000000002E-2},{"$f":"ROUND(IF(B109<0,B109, B109 - Shocks!D108 * ABS(B109)),5)","v":2.792E-2},null,3.5239141565517551E-2,{"$f":"ROUND(B109 + MAX(0.01,Shocks!E108*ABS(B109) )+F109-B109, 5)","v":4.5240000000000002E-2},{"$f":"ROUND(IF(B109<0,B109, B109 - Shocks!D108 * ABS(B109))+F109-B109, 5)","v":2.826E-2}]
[98,3.487851509828932E-2,{"$f":"ROUND(B110 + MAX(0.01,Shocks!E109*ABS(B110) ),5)","v":4.4880000000000003E-2},{"$f":"ROUND(IF(B110<0,B110, B110 - Shocks!D109 * ABS(B110)),5)","v":2.7900000000000001E-2},null,3.5216272372892599E-2,{"$f":"ROUND(B110 + MAX(0.01,Shocks!E109*ABS(B110) )+F110-B110, 5)","v":4.5220000000000003E-2},{"$f":"ROUND(IF(B110<0,B110, B110 - Shocks!D109 * ABS(B110))+F110-B110, 5)","v":2.8240000000000001E-2}]
[99,3.4859535866278435E-2,{"$f":"ROUND(B111 + MAX(0.01,Shocks!E110*ABS(B111) ),5)","v":4.4859999999999997E-2},{"$f":"ROUND(IF(B111<0,B111, B111 - Shocks!D110 * ABS(B111)),5)","v":2.7890000000000002E-2},null,3.5193865301511806E-2,{"$f":"ROUND(B111 + MAX(0.01,Shocks!E110*ABS(B111) )+F111-B111, 5)","v":4.5190000000000001E-2},{"$f":"ROUND(IF(B111<0,B111, B111 - Shocks!D110 * ABS(B111))+F111-B111, 5)","v":2.8219999999999999E-2}]
[100,3.4840935559170561E-2,{"$f":"ROUND(B112 + MAX(0.01,Shocks!E111*ABS(B112) ),5)","v":4.4839999999999998E-2},{"$f":"ROUND(IF(B112<0,B112, B112 - Shocks!D111 * ABS(B112)),5)","v":2.7869999999999999E-2},null,3.5171906510901518E-2,{"$f":"ROUND(B112 + MAX(0.01,Shocks!E111*ABS(B112) )+F112-B112, 5)","v":4.5170000000000002E-2},{"$f":"ROUND(IF(B112<0,B112, B112 - Shocks!D111 * ABS(B112))+F112-B112, 5)","v":2.8199999999999999E-2}]
[101,3.482270299000656E-2,{"$f":"ROUND(B113 + MAX(0.01,Shocks!E112*ABS(B113) ),5)","v":4.4819999999999999E-2},{"$f":"ROUND(IF(B113<0,B113, B113 - Shocks!D112 * ABS(B113)),5)","v":2.7859999999999999E-2},null,3.5150382705477989E-2,{"$f":"ROUND(B113 + MAX(0.01,Shocks!E112*ABS(B113) )+F113-B113, 5)","v":4.5150000000000003E-2},{"$f":"ROUND(IF(B113<0,B113, B113 - Shocks!D112 * ABS(B113))+F113-B113, 5)","v":2.819E-2}]
[102,3.4804827404791183E-2,{"$f":"ROUND(B114 + MAX(0.01,Shocks!E113*ABS(B114) ),5)","v":4.48E-2},{"$f":"ROUND(IF(B114<0,B114, B114 - Shocks!D113 * ABS(B114)),5)","v":2.784E-2},null,3.5129281108195798E-2,{"$f":"ROUND(B114 + MAX(0.01,Shocks!E113*ABS(B114) )+F114-B114, 5)","v":4.5130000000000003E-2},{"$f":"ROUND(IF(B114<0,B114, B114 - Shocks!D113 * ABS(B114))+F114-B114, 5)","v":2.8170000000000001E-2}]
[103,3.4787298461937066E-2,{"$f":"ROUND(B115 + MAX(0.01,Shocks!E114*ABS(B115) ),5)","v":4.4790000000000003E-2},{"$f":"ROUND(IF(B115<0,B115, B115 - Shocks!D114 * ABS(B115)),5)","v":2.7830000000000001E-2},null,3.5108589435694393E-2,{"$f":"ROUND(B115 + MAX(0.01,Shocks!E114*ABS(B115) )+F115-B115, 5)","v":4.5109999999999997E-2},{"$f":"ROUND(IF(B115<0,B115, B115 - Shocks!D114 * ABS(B115))+F115-B115, 5)","v":2.8150000000000001E-2}]
[104,3.4770106212858032E-2,{"$f":"ROUND(B116 + MAX(0.01,Shocks!E115*ABS(B116) ),5)","v":4.4769999999999997E-2},{"$f":"ROUND(IF(B116<0,B116, B116 - Shocks!D115 * ABS(B116)),5)","v":2.7820000000000001E-2},null,3.5088295874844189E-2,{"$f":"ROUND(B116 + MAX(0.01,Shocks!E115*ABS(B116) )+F116-B116, 5)","v":4.5089999999999998E-2},{"$f":"ROUND(IF(B116<0,B116, B116 - Shocks!D115 * ABS(B116))+F116-B116, 5)","v":2.8129999999999999E-2}]
[105,3.4753241083638642E-2,{"$f":"ROUND(B117 + MAX(0.01,Shocks!E116*ABS(B117) ),5)","v":4.4749999999999998E-2},{"$f":"ROUND(IF(B117<0,B117, B117 - Shocks!D116 * ABS(B117)),5)","v":2.7799999999999998E-2},null,3.5068389060604277E-2,{"$f":"ROUND(B117 + MAX(0.01,Shocks!E116*ABS(B117) )+F117-B117, 5)","v":4.5069999999999999E-2},{"$f":"ROUND(IF(B117<0,B117, B117 - Shocks!D116 * ABS(B117))+F117-B117, 5)","v":2.8119999999999999E-2}]
[106,3.47366938577085E-2,{"$f":"ROUND(B118 + MAX(0.01,Shocks!E117*ABS(B118) ),5)","v":4.4740000000000002E-2},{"$f":"ROUND(IF(B118<0,B118, B118 - Shocks!D117 * ABS(B118)),5)","v":2.7789999999999999E-2},null,3.5048858055106047E-2,{"$f":"ROUND(B118 + MAX(0.01,Shocks!E117*ABS(B118) )+F118-B118, 5)","v":4.505E-2},{"$f":"ROUND(IF(B118<0,B118, B118 - Shocks!D117 * ABS(B118))+F118-B118, 5)","v":2.81E-2}]
[107,3.4720455659464244E-2,{"$f":"ROUND(B119 + MAX(0.01,Shocks!E118*ABS(B119) ),5)","v":4.4720000000000003E-2},{"$f":"ROUND(IF(B119<0,B119, B119 - Shocks!D118 * ABS(B119)),5)","v":2.7779999999999999E-2},null,3.5029692327888551E-2,{"$f":"ROUND(B119 + MAX(0.01,Shocks!E118*ABS(B119) )+F119-B119, 5)","v":4.5030000000000001E-2},{"$f":"ROUND(IF(B119<0,B119, B119 - Shocks!D118 * ABS(B119))+F119-B119, 5)","v":2.809E-2}]
[108,3.4704517938772605E-2,{"$f":"ROUND(B120 + MAX(0.01,Shocks!E119*ABS(B120) ),5)","v":4.4699999999999997E-2},{"$f":"ROUND(IF(B120<0,B120, B120 - Shocks!D119 * ABS(B120)),5)","v":2.776E-2},null,3.5010881737208122E-2,{"$f":"ROUND(B120 + MAX(0.01,Shocks!E119*ABS(B120) )+F120-B120, 5)","v":4.5010000000000001E-2},{"$f":"ROUND(IF(B120<0,B120, B120 - Shocks!D119 * ABS(B120))+F120-B120, 5)","v":2.8070000000000001E-2}]
[109,3.4688872456304809E-2,{"$f":"ROUND(B121 + MAX(0.01,Shocks!E120*ABS(B121) ),5)","v":4.4690000000000001E-2},{"$f":"ROUND(IF(B121<0,B121, B121 - Shocks!D120 * ABS(B121)),5)","v":2.775E-2},null,3.4992416512360958E-2,{"$f":"ROUND(B121 + MAX(0.01,Shocks!E120*ABS(B121) )+F121-B121, 5)","v":4.4990000000000002E-2},{"$f":"ROUND(IF(B121<0,B121, B121 - Shocks!D120 * ABS(B121))+F121-B121, 5)","v":2.8049999999999999E-2}]
[110,3.4673511269651236E-2,{"$f":"ROUND(B122 + MAX(0.01,Shocks!E121*ABS(B122) ),5)","v":4.4670000000000001E-2},{"$f":"ROUND(IF(B122<0,B122, B122 - Shocks!D121 * ABS(B122)),5)","v":2.7740000000000001E-2},null,3.4974287236952506E-2,{"$f":"ROUND(B122 + MAX(0.01,Shocks!E121*ABS(B122) )+F122-B122, 5)","v":4.4970000000000003E-2},{"$f":"ROUND(IF(B122<0,B122, B122 - Shocks!D121 * ABS(B122))+F122-B122, 5)","v":2.8039999999999999E-2}]
[111,3.4658426720164615E-2,{"$f":"ROUND(B123 + MAX(0.01,Shocks!E122*ABS(B123) ),5)","v":4.4659999999999998E-2},{"$f":"ROUND(IF(B123<0,B123, B123 - Shocks!D122 * ABS(B123)),5)","v":2.7730000000000001E-2},null,3.495648483305791E-2,{"$f":"ROUND(B123 + MAX(0.01,Shocks!E122*ABS(B123) )+F123-B123, 5)","v":4.496E-2},{"$f":"ROUND(IF(B123<0,B123, B123 - Shocks!D122 * ABS(B123))+F123-B123, 5)","v":2.802E-2}]
[112,3.4643611420493325E-2,{"$f":"ROUND(B124 + MAX(0.01,Shocks!E123*ABS(B124) ),5)","v":4.4639999999999999E-2},{"$f":"ROUND(IF(B124<0,B124, B124 - Shocks!D123 * ABS(B124)),5)","v":2.7709999999999999E-2},null,3.4939000546215571E-2,{"$f":"ROUND(B124 + MAX(0.01,Shocks!E123*ABS(B124) )+F124-B124, 5)","v":4.4940000000000001E-2},{"$f":"ROUND(IF(B124<0,B124, B124 - Shocks!D123 * ABS(B124))+F124-B124, 5)","v":2.801E-2}]
[113,3.4629058242758637E-2,{"$f":"ROUND(B125 + MAX(0.01,Shocks!E124*ABS(B125) ),5)","v":4.4630000000000003E-2},{"$f":"ROUND(IF(B125<0,B125, B125 - Shocks!D124 * ABS(B125)),5)","v":2.7699999999999999E-2},null,3.4921825931209405E-2,{"$f":"ROUND(B125 + MAX(0.01,Shocks!E124*ABS(B125) )+F125-B125, 5)","v":4.4920000000000002E-2},{"$f":"ROUND(IF(B125<0,B125, B125 - Shocks!D124 * ABS(B125))+F125-B125, 5)","v":2.8000000000000001E-2}]
[114,3.4614760307341008E-2,{"$f":"ROUND(B126 + MAX(0.01,Shocks!E125*ABS(B126) ),5)","v":4.4609999999999997E-2},{"$f":"ROUND(IF(B126<0,B126, B126 - Shocks!D125 * ABS(B126)),5)","v":2.7689999999999999E-2},null,3.4904952838586523E-2,{"$f":"ROUND(B126 + MAX(0.01,Shocks!E125*ABS(B126) )+F126-B126, 5)","v":4.4900000000000002E-2},{"$f":"ROUND(IF(B126<0,B126, B126 - Shocks!D125 * ABS(B126))+F126-B126, 5)","v":2.7980000000000001E-2}]
[115,3.4600710972236826E-2,{"$f":"ROUND(B127 + MAX(0.01,Shocks!E126*ABS(B127) ),5)","v":4.4600000000000001E-2},{"$f":"ROUND(IF(B127<0,B127, B127 - Shocks!D126 * ABS(B127)),5)","v":2.768E-2},null,3.4888373401872119E-2,{"$f":"ROUND(B127 + MAX(0.01,Shocks!E126*ABS(B127) )+F127-B127, 5)","v":4.4889999999999999E-2},{"$f":"ROUND(IF(B127<0,B127, B127 - Shocks!D126 * ABS(B127))+F127-B127, 5)","v":2.7969999999999998E-2}]
[116,3.4586903822956261E-2,{"$f":"ROUND(B128 + MAX(0.01,Shocks!E127*ABS(B128) ),5)","v":4.4589999999999998E-2},{"$f":"ROUND(IF(B128<0,B128, B128 - Shocks!D127 * ABS(B128)),5)","v":2.767E-2},null,3.4872080025434293E-2,{"$f":"ROUND(B128 + MAX(0.01,Shocks!E127*ABS(B128) )+F128-B128, 5)","v":4.487E-2},{"$f":"ROUND(IF(B128<0,B128, B128 - Shocks!D127 * ABS(B128))+F128-B128, 5)","v":2.7949999999999999E-2}]
[117,3.4573332662923395E-2,{"$f":"ROUND(B129 + MAX(0.01,Shocks!E128*ABS(B129) ),5)","v":4.4569999999999999E-2},{"$f":"ROUND(IF(B129<0,B129, B129 - Shocks!D128 * ABS(B129)),5)","v":2.7660000000000001E-2},null,3.485606537296726E-2,{"$f":"ROUND(B129 + MAX(0.01,Shocks!E128*ABS(B129) )+F129-B129, 5)","v":4.4859999999999997E-2},{"$f":"ROUND(IF(B129<0,B129, B129 - Shocks!D128 * ABS(B129))+F129-B129, 5)","v":2.794E-2}]
[118,3.4559991504359955E-2,{"$f":"ROUND(B130 + MAX(0.01,Shocks!E129*ABS(B130) ),5)","v":4.4560000000000002E-2},{"$f":"ROUND(IF(B130<0,B130, B130 - Shocks!D129 * ABS(B130)),5)","v":2.7650000000000001E-2},null,3.4840322356552544E-2,{"$f":"ROUND(B130 + MAX(0.01,Shocks!E129*ABS(B130) )+F130-B130, 5)","v":4.4839999999999998E-2},{"$f":"ROUND(IF(B130<0,B130, B130 - Shocks!D129 * ABS(B130))+F130-B130, 5)","v":2.793E-2}]
[119,3.4546874559615137E-2,{"$f":"ROUND(B131 + MAX(0.01,Shocks!E130*ABS(B131) ),5)","v":4.4549999999999999E-2},{"$f":"ROUND(IF(B131<0,B131, B131 - Shocks!D130 * ABS(B131)),5)","v":2.7640000000000001E-2},null,3.4824844126265964E-2,{"$f":"ROUND(B131 + MAX(0.01,Shocks!E130*ABS(B131) )+F131-B131, 5)","v":4.4819999999999999E-2},{"$f":"ROUND(IF(B131<0,B131, B131 - Shocks!D130 * ABS(B131))+F131-B131, 5)","v":2.792E-2}]
[120,3.4533976232922647E-2,{"$f":"ROUND(B132 + MAX(0.01,Shocks!E131*ABS(B132) ),5)","v":4.453E-2},{"$f":"ROUND(IF(B132<0,B132, B132 - Shocks!D131 * ABS(B132)),5)","v":2.7629999999999998E-2},null,3.4809624060299305E-2,{"$f":"ROUND(B132 + MAX(0.01,Shocks!E131*ABS(B132) )+F132-B132, 5)","v":4.4810000000000003E-2},{"$f":"ROUND(IF(B132<0,B132, B132 - Shocks!D131 * ABS(B132))+F132-B132, 5)","v":2.7900000000000001E-2}]
[121,3.452129111255875E-2,{"$f":"ROUND(B133 + MAX(0.01,Shocks!E132*ABS(B133) ),5)","v":4.4519999999999997E-2},{"$f":"ROUND(IF(B133<0,B133, B133 - Shocks!D132 * ABS(B133)),5)","v":2.7619999999999999E-2},null,3.479465575556917E-2,{"$f":"ROUND(B133 + MAX(0.01,Shocks!E132*ABS(B133) )+F133-B133, 5)","v":4.4790000000000003E-2},{"$f":"ROUND(IF(B133<0,B133, B133 - Shocks!D132 * ABS(B133))+F133-B133, 5)","v":2.7890000000000002E-2}]
[122,3.4508813963377793E-2,{"$f":"ROUND(B134 + MAX(0.01,Shocks!E133*ABS(B134) ),5)","v":4.4510000000000001E-2},{"$f":"ROUND(IF(B134<0,B134, B134 - Shocks!D133 * ABS(B134)),5)","v":2.7609999999999999E-2},null,3.4779933018781017E-2,{"$f":"ROUND(B134 + MAX(0.01,Shocks!E133*ABS(B134) )+F134-B134, 5)","v":4.478E-2},{"$f":"ROUND(IF(B134<0,B134, B134 - Shocks!D133 * ABS(B134))+F134-B134, 5)","v":2.7879999999999999E-2}]
[123,3.4496539719706787E-2,{"$f":"ROUND(B135 + MAX(0.01,Shocks!E134*ABS(B135) ),5)","v":4.4499999999999998E-2},{"$f":"ROUND(IF(B135<0,B135, B135 - Shocks!D134 * ABS(B135)),5)","v":2.76E-2},null,3.4765449857928177E-2,{"$f":"ROUND(B135 + MAX(0.01,Shocks!E134*ABS(B135) )+F135-B135, 5)","v":4.4769999999999997E-2},{"$f":"ROUND(IF(B135<0,B135, B135 - Shocks!D134 * ABS(B135))+F135-B135, 5)","v":2.7869999999999999E-2}]
[124,3.4484463478578142E-2,{"$f":"ROUND(B136 + MAX(0.01,Shocks!E135*ABS(B136) ),5)","v":4.4479999999999999E-2},{"$f":"ROUND(IF(B136<0,B136, B136 - Shocks!D135 * ABS(B136)),5)","v":2.759E-2},null,3.4751200474197663E-2,{"$f":"ROUND(B136 + MAX(0.01,Shocks!E135*ABS(B136) )+F136-B136, 5)","v":4.4749999999999998E-2},{"$f":"ROUND(IF(B136<0,B136, B136 - Shocks!D135 * ABS(B136))+F136-B136, 5)","v":2.785E-2}]
[125,3.4472580493279503E-2,{"$f":"ROUND(B137 + MAX(0.01,Shocks!E136*ABS(B137) ),5)","v":4.4470000000000003E-2},{"$f":"ROUND(IF(B137<0,B137, B137 - Shocks!D136 * ABS(B137)),5)","v":2.758E-2},null,3.4737179254262562E-2,{"$f":"ROUND(B137 + MAX(0.01,Shocks!E136*ABS(B137) )+F137-B137, 5)","v":4.4740000000000002E-2},{"$f":"ROUND(IF(B137<0,B137, B137 - Shocks!D136 * ABS(B137))+F137-B137, 5)","v":2.784E-2}]
[126,3.446088616720977E-2,{"$f":"ROUND(B138 + MAX(0.01,Shocks!E137*ABS(B138) ),5)","v":4.446E-2},{"$f":"ROUND(IF(B138<0,B138, B138 - Shocks!D137 * ABS(B138)),5)","v":2.7570000000000001E-2},null,3.472338076293835E-2,{"$f":"ROUND(B138 + MAX(0.01,Shocks!E137*ABS(B138) )+F138-B138, 5)","v":4.4720000000000003E-2},{"$f":"ROUND(IF(B138<0,B138, B138 - Shocks!D137 * ABS(B138))+F138-B138, 5)","v":2.7830000000000001E-2}]
[127,3.4449376048017344E-2,{"$f":"ROUND(B139 + MAX(0.01,Shocks!E138*ABS(B139) ),5)","v":4.4450000000000003E-2},{"$f":"ROUND(IF(B139<0,B139, B139 - Shocks!D138 * ABS(B139)),5)","v":2.7560000000000001E-2},null,3.4709799736185598E-2,{"$f":"ROUND(B139 + MAX(0.01,Shocks!E138*ABS(B139) )+F139-B139, 5)","v":4.471E-2},{"$f":"ROUND(IF(B139<0,B139, B139 - Shocks!D138 * ABS(B139))+F139-B139, 5)","v":2.7820000000000001E-2}]
[128,3.4438045822011265E-2,{"$f":"ROUND(B140 + MAX(0.01,Shocks!E139*ABS(B140) ),5)","v":4.444E-2},{"$f":"ROUND(IF(B140<0,B140, B140 - Shocks!D139 * ABS(B140)),5)","v":2.7550000000000002E-2},null,3.4696431074436873E-2,{"$f":"ROUND(B140 + MAX(0.01,Shocks!E139*ABS(B140) )+F140-B140, 5)","v":4.4699999999999997E-2},{"$f":"ROUND(IF(B140<0,B140, B140 - Shocks!D139 * ABS(B140))+F140-B140, 5)","v":2.7810000000000001E-2}]
[129,3.4426891308828145E-2,{"$f":"ROUND(B141 + MAX(0.01,Shocks!E140*ABS(B141) ),5)","v":4.4429999999999997E-2},{"$f":"ROUND(IF(B141<0,B141, B141 - Shocks!D140 * ABS(B141)),5)","v":2.7539999999999999E-2},null,3.4683269836233821E-2,{"$f":"ROUND(B141 + MAX(0.01,Shocks!E140*ABS(B141) )+F141-B141, 5)","v":4.4679999999999997E-2},{"$f":"ROUND(IF(B141<0,B141, B141 - Shocks!D140 * ABS(B141))+F141-B141, 5)","v":2.7799999999999998E-2}]
[130,3.4415908456340905E-2,{"$f":"ROUND(B142 + MAX(0.01,Shocks!E141*ABS(B142) ),5)","v":4.4420000000000001E-2},{"$f":"ROUND(IF(B142<0,B142, B142 - Shocks!D141 * ABS(B142)),5)","v":2.7529999999999999E-2},null,3.4670311232155138E-2,{"$f":"ROUND(B142 + MAX(0.01,Shocks!E141*ABS(B142) )+F142-B142, 5)","v":4.4670000000000001E-2},{"$f":"ROUND(IF(B142<0,B142, B142 - Shocks!D141 * ABS(B142))+F142-B142, 5)","v":2.7789999999999999E-2}]
[131,3.440509333579933E-2,{"$f":"ROUND(B143 + MAX(0.01,Shocks!E142*ABS(B143) ),5)","v":4.4409999999999998E-2},{"$f":"ROUND(IF(B143<0,B143, B143 - Shocks!D142 * ABS(B143)),5)","v":2.7519999999999999E-2},null,3.4657550619023203E-2,{"$f":"ROUND(B143 + MAX(0.01,Shocks!E142*ABS(B143) )+F143-B143, 5)","v":4.4659999999999998E-2},{"$f":"ROUND(IF(B143<0,B143, B143 - Shocks!D142 * ABS(B143))+F143-B143, 5)","v":2.7779999999999999E-2}]
[132,3.4394442137187342E-2,{"$f":"ROUND(B144 + MAX(0.01,Shocks!E143*ABS(B144) ),5)","v":4.4389999999999999E-2},{"$f":"ROUND(IF(B144<0,B144, B144 - Shocks!D143 * ABS(B144)),5)","v":2.7519999999999999E-2},null,3.4644983494371173E-2,{"$f":"ROUND(B144 + MAX(0.01,Shocks!E143*ABS(B144) )+F144-B144, 5)","v":4.4639999999999999E-2},{"$f":"ROUND(IF(B144<0,B144, B144 - Shocks!D143 * ABS(B144))+F144-B144, 5)","v":2.777E-2}]
[133,3.4383951164788318E-2,{"$f":"ROUND(B145 + MAX(0.01,Shocks!E144*ABS(B145) ),5)","v":4.4380000000000003E-2},{"$f":"ROUND(IF(B145<0,B145, B145 - Shocks!D144 * ABS(B145)),5)","v":2.751E-2},null,3.4632605491160096E-2,{"$f":"ROUND(B145 + MAX(0.01,Shocks!E144*ABS(B145) )+F145-B145, 5)","v":4.4630000000000003E-2},{"$f":"ROUND(IF(B145<0,B145, B145 - Shocks!D144 * ABS(B145))+F145-B145, 5)","v":2.776E-2}]
[134,3.4373616832944487E-2,{"$f":"ROUND(B146 + MAX(0.01,Shocks!E145*ABS(B146) ),5)","v":4.437E-2},{"$f":"ROUND(IF(B146<0,B146, B146 - Shocks!D145 * ABS(B146)),5)","v":2.75E-2},null,3.462041237273028E-2,{"$f":"ROUND(B146 + MAX(0.01,Shocks!E145*ABS(B146) )+F146-B146, 5)","v":4.462E-2},{"$f":"ROUND(IF(B146<0,B146, B146 - Shocks!D145 * ABS(B146))+F146-B146, 5)","v":2.775E-2}]
[135,3.4363435662006392E-2,{"$f":"ROUND(B147 + MAX(0.01,Shocks!E146*ABS(B147) ),5)","v":4.4359999999999997E-2},{"$f":"ROUND(IF(B147<0,B147, B147 - Shocks!D146 * ABS(B147)),5)","v":2.7490000000000001E-2},null,3.4608400027976716E-2,{"$f":"ROUND(B147 + MAX(0.01,Shocks!E146*ABS(B147) )+F147-B147, 5)","v":4.4609999999999997E-2},{"$f":"ROUND(IF(B147<0,B147, B147 - Shocks!D146 * ABS(B147))+F147-B147, 5)","v":2.7740000000000001E-2}]
[136,3.4353404274454435E-2,{"$f":"ROUND(B148 + MAX(0.01,Shocks!E147*ABS(B148) ),5)","v":4.4350000000000001E-2},{"$f":"ROUND(IF(B148<0,B148, B148 - Shocks!D147 * ABS(B148)),5)","v":2.7480000000000001E-2},null,3.4596564466738533E-2,{"$f":"ROUND(B148 + MAX(0.01,Shocks!E147*ABS(B148) )+F148-B148, 5)","v":4.4600000000000001E-2},{"$f":"ROUND(IF(B148<0,B148, B148 - Shocks!D147 * ABS(B148))+F148-B148, 5)","v":2.7730000000000001E-2}]
[137,3.4343519391192956E-2,{"$f":"ROUND(B149 + MAX(0.01,Shocks!E148*ABS(B149) ),5)","v":4.4339999999999997E-2},{"$f":"ROUND(IF(B149<0,B149, B149 - Shocks!D148 * ABS(B149)),5)","v":2.7470000000000001E-2},null,3.4584901815386093E-2,{"$f":"ROUND(B149 + MAX(0.01,Shocks!E148*ABS(B149) )+F149-B149, 5)","v":4.4580000000000002E-2},{"$f":"ROUND(IF(B149<0,B149, B149 - Shocks!D148 * ABS(B149))+F149-B149, 5)","v":2.7720000000000002E-2}]
[138,3.4333777828001066E-2,{"$f":"ROUND(B150 + MAX(0.01,Shocks!E149*ABS(B150) ),5)","v":4.4330000000000001E-2},{"$f":"ROUND(IF(B150<0,B150, B150 - Shocks!D149 * ABS(B150)),5)","v":2.7470000000000001E-2},null,3.4573408312603693E-2,{"$f":"ROUND(B150 + MAX(0.01,Shocks!E149*ABS(B150) )+F150-B150, 5)","v":4.4569999999999999E-2},{"$f":"ROUND(IF(B150<0,B150, B150 - Shocks!D149 * ABS(B150))+F150-B150, 5)","v":2.7709999999999999E-2}]
[139,3.4324176492135594E-2,{"$f":"ROUND(B151 + MAX(0.01,Shocks!E150*ABS(B151) ),5)","v":4.4319999999999998E-2},{"$f":"ROUND(IF(B151<0,B151, B151 - Shocks!D150 * ABS(B151)),5)","v":2.7459999999999998E-2},null,3.4562080305349907E-2,{"$f":"ROUND(B151 + MAX(0.01,Shocks!E150*ABS(B151) )+F151-B151, 5)","v":4.4560000000000002E-2},{"$f":"ROUND(IF(B151<0,B151, B151 - Shocks!D150 * ABS(B151))+F151-B151, 5)","v":2.7699999999999999E-2}]
[140,3.4314712379079682E-2,{"$f":"ROUND(B152 + MAX(0.01,Shocks!E151*ABS(B152) ),5)","v":4.4310000000000002E-2},{"$f":"ROUND(IF(B152<0,B152, B152 - Shocks!D151 * ABS(B152)),5)","v":2.7449999999999999E-2},null,3.4550914244992903E-2,{"$f":"ROUND(B152 + MAX(0.01,Shocks!E151*ABS(B152) )+F152-B152, 5)","v":4.4549999999999999E-2},{"$f":"ROUND(IF(B152<0,B152, B152 - Shocks!D151 * ABS(B152))+F152-B152, 5)","v":2.7689999999999999E-2}]
[141,3.4305382569426168E-2,{"$f":"ROUND(B153 + MAX(0.01,Shocks!E152*ABS(B153) ),5)","v":4.4310000000000002E-2},{"$f":"ROUND(IF(B153<0,B153, B153 - Shocks!D152 * ABS(B153)),5)","v":2.7439999999999999E-2},null,3.4539906683610067E-2,{"$f":"ROUND(B153 + MAX(0.01,Shocks!E152*ABS(B153) )+F153-B153, 5)","v":4.4540000000000003E-2},{"$f":"ROUND(IF(B153<0,B153, B153 - Shocks!D152 * ABS(B153))+F153-B153, 5)","v":2.768E-2}]
[142,3.42961842258942E-2,{"$f":"ROUND(B154 + MAX(0.01,Shocks!E153*ABS(B154) ),5)","v":4.4299999999999999E-2},{"$f":"ROUND(IF(B154<0,B154, B154 - Shocks!D153 * ABS(B154)),5)","v":2.7439999999999999E-2},null,3.4529054270442616E-2,{"$f":"ROUND(B154 + MAX(0.01,Shocks!E153*ABS(B154) )+F154-B154, 5)","v":4.453E-2},{"$f":"ROUND(IF(B154<0,B154, B154 - Shocks!D153 * ABS(B154))+F154-B154, 5)","v":2.767E-2}]
[143,3.4287114590467738E-2,{"$f":"ROUND(B155 + MAX(0.01,Shocks!E154*ABS(B155) ),5)","v":4.4290000000000003E-2},{"$f":"ROUND(IF(B155<0,B155, B155 - Shocks!D154 * ABS(B155)),5)","v":2.743E-2},null,3.451835374849832E-2,{"$f":"ROUND(B155 + MAX(0.01,Shocks!E154*ABS(B155) )+F155-B155, 5)","v":4.4519999999999997E-2},{"$f":"ROUND(IF(B155<0,B155, B155 - Shocks!D154 * ABS(B155))+F155-B155, 5)","v":2.7660000000000001E-2}]
[144,3.4278170981653755E-2,{"$f":"ROUND(B156 + MAX(0.01,Shocks!E155*ABS(B156) ),5)","v":4.428E-2},{"$f":"ROUND(IF(B156<0,B156, B156 - Shocks!D155 * ABS(B156)),5)","v":2.742E-2},null,3.4507801951297656E-2,{"$f":"ROUND(B156 + MAX(0.01,Shocks!E155*ABS(B156) )+F156-B156, 5)","v":4.4510000000000001E-2},{"$f":"ROUND(IF(B156<0,B156, B156 - Shocks!D155 * ABS(B156))+F156-B156, 5)","v":2.7650000000000001E-2}]
[145,3.4269350791852116E-2,{"$f":"ROUND(B157 + MAX(0.01,Shocks!E156*ABS(B157) ),5)","v":4.4269999999999997E-2},{"$f":"ROUND(IF(B157<0,B157, B157 - Shocks!D156 * ABS(B157)),5)","v":2.742E-2},null,3.4497395799752084E-2,{"$f":"ROUND(B157 + MAX(0.01,Shocks!E156*ABS(B157) )+F157-B157, 5)","v":4.4499999999999998E-2},{"$f":"ROUND(IF(B157<0,B157, B157 - Shocks!D156 * ABS(B157))+F157-B157, 5)","v":2.7640000000000001E-2}]
[146,3.4260651484834481E-2,{"$f":"ROUND(B158 + MAX(0.01,Shocks!E157*ABS(B158) ),5)","v":4.4260000000000001E-2},{"$f":"ROUND(IF(B158<0,B158, B158 - Shocks!D157 * ABS(B158)),5)","v":2.741E-2},null,3.4487132299171552E-2,{"$f":"ROUND(B158 + MAX(0.01,Shocks!E157*ABS(B158) )+F158-B158, 5)","v":4.4490000000000002E-2},{"$f":"ROUND(IF(B158<0,B158, B158 - Shocks!D157 * ABS(B158))+F158-B158, 5)","v":2.7640000000000001E-2}]
[147,3.4252070593322026E-2,{"$f":"ROUND(B159 + MAX(0.01,Shocks!E158*ABS(B159) ),5)","v":4.4249999999999998E-2},{"$f":"ROUND(IF(B159<0,B159, B159 - Shocks!D158 * ABS(B159)),5)","v":2.7400000000000001E-2},null,3.4477008536394127E-2,{"$f":"ROUND(B159 + MAX(0.01,Shocks!E158*ABS(B159) )+F159-B159, 5)","v":4.4479999999999999E-2},{"$f":"ROUND(IF(B159<0,B159, B159 - Shocks!D158 * ABS(B159))+F159-B159, 5)","v":2.7629999999999998E-2}]
[148,3.4243605716664849E-2,{"$f":"ROUND(B160 + MAX(0.01,Shocks!E159*ABS(B160) ),5)","v":4.4240000000000002E-2},{"$f":"ROUND(IF(B160<0,B160, B160 - Shocks!D159 * ABS(B160)),5)","v":2.7390000000000001E-2},null,3.4467021677031529E-2,{"$f":"ROUND(B160 + MAX(0.01,Shocks!E159*ABS(B160) )+F160-B160, 5)","v":4.4470000000000003E-2},{"$f":"ROUND(IF(B160<0,B160, B160 - Shocks!D159 * ABS(B160))+F160-B160, 5)","v":2.7619999999999999E-2}]
[149,3.4235254518611313E-2,{"$f":"ROUND(B161 + MAX(0.01,Shocks!E160*ABS(B161) ),5)","v":4.4240000000000002E-2},{"$f":"ROUND(IF(B161<0,B161, B161 - Shocks!D160 * ABS(B161)),5)","v":2.7390000000000001E-2},null,3.4457168962825246E-2,{"$f":"ROUND(B161 + MAX(0.01,Shocks!E160*ABS(B161) )+F161-B161, 5)","v":4.446E-2},{"$f":"ROUND(IF(B161<0,B161, B161 - Shocks!D160 * ABS(B161))+F161-B161, 5)","v":2.7609999999999999E-2}]
[150,3.4227014725167093E-2,{"$f":"ROUND(B162 + MAX(0.01,Shocks!E161*ABS(B162) ),5)","v":4.4229999999999998E-2},{"$f":"ROUND(IF(B162<0,B162, B162 - Shocks!D161 * ABS(B162)),5)","v":2.7380000000000002E-2},null,3.4447447709108792E-2,{"$f":"ROUND(B162 + MAX(0.01,Shocks!E161*ABS(B162) )+F162-B162, 5)","v":4.4450000000000003E-2},{"$f":"ROUND(IF(B162<0,B162, B162 - Shocks!D161 * ABS(B162))+F162-B162, 5)","v":2.76E-2}]

{"sheet":"RCS and Scaling Factors","index":7,"n_rows":12,"n_cols":6,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Currency","Risk corrected currency spread","Scaling factor","Scaled Risk Corrected Currency Spread","VA With CSSR=1"]
[null,"CZK",2.1784615384615384E-3,1.7452006980802794,{"$f":"Table5[[#This Row],[Risk corrected currency spread]]*Table5[[#This Row],[Scaling factor]]","v":3.8018525976641162E-3},3.2320000000000001E-3]
[null,"EUR",3.2060000000000001E-3,1.6181229770000001,{"$f":"Table5[[#This Row],[Risk corrected currency spread]]*Table5[[#This Row],[Scaling factor]]","v":5.1877022642620001E-3},4.4090000000000006E-3]
[null,"JPY",9.8461538461538456E-4,1.2919896640826873,{"$f":"Table5[[#This Row],[Risk corrected currency spread]]*Table5[[#This Row],[Scaling factor]]","v":1.2721129000198767E-3},1.0810000000000001E-3]

{"sheet":"Extrapolation","index":8,"n_rows":165,"n_cols":167,"rows_kept":165,"cut":false,"hidden":true,"merged":[[11,53,11,54],[11,15,11,16],[2,19,2,20],[11,25,11,26],[11,34,11,35],[11,44,11,45]]}
[]
[null,null,null,null,"inputs",null,"Alternative Extrapolation with VA - Derived from situation without VA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest rates with Smith-Wilson extrapolation for alternative interst rate scenario's"]
[null,null,null,null,"outputs",null,"based on alternvative extrapolations from worksheet 2020 Review Term Structures",null,null,null,null,null,null,null,null,null,null,null,"Currency",{"$f":"'Scenario Data Expected'!$J$3","v":"CZK"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"+100 bps SW no VA",null,null,null,null,null,null,null,null,null,null,"+100 bps SW with VA",null,null,null,null,null,null,null,null,null,null,"-100 bps SW no VA",null,null,null,null,null,null,null,null,null,null,"-100 bps SW with VA"]
[null,null,null,null,null,null,null,"index",{"$f":"MATCH(T3,L.ISO4217,0)","v":2}]
[null,null,null,null,null,null,null,"Interest rate up scenario",0.01,null,null,"Floor",-1.2500000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline up shock no VA",null,null,null,null,"Baseline down shock no VA",null,null,null,"Baseline up shock with VA",null,null,null,null,"Baseline down shock with VA",null,null,null,null,null,"+100 bps scenario up shock no VA",null,null,null,null,"+100 bps scenario down shock no VA",null,null,null,"+100 bps scenario up shock with VA",null,null,null,null,"+100 bps scenario down shock with VA",null,null,null,null,null,"-100 bps scenario up shock no VA",null,null,null,null,"-100 bps scenario down shock no VA",null,null,null,"-100 bps scenario up shock with VA",null,null,null,null,"-100 bps scenario down shock with VA",null,null,null,null,"LLPSW",{"$f":"INDEX(tblRfrAltConfig[LLPSW],index)","v":15}]
[null,null,null,null,null,null,null,"Interest rate down scenario",-0.01,null,null,null,null,null,null,null,null,null,"Alternative Extrapolation with VA",null,null,null,null,null,null,"+ 100 bps no VA",null,null,null,null,null,null,null,null,"+ 100 bps with VA",null,null,null,null,null,null,null,null,null,"- 100 bps no VA",null,null,null,null,null,null,null,null,"- 100 bps with VA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ConvergenceSW",{"$f":"INDEX(tblRfrAltConfig[ConvergenceSW],index)","v":45}]
[null,null,null,null,null,null,null,"FSP",{"$f":"INDEX(tblRfrAltConfig[FSP],index)","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"alphaSW",0.05]
[null,null,null,null,null,null,null,"UFR",{"$f":"INDEX(tblRfrAltConfig[UFR],index)/100","v":3.3000000000000002E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input","Zero"]
[null,null,null,null,null,null,null,"MeanReversion",{"$f":"IF(T3=\"SEK\",40%,11%)","v":0.11},null,null,"VA up",{"$f":"'Scenario Data Expected +100bps'!J7","v":0},null,null,null,null,null,"First weight",{"$f":"INDEX(LLFRweights,FSP)","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"First weight",{"$f":"INDEX(LLFRweights,FSP)","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"First weight",{"$f":"INDEX(LLFRweights,FSP)","v":0.5},null,null,null,null,null,"UFR",{"$f":"UFR+0.0015","v":3.4500000000000003E-2},null,null,null,"UFR",{"$f":"UFR-0.0015","v":3.15E-2},null,null,null,"UFR",{"$f":"UFR+0.0015","v":3.4500000000000003E-2},null,null,null,"UFR",{"$f":"UFR-0.0015","v":3.15E-2},null,null,null,"UFR",{"$f":"UFR+0.0015","v":3.4500000000000003E-2},null,null,null,"UFR",{"$f":"UFR-0.0015","v":3.15E-2},null,null,null,"UFR",{"$f":"UFR+0.0015","v":3.4500000000000003E-2},null,null,null,"UFR",{"$f":"UFR-0.0015","v":3.15E-2},null,null,null,"UFR",{"$f":"UFR+0.0015","v":3.4500000000000003E-2},null,null,null,"UFR",{"$f":"UFR-0.0015","v":3.15E-2},null,null,null,"UFR",{"$f":"UFR+0.0015","v":3.4500000000000003E-2},null,null,null,"UFR",{"$f":"UFR-0.0015","v":3.15E-2},null,null,null,"VASW",{"$f":"INDEX(tblRfrAltConfig[VASW],index)","v":16}]
[null,null,null,null,null,null,null,"VA",{"$f":"'Scenario Data Expected'!J7","v":0},"bp AC",null,"VA down",{"$f":"'Scenario Data Expected -100bps'!J7","v":0},null,null,null,null,null,"First fw LLFR",{"$f":"GetFirstFwLLFR($L$15:$L$64,DLT,LLFRweights)","v":3.8025158047114448E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"First fw LLFR",{"$f":"GetFirstFwLLFR($Z$15:$Z$64,DLT,LLFRweights)","v":4.802515804711445E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"First fw LLFR",{"$f":"_xlfn.SINGLE(GetFirstFwLLFR($AS$15:$AS$64,DLT,LLFRweights))","v":2.8025158047114446E-2},null,null,null,null,null,"LLFR",{"$f":"GetLLFR(BN15:BN64,DLT,LLFRweights)","v":5.2904828144107865E-2},null,null,null,"LLFR",{"$f":"GetLLFR(BS15:BS64,DLT,LLFRweights)","v":1.5698334463118448E-2},null,null,null,"LLFR",{"$f":"GetLLFR(BX15:BX64,DLT,LLFRweights)","v":5.2904828144107865E-2},null,null,null,"LLFR",{"$f":"_xlfn.SINGLE(GetLLFR(CC15:CC64,DLT,LLFRweights))","v":1.5698334463118448E-2},null,null,null,"LLFR",{"$f":"GetLLFR(CH15:CH64,DLT,LLFRweights)","v":6.468968055374745E-2},null,null,null,"LLFR",{"$f":"GetLLFR(CM15:CM64,DLT,LLFRweights)","v":2.1083680964296206E-2},null,null,null,"LLFR",{"$f":"GetLLFR(CR15:CR64,DLT,LLFRweights)","v":6.468968055374745E-2},null,null,null,"LLFR",{"$f":"GetLLFR(CW15:CW64,DLT,LLFRweights)","v":2.1083680964296206E-2},null,null,null,"LLFR",{"$f":"GetLLFR(DB15:DB64,DLT,LLFRweights)","v":4.11005319803944E-2},null,null,null,"LLFR",{"$f":"GetLLFR(DG15:DG64,DLT,LLFRweights)","v":1.0338038121080438E-2},null,null,null,"LLFR",{"$f":"GetLLFR(DL15:DL64,DLT,LLFRweights)","v":4.11005319803944E-2},null,null,null,"LLFR",{"$f":"GetLLFR(DQ15:DQ64,DLT,LLFRweights)","v":1.0338038121080438E-2},null,null,null,"Bandwith Convergence",1]
[null,null,null,null,null,null,null,"LLFR",{"$f":"INDEX(TermStructuresLLFR,,2*index)","v":3.85E-2},null,null,null,null,null,null,null,null,null,"LLFRVA",{"$f":"T9*(T10+LN(1+VA/10000))+(LLFR-T9*T10)","v":3.85E-2},null,null,null,null,null,null,null,null,"LLFR+100",{"$f":"LLFR+$I$5","v":4.8500000000000001E-2},null,null,null,null,null,null,null,"LLFRVA",{"$f":"AM9*(AM10+LN(1+M9/10000))+(AD11-AM9*AM10)","v":4.8500000000000001E-2},null,null,null,null,null,null,null,null,"LLFR-100",{"$f":"LLFR+$I$6","v":2.8499999999999998E-2},null,null,null,null,null,null,null,"LLFRVA",{"$f":"BF9*(BF10+LN(1+M10/10000))+(AW11-BF9*BF10)","v":2.8499999999999998E-2}]
["Original Curve",null,null,null,null,null,null,null,"Check Curve",null,null,null,null,null,null,"+ VA up to FSP",null,null,null,null,null,null,null,null,null,"+ 100 bps to FSP",null,null,null,null,null,null,null,null,"+ VA up to FSP",null,null,null,null,null,null,null,null,null,"- 100 bps to FSP",null,null,null,null,null,null,null,null,"+ VA up to FSP"]
["Tenor","Zero AC","Zero CC",null,"Tenor","DLT","LLFRweights","Tenor","Zero AC",null,"Tenor","Zero CC","1YFw CC",null,"Tenor","Zero CC","1YFw CC",null,"Tenor","Zero+VA AC","1YFw+VA AC","Discount","VA",null,"Tenor","Zero CC","1YFw CC","Tenor","Zero AC","FW AC","Discount","Diff",null,"Tenor","Zero CC","1YFw CC",null,"Tenor","Zero AC","FW AC","Discount","Diff Total","Diff VA","Tenor","Zero CC","1YFw CC","Tenor","Zero AC","FW AC","Discount","Diff",null,"Tenor","Zero CC","1YFw CC",null,"Tenor","Zero AC","FW AC","Discount","Diff Total","Diff VA",null,"Tenor","Zero AC","Zero CC","Alternative Extrapolation",null,"Tenor","Zero AC","Zero CC","Alternative Extrapolation",null,"Tenor","Zero AC","Zero CC + VA","Alternative Extrapolation",null,"Tenor","Zero AC","Zero CC + VA","Alternative Extrapolation",null,"Tenor","Zero AC","Zero CC","Alternative Extrapolation",null,"Tenor","Zero AC","Zero CC","Alternative Extrapolation",null,"Tenor","Zero AC","Zero CC + VA","Alternative Extrapolation",null,"Tenor","Zero AC","Zero CC + VA","Alternative Extrapolation",null,"Tenor","Zero AC","Zero CC","Alternative Extrapolation",null,"Tenor","Zero AC","Zero CC","Alternative Extrapolation",null,"Tenor","Zero AC","Zero CC + VA","Alternative Extrapolation",null,"Tenor","Zero AC","Zero CC + VA","Alternative Extrapolation",null,null,"Liquid","Maturity","Input Rates","Maturity","Discount factor","Spot intensity\n=\n spot rate cc","Spot rate ac","Forward intensity","Forward rate cc","Forward rate ac",null,"Liquid","Maturity","Input Rates","Maturity","Discount factor","Spot intensity\n=\n spot rate cc","Spot rate ac","Forward intensity","Forward rate cc","Forward rate ac",null,"Liquid","Maturity","Input Rates","Maturity","Discount factor","Spot intensity\n=\n spot rate cc","Spot rate ac","Forward intensity","Forward rate cc","Forward rate ac",null,"Liquid","Maturity","Input Rates","Maturity","Discount factor","Spot intensity\n=\n spot rate cc","Spot rate ac","Forward intensity","Forward rate cc","Forward rate ac"]
[0,null,null,null,null,null,null,0,null,null,0,null,null,null,0,null,null,null,0,null,null,1,null,null,0,null,null,0,null,null,1,null,null,0,null,null,null,0,null,null,1,null,null,0,null,null,0,null,null,1,null,null,0,null,null,null,0,null,null,1,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"SmithWilsonBruteForce($DU$8,$DU$15:$DW$64,0,0,UFR,$DU$7,$DU$10,$DU$6)","v":1},4.510618619562521E-2,0,4.510618619562521E-2,0,0,null,null,null,null,null,{"$f":"SmithWilsonBruteForce($DU$8,$EF$15:$EI$64,0,0,UFR,$DU$7,$DU$10,$DU$6)","v":1},4.6622242382978608E-2,0,4.6622242382978608E-2,0,0,null,null,null,null,null,{"$f":"SmithWilsonBruteForce($DU$8,$EQ$15:$ES$64,0,0,UFR,$DU$7,$DU$10,$DU$6)","v":1},2.5129081163227273E-2,0,2.5129081163227273E-2,0,0,null,null,null,null,null,{"$f":"SmithWilsonBruteForce($DU$8,$FB$15:$FD$64,0,0,UFR,$DU$7,$DU$10,$DU$6)","v":1},2.6693957281701756E-2,0,2.6693957281701756E-2,0,0]
[1,{"$f":"INDEX(TermStructures,,2*index)","v":3.5680000000000003E-2},{"$f":"LN(1+B15)","v":3.5058215815062944E-2},null,1,{"$f":"INDEX(INDIRECT(\"tblRfrAltConfig[DLT\"&E15&\"]\"),index)","v":1},{"$f":"INDEX(INDIRECT(\"tblWeightsLLFR[\"&E15&\"]\"),index)","v":0},1,{"$f":"AlternativeExtrapolation($C$15:$C$134,FSP,UFR,$I$11,MeanReversion,\"A\")","v":3.5679999999999934E-2},null,1,{"$f":"LN(1+I15)","v":3.5058215815062944E-2},{"$f":"$K15*L15-$K14*L14","v":3.5058215815062944E-2},null,1,{"$f":"AVERAGE(Q$15:Q15)","v":3.5058215815062944E-2},{"$f":"M15+($O15<=FSP)*LN(1+VA/10000)","v":3.5058215815062944E-2},null,1,{"$f":"AlternativeExtrapolation($P$15:$P$164,FSP,UFR,$T$11,MeanReversion,\"A\")","v":3.5679999999999934E-2},3.5679999999999934E-2,0.96554920438745562,{"$f":"T15-I15","v":0},null,1,{"$f":"AVERAGE(AA$15:AA15)","v":4.5058215815062946E-2},{"$f":"$M15+($Y15<=FSP)*$I$5","v":4.5058215815062946E-2},1,{"$f":"AlternativeExtrapolation($Z$15:$Z$134,FSP,UFR,$AD$11,MeanReversion,\"A\")","v":4.6088757045731121E-2},4.6088757045731121E-2,0.95594182928044191,{"$f":"AC15-$I15","v":1.0408757045731187E-2},null,1,{"$f":"AVERAGE(AJ$15:AJ15)","v":4.5058215815062946E-2},{"$f":"AA15+($AH15<=FSP)*LN(1+$M$9/10000)","v":4.5058215815062946E-2},null,1,{"$f":"AlternativeExtrapolation($AI$15:$AI$164,FSP,UFR,$AM$11,MeanReversion,\"A\")","v":4.6088757045731121E-2},4.6088757045731121E-2,0.95594182928044191,{"$f":"AM15-I15","v":1.0408757045731187E-2},{"$f":"AM15-AC15","v":0},1,{"$f":"AVERAGE(AT$15:AT15)","v":2.5058215815062942E-2},{"$f":"$M15+($Y15<=FSP)*$I$6","v":2.5058215815062942E-2},1,{"$f":"AlternativeExtrapolation($AS$15:$AS$134,FSP,UFR,$AW$11,MeanReversion,\"A\")","v":2.537481181733825E-2},2.537481181733825E-2,0.97525313521953516,{"$f":"AV15-$I15","v":-1.0305188182661684E-2},null,1,{"$f":"AVERAGE(BC$15:BC15)","v":2.5058215815062942E-2},{"$f":"AT15+($AH15<=FSP)*LN(1+$M$10/10000)","v":2.5058215815062942E-2},null,1,{"$f":"AlternativeExtrapolation($BB$15:$BB$164,FSP,UFR,$BF$11,MeanReversion,\"A\")","v":2.537481181733825E-2},2.537481181733825E-2,0.97525313521953516,{"$f":"BF15-I15","v":-1.0305188182661684E-2},{"$f":"BF15-AV15","v":0},null,1,{"$f":"$B15*(1+Shocks!$H12)+Shocks!$I12","v":7.8844800000000007E-2},{"$f":"LN(1+BM15)","v":7.589083904447505E-2},{"$f":"AlternativeExtrapolation($BN$15:$BN$64,FSP,$BM$9,$BM$10,MeanReversion,\"A\")","v":7.8844799999999937E-2},null,1,{"$f":"MAX($B15*(1-Shocks!$F12)-Shocks!$G12,Floor)","v":3.3856000000000042E-3},{"$f":"LN(1+BR15)","v":3.3798817591361658E-3},{"$f":"AlternativeExtrapolation($BS$15:$BS$64,FSP,$BR$9,$BR$10,MeanReversion,\"A\")","v":3.3856000000000996E-3},null,1,{"$f":"$B15*(1+Shocks!$H12)+Shocks!$I12","v":7.8844800000000007E-2},{"$f":"LN(1+BW15)+(BV15<=FSP)*LN(1+VA/10000)","v":7.589083904447505E-2},{"$f":"AlternativeExtrapolation($BX$15:$BX$64,FSP,$BW$9,$BW$10,MeanReversion,\"A\")","v":7.8844799999999937E-2},null,1,{"$f":"MAX($B15*(1-Shocks!$F12)-Shocks!$G12,Floor)","v":3.3856000000000042E-3},{"$f":"LN(1+CB15)+(CA15<=FSP)*LN(1+VA/10000)","v":3.3798817591361658E-3},{"$f":"AlternativeExtrapolation($CC$15:$CC$64,FSP,$CB$9,$CB$10,MeanReversion,\"A\")","v":3.3856000000000996E-3},null,1,{"$f":"(EXP($C15+$I$5)-1)*(1+Shocks!$H12)+Shocks!$I12","v":9.5602898843627104E-2},{"$f":"LN(1+CG15)","v":9.1304804299257775E-2},{"$f":"AlternativeExtrapolation($CH$15:$CH$64,FSP,$CG$9,$CG$10,MeanReversion,\"A\")","v":9.5602898843627049E-2},null,1,{"$f":"MAX((EXP($C15+$I$5)-1)*(1-Shocks!$F12)-Shocks!$G12,Floor)","v":7.7572779592070748E-3},{"$f":"LN(1+CL15)","v":7.7273449778535244E-3},{"$f":"AlternativeExtrapolation($CM$15:$CM$64,FSP,$CL$9,$CL$10,MeanReversion,\"A\")","v":7.7572779592069985E-3},null,1,{"$f":"(EXP($C15+$I$5)-1)*(1+Shocks!$H12)+Shocks!$I12","v":9.5602898843627104E-2},{"$f":"LN(1+CQ15)+(CP15<=FSP)*LN(1+$M$9/10000)","v":9.1304804299257775E-2},{"$f":"AlternativeExtrapolation($CR$15:$CR$64,FSP,$CQ$9,$CQ$10,MeanReversion,\"A\")","v":9.5602898843627049E-2},null,1,{"$f":"MAX((EXP($C15+$I$5)-1)*(1-Shocks!$F12)-Shocks!$G12,Floor)","v":7.7572779592070748E-3},{"$f":"LN(1+CV15)+(CU15<=FSP)*LN(1+$M$9/10000)","v":7.7273449778535244E-3},{"$f":"AlternativeExtrapolation($CW$15:$CW$64,FSP,$CV$9,$CV$10,MeanReversion,\"A\")","v":7.7572779592069985E-3},null,1,{"$f":"(EXP($C15+$I$6)-1)*(1+Shocks!$H12)+Shocks!$I12","v":6.2253447025914579E-2},{"$f":"LN(1+DA15)","v":6.0392545030738043E-2},{"$f":"AlternativeExtrapolation($DB$15:$DB$64,FSP,$DA$9,$DA$10,MeanReversion,\"A\")","v":6.2253447025914621E-2},null,1,{"$f":"MAX((EXP($C15+$I$6)-1)*(1-Shocks!$F12)-Shocks!$G12,Floor)","v":-9.4257903671793319E-4},{"$f":"LN(1+DF15)","v":-9.4302354368205085E-4},{"$f":"AlternativeExtrapolation($DG$15:$DG$64,FSP,$DF$9,$DF$10,MeanReversion,\"A\")","v":-9.4257903671790544E-4},null,1,{"$f":"(EXP($C15+$I$6)-1)*(1+Shocks!$H12)+Shocks!$I12","v":6.2253447025914579E-2},{"$f":"LN(1+DK15)+(DJ15<=FSP)*LN(1+$M$10/10000)","v":6.0392545030738043E-2},{"$f":"AlternativeExtrapolation($DL$15:$DL$64,FSP,$DK$9,$DK$10,MeanReversion,\"A\")","v":6.2253447025914621E-2},null,1,{"$f":"MAX((EXP($C15+$I$6)-1)*(1-Shocks!$F12)-Shocks!$G12,Floor)","v":-9.4257903671793319E-4},{"$f":"LN(1+DP15)+(DO15<=FSP)*LN(1+$M$10/10000)","v":-9.4302354368205085E-4},{"$f":"AlternativeExtrapolation($DQ$15:$DQ$64,FSP,$DP$9,$DP$10,MeanReversion,\"A\")","v":-9.4257903671790544E-4},null,null,{"$f":"IF(DV15<=$DU$5,$F15,0)","v":1},1,{"$f":"EXP(Z15)-1","v":4.6088757045731121E-2},1,0.95594182928044003,4.5058215815065E-2,4.608875704573321E-2,4.4880701869843213E-2,4.5058215815064868E-2,4.608875704573321E-2,null,{"$f":"IF(EG15<=$DU$5,$F15,0)","v":1},1,{"$f":"IF(EG15<=$DU$5,EA15+$DU$9/10000,0)","v":4.7688757045733207E-2},1,0.95448194253777718,4.6586554237531948E-2,4.7688757045732451E-2,4.6412910059577171E-2,4.6586554237531962E-2,4.7688757045732451E-2,null,{"$f":"IF(ER15<=$DU$5,$F15,0)","v":1},1,{"$f":"EXP(AS15)-1","v":2.537481181733825E-2},1,0.97525313521953516,2.5058215815062922E-2,2.537481181733825E-2,2.489010424350005E-2,2.5058215815062887E-2,2.537481181733825E-2,null,{"$f":"IF(FC15<=$DU$5,$F15,0)","v":1},1,{"$f":"IF(FC15<=$DU$5,EW15+$DU$9/10000,0)","v":2.697481181733825E-2},1,0.97373371624411742,2.6617404664484361E-2,2.6974811817338323E-2,2.6447989604575877E-2,2.6617404664484274E-2,2.6974811817338323E-2]
[2,3.5445924179415202E-2,{"$f":"LN(1+B16)","v":3.4832178548232687E-2},null,2,1,0,2,3.5445924179415167E-2,null,2,{"$f":"LN(1+I16)","v":3.4832178548232687E-2},{"$f":"$K16*L16-$K15*L15","v":3.4606141281402429E-2},null,2,{"$f":"AVERAGE(Q$15:Q16)","v":3.4832178548232687E-2},{"$f":"M16+($O16<=FSP)*LN(1+VA/10000)","v":3.4606141281402429E-2},null,2,3.5445924179415167E-2,3.5211901262709677E-2,0.93270682380072867,{"$f":"T16-I16","v":0},null,2,{"$f":"AVERAGE(AA$15:AA16)","v":4.4832178548232689E-2},{"$f":"$M16+($Y16<=FSP)*$I$5","v":4.4606141281402431E-2},2,4.5852328724039104E-2,4.5615953837919276E-2,0.91423799127363192,{"$f":"AC16-$I16","v":1.0406404544623937E-2},null,2,{"$f":"AVERAGE(AJ$15:AJ16)","v":4.4832178548232689E-2},4.4606141281402431E-2,null,2,4.5852328724039104E-2,4.5615953837919276E-2,0.91423799127363192,{"$f":"AM16-I16","v":1.0406404544623937E-2},{"$f":"AM16-AC16","v":0},2,{"$f":"AVERAGE(AT$15:AT16)","v":2.4832178548232685E-2},2.4606141281402427E-2,2,2.5143065090083683E-2,2.4911370740305916E-2,0.95154875149360274,{"$f":"AV16-$I16","v":-1.0302859089331484E-2},null,2,{"$f":"AVERAGE(BC$15:BC16)","v":2.4832178548232685E-2},2.4606141281402427E-2,null,2,2.5143065090083683E-2,2.4911370740305916E-2,0.95154875149360274,{"$f":"BF16-I16","v":-1.0302859089331484E-2},{"$f":"BF16-AV16","v":0},null,2,{"$f":"$B16*(1+Shocks!$H13)+Shocks!$I13","v":7.2832263994505264E-2},{"$f":"LN(1+BM16)","v":7.0302127099194769E-2},7.2832263994505375E-2,null,2,{"$f":"MAX($B16*(1-Shocks!$F13)-Shocks!$G13,Floor)","v":7.4685028479134479E-3},{"$f":"LN(1+BR16)","v":7.4407516680412957E-3},7.4685028479133386E-3,null,2,{"$f":"$B16*(1+Shocks!$H13)+Shocks!$I13","v":7.2832263994505264E-2},7.0302127099194769E-2,7.2832263994505375E-2,null,2,{"$f":"MAX($B16*(1-Shocks!$F13)-Shocks!$G13,Floor)","v":7.4685028479134479E-3},7.4407516680412957E-3,7.4685028479133386E-3,null,2,{"$f":"(EXP($C16+$I$5)-1)*(1+Shocks!$H13)+Shocks!$I13","v":8.8754062947779822E-2},{"$f":"LN(1+CG16)","v":8.5033980932174985E-2},8.8754062947779877E-2,null,2,{"$f":"MAX((EXP($C16+$I$5)-1)*(1-Shocks!$F13)-Shocks!$G13,Floor)","v":1.2567641074779161E-2},{"$f":"LN(1+CL16)","v":1.2489323766917713E-2},1.2567641074779257E-2,null,2,{"$f":"(EXP($C16+$I$5)-1)*(1+Shocks!$H13)+Shocks!$I13","v":8.8754062947779822E-2},8.5033980932174985E-2,8.8754062947779877E-2,null,2,{"$f":"MAX((EXP($C16+$I$5)-1)*(1-Shocks!$F13)-Shocks!$G13,Floor)","v":1.2567641074779161E-2},1.2489323766917713E-2,1.2567641074779257E-2,null,2,{"$f":"(EXP($C16+$I$6)-1)*(1+Shocks!$H13)+Shocks!$I13","v":5.7068889587828034E-2},{"$f":"LN(1+DA16)","v":5.5499879398033101E-2},5.7068889587827965E-2,null,2,{"$f":"MAX((EXP($C16+$I$6)-1)*(1-Shocks!$F13)-Shocks!$G13,Floor)","v":2.4201018941410034E-3},{"$f":"LN(1+DF16)","v":2.417178163752174E-3},2.4201018941409913E-3,null,2,{"$f":"(EXP($C16+$I$6)-1)*(1+Shocks!$H13)+Shocks!$I13","v":5.7068889587828034E-2},5.5499879398033101E-2,5.7068889587827965E-2,null,2,{"$f":"MAX((EXP($C16+$I$6)-1)*(1-Shocks!$F13)-Shocks!$G13,Floor)","v":2.4201018941410034E-3},2.417178163752174E-3,2.4201018941409913E-3,null,null,{"$f":"IF(DV16<=$DU$5,$F16,0)","v":1},2,{"$f":"EXP(Z16)-1","v":4.5852328724039104E-2},2,0.91423799127362848,4.4832178548234541E-2,4.5852328724041103E-2,4.4366101641462062E-2,4.4606141281404124E-2,4.5615953837921094E-2,null,{"$f":"IF(EG16<=$DU$5,$F16,0)","v":1},2,{"$f":"IF(EG16<=$DU$5,EA16+$DU$9/10000,0)","v":4.74523287240411E-2},2,0.91144709848440919,4.6360862207242157E-2,4.7452328724040482E-2,4.5893663198430135E-2,4.6135170176952435E-2,4.7215953756315709E-2,null,{"$f":"IF(ER16<=$DU$5,$F16,0)","v":1},2,{"$f":"EXP(AS16)-1","v":2.5143065090083683E-2},2,0.95154875149360263,2.4832178548232702E-2,2.5143065090083683E-2,2.4302814282720527E-2,2.4606141281402587E-2,2.49113707403061E-2,null,{"$f":"IF(FC16<=$DU$5,$F16,0)","v":1},2,{"$f":"IF(FC16<=$DU$5,EW16+$DU$9/10000,0)","v":2.6743065090083683E-2},2,0.94858541666156226,2.6391719597568225E-2,2.6743065090083729E-2,2.5863778068380049E-2,2.6166034530652138E-2,2.6511370658703268E-2]
[3,3.5271230473611401E-2,3.4663450814630146E-2,null,3,1,0,3,3.5271230473611359E-2,null,3,3.4663450814630146E-2,3.4325995347425059E-2,null,3,{"$f":"AVERAGE(Q$15:Q17)","v":3.4663450814630146E-2},3.4325995347425059E-2,null,3,3.5271230473611359E-2,3.4921931476590728E-2,0.90123399208476995,0,null,3,{"$f":"AVERAGE(AA$15:AA17)","v":4.4663450814630141E-2},4.4325995347425061E-2,3,4.5675879317303325E-2,4.5323069807000405E-2,0.87459850230075675,1.0404648843691966E-2,null,3,{"$f":"AVERAGE(AJ$15:AJ17)","v":4.4663450814630141E-2},4.4325995347425061E-2,null,3,4.5675879317303325E-2,4.5323069807000405E-2,0.87459850230075675,1.0404648843691966E-2,0,3,{"$f":"AVERAGE(AT$15:AT17)","v":2.4663450814630145E-2},2.4325995347425057E-2,3,2.4970109615695568E-2,2.4624286201766488E-2,0.92868065329677929,-1.0301120857915791E-2,null,3,{"$f":"AVERAGE(BC$15:BC17)","v":2.4663450814630145E-2},2.4325995347425057E-2,null,3,2.4970109615695568E-2,2.4624286201766488E-2,0.92868065329677929,-1.0301120857915791E-2,0,null,3,{"$f":"$B17*(1+Shocks!$H14)+Shocks!$I14","v":6.9754133405680985E-2},6.7428840206068E-2,6.975413340568104E-2,null,3,{"$f":"MAX($B17*(1-Shocks!$F14)-Shocks!$G14,Floor)","v":1.1451889065222385E-2},1.1386812545102666E-2,1.1451889065222431E-2,null,3,{"$f":"$B17*(1+Shocks!$H14)+Shocks!$I14","v":6.9754133405680985E-2},6.7428840206068E-2,6.975413340568104E-2,null,3,{"$f":"MAX($B17*(1-Shocks!$F14)-Shocks!$G14,Floor)","v":1.1451889065222385E-2},1.1386812545102666E-2,1.1451889065222431E-2,null,3,{"$f":"(EXP($C17+$I$5)-1)*(1+Shocks!$H14)+Shocks!$I14","v":8.5257060182781952E-2},8.1816880758327742E-2,8.5257060182782007E-2,null,3,{"$f":"MAX((EXP($C17+$I$5)-1)*(1-Shocks!$F14)-Shocks!$G14,Floor)","v":1.7278492417689861E-2},1.7130916765399882E-2,1.7278492417689861E-2,null,3,{"$f":"(EXP($C17+$I$5)-1)*(1+Shocks!$H14)+Shocks!$I14","v":8.5257060182781952E-2},8.1816880758327742E-2,8.5257060182782007E-2,null,3,{"$f":"MAX((EXP($C17+$I$5)-1)*(1-Shocks!$F14)-Shocks!$G14,Floor)","v":1.7278492417689861E-2},1.7130916765399882E-2,1.7278492417689861E-2,null,3,{"$f":"(EXP($C17+$I$6)-1)*(1+Shocks!$H14)+Shocks!$I14","v":5.4405463327386397E-2},5.2977066208852827E-2,5.4405463327386494E-2,null,3,{"$f":"MAX((EXP($C17+$I$6)-1)*(1-Shocks!$F14)-Shocks!$G14,Floor)","v":5.6832613847895199E-3},5.6671725839298661E-3,5.6832613847894731E-3,null,3,{"$f":"(EXP($C17+$I$6)-1)*(1+Shocks!$H14)+Shocks!$I14","v":5.4405463327386397E-2},5.2977066208852827E-2,5.4405463327386494E-2,null,3,{"$f":"MAX((EXP($C17+$I$6)-1)*(1-Shocks!$F14)-Shocks!$G14,Floor)","v":5.6832613847895199E-3},5.6671725839298661E-3,5.6832613847894731E-3,null,null,1,3,4.5675879317303325E-2,3,0.87459850230075209,4.4663450814631897E-2,4.5675879317305323E-2,4.4452944650910708E-2,4.4325995347426532E-2,4.5323069807002007E-2,null,1,3,4.7275879317305321E-2,3,0.87059605895511072,4.6192392229633041E-2,4.7275879317304925E-2,4.5986247322703844E-2,4.5855452274414815E-2,4.6923069670597735E-2,null,1,3,2.4970109615695568E-2,3,0.92868065329677929,2.4663450814630106E-2,2.4970109615695568E-2,2.4692641925228031E-2,2.4325995347424977E-2,2.4624286201766453E-2,null,1,3,2.6570109615695569E-2,3,0.9243451256630475,2.6223254818860571E-2,2.6570109615695614E-2,2.6252199248228948E-2,2.5886325261445204E-2,2.6224286065366354E-2]
[4,3.5504167993729602E-2,3.4888426947988806E-2,null,4,0,0,4,3.5504167993729574E-2,null,4,3.4888426947988806E-2,3.556335534806479E-2,null,4,{"$f":"AVERAGE(Q$15:Q18)","v":3.4888426947988806E-2},3.556335534806479E-2,null,4,3.5504167993729574E-2,3.6203295068925501E-2,0.86974630979611223,0,null,4,{"$f":"AVERAGE(AA$15:AA18)","v":4.4888426947988808E-2},4.5563355348064792E-2,4,4.5911157898419042E-2,4.6617311317533661E-2,0.83564306919380971,1.0406989904689468E-2,null,4,{"$f":"AVERAGE(AJ$15:AJ18)","v":4.4888426947988808E-2},4.5563355348064792E-2,null,4,4.5911157898419042E-2,4.6617311317533661E-2,0.83564306919380971,1.0406989904689468E-2,0,4,{"$f":"AVERAGE(AT$15:AT18)","v":2.4888426947988804E-2},2.5563355348064788E-2,4,2.5200729368762609E-2,2.5892900013329667E-2,0.90524133004986451,-1.0303438624966965E-2,null,4,{"$f":"AVERAGE(BC$15:BC18)","v":2.4888426947988804E-2},2.5563355348064788E-2,null,4,2.5200729368762609E-2,2.5892900013329667E-2,0.90524133004986451,-1.0303438624966965E-2,0,null,4,{"$f":"$B18*(1+Shocks!$H15)+Shocks!$I15","v":6.7936085270845215E-2},6.5727893495187012E-2,6.793608527084527E-2,null,4,{"$f":"MAX($B18*(1-Shocks!$F15)-Shocks!$G15,Floor)","v":1.3902500796237761E-2},1.3806747485079918E-2,1.3902500796237671E-2,null,4,{"$f":"$B18*(1+Shocks!$H15)+Shocks!$I15","v":6.7936085270845215E-2},6.5727893495187012E-2,6.793608527084527E-2,null,4,{"$f":"MAX($B18*(1-Shocks!$F15)-Shocks!$G15,Floor)","v":1.3902500796237761E-2},1.3806747485079918E-2,1.3902500796237671E-2,null,4,{"$f":"(EXP($C18+$I$5)-1)*(1+Shocks!$H15)+Shocks!$I15","v":8.3130290531691797E-2},7.9855265982848034E-2,8.3130290531691742E-2,null,4,{"$f":"MAX((EXP($C18+$I$5)-1)*(1-Shocks!$F15)-Shocks!$G15,Floor)","v":2.0146694739051424E-2},1.9946435326928181E-2,2.0146694739051396E-2,null,4,{"$f":"(EXP($C18+$I$5)-1)*(1+Shocks!$H15)+Shocks!$I15","v":8.3130290531691797E-2},7.9855265982848034E-2,8.3130290531691742E-2,null,4,{"$f":"MAX((EXP($C18+$I$5)-1)*(1-Shocks!$F15)-Shocks!$G15,Floor)","v":2.0146694739051424E-2},1.9946435326928181E-2,2.0146694739051396E-2,null,4,{"$f":"(EXP($C18+$I$6)-1)*(1+Shocks!$H15)+Shocks!$I15","v":5.2893064878393403E-2},5.1541675172962931E-2,5.2893064878393403E-2,null,4,{"$f":"MAX((EXP($C18+$I$6)-1)*(1-Shocks!$F15)-Shocks!$G15,Floor)","v":7.7204376212575646E-3},7.6907875526151448E-3,7.7204376212576253E-3,null,4,{"$f":"(EXP($C18+$I$6)-1)*(1+Shocks!$H15)+Shocks!$I15","v":5.2893064878393403E-2},5.1541675172962931E-2,5.2893064878393403E-2,null,4,{"$f":"MAX((EXP($C18+$I$6)-1)*(1-Shocks!$F15)-Shocks!$G15,Floor)","v":7.7204376212575646E-3},7.6907875526151448E-3,7.7204376212576253E-3,null,null,0,4,4.5911157898419042E-2,4,0.8362171827500372,4.4716727914493937E-2,4.5731591379626346E-2,4.5429642927424976E-2,4.487655921408E-2,4.5898745376759219E-2,null,0,4,4.7331591379626343E-2,4,0.83111396193366038,4.624708880540828E-2,4.733316328839976E-2,4.6961079145871942E-2,4.6411178532733945E-2,4.7505034002306656E-2,null,0,4,2.5200729368762609E-2,4,0.90551374590554079,2.4813205328745834E-2,2.5123615010220091E-2,2.5696266176347699E-2,2.5262468871093055E-2,2.5584269146649897E-2,null,0,4,2.6723615010220091E-2,4,0.899882153409163,2.6372866221947008E-2,2.6723707699887633E-2,2.7255051708099449E-2,2.6821700431206345E-2,2.7184639856683041E-2]
[5,3.5643955662459301E-2,3.5023412628003979E-2,null,5,1,0,5,3.5643955662459259E-2,null,5,3.5023412628003979E-2,3.5563355348064679E-2,null,5,{"$f":"AVERAGE(Q$15:Q19)","v":3.5023412628003979E-2},3.5563355348064679E-2,null,5,3.5643955662459259E-2,3.6203295068925279E-2,0.83935875704608631,0,null,5,{"$f":"AVERAGE(AA$15:AA19)","v":4.5023412628003981E-2},4.5563355348064681E-2,5,4.6052350456575741E-2,4.6617311317533439E-2,0.79842274741458363,1.0408394794116482E-2,null,5,{"$f":"AVERAGE(AJ$15:AJ19)","v":4.5023412628003981E-2},4.5563355348064681E-2,null,5,4.6052350456575741E-2,4.6617311317533439E-2,0.79842274741458363,1.0408394794116482E-2,0,5,{"$f":"AVERAGE(AT$15:AT19)","v":2.5023412628003977E-2},2.5563355348064677E-2,5,2.5339126126948663E-2,2.5892900013329667E-2,0.88239360077265627,-1.0304829535510596E-2,null,5,{"$f":"AVERAGE(BC$15:BC19)","v":2.5023412628003977E-2},2.5563355348064677E-2,null,5,2.5339126126948663E-2,2.5892900013329667E-2,0.88239360077265627,-1.0304829535510596E-2,0,null,5,{"$f":"$B19*(1+Shocks!$H16)+Shocks!$I16","v":6.7483735710565984E-2},6.5304230136253277E-2,6.7483735710565984E-2,null,5,{"$f":"MAX($B19*(1-Shocks!$F16)-Shocks!$G16,Floor)","v":1.428637339747558E-2},1.4185284820242391E-2,1.4286373397475627E-2,null,5,{"$f":"$B19*(1+Shocks!$H16)+Shocks!$I16","v":6.7483735710565984E-2},6.5304230136253277E-2,6.7483735710565984E-2,null,5,{"$f":"MAX($B19*(1-Shocks!$F16)-Shocks!$G16,Floor)","v":1.428637339747558E-2},1.4185284820242391E-2,1.4286373397475627E-2,null,5,{"$f":"(EXP($C19+$I$5)-1)*(1+Shocks!$H16)+Shocks!$I16","v":8.2575908162034833E-2},7.9343301449431303E-2,8.257590816203475E-2,null,5,{"$f":"MAX((EXP($C19+$I$5)-1)*(1-Shocks!$F16)-Shocks!$G16,Floor)","v":2.0531410273945443E-2},2.0323482092419132E-2,2.0531410273945339E-2,null,5,{"$f":"(EXP($C19+$I$5)-1)*(1+Shocks!$H16)+Shocks!$I16","v":8.2575908162034833E-2},7.9343301449431303E-2,8.257590816203475E-2,null,5,{"$f":"MAX((EXP($C19+$I$5)-1)*(1-Shocks!$F16)-Shocks!$G16,Floor)","v":2.0531410273945443E-2},2.0323482092419132E-2,2.0531410273945339E-2,null,5,{"$f":"(EXP($C19+$I$6)-1)*(1+Shocks!$H16)+Shocks!$I16","v":5.2541732884075563E-2},5.1207936984582876E-2,5.2541732884075598E-2,null,5,{"$f":"MAX((EXP($C19+$I$6)-1)*(1-Shocks!$F16)-Shocks!$G16,Floor)","v":8.1034756761691976E-3},8.0708188212142828E-3,8.1034756761690918E-3,null,5,{"$f":"(EXP($C19+$I$6)-1)*(1+Shocks!$H16)+Shocks!$I16","v":5.2541732884075563E-2},5.1207936984582876E-2,5.2541732884075598E-2,null,5,{"$f":"MAX((EXP($C19+$I$6)-1)*(1-Shocks!$F16)-Shocks!$G16,Floor)","v":8.1034756761691976E-3},8.0708188212142828E-3,8.1034756761690918E-3,null,null,1,5,4.6052350456575741E-2,5,0.79842274741457675,4.5023412628005681E-2,4.6052350456577518E-2,4.7209214959900353E-2,4.6250151482052769E-2,4.7336370936130023E-2,null,1,5,4.7652350456577515E-2,5,0.79234448889547926,4.6551804201818328E-2,4.7652350456577119E-2,4.8715687671969744E-2,4.7770665787458519E-2,4.8930072186436739E-2,null,1,5,2.5339126126948663E-2,5,0.88239360077265583,2.5023412628004074E-2,2.5339126126948663E-2,2.5901749301927603E-2,2.5864241825036927E-2,2.6201623756836094E-2,null,1,5,2.6939126126948664E-2,5,0.87554101704325416,2.6582655700826192E-2,2.6939126126948709E-2,2.7457412838004742E-2,2.7421813616343143E-2,2.7801251902635105E-2]
[6,3.6162208540206499E-2,3.5523703531189083E-2,null,6,0,0,6,3.6162208540206464E-2,null,6,3.5523703531189083E-2,3.8025158047114593E-2,null,6,{"$f":"AVERAGE(Q$15:Q20)","v":3.5523703531189083E-2},3.8025158047114593E-2,null,6,3.6162208540206464E-2,3.875736565651744E-2,0.80804120846410865,0,null,6,{"$f":"AVERAGE(AA$15:AA20)","v":4.5523703531189084E-2},4.8025158047114595E-2,6,4.6575811862336058E-2,4.9197050741275561E-2,0.76098455180605429,1.0413603322129594E-2,null,6,{"$f":"AVERAGE(AJ$15:AJ20)","v":4.5523703531189084E-2},4.8025158047114595E-2,null,6,4.6575811862336058E-2,4.9197050741275561E-2,0.76098455180605429,1.0413603322129594E-2,0,6,{"$f":"AVERAGE(AT$15:AT20)","v":2.5523703531189077E-2},2.8025158047114591E-2,6,2.585222230240225E-2,2.8421557173958778E-2,0.85800768626186852,-1.0309986237804214E-2,null,6,{"$f":"AVERAGE(BC$15:BC20)","v":2.5523703531189077E-2},2.8025158047114591E-2,null,6,2.585222230240225E-2,2.8421557173958778E-2,0.85800768626186852,-1.0309986237804214E-2,0,null,6,{"$f":"$B20*(1+Shocks!$H17)+Shocks!$I17","v":6.5388714041691165E-2},6.3339722279355373E-2,6.5388714041691109E-2,null,6,{"$f":"MAX($B20*(1-Shocks!$F17)-Shocks!$G17,Floor)","v":1.5720569294928027E-2},1.5598281107015249E-2,1.5720569294928044E-2,null,6,{"$f":"$B20*(1+Shocks!$H17)+Shocks!$I17","v":6.5388714041691165E-2},6.3339722279355373E-2,6.5388714041691109E-2,null,6,{"$f":"MAX($B20*(1-Shocks!$F17)-Shocks!$G17,Floor)","v":1.5720569294928027E-2},1.5598281107015249E-2,1.5720569294928044E-2,null,6,{"$f":"(EXP($C20+$I$5)-1)*(1+Shocks!$H17)+Shocks!$I17","v":8.0071894725893836E-2},7.7027608111140511E-2,8.0071894725893822E-2,null,6,{"$f":"MAX((EXP($C20+$I$5)-1)*(1-Shocks!$F17)-Shocks!$G17,Floor)","v":2.2177003354648357E-2},2.1934669891627758E-2,2.217700335464845E-2,null,6,{"$f":"(EXP($C20+$I$5)-1)*(1+Shocks!$H17)+Shocks!$I17","v":8.0071894725893836E-2},7.7027608111140511E-2,8.0071894725893822E-2,null,6,{"$f":"MAX((EXP($C20+$I$5)-1)*(1-Shocks!$F17)-Shocks!$G17,Floor)","v":2.2177003354648357E-2},2.1934669891627758E-2,2.217700335464845E-2,null,6,{"$f":"(EXP($C20+$I$6)-1)*(1+Shocks!$H17)+Shocks!$I17","v":5.0851633446387171E-2},4.9600914894974132E-2,5.0851633446387101E-2,null,6,{"$f":"MAX((EXP($C20+$I$6)-1)*(1-Shocks!$F17)-Shocks!$G17,Floor)","v":9.3283778274893953E-3},9.2851372128960989E-3,9.3283778274892981E-3,null,6,{"$f":"(EXP($C20+$I$6)-1)*(1+Shocks!$H17)+Shocks!$I17","v":5.0851633446387171E-2},4.9600914894974132E-2,5.0851633446387101E-2,null,6,{"$f":"MAX((EXP($C20+$I$6)-1)*(1-Shocks!$F17)-Shocks!$G17,Floor)","v":9.3283778274893953E-3},9.2851372128960989E-3,9.3283778274892981E-3,null,null,0,6,4.6575811862336058E-2,6,0.76090248291155049,4.5541678780054724E-2,4.6594624492091397E-2,4.8878185452504025E-2,4.8133009540299865E-2,4.9310214312163994E-2,null,0,6,4.8194624492091394E-2,6,0.75398237056073469,4.7064382077785127E-2,4.8189491524679218E-2,5.0364807947281584E-2,4.9627271457619221E-2,5.087933064829455E-2,null,0,6,2.585222230240225E-2,6,0.85982124810595173,2.5171793729699278E-2,2.5491278364073722E-2,2.6028974178132349E-2,2.5913699238175335E-2,2.6252378289589109E-2,null,0,6,2.7091278364073722E-2,6,0.85182044043856986,2.6729920837136292E-2,2.709036959351141E-2,2.7578244785647896E-2,2.7466246518686697E-2,2.7846921109889632E-2]
[7,3.6532547940460798E-2,3.588105417632137E-2,null,7,0,0,7,3.6532547940460791E-2,null,7,3.588105417632137E-2,3.8025158047115093E-2,null,7,{"$f":"AVERAGE(Q$15:Q21)","v":3.588105417632137E-2},3.8025158047115093E-2,null,7,3.6532547940460791E-2,3.8757365656517884E-2,0.7778921576680311,0,null,7,{"$f":"AVERAGE(AA$15:AA21)","v":4.5881054176321372E-2},4.8025158047115095E-2,7,4.6949873235440753E-2,4.9197050741276227E-2,0.72530184036297607,1.0417325294979962E-2,null,7,{"$f":"AVERAGE(AJ$15:AJ21)","v":4.5881054176321372E-2},4.8025158047115095E-2,null,7,4.6949873235440753E-2,4.9197050741276227E-2,0.72530184036297607,1.0417325294979962E-2,0,7,{"$f":"AVERAGE(AT$15:AT21)","v":2.5881054176321364E-2},2.8025158047115091E-2,7,2.6218876764054766E-2,2.8421557173959222E-2,0.83429570323245861,-1.0313671176406025E-2,null,7,{"$f":"AVERAGE(BC$15:BC21)","v":2.5881054176321364E-2},2.8025158047115091E-2,null,7,2.6218876764054766E-2,2.8421557173959222E-2,0.83429570323245861,-1.0313671176406025E-2,0,null,7,{"$f":"$B21*(1+Shocks!$H18)+Shocks!$I18","v":6.30495906784313E-2},6.1141749897651414E-2,6.3049590678431411E-2,null,7,{"$f":"MAX($B21*(1-Shocks!$F18)-Shocks!$G18,Floor)","v":1.6715505202490304E-2},1.6577338701516241E-2,1.6715505202490322E-2,null,7,{"$f":"$B21*(1+Shocks!$H18)+Shocks!$I18","v":6.30495906784313E-2},6.1141749897651414E-2,6.3049590678431411E-2,null,7,{"$f":"MAX($B21*(1-Shocks!$F18)-Shocks!$G18,Floor)","v":1.6715505202490304E-2},1.6577338701516241E-2,1.6715505202490322E-2,null,7,{"$f":"(EXP($C21+$I$5)-1)*(1+Shocks!$H18)+Shocks!$I18","v":7.7321326332553841E-2},7.4477706816522354E-2,7.7321326332553841E-2,null,7,{"$f":"MAX((EXP($C21+$I$5)-1)*(1-Shocks!$F18)-Shocks!$G18,Floor)","v":2.3278420138327673E-2},2.3011610388576149E-2,2.3278420138327593E-2,null,7,{"$f":"(EXP($C21+$I$5)-1)*(1+Shocks!$H18)+Shocks!$I18","v":7.7321326332553841E-2},7.4477706816522354E-2,7.7321326332553841E-2,null,7,{"$f":"MAX((EXP($C21+$I$5)-1)*(1-Shocks!$F18)-Shocks!$G18,Floor)","v":2.3278420138327673E-2},2.3011610388576149E-2,2.3278420138327593E-2,null,7,{"$f":"(EXP($C21+$I$6)-1)*(1+Shocks!$H18)+Shocks!$I18","v":4.8919861166755028E-2},4.7760931039972983E-2,4.8919861166754952E-2,null,7,{"$f":"MAX((EXP($C21+$I$6)-1)*(1-Shocks!$F18)-Shocks!$G18,Floor)","v":1.0217892361354501E-2},1.0166042596958975E-2,1.0217892361354508E-2,null,7,{"$f":"(EXP($C21+$I$6)-1)*(1+Shocks!$H18)+Shocks!$I18","v":4.8919861166755028E-2},4.7760931039972983E-2,4.8919861166754952E-2,null,7,{"$f":"MAX((EXP($C21+$I$6)-1)*(1-Shocks!$F18)-Shocks!$G18,Floor)","v":1.0217892361354501E-2},1.0166042596958975E-2,1.0217892361354508E-2,null,null,0,7,4.6949873235440753E-2,7,0.72433133276770201,4.6072335619745365E-2,4.7150154472817229E-2,4.9445144497096735E-2,4.9256276657889293E-2,5.0489532192551312E-2,null,0,7,4.8750154472817227E-2,7,0.71667658185469485,4.7590087354022453E-2,4.8740675138243095E-2,5.0938925803451857E-2,5.0744319011446562E-2,5.2053868719270556E-2,null,0,7,2.6218876764054766E-2,7,0.83746157481762207,2.5339985307178847E-2,2.5663771865443774E-2,2.6771335494680536E-2,2.6349134772056273E-2,2.6699342346780546E-2,null,0,7,2.7263771865443775E-2,7,0.82838678880896488,2.6896442489761981E-2,2.7261416620373513E-2,2.8315580013947017E-2,2.789557240551601E-2,2.8288297141118503E-2]
[8,3.6810389352380797E-2,3.6149067160170453E-2,null,8,0,0,8,3.681038935238079E-2,null,8,3.6149067160170453E-2,3.8025158047114038E-2,null,8,{"$f":"AVERAGE(Q$15:Q22)","v":3.6149067160170453E-2},3.8025158047114038E-2,null,8,3.681038935238079E-2,3.8757365656516773E-2,0.74886800651120933,0,null,8,{"$f":"AVERAGE(AA$15:AA22)","v":4.6149067160170455E-2},4.802515804711404E-2,8,4.7230506999973665E-2,4.9197050741275117E-2,0.69129229809647141,1.0420117647592875E-2,null,8,{"$f":"AVERAGE(AJ$15:AJ22)","v":4.6149067160170455E-2},4.802515804711404E-2,null,8,4.7230506999973665E-2,4.9197050741275117E-2,0.69129229809647141,1.0420117647592875E-2,0,8,{"$f":"AVERAGE(AT$15:AT22)","v":2.6149067160170448E-2},2.8025158047114036E-2,8,2.6493953607734877E-2,2.8421557173958112E-2,0.81123902684912008,-1.0316435744645913E-2,null,8,{"$f":"AVERAGE(BC$15:BC22)","v":2.6149067160170448E-2},2.8025158047114036E-2,null,8,2.6493953607734877E-2,2.8421557173958112E-2,0.81123902684912008,-1.0316435744645913E-2,0,null,8,{"$f":"$B22*(1+Shocks!$H19)+Shocks!$I19","v":6.1225921732190269E-2},5.9424769794454262E-2,6.1225921732190214E-2,null,8,{"$f":"MAX($B22*(1-Shocks!$F19)-Shocks!$G19,Floor)","v":1.6622441398476094E-2},1.6485800741252679E-2,1.6622441398476129E-2,null,8,{"$f":"$B22*(1+Shocks!$H19)+Shocks!$I19","v":6.1225921732190269E-2},5.9424769794454262E-2,6.1225921732190214E-2,null,8,{"$f":"MAX($B22*(1-Shocks!$F19)-Shocks!$G19,Floor)","v":1.6622441398476094E-2},1.6485800741252679E-2,1.6622441398476129E-2,null,8,{"$f":"(EXP($C22+$I$5)-1)*(1+Shocks!$H19)+Shocks!$I19","v":7.5188879379964713E-2},7.2496347894685981E-2,7.5188879379964657E-2,null,8,{"$f":"MAX((EXP($C22+$I$5)-1)*(1-Shocks!$F19)-Shocks!$G19,Floor)","v":2.3082914339983673E-2},2.2820533870812981E-2,2.3082914339983773E-2,null,8,{"$f":"(EXP($C22+$I$5)-1)*(1+Shocks!$H19)+Shocks!$I19","v":7.5188879379964713E-2},7.2496347894685981E-2,7.5188879379964657E-2,null,8,{"$f":"MAX((EXP($C22+$I$5)-1)*(1-Shocks!$F19)-Shocks!$G19,Floor)","v":2.3082914339983673E-2},2.2820533870812981E-2,2.3082914339983773E-2,null,8,{"$f":"(EXP($C22+$I$6)-1)*(1+Shocks!$H19)+Shocks!$I19","v":4.7401897834364735E-2},4.6312714809636807E-2,4.7401897834364659E-2,null,8,{"$f":"MAX((EXP($C22+$I$6)-1)*(1-Shocks!$F19)-Shocks!$G19,Floor)","v":1.0226251236795623E-2},1.0174316891962559E-2,1.0226251236795658E-2,null,8,{"$f":"(EXP($C22+$I$6)-1)*(1+Shocks!$H19)+Shocks!$I19","v":4.7401897834364735E-2},4.6312714809636807E-2,4.7401897834364659E-2,null,8,{"$f":"MAX((EXP($C22+$I$6)-1)*(1-Shocks!$F19)-Shocks!$G19,Floor)","v":1.0226251236795623E-2},1.0174316891962559E-2,1.0226251236795658E-2,null,null,0,8,4.7230506999973665E-2,8,0.68952741208386159,4.6468603259030461E-2,4.7565188419337323E-2,4.8837121741127767E-2,4.9242476734026076E-2,5.0475035617014018E-2,null,0,8,4.916518841933732E-2,8,0.68121299249183676,4.7985032178498831E-2,4.9154951642902622E-2,5.0360797987731173E-2,5.0749645949833382E-2,5.2059472960335633E-2,null,0,8,2.6493953607734877E-2,8,0.81482792572537566,2.5597290264063193E-2,2.5927714193419771E-2,2.8128962612606764E-2,2.7398424962253639E-2,2.7777213295797999E-2,null,0,8,2.7527714193419772E-2,8,0.80475466900005954,2.7152225877271771E-2,2.75242066326018E-2,2.9674924561741114E-2,2.8942709589840333E-2,2.9365620007236751E-2]
[9,3.7026539716244401E-2,3.6357521703164197E-2,null,9,0,0,9,3.7026539716244367E-2,null,9,3.6357521703164197E-2,3.8025158047114149E-2,null,9,{"$f":"AVERAGE(Q$15:Q23)","v":3.6357521703164197E-2},3.8025158047114149E-2,null,9,3.7026539716244367E-2,3.8757365656516773E-2,0.72092678354960082,0,null,9,{"$f":"AVERAGE(AA$15:AA23)","v":4.6357521703164199E-2},{"$f":"$M23+($Y23<=FSP)*$I$5","v":4.8025158047114151E-2},9,4.7448829711109308E-2,4.9197050741275117E-2,0.65887746978326134,1.0422289994864942E-2,null,9,{"$f":"AVERAGE(AJ$15:AJ23)","v":4.6357521703164199E-2},4.8025158047114151E-2,null,9,4.7448829711109308E-2,4.9197050741275117E-2,0.65887746978326134,1.0422289994864942E-2,0,9,{"$f":"AVERAGE(AT$15:AT23)","v":2.6357521703164192E-2},2.8025158047114147E-2,9,2.670795323954267E-2,2.8421557173958334E-2,0.78881954699428602,-1.0318586476701697E-2,null,9,{"$f":"AVERAGE(BC$15:BC23)","v":2.6357521703164192E-2},2.8025158047114147E-2,null,9,2.670795323954267E-2,2.8421557173958334E-2,0.78881954699428602,-1.0318586476701697E-2,0,null,9,{"$f":"$B23*(1+Shocks!$H20)+Shocks!$I20","v":6.0075032425442612E-2},5.8339690925835519E-2,6.0075032425442654E-2,null,9,{"$f":"MAX($B23*(1-Shocks!$F20)-Shocks!$G20,Floor)","v":1.6486189226909084E-2},1.6351767399680403E-2,1.6486189226909032E-2,null,9,{"$f":"$B23*(1+Shocks!$H20)+Shocks!$I20","v":6.0075032425442612E-2},5.8339690925835519E-2,6.0075032425442654E-2,null,9,{"$f":"MAX($B23*(1-Shocks!$F20)-Shocks!$G20,Floor)","v":1.6486189226909084E-2},1.6351767399680403E-2,1.6486189226909032E-2,null,9,{"$f":"(EXP($C23+$I$5)-1)*(1+Shocks!$H20)+Shocks!$I20","v":7.3832455218664286E-2},7.1233983189793085E-2,7.3832455218664217E-2,null,9,{"$f":"MAX((EXP($C23+$I$5)-1)*(1-Shocks!$F20)-Shocks!$G20,Floor)","v":2.2843786123776678E-2},2.2586773573103597E-2,2.2843786123776688E-2,null,9,{"$f":"(EXP($C23+$I$5)-1)*(1+Shocks!$H20)+Shocks!$I20","v":7.3832455218664286E-2},7.1233983189793085E-2,7.3832455218664217E-2,null,9,{"$f":"MAX((EXP($C23+$I$5)-1)*(1-Shocks!$F20)-Shocks!$G20,Floor)","v":2.2843786123776678E-2},2.2586773573103597E-2,2.2843786123776688E-2,null,9,{"$f":"(EXP($C23+$I$6)-1)*(1+Shocks!$H20)+Shocks!$I20","v":4.6454498276196327E-2},4.5407782050560695E-2,4.6454498276196299E-2,null,9,{"$f":"MAX((EXP($C23+$I$6)-1)*(1-Shocks!$F20)-Shocks!$G20,Floor)","v":1.0191851476121026E-2},1.0140264771134909E-2,1.0191851476121006E-2,null,9,{"$f":"(EXP($C23+$I$6)-1)*(1+Shocks!$H20)+Shocks!$I20","v":4.6454498276196327E-2},4.5407782050560695E-2,4.6454498276196299E-2,null,9,{"$f":"MAX((EXP($C23+$I$6)-1)*(1-Shocks!$F20)-Shocks!$G20,Floor)","v":1.0191851476121026E-2},1.0140264771134909E-2,1.0191851476121006E-2,null,null,0,9,4.7448829711109308E-2,9,0.65720390725240108,4.6640105281645437E-2,4.7744863374841184E-2,4.69702756701674E-2,4.8012121462565241E-2,4.9183372884371149E-2,null,0,9,4.9344863374841182E-2,9,0.64827733014581257,4.8159632840723221E-2,4.9338150785115831E-2,4.8535997239512831E-2,4.9556438138518406E-2,5.0804896013587571E-2,null,0,9,2.670795323954267E-2,9,0.79148153364602469,2.5983192307311484E-2,2.6323698195155565E-2,3.0120059205611678E-2,2.9070408653297932E-2,2.9497077426183137E-2,null,0,9,2.7923698195155566E-2,9,0.78048455942678963,2.7537813571961417E-2,2.7920483717549072E-2,3.1681199164845769E-2,3.062251512947849E-2,3.1096207196071354E-2]
[10,3.7199492451684101E-2,3.6524285337559213E-2,null,10,1,0.5,10,3.719949245168408E-2,null,10,3.6524285337559213E-2,3.8025158047114371E-2,null,10,{"$f":"AVERAGE(Q$15:Q24)","v":3.6524285337559213E-2},3.8025158047114371E-2,null,10,3.719949245168408E-2,3.8757365656516996E-2,0.69402808334741339,0,null,10,{"$f":"AVERAGE(AA$15:AA24)","v":4.6524285337559215E-2},{"$f":"$M24+($Y24<=FSP)*$I$5","v":4.8025158047114373E-2},10,4.7623520650437845E-2,4.9197050741275339E-2,0.62798257898051979,1.0424028198753765E-2,null,10,{"$f":"AVERAGE(AJ$15:AJ24)","v":4.6524285337559215E-2},4.8025158047114373E-2,null,10,4.7623520650437845E-2,4.9197050741275339E-2,0.62798257898051979,1.0424028198753765E-2,0,10,{"$f":"AVERAGE(AT$15:AT24)","v":2.6524285337559211E-2},2.8025158047114369E-2,10,2.6879185066511324E-2,2.8421557173958556E-2,0.76701965404334316,-1.0320307385172756E-2,null,10,{"$f":"AVERAGE(BC$15:BC24)","v":2.6524285337559211E-2},2.8025158047114369E-2,null,10,2.6879185066511324E-2,2.8421557173958556E-2,0.76701965404334316,-1.0320307385172756E-2,0,null,10,{"$f":"$B24*(1+Shocks!$H21)+Shocks!$I21","v":5.8859340187189337E-2},5.7192234555922754E-2,5.8859340187189302E-2,null,10,{"$f":"MAX($B24*(1-Shocks!$F21)-Shocks!$G21,Floor)","v":1.6219695471010459E-2},1.6089561480534434E-2,1.6219695471010542E-2,null,10,{"$f":"$B24*(1+Shocks!$H21)+Shocks!$I21","v":5.8859340187189337E-2},5.7192234555922754E-2,5.8859340187189302E-2,null,10,{"$f":"MAX($B24*(1-Shocks!$F21)-Shocks!$G21,Floor)","v":1.6219695471010459E-2},1.6089561480534434E-2,1.6219695471010542E-2,null,10,{"$f":"(EXP($C24+$I$5)-1)*(1+Shocks!$H21)+Shocks!$I21","v":7.2410576845569202E-2},6.9908990111307398E-2,7.2410576845569175E-2,null,10,{"$f":"MAX((EXP($C24+$I$5)-1)*(1-Shocks!$F21)-Shocks!$G21,Floor)","v":2.2474112390262705E-2},2.2225290658581663E-2,2.2474112390262757E-2,null,10,{"$f":"(EXP($C24+$I$5)-1)*(1+Shocks!$H21)+Shocks!$I21","v":7.2410576845569202E-2},6.9908990111307398E-2,7.2410576845569175E-2,null,10,{"$f":"MAX((EXP($C24+$I$5)-1)*(1-Shocks!$F21)-Shocks!$G21,Floor)","v":2.2474112390262705E-2},2.2225290658581663E-2,2.2474112390262757E-2,null,10,{"$f":"(EXP($C24+$I$6)-1)*(1+Shocks!$H21)+Shocks!$I21","v":4.5442940586464725E-2},4.4440662200625973E-2,4.5442940586464697E-2,null,10,{"$f":"MAX((EXP($C24+$I$6)-1)*(1-Shocks!$F21)-Shocks!$G21,Floor)","v":1.0027511039906793E-2},9.9775691355758131E-3,1.0027511039906845E-2,null,10,{"$f":"(EXP($C24+$I$6)-1)*(1+Shocks!$H21)+Shocks!$I21","v":4.5442940586464725E-2},4.4440662200625973E-2,4.5442940586464697E-2,null,10,{"$f":"MAX((EXP($C24+$I$6)-1)*(1-Shocks!$F21)-Shocks!$G21,Floor)","v":1.0027511039906793E-2},9.9775691355758131E-3,1.0027511039906845E-2,null,null,1,10,4.7623520650437845E-2,10,0.62798257898050969,4.6524285337560783E-2,4.7623520650439399E-2,4.3764578727083253E-2,4.5481905840799128E-2,4.6532068324778027E-2,null,1,10,4.9223520650439397E-2,10,0.6184716873016094,4.8050386458926612E-2,4.9223520650439223E-2,4.5366487026178043E-2,4.7067169022757281E-2,4.8192412775183172E-2,null,1,10,2.6879185066511324E-2,10,0.76701965404334327,2.6524285337559208E-2,2.6879185066511324E-2,3.2785332628568649E-2,3.1394122609788806E-2,3.1892115767478253E-2,null,1,10,2.8479185066511325E-2,10,0.75517035637880581,2.8081191759762193E-2,2.847918506651137E-2,3.4383632980371566E-2,3.2971595449969429E-2,3.3521182120244401E-2]
[11,3.7402486154528798E-2,3.6719979456803144E-2,null,11,0,0,11,3.7355626199041092E-2,null,11,3.6674807968891707E-2,3.8180034282216613E-2,null,11,{"$f":"AVERAGE(Q$15:Q25)","v":3.6674807968891707E-2},3.8180034282216613E-2,null,11,3.7355626199041092E-2,3.8918256945292384E-2,0.66802953813522181,0,null,11,{"$f":"AVERAGE(AA$15:AA25)","v":4.5765717059800808E-2},3.8180034282216613E-2,11,4.7730704972571258E-2,4.8803151521638055E-2,0.59876114795176005,1.0375078773530166E-2,null,11,{"$f":"AVERAGE(AJ$15:AJ25)","v":4.5765717059800808E-2},3.8180034282216613E-2,null,11,4.7730704972571258E-2,4.8803151521638055E-2,0.59876114795176005,1.0375078773530166E-2,0,11,{"$f":"AVERAGE(AT$15:AT25)","v":2.7583898877982613E-2},3.8180034282216613E-2,11,2.7083285905013632E-2,2.912652679226535E-2,0.74531132380204423,-1.027234029402746E-2,null,11,{"$f":"AVERAGE(BC$15:BC25)","v":2.7583898877982613E-2},3.8180034282216613E-2,null,11,2.7083285905013632E-2,2.912652679226535E-2,0.74531132380204423,-1.027234029402746E-2,0,null,11,{"$f":"$B25*(1+Shocks!$H22)+Shocks!$I22","v":5.9123232000887441E-2},5.7441426233445447E-2,5.8349823176371718E-2,null,11,{"$f":"MAX($B25*(1-Shocks!$F22)-Shocks!$G22,Floor)","v":1.6067466831171995E-2},1.5939751313007903E-2,1.6258597277936326E-2,null,11,{"$f":"$B25*(1+Shocks!$H22)+Shocks!$I22","v":5.9123232000887441E-2},5.7441426233445447E-2,5.8349823176371718E-2,null,11,{"$f":"MAX($B25*(1-Shocks!$F22)-Shocks!$G22,Floor)","v":1.6067466831171995E-2},1.5939751313007903E-2,1.6258597277936326E-2,null,11,{"$f":"(EXP($C25+$I$5)-1)*(1+Shocks!$H22)+Shocks!$I22","v":7.2677120816087168E-2},7.0157505798736336E-2,7.1742833513932958E-2,null,11,{"$f":"MAX((EXP($C25+$I$5)-1)*(1-Shocks!$F22)-Shocks!$G22,Floor)","v":2.2218847139608797E-2},2.1975605002072279E-2,2.2416955209704881E-2,null,11,{"$f":"(EXP($C25+$I$5)-1)*(1+Shocks!$H22)+Shocks!$I22","v":7.2677120816087168E-2},7.0157505798736336E-2,7.1742833513932958E-2,null,11,{"$f":"MAX((EXP($C25+$I$5)-1)*(1-Shocks!$F22)-Shocks!$G22,Floor)","v":2.2218847139608797E-2},2.1975605002072279E-2,2.2416955209704881E-2,null,11,{"$f":"(EXP($C25+$I$6)-1)*(1+Shocks!$H22)+Shocks!$I22","v":4.5704206632744201E-2},4.4690540405501591E-2,4.508934958704125E-2,null,11,{"$f":"MAX((EXP($C25+$I$6)-1)*(1-Shocks!$F22)-Shocks!$G22,Floor)","v":9.9772937794762127E-3},9.9278491939982731E-3,1.0161309530787754E-2,null,11,{"$f":"(EXP($C25+$I$6)-1)*(1+Shocks!$H22)+Shocks!$I22","v":4.5704206632744201E-2},4.4690540405501591E-2,4.508934958704125E-2,null,11,{"$f":"MAX((EXP($C25+$I$6)-1)*(1-Shocks!$F22)-Shocks!$G22,Floor)","v":9.9772937794762127E-3},9.9278491939982731E-3,1.0161309530787754E-2,null,null,0,11,4.682912801925676E-2,11,0.6021930765904433,4.6107014532851341E-2,4.7186469131706099E-2,4.0224264433111875E-2,4.1934306485756662E-2,4.2825969597797373E-2,null,0,11,4.8786469131706096E-2,11,0.59211787110678937,4.7640868847083018E-2,4.8793933107808218E-2,4.184138639136277E-2,4.354569272864714E-2,4.450771962947065E-2,null,0,11,2.7967856839200778E-2,11,0.7412606588989975,2.7218449922357738E-2,2.759225569520618E-2,3.5401108422376294E-2,3.4160095770342881E-2,3.4750252606965383E-2,null,0,11,2.9192255695206181E-2,11,0.72863016031796091,2.8780818215718124E-2,2.9198988081039268E-2,3.7029693805660339E-2,3.5777082775277365E-2,3.6424783801514947E-2]
[12,3.7571677921442601E-2,3.68830578895065E-2,null,12,0,0,12,3.7434307676427414E-2,null,12,3.675065321581468E-2,3.7584950931967398E-2,null,12,{"$f":"AVERAGE(Q$15:Q26)","v":3.675065321581468E-2},3.7584950931967398E-2,null,12,3.7434307676427414E-2,3.8300197904874711E-2,0.64338766330122987,0,null,12,{"$f":"AVERAGE(AA$15:AA26)","v":4.5083986549148025E-2},3.7584950931967398E-2,12,4.7681949211475061E-2,4.7145785559057352E-2,0.57180304424573447,1.0247641535047647E-2,null,12,{"$f":"AVERAGE(AJ$15:AJ26)","v":4.5083986549148025E-2},3.7584950931967398E-2,null,12,4.7681949211475061E-2,4.7145785559057352E-2,0.57180304424573447,1.0247641535047647E-2,0,12,{"$f":"AVERAGE(AT$15:AT26)","v":2.8417319882481345E-2},3.7584950931967398E-2,12,2.7286900909297751E-2,2.9529331862550912E-2,0.72393403542343016,-1.0147406767129663E-2,null,12,{"$f":"AVERAGE(BC$15:BC26)","v":2.8417319882481345E-2},3.7584950931967398E-2,null,12,2.7286900909297751E-2,2.9529331862550912E-2,0.72393403542343016,-1.0147406767129663E-2,0,null,12,{"$f":"$B26*(1+Shocks!$H23)+Shocks!$I23","v":5.9343181297875386E-2},5.7649075782569718E-2,5.7760313556843634E-2,null,12,{"$f":"MAX($B26*(1-Shocks!$F23)-Shocks!$G23,Floor)","v":1.5791573194436713E-2},1.5668183617615607E-2,1.6418972315993541E-2,null,12,{"$f":"$B26*(1+Shocks!$H23)+Shocks!$I23","v":5.9343181297875386E-2},5.7649075782569718E-2,5.7760313556843634E-2,null,12,{"$f":"MAX($B26*(1-Shocks!$F23)-Shocks!$G23,Floor)","v":1.5791573194436713E-2},1.5668183617615607E-2,1.6418972315993541E-2,null,12,{"$f":"(EXP($C26+$I$5)-1)*(1+Shocks!$H23)+Shocks!$I23","v":7.2899280640259662E-2},7.0364592178709245E-2,7.0915781953357238E-2,null,12,{"$f":"MAX((EXP($C26+$I$5)-1)*(1-Shocks!$F23)-Shocks!$G23,Floor)","v":2.1839679054885083E-2},2.160460966684722E-2,2.2452784670843329E-2,null,12,{"$f":"(EXP($C26+$I$5)-1)*(1+Shocks!$H23)+Shocks!$I23","v":7.2899280640259662E-2},7.0364592178709245E-2,7.0915781953357238E-2,null,12,{"$f":"MAX((EXP($C26+$I$5)-1)*(1-Shocks!$F23)-Shocks!$G23,Floor)","v":2.1839679054885083E-2},2.160460966684722E-2,2.2452784670843329E-2,null,12,{"$f":"(EXP($C26+$I$6)-1)*(1+Shocks!$H23)+Shocks!$I23","v":4.5921967397660551E-2},4.4898761901681732E-2,4.4733099633020634E-2,null,12,{"$f":"MAX((EXP($C26+$I$6)-1)*(1-Shocks!$F23)-Shocks!$G23,Floor)","v":9.8036469928024002E-3},9.7559030352874308E-3,1.0444541203310509E-2,null,12,{"$f":"(EXP($C26+$I$6)-1)*(1+Shocks!$H23)+Shocks!$I23","v":4.5921967397660551E-2},4.4898761901681732E-2,4.4733099633020634E-2,null,12,{"$f":"MAX((EXP($C26+$I$6)-1)*(1-Shocks!$F23)-Shocks!$G23,Floor)","v":9.8036469928024002E-3},9.7559030352874308E-3,1.0444541203310509E-2,null,null,0,12,4.6115715868291218E-2,12,0.57929820214404892,4.5494825365134522E-2,4.6545589108643481E-2,3.7422906566622956E-2,3.8760744520249732E-2,3.9521742621775498E-2,null,0,12,4.8145589108643479E-2,12,0.56868785186222603,4.7035298844880662E-2,4.8159007228862238E-2,3.90266546234634E-2,4.0374028820654835E-2,4.1200140231305041E-2,null,0,12,2.8824943950630511E-2,12,0.71477564965534202,2.7982213519346284E-2,2.8377393044149768E-2,3.724030491831104E-2,3.6383613086220408E-2,3.7053597525917824E-2,null,0,12,2.9977393044149769E-2,12,0.70145505318780454,2.9549871160498585E-2,2.9990801027601321E-2,3.8856034168463359E-2,3.8009453553084001E-2,3.8741052625763342E-2]
[13,3.77148617381107E-2,3.7021047332563173E-2,null,13,0,0,13,3.7458344648438668E-2,null,13,3.6773822580249409E-2,3.7051854953466135E-2,null,13,{"$f":"AVERAGE(Q$15:Q27)","v":3.6773822580249409E-2},3.7051854953466135E-2,null,13,3.7458344648438668E-2,3.7746831756634069E-2,0.61998518676481307,0,null,13,{"$f":"AVERAGE(AA$15:AA27)","v":4.4466130272557115E-2},3.7051854953466135E-2,13,4.7526529065426981E-2,4.5663284707982088E-2,0.54683285968620332,1.0068184416988313E-2,null,13,{"$f":"AVERAGE(AJ$15:AJ27)","v":4.4466130272557115E-2},3.7051854953466135E-2,null,13,4.7526529065426981E-2,4.5663284707982088E-2,0.54683285968620332,1.0068184416988313E-2,0,13,{"$f":"AVERAGE(AT$15:AT27)","v":2.9081514887941712E-2},3.7051854953466135E-2,13,2.7486929463199639E-2,2.9890312273590069E-2,0.70292343446290939,-9.9714151852390298E-3,null,13,{"$f":"AVERAGE(BC$15:BC27)","v":2.9081514887941712E-2},3.7051854953466135E-2,null,13,2.7486929463199639E-2,2.9890312273590069E-2,0.70292343446290939,-9.9714151852390298E-3,0,null,13,{"$f":"$B27*(1+Shocks!$H24)+Shocks!$I24","v":5.9529320259543911E-2},5.7824772019139548E-2,5.7125313377435649E-2,null,13,{"$f":"MAX($B27*(1-Shocks!$F24)-Shocks!$G24,Floor)","v":1.5597471190723102E-2},1.5477080879476175E-2,1.6660529977187366E-2,null,13,{"$f":"$B27*(1+Shocks!$H24)+Shocks!$I24","v":5.9529320259543911E-2},5.7824772019139548E-2,5.7125313377435649E-2,null,13,{"$f":"MAX($B27*(1-Shocks!$F24)-Shocks!$G24,Floor)","v":1.5597471190723102E-2},1.5477080879476175E-2,1.6660529977187366E-2,null,13,{"$f":"(EXP($C27+$I$5)-1)*(1+Shocks!$H24)+Shocks!$I24","v":7.3087290329593824E-2},7.0539811998216434E-2,6.999263840009573E-2,null,13,{"$f":"MAX((EXP($C27+$I$5)-1)*(1-Shocks!$F24)-Shocks!$G24,Floor)","v":2.1542119606052682E-2},2.1313367519999619E-2,2.2552123492020959E-2,null,13,{"$f":"(EXP($C27+$I$5)-1)*(1+Shocks!$H24)+Shocks!$I24","v":7.3087290329593824E-2},7.0539811998216434E-2,6.999263840009573E-2,null,13,{"$f":"MAX((EXP($C27+$I$5)-1)*(1-Shocks!$F24)-Shocks!$G24,Floor)","v":2.1542119606052682E-2},2.1313367519999619E-2,2.2552123492020959E-2,null,13,{"$f":"(EXP($C27+$I$6)-1)*(1+Shocks!$H24)+Shocks!$I24","v":4.6106254245714559E-2},4.5074941980539227E-2,4.4380763245251087E-2,null,13,{"$f":"MAX((EXP($C27+$I$6)-1)*(1-Shocks!$F24)-Shocks!$G24,Floor)","v":9.7119730154286918E-3},9.6651149507304551E-3,1.082631539292267E-2,null,13,{"$f":"(EXP($C27+$I$6)-1)*(1+Shocks!$H24)+Shocks!$I24","v":4.6106254245714559E-2},4.5074941980539227E-2,4.4380763245251087E-2,null,13,{"$f":"MAX((EXP($C27+$I$6)-1)*(1-Shocks!$F24)-Shocks!$G24,Floor)","v":9.7119730154286918E-3},9.6651149507304551E-3,1.082631539292267E-2,null,null,0,13,4.5469566341527434E-2,13,0.55862459892007132,4.4790583823525201E-2,4.5808827689054255E-2,3.5384956584678405E-2,3.633968532421325E-2,3.7008043082856795E-2,null,0,13,4.7408827689054252E-2,13,0.5475263677696095,4.6334204472412516E-2,4.7424406389789509E-2,3.6936983663130675E-2,3.7921072002794674E-2,3.8649251138021819E-2,null,0,13,2.9508511325783804E-2,13,0.68822737023809166,2.8741231972927165E-2,2.9158246766419982E-2,3.8336046126704632E-2,3.7849453415897683E-2,3.8574867210041358E-2,null,0,13,3.0758246766419983E-2,13,0.67432836610151148,3.0310622818983602E-2,3.0774666363329706E-2,3.9892538832785041E-2,3.9439642720803615E-2,4.0227711675723116E-2]
[14,3.78376064504478E-2,3.7139323998040395E-2,null,14,0,0,14,3.7443558512011199E-2,null,14,3.675957020869855E-2,3.657428937853735E-2,null,14,{"$f":"AVERAGE(Q$15:Q28)","v":3.6759570208698543E-2},3.657428937853735E-2,null,14,3.7443558512011199E-2,3.725135791433587E-2,0.59771933006812816,0,null,14,{"$f":"AVERAGE(AA$15:AA28)","v":4.3902427351555702E-2},3.657428937853735E-2,14,4.7298382305789977E-2,4.4336992227205885E-2,0.52361724592365522,9.8548237937787775E-3,null,14,{"$f":"AVERAGE(AJ$15:AJ28)","v":4.3902427351555702E-2},3.657428937853735E-2,null,14,4.7298382305789977E-2,4.4336992227205885E-2,0.52361724592365522,9.8548237937787775E-3,0,14,{"$f":"AVERAGE(AT$15:AT28)","v":2.9616713065841401E-2},3.657428937853735E-2,14,2.7681466220206508E-2,3.0213798326376828E-2,0.68230830882369897,-9.7620922918046915E-3,null,14,{"$f":"AVERAGE(BC$15:BC28)","v":2.9616713065841401E-2},3.657428937853735E-2,null,14,2.7681466220206508E-2,3.0213798326376828E-2,0.68230830882369897,-9.7620922918046915E-3,0,null,14,{"$f":"$B28*(1+Shocks!$H25)+Shocks!$I25","v":5.9010512321077666E-2},5.7334993218799014E-2,5.6467904986944761E-2,null,14,{"$f":"MAX($B28*(1-Shocks!$F25)-Shocks!$G25,Floor)","v":1.5389059612250771E-2},1.5271849012062924E-2,1.6955690623102759E-2,null,14,{"$f":"$B28*(1+Shocks!$H25)+Shocks!$I25","v":5.9010512321077666E-2},5.7334993218799014E-2,5.6467904986944761E-2,null,14,{"$f":"MAX($B28*(1-Shocks!$F25)-Shocks!$G25,Floor)","v":1.5389059612250771E-2},1.5271849012062924E-2,1.6955690623102759E-2,null,14,{"$f":"(EXP($C28+$I$5)-1)*(1+Shocks!$H25)+Shocks!$I25","v":7.2465781663945114E-2},6.9960466102610225E-2,6.9015987675802304E-2,null,14,{"$f":"MAX((EXP($C28+$I$5)-1)*(1-Shocks!$F25)-Shocks!$G25,Floor)","v":2.1230106768844393E-2},2.1007887706238335E-2,2.2694701578463095E-2,null,14,{"$f":"(EXP($C28+$I$5)-1)*(1+Shocks!$H25)+Shocks!$I25","v":7.2465781663945114E-2},6.9960466102610225E-2,6.9015987675802304E-2,null,14,{"$f":"MAX((EXP($C28+$I$5)-1)*(1-Shocks!$F25)-Shocks!$G25,Floor)","v":2.1230106768844393E-2},2.1007887706238335E-2,2.2694701578463095E-2,null,14,{"$f":"(EXP($C28+$I$6)-1)*(1+Shocks!$H25)+Shocks!$I25","v":4.5689125145121259E-2},4.4676117974872136E-2,4.4036454389883239E-2,null,14,{"$f":"MAX((EXP($C28+$I$6)-1)*(1-Shocks!$F25)-Shocks!$G25,Floor)","v":9.6061318459441155E-3},9.5602863263283336E-3,1.1271886246543072E-2,null,14,{"$f":"(EXP($C28+$I$6)-1)*(1+Shocks!$H25)+Shocks!$I25","v":4.5689125145121259E-2},4.4676117974872136E-2,4.4036454389883239E-2,null,14,{"$f":"MAX((EXP($C28+$I$6)-1)*(1-Shocks!$F25)-Shocks!$G25,Floor)","v":9.6061318459441155E-3},9.5602863263283336E-3,1.1271886246543072E-2,null,null,0,14,4.4880398166674329E-2,14,0.5395789713018424,4.406900902206292E-2,4.5054470587115869E-2,3.4121681965496087E-2,3.4688536603053169E-2,3.5297201394408548E-2,null,0,14,4.6654470587115866E-2,14,0.52806227403863049,4.5610075641118027E-2,4.6666210727321467E-2,3.5577691197261702E-2,3.6196400834289752E-2,3.6859466558967088E-2,null,0,14,3.0059649876196026E-2,14,0.66218269710965438,2.944384168663465E-2,2.9881597434385787E-2,3.8696532995305129E-2,3.8577767964832241E-2,3.93315519147798E-2,null,0,14,3.1481597434385784E-2,14,0.64783373130741606,3.1008657360187108E-2,3.149443386671269E-2,4.0141337439447047E-2,4.0083106395832617E-2,4.0897275818944562E-2]
[15,3.8199999999999998E-2,3.7488444410991605E-2,null,15,1,0.5,15,3.7401155576341827E-2,null,15,3.6718696850429992E-2,3.6146469834670292E-2,null,15,{"$f":"AVERAGE(Q$15:Q29)","v":3.6718696850429992E-2},3.6146469834670292E-2,null,15,3.7401155576341827E-2,3.6807696421814917E-2,0.57649970397688099,0,null,15,{"$f":"AVERAGE(AA$15:AA29)","v":4.3385363517096674E-2},3.6146469834670292E-2,15,4.7021329881189455E-2,4.3150282727147271E-2,0.50195763217811995,9.6201743048476285E-3,null,15,{"$f":"AVERAGE(AJ$15:AJ29)","v":4.3385363517096674E-2},3.6146469834670292E-2,null,15,4.7021329881189455E-2,4.3150282727147271E-2,0.50195763217811995,9.6201743048476285E-3,0,15,{"$f":"AVERAGE(AT$15:AT29)","v":3.0052030183763328E-2},3.6146469834670292E-2,15,2.786937274071688E-2,3.0503674455396146E-2,0.66211147590937747,-9.5317828356249468E-3,null,15,{"$f":"AVERAGE(BC$15:BC29)","v":3.0052030183763328E-2},3.6146469834670292E-2,null,15,2.786937274071688E-2,3.0503674455396146E-2,0.66211147590937747,-9.5317828356249468E-3,0,null,15,{"$f":"$B29*(1+Shocks!$H26)+Shocks!$I26","v":5.8695999999999998E-2},5.7037962141489672E-2,5.5803705440176765E-2,null,15,{"$f":"MAX($B29*(1-Shocks!$F26)-Shocks!$G26,Floor)","v":1.5310000000000001E-2},1.5193984582159762E-2,1.7285222847969184E-2,null,15,{"$f":"$B29*(1+Shocks!$H26)+Shocks!$I26","v":5.8695999999999998E-2},5.7037962141489672E-2,5.5803705440176765E-2,null,15,{"$f":"MAX($B29*(1-Shocks!$F26)-Shocks!$G26,Floor)","v":1.5310000000000001E-2},1.5193984582159762E-2,1.7285222847969184E-2,null,15,{"$f":"(EXP($C29+$I$5)-1)*(1+Shocks!$H26)+Shocks!$I26","v":7.205162683748266E-2},6.957422085230873E-2,6.8014893997399906E-2,null,15,{"$f":"MAX((EXP($C29+$I$5)-1)*(1-Shocks!$F26)-Shocks!$G26,Floor)","v":2.1048745906730833E-2},2.0830281340337178E-2,2.2866305531878073E-2,null,15,{"$f":"(EXP($C29+$I$5)-1)*(1+Shocks!$H26)+Shocks!$I26","v":7.205162683748266E-2},6.957422085230873E-2,6.8014893997399906E-2,null,15,{"$f":"MAX((EXP($C29+$I$5)-1)*(1-Shocks!$F26)-Shocks!$G26,Floor)","v":2.1048745906730833E-2},2.0830281340337178E-2,2.2866305531878073E-2,null,15,{"$f":"(EXP($C29+$I$6)-1)*(1+Shocks!$H26)+Shocks!$I26","v":4.547326386993443E-2},4.4469666981790557E-2,4.3702704828243011E-2,null,15,{"$f":"MAX((EXP($C29+$I$6)-1)*(1-Shocks!$F26)-Shocks!$G26,Floor)","v":9.6283555691124515E-3},9.5822983544583875E-3,1.1757100899933537E-2,null,15,{"$f":"(EXP($C29+$I$6)-1)*(1+Shocks!$H26)+Shocks!$I26","v":4.547326386993443E-2},4.4469666981790557E-2,4.3702704828243011E-2,null,15,{"$f":"MAX((EXP($C29+$I$6)-1)*(1-Shocks!$F26)-Shocks!$G26,Floor)","v":9.6283555691124515E-3},9.5822983544583875E-3,1.1757100899933537E-2,null,null,1,15,4.4340267954380508E-2,15,0.52163850364492448,4.338536351709809E-2,4.434026795438184E-2,3.3636854185758812E-2,3.381432644759047E-2,3.4392529561295328E-2,null,1,15,4.5940267954381837E-2,15,0.50979638295616914,4.4916258806030687E-2,4.5940267954381664E-2,3.4949964489713832E-2,3.5202823114807831E-2,3.5829777717414288E-2,null,1,15,3.0508150087094732E-2,15,0.63713070711446851,3.0052030183763286E-2,3.0508150087094732E-2,3.831065924473373E-2,3.8566669143564207E-2,3.9320016623661136E-2,null,1,15,3.2108150087094729E-2,15,0.62247496241689282,3.1603458164613379E-2,3.2108150087094778E-2,3.958290562668728E-2,3.9930669426581307E-2,4.073861668598263E-2]
[16,0,0,null,16,0,0,16,3.733920626912135E-2,null,16,3.6658979202498582E-2,3.5763214483527372E-2,null,16,{"$f":"AVERAGE(Q$15:Q30)","v":3.6658979202498582E-2},3.5763214483527372E-2,null,16,3.733920626912135E-2,3.6410410459904785E-2,0.55624653916884192,0,null,16,{"$f":"AVERAGE(AA$15:AA30)","v":4.2908979202498594E-2},3.5763214483527372E-2,16,4.6712334590633731E-2,4.2088333000658507E-2,0.4816843412235024,9.3731283215123806E-3,null,16,{"$f":"AVERAGE(AJ$15:AJ30)","v":4.2908979202498594E-2},3.5763214483527372E-2,null,16,4.6712334590633731E-2,4.2088333000658507E-2,0.4816843412235024,9.3731283215123806E-3,0,16,{"$f":"AVERAGE(AT$15:AT30)","v":3.040897920249858E-2},3.5763214483527372E-2,16,2.8050012694175175E-2,3.076342464817694E-2,0.64235057247531968,-9.2891935749461751E-3,null,16,{"$f":"AVERAGE(BC$15:BC30)","v":3.040897920249858E-2},3.5763214483527372E-2,null,16,2.8050012694175175E-2,3.076342464817694E-2,0.64235057247531968,-9.2891935749461751E-3,0,null,16,{"$f":"$B30*(1+Shocks!$H27)+Shocks!$I27","v":9.7999999999999997E-3},9.7522914426783017E-3,5.5143326382404156E-2,null,16,{"$f":"MAX($B30*(1-Shocks!$F27)-Shocks!$G27,Floor)","v":-5.5999999999999999E-3},-5.6157387856357452E-3,1.7635533239169998E-2,null,16,{"$f":"$B30*(1+Shocks!$H27)+Shocks!$I27","v":9.7999999999999997E-3},9.7522914426783017E-3,5.5143326382404156E-2,null,16,{"$f":"MAX($B30*(1-Shocks!$F27)-Shocks!$G27,Floor)","v":-5.5999999999999999E-3},-5.6157387856357452E-3,1.7635533239169998E-2,null,16,{"$f":"(EXP($C30+$I$5)-1)*(1+Shocks!$H27)+Shocks!$I27","v":2.2664213867734977E-2},2.2411196399605503E-2,6.700933194064751E-2,null,16,{"$f":"MAX((EXP($C30+$I$5)-1)*(1-Shocks!$F27)-Shocks!$G27,Floor)","v":-2.7341144539098656E-4},-2.7344882911443008E-4,2.3056819773669801E-2,null,16,{"$f":"(EXP($C30+$I$5)-1)*(1+Shocks!$H27)+Shocks!$I27","v":2.2664213867734977E-2},2.2411196399605503E-2,6.700933194064751E-2,null,16,{"$f":"MAX((EXP($C30+$I$5)-1)*(1-Shocks!$F27)-Shocks!$G27,Floor)","v":-2.7341144539098656E-4},-2.7344882911443008E-4,2.3056819773669801E-2,null,16,{"$f":"(EXP($C30+$I$6)-1)*(1+Shocks!$H27)+Shocks!$I27","v":-2.9362128010648244E-3},-2.9405319305321601E-3,4.3381006335503791E-2,null,16,{"$f":"MAX((EXP($C30+$I$6)-1)*(1-Shocks!$F27)-Shocks!$G27,Floor)","v":-1.0873588112940903E-2},-1.0933137643653976E-2,1.2264952934527562E-2,null,16,{"$f":"(EXP($C30+$I$6)-1)*(1+Shocks!$H27)+Shocks!$I27","v":-2.9362128010648244E-3},-2.9405319305321601E-3,4.3381006335503791E-2,null,16,{"$f":"MAX((EXP($C30+$I$6)-1)*(1-Shocks!$F27)-Shocks!$G27,Floor)","v":-1.0873588112940903E-2},-1.0933137643653976E-2,1.2264952934527562E-2,null,null,0,16,4.3842879115151057E-2,16,0.50440738332753832,4.2773189822277388E-2,4.3701145960693966E-2,3.3545534603943876E-2,3.3590584399966886E-2,3.4161118347859482E-2,null,0,16,0,16,0.4923489986544366,4.4285466693674343E-2,4.5280705128744048E-2,3.4701474587463872E-2,3.4823585008329098E-2,3.5437026071781001E-2,null,0,16,3.0876054617741344E-2,16,0.61340897265234251,3.0545212479654367E-2,3.1016503807712814E-2,3.7590365334348286E-2,3.7942946918020373E-2,3.8671971750844601E-2,null,0,16,0,16,0.59859575095592377,3.207304886822282E-2,3.2592932295195887E-2,3.8670751289068633E-2,3.911690942236444E-2,3.9892049722764139E-2]
[17,0,0,null,17,0,0,17,3.7263599325824792E-2,null,17,3.6586091088083493E-2,3.541988125744211E-2,null,17,{"$f":"AVERAGE(Q$15:Q31)","v":3.6586091088083493E-2},3.541988125744211E-2,null,17,3.7263599325824792E-2,3.6054637407980872E-2,0.53688919395261725,0,null,17,{"$f":"AVERAGE(AA$15:AA31)","v":4.2468444029259977E-2},3.541988125744211E-2,17,4.6383603227204029E-2,4.1137920252623195E-2,0.4626518080396359,9.1200039013792367E-3,null,17,{"$f":"AVERAGE(AJ$15:AJ31)","v":4.2468444029259977E-2},3.541988125744211E-2,null,17,4.6383603227204029E-2,4.1137920252623195E-2,0.4626518080396359,9.1200039013792367E-3,0,17,{"$f":"AVERAGE(AT$15:AT31)","v":3.0703738146907026E-2},3.541988125744211E-2,17,2.8223082976529312E-2,3.0996173335160471E-2,0.62303875522387775,-9.0405163492954799E-3,null,17,{"$f":"AVERAGE(BC$15:BC31)","v":3.0703738146907026E-2},3.541988125744211E-2,null,17,2.8223082976529312E-2,3.0996173335160471E-2,0.62303875522387775,-9.0405163492954799E-3,0,null,17,{"$f":"$B31*(1+Shocks!$H28)+Shocks!$I28","v":9.4999999999999998E-3},9.4551587707551975E-3,5.4493954569824421E-2,null,17,{"$f":"MAX($B31*(1-Shocks!$F28)-Shocks!$G28,Floor)","v":-5.4999999999999997E-3},-5.5151806881101112E-3,1.7996924750864673E-2,null,17,{"$f":"$B31*(1+Shocks!$H28)+Shocks!$I28","v":9.4999999999999998E-3},9.4551587707551975E-3,5.4493954569824421E-2,null,17,{"$f":"MAX($B31*(1-Shocks!$F28)-Shocks!$G28,Floor)","v":-5.4999999999999997E-3},-5.5151806881101112E-3,1.7996924750864673E-2,null,17,{"$f":"(EXP($C31+$I$5)-1)*(1+Shocks!$H28)+Shocks!$I28","v":2.2263712196893295E-2},2.2019493913803947E-2,6.6013037858017709E-2,null,17,{"$f":"MAX((EXP($C31+$I$5)-1)*(1-Shocks!$F28)-Shocks!$G28,Floor)","v":-2.7391311623266561E-4},-2.7395063728215496E-4,2.3258966662901281E-2,null,17,{"$f":"(EXP($C31+$I$5)-1)*(1+Shocks!$H28)+Shocks!$I28","v":2.2263712196893295E-2},2.2019493913803947E-2,6.6013037858017709E-2,null,17,{"$f":"MAX((EXP($C31+$I$5)-1)*(1-Shocks!$F28)-Shocks!$G28,Floor)","v":-2.7391311623266561E-4},-2.7395063728215496E-4,2.3258966662901281E-2,null,17,{"$f":"(EXP($C31+$I$6)-1)*(1+Shocks!$H28)+Shocks!$I28","v":-3.1367111385565052E-3},-3.1416409285238032E-3,4.3072156856594823E-2,null,17,{"$f":"MAX((EXP($C31+$I$6)-1)*(1-Shocks!$F28)-Shocks!$G28,Floor)","v":-1.0674086450432585E-2},-1.0731463172533698E-2,1.2783368980524568E-2,null,17,{"$f":"(EXP($C31+$I$6)-1)*(1+Shocks!$H28)+Shocks!$I28","v":-3.1367111385565052E-3},-3.1416409285238032E-3,4.3072156856594823E-2,null,17,{"$f":"MAX((EXP($C31+$I$6)-1)*(1-Shocks!$F28)-Shocks!$G28,Floor)","v":-1.0674086450432585E-2},-1.0731463172533698E-2,1.2783368980524568E-2,null,null,0,17,4.3383130886634147E-2,17,0.48778825597678283,4.2227874645793313E-2,4.3132155039879994E-2,3.3461257411320812E-2,3.3502831822048183E-2,3.4070372025411182E-2,null,0,17,0,17,0.47561101188996507,4.3714997691415493E-2,4.4684574940872412E-2,3.4477380295782054E-2,3.4587493655273867E-2,3.519259719819931E-2,null,0,17,3.1179959342533925E-2,17,0.59097015840655853,3.0940573896517099E-2,3.1424208543517462E-2,3.6955820299976176E-2,3.7266356566321102E-2,3.7969454001342606E-2,null,0,17,0,17,0.57612490232154523,3.2437105734431544E-2,3.2968923279093287E-2,3.7870903256493157E-2,3.8262015593771181E-2,3.9003432317940616E-2]
[18,0,0,null,18,0,0,18,3.7178675148000995E-2,null,18,3.6504214451730452E-2,3.5112311633728743E-2,null,18,{"$f":"AVERAGE(Q$15:Q32)","v":3.6504214451730452E-2},3.5112311633728743E-2,null,18,3.7178675148000995E-2,3.5736027472889731E-2,0.51836489193350022,0,null,18,{"$f":"AVERAGE(AA$15:AA32)","v":4.2059770007286022E-2},3.5112311633728743E-2,18,4.6043981275704304E-2,4.0287244161601565E-2,0.44473467365496805,8.8653061277033096E-3,null,18,{"$f":"AVERAGE(AJ$15:AJ32)","v":4.2059770007286022E-2},3.5112311633728743E-2,null,18,4.6043981275704304E-2,4.0287244161601565E-2,0.44473467365496805,8.8653061277033096E-3,0,18,{"$f":"AVERAGE(AT$15:AT32)","v":3.0948658896174899E-2},3.5112311633728743E-2,18,2.8388503196436599E-2,3.1204722182172961E-2,0.60418532016168514,-8.7901719515643961E-3,null,18,{"$f":"AVERAGE(BC$15:BC32)","v":3.0948658896174899E-2},3.5112311633728743E-2,null,18,2.8388503196436599E-2,3.1204722182172961E-2,0.60418532016168514,-8.7901719515643961E-3,0,null,18,{"$f":"$B32*(1+Shocks!$H29)+Shocks!$I29","v":9.1000000000000004E-3},9.0588444883461464E-3,5.3860395438038777E-2,null,18,{"$f":"MAX($B32*(1-Shocks!$F29)-Shocks!$G29,Floor)","v":-5.4000000000000003E-3},-5.4146327014988416E-3,1.8362444908794684E-2,null,18,{"$f":"$B32*(1+Shocks!$H29)+Shocks!$I29","v":9.1000000000000004E-3},9.0588444883461464E-3,5.3860395438038777E-2,null,18,{"$f":"MAX($B32*(1-Shocks!$F29)-Shocks!$G29,Floor)","v":-5.4000000000000003E-3},-5.4146327014988416E-3,1.8362444908794684E-2,null,18,{"$f":"(EXP($C32+$I$5)-1)*(1+Shocks!$H29)+Shocks!$I29","v":2.1763210526051617E-2},2.1529772692150201E-2,6.5035395380085959E-2,null,18,{"$f":"MAX((EXP($C32+$I$5)-1)*(1-Shocks!$F29)-Shocks!$G29,Floor)","v":-2.744147870743464E-4},-2.7445244570158031E-4,2.3467472547461066E-2,null,18,{"$f":"(EXP($C32+$I$5)-1)*(1+Shocks!$H29)+Shocks!$I29","v":2.1763210526051617E-2},2.1529772692150201E-2,6.5035395380085959E-2,null,18,{"$f":"MAX((EXP($C32+$I$5)-1)*(1-Shocks!$F29)-Shocks!$G29,Floor)","v":-2.744147870743464E-4},-2.7445244570158031E-4,2.3467472547461066E-2,null,18,{"$f":"(EXP($C32+$I$6)-1)*(1+Shocks!$H29)+Shocks!$I29","v":-3.4372094760481853E-3},-3.4431302517301116E-3,4.2776487285882681E-2,null,18,{"$f":"MAX((EXP($C32+$I$6)-1)*(1-Shocks!$F29)-Shocks!$G29,Floor)","v":-1.0474584787924266E-2},-1.0529829365805E-2,1.330374579055027E-2,null,18,{"$f":"(EXP($C32+$I$6)-1)*(1+Shocks!$H29)+Shocks!$I29","v":-3.4372094760481853E-3},-3.4431302517301116E-3,4.2776487285882681E-2,null,18,{"$f":"MAX((EXP($C32+$I$6)-1)*(1-Shocks!$F29)-Shocks!$G29,Floor)","v":-1.0474584787924266E-2},-1.0529829365805E-2,1.330374579055027E-2,null,null,0,18,4.2956814424240042E-2,18,0.47175489319093611,4.1738651242414035E-2,4.2621955187846838E-2,3.3383492634918473E-2,3.3421853384966262E-2,3.3986638013222346E-2,null,0,18,0,18,0.45953986241839778,4.3196088290136332E-2,4.4142618918762588E-2,3.4275377275306385E-2,3.4374628468390733E-2,3.4972264183982749E-2,null,0,18,3.1432547641601305E-2,18,0.56969141178457749,3.1258913754900884E-2,3.1752604247946348E-2,3.6397526733723561E-2,3.6670691347425205E-2,3.735135580739167E-2,null,0,18,0,18,0.55491308757548641,3.2719098692315991E-2,3.3260254315891524E-2,3.7170658192889804E-2,3.7512978976351599E-2,3.8225472098228928E-2]
[19,0,0,null,19,0,0,19,3.7087656658787882E-2,null,19,3.641645475773566E-2,3.483678026582937E-2,null,19,{"$f":"AVERAGE(Q$15:Q33)","v":3.641645475773566E-2},3.483678026582937E-2,null,19,3.7087656658787882E-2,3.5450689020108506E-2,0.5006176512606807,0,null,19,{"$f":"AVERAGE(AA$15:AA33)","v":4.1679612652472511E-2},3.483678026582937E-2,19,4.5699900784898606E-2,3.9525769723663284E-2,0.42782457790651179,8.6122441261107241E-3,null,19,{"$f":"AVERAGE(AJ$15:AJ33)","v":4.1679612652472511E-2},3.483678026582937E-2,null,19,4.5699900784898606E-2,3.9525769723663284E-2,0.42782457790651179,8.6122441261107241E-3,0,19,{"$f":"AVERAGE(AT$15:AT33)","v":3.1153296862998819E-2},3.483678026582937E-2,19,2.8546341820164134E-2,3.1391583180500726E-2,0.58579624850006995,-8.5413148386237481E-3,null,19,{"$f":"AVERAGE(BC$15:BC33)","v":3.1153296862998819E-2},3.483678026582937E-2,null,19,2.8546341820164134E-2,3.1391583180500726E-2,0.58579624850006995,-8.5413148386237481E-3,0,null,19,{"$f":"$B33*(1+Shocks!$H30)+Shocks!$I30","v":9.1000000000000004E-3},9.0588444883461464E-3,5.3245778217204887E-2,null,19,{"$f":"MAX($B33*(1-Shocks!$F30)-Shocks!$G30,Floor)","v":-5.1999999999999998E-3},-5.2135670528874337E-3,1.8727105152563484E-2,null,19,{"$f":"$B33*(1+Shocks!$H30)+Shocks!$I30","v":9.1000000000000004E-3},9.0588444883461464E-3,5.3245778217204887E-2,null,19,{"$f":"MAX($B33*(1-Shocks!$F30)-Shocks!$G30,Floor)","v":-5.1999999999999998E-3},-5.2135670528874337E-3,1.8727105152563484E-2,null,19,{"$f":"(EXP($C33+$I$5)-1)*(1+Shocks!$H30)+Shocks!$I30","v":2.1763210526051617E-2},2.1529772692150201E-2,6.4082711302028361E-2,null,19,{"$f":"MAX((EXP($C33+$I$5)-1)*(1-Shocks!$F30)-Shocks!$G30,Floor)","v":-7.441478707434588E-5},-7.4417555992006899E-5,2.3678501986758471E-2,null,19,{"$f":"(EXP($C33+$I$5)-1)*(1+Shocks!$H30)+Shocks!$I30","v":2.1763210526051617E-2},2.1529772692150201E-2,6.4082711302028361E-2,null,19,{"$f":"MAX((EXP($C33+$I$5)-1)*(1-Shocks!$F30)-Shocks!$G30,Floor)","v":-7.441478707434588E-5},-7.4417555992006899E-5,2.3678501986758471E-2,null,19,{"$f":"(EXP($C33+$I$6)-1)*(1+Shocks!$H30)+Shocks!$I30","v":-3.4372094760481853E-3},-3.4431302517301116E-3,4.2494013238034922E-2,null,19,{"$f":"MAX((EXP($C33+$I$6)-1)*(1-Shocks!$F30)-Shocks!$G30,Floor)","v":-1.0274584787924266E-2},-1.0327732696088977E-2,1.3819959287689088E-2,null,19,{"$f":"(EXP($C33+$I$6)-1)*(1+Shocks!$H30)+Shocks!$I30","v":-3.4372094760481853E-3},-3.4431302517301116E-3,4.2494013238034922E-2,null,19,{"$f":"MAX((EXP($C33+$I$6)-1)*(1-Shocks!$F30)-Shocks!$G30,Floor)","v":-1.0274584787924266E-2},-1.0327732696088977E-2,1.3819959287689088E-2,null,null,0,19,4.2560402074792947E-2,19,0.45628262917761969,4.1296992665096927E-2,4.2161573931587926E-2,3.3311748206811674E-2,3.3347138273388789E-2,3.390938647215834E-2,null,0,19,0,19,0.44409695395211485,4.2721703980579485E-2,4.3647411512006684E-2,3.4093361441042698E-2,3.4182786408556119E-2,3.4773732016968706E-2,null,0,19,3.164363949903426E-2,19,0.54946656876005806,3.1516176124757954E-2,3.2018069513669145E-2,3.5906871289620348E-2,3.6146898782185119E-2,3.6808141157995092E-2,null,0,19,0,19,0.53483261260995185,3.2936918666713319E-2,3.3485343551608038E-2,3.655847312118414E-2,3.6857678205865288E-2,3.7545345014663584E-2]
[20,0,0,null,20,0,0,20,3.6992948699312134E-2,null,20,3.6325129512904855E-2,{"$f":"$K34*L34-$K33*L33","v":3.4589949861119518E-2},null,20,{"$f":"AVERAGE(Q$15:Q34)","v":3.6325129512904855E-2},3.4589949861119518E-2,null,20,3.6992948699312134E-2,3.5195139847430834E-2,0.48359737405110187,0,null,20,{"$f":"AVERAGE(AA$15:AA34)","v":4.132512951290486E-2},3.4589949861119518E-2,20,4.5356038071322713E-2,3.8844088261556831E-2,0.41182751361895942,8.3630893720105792E-3,null,20,{"$f":"AVERAGE(AJ$15:AJ34)","v":4.132512951290486E-2},3.4589949861119518E-2,null,20,4.5356038071322713E-2,3.8844088261556831E-2,0.41182751361895942,8.3630893720105792E-3,0,20,{"$f":"AVERAGE(AT$15:AT34)","v":3.1325129512904851E-2},3.4589949861119518E-2,20,2.8696765970873006E-2,3.155900839465553E-2,0.56787468650165196,-8.2961827284391276E-3,null,20,{"$f":"AVERAGE(BC$15:BC34)","v":3.1325129512904851E-2},3.4589949861119518E-2,null,20,2.8696765970873006E-2,3.155900839465553E-2,0.56787468650165196,-8.2961827284391276E-3,0,null,20,{"$f":"$B34*(1+Shocks!$H31)+Shocks!$I31","v":8.8000000000000005E-3},8.7615056685726705E-3,5.2652041776243053E-2,null,20,{"$f":"MAX($B34*(1-Shocks!$F31)-Shocks!$G31,Floor)","v":-5.0000000000000001E-3},-5.0125418235442863E-3,1.9087340434986055E-2,null,20,{"$f":"$B34*(1+Shocks!$H31)+Shocks!$I31","v":8.8000000000000005E-3},8.7615056685726705E-3,5.2652041776243053E-2,null,20,{"$f":"MAX($B34*(1-Shocks!$F31)-Shocks!$G31,Floor)","v":-5.0000000000000001E-3},-5.0125418235442863E-3,1.9087340434986055E-2,null,20,{"$f":"(EXP($C34+$I$5)-1)*(1+Shocks!$H31)+Shocks!$I31","v":2.1362708855209939E-2},2.1137724730571E-2,6.3159096080540156E-2,null,20,{"$f":"MAX((EXP($C34+$I$5)-1)*(1-Shocks!$F31)-Shocks!$G31,Floor)","v":2.508354208397446E-5},2.5083227497300027E-5,2.3889265675694604E-2,null,20,{"$f":"(EXP($C34+$I$5)-1)*(1+Shocks!$H31)+Shocks!$I31","v":2.1362708855209939E-2},2.1137724730571E-2,6.3159096080540156E-2,null,20,{"$f":"MAX((EXP($C34+$I$5)-1)*(1-Shocks!$F31)-Shocks!$G31,Floor)","v":2.508354208397446E-5},2.5083227497300027E-5,2.3889265675694604E-2,null,20,{"$f":"(EXP($C34+$I$6)-1)*(1+Shocks!$H31)+Shocks!$I31","v":-3.6377078135398661E-3},-3.6443403623434554E-3,4.2224538398270228E-2,null,20,{"$f":"MAX((EXP($C34+$I$6)-1)*(1-Shocks!$F31)-Shocks!$G31,Floor)","v":-9.9750831254159476E-3},-1.0025167610038429E-2,1.4327679010532224E-2,null,20,{"$f":"(EXP($C34+$I$6)-1)*(1+Shocks!$H31)+Shocks!$I31","v":-3.6377078135398661E-3},-3.6443403623434554E-3,4.2224538398270228E-2,null,20,{"$f":"MAX((EXP($C34+$I$6)-1)*(1-Shocks!$F31)-Shocks!$G31,Floor)","v":-9.9750831254159476E-3},-1.0025167610038429E-2,1.4327679010532224E-2,null,null,0,20,4.2190897485719248E-2,20,0.44134823218302716,4.0896053650011747E-2,4.1743814450210026E-2,3.3245567554111871E-2,3.3278212363393324E-2,3.3838125782724875E-2,null,{"$f":"IF(EG34<=$DU$5,$F34,0)","v":0},20,0,20,0.42924718666141137,4.2286116665272232E-2,4.3192910932428719E-2,3.3929414958509825E-2,3.4009957674434488E-2,3.4594908836098948E-2,null,0,20,3.1820924790632477E-2,20,0.5302036307490019,3.1724706863247576E-2,3.2233299444087482E-2,3.5476083566208752E-2,3.5686790894550277E-2,3.6331207283216864E-2,null,0,20,0,20,0.51577400116430194,3.3104329584126777E-2,3.3658374764358401E-2,3.6023930709050758E-2,3.6285137014982337E-2,3.6951477590237647E-2]
[21,0,0,null,21,0,0,21,3.6896349960077179E-2,null,21,3.6231972429383322E-2,3.4368830758952695E-2,null,21,{"$f":"AVERAGE(Q$15:Q35)","v":3.6231972429383322E-2},3.4368830758952695E-2,null,21,3.6896349960077179E-2,3.4966263732911784E-2,0.4672590701718769,0,null,21,{"$f":"AVERAGE(AA$15:AA35)","v":4.0993877191288094E-2},3.4368830758952695E-2,21,4.5015778354634106E-2,3.8233794346570704E-2,0.39666163426913853,8.1194283945569268E-3,null,21,{"$f":"AVERAGE(AJ$15:AJ35)","v":4.0993877191288094E-2},3.4368830758952695E-2,null,21,4.5015778354634106E-2,3.8233794346570704E-2,0.39666163426913853,8.1194283945569268E-3,0,21,{"$f":"AVERAGE(AT$15:AT35)","v":3.1470067667478563E-2},3.4368830758952695E-2,21,2.8840006849800037E-2,3.170901669542725E-2,0.55042136621094906,-8.0563431102771421E-3,null,21,{"$f":"AVERAGE(BC$15:BC35)","v":3.1470067667478563E-2},3.4368830758952695E-2,null,21,2.8840006849800037E-2,3.170901669542725E-2,0.55042136621094906,-8.0563431102771421E-3,0,null,21,{"$f":"$B35*(1+Shocks!$H32)+Shocks!$I32","v":8.6999999999999994E-3},8.6623730786525872E-3,5.2080274979735108E-2,null,21,{"$f":"MAX($B35*(1-Shocks!$F32)-Shocks!$G32,Floor)","v":-4.8999999999999998E-3},-4.9120443610206413E-3,1.9440628258241777E-2,null,21,{"$f":"$B35*(1+Shocks!$H32)+Shocks!$I32","v":8.6999999999999994E-3},8.6623730786525872E-3,5.2080274979735108E-2,null,21,{"$f":"MAX($B35*(1-Shocks!$F32)-Shocks!$G32,Floor)","v":-4.8999999999999998E-3},-4.9120443610206413E-3,1.9440628258241777E-2,null,21,{"$f":"(EXP($C35+$I$5)-1)*(1+Shocks!$H32)+Shocks!$I32","v":2.1262708855209936E-2},2.1039811526110858E-2,6.2267081720868145E-2,null,21,{"$f":"MAX((EXP($C35+$I$5)-1)*(1-Shocks!$F32)-Shocks!$G32,Floor)","v":2.2558521292565404E-4},2.2555977240738007E-4,2.4097743703216823E-2,null,21,{"$f":"(EXP($C35+$I$5)-1)*(1+Shocks!$H32)+Shocks!$I32","v":2.1262708855209936E-2},2.1039811526110858E-2,6.2267081720868145E-2,null,21,{"$f":"MAX((EXP($C35+$I$5)-1)*(1-Shocks!$F32)-Shocks!$G32,Floor)","v":2.2558521292565404E-4},2.2555977240738007E-4,2.4097743703216823E-2,null,21,{"$f":"(EXP($C35+$I$6)-1)*(1+Shocks!$H32)+Shocks!$I32","v":-3.7377078135398673E-3},-3.7447104981614978E-3,4.1967725880746265E-2,null,21,{"$f":"MAX((EXP($C35+$I$6)-1)*(1-Shocks!$F32)-Shocks!$G32,Floor)","v":-9.9745847879242656E-3},-1.0024664251630171E-2,1.4823885140692106E-2,null,21,{"$f":"(EXP($C35+$I$6)-1)*(1+Shocks!$H32)+Shocks!$I32","v":-3.7377078135398673E-3},-3.7447104981614978E-3,4.1967725880746265E-2,null,21,{"$f":"MAX((EXP($C35+$I$6)-1)*(1-Shocks!$F32)-Shocks!$G32,Floor)","v":-9.9745847879242656E-3},-1.0024664251630171E-2,1.4823885140692106E-2,null,null,0,21,4.1845726503860092E-2,21,0.42692978856431174,4.053027185072932E-2,4.1362833205619509E-2,3.3184527294940647E-2,3.3214635865080701E-2,3.3772400064193353E-2,null,0,21,0,21,0.41495854922449454,4.1884602148889373E-2,4.2774137912650945E-2,3.3781792517825017E-2,3.3854311821232198E-2,3.4433890960001906E-2,null,0,21,3.1970485849612373E-2,21,0.51182263234413439,3.1894149293484671E-2,3.240821838184349E-2,3.5098185362797407E-2,3.5282997898226483E-2,3.5912828474745272E-2,null,0,21,0,21,0.49764312758560719,3.3232003339045607E-2,3.3790354235345932E-2,3.5557683813934253E-2,3.5785478437422247E-2,3.6433485310365873E-2]
[22,0,0,null,22,0,0,22,3.6799205443303951E-2,null,22,3.6138280260741534E-2,3.4170744719264068E-2,null,22,{"$f":"AVERAGE(Q$15:Q36)","v":3.6138280260741534E-2},3.4170744719264068E-2,null,22,3.6799205443303951E-2,3.476127166822085E-2,0.45156219406875509,0,null,22,{"$f":"AVERAGE(AA$15:AA36)","v":4.0683734806196088E-2},3.4170744719264068E-2,22,4.4681549158024358E-2,3.7687376687958407E-2,0.38225542989178918,7.8823437147204078E-3,null,22,{"$f":"AVERAGE(AJ$15:AJ36)","v":4.0683734806196088E-2},3.4170744719264068E-2,null,22,4.4681549158024358E-2,3.7687376687958407E-2,0.38225542989178918,7.8823437147204078E-3,0,22,{"$f":"AVERAGE(AT$15:AT36)","v":3.1592825715286994E-2},3.4170744719264068E-2,22,2.8976335682619814E-2,3.184341777572941E-2,0.53343497349380087,-7.8228697606841369E-3,null,22,{"$f":"AVERAGE(BC$15:BC36)","v":3.1592825715286994E-2},3.4170744719264068E-2,null,22,2.8976335682619814E-2,3.184341777572941E-2,0.53343497349380087,-7.8228697606841369E-3,0,null,22,{"$f":"$B36*(1+Shocks!$H33)+Shocks!$I33","v":8.5000000000000006E-3},8.4640784121293635E-3,5.1530958480727307E-2,null,22,{"$f":"MAX($B36*(1-Shocks!$F33)-Shocks!$G33,Floor)","v":-4.8999999999999998E-3},-4.9120443610206413E-3,1.978521584422821E-2,null,22,{"$f":"$B36*(1+Shocks!$H33)+Shocks!$I33","v":8.5000000000000006E-3},8.4640784121293635E-3,5.1530958480727307E-2,null,22,{"$f":"MAX($B36*(1-Shocks!$F33)-Shocks!$G33,Floor)","v":-4.8999999999999998E-3},-4.9120443610206413E-3,1.978521584422821E-2,null,22,{"$f":"(EXP($C36+$I$5)-1)*(1+Shocks!$H33)+Shocks!$I33","v":2.0962207184368257E-2},2.0745523007103618E-2,6.140806158212575E-2,null,22,{"$f":"MAX((EXP($C36+$I$5)-1)*(1-Shocks!$F33)-Shocks!$G33,Floor)","v":1.2508354208397472E-4},1.2507571979010669E-4,2.4302487078663004E-2,null,22,{"$f":"(EXP($C36+$I$5)-1)*(1+Shocks!$H33)+Shocks!$I33","v":2.0962207184368257E-2},2.0745523007103618E-2,6.140806158212575E-2,null,22,{"$f":"MAX((EXP($C36+$I$5)-1)*(1-Shocks!$F33)-Shocks!$G33,Floor)","v":1.2508354208397472E-4},1.2507571979010669E-4,2.4302487078663004E-2,null,22,{"$f":"(EXP($C36+$I$6)-1)*(1+Shocks!$H33)+Shocks!$I33","v":-3.8382061510315469E-3},-3.8455909666132815E-3,4.1723148022070333E-2,null,22,{"$f":"MAX((EXP($C36+$I$6)-1)*(1-Shocks!$F33)-Shocks!$G33,Floor)","v":-9.8750831254159465E-3},-9.9241651521631453E-3,1.5306522875563999E-2,null,22,{"$f":"(EXP($C36+$I$6)-1)*(1+Shocks!$H33)+Shocks!$I33","v":-3.8382061510315469E-3},-3.8455909666132815E-3,4.1723148022070333E-2,null,22,{"$f":"MAX((EXP($C36+$I$6)-1)*(1-Shocks!$F33)-Shocks!$G33,Floor)","v":-9.8750831254159465E-3},-9.9241651521631453E-3,1.5306522875563999E-2,null,null,0,22,4.1522656086848686E-2,22,0.41300659817487556,4.0195077724471374E-2,4.101383299530359E-2,3.3128235043854114E-2,3.3156001073054421E-2,3.3711786811553096E-2,null,0,22,0,22,0.40120176268466257,4.1513219516952041E-2,4.238694161223755E-2,3.3648908054542417E-2,3.371418424626816E-2,3.4288948402862743E-2,null,0,22,3.2097176307828823E-2,22,0.49425383905015402,3.2032093160721524E-2,3.2550642587101164E-2,3.4766934365434661E-2,3.4928914372695387E-2,3.5546093739491594E-2,null,0,22,0,22,0.48035881055794,3.3328269651813701E-2,3.3889878211249558E-2,3.5151386873744882E-2,3.534986221994376E-2,3.5982096399129943E-2]
[23,0,0,null,23,0,0,23,3.6702517707441373E-2,null,23,3.6045019922586873E-2,3.3993292483184279E-2,null,23,{"$f":"AVERAGE(Q$15:Q37)","v":3.6045019922586873E-2},3.3993292483184279E-2,null,23,3.6702517707441373E-2,3.4577667257744027E-2,0.43647007697901286,0,null,23,{"$f":"AVERAGE(AA$15:AA37)","v":4.0392846009543404E-2},3.3993292483184279E-2,23,4.4355062804011469E-2,3.7198121305408671E-2,0.36854620350708484,7.6525450965700959E-3,null,23,{"$f":"AVERAGE(AJ$15:AJ37)","v":4.0392846009543404E-2},3.3993292483184279E-2,null,23,4.4355062804011469E-2,3.7198121305408671E-2,0.36854620350708484,7.6525450965700959E-3,0,23,{"$f":"AVERAGE(AT$15:AT37)","v":3.1697193835630355E-2},3.3993292483184279E-2,23,2.9106046879614267E-2,3.1963833719001356E-2,0.51691246927850432,-7.5964708278271065E-3,null,23,{"$f":"AVERAGE(BC$15:BC37)","v":3.1697193835630355E-2},3.3993292483184279E-2,null,23,2.9106046879614267E-2,3.1963833719001356E-2,0.51691246927850432,-7.5964708278271065E-3,0,null,23,{"$f":"$B37*(1+Shocks!$H34)+Shocks!$I34","v":8.2000000000000007E-3},8.166562666393401E-3,5.1004138508528918E-2,null,23,{"$f":"MAX($B37*(1-Shocks!$F34)-Shocks!$G34,Floor)","v":-4.7999999999999996E-3},-4.8115569972220816E-3,2.0119922068259521E-2,null,23,{"$f":"$B37*(1+Shocks!$H34)+Shocks!$I34","v":8.2000000000000007E-3},8.166562666393401E-3,5.1004138508528918E-2,null,23,{"$f":"MAX($B37*(1-Shocks!$F34)-Shocks!$G34,Floor)","v":-4.7999999999999996E-3},-4.8115569972220816E-3,2.0119922068259521E-2,null,23,{"$f":"(EXP($C37+$I$5)-1)*(1+Shocks!$H34)+Shocks!$I34","v":2.0662207184368259E-2},2.0451639372045388E-2,6.0582607199262783E-2,null,23,{"$f":"MAX((EXP($C37+$I$5)-1)*(1-Shocks!$F34)-Shocks!$G34,Floor)","v":1.2458187124229567E-4},1.2457411156546191E-4,2.4502473404868219E-2,null,23,{"$f":"(EXP($C37+$I$5)-1)*(1+Shocks!$H34)+Shocks!$I34","v":2.0662207184368259E-2},2.0451639372045388E-2,6.0582607199262783E-2,null,23,{"$f":"MAX((EXP($C37+$I$5)-1)*(1-Shocks!$F34)-Shocks!$G34,Floor)","v":1.2458187124229567E-4},1.2457411156546191E-4,2.4502473404868219E-2,null,23,{"$f":"(EXP($C37+$I$6)-1)*(1+Shocks!$H34)+Shocks!$I34","v":-4.1382061510315468E-3},-4.1467922215790562E-3,4.1490321385721174E-2,null,23,{"$f":"MAX((EXP($C37+$I$6)-1)*(1-Shocks!$F34)-Shocks!$G34,Floor)","v":-9.675581462907628E-3},-9.7226940419297431E-3,1.5774251726473842E-2,null,23,{"$f":"(EXP($C37+$I$6)-1)*(1+Shocks!$H34)+Shocks!$I34","v":-4.1382061510315468E-3},-4.1467922215790562E-3,4.1490321385721174E-2,null,23,{"$f":"MAX((EXP($C37+$I$6)-1)*(1-Shocks!$F34)-Shocks!$G34,Floor)","v":-9.675581462907628E-3},-9.7226940419297431E-3,1.5774251726473842E-2,null,null,0,23,4.121973287535341E-2,23,0.39955907987531464,3.9886680007203579E-2,4.0692836205446392E-2,3.3076327328324481E-2,3.310193022731215E-2,3.365589465206828E-2,null,0,23,0,23,0.38794996938461307,4.1168647502521208E-2,4.2027826118077538E-2,3.3529322037452382E-2,3.3588063185043086E-2,3.4158511008700938E-2,null,0,23,3.2204899971492118E-2,23,0.47743622364804794,3.2144551783583768E-2,3.2666768339950858E-2,3.4476765350368151E-2,3.4618641486553164E-2,3.5224841704728997E-2,null,0,23,0,23,0.46385079337164925,3.3399667151247571E-2,3.3963697998486531E-2,3.4797619993390802E-2,3.4970412138792713E-2,3.5589067480723477E-2]
[24,0,0,null,24,0,0,24,3.6607029051600737E-2,null,24,3.5952907622175755E-2,3.3834324712719965E-2,null,24,{"$f":"AVERAGE(Q$15:Q38)","v":3.5952907622175755E-2},3.3834324712719965E-2,null,24,3.6607029051600737E-2,3.4413215824193433E-2,0.42194943983893796,0,null,24,{"$f":"AVERAGE(AA$15:AA38)","v":4.0119574288842427E-2},3.3834324712719965E-2,24,4.4037494878493177E-2,3.6760025521708872E-2,0.35547879396838089,7.4304658268924406E-3,null,24,{"$f":"AVERAGE(AJ$15:AJ38)","v":4.0119574288842427E-2},3.3834324712719965E-2,null,24,4.4037494878493177E-2,3.6760025521708872E-2,0.35547879396838089,7.4304658268924406E-3,0,24,{"$f":"AVERAGE(AT$15:AT38)","v":3.1786240955509089E-2},3.3834324712719965E-2,24,2.9229446212795773E-2,3.2071718364438562E-2,0.50084936936134072,-7.3775828388049636E-3,null,24,{"$f":"AVERAGE(BC$15:BC38)","v":3.1786240955509089E-2},3.3834324712719965E-2,null,24,2.9229446212795773E-2,3.2071718364438562E-2,0.50084936936134072,-7.3775828388049636E-3,0,null,24,{"$f":"$B38*(1+Shocks!$H35)+Shocks!$I35","v":8.0000000000000002E-3},7.9681696491768813E-3,5.0499552978262585E-2,null,24,{"$f":"MAX($B38*(1-Shocks!$F35)-Shocks!$G35,Floor)","v":-4.7999999999999996E-3},-4.8115569972220816E-3,2.0443991971657471E-2,null,24,{"$f":"$B38*(1+Shocks!$H35)+Shocks!$I35","v":8.0000000000000002E-3},7.9681696491768813E-3,5.0499552978262585E-2,null,24,{"$f":"MAX($B38*(1-Shocks!$F35)-Shocks!$G35,Floor)","v":-4.7999999999999996E-3},-4.8115569972220816E-3,2.0443991971657471E-2,null,24,{"$f":"(EXP($C38+$I$5)-1)*(1+Shocks!$H35)+Shocks!$I35","v":2.0361705513526576E-2},2.0157177684317459E-2,5.9790698799593311E-2,null,24,{"$f":"MAX((EXP($C38+$I$5)-1)*(1-Shocks!$F35)-Shocks!$G35,Floor)","v":1.2458187124229567E-4},1.2457411156546191E-4,2.4697000656406898E-2,null,24,{"$f":"(EXP($C38+$I$5)-1)*(1+Shocks!$H35)+Shocks!$I35","v":2.0361705513526576E-2},2.0157177684317459E-2,5.9790698799593311E-2,null,24,{"$f":"MAX((EXP($C38+$I$5)-1)*(1-Shocks!$F35)-Shocks!$G35,Floor)","v":1.2458187124229567E-4},1.2457411156546191E-4,2.4697000656406898E-2,null,24,{"$f":"(EXP($C38+$I$6)-1)*(1+Shocks!$H35)+Shocks!$I35","v":-4.2387044885232282E-3},-4.2477132624264757E-3,4.1268731473278253E-2,null,24,{"$f":"MAX((EXP($C38+$I$6)-1)*(1-Shocks!$F35)-Shocks!$G35,Floor)","v":-9.675581462907628E-3},-9.7226940419297431E-3,1.6226261550838617E-2,null,24,{"$f":"(EXP($C38+$I$6)-1)*(1+Shocks!$H35)+Shocks!$I35","v":-4.2387044885232282E-3},-4.2477132624264757E-3,4.1268731473278253E-2,null,24,{"$f":"MAX((EXP($C38+$I$6)-1)*(1-Shocks!$F35)-Shocks!$G35,Floor)","v":-9.675581462907628E-3},-9.7226940419297431E-3,1.6226261550838617E-2,null,null,0,24,4.0935235841590201E-2,24,0.38656868611033707,3.9601904735459971E-2,4.0396514814719175E-2,3.3028467616367234E-2,3.3052073485357075E-2,3.3604361221513335E-2,null,0,24,0,24,0.37517846112706654,4.0848061244817963E-2,4.1693819858648729E-2,3.3421729404225858E-2,3.3474577317643056E-2,3.4041155292283784E-2,null,0,24,3.2296818937458172E-2,24,0.46131617782341383,3.223631745679318E-2,3.2761536049293216E-2,3.422273118864734E-2,3.4346927940609881E-2,3.4943595303099616E-2,null,0,24,0,24,0.44805804833147628,3.3451353449684432E-2,3.4017141135881168E-2,3.4489810108263658E-2,3.4640138313732347E-2,3.5247095993440114E-2]
[25,0,0,null,25,0,0,25,3.6513282896762034E-2,null,25,3.586246795558979E-2,3.3691915957526741E-2,null,25,{"$f":"AVERAGE(Q$15:Q39)","v":3.586246795558979E-2},3.3691915957526741E-2,null,25,3.6513282896762034E-2,3.4265916814355313E-2,0.40796997462566043,0,null,25,{"$f":"AVERAGE(AA$15:AA39)","v":3.98624679555898E-2},3.3691915957526741E-2,25,4.3729616914821579E-2,3.6367721501969097E-2,0.34300450177394443,7.2163340180595448E-3,null,25,{"$f":"AVERAGE(AJ$15:AJ39)","v":3.98624679555898E-2},3.3691915957526741E-2,null,25,4.3729616914821579E-2,3.6367721501969097E-2,0.34300450177394443,7.2163340180595448E-3,0,25,{"$f":"AVERAGE(AT$15:AT39)","v":3.1862467955589793E-2},3.3691915957526741E-2,25,2.9346842525310057E-2,3.2168374689974133E-2,0.48523998762486564,-7.1664403714519764E-3,null,25,{"$f":"AVERAGE(BC$15:BC39)","v":3.1862467955589793E-2},3.3691915957526741E-2,null,25,2.9346842525310057E-2,3.2168374689974133E-2,0.48523998762486564,-7.1664403714519764E-3,0,null,25,{"$f":"$B39*(1+Shocks!$H36)+Shocks!$I36","v":7.7999999999999996E-3},7.7697372643606936E-3,5.0016723699982668E-2,null,25,{"$f":"MAX($B39*(1-Shocks!$F36)-Shocks!$G36,Floor)","v":-4.7000000000000002E-3},-4.7110797301192229E-3,2.0756988815037625E-2,null,25,{"$f":"$B39*(1+Shocks!$H36)+Shocks!$I36","v":7.7999999999999996E-3},7.7697372643606936E-3,5.0016723699982668E-2,null,25,{"$f":"MAX($B39*(1-Shocks!$F36)-Shocks!$G36,Floor)","v":-4.7000000000000002E-3},-4.7110797301192229E-3,2.0756988815037625E-2,null,25,{"$f":"(EXP($C39+$I$5)-1)*(1+Shocks!$H36)+Shocks!$I36","v":2.0061203842684897E-2},1.9862629263363754E-2,5.9031894392115092E-2,null,25,{"$f":"MAX((EXP($C39+$I$5)-1)*(1-Shocks!$F36)-Shocks!$G36,Floor)","v":1.2408020040061488E-4},1.2407250308920623E-4,2.4885608184693764E-2,null,25,{"$f":"(EXP($C39+$I$5)-1)*(1+Shocks!$H36)+Shocks!$I36","v":2.0061203842684897E-2},1.9862629263363754E-2,5.9031894392115092E-2,null,25,{"$f":"MAX((EXP($C39+$I$5)-1)*(1-Shocks!$F36)-Shocks!$G36,Floor)","v":1.2408020040061488E-4},1.2407250308920623E-4,2.4885608184693764E-2,null,25,{"$f":"(EXP($C39+$I$6)-1)*(1+Shocks!$H36)+Shocks!$I36","v":-4.3392028260149096E-3},-4.3486444893583789E-3,4.1057850181204447E-2,null,25,{"$f":"MAX((EXP($C39+$I$6)-1)*(1-Shocks!$F36)-Shocks!$G36,Floor)","v":-9.4760798003993077E-3},-9.5212635141286618E-3,1.6662136213456025E-2,null,25,{"$f":"(EXP($C39+$I$6)-1)*(1+Shocks!$H36)+Shocks!$I36","v":-4.3392028260149096E-3},-4.3486444893583789E-3,4.1057850181204447E-2,null,25,{"$f":"MAX((EXP($C39+$I$6)-1)*(1-Shocks!$F36)-Shocks!$G36,Floor)","v":-9.4760798003993077E-3},-9.5212635141286618E-3,1.6662136213456025E-2,null,null,0,25,4.0667639201819039E-2,25,0.37401782560573138,3.9338072826239773E-2,4.0122061222269245E-2,3.2984344454180241E-2,3.3006107004954814E-2,3.3556851158843166E-2,null,0,25,0,25,0.36286444147510633,4.0549038157027352E-2,4.1382375922886627E-2,3.3324948194403077E-2,3.3372484050052803E-2,3.3935592040657415E-2,null,0,25,3.2375510826343712E-2,25,0.44584642245228462,3.2311229221582638E-2,3.2838904936449254E-2,3.4000445283974313E-2,3.4109111576529329E-2,3.4697498044373824E-2,null,0,25,0,25,0.43292735298600454,3.3487413642778539E-2,3.405442866594699E-2,3.4222152400959951E-2,3.4352858277036866E-2,3.4949732885001777E-2]
[26,0,0,null,26,0,0,26,3.6421670069872514E-2,null,26,3.5774078470123247E-2,3.3564341333459646E-2,null,26,{"$f":"AVERAGE(Q$15:Q40)","v":3.5774078470123247E-2},3.3564341333459646E-2,null,26,3.6421670069872514E-2,3.4133979144959969E-2,0.39450398386771618,0,null,26,{"$f":"AVERAGE(AA$15:AA40)","v":3.96202323162771E-2},3.3564341333459646E-2,26,4.3431895909479046E-2,3.6016408227821595E-2,0.33108018275567425,7.010225839606532E-3,null,26,{"$f":"AVERAGE(AJ$15:AJ40)","v":3.96202323162771E-2},3.3564341333459646E-2,null,26,4.3431895909479046E-2,3.6016408227821595E-2,0.33108018275567425,7.010225839606532E-3,0,26,{"$f":"AVERAGE(AT$15:AT40)","v":3.19279246239694E-2},3.3564341333459646E-2,26,2.9458541953188755E-2,3.2254970412610051E-2,0.47007764702833732,-6.9631281166837589E-3,null,26,{"$f":"AVERAGE(BC$15:BC40)","v":3.19279246239694E-2},3.3564341333459646E-2,null,26,2.9458541953188755E-2,3.2254970412610051E-2,0.47007764702833732,-6.9631281166837589E-3,0,null,26,{"$f":"$B40*(1+Shocks!$H37)+Shocks!$I37","v":7.6E-3},7.5712654963181261E-3,4.9555024185057084E-2,null,26,{"$f":"MAX($B40*(1-Shocks!$F37)-Shocks!$G37,Floor)","v":-4.5999999999999999E-3},-4.6106125576832937E-3,2.1058713298139242E-2,null,26,{"$f":"$B40*(1+Shocks!$H37)+Shocks!$I37","v":7.6E-3},7.5712654963181261E-3,4.9555024185057084E-2,null,26,{"$f":"MAX($B40*(1-Shocks!$F37)-Shocks!$G37,Floor)","v":-4.5999999999999999E-3},-4.6106125576832937E-3,2.1058713298139242E-2,null,26,{"$f":"(EXP($C40+$I$5)-1)*(1+Shocks!$H37)+Shocks!$I37","v":1.9861203842684898E-2},1.9666543373148212E-2,5.8305454590299455E-2,null,26,{"$f":"MAX((EXP($C40+$I$5)-1)*(1-Shocks!$F37)-Shocks!$G37,Floor)","v":2.2408020040061514E-4},2.2405509818230915E-4,2.5068017442691826E-2,null,26,{"$f":"(EXP($C40+$I$5)-1)*(1+Shocks!$H37)+Shocks!$I37","v":1.9861203842684898E-2},1.9666543373148212E-2,5.8305454590299455E-2,null,26,{"$f":"MAX((EXP($C40+$I$5)-1)*(1-Shocks!$F37)-Shocks!$G37,Floor)","v":2.2408020040061514E-4},2.2405509818230915E-4,2.5068017442691826E-2,null,26,{"$f":"(EXP($C40+$I$6)-1)*(1+Shocks!$H37)+Shocks!$I37","v":-4.5392028260149092E-3},-4.5495362894777958E-3,4.08571480909794E-2,null,26,{"$f":"MAX((EXP($C40+$I$6)-1)*(1-Shocks!$F37)-Shocks!$G37,Floor)","v":-9.3760798003993083E-3},-9.4203119364162525E-3,1.7081751700587233E-2,null,26,{"$f":"(EXP($C40+$I$6)-1)*(1+Shocks!$H37)+Shocks!$I37","v":-4.5392028260149092E-3},-4.5495362894777958E-3,4.08571480909794E-2,null,26,{"$f":"MAX((EXP($C40+$I$6)-1)*(1-Shocks!$F37)-Shocks!$G37,Floor)","v":-9.3760798003993083E-3},-9.4203119364162525E-3,1.7081751700587233E-2,null,null,0,26,4.0415582940662054E-2,26,0.36188979334089028,3.9092905838151601E-2,3.9867088885952473E-2,3.2943669711693102E-2,3.2963731135947277E-2,3.3513054217079924E-2,null,0,26,0,26,0.35098681776987334,4.0269485093565788E-2,4.1091294977643189E-2,3.3237908904540953E-2,3.3280658507026689E-2,3.3840654702367266E-2,null,0,26,3.2443088899492878E-2,26,0.43098508564283283,3.2372376675156848E-2,3.2902062336375826E-2,3.3806026559539536E-2,3.3901063014512331E-2,3.4482253109258898E-2,null,0,26,0,26,0.41841209431480103,3.3511094636272165E-2,3.4078916392090042E-2,3.3989534185336359E-2,3.410311947361299E-2,3.4691298049053659E-2]
[27,0,0,null,27,0,0,27,3.6332463996804343E-2,null,27,3.568800355013433E-2,3.3450055630422471E-2,null,27,{"$f":"AVERAGE(Q$15:Q41)","v":3.568800355013433E-2},3.3450055630422471E-2,null,27,3.6332463996804343E-2,3.401579916938835E-2,0.38152606970281905,0,null,27,{"$f":"AVERAGE(AA$15:AA41)","v":3.9391707253838039E-2},3.3450055630422471E-2,27,4.3144569520054521E-2,3.5701790934261401E-2,0.31966748117430716,6.8121055232501782E-3,null,27,{"$f":"AVERAGE(AJ$15:AJ41)","v":3.9391707253838039E-2},3.3450055630422471E-2,null,27,4.3144569520054521E-2,3.5701790934261401E-2,0.31966748117430716,6.8121055232501782E-3,0,27,{"$f":"AVERAGE(AT$15:AT41)","v":3.1984299846430628E-2},3.3450055630422471E-2,27,2.9564843948545416E-2,3.2332551986262281E-2,0.45535486227173905,-6.7676200482589266E-3,null,27,{"$f":"AVERAGE(BC$15:BC41)","v":3.1984299846430628E-2},3.3450055630422471E-2,null,27,2.9564843948545416E-2,3.2332551986262281E-2,0.45535486227173905,-6.7676200482589266E-3,0,null,27,{"$f":"$B41*(1+Shocks!$H38)+Shocks!$I38","v":7.4000000000000003E-3},7.3727543294131569E-3,4.9113729696819819E-2,null,27,{"$f":"MAX($B41*(1-Shocks!$F38)-Shocks!$G38,Floor)","v":-4.4999999999999997E-3},-4.510155477886019E-3,2.134914267555188E-2,null,27,{"$f":"$B41*(1+Shocks!$H38)+Shocks!$I38","v":7.4000000000000003E-3},7.3727543294131569E-3,4.9113729696819819E-2,null,27,{"$f":"MAX($B41*(1-Shocks!$F38)-Shocks!$G38,Floor)","v":-4.4999999999999997E-3},-4.510155477886019E-3,2.134914267555188E-2,null,27,{"$f":"(EXP($C41+$I$5)-1)*(1+Shocks!$H38)+Shocks!$I38","v":1.9560702171843219E-2},1.9371850379873764E-2,5.7610435185559083E-2,null,27,{"$f":"MAX((EXP($C41+$I$5)-1)*(1-Shocks!$F38)-Shocks!$G38,Floor)","v":2.2357852955893608E-4},2.2355353960431209E-4,2.5244087165772422E-2,null,27,{"$f":"(EXP($C41+$I$5)-1)*(1+Shocks!$H38)+Shocks!$I38","v":1.9560702171843219E-2},1.9371850379873764E-2,5.7610435185559083E-2,null,27,{"$f":"MAX((EXP($C41+$I$5)-1)*(1-Shocks!$F38)-Shocks!$G38,Floor)","v":2.2357852955893608E-4},2.2355353960431209E-4,2.5244087165772422E-2,null,27,{"$f":"(EXP($C41+$I$6)-1)*(1+Shocks!$H38)+Shocks!$I38","v":-4.6397011635065898E-3},-4.6504979859138601E-3,4.0666103048006885E-2,null,27,{"$f":"MAX((EXP($C41+$I$6)-1)*(1-Shocks!$F38)-Shocks!$G38,Floor)","v":-9.176578137890988E-3},-9.2189423022629325E-3,1.7485199454400524E-2,null,27,{"$f":"(EXP($C41+$I$6)-1)*(1+Shocks!$H38)+Shocks!$I38","v":-4.6397011635065898E-3},-4.6504979859138601E-3,4.0666103048006885E-2,null,27,{"$f":"MAX((EXP($C41+$I$6)-1)*(1-Shocks!$F38)-Shocks!$G38,Floor)","v":-9.176578137890988E-3},-9.2189423022629325E-3,1.7485199454400524E-2,null,null,0,27,4.0177849069716443E-2,27,0.35016870704288289,3.886445261150135E-2,3.9629555027930197E-2,3.2906176933171355E-2,3.2924668718594875E-2,3.3472683487311111E-2,null,0,27,0,27,0.33952601902060286,4.0007581321632547E-2,4.0818664943537142E-2,3.3159644571241313E-2,3.3198083251368436E-2,3.3755288570608832E-2,null,0,27,3.250129474897645E-2,27,0.41669492244688161,3.2422256510394105E-2,3.2953584606011832E-2,3.3636047708873698E-2,3.3719132226562705E-2,3.42940660568593E-2,null,0,27,0,27,0.40447126409712597,3.3524984650299135E-2,3.4093279862497772E-2,3.3787462721881212E-2,3.3886125015000233E-2,3.4466800129285421E-2]
[28,0,0,null,28,0,0,28,3.6245847657006225E-2,null,28,3.5604420373217427E-2,3.3347674596461041E-2,null,28,{"$f":"AVERAGE(Q$15:Q42)","v":3.5604420373217427E-2},3.3347674596461041E-2,null,28,3.6245847657006225E-2,3.3909940981768694E-2,0.36901286522163984,0,null,28,{"$f":"AVERAGE(AA$15:AA42)","v":3.9175848944646E-2},3.3347674596461041E-2,28,4.2867703244799493E-2,3.5420027156796818E-2,0.30873217900960975,6.6218555877932683E-3,null,28,{"$f":"AVERAGE(AJ$15:AJ42)","v":3.9175848944646E-2},3.3347674596461041E-2,null,28,4.2867703244799493E-2,3.5420027156796818E-2,0.30873217900960975,6.6218555877932683E-3,0,28,{"$f":"AVERAGE(AT$15:AT42)","v":3.2032991801788854E-2},3.3347674596461041E-2,28,2.9666038602334188E-2,3.2402057159598652E-2,0.44106349761113067,-6.5798090546720367E-3,null,28,{"$f":"AVERAGE(BC$15:BC42)","v":3.2032991801788854E-2},3.3347674596461041E-2,null,28,2.9666038602334188E-2,3.2402057159598652E-2,0.44106349761113067,-6.5798090546720367E-3,0,null,28,{"$f":"$B42*(1+Shocks!$H39)+Shocks!$I39","v":7.1999999999999998E-3},7.1742037480004529E-3,4.8692054261073814E-2,null,28,{"$f":"MAX($B42*(1-Shocks!$F39)-Shocks!$G39,Floor)","v":-4.4000000000000003E-3},-4.4097084887000726E-3,2.1628384599413186E-2,null,28,{"$f":"$B42*(1+Shocks!$H39)+Shocks!$I39","v":7.1999999999999998E-3},7.1742037480004529E-3,4.8692054261073814E-2,null,28,{"$f":"MAX($B42*(1-Shocks!$F39)-Shocks!$G39,Floor)","v":-4.4000000000000003E-3},-4.4097084887000726E-3,2.1628384599413186E-2,null,28,{"$f":"(EXP($C42+$I$5)-1)*(1+Shocks!$H39)+Shocks!$I39","v":1.9360702171843217E-2},1.9175668221782374E-2,5.6945756001802961E-2,null,28,{"$f":"MAX((EXP($C42+$I$5)-1)*(1-Shocks!$F39)-Shocks!$G39,Floor)","v":3.2357852955893548E-4},3.2352618931708429E-4,2.5413779265230252E-2,null,28,{"$f":"(EXP($C42+$I$5)-1)*(1+Shocks!$H39)+Shocks!$I39","v":1.9360702171843217E-2},1.9175668221782374E-2,5.6945756001802961E-2,null,28,{"$f":"MAX((EXP($C42+$I$5)-1)*(1-Shocks!$F39)-Shocks!$G39,Floor)","v":3.2357852955893548E-4},3.2352618931708429E-4,2.5413779265230252E-2,null,28,{"$f":"(EXP($C42+$I$6)-1)*(1+Shocks!$H39)+Shocks!$I39","v":-4.8397011635065903E-3},-4.851450441172982E-3,4.048420605699965E-2,null,28,{"$f":"MAX((EXP($C42+$I$6)-1)*(1-Shocks!$F39)-Shocks!$G39,Floor)","v":-9.0765781378909886E-3},-9.1180212382011485E-3,1.7872728365600388E-2,null,28,{"$f":"(EXP($C42+$I$6)-1)*(1+Shocks!$H39)+Shocks!$I39","v":-4.8397011635065903E-3},-4.851450441172982E-3,4.048420605699965E-2,null,28,{"$f":"MAX((EXP($C42+$I$6)-1)*(1-Shocks!$F39)-Shocks!$G39,Floor)","v":-9.0765781378909886E-3},-9.1180212382011485E-3,1.7872728365600388E-2,null,null,0,28,3.9953342269658298E-2,28,0.33883944952876371,3.8651031571279443E-2,3.9407699881970792E-2,3.2871619789448671E-2,3.2888663485287885E-2,3.3435473732102865E-2,null,0,28,0,28,0.3284638363238212,3.9761733371850953E-2,4.0562813260260899E-2,3.3089281573303944E-2,3.3123838727747892E-2,3.3678540750756616E-2,null,0,28,3.2551570479929737E-2,28,0.40294265421997572,3.2462893727913139E-2,3.2995561818429442E-2,3.3487487121322039E-2,3.3560098600927228E-2,3.4129591600392382E-2,null,0,28,0,28,0.39106861462810627,3.3531151764646099E-2,3.409965725366515E-2,3.3611997856973191E-2,3.3697663852014087E-2,3.4271861682802621E-2]
[29,0,0,null,29,0,0,29,3.6161934358039494E-2,null,29,3.5523438917983749E-2,3.3255958171440669E-2,null,29,{"$f":"AVERAGE(Q$15:Q43)","v":3.5523438917983749E-2},3.3255958171440669E-2,null,29,3.6161934358039494E-2,3.3815118806625133E-2,0.35694280196599021,0,null,29,{"$f":"AVERAGE(AA$15:AA43)","v":3.8971714780052714E-2},3.3255958171440669E-2,29,4.2601234124628906E-2,3.516767864035808E-2,0.29824364243589435,6.4392997665894125E-3,null,29,{"$f":"AVERAGE(AJ$15:AJ43)","v":3.8971714780052714E-2},3.3255958171440669E-2,null,29,4.2601234124628906E-2,3.516767864035808E-2,0.29824364243589435,6.4392997665894125E-3,0,29,{"$f":"AVERAGE(AT$15:AT43)","v":3.2075163055914784E-2},3.3255958171440669E-2,29,2.9762404908352247E-2,3.2464326240303931E-2,0.42719490291471246,-6.3995294496872468E-3,null,29,{"$f":"AVERAGE(BC$15:BC43)","v":3.2075163055914784E-2},3.3255958171440669E-2,null,29,2.9762404908352247E-2,3.2464326240303931E-2,0.42719490291471246,-6.3995294496872468E-3,0,null,29,{"$f":"$B43*(1+Shocks!$H40)+Shocks!$I40","v":7.0000000000000001E-3},6.9756137364251382E-3,4.8289178022912216E-2,null,29,{"$f":"MAX($B43*(1-Shocks!$F40)-Shocks!$G40,Floor)","v":-4.1999999999999997E-3},-4.2088447740546821E-3,2.1896641966465236E-2,null,29,{"$f":"$B43*(1+Shocks!$H40)+Shocks!$I40","v":7.0000000000000001E-3},6.9756137364251382E-3,4.8289178022912216E-2,null,29,{"$f":"MAX($B43*(1-Shocks!$F40)-Shocks!$G40,Floor)","v":-4.1999999999999997E-3},-4.2088447740546821E-3,2.1896641966465236E-2,null,29,{"$f":"(EXP($C43+$I$5)-1)*(1+Shocks!$H40)+Shocks!$I40","v":1.9060200501001538E-2},1.8880830514197484E-2,5.6310252160818086E-2,null,29,{"$f":"MAX((EXP($C43+$I$5)-1)*(1-Shocks!$F40)-Shocks!$G40,Floor)","v":5.23578529558936E-4},5.2344151014553164E-4,2.557713273718587E-2,null,29,{"$f":"(EXP($C43+$I$5)-1)*(1+Shocks!$H40)+Shocks!$I40","v":1.9060200501001538E-2},1.8880830514197484E-2,5.6310252160818086E-2,null,29,{"$f":"MAX((EXP($C43+$I$5)-1)*(1-Shocks!$F40)-Shocks!$G40,Floor)","v":5.23578529558936E-4},5.2344151014553164E-4,2.557713273718587E-2,null,29,{"$f":"(EXP($C43+$I$6)-1)*(1+Shocks!$H40)+Shocks!$I40","v":-4.9401995009982708E-3},-4.9524426255153752E-3,4.0310965227792206E-2,null,29,{"$f":"MAX((EXP($C43+$I$6)-1)*(1-Shocks!$F40)-Shocks!$G40,Floor)","v":-8.8765781378909898E-3},-8.9162096601226194E-3,1.8244700699240113E-2,null,29,{"$f":"(EXP($C43+$I$6)-1)*(1+Shocks!$H40)+Shocks!$I40","v":-4.9401995009982708E-3},-4.9524426255153752E-3,4.0310965227792206E-2,null,29,{"$f":"MAX((EXP($C43+$I$6)-1)*(1-Shocks!$F40)-Shocks!$G40,Floor)","v":-8.8765781378909898E-3},-8.9162096601226194E-3,1.8244700699240113E-2,null,null,0,29,3.974107392926518E-2,29,0.32788761629476521,3.8451184915787695E-2,3.9199998484363174E-2,3.2839770627941071E-2,3.2855478562018536E-2,3.3401179824226739E-2,null,0,29,0,29,0.31778328290471136,3.9530538925120658E-2,4.0322268723713028E-2,3.3026031133539684E-2,3.3057094416672449E-2,3.3609550891046863E-2,null,0,29,3.2595115392771712E-2,29,0.38969840903993391,3.2495936178310203E-2,3.3029695086961519E-2,3.33576846666691E-2,3.3421124789427811E-2,3.398588465544547E-2,null,0,29,0,29,0.37817194892992329,3.3531251567077584E-2,3.4099760459330497E-2,3.3459689953522102E-2,3.3534046035159387E-2,3.4102650222142171E-2]
[30,0,0,null,30,0,0,30,3.6080783832558083E-2,null,30,3.5445117469621992E-2,3.3173795467131173E-2,null,30,{"$f":"AVERAGE(Q$15:Q44)","v":3.5445117469621992E-2},3.3173795467131173E-2,null,30,3.6080783832558083E-2,3.3730181250109625E-2,0.34529590839103919,0,null,30,{"$f":"AVERAGE(AA$15:AA44)","v":3.8778450802955326E-2},3.3173795467131173E-2,30,4.2345004278999232E-2,3.4941668451317742E-2,0.28817434984735407,6.2642204464411488E-3,null,30,{"$f":"AVERAGE(AJ$15:AJ44)","v":3.8778450802955326E-2},3.3173795467131173E-2,null,30,4.2345004278999232E-2,3.4941668451317742E-2,0.28817434984735407,6.2642204464411488E-3,0,30,{"$f":"AVERAGE(AT$15:AT44)","v":3.2111784136288658E-2},3.3173795467131173E-2,30,2.9854209710165502E-2,3.2520112197656381E-2,0.41374003069582249,-6.2265741223925808E-3,null,30,{"$f":"AVERAGE(BC$15:BC44)","v":3.2111784136288658E-2},3.3173795467131173E-2,null,30,2.9854209710165502E-2,3.2520112197656381E-2,0.41374003069582249,-6.2265741223925808E-3,0,null,30,{"$f":"$B44*(1+Shocks!$H41)+Shocks!$I41","v":6.8999999999999999E-3},6.8763039394320637E-3,4.790426740864806E-2,null,30,{"$f":"MAX($B44*(1-Shocks!$F41)-Shocks!$G41,Floor)","v":-4.1000000000000003E-3},-4.1084280445431911E-3,2.2154186056795311E-2,null,30,{"$f":"$B44*(1+Shocks!$H41)+Shocks!$I41","v":6.8999999999999999E-3},6.8763039394320637E-3,4.790426740864806E-2,null,30,{"$f":"MAX($B44*(1-Shocks!$F41)-Shocks!$G41,Floor)","v":-4.1000000000000003E-3},-4.1084280445431911E-3,2.2154186056795311E-2,null,30,{"$f":"(EXP($C44+$I$5)-1)*(1+Shocks!$H41)+Shocks!$I41","v":1.8960200501001539E-2},1.8782696069585374E-2,5.5702712211922245E-2,null,30,{"$f":"MAX((EXP($C44+$I$5)-1)*(1-Shocks!$F41)-Shocks!$G41,Floor)","v":6.235785295589354E-4},6.2338418525612841E-4,2.5734243620374686E-2,null,30,{"$f":"(EXP($C44+$I$5)-1)*(1+Shocks!$H41)+Shocks!$I41","v":1.8960200501001539E-2},1.8782696069585374E-2,5.5702712211922245E-2,null,30,{"$f":"MAX((EXP($C44+$I$5)-1)*(1-Shocks!$F41)-Shocks!$G41,Floor)","v":6.235785295589354E-4},6.2338418525612841E-4,2.5734243620374686E-2,null,30,{"$f":"(EXP($C44+$I$6)-1)*(1+Shocks!$H41)+Shocks!$I41","v":-5.0401995009982711E-3},-5.0529441482482377E-3,4.0145908300952771E-2,null,30,{"$f":"MAX((EXP($C44+$I$6)-1)*(1-Shocks!$F41)-Shocks!$G41,Floor)","v":-8.7765781378909904E-3},-8.8153191419961911E-3,1.8601558511409433E-2,null,30,{"$f":"(EXP($C44+$I$6)-1)*(1+Shocks!$H41)+Shocks!$I41","v":-5.0401995009982711E-3},-5.0529441482482377E-3,4.0145908300952771E-2,null,30,{"$f":"MAX((EXP($C44+$I$6)-1)*(1-Shocks!$F41)-Shocks!$G41,Floor)","v":-8.7765781378909904E-3},-8.8153191419961911E-3,1.8601558511409433E-2,null,null,0,30,3.9540148850581547E-2,30,0.31729946781523471,3.8263641920780168E-2,3.9005122078659138E-2,3.2810419116305001E-2,3.2824895065561827E-2,3.3369575286196287E-2,null,0,30,0,30,0.30746847125281102,3.9312757650118851E-2,4.0095730682384811E-2,3.2969181493114896E-2,3.2997100675066261E-2,3.3547542646800876E-2,null,0,30,3.2632930833903284E-2,30,0.37693524749009644,3.252272878689344E-2,3.3057373018017033E-2,3.3244301359872212E-2,3.3299714435807232E-2,3.3860355683963499E-2,null,0,30,0,30,0.36575252378210393,3.3526611293762547E-2,3.4094961964940218E-2,3.3327523272417267E-2,3.3392043367626578E-2,3.3955815313028957E-2]
[31,0,0,null,31,0,0,31,3.6002414766575619E-2,null,31,3.536947469034285E-2,3.3100191311968619E-2,null,31,{"$f":"AVERAGE(Q$15:Q45)","v":3.536947469034285E-2},3.3100191311968619E-2,null,31,3.6002414766575619E-2,3.365409721353485E-2,0.33405363488798429,0,null,31,{"$f":"AVERAGE(AA$15:AA45)","v":3.8595281141955755E-2},3.3100191311968619E-2,31,4.2098786716093795E-2,3.4739242712191754E-2,0.27849948852042189,6.0963719495181756E-3,null,31,{"$f":"AVERAGE(AJ$15:AJ45)","v":3.8595281141955755E-2},3.3100191311968619E-2,null,31,4.2098786716093795E-2,3.4739242712191754E-2,0.27849948852042189,6.0963719495181756E-3,0,31,{"$f":"AVERAGE(AT$15:AT45)","v":3.2143668238729953E-2},3.3100191311968619E-2,31,2.9941707143146701E-2,3.257008972212172E-2,0.40068953653999934,-6.0607076234289181E-3,null,31,{"$f":"AVERAGE(BC$15:BC45)","v":3.2143668238729953E-2},3.3100191311968619E-2,null,31,2.9941707143146701E-2,3.257008972212172E-2,0.40068953653999934,-6.0607076234289181E-3,0,null,31,{"$f":"$B45*(1+Shocks!$H42)+Shocks!$I42","v":7.0000000000000001E-3},6.9756137364251382E-3,4.753648989573267E-2,null,31,{"$f":"MAX($B45*(1-Shocks!$F42)-Shocks!$G42,Floor)","v":-4.0000000000000001E-3},-4.0080213975388218E-3,2.2401335966361291E-2,null,31,{"$f":"$B45*(1+Shocks!$H42)+Shocks!$I42","v":7.0000000000000001E-3},6.9756137364251382E-3,4.753648989573267E-2,null,31,{"$f":"MAX($B45*(1-Shocks!$F42)-Shocks!$G42,Floor)","v":-4.0000000000000001E-3},-4.0080213975388218E-3,2.2401335966361291E-2,null,31,{"$f":"(EXP($C45+$I$5)-1)*(1+Shocks!$H42)+Shocks!$I42","v":1.9060200501001538E-2},1.8880830514197484E-2,5.5121906393615028E-2,null,31,{"$f":"MAX((EXP($C45+$I$5)-1)*(1-Shocks!$F42)-Shocks!$G42,Floor)","v":7.2357852955893566E-4},7.2331687282658997E-4,2.5885249553645906E-2,null,31,{"$f":"(EXP($C45+$I$5)-1)*(1+Shocks!$H42)+Shocks!$I42","v":1.9060200501001538E-2},1.8880830514197484E-2,5.5121906393615028E-2,null,31,{"$f":"MAX((EXP($C45+$I$5)-1)*(1-Shocks!$F42)-Shocks!$G42,Floor)","v":7.2357852955893566E-4},7.2331687282658997E-4,2.5885249553645906E-2,null,31,{"$f":"(EXP($C45+$I$6)-1)*(1+Shocks!$H42)+Shocks!$I42","v":-4.9401995009982708E-3},-4.9524426255153752E-3,3.9988584138299865E-2,null,31,{"$f":"MAX((EXP($C45+$I$6)-1)*(1-Shocks!$F42)-Shocks!$G42,Floor)","v":-8.6765781378909893E-3},-8.7144388017395685E-3,1.8943798022136749E-2,null,31,{"$f":"(EXP($C45+$I$6)-1)*(1+Shocks!$H42)+Shocks!$I42","v":-4.9401995009982708E-3},-4.9524426255153752E-3,3.9988584138299865E-2,null,31,{"$f":"MAX((EXP($C45+$I$6)-1)*(1-Shocks!$F42)-Shocks!$G42,Floor)","v":-8.6765781378909893E-3},-8.7144388017395685E-3,1.8943798022136749E-2,null,null,0,31,3.9349754071726917E-2,31,0.30706188607142659,3.8087289303728164E-2,3.8821906961957531E-2,3.2783370975414054E-2,3.2796710792167921E-2,3.3340450925995836E-2,null,0,31,0,31,0.29750450515375682,3.9107287443133541E-2,3.9882043951197099E-2,3.2918090726070152E-2,3.2943181233574502E-2,3.3491815842938595E-2,null,0,31,3.2665855932944909E-2,31,0.36462876055825677,3.2544372172646607E-2,3.3079732119208893E-2,3.3145282812281594E-2,3.319367374524157E-2,3.3750730230380326E-2,null,0,31,0,31,0.35378454739652621,3.3518295945428538E-2,3.40863631408721E-2,3.3212864747765893E-2,3.3268835495408045E-2,3.382843166455167E-2]
[32,0,0,null,32,0,0,32,3.5926814585412581E-2,null,32,3.5296499049934288E-2,3.3034254197268798E-2,null,32,{"$f":"AVERAGE(Q$15:Q46)","v":3.5296499049934288E-2},3.3034254197268798E-2,null,32,3.5926814585412581E-2,3.3585943291731368E-2,0.32319870162330283,0,null,32,{"$f":"AVERAGE(AA$15:AA46)","v":3.8421499049934291E-2},3.3034254197268798E-2,32,4.1862305233153707E-2,3.4557936446673931E-2,0.26919660920776001,5.9354906477411262E-3,null,32,{"$f":"AVERAGE(AJ$15:AJ46)","v":3.8421499049934291E-2},3.3034254197268798E-2,null,32,4.1862305233153707E-2,3.4557936446673931E-2,0.26919660920776001,5.9354906477411262E-3,0,32,{"$f":"AVERAGE(AT$15:AT46)","v":3.2171499049934285E-2},3.3034254197268798E-2,32,3.0025138434129017E-2,3.261486334876107E-2,0.38803386505649029,-5.9016761512835636E-3,null,32,{"$f":"AVERAGE(BC$15:BC46)","v":3.2171499049934285E-2},3.3034254197268798E-2,null,32,3.0025138434129017E-2,3.261486334876107E-2,0.38803386505649029,-5.9016761512835636E-3,0,null,32,{"$f":"$B46*(1+Shocks!$H43)+Shocks!$I43","v":7.1000000000000004E-3},7.0749136719619847E-3,4.7185024724280655E-2,null,32,{"$f":"MAX($B46*(1-Shocks!$F43)-Shocks!$G43,Floor)","v":-3.8999999999999998E-3},-3.9076248310170765E-3,2.2638442847529916E-2,null,32,{"$f":"$B46*(1+Shocks!$H43)+Shocks!$I43","v":7.1000000000000004E-3},7.0749136719619847E-3,4.7185024724280655E-2,null,32,{"$f":"MAX($B46*(1-Shocks!$F43)-Shocks!$G43,Floor)","v":-3.8999999999999998E-3},-3.9076248310170765E-3,2.2638442847529916E-2,null,32,{"$f":"(EXP($C46+$I$5)-1)*(1+Shocks!$H43)+Shocks!$I43","v":1.9160200501001541E-2},1.8978955329385566E-2,5.4566607446346893E-2,null,32,{"$f":"MAX((EXP($C46+$I$5)-1)*(1-Shocks!$F43)-Shocks!$G43,Floor)","v":8.2357852955893592E-4},8.2323957485288049E-4,2.6030317854729645E-2,null,32,{"$f":"(EXP($C46+$I$5)-1)*(1+Shocks!$H43)+Shocks!$I43","v":1.9160200501001541E-2},1.8978955329385566E-2,5.4566607446346893E-2,null,32,{"$f":"MAX((EXP($C46+$I$5)-1)*(1-Shocks!$F43)-Shocks!$G43,Floor)","v":8.2357852955893592E-4},8.2323957485288049E-4,2.6030317854729645E-2,null,32,{"$f":"(EXP($C46+$I$6)-1)*(1+Shocks!$H43)+Shocks!$I43","v":-4.8401995009982705E-3},-4.8519512023236849E-3,3.9838563460530718E-2,null,32,{"$f":"MAX((EXP($C46+$I$6)-1)*(1-Shocks!$F43)-Shocks!$G43,Floor)","v":-8.5765781378909882E-3},-8.6135686372994652E-3,1.9271950060094856E-2,null,32,{"$f":"(EXP($C46+$I$6)-1)*(1+Shocks!$H43)+Shocks!$I43","v":-4.8401995009982705E-3},-4.8519512023236849E-3,3.9838563460530718E-2,null,32,{"$f":"MAX((EXP($C46+$I$6)-1)*(1-Shocks!$F43)-Shocks!$G43,Floor)","v":-8.5765781378909882E-3},-8.6135686372994652E-3,1.9271950060094856E-2,null,null,0,32,3.9169149390506641E-2,32,0.29716233488135713,3.7921147106528413E-2,3.8649329144461619E-2,3.2758446797228162E-2,3.2770738993336011E-2,3.3313613564188375E-2,null,0,32,0,32,0.28787738470527607,3.8913144907923018E-2,3.9680178210861783E-2,3.2872180158350826E-2,3.2894726316396609E-2,3.3441739295835354E-2,null,0,32,3.2694596261350073E-2,32,0.35275672846600886,3.256176919100557E-2,3.309770478260976E-2,3.3058826298885617E-2,3.310107676013356E-2,3.3655012461064594E-2,null,0,32,0,32,0.34224475649838954,3.3507160487739697E-2,3.4074848180041029E-2,3.3113417952842866E-2,3.3161961299385867E-2,3.3717947986124874E-2]
[33,0,0,null,33,{"$f":"INDEX(INDIRECT(\"tblRfrAltConfig[DLT\"&E47&\"]\"),index)","v":0},{"$f":"INDEX(INDIRECT(\"tblWeightsLLFR[\"&E47&\"]\"),index)","v":0},33,3.5853947118808627E-2,null,33,{"$f":"LN(1+I47)","v":3.522615621445583E-2},3.297518547914513E-2,null,33,{"$f":"AVERAGE(Q$15:Q47)","v":3.522615621445583E-2},{"$f":"M47+($O47<=FSP)*LN(1+VA/10000)","v":3.297518547914513E-2},null,33,3.5853947118808627E-2,3.3524892498099979E-2,0.31271496600542398,0,null,33,{"$f":"AVERAGE(AA$15:AA47)","v":3.8256459244758859E-2},{"$f":"$M47+($Y47<=FSP)*$I$5","v":3.297518547914513E-2},33,4.1635249769891303E-2,3.4395543082182289E-2,0.26024532975619408,5.7813026510826759E-3,null,33,{"$f":"AVERAGE(AJ$15:AJ47)","v":3.8256459244758859E-2},{"$f":"AA47+($AH47<=FSP)*LN(1+$M$9/10000)","v":3.297518547914513E-2},null,33,4.1635249769891303E-2,3.4395543082182289E-2,0.26024532975619408,5.7813026510826759E-3,0,33,{"$f":"AVERAGE(AT$15:AT47)","v":3.2195853184152794E-2},{"$f":"$M47+($Y47<=FSP)*$I$6","v":3.297518547914513E-2},33,3.0104731957421249E-2,3.2654974740492282E-2,0.3757633232280741,-5.7492151613873776E-3,null,33,{"$f":"AVERAGE(BC$15:BC47)","v":3.2195853184152794E-2},{"$f":"AT47+($AH47<=FSP)*LN(1+$M$10/10000)","v":3.297518547914513E-2},null,33,3.0104731957421249E-2,3.2654974740492282E-2,0.3757633232280741,-5.7492151613873776E-3,0,null,33,{"$f":"$B47*(1+Shocks!$H44)+Shocks!$I44","v":7.1000000000000004E-3},7.0749136719619847E-3,4.6849070544443094E-2,null,33,{"$f":"MAX($B47*(1-Shocks!$F44)-Shocks!$G44,Floor)","v":-3.7000000000000002E-3},-3.7068619313265121E-3,2.2865877842960014E-2,null,33,{"$f":"$B47*(1+Shocks!$H44)+Shocks!$I44","v":7.1000000000000004E-3},{"$f":"LN(1+BW47)+(BV47<=FSP)*LN(1+VA/10000)","v":7.0749136719619847E-3},4.6849070544443094E-2,null,33,{"$f":"MAX($B47*(1-Shocks!$F44)-Shocks!$G44,Floor)","v":-3.7000000000000002E-3},{"$f":"LN(1+CB47)+(CA47<=FSP)*LN(1+VA/10000)","v":-3.7068619313265121E-3},2.2865877842960014E-2,null,33,{"$f":"(EXP($C47+$I$5)-1)*(1+Shocks!$H44)+Shocks!$I44","v":1.9160200501001541E-2},1.8978955329385566E-2,5.4035605781581619E-2,null,33,{"$f":"MAX((EXP($C47+$I$5)-1)*(1-Shocks!$F44)-Shocks!$G44,Floor)","v":9.2307685871725626E-4},9.2265108526789303E-4,2.6169636310584998E-2,null,33,{"$f":"(EXP($C47+$I$5)-1)*(1+Shocks!$H44)+Shocks!$I44","v":1.9160200501001541E-2},{"$f":"LN(1+CQ47)+(CP47<=FSP)*LN(1+$M$9/10000)","v":1.8978955329385566E-2},5.4035605781581619E-2,null,33,{"$f":"MAX((EXP($C47+$I$5)-1)*(1-Shocks!$F44)-Shocks!$G44,Floor)","v":9.2307685871725626E-4},{"$f":"LN(1+CV47)+(CU47<=FSP)*LN(1+$M$9/10000)","v":9.2265108526789303E-4},2.6169636310584998E-2,null,33,{"$f":"(EXP($C47+$I$6)-1)*(1+Shocks!$H44)+Shocks!$I44","v":-4.8401995009982705E-3},-4.8519512023236849E-3,3.9695439040018821E-2,null,33,{"$f":"MAX((EXP($C47+$I$6)-1)*(1-Shocks!$F44)-Shocks!$G44,Floor)","v":-8.277076475382672E-3},-8.3115216749236488E-3,1.9586565165839342E-2,null,33,{"$f":"(EXP($C47+$I$6)-1)*(1+Shocks!$H44)+Shocks!$I44","v":-4.8401995009982705E-3},{"$f":"LN(1+DK47)+(DJ47<=FSP)*LN(1+$M$10/10000)","v":-4.8519512023236849E-3},3.9695439040018821E-2,null,33,{"$f":"MAX((EXP($C47+$I$6)-1)*(1-Shocks!$F44)-Shocks!$G44,Floor)","v":-8.277076475382672E-3},{"$f":"LN(1+DP47)+(DO47<=FSP)*LN(1+$M$10/10000)","v":-8.3115216749236488E-3},1.9586565165839342E-2,null,null,0,33,3.8997659268284357E-2,33,0.28758882364747501,3.77643489285822E-2,3.8486483589403431E-2,3.2735480943098E-2,3.2746807234303586E-2,3.3288884847685454E-2,null,0,33,{"$f":"IF(EG47<=$DU$5,EA47+$DU$9/10000,0)","v":0},33,0.2785739226546331,3.8729449193955795E-2,3.9489210958697729E-2,3.2830928353883272E-2,3.285118634700443E-2,3.3396744253686314E-2,null,0,33,3.2719746950414574E-2,33,0.34129883098521602,3.2575662068419158E-2,3.3112057582079135E-2,3.2983351222862979E-2,3.3020234145653873E-2,3.3571452465036906E-2,null,0,33,0,33,0.33111206003560129,3.3493891240717583E-2,3.4061126876476999E-2,3.3027181960671254E-2,3.3069275336009653E-2,3.3622141282293551E-2]
[34,0,0,null,34,0,0,34,3.5783758616446004E-2,null,34,3.5158394846534047E-2,3.2922269705115248E-2,null,34,{"$f":"AVERAGE(Q$15:Q48)","v":3.5158394846534047E-2},3.2922269705115248E-2,null,34,3.5783758616446004E-2,3.3470204175386709E-2,0.30258730705733455,0,null,34,{"$f":"AVERAGE(AA$15:AA48)","v":3.8099571317122286E-2},3.2922269705115248E-2,34,4.1417288246123452E-2,3.4250087209144686E-2,0.25162708031134795,5.6335296296774473E-3,null,34,{"$f":"AVERAGE(AJ$15:AJ48)","v":3.8099571317122286E-2},3.2922269705115248E-2,null,34,4.1417288246123452E-2,3.4250087209144686E-2,0.25162708031134795,5.6335296296774473E-3,0,34,{"$f":"AVERAGE(AT$15:AT48)","v":3.2217218375945808E-2},3.2922269705115248E-2,34,3.0180703472305392E-2,3.2690909217524711E-2,0.36386814280450275,-5.6030551441406118E-3,null,34,{"$f":"AVERAGE(BC$15:BC48)","v":3.2217218375945808E-2},3.2922269705115248E-2,null,34,3.0180703472305392E-2,3.2690909217524711E-2,0.36386814280450275,-5.6030551441406118E-3,0,null,34,{"$f":"$B48*(1+Shocks!$H45)+Shocks!$I45","v":7.1000000000000004E-3},7.0749136719619847E-3,4.6527850746018062E-2,null,34,{"$f":"MAX($B48*(1-Shocks!$F45)-Shocks!$G45,Floor)","v":-3.5999999999999999E-3},-3.6064955941117441E-3,2.3084022869913623E-2,null,34,{"$f":"$B48*(1+Shocks!$H45)+Shocks!$I45","v":7.1000000000000004E-3},7.0749136719619847E-3,4.6527850746018062E-2,null,34,{"$f":"MAX($B48*(1-Shocks!$F45)-Shocks!$G45,Floor)","v":-3.5999999999999999E-3},-3.6064955941117441E-3,2.3084022869913623E-2,null,34,{"$f":"(EXP($C48+$I$5)-1)*(1+Shocks!$H45)+Shocks!$I45","v":1.9160200501001541E-2},1.8978955329385566E-2,5.3527720363772513E-2,null,34,{"$f":"MAX((EXP($C48+$I$5)-1)*(1-Shocks!$F45)-Shocks!$G45,Floor)","v":1.0230768587172565E-3},1.0225538722609092E-3,2.6303406066471524E-2,null,34,{"$f":"(EXP($C48+$I$5)-1)*(1+Shocks!$H45)+Shocks!$I45","v":1.9160200501001541E-2},1.8978955329385566E-2,5.3527720363772513E-2,null,34,{"$f":"MAX((EXP($C48+$I$5)-1)*(1-Shocks!$F45)-Shocks!$G45,Floor)","v":1.0230768587172565E-3},1.0225538722609092E-3,2.6303406066471524E-2,null,34,{"$f":"(EXP($C48+$I$6)-1)*(1+Shocks!$H45)+Shocks!$I45","v":-4.8401995009982705E-3},-4.8519512023236849E-3,3.9558825502910455E-2,null,34,{"$f":"MAX((EXP($C48+$I$6)-1)*(1-Shocks!$F45)-Shocks!$G45,Floor)","v":-8.1770764753826709E-3},-8.2106921425652481E-3,1.9888202285247125E-2,null,34,{"$f":"(EXP($C48+$I$6)-1)*(1+Shocks!$H45)+Shocks!$I45","v":-4.8401995009982705E-3},-4.8519512023236849E-3,3.9558825502910455E-2,null,34,{"$f":"MAX((EXP($C48+$I$6)-1)*(1-Shocks!$F45)-Shocks!$G45,Floor)","v":-8.1770764753826709E-3},-8.2106921425652481E-3,1.9888202285247125E-2,null,null,0,34,3.8834665864885487E-2,34,0.27832987417959004,3.7616125616879471E-2,3.8332567090935799E-2,3.2714320518072319E-2,3.2724756330689421E-2,3.3266100145292736E-2,null,0,34,0,34,0.26958167061119959,3.8555408517718E-2,3.9308313295713049E-2,3.279386562958006E-2,3.2812066201871035E-2,3.3356318413808123E-2,null,0,34,3.2741811441581836E-2,34,0.33023640126881082,3.2586662162031578E-2,3.3123421973929368E-2,3.2917472731717697E-2,3.2949665251241711E-2,3.3498517043856813E-2,null,0,34,0,34,0.32036723880246948,3.3479038821898163E-2,3.4045768681589372E-2,3.2952414749378212E-2,3.2988909000857415E-2,3.3539076196729335E-2]
[35,0,0,null,35,0,0,35,3.5716182473928937E-2,null,35,3.5093151163731462E-2,3.2874865948443466E-2,null,35,{"$f":"AVERAGE(Q$15:Q49)","v":3.5093151163731462E-2},3.2874865948443466E-2,null,35,3.5716182473928937E-2,3.3421214966448565E-2,0.29280152436889778,0,null,35,{"$f":"AVERAGE(AA$15:AA49)","v":3.7950294020874319E-2},3.2874865948443466E-2,35,4.1208075669371791E-2,3.4119800241943832E-2,0.24332488387948573,5.491893195442854E-3,null,35,{"$f":"AVERAGE(AJ$15:AJ49)","v":3.7950294020874319E-2},3.2874865948443466E-2,null,35,4.1208075669371791E-2,3.4119800241943832E-2,0.24332488387948573,5.491893195442854E-3,0,35,{"$f":"AVERAGE(AT$15:AT49)","v":3.2236008306588598E-2},3.2874865948443466E-2,35,3.0253256486458158E-2,3.2723101610538485E-2,0.35233853318188391,-5.4629259874707792E-3,null,35,{"$f":"AVERAGE(BC$15:BC49)","v":3.2236008306588598E-2},3.2874865948443466E-2,null,35,3.0253256486458158E-2,3.2723101610538485E-2,0.35233853318188391,-5.4629259874707792E-3,0,null,35,{"$f":"$B49*(1+Shocks!$H46)+Shocks!$I46","v":7.1000000000000004E-3},7.0749136719619847E-3,4.6220617034004707E-2,null,35,{"$f":"MAX($B49*(1-Shocks!$F46)-Shocks!$G46,Floor)","v":-3.5000000000000001E-3},-3.5061393292875899E-3,2.3293263612965243E-2,null,35,{"$f":"$B49*(1+Shocks!$H46)+Shocks!$I46","v":7.1000000000000004E-3},7.0749136719619847E-3,4.6220617034004707E-2,null,35,{"$f":"MAX($B49*(1-Shocks!$F46)-Shocks!$G46,Floor)","v":-3.5000000000000001E-3},-3.5061393292875899E-3,2.3293263612965243E-2,null,35,{"$f":"(EXP($C49+$I$5)-1)*(1+Shocks!$H46)+Shocks!$I46","v":1.9160200501001541E-2},1.8978955329385566E-2,5.3041806331163066E-2,null,35,{"$f":"MAX((EXP($C49+$I$5)-1)*(1-Shocks!$F46)-Shocks!$G46,Floor)","v":1.1230768587172564E-3},1.1224466796840549E-3,2.643183614646305E-2,null,35,{"$f":"(EXP($C49+$I$5)-1)*(1+Shocks!$H46)+Shocks!$I46","v":1.9160200501001541E-2},1.8978955329385566E-2,5.3041806331163066E-2,null,35,{"$f":"MAX((EXP($C49+$I$5)-1)*(1-Shocks!$F46)-Shocks!$G46,Floor)","v":1.1230768587172564E-3},1.1224466796840549E-3,2.643183614646305E-2,null,35,{"$f":"(EXP($C49+$I$6)-1)*(1+Shocks!$H46)+Shocks!$I46","v":-4.8401995009982705E-3},-4.8519512023236849E-3,3.9428358855109646E-2,null,35,{"$f":"MAX((EXP($C49+$I$6)-1)*(1-Shocks!$F46)-Shocks!$G46,Floor)","v":-8.0770764753826715E-3},-8.1098727757764628E-3,2.0177420239813504E-2,null,35,{"$f":"(EXP($C49+$I$6)-1)*(1+Shocks!$H46)+Shocks!$I46","v":-4.8401995009982705E-3},-4.8519512023236849E-3,3.9428358855109646E-2,null,35,{"$f":"MAX((EXP($C49+$I$6)-1)*(1-Shocks!$F46)-Shocks!$G46,Floor)","v":-8.0770764753826715E-3},-8.1098727757764628E-3,2.0177420239813504E-2,null,null,0,35,3.8679603008686225E-2,35,0.26937449028674415,3.7475791723797065E-2,3.818686406325722E-2,3.2694824416845708E-2,3.2704439358995328E-2,3.3245107520437633E-2,null,0,35,0,35,0.26088885387599775,3.8390308845043429E-2,3.9136737997282456E-2,3.2760569061378454E-2,3.2776919974107845E-2,3.3320000475503604E-2,null,0,35,3.2761216770902601E-2,35,0.31955221646441379,3.2595273905844852E-2,3.3132319006476285E-2,3.285997822774555E-2,3.2888073195496033E-2,3.3434863705872168E-2,null,0,35,0,35,0.3099926919935983,3.3463044457000581E-2,3.4029229908508096E-2,3.288760077708297E-2,3.291923605048281E-2,3.3467068988469649E-2]
[36,0,0,null,36,0,0,36,3.5651142946199199E-2,null,36,3.5030352521546716E-2,3.2832400045080812E-2,null,36,{"$f":"AVERAGE(Q$15:Q50)","v":3.5030352521546716E-2},3.2832400045080812E-2,null,36,3.5651142946199199E-2,3.3377330732796029E-2,0.28334424963751065,0,null,36,{"$f":"AVERAGE(AA$15:AA50)","v":3.7808130299324498E-2},3.2832400045080812E-2,36,4.1007261115111326E-2,3.4003098666563147E-2,0.23532316701301409,5.3561181689121273E-3,null,36,{"$f":"AVERAGE(AJ$15:AJ50)","v":3.7808130299324498E-2},3.2832400045080812E-2,null,36,4.1007261115111326E-2,3.4003098666563147E-2,0.23532316701301409,5.3561181689121273E-3,0,36,{"$f":"AVERAGE(AT$15:AT50)","v":3.2252574743768941E-2},3.2832400045080812E-2,36,3.0322582704028989E-2,3.275194150728189E-2,0.34116472603058245,-5.3285602421702105E-3,null,36,{"$f":"AVERAGE(BC$15:BC50)","v":3.2252574743768941E-2},3.2832400045080812E-2,null,36,3.0322582704028989E-2,3.275194150728189E-2,0.34116472603058245,-5.3285602421702105E-3,0,null,36,{"$f":"$B50*(1+Shocks!$H47)+Shocks!$I47","v":7.1999999999999998E-3},7.1742037480004529E-3,4.5926651678091179E-2,null,36,{"$f":"MAX($B50*(1-Shocks!$F47)-Shocks!$G47,Floor)","v":-3.3999999999999998E-3},-3.405793134832821E-3,2.3493984232924703E-2,null,36,{"$f":"$B50*(1+Shocks!$H47)+Shocks!$I47","v":7.1999999999999998E-3},7.1742037480004529E-3,4.5926651678091179E-2,null,36,{"$f":"MAX($B50*(1-Shocks!$F47)-Shocks!$G47,Floor)","v":-3.3999999999999998E-3},-3.405793134832821E-3,2.3493984232924703E-2,null,36,{"$f":"(EXP($C50+$I$5)-1)*(1+Shocks!$H47)+Shocks!$I47","v":1.9260200501001537E-2},1.9077070517038764E-2,5.2576760135491618E-2,null,36,{"$f":"MAX((EXP($C50+$I$5)-1)*(1-Shocks!$F47)-Shocks!$G47,Floor)","v":1.2230768587172566E-3},1.2223295095311272E-3,2.6555139246739801E-2,null,36,{"$f":"(EXP($C50+$I$5)-1)*(1+Shocks!$H47)+Shocks!$I47","v":1.9260200501001537E-2},1.9077070517038764E-2,5.2576760135491618E-2,null,36,{"$f":"MAX((EXP($C50+$I$5)-1)*(1-Shocks!$F47)-Shocks!$G47,Floor)","v":1.2230768587172566E-3},1.2223295095311272E-3,2.6555139246739801E-2,null,36,{"$f":"(EXP($C50+$I$6)-1)*(1+Shocks!$H47)+Shocks!$I47","v":-4.7401995009982711E-3},-4.7514698766434257E-3,3.9303695817527684E-2,null,36,{"$f":"MAX((EXP($C50+$I$6)-1)*(1-Shocks!$F47)-Shocks!$G47,Floor)","v":-7.9770764753826703E-3},-8.0090635725077255E-3,2.0454771350616241E-2,null,36,{"$f":"(EXP($C50+$I$6)-1)*(1+Shocks!$H47)+Shocks!$I47","v":-4.7401995009982711E-3},-4.7514698766434257E-3,3.9303695817527684E-2,null,36,{"$f":"MAX((EXP($C50+$I$6)-1)*(1-Shocks!$F47)-Shocks!$G47,Floor)","v":-7.9770764753826703E-3},-8.0090635725077255E-3,2.0454771350616241E-2,null,null,0,36,3.8531950946456783E-2,36,0.26071212986408954,3.7342734196374947E-2,3.8048734675903972E-2,3.2676862437087888E-2,3.268572073660074E-2,3.3225766776445509E-2,null,0,36,0,36,0.25248431379362568,3.8233504327390935E-2,3.8973809436606777E-2,3.2730657944280907E-2,3.2745346209554028E-2,3.3287375188154181E-2,null,0,36,3.2778326086442267E-2,36,0.3092303194270597,3.2601914150577088E-2,3.3139179280692099E-2,3.2809806515048855E-2,3.2834322716205504E-2,3.3379317579461304E-2,null,0,36,0,36,0.29997222315427924,3.3446261058287297E-2,3.4011875529294633E-2,3.2831422345710154E-2,3.2858842103322503E-2,3.3404655717624292E-2]
[37,0,0,null,37,0,0,37,3.5588558062820352E-2,null,37,3.4969920227430874E-2,3.2794357639260419E-2,null,37,{"$f":"AVERAGE(Q$15:Q51)","v":3.4969920227430874E-2},3.2794357639260419E-2,null,37,3.5588558062820352E-2,3.3338019320768852E-2,0.27420286908997871,0,null,37,{"$f":"AVERAGE(AA$15:AA51)","v":3.7672622930133577E-2},3.2794357639260419E-2,37,4.0814493044652567E-2,3.3898564595310487E-2,0.22760759621048945,5.2259349818322143E-3,null,37,{"$f":"AVERAGE(AJ$15:AJ51)","v":3.7672622930133577E-2},3.2794357639260419E-2,null,37,4.0814493044652567E-2,3.3898564595310487E-2,0.22760759621048945,5.2259349818322143E-3,0,37,{"$f":"AVERAGE(AT$15:AT51)","v":3.2267217524728165E-2},3.2794357639260419E-2,37,3.0388862527706895E-2,3.2777777955155907E-2,0.33033701277545896,-5.1996955351134577E-3,null,37,{"$f":"AVERAGE(BC$15:BC51)","v":3.2267217524728165E-2},3.2794357639260419E-2,null,37,3.0388862527706895E-2,3.2777777955155907E-2,0.33033701277545896,-5.1996955351134577E-3,0,null,37,{"$f":"$B51*(1+Shocks!$H48)+Shocks!$I48","v":7.1999999999999998E-3},7.1742037480004529E-3,4.564526876243824E-2,null,37,{"$f":"MAX($B51*(1-Shocks!$F48)-Shocks!$G48,Floor)","v":-3.3E-3},-3.3054570087264813E-3,2.3686563412460115E-2,null,37,{"$f":"$B51*(1+Shocks!$H48)+Shocks!$I48","v":7.1999999999999998E-3},7.1742037480004529E-3,4.564526876243824E-2,null,37,{"$f":"MAX($B51*(1-Shocks!$F48)-Shocks!$G48,Floor)","v":-3.3E-3},-3.3054570087264813E-3,2.3686563412460115E-2,null,37,{"$f":"(EXP($C51+$I$5)-1)*(1+Shocks!$H48)+Shocks!$I48","v":1.9360702171843217E-2},1.9175668221782374E-2,5.213152279654798E-2,null,37,{"$f":"MAX((EXP($C51+$I$5)-1)*(1-Shocks!$F48)-Shocks!$G48,Floor)","v":1.2225751878755763E-3},1.2218284513962965E-3,2.6673528524706835E-2,null,37,{"$f":"(EXP($C51+$I$5)-1)*(1+Shocks!$H48)+Shocks!$I48","v":1.9360702171843217E-2},1.9175668221782374E-2,5.213152279654798E-2,null,37,{"$f":"MAX((EXP($C51+$I$5)-1)*(1-Shocks!$F48)-Shocks!$G48,Floor)","v":1.2225751878755763E-3},1.2218284513962965E-3,2.6673528524706835E-2,null,37,{"$f":"(EXP($C51+$I$6)-1)*(1+Shocks!$H48)+Shocks!$I48","v":-4.8397011635065903E-3},-4.851450441172982E-3,3.9184513034255408E-2,null,37,{"$f":"MAX((EXP($C51+$I$6)-1)*(1-Shocks!$F48)-Shocks!$G48,Floor)","v":-7.7775748128743518E-3},-7.8079778919388958E-3,2.0720796735718361E-2,null,37,{"$f":"(EXP($C51+$I$6)-1)*(1+Shocks!$H48)+Shocks!$I48","v":-4.8397011635065903E-3},-4.851450441172982E-3,3.9184513034255408E-2,null,37,{"$f":"MAX((EXP($C51+$I$6)-1)*(1-Shocks!$F48)-Shocks!$G48,Floor)","v":-7.7775748128743518E-3},-7.8079778919388958E-3,2.0720796735718361E-2,null,null,0,37,3.8391231748422738E-2,37,0.25233267922972341,3.7216402876663258E-2,3.7917604892401036E-2,3.2660314456026525E-2,3.2668475367042434E-2,3.3207948569901571E-2,null,0,37,0,37,0.24435745667419057,3.8084409172025394E-2,3.8818915022358347E-2,3.2703789670691159E-2,3.2716983578865655E-2,3.3258068855541036E-2,null,0,37,3.2793448943970738E-2,37,0.29925586673183208,3.2606927836526765E-2,3.3144359129064549E-2,3.2766029332347617E-2,3.2787420530715046E-2,3.3330850967629937E-2,null,0,37,0,37,0.29029085920973274,3.3428970157853094E-2,3.3993996687478045E-2,3.2782734381434954E-2,3.2806497742221587E-2,3.335056422686665E-2]
[38,0,0,null,38,0,0,38,3.5528341912095751E-2,null,38,3.491177174653895E-2,3.2760277953537864E-2,null,38,{"$f":"AVERAGE(Q$15:Q52)","v":3.491177174653895E-2},3.2760277953537864E-2,null,38,3.5528341912095751E-2,3.3302804085889814E-2,0.26536545532028433,0,null,38,{"$f":"AVERAGE(AA$15:AA52)","v":3.7543350693907372E-2},3.2760277953537864E-2,38,4.0629423321333125E-2,3.3804928380130717E-2,0.2201649363068213,5.1010814092373735E-3,null,38,{"$f":"AVERAGE(AJ$15:AJ52)","v":3.7543350693907372E-2},3.2760277953537864E-2,null,38,4.0629423321333125E-2,3.3804928380130717E-2,0.2201649363068213,5.1010814092373735E-3,0,38,{"$f":"AVERAGE(AT$15:AT52)","v":3.2280192799170528E-2},3.2760277953537864E-2,38,3.0452265592048056E-2,3.2800923675963434E-2,0.31984577589233515,-5.0760763200476955E-3,null,38,{"$f":"AVERAGE(BC$15:BC52)","v":3.2280192799170528E-2},3.2760277953537864E-2,null,38,3.0452265592048056E-2,3.2800923675963434E-2,0.31984577589233515,-5.0760763200476955E-3,0,null,38,{"$f":"$B52*(1+Shocks!$H49)+Shocks!$I49","v":7.1999999999999998E-3},7.1742037480004529E-3,4.5375814685546967E-2,null,38,{"$f":"MAX($B52*(1-Shocks!$F49)-Shocks!$G49,Floor)","v":-3.2000000000000002E-3},-3.2051309489483358E-3,2.3871371444263545E-2,null,38,{"$f":"$B52*(1+Shocks!$H49)+Shocks!$I49","v":7.1999999999999998E-3},7.1742037480004529E-3,4.5375814685546967E-2,null,38,{"$f":"MAX($B52*(1-Shocks!$F49)-Shocks!$G49,Floor)","v":-3.2000000000000002E-3},-3.2051309489483358E-3,2.3871371444263545E-2,null,38,{"$f":"(EXP($C52+$I$5)-1)*(1+Shocks!$H49)+Shocks!$I49","v":1.9360702171843217E-2},1.9175668221782374E-2,5.1705081728674163E-2,null,38,{"$f":"MAX((EXP($C52+$I$5)-1)*(1-Shocks!$F49)-Shocks!$G49,Floor)","v":1.3225751878755761E-3},1.3217013556994499E-3,2.6787215168929679E-2,null,38,{"$f":"(EXP($C52+$I$5)-1)*(1+Shocks!$H49)+Shocks!$I49","v":1.9360702171843217E-2},1.9175668221782374E-2,5.1705081728674163E-2,null,38,{"$f":"MAX((EXP($C52+$I$5)-1)*(1-Shocks!$F49)-Shocks!$G49,Floor)","v":1.3225751878755761E-3},1.3217013556994499E-3,2.6787215168929679E-2,null,38,{"$f":"(EXP($C52+$I$6)-1)*(1+Shocks!$H49)+Shocks!$I49","v":-4.8397011635065903E-3},-4.851450441172982E-3,3.9070506201085875E-2,null,38,{"$f":"MAX((EXP($C52+$I$6)-1)*(1-Shocks!$F49)-Shocks!$G49,Floor)","v":-7.6775748128743524E-3},-7.7071991163261732E-3,2.0976022909077185E-2,null,38,{"$f":"(EXP($C52+$I$6)-1)*(1+Shocks!$H49)+Shocks!$I49","v":-4.8397011635065903E-3},-4.851450441172982E-3,3.9070506201085875E-2,null,38,{"$f":"MAX((EXP($C52+$I$6)-1)*(1-Shocks!$F49)-Shocks!$G49,Floor)","v":-7.6775748128743524E-3},-7.7071991163261732E-3,2.0976022909077185E-2,null,null,0,38,3.825700526788256E-2,38,0.24422642949219153,3.7096302481134269E-2,3.7792958062743631E-2,3.2645069666304996E-2,3.2652587846561477E-2,3.3191533587854601E-2,null,0,38,0,38,0.23649820845648761,3.7942490692517913E-2,3.8671497882310391E-2,3.2679655992981879E-2,3.2691506950740946E-2,3.3231745259283622E-2,null,0,38,3.2806849809352778E-2,38,0.28961499893385789,3.2610600734553928E-2,3.3148153769911648E-2,3.2727835032838472E-2,3.2746497961558929E-2,3.328856527964548E-2,null,0,38,0,38,0.28093469727507359,3.3411395544604067E-2,3.3975824802566779E-2,3.2740542276709417E-2,3.276113485438982E-2,3.3303689524324553E-2]
[39,0,0,null,39,0,0,39,3.547040642470467E-2,null,39,3.4855822425031421E-2,3.2729748207745324E-2,null,39,{"$f":"AVERAGE(Q$15:Q53)","v":3.4855822425031421E-2},3.2729748207745324E-2,null,39,3.547040642470467E-2,3.3271258095503908E-2,0.2568207072839695,0,null,39,{"$f":"AVERAGE(AA$15:AA53)","v":3.741992498913399E-2},3.2729748207745324E-2,39,4.0451710206086178E-2,3.3721053063543893E-2,0.21298292770021349,4.9813037813815075E-3,null,39,{"$f":"AVERAGE(AJ$15:AJ53)","v":3.741992498913399E-2},3.2729748207745324E-2,null,39,4.0451710206086178E-2,3.3721053063543893E-2,0.21298292770021349,4.9813037813815075E-3,0,39,{"$f":"AVERAGE(AT$15:AT53)","v":3.2291719860928859E-2},3.2729748207745324E-2,39,3.0512951311280512E-2,3.2821658843235291E-2,0.30968151486149487,-4.9574551134241585E-3,null,39,{"$f":"AVERAGE(BC$15:BC53)","v":3.2291719860928859E-2},3.2729748207745324E-2,null,39,3.0512951311280512E-2,3.2821658843235291E-2,0.30968151486149487,-4.9574551134241585E-3,0,null,39,{"$f":"$B53*(1+Shocks!$H50)+Shocks!$I50","v":7.3000000000000001E-3},7.2734839664984697E-3,4.5117668101902764E-2,null,39,{"$f":"MAX($B53*(1-Shocks!$F50)-Shocks!$G50,Floor)","v":-3.0999999999999999E-3},-3.1048149534787565E-3,2.4048768132729048E-2,null,39,{"$f":"$B53*(1+Shocks!$H50)+Shocks!$I50","v":7.3000000000000001E-3},7.2734839664984697E-3,4.5117668101902764E-2,null,39,{"$f":"MAX($B53*(1-Shocks!$F50)-Shocks!$G50,Floor)","v":-3.0999999999999999E-3},-3.1048149534787565E-3,2.4048768132729048E-2,null,39,{"$f":"(EXP($C53+$I$5)-1)*(1+Shocks!$H50)+Shocks!$I50","v":1.9460702171843217E-2},1.9273764111757956E-2,5.1296471490919204E-2,null,39,{"$f":"MAX((EXP($C53+$I$5)-1)*(1-Shocks!$F50)-Shocks!$G50,Floor)","v":1.322073517033897E-3},1.3212003473532298E-3,2.6896406582148424E-2,null,39,{"$f":"(EXP($C53+$I$5)-1)*(1+Shocks!$H50)+Shocks!$I50","v":1.9460702171843217E-2},1.9273764111757956E-2,5.1296471490919204E-2,null,39,{"$f":"MAX((EXP($C53+$I$5)-1)*(1-Shocks!$F50)-Shocks!$G50,Floor)","v":1.322073517033897E-3},1.3212003473532298E-3,2.6896406582148424E-2,null,39,{"$f":"(EXP($C53+$I$6)-1)*(1+Shocks!$H50)+Shocks!$I50","v":-4.73970116350659E-3},-4.7509691658073261E-3,3.8961389149611447E-2,null,39,{"$f":"MAX((EXP($C53+$I$6)-1)*(1-Shocks!$F50)-Shocks!$G50,Floor)","v":-7.4780731503660321E-3},-7.5061741211164676E-3,2.12209593916175E-2,null,39,{"$f":"(EXP($C53+$I$6)-1)*(1+Shocks!$H50)+Shocks!$I50","v":-4.73970116350659E-3},-4.7509691658073261E-3,3.8961389149611447E-2,null,39,{"$f":"MAX((EXP($C53+$I$6)-1)*(1-Shocks!$F50)-Shocks!$G50,Floor)","v":-7.4780731503660321E-3},-7.5061741211164676E-3,2.12209593916175E-2,null,null,0,39,3.8128865573300086E-2,39,0.236384054752377,3.6981985795156921E-2,3.7674327791886064E-2,3.2631025867300385E-2,3.2637951728017929E-2,3.3176411784753293E-2,null,0,39,0,39,0.22889697439114848,3.7807263337147977E-2,3.8531050578926473E-2,3.2657979638074611E-2,3.2668623833090694E-2,3.3208101966214008E-2,null,0,39,3.281875510631127E-2,39,0.28029472965340529,3.26131698335645E-2,3.3150808033220791E-2,3.2694514187400991E-2,3.2710795595966506E-2,3.3251675092062748E-2,null,0,39,0,39,0.2718907748026928,3.3393714270759919E-2,3.3957542954484055E-2,3.2703982461498381E-2,3.2721825864682426E-2,3.3263072198546739E-2]
[40,0,0,null,40,0,0,40,3.5414662759632121E-2,null,40,3.4801986829888547E-2,3.2702398619316453E-2,null,40,{"$f":"AVERAGE(Q$15:Q54)","v":3.4801986829888547E-2},3.2702398619316453E-2,null,40,3.5414662759632121E-2,3.3242998938306512E-2,0.24855789736573272,0,null,40,{"$f":"AVERAGE(AA$15:AA54)","v":3.7301986829888549E-2},3.2702398619316453E-2,40,4.0281020552366709E-2,3.3645920470519286E-2,0.20605017973975354,4.866357792734588E-3,null,40,{"$f":"AVERAGE(AJ$15:AJ54)","v":3.7301986829888549E-2},3.2702398619316453E-2,null,40,4.0281020552366709E-2,3.3645920470519286E-2,0.20605017973975354,4.866357792734588E-3,0,40,{"$f":"AVERAGE(AT$15:AT54)","v":3.2301986829888545E-2},3.2702398619316453E-2,40,3.0571069429287334E-2,3.2840234467383489E-2,0.2998348675109388,-4.8435933303447865E-3,null,40,{"$f":"AVERAGE(BC$15:BC54)","v":3.2301986829888545E-2},3.2702398619316453E-2,null,40,3.0571069429287334E-2,3.2840234467383489E-2,0.2998348675109388,-4.8435933303447865E-3,0,null,40,{"$f":"$B54*(1+Shocks!$H51)+Shocks!$I51","v":7.3000000000000001E-3},7.2734839664984697E-3,4.4870239452806659E-2,null,40,{"$f":"MAX($B54*(1-Shocks!$F51)-Shocks!$G51,Floor)","v":-3.0000000000000001E-3},-3.0045090202987243E-3,2.4219101330093862E-2,null,40,{"$f":"$B54*(1+Shocks!$H51)+Shocks!$I51","v":7.3000000000000001E-3},7.2734839664984697E-3,4.4870239452806659E-2,null,40,{"$f":"MAX($B54*(1-Shocks!$F51)-Shocks!$G51,Floor)","v":-3.0000000000000001E-3},-3.0045090202987243E-3,2.4219101330093862E-2,null,40,{"$f":"(EXP($C54+$I$5)-1)*(1+Shocks!$H51)+Shocks!$I51","v":1.9460702171843217E-2},1.9273764111757956E-2,5.0904773732135977E-2,null,40,{"$f":"MAX((EXP($C54+$I$5)-1)*(1-Shocks!$F51)-Shocks!$G51,Floor)","v":1.3215718461922184E-3},1.3206993387562219E-3,2.7001305045963431E-2,null,40,{"$f":"(EXP($C54+$I$5)-1)*(1+Shocks!$H51)+Shocks!$I51","v":1.9460702171843217E-2},1.9273764111757956E-2,5.0904773732135977E-2,null,40,{"$f":"MAX((EXP($C54+$I$5)-1)*(1-Shocks!$F51)-Shocks!$G51,Floor)","v":1.3215718461922184E-3},1.3206993387562219E-3,2.7001305045963431E-2,null,40,{"$f":"(EXP($C54+$I$6)-1)*(1+Shocks!$H51)+Shocks!$I51","v":-4.73970116350659E-3},-4.7509691658073261E-3,3.8856892912931595E-2,null,40,{"$f":"MAX((EXP($C54+$I$6)-1)*(1-Shocks!$F51)-Shocks!$G51,Floor)","v":-7.2785714878577145E-3},-7.3051895288334867E-3,2.1456097108516481E-2,null,40,{"$f":"(EXP($C54+$I$6)-1)*(1+Shocks!$H51)+Shocks!$I51","v":-4.73970116350659E-3},-4.7509691658073261E-3,3.8856892912931595E-2,null,40,{"$f":"MAX((EXP($C54+$I$6)-1)*(1-Shocks!$F51)-Shocks!$G51,Floor)","v":-7.2785714878577145E-3},-7.3051895288334867E-3,2.1456097108516481E-2,null,null,0,40,3.800643778543078E-2,40,0.22879659196403515,3.6873047871237845E-2,3.7561291861973878E-2,3.2618088808259331E-2,3.2624468838393726E-2,3.3162481675140236E-2,null,0,40,0,40,0.22154460311591581,3.7678283532492737E-2,3.8397109684915165E-2,3.2638511243773725E-2,3.2648071150938512E-2,3.3186866986715913E-2,null,0,40,3.282935907884621E-2,40,0.27128285059591434,3.2614831831819242E-2,3.315252512948752E-2,3.2665446904134025E-2,3.2679649763753857E-2,3.3219494109911422E-2,null,0,40,0,40,0.26314695934042426,3.3376065552553506E-2,3.3939295090197108E-2,3.2672305396946606E-2,3.2687765542503598E-2,3.3227879524752438E-2]
[41,0,0,null,41,0,0,41,3.5361022373564976E-2,null,41,3.4750179783413888E-2,3.2677897924427546E-2,null,41,{"$f":"AVERAGE(Q$15:Q55)","v":3.4750179783413888E-2},3.2677897924427546E-2,null,41,3.5361022373564976E-2,3.3217684076954912E-2,0.24056682458719891,0,null,41,{"$f":"AVERAGE(AA$15:AA55)","v":3.7189204173657793E-2},3.2677897924427546E-2,41,4.0117031373213985E-2,3.3578618766178403E-2,0.19935607799794017,4.7560089996490085E-3,null,41,{"$f":"AVERAGE(AJ$15:AJ55)","v":3.7189204173657793E-2},3.2677897924427546E-2,null,41,4.0117031373213985E-2,3.3578618766178403E-2,0.19935607799794017,4.7560089996490085E-3,0,41,{"$f":"AVERAGE(AT$15:AT55)","v":3.2311155393169984E-2},3.2677897924427546E-2,41,3.0626760562859845E-2,3.285687542927973E-2,0.29029662738733314,-4.7342618107051315E-3,null,41,{"$f":"AVERAGE(BC$15:BC55)","v":3.2311155393169984E-2},3.2677897924427546E-2,null,41,3.0626760562859845E-2,3.285687542927973E-2,0.29029662738733314,-4.7342618107051315E-3,0,null,41,{"$f":"$B55*(1+Shocks!$H52)+Shocks!$I52","v":7.4000000000000003E-3},7.3727543294131569E-3,4.4632970199855571E-2,null,41,{"$f":"MAX($B55*(1-Shocks!$F52)-Shocks!$G52,Floor)","v":-2.8999999999999998E-3},-2.904213147389827E-3,2.4382705966602414E-2,null,41,{"$f":"$B55*(1+Shocks!$H52)+Shocks!$I52","v":7.4000000000000003E-3},7.3727543294131569E-3,4.4632970199855571E-2,null,41,{"$f":"MAX($B55*(1-Shocks!$F52)-Shocks!$G52,Floor)","v":-2.8999999999999998E-3},-2.904213147389827E-3,2.4382705966602414E-2,null,41,{"$f":"(EXP($C55+$I$5)-1)*(1+Shocks!$H52)+Shocks!$I52","v":1.9560702171843219E-2},1.9371850379873764E-2,5.0529116540630081E-2,null,41,{"$f":"MAX((EXP($C55+$I$5)-1)*(1-Shocks!$F52)-Shocks!$G52,Floor)","v":1.4215718461922187E-3},1.420562369517848E-3,2.7102106763847056E-2,null,41,{"$f":"(EXP($C55+$I$5)-1)*(1+Shocks!$H52)+Shocks!$I52","v":1.9560702171843219E-2},1.9371850379873764E-2,5.0529116540630081E-2,null,41,{"$f":"MAX((EXP($C55+$I$5)-1)*(1-Shocks!$F52)-Shocks!$G52,Floor)","v":1.4215718461922187E-3},1.420562369517848E-3,2.7102106763847056E-2,null,41,{"$f":"(EXP($C55+$I$6)-1)*(1+Shocks!$H52)+Shocks!$I52","v":-4.6397011635065898E-3},-4.6504979859138601E-3,3.8756764792046594E-2,null,41,{"$f":"MAX((EXP($C55+$I$6)-1)*(1-Shocks!$F52)-Shocks!$G52,Floor)","v":-7.1785714878577142E-3},-7.204461408329043E-3,2.1681907395680433E-2,null,41,{"$f":"(EXP($C55+$I$6)-1)*(1+Shocks!$H52)+Shocks!$I52","v":-4.6397011635065898E-3},-4.6504979859138601E-3,3.8756764792046594E-2,null,41,{"$f":"MAX((EXP($C55+$I$6)-1)*(1-Shocks!$F52)-Shocks!$G52,Floor)","v":-7.1785714878577142E-3},-7.204461408329043E-3,2.1681907395680433E-2,null,null,0,41,3.7889375263627789E-2,41,0.22145542229554699,3.6769121060875806E-2,3.7453467029398224E-2,3.2606171579787242E-2,3.2612048646394227E-2,3.3149649678439044E-2,null,0,41,0,41,0.21443235457644794,3.7555145210524013E-2,3.8269251079600108E-2,3.2621026588605065E-2,3.2629612331774985E-2,3.3167795753192952E-2,null,0,41,3.2838828683595223E-2,41,0.26256785006594613,3.261575009531803E-2,3.3153473836175618E-2,3.2640091674512726E-2,3.2652480635269834E-2,3.3191422818061554E-2,null,0,41,0,41,0.25469185477475209,3.3358557980269238E-2,3.3921193481708967E-2,3.2644860711419026E-2,3.265825508889849E-2,3.3197388951247811E-2]
[42,0,0,null,42,0,0,42,3.530939783810827E-2,null,42,3.4700317154418472E-2,3.2655949365606451E-2,null,42,{"$f":"AVERAGE(Q$15:Q56)","v":3.4700317154418472E-2},3.2655949365606451E-2,null,42,3.530939783810827E-2,3.3195006686705941E-2,0.23283777315054871,0,null,42,{"$f":"AVERAGE(AA$15:AA56)","v":3.7081269535370859E-2},3.2655949365606451E-2,42,3.9959430916601812E-2,3.3518331323234785E-2,0.19289070348921677,4.6500330784935429E-3,null,42,{"$f":"AVERAGE(AJ$15:AJ56)","v":3.7081269535370859E-2},3.2655949365606451E-2,null,42,3.9959430916601812E-2,3.3518331323234785E-2,0.19289070348921677,4.6500330784935429E-3,0,42,{"$f":"AVERAGE(AT$15:AT56)","v":3.2319364773466093E-2},3.2655949365606451E-2,42,3.0680156731867081E-2,3.2871783198669347E-2,0.28105775770959907,-4.6292411062411887E-3,null,42,{"$f":"AVERAGE(BC$15:BC56)","v":3.2319364773466093E-2},3.2655949365606451E-2,null,42,3.0680156731867081E-2,3.2871783198669347E-2,0.28105775770959907,-4.6292411062411887E-3,0,null,42,{"$f":"$B56*(1+Shocks!$H53)+Shocks!$I53","v":7.4000000000000003E-3},7.3727543294131569E-3,4.4405331848420104E-2,null,42,{"$f":"MAX($B56*(1-Shocks!$F53)-Shocks!$G53,Floor)","v":-2.8E-3},-2.8039273327342593E-3,2.4539903464211532E-2,null,42,{"$f":"$B56*(1+Shocks!$H53)+Shocks!$I53","v":7.4000000000000003E-3},7.3727543294131569E-3,4.4405331848420104E-2,null,42,{"$f":"MAX($B56*(1-Shocks!$F53)-Shocks!$G53,Floor)","v":-2.8E-3},-2.8039273327342593E-3,2.4539903464211532E-2,null,42,{"$f":"(EXP($C56+$I$5)-1)*(1+Shocks!$H53)+Shocks!$I53","v":1.9560702171843219E-2},1.9371850379873764E-2,5.0168673360428295E-2,null,42,{"$f":"MAX((EXP($C56+$I$5)-1)*(1-Shocks!$F53)-Shocks!$G53,Floor)","v":1.4210701753505392E-3},1.4200614106993851E-3,2.7199001200947981E-2,null,42,{"$f":"(EXP($C56+$I$5)-1)*(1+Shocks!$H53)+Shocks!$I53","v":1.9560702171843219E-2},1.9371850379873764E-2,5.0168673360428295E-2,null,42,{"$f":"MAX((EXP($C56+$I$5)-1)*(1-Shocks!$F53)-Shocks!$G53,Floor)","v":1.4210701753505392E-3},1.4200614106993851E-3,2.7199001200947981E-2,null,42,{"$f":"(EXP($C56+$I$6)-1)*(1+Shocks!$H53)+Shocks!$I53","v":-4.6397011635065898E-3},-4.6504979859138601E-3,3.8660767436742072E-2,null,42,{"$f":"MAX((EXP($C56+$I$6)-1)*(1-Shocks!$F53)-Shocks!$G53,Floor)","v":-6.9790698253493957E-3},-7.0035374404150297E-3,2.1898841476360786E-2,null,42,{"$f":"(EXP($C56+$I$6)-1)*(1+Shocks!$H53)+Shocks!$I53","v":-4.6397011635065898E-3},-4.6504979859138601E-3,3.8660767436742072E-2,null,42,{"$f":"MAX((EXP($C56+$I$6)-1)*(1-Shocks!$F53)-Shocks!$G53,Floor)","v":-6.9790698253493957E-3},-7.0035374404150297E-3,2.1898841476360786E-2,null,null,0,42,3.7777357094755937E-2,42,0.2143522538518339,3.6669870742206012E-2,3.7350504551804331E-2,3.2595194050406305E-2,3.2600607676744588E-2,3.3137829512270907E-2,null,0,42,0,42,0.20755187131669314,3.7437475911967062E-2,3.8147085852801466E-2,3.2605324088916754E-2,3.2613034671131975E-2,3.3150668390053706E-2,null,0,42,3.2847307685128113E-2,42,0.25413884291323457,3.2616060373007613E-2,3.31537944006981E-2,3.26179755736834E-2,3.2628781758280288E-2,3.3166937631762559E-2,null,0,42,0,42,0.246514721437148,3.3341275367336082E-2,3.3903324776327848E-2,3.2621084225476021E-2,3.2632688237076657E-2,3.3170973684380746E-2]
[43,0,0,null,43,0,0,43,3.5259703456022029E-2,null,43,3.4652316455417678E-2,3.2636287097384198E-2,null,43,{"$f":"AVERAGE(Q$15:Q57)","v":3.4652316455417678E-2},3.2636287097384198E-2,null,43,3.5259703456022029E-2,3.3174691929082512E-2,0.2253614756240378,0,null,43,{"$f":"AVERAGE(AA$15:AA57)","v":3.6977897850766515E-2},3.2636287097384198E-2,43,3.9807919356646515E-2,3.3464326760048069E-2,0.18664476217958759,4.548215900624486E-3,null,43,{"$f":"AVERAGE(AJ$15:AJ57)","v":3.6977897850766515E-2},3.2636287097384198E-2,null,43,3.9807919356646515E-2,3.3464326760048069E-2,0.18664476217958759,4.548215900624486E-3,0,43,{"$f":"AVERAGE(AT$15:AT57)","v":3.2326735060068841E-2},3.2636287097384198E-2,43,3.0731381871928365E-2,3.2885138270087655E-2,0.27210940238749537,-4.5283215840936641E-3,null,43,{"$f":"AVERAGE(BC$15:BC57)","v":3.2326735060068841E-2},3.2636287097384198E-2,null,43,3.0731381871928365E-2,3.2885138270087655E-2,0.27210940238749537,-4.5283215840936641E-3,0,null,43,{"$f":"$B57*(1+Shocks!$H54)+Shocks!$I54","v":7.4999999999999997E-3},7.4720148387010564E-3,4.4186824828276183E-2,null,43,{"$f":"MAX($B57*(1-Shocks!$F54)-Shocks!$G54,Floor)","v":-2.7000000000000001E-3},-2.7036515743148232E-3,2.4691001446731642E-2,null,43,{"$f":"$B57*(1+Shocks!$H54)+Shocks!$I54","v":7.4999999999999997E-3},7.4720148387010564E-3,4.4186824828276183E-2,null,43,{"$f":"MAX($B57*(1-Shocks!$F54)-Shocks!$G54,Floor)","v":-2.7000000000000001E-3},-2.7036515743148232E-3,2.4691001446731642E-2,null,43,{"$f":"(EXP($C57+$I$5)-1)*(1+Shocks!$H54)+Shocks!$I54","v":1.9660702171843215E-2},1.9469927028017156E-2,4.9822661599480789E-2,null,43,{"$f":"MAX((EXP($C57+$I$5)-1)*(1-Shocks!$F54)-Shocks!$G54,Floor)","v":1.4205685045088597E-3},1.4195604516299624E-3,2.7292170656192827E-2,null,43,{"$f":"(EXP($C57+$I$5)-1)*(1+Shocks!$H54)+Shocks!$I54","v":1.9660702171843215E-2},1.9469927028017156E-2,4.9822661599480789E-2,null,43,{"$f":"MAX((EXP($C57+$I$5)-1)*(1-Shocks!$F54)-Shocks!$G54,Floor)","v":1.4205685045088597E-3},1.4195604516299624E-3,2.7292170656192827E-2,null,43,{"$f":"(EXP($C57+$I$6)-1)*(1+Shocks!$H54)+Shocks!$I54","v":-4.5397011635065904E-3},-4.5500368994644035E-3,3.8568677950776786E-2,null,43,{"$f":"MAX((EXP($C57+$I$6)-1)*(1-Shocks!$F54)-Shocks!$G54,Floor)","v":-6.7795681628410771E-3},-6.8026538348323869E-3,2.2107330298462902E-2,null,43,{"$f":"(EXP($C57+$I$6)-1)*(1+Shocks!$H54)+Shocks!$I54","v":-4.5397011635065904E-3},-4.5500368994644035E-3,3.8568677950776786E-2,null,43,{"$f":"MAX((EXP($C57+$I$6)-1)*(1-Shocks!$F54)-Shocks!$G54,Floor)","v":-6.7795681628410771E-3},-6.8026538348323869E-3,2.2107330298462902E-2,null,null,0,43,3.7670085845609158E-2,43,0.20747910562998917,3.6574991631177459E-2,3.7252086327097977E-2,3.2585082345076968E-2,3.2590068967978017E-2,3.3126941630942153E-2,null,0,43,0,43,0.20089515272429606,3.7324933378040298E-2,3.8030256723417422E-2,3.2591222538967152E-2,3.2598146953116185E-2,3.3135287248730244E-2,null,0,43,3.2854920093855267E-2,43,0.24598551016912978,3.2615875500838498E-2,3.315360339933271E-2,3.2598685659079793E-2,3.2608110869735696E-2,3.314558137387396E-2,null,0,43,0,43,0.23860540787404039,3.3324281501256846E-2,3.3885754910978116E-2,3.260048663804789E-2,3.2610539125928761E-2,3.3148090119076171E-2]
[44,0,0,null,44,0,0,44,3.5211855717330209E-2,null,44,3.4606097285211405E-2,3.26186729663418E-2,null,44,{"$f":"AVERAGE(Q$15:Q58)","v":3.4606097285211405E-2},3.26186729663418E-2,null,44,3.5211855717330209E-2,3.3156493614940663E-2,0.21812908017014354,0,null,44,{"$f":"AVERAGE(AA$15:AA58)","v":3.6878824557938679E-2},3.26186729663418E-2,44,3.9662209185842068E-2,3.3415950025184715E-2,0.18060952337249969,4.4503534685118584E-3,null,44,{"$f":"AVERAGE(AJ$15:AJ58)","v":3.6878824557938679E-2},3.26186729663418E-2,null,44,3.9662209185842068E-2,3.3415950025184715E-2,0.18060952337249969,4.4503534685118584E-3,0,44,{"$f":"AVERAGE(AT$15:AT58)","v":3.2333370012484132E-2},3.26186729663418E-2,44,3.0780552326641564E-2,3.2897102345580853E-2,0.26344289452411934,-4.4313033906886456E-3,null,44,{"$f":"AVERAGE(BC$15:BC58)","v":3.2333370012484132E-2},3.26186729663418E-2,null,44,3.0780552326641564E-2,3.2897102345580853E-2,0.26344289452411934,-4.4313033906886456E-3,0,null,44,{"$f":"$B58*(1+Shocks!$H55)+Shocks!$I55","v":7.4999999999999997E-3},7.4720148387010564E-3,4.3976977282920826E-2,null,44,{"$f":"MAX($B58*(1-Shocks!$F55)-Shocks!$G55,Floor)","v":-2.5999999999999999E-3},-2.6033858701149278E-3,2.4836293677610977E-2,null,44,{"$f":"$B58*(1+Shocks!$H55)+Shocks!$I55","v":7.4999999999999997E-3},7.4720148387010564E-3,4.3976977282920826E-2,null,44,{"$f":"MAX($B58*(1-Shocks!$F55)-Shocks!$G55,Floor)","v":-2.5999999999999999E-3},-2.6033858701149278E-3,2.4836293677610977E-2,null,44,{"$f":"(EXP($C58+$I$5)-1)*(1+Shocks!$H55)+Shocks!$I55","v":1.9660702171843215E-2},1.9469927028017156E-2,4.9490341026559692E-2,null,44,{"$f":"MAX((EXP($C58+$I$5)-1)*(1-Shocks!$F55)-Shocks!$G55,Floor)","v":1.3195651628255005E-3},1.3186953018574253E-3,2.7381790015539753E-2,null,44,{"$f":"(EXP($C58+$I$5)-1)*(1+Shocks!$H55)+Shocks!$I55","v":1.9660702171843215E-2},1.9469927028017156E-2,4.9490341026559692E-2,null,44,{"$f":"MAX((EXP($C58+$I$5)-1)*(1-Shocks!$F55)-Shocks!$G55,Floor)","v":1.3195651628255005E-3},1.3186953018574253E-3,2.7381790015539753E-2,null,44,{"$f":"(EXP($C58+$I$6)-1)*(1+Shocks!$H55)+Shocks!$I55","v":-4.5397011635065904E-3},-4.5500368994644035E-3,3.8480287028142879E-2,null,44,{"$f":"MAX((EXP($C58+$I$6)-1)*(1-Shocks!$F55)-Shocks!$G55,Floor)","v":-6.4805648378244386E-3},-6.5016548643675445E-3,2.2307784646282691E-2,null,44,{"$f":"(EXP($C58+$I$6)-1)*(1+Shocks!$H55)+Shocks!$I55","v":-4.5397011635065904E-3},-4.5500368994644035E-3,3.8480287028142879E-2,null,44,{"$f":"MAX((EXP($C58+$I$6)-1)*(1-Shocks!$F55)-Shocks!$G55,Floor)","v":-6.4805648378244386E-3},-6.5016548643675445E-3,2.2307784646282691E-2,null,null,0,44,3.7567285545801798E-2,44,0.20082829259522772,3.648420458434827E-2,3.7157921547898765E-2,3.2575768362754991E-2,3.2580361570693328E-2,3.3116912705951532E-2,null,0,44,0,44,0.19445453186990627,3.7217202558143953E-2,3.7918434896220043E-2,3.2578559071625976E-2,3.2584777302601058E-2,3.3121474683339779E-2,null,0,44,3.2861773059836619E-2,44,0.23809804690196826,3.2615289281150907E-2,3.3152997744527735E-2,3.25818614273451E-2,3.2590081834584339E-2,3.3126954923779865E-2,null,0,44,0,44,0.23095429243511234,3.3307624006479873E-2,3.3868533107852317E-2,3.2582643670344927E-2,3.2591351731070417E-2,3.3128266888902538E-2]
[45,0,0,null,45,0,0,45,3.5165773627981789E-2,null,45,3.4561581648350895E-2,3.2602893626488383E-2,null,45,{"$f":"AVERAGE(Q$15:Q59)","v":3.4561581648350895E-2},3.2602893626488383E-2,null,45,3.5165773627981789E-2,3.3140191216126436E-2,0.21113212129844661,0,null,45,{"$f":"AVERAGE(AA$15:AA59)","v":3.6783803870573117E-2},3.2602893626488383E-2,45,3.9522025375868797E-2,3.3372614417726654E-2,0.17477676575962633,4.3562517478870078E-3,null,45,{"$f":"AVERAGE(AJ$15:AJ59)","v":3.6783803870573117E-2},3.2602893626488383E-2,null,45,3.9522025375868797E-2,3.3372614417726654E-2,0.17477676575962633,4.3562517478870078E-3,0,45,{"$f":"AVERAGE(AT$15:AT59)","v":3.2339359426128672E-2},3.2602893626488383E-2,45,3.0827777317524729E-2,3.2907820290485335E-2,0.25504976276588859,-4.3379963104570596E-3,null,45,{"$f":"AVERAGE(BC$15:BC59)","v":3.2339359426128672E-2},3.2602893626488383E-2,null,45,3.0827777317524729E-2,3.2907820290485335E-2,0.25504976276588859,-4.3379963104570596E-3,0,null,45,{"$f":"$B59*(1+Shocks!$H56)+Shocks!$I56","v":7.4999999999999997E-3},7.4720148387010564E-3,4.3775343806939704E-2,null,45,{"$f":"MAX($B59*(1-Shocks!$F56)-Shocks!$G56,Floor)","v":-2.5000000000000001E-3},-2.503130218118477E-3,2.4976060170967873E-2,null,45,{"$f":"$B59*(1+Shocks!$H56)+Shocks!$I56","v":7.4999999999999997E-3},7.4720148387010564E-3,4.3775343806939704E-2,null,45,{"$f":"MAX($B59*(1-Shocks!$F56)-Shocks!$G56,Floor)","v":-2.5000000000000001E-3},-2.503130218118477E-3,2.4976060170967873E-2,null,45,{"$f":"(EXP($C59+$I$5)-1)*(1+Shocks!$H56)+Shocks!$I56","v":1.9660702171843215E-2},1.9469927028017156E-2,4.9171012031407502E-2,null,45,{"$f":"MAX((EXP($C59+$I$5)-1)*(1-Shocks!$F56)-Shocks!$G56,Floor)","v":1.3190634919838205E-3},1.3181942920051444E-3,2.7468026645770083E-2,null,45,{"$f":"(EXP($C59+$I$5)-1)*(1+Shocks!$H56)+Shocks!$I56","v":1.9660702171843215E-2},1.9469927028017156E-2,4.9171012031407502E-2,null,45,{"$f":"MAX((EXP($C59+$I$5)-1)*(1-Shocks!$F56)-Shocks!$G56,Floor)","v":1.3190634919838205E-3},1.3181942920051444E-3,2.7468026645770083E-2,null,45,{"$f":"(EXP($C59+$I$6)-1)*(1+Shocks!$H56)+Shocks!$I56","v":-4.5397011635065904E-3},-4.5500368994644035E-3,3.8395398124881908E-2,null,45,{"$f":"MAX((EXP($C59+$I$6)-1)*(1-Shocks!$F56)-Shocks!$G56,Floor)","v":-6.2810631753161192E-3},-6.3008720433523381E-3,2.2500595458619266E-2,null,45,{"$f":"(EXP($C59+$I$6)-1)*(1+Shocks!$H56)+Shocks!$I56","v":-4.5397011635065904E-3},-4.5500368994644035E-3,3.8395398124881908E-2,null,45,{"$f":"MAX((EXP($C59+$I$6)-1)*(1-Shocks!$F56)-Shocks!$G56,Floor)","v":-6.2810631753161192E-3},-6.3008720433523381E-3,2.2500595458619266E-2,null,null,0,45,3.7468699873054456E-2,45,0.19439241177539546,3.6397253817662928E-2,3.7067743792015717E-2,3.2567189330229014E-2,3.257142008350776E-2,3.3107675145614204E-2,null,0,45,0,45,0.18822265462571325,3.7113992973464766E-2,3.7811317293500402E-2,3.2567187319131302E-2,3.2572771247580651E-2,3.3109071044531334E-2,null,0,45,3.2867959314758943E-2,45,0.23046711704806838,3.2614379687771075E-2,3.3152057995827988E-2,3.2567188204295126E-2,3.2574357579058418E-2,3.3110709899270785E-2,null,0,45,0,45,0.22355223313162137,3.3291337487698747E-2,3.3851695125687087E-2,3.2567187486587032E-2,3.2574730661328877E-2,3.3111095334631899E-2]
[46,0,0,null,46,0,0,46,3.5121378937269299E-2,null,46,3.451869417676099E-2,3.2588757955215319E-2,null,46,{"$f":"AVERAGE(Q$15:Q60)","v":3.451869417676099E-2},3.2588757955215319E-2,null,46,3.5121378937269299E-2,3.3125587189223316E-2,0.20436249369533471,0,null,46,{"$f":"AVERAGE(AA$15:AA60)","v":3.6692607220239253E-2},3.2588757955215319E-2,46,3.9387105360603636E-2,3.3333794444460496E-2,0.16913873009794436,4.2657264233343373E-3,null,46,{"$f":"AVERAGE(AJ$15:AJ60)","v":3.6692607220239253E-2},3.2588757955215319E-2,null,46,3.9387105360603636E-2,3.3333794444460496E-2,0.16913873009794436,4.2657264233343373E-3,0,46,{"$f":"AVERAGE(AT$15:AT60)","v":3.2344781133282728E-2},3.2588757955215319E-2,46,3.0873159390655935E-2,3.2917421885832798E-2,0.24692173581527502,-4.2482195466133632E-3,null,46,{"$f":"AVERAGE(BC$15:BC60)","v":3.2344781133282728E-2},3.2588757955215319E-2,null,46,3.0873159390655935E-2,3.2917421885832798E-2,0.24692173581527502,-4.2482195466133632E-3,0,null,46,{"$f":"$B60*(1+Shocks!$H57)+Shocks!$I57","v":7.4999999999999997E-3},7.4720148387010564E-3,4.3581504161342766E-2,null,46,{"$f":"MAX($B60*(1-Shocks!$F57)-Shocks!$G57,Floor)","v":-2.3E-3},-2.3026490626755578E-3,2.511056743285045E-2,null,46,{"$f":"$B60*(1+Shocks!$H57)+Shocks!$I57","v":7.4999999999999997E-3},7.4720148387010564E-3,4.3581504161342766E-2,null,46,{"$f":"MAX($B60*(1-Shocks!$F57)-Shocks!$G57,Floor)","v":-2.3E-3},-2.3026490626755578E-3,2.511056743285045E-2,null,46,{"$f":"(EXP($C60+$I$5)-1)*(1+Shocks!$H57)+Shocks!$I57","v":1.9660702171843215E-2},1.9469927028017156E-2,4.8864013805345108E-2,null,46,{"$f":"MAX((EXP($C60+$I$5)-1)*(1-Shocks!$F57)-Shocks!$G57,Floor)","v":1.5190634919838206E-3},1.5179108821480856E-3,2.7551040396524673E-2,null,46,{"$f":"(EXP($C60+$I$5)-1)*(1+Shocks!$H57)+Shocks!$I57","v":1.9660702171843215E-2},1.9469927028017156E-2,4.8864013805345108E-2,null,46,{"$f":"MAX((EXP($C60+$I$5)-1)*(1-Shocks!$F57)-Shocks!$G57,Floor)","v":1.5190634919838206E-3},1.5179108821480856E-3,2.7551040396524673E-2,null,46,{"$f":"(EXP($C60+$I$6)-1)*(1+Shocks!$H57)+Shocks!$I57","v":-4.5397011635065904E-3},-4.5500368994644035E-3,3.8313826669194695E-2,null,46,{"$f":"MAX((EXP($C60+$I$6)-1)*(1-Shocks!$F57)-Shocks!$G57,Floor)","v":-6.0810631753161195E-3},-6.0996281414057961E-3,2.2686134299592098E-2,null,46,{"$f":"(EXP($C60+$I$6)-1)*(1+Shocks!$H57)+Shocks!$I57","v":-4.5397011635065904E-3},-4.5500368994644035E-3,3.8313826669194695E-2,null,46,{"$f":"MAX((EXP($C60+$I$6)-1)*(1-Shocks!$F57)-Shocks!$G57,Floor)","v":-6.0810631753161195E-3},-6.0996281414057961E-3,2.2686134299592098E-2,null,null,0,46,3.7374090516893554E-2,46,0.18816432928271107,3.6313904478668634E-2,3.6981308483291286E-2,3.2559287389652025E-2,3.2563184223925574E-2,3.3099166650905912E-2,null,0,46,0,46,0.18219246078891477,3.7015036386477497E-2,3.7708624108771405E-2,3.2556975755065463E-2,3.2561989972050433E-2,3.3097932871025686E-2,null,0,46,3.2873559237543759E-2,46,0.22308381416766324,3.2613211518474065E-2,3.3150851100019585E-2,3.2554391356268232E-2,3.2560643900108668E-2,3.3096542247821138E-2,null,0,46,0,46,0.21639052446544219,3.3275446089060121E-2,3.3835265906808409E-2,3.2553799231319819E-2,3.2560333150322335E-2,3.3096221213341145E-2]
[47,0,0,null,47,0,0,47,3.5078596285049501E-2,null,47,3.4477362273816405E-2,3.2576094738365313E-2,null,47,{"$f":"AVERAGE(Q$15:Q61)","v":3.4477362273816405E-2},3.2576094738365313E-2,null,47,3.5078596285049501E-2,3.3112504578710844E-2,0.19781242874286081,0,null,47,{"$f":"AVERAGE(AA$15:AA61)","v":3.6605021848284493E-2},3.2576094738365313E-2,47,3.9257198883933864E-2,3.3299019425651499E-2,0.16368807762147916,4.1786025988843623E-3,null,47,{"$f":"AVERAGE(AJ$15:AJ61)","v":3.6605021848284493E-2},3.2576094738365313E-2,null,47,3.9257198883933864E-2,3.3299019425651499E-2,0.16368807762147916,4.1786025988843623E-3,0,47,{"$f":"AVERAGE(AT$15:AT61)","v":3.2349702699348316E-2},3.2576094738365313E-2,47,3.0916794839621842E-2,3.2926023398490267E-2,0.23905074537948359,-4.1618014454276597E-3,null,47,{"$f":"AVERAGE(BC$15:BC61)","v":3.2349702699348316E-2},3.2576094738365313E-2,null,47,3.0916794839621842E-2,3.2926023398490267E-2,0.23905074537948359,-4.1618014454276597E-3,0,null,47,{"$f":"$B61*(1+Shocks!$H58)+Shocks!$I58","v":7.4999999999999997E-3},7.4720148387010564E-3,4.3395061989403239E-2,null,47,{"$f":"MAX($B61*(1-Shocks!$F58)-Shocks!$G58,Floor)","v":-2.2000000000000001E-3},-2.2024235552000394E-3,2.5240068798696891E-2,null,47,{"$f":"$B61*(1+Shocks!$H58)+Shocks!$I58","v":7.4999999999999997E-3},7.4720148387010564E-3,4.3395061989403239E-2,null,47,{"$f":"MAX($B61*(1-Shocks!$F58)-Shocks!$G58,Floor)","v":-2.2000000000000001E-3},-2.2024235552000394E-3,2.5240068798696891E-2,null,47,{"$f":"(EXP($C61+$I$5)-1)*(1+Shocks!$H58)+Shocks!$I58","v":1.9660702171843215E-2},1.9469927028017156E-2,4.8568722486003413E-2,null,47,{"$f":"MAX((EXP($C61+$I$5)-1)*(1-Shocks!$F58)-Shocks!$G58,Floor)","v":1.5185618211421411E-3},1.5174099720950789E-3,2.7630983684886923E-2,null,47,{"$f":"(EXP($C61+$I$5)-1)*(1+Shocks!$H58)+Shocks!$I58","v":1.9660702171843215E-2},1.9469927028017156E-2,4.8568722486003413E-2,null,47,{"$f":"MAX((EXP($C61+$I$5)-1)*(1-Shocks!$F58)-Shocks!$G58,Floor)","v":1.5185618211421411E-3},1.5174099720950789E-3,2.7630983684886923E-2,null,47,{"$f":"(EXP($C61+$I$6)-1)*(1+Shocks!$H58)+Shocks!$I58","v":-4.5397011635065904E-3},-4.5500368994644035E-3,3.8235399311287388E-2,null,47,{"$f":"MAX((EXP($C61+$I$6)-1)*(1-Shocks!$F58)-Shocks!$G58,Floor)","v":-5.8815615128078001E-3},-5.8989260161284507E-3,2.2864753939846549E-2,null,47,{"$f":"(EXP($C61+$I$6)-1)*(1+Shocks!$H58)+Shocks!$I58","v":-4.5397011635065904E-3},-4.5500368994644035E-3,3.8235399311287388E-2,null,47,{"$f":"MAX((EXP($C61+$I$6)-1)*(1-Shocks!$F58)-Shocks!$G58,Floor)","v":-5.8815615128078001E-3},-5.8989260161284507E-3,2.2864753939846549E-2,null,null,0,47,3.7283235700154016E-2,47,0.18213716818069342,3.6233940520222593E-2,3.6898390668292924E-2,3.2552009217342207E-2,3.2555598431704753E-2,3.3091329805008618E-2,null,0,47,0,47,0.17635716697096848,3.692008473445349E-2,3.7610096638339918E-2,3.2547806200329529E-2,3.255230874134888E-2,3.3087931260014393E-2,null,0,47,3.2878642605512098E-2,47,0.21593962723772403,3.261183859351955E-2,3.3149432662407996E-2,3.2543231223648474E-2,3.2548684045611731E-2,3.3084186637380365E-2,null,0,47,0,47,0.20946086013835985,3.3259965578492721E-2,3.3819261732926487E-2,3.2542202541871415E-2,3.2547862092392056E-2,3.308333749085595E-2]
[48,0,0,null,48,0,0,48,3.5037353285693795E-2,null,48,3.44375161972044E-2,3.2564750596440373E-2,null,48,{"$f":"AVERAGE(Q$15:Q62)","v":3.44375161972044E-2},3.2564750596440373E-2,null,48,3.5037353285693795E-2,3.3100784870316202E-2,0.19147447339098861,0,null,48,{"$f":"AVERAGE(AA$15:AA62)","v":3.652084953053774E-2},3.2564750596440373E-2,48,3.9132067746209476E-2,3.3267867770531812E-2,0.15841785342136566,4.0947144605156804E-3,null,48,{"$f":"AVERAGE(AJ$15:AJ62)","v":3.652084953053774E-2},3.2564750596440373E-2,null,48,3.9132067746209476E-2,3.3267867770531812E-2,0.15841785342136566,4.0947144605156804E-3,0,48,{"$f":"AVERAGE(AT$15:AT62)","v":3.2354182863871067E-2},3.2564750596440373E-2,48,3.0958774104834941E-2,3.2933728987968536E-2,0.23142892779161828,-4.0785791808588545E-3,null,48,{"$f":"AVERAGE(BC$15:BC62)","v":3.2354182863871067E-2},3.2564750596440373E-2,null,48,3.0958774104834941E-2,3.2933728987968536E-2,0.23142892779161828,-4.0785791808588545E-3,0,null,48,{"$f":"$B62*(1+Shocks!$H59)+Shocks!$I59","v":7.4000000000000003E-3},7.3727543294131569E-3,4.3215643549786353E-2,null,48,{"$f":"MAX($B62*(1-Shocks!$F59)-Shocks!$G59,Floor)","v":-2.0999999999999999E-3},-2.1022080918701985E-3,2.5364804840117605E-2,null,48,{"$f":"$B62*(1+Shocks!$H59)+Shocks!$I59","v":7.4000000000000003E-3},7.3727543294131569E-3,4.3215643549786353E-2,null,48,{"$f":"MAX($B62*(1-Shocks!$F59)-Shocks!$G59,Floor)","v":-2.0999999999999999E-3},-2.1022080918701985E-3,2.5364804840117605E-2,null,48,{"$f":"(EXP($C62+$I$5)-1)*(1+Shocks!$H59)+Shocks!$I59","v":1.9560702171843219E-2},1.9371850379873764E-2,4.8284549299232093E-2,null,48,{"$f":"MAX((EXP($C62+$I$5)-1)*(1-Shocks!$F59)-Shocks!$G59,Floor)","v":1.5180601503004616E-3},1.5169090617909394E-3,2.770800164207321E-2,null,48,{"$f":"(EXP($C62+$I$5)-1)*(1+Shocks!$H59)+Shocks!$I59","v":1.9560702171843219E-2},1.9371850379873764E-2,4.8284549299232093E-2,null,48,{"$f":"MAX((EXP($C62+$I$5)-1)*(1-Shocks!$F59)-Shocks!$G59,Floor)","v":1.5180601503004616E-3},1.5169090617909394E-3,2.770800164207321E-2,null,48,{"$f":"(EXP($C62+$I$6)-1)*(1+Shocks!$H59)+Shocks!$I59","v":-4.6397011635065898E-3},-4.6504979859138601E-3,3.8159953213417364E-2,null,48,{"$f":"MAX((EXP($C62+$I$6)-1)*(1-Shocks!$F59)-Shocks!$G59,Floor)","v":-5.6820598502994816E-3},-5.6982641641112912E-3,2.303678901485684E-2,null,48,{"$f":"(EXP($C62+$I$6)-1)*(1+Shocks!$H59)+Shocks!$I59","v":-4.6397011635065898E-3},-4.6504979859138601E-3,3.8159953213417364E-2,null,48,{"$f":"MAX((EXP($C62+$I$6)-1)*(1-Shocks!$F59)-Shocks!$G59,Floor)","v":-5.6820598502994816E-3},-5.6982641641112912E-3,2.303678901485684E-2,null,null,0,48,3.7195928840507264E-2,48,0.1763042971225447,3.6157162832350133E-2,3.681878306338171E-2,3.2545305671584326E-2,3.2548611502344657E-2,3.3084111694081077E-2,null,0,48,0,48,0.1707102510440302,3.68289082917257E-2,3.7515495353559913E-2,3.2539572477406485E-2,3.2543615483519833E-2,3.3078950399304405E-2,null,0,48,3.2883270082128879E-2,48,0.20902641073093345,3.2610305580569307E-2,3.3147848832162152E-2,3.2533498688634636E-2,3.2538253971907932E-2,3.3073411549364114E-2,null,0,48,0,48,0.20275530072623346,3.3244905045401042E-2,3.3803691980968997E-2,3.2532157911434809E-2,3.2537059990092168E-2,3.3072178079232781E-2]
[49,0,0,null,49,0,0,49,3.4997580562397657E-2,null,49,3.4399089093728324E-2,3.2554588126876505E-2,null,49,{"$f":"AVERAGE(Q$15:Q63)","v":3.4399089093728324E-2},3.2554588126876505E-2,null,49,3.4997580562397657E-2,3.3090286068377939E-2,0.18534147109221327,0,null,49,{"$f":"AVERAGE(AA$15:AA63)","v":3.6439905420258933E-2},3.2554588126876505E-2,49,3.9011485476190266E-2,3.3239961852013167E-2,0.15332145413482878,4.0139049137926097E-3,null,49,{"$f":"AVERAGE(AJ$15:AJ63)","v":3.6439905420258933E-2},3.2554588126876505E-2,null,49,3.9011485476190266E-2,3.3239961852013167E-2,0.15332145413482878,4.0139049137926097E-3,0,49,{"$f":"AVERAGE(AT$15:AT63)","v":3.2358272767197709E-2},3.2554588126876505E-2,49,3.0999182149622939E-2,3.2940631966869915E-2,0.22404862450898438,-3.9983984127747174E-3,null,49,{"$f":"AVERAGE(BC$15:BC63)","v":3.2358272767197709E-2},3.2554588126876505E-2,null,49,3.0999182149622939E-2,3.2940631966869915E-2,0.22404862450898438,-3.9983984127747174E-3,0,null,49,{"$f":"$B63*(1+Shocks!$H60)+Shocks!$I60","v":7.4000000000000003E-3},7.3727543294131569E-3,4.3042896479264625E-2,null,49,{"$f":"MAX($B63*(1-Shocks!$F60)-Shocks!$G60,Floor)","v":-1.9E-3},-1.9018072895963312E-3,2.5485003819805119E-2,null,49,{"$f":"$B63*(1+Shocks!$H60)+Shocks!$I60","v":7.4000000000000003E-3},7.3727543294131569E-3,4.3042896479264625E-2,null,49,{"$f":"MAX($B63*(1-Shocks!$F60)-Shocks!$G60,Floor)","v":-1.9E-3},-1.9018072895963312E-3,2.5485003819805119E-2,null,49,{"$f":"(EXP($C63+$I$5)-1)*(1+Shocks!$H60)+Shocks!$I60","v":1.9560702171843219E-2},1.9371850379873764E-2,4.8010938722932828E-2,null,49,{"$f":"MAX((EXP($C63+$I$5)-1)*(1-Shocks!$F60)-Shocks!$G60,Floor)","v":1.7180601503004615E-3},1.7165859732021422E-3,2.7782232305973098E-2,null,49,{"$f":"(EXP($C63+$I$5)-1)*(1+Shocks!$H60)+Shocks!$I60","v":1.9560702171843219E-2},1.9371850379873764E-2,4.8010938722932828E-2,null,49,{"$f":"MAX((EXP($C63+$I$5)-1)*(1-Shocks!$F60)-Shocks!$G60,Floor)","v":1.7180601503004615E-3},1.7165859732021422E-3,2.7782232305973098E-2,null,49,{"$f":"(EXP($C63+$I$6)-1)*(1+Shocks!$H60)+Shocks!$I60","v":-4.6397011635065898E-3},-4.6504979859138601E-3,3.8087335379885401E-2,null,49,{"$f":"MAX((EXP($C63+$I$6)-1)*(1-Shocks!$F60)-Shocks!$G60,Floor)","v":-5.4820598502994811E-3},-5.4971414846028722E-3,2.3202556734187807E-2,null,49,{"$f":"(EXP($C63+$I$6)-1)*(1+Shocks!$H60)+Shocks!$I60","v":-4.6397011635065898E-3},-4.6504979859138601E-3,3.8087335379885401E-2,null,49,{"$f":"MAX((EXP($C63+$I$6)-1)*(1-Shocks!$F60)-Shocks!$G60,Floor)","v":-5.4820598502994811E-3},-5.4971414846028722E-3,2.3202556734187807E-2,null,null,0,49,3.7111977336598212E-2,49,0.17065931969468615,3.6083387595945052E-2,3.6742294334073833E-2,3.2539131467311688E-2,3.2542176248501087E-2,3.3077463556971616E-2,null,0,49,0,49,0.16524543796256333,3.6741294030909082E-2,3.742459818235111E-2,3.2532179198606903E-2,3.25358095117112E-2,3.3070886245615674E-2,null,0,49,3.2887494483489821E-2,49,0.20233635834601355,3.2608649511494531E-2,3.3146137869376924E-2,3.2525011299505073E-2,3.2529158195905204E-2,3.306401498775275E-2,null,0,49,0,49,0.19626624554948699,3.3230268283177267E-2,3.3788560552881153E-2,3.2523457793422333E-2,3.2527703696436025E-2,3.3062512397784204E-2]
[50,0,0,null,50,0,0,50,3.495921174282457E-2,null,50,3.4362016996648703E-2,3.2545484239747458E-2,null,50,{"$f":"AVERAGE(Q$15:Q64)","v":3.4362016996648703E-2},3.2545484239747458E-2,null,50,3.495921174282457E-2,3.3080880973822557E-2,0.17940654454615704,0,null,50,{"$f":"AVERAGE(AA$15:AA64)","v":3.6362016996648705E-2},3.2545484239747458E-2,50,3.8895236949771705E-2,3.3214963417623089E-2,0.1483925993751376,3.9360252069471358E-3,null,50,{"$f":"AVERAGE(AJ$15:AJ64)","v":3.6362016996648705E-2},3.2545484239747458E-2,null,50,3.8895236949771705E-2,3.3214963417623089E-2,0.1483925993751376,3.9360252069471358E-3,0,50,{"$f":"AVERAGE(AT$15:AT64)","v":3.2362016996648701E-2},3.2545484239747458E-2,50,3.1038098813726434E-2,3.2946815930178674E-2,0.21690238166543591,-3.9211129290981361E-3,null,50,{"$f":"AVERAGE(BC$15:BC64)","v":3.2362016996648701E-2},3.2545484239747458E-2,null,50,3.1038098813726434E-2,3.2946815930178674E-2,0.21690238166543591,-3.9211129290981361E-3,0,null,50,{"$f":"$B64*(1+Shocks!$H61)+Shocks!$I61","v":7.3000000000000001E-3},7.2734839664984697E-3,4.2876488593818429E-2,null,50,{"$f":"MAX($B64*(1-Shocks!$F61)-Shocks!$G61,Floor)","v":-1.8E-3},-1.8016219466282088E-3,2.5600882177909456E-2,null,50,{"$f":"$B64*(1+Shocks!$H61)+Shocks!$I61","v":7.3000000000000001E-3},7.2734839664984697E-3,4.2876488593818429E-2,null,50,{"$f":"MAX($B64*(1-Shocks!$F61)-Shocks!$G61,Floor)","v":-1.8E-3},-1.8016219466282088E-3,2.5600882177909456E-2,null,50,{"$f":"(EXP($C64+$I$5)-1)*(1+Shocks!$H61)+Shocks!$I61","v":1.9460702171843217E-2},1.9273764111757956E-2,4.7747366691066606E-2,null,50,{"$f":"MAX((EXP($C64+$I$5)-1)*(1-Shocks!$F61)-Shocks!$G61,Floor)","v":1.7175584794587818E-3},1.7160851626576257E-3,2.785380684663985E-2,null,50,{"$f":"(EXP($C64+$I$5)-1)*(1+Shocks!$H61)+Shocks!$I61","v":1.9460702171843217E-2},1.9273764111757956E-2,4.7747366691066606E-2,null,50,{"$f":"MAX((EXP($C64+$I$5)-1)*(1-Shocks!$F61)-Shocks!$G61,Floor)","v":1.7175584794587818E-3},1.7160851626576257E-3,2.785380684663985E-2,null,50,{"$f":"(EXP($C64+$I$6)-1)*(1+Shocks!$H61)+Shocks!$I61","v":-4.73970116350659E-3},-4.7509691658073261E-3,3.8017402026196967E-2,null,50,{"$f":"MAX((EXP($C64+$I$6)-1)*(1-Shocks!$F61)-Shocks!$G61,Floor)","v":-5.2825581877911625E-3},-5.2965602311360379E-3,2.3362357621290242E-2,null,50,{"$f":"(EXP($C64+$I$6)-1)*(1+Shocks!$H61)+Shocks!$I61","v":-4.73970116350659E-3},-4.7509691658073261E-3,3.8017402026196967E-2,null,50,{"$f":"MAX((EXP($C64+$I$6)-1)*(1-Shocks!$F61)-Shocks!$G61,Floor)","v":-5.2825581877911625E-3},-5.2965602311360379E-3,2.3362357621290242E-2,null,null,0,50,3.7031201465369534E-2,50,0.16519606440578438,3.6012444827771488E-2,3.6668747574667426E-2,3.2533444875690071E-2,3.2536249187266456E-2,3.3071340461731158E-2,null,0,50,0,50,0.15995668680123507,3.6657044157769568E-2,3.7337198973300234E-2,3.2525540675289719E-2,3.2528800373933187E-2,3.3063645334815907E-2,null,0,50,3.2891361858506496E-2,50,0.19586197985251538,3.2606901044637447E-2,3.3144331449175501E-2,3.2517609882758702E-2,3.2521226168640005E-2,3.3055820728317906E-2,null,0,50,0,50,0.18998640809452305,3.321605491450226E-2,3.3773867039360361E-2,3.2515922351244911E-2,3.2519599849426588E-2,3.3054140651154161E-2]
[51,0,0,null,null,null,null,51,3.4922183424928699E-2,null,51,3.432623879410409E-2,3.2537328666873311E-2,null,51,{"$f":"AVERAGE(Q$15:Q65)","v":3.432623879410409E-2},3.2537328666873311E-2,null,51,3.4922183424928699E-2,3.3072455641784071E-2,0.17366308003508121,0,null,51,{"$f":"AVERAGE(AA$15:AA65)","v":3.628702310782958E-2},3.2537328666873311E-2,51,3.8783117972312819E-2,3.3192569480365863E-2,0.14362530641288895,3.8609345473841206E-3,null,51,{"$f":"AVERAGE(AJ$15:AJ65)","v":3.628702310782958E-2},3.2537328666873311E-2,null,51,3.8783117972312819E-2,3.3192569480365863E-2,0.14362530641288895,3.8609345473841206E-3,0,51,{"$f":"AVERAGE(AT$15:AT65)","v":3.23654544803786E-2},3.2537328666873311E-2,51,3.1075599145007793E-2,3.2952355767040142E-2,0.20998294883055912,-3.846584279920906E-3,null,51,{"$f":"AVERAGE(BC$15:BC65)","v":3.23654544803786E-2},3.2537328666873311E-2,null,51,3.1075599145007793E-2,3.2952355767040142E-2,0.20998294883055912,-3.846584279920906E-3,0,null,51,null,null,4.2716106734204562E-2,null,51,null,null,2.5712645036829018E-2,null,51,null,null,4.2716106734204562E-2,null,51,null,null,2.5712645036829018E-2,null,51,null,null,4.7493338850991274E-2,null,51,null,null,2.7922849814503881E-2,null,51,null,null,4.7493338850991274E-2,null,51,null,null,2.7922849814503881E-2,null,51,null,null,3.7950017986246198E-2,null,51,null,null,2.3516476267934516E-2,null,51,null,null,3.7950017986246198E-2,null,51,null,null,2.3516476267934516E-2,null,null,null,null,null,51,0.15990857526753574,3.5944177090980842E-2,3.6597978961102839E-2,3.2528207446759549E-2,3.253079025144865E-2,3.3065701006980919E-2,null,null,null,null,51,0.15483817887033144,3.6575974798162485E-2,3.725310611960575E-2,3.2519579936247975E-2,3.2522506817808314E-2,3.3057143711242555E-2,null,null,null,null,51,0.18959608059584659,3.2605085516425845E-2,3.3142455748197852E-2,3.2511155582669975E-2,3.2514309105845962E-2,3.3048675041049629E-2,null,null,null,null,51,0.18390879444392313,3.320226130655396E-2,3.3759607666275615E-2,3.2509395769649264E-2,3.2512580909139298E-2,3.3046889731274287E-2]
[52,0,0,null,null,null,null,52,3.4886435120077941E-2,null,52,3.4291696175492867E-2,3.2530022626320543E-2,null,52,{"$f":"AVERAGE(Q$15:Q66)","v":3.4291696175492867E-2},3.2530022626320543E-2,null,52,3.4886435120077941E-2,3.3064908000091098E-2,0.16810471316006206,0,null,52,{"$f":"AVERAGE(AA$15:AA66)","v":3.621477309856979E-2},3.2530022626320543E-2,52,3.8674934837820585E-2,3.3172508639109033E-2,0.13901386768611534,3.7884997177426438E-3,null,52,{"$f":"AVERAGE(AJ$15:AJ66)","v":3.621477309856979E-2},3.2530022626320543E-2,null,52,3.8674934837820585E-2,3.3172508639109033E-2,0.13901386768611534,3.7884997177426438E-3,0,52,{"$f":"AVERAGE(AT$15:AT66)","v":3.2368619252415944E-2},3.2530022626320543E-2,52,3.111175371028696E-2,3.2957318567234717E-2,0.20328327710753463,-3.7746814097909809E-3,null,52,{"$f":"AVERAGE(BC$15:BC66)","v":3.2368619252415944E-2},3.2530022626320543E-2,null,52,3.111175371028696E-2,3.2957318567234717E-2,0.20328327710753463,-3.7746814097909809E-3,0,null,52,null,null,4.2561455659959613E-2,null,52,null,null,2.5820486714265733E-2,null,52,null,null,4.2561455659959613E-2,null,52,null,null,2.5820486714265733E-2,null,52,null,null,4.7248388883319947E-2,null,52,null,null,2.7989479403242701E-2,null,52,null,null,4.7248388883319947E-2,null,52,null,null,2.7989479403242701E-2,null,52,null,null,3.7885056156111263E-2,null,52,null,null,2.3665182091023862E-2,null,52,null,null,3.7885056156111263E-2,null,52,null,null,2.3665182091023862E-2,null,null,null,null,null,52,0.15479110291879666,3.5878438349288833E-2,3.6529836554147987E-2,3.2523383753416894E-2,3.2525762522996646E-2,3.3060507046220225E-2,null,null,null,null,52,0.149884306787439,3.6497914818563591E-2,3.717214132339941E-2,3.2514227844549992E-2,3.2516855859020047E-2,3.3051305964391986E-2,null,null,null,null,52,0.18353174327812652,3.2603223818394124E-2,3.3140532350711904E-2,3.2505527275058191E-2,3.2508277218776381E-2,3.3042443826897541E-2,null,null,null,null,52,0.17802668425990675,3.3188881314483824E-2,3.3745776063456301E-2,3.2503743054334892E-2,3.2506501718906997E-2,3.3040609661801619E-2]
[53,0,0,null,null,null,null,53,3.4851909179199669E-2,null,53,3.4258333561347394E-2,3.2523477625782782E-2,null,53,{"$f":"AVERAGE(Q$15:Q67)","v":3.4258333561347394E-2},3.2523477625782782E-2,null,53,3.4851909179199669E-2,3.3058146611848693E-2,0.16272531581247393,0,null,53,{"$f":"AVERAGE(AA$15:AA67)","v":3.6145126014177582E-2},3.2523477625782782E-2,53,3.8570503875384743E-2,3.3154537783490312E-2,0.13455283077433217,3.7185946961850735E-3,null,53,{"$f":"AVERAGE(AJ$15:AJ67)","v":3.6145126014177582E-2},3.2523477625782782E-2,null,53,3.8570503875384743E-2,3.3154537783490312E-2,0.13455283077433217,3.7185946961850735E-3,0,53,{"$f":"AVERAGE(AT$15:AT67)","v":3.2371541108517206E-2},3.2523477625782782E-2,53,3.1146628886286276E-2,3.296176443330312E-2,0.19679651668332429,-3.7052802929133932E-3,null,53,{"$f":"AVERAGE(BC$15:BC67)","v":3.2371541108517206E-2},3.2523477625782782E-2,null,53,3.1146628886286276E-2,3.296176443330312E-2,0.19679651668332429,-3.7052802929133932E-3,0,null,53,null,null,4.2412256994178055E-2,null,53,null,null,2.5924591236694994E-2,null,53,null,null,4.2412256994178055E-2,null,53,null,null,2.5924591236694994E-2,null,53,null,null,4.7012076890393661E-2,null,53,null,null,2.8053807720961554E-2,null,53,null,null,4.7012076890393661E-2,null,53,null,null,2.8053807720961554E-2,null,53,null,null,3.7822396972888139E-2,null,53,null,null,2.3808730082409468E-2,null,53,null,null,3.7822396972888139E-2,null,53,null,null,2.3808730082409468E-2,null,null,null,null,null,53,0.14983809624938377,3.5815092946226958E-2,3.6464179233432592E-2,3.2518941155141076E-2,3.2521131987009476E-2,3.3055723433440688E-2,null,null,null,null,53,0.14508966439937121,3.6422704764313703E-2,3.7094138483719785E-2,3.2509422303134423E-2,3.2511781943319849E-2,3.3046064362449286E-2,null,null,null,null,53,0.17766231168942573,3.2601333129280187E-2,3.3138579005000723E-2,3.2500619308518178E-2,3.2503017295355582E-2,3.3037010117042923E-2,null,null,null,null,53,0.17233361393817132,3.3175906884438194E-2,3.3732363888207662E-2,3.2498847255903546E-2,3.2501236522065616E-2,3.3035170513965775E-2]
[54,0,0,null,null,null,null,54,3.4818550706554152E-2,null,54,3.4226098021153957E-2,3.2517614390901839E-2,null,54,{"$f":"AVERAGE(Q$15:Q68)","v":3.4226098021153957E-2},3.2517614390901839E-2,null,54,3.4818550706554152E-2,3.3052089567037868E-2,0.15751898423696495,0,null,54,{"$f":"AVERAGE(AA$15:AA68)","v":3.6077949873005812E-2},3.2517614390901839E-2,54,3.8469650990958115E-2,3.3138439143024501E-2,0.13023698052116042,3.6511002844039631E-3,null,54,{"$f":"AVERAGE(AJ$15:AJ68)","v":3.6077949873005812E-2},3.2517614390901839E-2,null,54,3.8469650990958115E-2,3.3138439143024501E-2,0.13023698052116042,3.6511002844039631E-3,0,54,{"$f":"AVERAGE(AT$15:AT68)","v":3.2374246169302102E-2},3.2517614390901839E-2,54,3.1180287131700624E-2,3.2965747208136831E-2,0.19051601392903775,-3.6382635748535286E-3,null,54,{"$f":"AVERAGE(BC$15:BC68)","v":3.2374246169302102E-2},3.2517614390901839E-2,null,54,3.1180287131700624E-2,3.2965747208136831E-2,0.19051601392903775,-3.6382635748535286E-3,0,null,54,null,null,4.2268248220158178E-2,null,54,null,null,2.6025132847253607E-2,null,54,null,null,4.2268248220158178E-2,null,54,null,null,2.6025132847253607E-2,null,54,null,null,4.6783987857065279E-2,null,54,null,null,2.8115941064731143E-2,null,54,null,null,4.6783987857065279E-2,null,54,null,null,2.8115941064731143E-2,null,54,null,null,3.7761927926887484E-2,null,54,null,null,2.394736154463839E-2,null,54,null,null,3.7761927926887484E-2,null,54,null,null,2.394736154463839E-2,null,null,null,null,null,54,0.14504419448413233,3.575401469360593E-2,3.640087574571349E-2,3.2514849579977197E-2,3.2516867304691395E-2,3.3051317788357827E-2,null,null,null,null,54,0.14044903746159423,3.6350195901877852E-2,3.7018942693712864E-2,3.2505107540379823E-2,3.2507226192777648E-2,3.3041358073001778E-2,null,null,null,null,54,0.1719813761137497,3.2599427526660112E-2,3.3136610255293464E-2,3.2496339532067861E-2,3.2498430587796175E-2,3.3032271889245853E-2,null,null,null,null,54,0.16682336161016373,3.3163328541662075E-2,3.3719361329971331E-2,3.2494607062395403E-2,3.2496676374527717E-2,3.3030459731917268E-2]
[55,0,0,null,null,null,null,55,3.4786307464813815E-2,null,55,3.4194939182677485E-2,3.2512361904947884E-2,null,55,{"$f":"AVERAGE(Q$15:Q69)","v":3.4194939182677485E-2},3.2512361904947884E-2,null,55,3.4786307464813815E-2,3.3046663489693984E-2,0.15248002806074248,0,null,55,{"$f":"AVERAGE(AA$15:AA69)","v":3.6013121000859301E-2},3.2512361904947884E-2,55,3.8372211210737639E-2,3.3124017644378778E-2,0.12606132303274989,3.5859037459238241E-3,null,55,{"$f":"AVERAGE(AJ$15:AJ69)","v":3.6013121000859301E-2},3.2512361904947884E-2,null,55,3.8372211210737639E-2,3.3124017644378778E-2,0.12606132303274989,3.5859037459238241E-3,0,55,{"$f":"AVERAGE(AT$15:AT69)","v":3.2376757364495662E-2},3.2512361904947884E-2,55,3.1212787241422735E-2,3.2969315126826881E-2,0.1844353081346336,-3.5735202233910801E-3,null,55,{"$f":"AVERAGE(BC$15:BC69)","v":3.2376757364495662E-2},3.2512361904947884E-2,null,55,3.1212787241422735E-2,3.2969315126826881E-2,0.1844353081346336,-3.5735202233910801E-3,0,null,55,null,null,4.2129181730050647E-2,null,55,null,null,2.6122276503521391E-2,null,55,null,null,4.2129181730050647E-2,null,55,null,null,2.6122276503521391E-2,null,55,null,null,4.6563730185648522E-2,null,55,null,null,2.8175980194641514E-2,null,55,null,null,4.6563730185648522E-2,null,55,null,null,2.8175980194641514E-2,null,55,null,null,3.7703543105462201E-2,null,55,null,null,2.4081304807396675E-2,null,55,null,null,3.7703543105462201E-2,null,55,null,null,2.4081304807396675E-2,null,null,null,null,null,55,0.14040421969159511,3.5695086055611294E-2,3.6339803853148833E-2,3.2511081323399783E-2,3.2512939603901093E-2,3.304726027984884E-2,null,null,null,null,55,0.13595739499393913,3.6280249353262357E-2,3.6946409334581265E-2,3.2501233467710125E-2,3.2503135728025545E-2,3.303713246238156E-2,null,null,null,null,55,0.16648276017618108,3.2597518498326011E-2,3.3134637970114067E-2,3.2492607573211853E-2,3.249443096828452E-2,3.3028140161477891E-2,null,null,null,null,55,0.16148993372294898,3.3151135784561366E-2,3.3706757517726116E-2,3.2490934711859987E-2,3.2492726901122655E-2,3.3026379813646714E-2]
[56,0,0,null,null,null,null,56,3.4755129774393767E-2,null,56,3.4164809135642522E-2,3.2507656548719677E-2,null,56,{"$f":"AVERAGE(Q$15:Q70)","v":3.4164809135642522E-2},3.2507656548719677E-2,null,56,3.4755129774393767E-2,3.3041802648591245E-2,0.14760296018012298,0,null,56,{"$f":"AVERAGE(AA$15:AA70)","v":3.5950523421356809E-2},3.2507656548719677E-2,56,3.8278028230921413E-2,3.3111098544556405E-2,0.12202107131589689,3.5228984565276455E-3,null,56,{"$f":"AVERAGE(AJ$15:AJ70)","v":3.5950523421356809E-2},3.2507656548719677E-2,null,56,3.8278028230921413E-2,3.3111098544556405E-2,0.12202107131589689,3.5228984565276455E-3,0,56,{"$f":"AVERAGE(AT$15:AT70)","v":3.2379094849928236E-2},3.2507656548719677E-2,56,3.1244184583944845E-2,3.2972511400646276E-2,0.17854812795023056,-3.5109451904489219E-3,null,56,{"$f":"AVERAGE(BC$15:BC70)","v":3.2379094849928236E-2},3.2507656548719677E-2,null,56,3.1244184583944845E-2,3.2972511400646276E-2,0.17854812795023056,-3.5109451904489219E-3,0,null,56,null,null,4.1994823924933256E-2,null,56,null,null,2.6216178361851972E-2,null,56,null,null,4.1994823924933256E-2,null,56,null,null,2.6216178361851972E-2,null,56,null,null,4.6350934305461555E-2,null,56,null,null,2.8234020604428034E-2,null,56,null,null,4.6350934305461555E-2,null,56,null,null,2.8234020604428034E-2,null,56,null,null,3.7647142766730202E-2,null,56,null,null,2.4210775920874283E-2,null,56,null,null,3.7647142766730202E-2,null,56,null,null,2.4210775920874283E-2,null,null,null,null,null,56,0.13591316968518077,3.5638197416866302E-2,3.6280849569360729E-2,3.2507610862775829E-2,3.2509322285891692E-2,3.3043523426148282E-2,null,null,null,null,56,0.13160988124145817,3.621273531229062E-2,3.6876403255439172E-2,3.2497755102063729E-2,3.2499463058844984E-2,3.3033338465709834E-2,null,null,null,null,56,0.16116050893314504,3.259561537012258E-2,3.3132671784317669E-2,3.2489353334868805E-2,3.2490943318933749E-2,3.302453732783811E-2,null,null,null,null,56,0.15632755296873355,3.3139317401806964E-2,3.3694540847800658E-2,3.2487754182708169E-2,3.2489306350315009E-2,3.3022846300472329E-2]
[57,0,0,null,null,null,null,57,3.4724970409371059E-2,null,57,3.4135662332035022E-2,3.2503441330014926E-2,null,57,{"$f":"AVERAGE(Q$15:Q71)","v":3.4135662332035022E-2},3.2503441330014926E-2,null,57,3.4724970409371059E-2,3.3037448160626814E-2,0.14288248740927756,0,null,57,{"$f":"AVERAGE(AA$15:AA71)","v":3.5890048296947301E-2},3.2503441330014926E-2,57,3.8186953977439542E-2,3.3099525311124367E-2,0.11811163235134531,3.461983568068483E-3,null,57,{"$f":"AVERAGE(AJ$15:AJ71)","v":3.5890048296947301E-2},3.2503441330014926E-2,null,57,3.8186953977439542E-2,3.3099525311124367E-2,0.11811163235134531,3.461983568068483E-3,0,57,{"$f":"AVERAGE(AT$15:AT71)","v":3.2381276367122742E-2},3.2503441330014926E-2,57,3.1274531322939003E-2,3.2975374740237262E-2,0.17284838759600646,-3.4504390864320555E-3,null,57,{"$f":"AVERAGE(BC$15:BC71)","v":3.2381276367122742E-2},3.2503441330014926E-2,null,57,3.1274531322939003E-2,3.2975374740237262E-2,0.17284838759600646,-3.4504390864320555E-3,0,null,57,null,null,4.1864954365200768E-2,null,57,null,null,2.630698624584249E-2,null,57,null,null,4.1864954365200768E-2,null,57,null,null,2.630698624584249E-2,null,57,null,null,4.614525135633607E-2,null,57,null,null,2.8290152786447198E-2,null,57,null,null,4.614525135633607E-2,null,57,null,null,2.8290152786447198E-2,null,57,null,null,3.7592632941469306E-2,null,57,null,null,2.4335979323429457E-2,null,57,null,null,3.7592632941469306E-2,null,57,null,null,2.4335979323429457E-2,null,null,null,null,null,57,0.13156621128756843,3.5583246424414523E-2,3.6223906472772294E-2,3.2504414686240671E-2,3.2505990847114682E-2,3.3040081910628703E-2,null,null,null,null,57,0.12740180817802976,3.6147532333765296E-2,3.6808798029639211E-2,3.2494632046749759E-2,3.2496165536347085E-2,3.302993202065152E-2,null,null,null,null,57,0.15600887803778482,3.259372566409334E-2,3.3130719469123493E-2,3.2486515683527693E-2,3.2487902126456081E-2,3.302139570616304E-2,null,null,null,null,57,0.15133064737206789,3.3127861726475985E-2,3.3682699246576187E-2,3.2484999625097342E-2,3.248634390794098E-2,3.3019786034352017E-2]
[58,0,0,null,null,null,null,58,3.4695784491837856E-2,null,58,3.4107455484813629E-2,3.2499665193194138E-2,null,58,{"$f":"AVERAGE(Q$15:Q72)","v":3.4107455484813629E-2},3.2499665193194138E-2,null,58,3.4695784491837856E-2,3.3033547277254272E-2,0.13831350180821336,0,null,58,{"$f":"AVERAGE(AA$15:AA72)","v":3.5831593415848115E-2},3.2499665193194138E-2,58,3.8098848178301115E-2,3.3089157723652951E-2,0.11432859542500365,3.4030636864632591E-3,null,58,{"$f":"AVERAGE(AJ$15:AJ72)","v":3.5831593415848115E-2},3.2499665193194138E-2,null,58,3.8098848178301115E-2,3.3089157723652951E-2,0.11432859542500365,3.4030636864632591E-3,0,58,{"$f":"AVERAGE(AT$15:AT72)","v":3.2383317553779142E-2},3.2499665193194138E-2,58,3.1303876623989035E-2,3.297793982432462E-2,0.16733018289374335,-3.3919078678488201E-3,null,58,{"$f":"AVERAGE(BC$15:BC72)","v":3.2383317553779142E-2},3.2499665193194138E-2,null,58,3.1303876623989035E-2,3.297793982432462E-2,0.16733018289374335,-3.3919078678488201E-3,0,null,58,null,null,4.1739364969777482E-2,null,58,null,null,2.6394840097281991E-2,null,58,null,null,4.1739364969777482E-2,null,58,null,null,2.6394840097281991E-2,null,58,null,null,4.594635194465635E-2,null,58,null,null,2.8344462489350741E-2,null,58,null,null,4.594635194465635E-2,null,58,null,null,2.8344462489350741E-2,null,58,null,null,3.7539925061495616E-2,null,58,null,null,2.4457108481848344E-2,null,58,null,null,3.7539925061495616E-2,null,58,null,null,2.4457108481848344E-2,null,null,null,null,null,58,0.12735867393198944,3.5530137394938488E-2,3.6168875088124386E-2,3.2501471134886557E-2,3.2502922714804761E-2,3.3036912411838183E-2,null,null,null,null,58,0.12332864849795026,3.608452668767561E-2,3.6743475279320537E-2,3.2491828024847909E-2,3.2493204860563646E-2,3.3026873558475715E-2,null,null,null,null,58,0.15102232383779557,3.2591855398432158E-2,3.3128787242022062E-2,3.2484041304443274E-2,3.248525025574503E-2,3.3018656270612179E-2,null,null,null,null,58,0.14649384037295488,3.3116756838702473E-2,3.3671220379943634E-2,3.2482614001408894E-2,3.2483778235612756E-2,3.3017135647472357E-2]
[59,0,0,null,null,null,null,59,3.4667529386144036E-2,null,59,3.4080147466442876E-2,3.249628240093938E-2,null,59,{"$f":"AVERAGE(Q$15:Q73)","v":3.4080147466442876E-2},3.249628240093938E-2,null,59,3.4667529386144036E-2,3.3030052745278482E-2,0.1338910726175343,0,null,59,{"$f":"AVERAGE(AA$15:AA73)","v":3.5775062720680165E-2},3.249628240093938E-2,59,3.8013577950450461E-2,3.3079870173247761E-2,0.1106677215633199,3.3460485643064253E-3,null,59,{"$f":"AVERAGE(AJ$15:AJ73)","v":3.5775062720680165E-2},3.249628240093938E-2,null,59,3.8013577950450461E-2,3.3079870173247761E-2,0.1106677215633199,3.3460485643064253E-3,0,59,{"$f":"AVERAGE(AT$15:AT73)","v":3.2385232212205586E-2},3.249628240093938E-2,59,3.1332266847408308E-2,3.2980237719618444E-2,0.16198778716535497,-3.3352625387357282E-3,null,59,{"$f":"AVERAGE(BC$15:BC73)","v":3.2385232212205586E-2},3.249628240093938E-2,null,59,3.1332266847408308E-2,3.2980237719618444E-2,0.16198778716535497,-3.3352625387357282E-3,0,null,59,null,null,4.1617859262386592E-2,null,59,null,null,2.6479872408502247E-2,null,59,null,null,4.1617859262386592E-2,null,59,null,null,2.6479872408502247E-2,null,59,null,null,4.575392496991082E-2,null,59,null,null,2.839703096727253E-2,null,59,null,null,4.575392496991082E-2,null,59,null,null,2.839703096727253E-2,null,59,null,null,3.7488935612897123E-2,null,59,null,null,2.4574346503215105E-2,null,59,null,null,3.7488935612897123E-2,null,59,null,null,2.4574346503215105E-2,null,null,null,null,null,59,0.12328604357640167,3.5478780779692208E-2,3.6115662328301434E-2,3.2498760257244866E-2,3.2500097095407646E-2,3.3033993446824408E-2,null,null,null,null,59,0.11938602904739774,3.6023611771577695E-2,3.6680324060954117E-2,3.2489310459881258E-2,3.2490546637898673E-2,3.3024127546676767E-2,null,null,null,null,59,0.14619549428451878,3.2590009338791699E-2,3.3126880026425054E-2,3.2481883702707305E-2,3.2482937879644937E-2,3.3016267545722316E-2,null,null,null,null,59,0.1418119417694253,3.3105990726250242E-2,3.3660091819252003E-2,3.2480547908068605E-2,3.2481556204020719E-2,3.3014840253312125E-2]
[60,0,0,null,null,null,null,60,3.4640164594151424E-2,null,60,3.405369920833818E-2,3.2493251980160842E-2,null,60,{"$f":"AVERAGE(Q$15:Q74)","v":3.405369920833818E-2},3.2493251980160842E-2,null,60,3.4640164594151424E-2,3.3026922234287603E-2,0.12961043873662781,0,null,60,{"$f":"AVERAGE(AA$15:AA74)","v":3.5720365875004843E-2},3.2493251980160842E-2,60,3.7931017402423661E-2,3.3071550139462946E-2,0.10712493393935778,3.2908528082722377E-3,null,60,{"$f":"AVERAGE(AJ$15:AJ74)","v":3.5720365875004843E-2},3.2493251980160842E-2,null,60,3.7931017402423661E-2,3.3071550139462946E-2,0.10712493393935778,3.2908528082722377E-3,0,60,{"$f":"AVERAGE(AT$15:AT74)","v":3.2387032541671509E-2},3.2493251980160842E-2,60,3.1359745728043009E-2,3.298229625700233E-2,0.15681564703704562,-3.2804188661084144E-3,null,60,{"$f":"AVERAGE(BC$15:BC74)","v":3.2387032541671509E-2},3.2493251980160842E-2,null,60,3.1359745728043009E-2,3.298229625700233E-2,0.15681564703704562,-3.2804188661084144E-3,0,null,60,null,null,4.1500251662931031E-2,null,60,null,null,2.6562208635521944E-2,null,60,null,null,4.1500251662931031E-2,null,60,null,null,2.6562208635521944E-2,null,60,null,null,4.5567676519326916E-2,null,60,null,null,2.8447935219710674E-2,null,60,null,null,4.5567676519326916E-2,null,60,null,null,2.8447935219710674E-2,null,60,null,null,3.7439585812546694E-2,null,60,null,null,2.4687866717964857E-2,null,60,null,null,3.7439585812546694E-2,null,60,null,null,2.4687866717964857E-2,null,null,null,null,null,60,0.11934395690878737,3.5429092680611132E-2,3.6064180989627825E-2,3.2496263675118202E-2,3.2497494834827924E-2,3.3031305226683419E-2,null,null,null,null,60,0.11556972465344641,3.5964687575108761E-2,3.661924030553676E-2,3.2487050099010997E-2,3.2488159983441456E-2,3.3021662077980303E-2,null,null,null,null,60,0.1415232205502146,3.2588191208897818E-2,3.3125001669267906E-2,3.2480002331688129E-2,3.2480921545159212E-2,3.3014184641497635E-2,null,null,null,null,60,0.13727993940441133,3.309555141073358E-2,3.3649301171740253E-2,3.247875855461297E-2,3.2479631795250596E-2,3.3012852312406686E-2]
[61,0,0,null,null,null,null,61,3.4613651652367405E-2,null,61,3.402807360206668E-2,3.2490537225776883E-2,null,61,{"$f":"AVERAGE(Q$15:Q75)","v":3.402807360206668E-2},3.2490537225776883E-2,null,61,3.4613651652367405E-2,3.3024117823735377E-2,0.12546700168983199,0,null,61,{"$f":"AVERAGE(AA$15:AA75)","v":3.5667417864361763E-2},3.2490537225776883E-2,61,3.78510472536151E-2,3.3064096826092459E-2,0.10369630913365421,3.2373956012476945E-3,null,61,{"$f":"AVERAGE(AJ$15:AJ75)","v":3.5667417864361763E-2},3.2490537225776883E-2,null,61,3.78510472536151E-2,3.3064096826092459E-2,0.10369630913365421,3.2373956012476945E-3,0,61,{"$f":"AVERAGE(AT$15:AT75)","v":3.2388729339771598E-2},3.2490537225776883E-2,61,3.1386354542908945E-2,3.2984140368544468E-2,0.15180837818197043,-3.2272971094584602E-3,null,61,{"$f":"AVERAGE(BC$15:BC75)","v":3.2388729339771598E-2},3.2490537225776883E-2,null,61,3.1386354542908945E-2,3.2984140368544468E-2,0.15180837818197043,-3.2272971094584602E-3,0,null,61,null,null,4.1386366821929865E-2,null,61,null,null,2.6641967591739535E-2,null,61,null,null,4.1386366821929865E-2,null,61,null,null,2.6641967591739535E-2,null,61,null,null,4.5387328827870999E-2,null,61,null,null,2.8497248221573734E-2,null,61,null,null,4.5387328827870999E-2,null,61,null,null,2.8497248221573734E-2,null,61,null,null,3.7391801306397854E-2,null,61,null,null,2.4797833234132538E-2,null,61,null,null,3.7391801306397854E-2,null,61,null,null,2.4797833234132538E-2,null,null,null,null,null,61,0.11552819582378318,3.5380994411905189E-2,3.6014349294672732E-2,3.2493964459889065E-2,3.2495098289548732E-2,3.3028829523352204E-2,null,null,null,null,61,0.11187565231336408,3.5907660191313702E-2,3.6560126307844998E-2,3.2485020674472058E-2,3.2486017163610194E-2,3.3019448501048473E-2,null,null,null,null,61,0.1370005092657616,3.2586403867091614E-2,3.3123155123411463E-2,3.2478361832659661E-2,3.2479163358719011E-2,3.3012368411562486E-2,null,null,null,null,61,0.13289299149960793,3.3085427045830104E-2,3.363883618200858E-2,3.2477208879083327E-2,3.247796515162138E-2,3.30111306495523E-2]
[62,0,0,null,null,null,null,62,3.458795403161008E-2,null,62,3.4003235402939001E-2,3.2488105256150757E-2,null,62,{"$f":"AVERAGE(Q$15:Q76)","v":3.4003235402939001E-2},3.2488105256150757E-2,null,62,3.458795403161008E-2,3.3021605543499533E-2,0.12145631903199211,0,null,62,{"$f":"AVERAGE(AA$15:AA76)","v":3.5616138628745457E-2},3.2488105256150757E-2,62,3.777355447059505E-2,3.3057419939216626E-2,0.10037806914910455,3.1856004389849701E-3,null,62,{"$f":"AVERAGE(AJ$15:AJ76)","v":3.5616138628745457E-2},3.2488105256150757E-2,null,62,3.777355447059505E-2,3.3057419939216626E-2,0.10037806914910455,3.1856004389849701E-3,0,62,{"$f":"AVERAGE(AT$15:AT76)","v":3.2390332177132553E-2},3.2488105256150757E-2,62,3.1412132267474746E-2,3.2985792389407242E-2,0.14696076102926964,-3.1758217641353337E-3,null,62,{"$f":"AVERAGE(BC$15:BC76)","v":3.2390332177132553E-2},3.2488105256150757E-2,null,62,3.1412132267474746E-2,3.2985792389407242E-2,0.14696076102926964,-3.1758217641353337E-3,0,null,62,null,null,4.1276038995894826E-2,null,62,null,null,2.6719261822205187E-2,null,62,null,null,4.1276038995894826E-2,null,62,null,null,2.6719261822205187E-2,null,62,null,null,4.5212619300724732E-2,null,62,null,null,2.8545039143099471E-2,null,62,null,null,4.5212619300724732E-2,null,62,null,null,2.8545039143099471E-2,null,62,null,null,3.7345511888133398E-2,null,62,null,null,2.4904401463142101E-2,null,62,null,null,3.7345511888133398E-2,null,62,null,null,2.4904401463142101E-2,null,null,null,null,null,62,0.11183468215261431,3.5334412102162351E-2,3.5966090477368207E-2,3.2491847018497125E-2,3.2492891207849615E-2,3.3026549546843989E-2,null,null,null,null,62,0.10829986571132696,3.5852441370084531E-2,3.6502890259805243E-2,3.248319859939347E-2,3.248409327510534E-2,3.3017461088717899E-2,null,null,null,null,62,0.13262253530397813,3.258464945432351E-2,3.3121342600547221E-2,3.2476931371481388E-2,3.2477630275469793E-2,3.3010784718818027E-2,null,null,null,null,62,0.12864641955400083,3.3075605992697127E-2,3.3628684809926979E-2,3.2475866781595045E-2,3.2476521751585441E-2,3.3009639602325266E-2]
[63,0,0,null,null,null,null,63,3.4563037039683664E-2,null,63,3.3979151136459516E-2,3.2485926614731486E-2,null,63,{"$f":"AVERAGE(Q$15:Q77)","v":3.3979151136459516E-2},3.2485926614731486E-2,null,63,3.4563037039683664E-2,3.30193549622948E-2,0.11757409815077982,0,null,63,{"$f":"AVERAGE(AA$15:AA77)","v":3.5566452723761105E-2},3.2485926614731486E-2,63,3.7698431920619946E-2,3.305143859268167E-2,9.7166574092233823E-2,3.1353948809362819E-3,null,63,{"$f":"AVERAGE(AJ$15:AJ77)","v":3.5566452723761105E-2},3.2485926614731486E-2,null,63,3.7698431920619946E-2,3.305143859268167E-2,9.7166574092233823E-2,3.1353948809362819E-3,0,63,{"$f":"AVERAGE(AT$15:AT77)","v":3.2391849549157928E-2},3.2485926614731486E-2,63,3.143711572135155E-2,3.2987272328333539E-2,0.14226773646302815,-3.1259213183321144E-3,null,63,{"$f":"AVERAGE(BC$15:BC77)","v":3.2391849549157928E-2},3.2485926614731486E-2,null,63,3.143711572135155E-2,3.2987272328333539E-2,0.14226773646302815,-3.1259213183321144E-3,0,null,63,null,null,4.1169111461522245E-2,null,63,null,null,2.6794197958727617E-2,null,63,null,null,4.1169111461522245E-2,null,63,null,null,2.6794197958727617E-2,null,63,null,null,4.504329959524167E-2,null,63,null,null,2.85913735595269E-2,null,63,null,null,4.504329959524167E-2,null,63,null,null,2.85913735595269E-2,null,63,null,null,3.7300651236813254E-2,null,63,null,null,2.5007718617732211E-2,null,63,null,null,3.7300651236813254E-2,null,63,null,null,2.5007718617732211E-2,null,null,null,null,null,63,0.10825947262990109,3.5289276332609011E-2,3.5919332405881965E-2,3.2489896988337826E-2,3.249085862030144E-2,3.3024449832076523E-2,null,null,null,null,63,0.10483855003353916,3.5798948109550324E-2,3.6447445823617031E-2,3.2481562694531535E-2,3.2482365956429615E-2,3.3015676739906137E-2,null,null,null,null,63,0.1283846350447366,3.2582929518211005E-2,3.3119565699369469E-2,3.2475684059977625E-2,3.2476293479235238E-2,3.3009403794813964E-2,null,null,null,null,63,0.12453570173733698,3.3066076876872533E-2,3.3618835289398463E-2,3.2474704460333549E-2,3.2475271695747453E-2,3.3008348283401656E-2]
[64,0,0,null,null,null,null,64,3.4538867727410105E-2,null,64,3.3955789007973754E-2,3.2483974913370517E-2,null,64,{"$f":"AVERAGE(Q$15:Q78)","v":3.3955789007973754E-2},3.2483974913370517E-2,null,64,3.4538867727410105E-2,3.301733881899005E-2,0.11381619042832124,0,null,64,{"$f":"AVERAGE(AA$15:AA78)","v":3.5518289007973755E-2},3.2483974913370517E-2,64,3.7625578042250973E-2,3.304608032768952E-2,9.4058315444565554E-2,3.0867103148408681E-3,null,64,{"$f":"AVERAGE(AJ$15:AJ78)","v":3.5518289007973755E-2},3.2483974913370517E-2,null,64,3.7625578042250973E-2,3.304608032768952E-2,9.4058315444565554E-2,3.0867103148408681E-3,0,64,{"$f":"AVERAGE(AT$15:AT78)","v":3.2393289007973752E-2},3.2483974913370517E-2,64,3.1461339704109914E-2,3.2988598109941147E-2,0.13772440153099016,-3.0775280233001912E-3,null,64,{"$f":"AVERAGE(BC$15:BC78)","v":3.2393289007973752E-2},3.2483974913370517E-2,null,64,3.1461339704109914E-2,3.2988598109941147E-2,0.13772440153099016,-3.0775280233001912E-3,0,null,64,null,null,4.106543596658252E-2,null,64,null,null,2.6866877056226368E-2,null,64,null,null,4.106543596658252E-2,null,64,null,null,2.6866877056226368E-2,null,64,null,null,4.4879134759361117E-2,null,64,null,null,2.8636313650551415E-2,null,64,null,null,4.4879134759361117E-2,null,64,null,null,2.8636313650551415E-2,null,64,null,null,3.7257156672247937E-2,null,64,null,null,2.5107924182800279E-2,null,64,null,null,3.7257156672247937E-2,null,64,null,null,2.5107924182800279E-2,null,null,null,null,null,64,0.10479875408233358,3.5245521807706494E-2,3.5874007239253158E-2,3.2488101140391579E-2,3.2488986738848188E-2,3.3022516134577753E-2,null,null,null,null,64,0.10148801705608783,3.5747102281726041E-2,3.6393711740748014E-2,3.2480093942790285E-2,3.2480815128795859E-2,3.3014074711890801E-2,null,null,null,null,64,0.12428230006730354,3.2581245117015517E-2,3.3117825513003574E-2,3.2474596451227501E-2,3.2475127841700008E-2,3.3008199680980281E-2,null,null,null,null,64,0.12055646671940236,3.3056828630175512E-2,3.3609276171621572E-2,3.2473697836317546E-2,3.2474189088263279E-2,3.3007229941437934E-2]
[65,0,0,null,null,null,null,65,3.4515414798246047E-2,null,65,{"$f":"LN(1+I79)","v":3.3933118815738454E-2},3.248222651267918E-2,null,65,{"$f":"AVERAGE(Q$15:Q79)","v":3.3933118815738454E-2},{"$f":"M79+($O79<=FSP)*LN(1+VA/10000)","v":3.248222651267918E-2},null,65,3.4515414798246047E-2,3.30155326923387E-2,0.11017858572918374,0,null,65,{"$f":"AVERAGE(AA$15:AA79)","v":3.5471580354199991E-2},{"$f":"$M79+($Y79<=FSP)*$I$5","v":3.248222651267918E-2},65,3.7554896532822291E-2,3.3041280234603621E-2,9.1049909857624386E-2,3.0394817345762437E-3,null,65,{"$f":"AVERAGE(AJ$15:AJ79)","v":3.5471580354199991E-2},{"$f":"AA79+($AH79<=FSP)*LN(1+$M$9/10000)","v":3.248222651267918E-2},null,65,3.7554896532822291E-2,3.3041280234603621E-2,9.1049909857624386E-2,3.0394817345762437E-3,0,65,{"$f":"AVERAGE(AT$15:AT79)","v":3.239465727727691E-2},{"$f":"$M79+($Y79<=FSP)*$I$6","v":3.248222651267918E-2},65,3.1484837121899201E-2,3.2989785791806225E-2,0.13332600517963669,-3.0305776763468462E-3,null,65,{"$f":"AVERAGE(BC$15:BC79)","v":3.239465727727691E-2},{"$f":"AT79+($AH79<=FSP)*LN(1+$M$10/10000)","v":3.248222651267918E-2},null,65,3.1484837121899201E-2,3.2989785791806225E-2,0.13332600517963669,-3.0305776763468462E-3,0,null,65,null,null,4.0964872215439208E-2,null,65,null,null,2.6937394910866219E-2,null,65,null,null,4.0964872215439208E-2,null,65,null,null,2.6937394910866219E-2,null,65,null,null,4.4719902423462798E-2,null,65,null,null,2.8679918389694414E-2,null,65,null,null,4.4719902423462798E-2,null,65,null,null,2.8679918389694414E-2,null,65,null,null,3.7214968926892356E-2,null,65,null,null,2.520515036008586E-2,null,65,null,null,3.7214968926892356E-2,null,65,null,null,2.520515036008586E-2,null,null,null,null,null,65,0.10144883882550212,3.5203087054722595E-2,3.5830051114273731E-2,3.248644728994516E-2,3.2487262863753134E-2,3.3020735334324543E-2,null,null,null,null,65,9.8244700482809921E-2,3.569683028913527E-2,3.6341611473353463E-2,3.2478775268716682E-2,3.2479422763326091E-2,3.3012636379764801E-2,null,null,null,null,65,0.12031117122319171,3.2579596906764458E-2,3.3116122719016206E-2,3.2473648099345352E-2,3.2474111450696244E-2,3.3007149741273022E-2,null,null,null,null,65,0.11670448788484865,3.3047850520496073E-2,3.3599996355831996E-2,3.2472826055084489E-2,3.2473251501011977E-2,3.3006261407482682E-2]
[66,0,{"$f":"LN(1+B80)","v":0},null,null,null,null,66,3.4492648521627034E-2,null,66,3.3911111867555369E-2,{"$f":"$K80*L80-$K79*L79","v":3.2480660235655101E-2},null,66,{"$f":"AVERAGE(Q$15:Q80)","v":3.3911111867555369E-2},3.2480660235655101E-2,null,66,3.4492648521627034E-2,3.3013914705113168E-2,0.10665740718568693,{"$f":"T80-I80","v":0},null,66,{"$f":"AVERAGE(AA$15:AA80)","v":3.5426263382706887E-2},3.2480660235655101E-2,66,3.7486296052368306E-2,3.3036980166303964E-2,8.8138093413622678E-2,{"$f":"AC80-$I80","v":2.9936475307412724E-3},null,66,{"$f":"AVERAGE(AJ$15:AJ80)","v":3.5426263382706887E-2},3.2480660235655101E-2,null,66,3.7486296052368306E-2,3.3036980166303964E-2,8.8138093413622678E-2,{"$f":"AM80-I80","v":2.9936475307412724E-3},{"$f":"AM80-AC80","v":0},66,{"$f":"AVERAGE(AT$15:AT80)","v":3.2395960352403858E-2},3.2480660235655101E-2,66,3.1507639105502472E-2,3.2990849758922858E-2,0.12906794402946747,{"$f":"AV80-$I80","v":-2.9850094161245622E-3},null,66,{"$f":"AVERAGE(BC$15:BC80)","v":3.2395960352403858E-2},3.2480660235655101E-2,null,66,3.1507639105502472E-2,3.2990849758922858E-2,0.12906794402946747,{"$f":"BF80-I80","v":-2.9850094161245622E-3},{"$f":"BF80-AV80","v":0},null,66,null,null,4.0867287387177598E-2,null,66,null,null,2.700584236059167E-2,null,66,null,null,4.0867287387177598E-2,null,66,null,null,2.700584236059167E-2,null,66,null,null,4.456539204269494E-2,null,66,null,null,2.8722243723808827E-2,null,66,null,null,4.456539204269494E-2,null,66,null,null,2.8722243723808827E-2,null,66,null,null,3.7174031933131069E-2,null,66,null,null,2.5299522487699289E-2,null,66,null,null,3.7174031933131069E-2,null,66,null,null,2.5299522487699289E-2,null,null,null,null,null,66,9.8206160256317745E-2,3.5161914149316263E-2,3.5787403859523836E-2,3.2484924214315446E-2,3.2485675297904519E-2,3.3019095347185952E-2,null,null,null,null,66,9.5105151512993577E-2,3.5648062749481728E-2,3.6291072875052732E-2,3.2477591340440336E-2,3.2478172672001364E-2,3.3011345020436761E-2,null,null,null,null,66,0.11646703304946719,3.2577985214218265E-2,3.3114457654803697E-2,3.247282117552637E-2,3.247322519871574E-2,3.3006234237046218E-2,null,null,null,null,66,0.11297567789080068,3.303913217184315E-2,3.3590985109977822E-2,3.247207105502832E-2,3.2472439509403157E-2,3.3005422615406996E-2]
[67,0,0,null,null,null,null,67,3.447054065011268E-2,null,67,3.3889740901043346E-2,3.2479257111249549E-2,null,67,{"$f":"AVERAGE(Q$15:Q81)","v":3.3889740901043346E-2},3.2479257111249549E-2,null,67,3.447054065011268E-2,3.301246525907775E-2,0.10324890625490897,0,null,67,{"$f":"AVERAGE(AA$15:AA81)","v":3.5382278214476183E-2},3.2479257111249549E-2,67,3.7419689943520407E-2,3.3033128033538306E-2,8.5319716301258064E-2,2.9491492934077268E-3,null,67,{"$f":"AVERAGE(AJ$15:AJ81)","v":3.5382278214476183E-2},3.2479257111249549E-2,null,67,3.7419689943520407E-2,3.3033128033538306E-2,8.5319716301258064E-2,2.9491492934077268E-3,0,67,{"$f":"AVERAGE(AT$15:AT81)","v":3.2397203587610508E-2},3.2479257111249549E-2,67,3.1529775120420656E-2,3.2991802897915701E-2,0.1249457582019385,-2.9407655296920243E-3,null,67,{"$f":"AVERAGE(BC$15:BC81)","v":3.2397203587610508E-2},3.2479257111249549E-2,null,67,3.1529775120420656E-2,3.2991802897915701E-2,0.1249457582019385,-2.9407655296920243E-3,0,null,67,null,null,4.0772555684400302E-2,null,67,null,null,2.70723055687494E-2,null,67,null,null,4.0772555684400302E-2,null,67,null,null,2.70723055687494E-2,null,67,null,null,4.4415404186881169E-2,null,67,null,null,2.8763342742995412E-2,null,67,null,null,4.4415404186881169E-2,null,67,null,null,2.8763342742995412E-2,null,67,null,null,3.7134292624899201E-2,null,67,null,null,2.5391159435567356E-2,null,67,null,null,3.7134292624899201E-2,null,67,null,null,2.5391159435567356E-2,null,null,null,null,null,67,9.5067268629513146E-2,3.5121948464517182E-2,3.5746008733820167E-2,3.2483521577030709E-2,3.2484213267778242E-2,3.301758504325164E-2,null,null,null,null,67,9.2066034620990778E-2,3.5600734205755422E-2,3.6242027888320205E-2,3.2476528391781376E-2,3.2477050319819567E-2,3.3010185618550472E-2,null,null,null,null,67,0.11274580848806684,3.2576410097947775E-2,3.3112830380693792E-2,3.2472100133178257E-2,3.247245242409607E-2,3.3005435956354967E-2,null,null,null,null,67,0.10936608353076224,3.303066357659578E-2,3.358223208333655E-2,3.2471417193486576E-2,3.2471736290269421E-2,3.3004696186483981E-2]
[68,0,0,null,null,null,null,68,3.444906434034567E-2,null,68,3.386898000756447E-2,3.2478000144479768E-2,null,68,{"$f":"AVERAGE(Q$15:Q82)","v":3.386898000756447E-2},3.2478000144479768E-2,null,68,3.444906434034567E-2,3.3011166797568547E-2,9.9949458024728086E-2,0,null,68,{"$f":"AVERAGE(AA$15:AA82)","v":3.5339568242858589E-2},3.2478000144479768E-2,68,3.735499596681735E-2,3.3029677173709082E-2,8.2591737862445863E-2,2.9059316264716806E-3,null,68,{"$f":"AVERAGE(AJ$15:AJ82)","v":3.5339568242858589E-2},3.2478000144479768E-2,null,68,3.735499596681735E-2,3.3029677173709082E-2,8.2591737862445863E-2,2.9059316264716806E-3,0,68,{"$f":"AVERAGE(AT$15:AT82)","v":3.239839177227035E-2},3.2478000144479768E-2,68,3.1551273069538643E-2,3.2992656753106919E-2,0.12095512720745458,-2.8977912708070264E-3,null,68,{"$f":"AVERAGE(BC$15:BC82)","v":3.239839177227035E-2},3.2478000144479768E-2,null,68,3.1551273069538643E-2,3.2992656753106919E-2,0.12095512720745458,-2.8977912708070264E-3,0,null,68,null,null,4.0680557910820259E-2,null,68,null,null,2.7136866291509243E-2,null,68,null,null,4.0680557910820259E-2,null,68,null,null,2.7136866291509243E-2,null,68,null,null,4.4269749875210929E-2,null,68,null,null,2.8803265841253367E-2,null,68,null,null,4.4269749875210929E-2,null,68,null,null,2.8803265841253367E-2,null,68,null,null,3.7095700752646232E-2,null,68,null,null,2.5480173977897813E-2,null,68,null,null,3.7095700752646232E-2,null,68,null,null,2.5480173977897813E-2,null,null,null,null,null,68,9.2028827007640313E-2,3.5083138440784208E-2,3.5705812186659358E-2,3.2482229857966449E-2,3.248286685067478E-2,3.3016194171643413E-2,null,null,null,null,68,8.9124123531758317E-2,3.5554782859438264E-2,3.619441226603759E-2,3.247557406247991E-2,3.2476042656188329E-2,3.3009144692280147E-2,null,null,null,null,68,0.10914355388147257,3.2574871399419648E-2,3.31112407327252E-2,3.2471471415872318E-2,3.2471778598034767E-2,3.3004739890605365E-2,null,null,null,null,68,0.10587188087362853,3.3022435101551208E-2,3.3573727312724122E-2,3.2470850922860166E-2,3.2471127273565256E-2,3.3004067069560071E-2]
[69,0,0,null,null,null,null,69,3.4428194077801288E-2,null,69,3.3848804559784604E-2,3.247687411075395E-2,null,69,{"$f":"AVERAGE(Q$15:Q83)","v":3.3848804559784604E-2},3.247687411075395E-2,null,69,3.4428194077801288E-2,3.3010003592812032E-2,9.6755556748824842E-2,0,null,69,{"$f":"AVERAGE(AA$15:AA83)","v":3.5298079922103445E-2},3.247687411075395E-2,69,3.7292136050821822E-2,3.3026585785468354E-2,7.995122197135586E-2,2.863941973020534E-3,null,69,{"$f":"AVERAGE(AJ$15:AJ83)","v":3.5298079922103445E-2},3.247687411075395E-2,null,69,3.7292136050821822E-2,3.3026585785468354E-2,7.995122197135586E-2,2.863941973020534E-3,0,69,{"$f":"AVERAGE(AT$15:AT83)","v":3.2399529197465762E-2},3.247687411075395E-2,69,3.1572159388890908E-2,3.2993421666333678E-2,0.11709186590205044,-2.8560346889103805E-3,null,69,{"$f":"AVERAGE(BC$15:BC83)","v":3.2399529197465762E-2},3.247687411075395E-2,null,69,3.1572159388890908E-2,3.2993421666333678E-2,0.11709186590205044,-2.8560346889103805E-3,0,null,69,null,null,4.0591181075866345E-2,null,69,null,null,2.7199602129832412E-2,null,69,null,null,4.0591181075866345E-2,null,69,null,null,2.7199602129832412E-2,null,69,null,null,4.4128249953017784E-2,null,69,null,null,2.8842060868221164E-2,null,69,null,null,4.4128249953017784E-2,null,69,null,null,2.8842060868221164E-2,null,69,null,null,3.7058208710715856E-2,null,69,null,null,2.5566673143777807E-2,null,69,null,null,3.7058208710715856E-2,null,69,null,null,2.5566673143777807E-2,null,null,null,null,null,69,8.90876073748436E-2,3.5045435375085761E-2,3.5666763638507737E-2,3.2481040288971162E-2,3.2481626907591488E-2,3.301491329115265E-2,null,null,null,null,69,8.6276297378081998E-2,3.5510150324712629E-2,3.6148165315016634E-2,3.247471725470627E-2,3.2475137963369885E-2,3.3008210136748331E-2,null,null,null,null,69,0.10565645421912861,3.2573368785683503E-2,3.3109688366750323E-2,3.2470923202645698E-2,3.2471191051625284E-2,3.300413295255774E-2,null,null,null,null,69,0.10248937065106936,3.3014437489074899E-2,3.356546122364179E-2,3.2470360510077886E-2,3.2470599840685607E-2,3.3003522229394018E-2]
[70,0,0,null,null,null,null,70,3.4407905605260636E-2,null,70,3.3829191142806414E-2,3.2475865371311308E-2,null,70,{"$f":"AVERAGE(Q$15:Q84)","v":3.3829191142806414E-2},3.2475865371311308E-2,null,70,3.4407905605260636E-2,3.3008961555396343E-2,9.3663811592825386E-2,0,null,70,{"$f":"AVERAGE(AA$15:AA84)","v":3.5257762571377846E-2},3.2475865371311308E-2,70,3.7231036056411426E-2,3.302381642221186E-2,7.7395332711940726E-2,2.8231304511507904E-3,null,70,{"$f":"AVERAGE(AJ$15:AJ84)","v":3.5257762571377846E-2},3.2475865371311308E-2,null,70,3.7231036056411426E-2,3.302381642221186E-2,7.7395332711940726E-2,2.8231304511507904E-3,0,70,{"$f":"AVERAGE(AT$15:AT84)","v":3.2400619714234989E-2},3.2475865371311308E-2,70,3.159245913700981E-2,3.2994106902193954E-2,0.11335192051888146,-2.8154464682508262E-3,null,70,{"$f":"AVERAGE(BC$15:BC84)","v":3.2400619714234989E-2},3.2475865371311308E-2,null,70,3.159245913700981E-2,3.2994106902193954E-2,0.11335192051888146,-2.8154464682508262E-3,0,null,70,null,null,4.0504318024603636E-2,null,70,null,null,2.7260586766728157E-2,null,70,null,null,4.0504318024603636E-2,null,70,null,null,2.7260586766728157E-2,null,70,null,null,4.3990734508070339E-2,null,70,null,null,2.887977327237734E-2,null,70,null,null,4.3990734508070339E-2,null,70,null,null,2.887977327237734E-2,null,70,null,null,3.7021771376282819E-2,null,70,null,null,2.5650758547017594E-2,null,70,null,null,3.7021771376282819E-2,null,70,null,null,2.5650758547017594E-2,null,null,null,null,null,70,8.6240486905435357E-2,3.5008793227176815E-2,3.5628815279029169E-2,3.247994479455351E-2,3.2480485021459317E-2,3.3013733706422306E-2,null,null,null,null,70,8.3519537026715746E-2,3.5466781401795364E-2,3.6103229659516733E-2,3.2473948004197666E-2,3.2474325720503863E-2,3.3007371083539842E-2,null,null,null,null,70,0.10228081861241817,3.2571901785000246E-2,3.310817279524314E-2,3.2470445185882921E-2,3.2470678737855356E-2,3.3003603730451601E-2,null,null,null,null,70,9.9214973870304438E-2,3.3006661854418889E-2,3.3557424627467247E-2,3.2469935793609989E-2,3.2470143063154114E-2,3.3003050376702946E-2]
[71,0,0,null,null,null,null,71,3.4388175854923597E-2,null,71,3.3810117488796289E-2,3.2474961708087502E-2,null,71,{"$f":"AVERAGE(Q$15:Q85)","v":3.3810117488796289E-2},3.2474961708087502E-2,null,71,3.4388175854923597E-2,3.3008028063602257E-2,9.0670942575732341E-2,0,null,71,{"$f":"AVERAGE(AA$15:AA85)","v":3.5218568193021646E-2},3.2474961708087502E-2,71,3.7171625554590637E-2,3.3021335538379049E-2,7.4921330324319635E-2,2.7834496996670399E-3,null,71,{"$f":"AVERAGE(AJ$15:AJ85)","v":3.5218568193021646E-2},3.2474961708087502E-2,null,71,3.7171625554590637E-2,3.3021335538379049E-2,7.4921330324319635E-2,2.7834496996670399E-3,0,71,{"$f":"AVERAGE(AT$15:AT85)","v":3.2401666784570939E-2},3.2474961708087502E-2,71,3.1612196078304455E-2,3.2994720760253893E-2,0.10973136477934541,-2.7759797766191419E-3,null,71,{"$f":"AVERAGE(BC$15:BC85)","v":3.2401666784570939E-2},3.2474961708087502E-2,null,71,3.1612196078304455E-2,3.2994720760253893E-2,0.10973136477934541,-2.7759797766191419E-3,0,null,71,null,null,4.0419867091358697E-2,null,71,null,null,2.7319890190550034E-2,null,71,null,null,4.0419867091358697E-2,null,71,null,null,2.7319890190550034E-2,null,71,null,null,4.3857042323920403E-2,null,71,null,null,2.8916446236086246E-2,null,71,null,null,4.3857042323920403E-2,null,71,null,null,2.8916446236086246E-2,null,71,null,null,3.6986345959035827E-2,null,71,null,null,2.5732526696338187E-2,null,71,null,null,3.6986345959035827E-2,null,71,null,null,2.5732526696338187E-2,null,null,null,null,null,71,8.3484444379009509E-2,3.4973168441444116E-2,3.5591921881549693E-2,3.247893593723504E-2,3.2479433440155012E-2,3.30126474090639E-2,null,null,null,null,71,8.085092156200982E-2,3.5424623867704792E-2,3.60595510229893E-2,3.2473257364533749E-2,3.2473596481364553E-2,3.300661777440831E-2,null,null,null,null,71,9.9013075978946499E-2,3.257046981653524E-2,3.3106693417978006E-2,3.2470028377613321E-2,3.2470232023984746E-2,3.3003142273516479E-2,null,null,null,null,71,9.6045227632456848E-2,3.2999099680079032E-2,3.3549608715584434E-2,3.2469567973008928E-2,3.2469747476288592E-2,3.3002641734345042E-2]
[72,0,0,null,null,null,null,72,3.43689828840541E-2,null,72,3.3791562415003341E-2,3.2474152175704152E-2,null,72,{"$f":"AVERAGE(Q$15:Q86)","v":3.3791562415003341E-2},3.2474152175704152E-2,null,72,3.43689828840541E-2,3.3007191810503711E-2,8.7773776692510339E-2,0,null,72,{"$f":"AVERAGE(AA$15:AA86)","v":3.5180451303892232E-2},3.2474152175704152E-2,72,3.7113837617170908E-2,3.3019113083014195E-2,7.2526567394013849E-2,2.7448547331168083E-3,null,72,{"$f":"AVERAGE(AJ$15:AJ86)","v":3.5180451303892232E-2},3.2474152175704152E-2,null,72,3.7113837617170908E-2,3.3019113083014195E-2,7.2526567394013849E-2,2.7448547331168083E-3,0,72,{"$f":"AVERAGE(AT$15:AT86)","v":3.2402673526114451E-2},3.2474152175704152E-2,72,3.163139276088911E-2,3.2995270675568289E-2,0.10622639608754668,-2.7375901231649902E-3,null,72,{"$f":"AVERAGE(BC$15:BC86)","v":3.2402673526114451E-2},3.2474152175704152E-2,null,72,3.163139276088911E-2,3.2995270675568289E-2,0.10622639608754668,-2.7375901231649902E-3,0,null,72,null,null,4.0337731775527574E-2,null,72,null,null,2.7377578905060096E-2,null,72,null,null,4.0337731775527574E-2,null,72,null,null,2.7377578905060096E-2,null,72,null,null,4.3727020367978042E-2,null,72,null,null,2.8952120802879344E-2,null,72,null,null,4.3727020367978042E-2,null,72,null,null,2.8952120802879344E-2,null,72,null,null,3.6951891860860231E-2,null,72,null,null,2.5812069286970329E-2,null,72,null,null,3.6951891860860231E-2,null,72,null,null,2.5812069286970329E-2,null,null,null,null,null,72,8.0816556734439021E-2,3.4938519782869437E-2,3.5556040632247932E-2,3.2478006867203563E-2,3.2478465024067316E-2,3.3011647023481749E-2,null,null,null,null,72,7.8267624916734321E-2,3.5383628282941018E-2,3.6017078026453708E-2,3.2472637303214431E-2,3.2472941764713638E-2,3.3005941447996671E-2,null,null,null,null,72,9.584977091934381E-2,3.2569072215063E-2,3.310524954755123E-2,3.2469664940592155E-2,3.2469842510534384E-2,3.3002739904976555E-2,null,null,null,null,72,9.2976781139343698E-2,3.2991742807899509E-2,3.3542005051191648E-2,3.246924942662581E-2,3.2469404883154113E-2,3.3002287834792747E-2]
[73,0,0,null,null,null,null,73,3.4350305814038862E-2,null,73,3.377350576505786E-2,3.247342696898281E-2,null,73,{"$f":"AVERAGE(Q$15:Q87)","v":3.377350576505786E-2},3.247342696898281E-2,null,73,3.4350305814038862E-2,3.3006442667008473E-2,8.4969244205192612E-2,0,null,73,{"$f":"AVERAGE(AA$15:AA87)","v":3.5143368778756491E-2},3.247342696898281E-2,73,3.7057608619666338E-2,3.3017122135695409E-2,7.0208485261183187E-2,2.7073028056274762E-3,null,73,{"$f":"AVERAGE(AJ$15:AJ87)","v":3.5143368778756491E-2},3.247342696898281E-2,null,73,3.7057608619666338E-2,3.3017122135695409E-2,7.0208485261183187E-2,2.7073028056274762E-3,0,73,{"$f":"AVERAGE(AT$15:AT87)","v":3.2403642751359228E-2},3.247342696898281E-2,73,3.165007058924818E-2,3.2995763308726556E-2,0.10283333181086755,-2.7002352247906813E-3,null,73,{"$f":"AVERAGE(BC$15:BC87)","v":3.2403642751359228E-2},3.247342696898281E-2,null,73,3.165007058924818E-2,3.2995763308726556E-2,0.10283333181086755,-2.7002352247906813E-3,0,null,73,null,null,4.0257820438127423E-2,null,73,null,null,2.7433716126986196E-2,null,73,null,null,4.0257820438127423E-2,null,73,null,null,2.7433716126986196E-2,null,73,null,null,4.3600523312103956E-2,null,73,null,null,2.8986835997355298E-2,null,73,null,null,4.3600523312103956E-2,null,73,null,null,2.8986835997355298E-2,null,73,null,null,3.6918370544819501E-2,null,73,null,null,2.588947347470838E-2,null,73,null,null,3.6918370544819501E-2,null,73,null,null,2.588947347470838E-2,null,null,null,null,null,73,7.8233995755682129E-2,3.4904808185812673E-2,3.5521130972709924E-2,3.2477151275930274E-2,3.2477573197725887E-2,3.3010725756894774E-2,null,null,null,null,73,7.576691264084498E-2,3.5343747812704676E-2,3.5975762002065759E-2,3.2472080608338533E-2,3.2472353955688094E-2,3.3005334237959157E-2,null,null,null,null,73,9.2787559771918382E-2,3.2567708251478915E-2,3.3103840430573461E-2,3.2469348040996646E-2,3.2469502873424851E-2,3.300238905897155E-2,null,null,null,null,73,9.0006391873815469E-2,3.2984583429500808E-2,3.3534605559374375E-2,3.2468973553732801E-2,3.2469108184794197E-2,3.3001981344753469E-2]
[74,0,0,null,null,null,null,74,3.4332124772726624E-2,null,74,3.3755928353422428E-2,3.2472777304036082E-2,null,74,{"$f":"AVERAGE(Q$15:Q88)","v":3.3755928353422428E-2},3.2472777304036082E-2,null,74,3.4332124772726624E-2,3.3005771559153407E-2,8.2254375091191809E-2,0,null,74,{"$f":"AVERAGE(AA$15:AA88)","v":3.5107279704773779E-2},3.2472777304036082E-2,74,3.7002878055763411E-2,3.3015338580382636E-2,6.7964610629757866E-2,2.6707532830367864E-3,null,74,{"$f":"AVERAGE(AJ$15:AJ88)","v":3.5107279704773779E-2},3.2472777304036082E-2,null,74,3.7002878055763411E-2,3.3015338580382636E-2,6.7964610629757866E-2,2.6707532830367864E-3,0,74,{"$f":"AVERAGE(AT$15:AT88)","v":3.2404577002071076E-2},3.2472777304036082E-2,74,3.1668249892102818E-2,3.2996204626526637E-2,9.9548605648600907E-2,-2.6638748806238066E-3,null,74,{"$f":"AVERAGE(BC$15:BC88)","v":3.2404577002071076E-2},3.2472777304036082E-2,null,74,3.1668249892102818E-2,3.2996204626526637E-2,9.9548605648600907E-2,-2.6638748806238066E-3,0,null,74,null,null,4.0180046017741278E-2,null,74,null,null,2.7488361971762743E-2,null,74,null,null,4.0180046017741278E-2,null,74,null,null,2.7488361971762743E-2,null,74,null,null,4.3477413083634397E-2,null,74,null,null,2.9020628938084547E-2,null,74,null,null,4.3477413083634397E-2,null,74,null,null,2.9020628938084547E-2,null,74,null,null,3.688574541278844E-2,null,74,null,null,2.5964822133421439E-2,null,74,null,null,3.688574541278844E-2,null,74,null,null,2.5964822133421439E-2,null,null,null,null,null,74,7.5734024882823867E-2,3.4871996614454406E-2,3.5487154454642678E-2,3.2476363353439966E-2,3.2476751905300853E-2,3.3009877353359099E-2,null,null,null,null,74,7.334613879980291E-2,3.5304938061417164E-2,3.5935556820584136E-2,3.2471580804803828E-2,3.2471826217428237E-2,3.3004789081665681E-2,null,null,null,null,74,8.9823206832287852E-2,3.2566377149787315E-2,3.3102465265218983E-2,3.2469071719972813E-2,3.246920672630025E-2,3.3002083138329495E-2,null,null,null,null,74,8.7130921940670347E-2,3.2977614075496264E-2,3.3527402515932669E-2,3.2468734637785247E-2,3.2468851233164439E-2,3.3001715913244925E-2]
[75,0,0,null,null,null,null,75,3.4314420839916204E-2,null,75,3.373881191287012E-2,3.2472195311999297E-2,null,75,{"$f":"AVERAGE(Q$15:Q89)","v":3.373881191287012E-2},3.2472195311999297E-2,null,75,3.4314420839916204E-2,3.3005170358199054E-2,7.9626295638645969E-2,0,null,75,{"$f":"AVERAGE(AA$15:AA89)","v":3.5072145246203452E-2},3.2472195311999297E-2,75,3.6949588362741537E-2,3.3013740813268022E-2,6.5792552358742956E-2,2.6351675228253324E-3,null,75,{"$f":"AVERAGE(AJ$15:AJ89)","v":3.5072145246203452E-2},3.2472195311999297E-2,null,75,3.6949588362741537E-2,3.3013740813268022E-2,6.5792552358742956E-2,2.6351675228253324E-3,0,75,{"$f":"AVERAGE(AT$15:AT89)","v":3.2405478579536788E-2},3.2472195311999297E-2,75,3.1685949985811535E-2,3.2996599974234986E-2,9.6368764089914571E-2,-2.6284708541046697E-3,null,75,{"$f":"AVERAGE(BC$15:BC89)","v":3.2405478579536788E-2},3.2472195311999297E-2,null,75,3.1685949985811535E-2,3.2996599974234986E-2,9.6368764089914571E-2,-2.6284708541046697E-3,0,null,75,null,null,4.0104325764584559E-2,null,75,null,null,2.7541573628129923E-2,null,75,null,null,4.0104325764584559E-2,null,75,null,null,2.7541573628129923E-2,null,75,null,null,4.3357558444873767E-2,null,75,null,null,2.9053534943889625E-2,null,75,null,null,4.3357558444873767E-2,null,75,null,null,2.9053534943889625E-2,null,75,null,null,3.6853981691131521E-2,null,75,null,null,2.6038194096984713E-2,null,75,null,null,3.6853981691131521E-2,null,75,null,null,2.6038194096984713E-2,null,null,null,null,null,75,7.3313996142255491E-2,3.4840049933855706E-2,3.5454074605653751E-2,3.2475637748947857E-2,3.2475995569551511E-2,3.3009096051354915E-2,null,null,null,null,75,7.1002742994879353E-2,3.5267156919418535E-2,3.5896418731556023E-2,3.2471132079058482E-2,3.2471352411519862E-2,3.3004299638009195E-2,null,null,null,null,75,8.6953580726644705E-2,3.2565078101130067E-2,3.3101123215720341E-2,3.2468830781622104E-2,3.2468948500493686E-2,3.3001816390567838E-2,null,null,null,null,75,8.4347334556781173E-2,3.2970827603873293E-2,3.3520388535344114E-2,3.2468527727994273E-2,3.2468628703773476E-2,3.3001486040027873E-2]
[76,0,0,null,null,null,null,76,3.4297175995851692E-2,null,76,3.3722139044854403E-2,3.2471673943675672E-2,null,76,{"$f":"AVERAGE(Q$15:Q90)","v":3.3722139044854403E-2},3.2471673943675672E-2,null,76,3.4297175995851692E-2,3.3004631782159288E-2,7.7082225179642389E-2,0,null,76,{"$f":"AVERAGE(AA$15:AA90)","v":3.5037928518538618E-2},3.2471673943675672E-2,76,3.6897684757233318E-2,3.3012309481043944E-2,6.3689998420052962E-2,2.6005087613816258E-3,null,76,{"$f":"AVERAGE(AJ$15:AJ90)","v":3.5037928518538618E-2},3.2471673943675672E-2,null,76,3.6897684757233318E-2,3.3012309481043944E-2,6.3689998420052962E-2,2.6005087613816258E-3,0,76,{"$f":"AVERAGE(AT$15:AT90)","v":3.2406349571170188E-2},3.2471673943675672E-2,76,3.1703189233619478E-2,3.2996954140336987E-2,9.3290462961832188E-2,-2.5939867622322144E-3,null,76,{"$f":"AVERAGE(BC$15:BC90)","v":3.2406349571170188E-2},3.2471673943675672E-2,null,76,3.1703189233619478E-2,3.2996954140336987E-2,9.3290462961832188E-2,-2.5939867622322144E-3,0,null,76,null,null,4.0030580991498699E-2,null,76,null,null,2.7593405522237324E-2,null,76,null,null,4.0030580991498699E-2,null,76,null,null,2.7593405522237324E-2,null,76,null,null,4.3240834599204803E-2,null,76,null,null,2.9085587633866039E-2,null,76,null,null,4.3240834599204803E-2,null,76,null,null,2.9085587633866039E-2,null,76,null,null,3.6823046323864572E-2,null,76,null,null,2.6109664386553488E-2,null,76,null,null,3.6823046323864572E-2,null,76,null,null,2.6109664386553488E-2,null,null,null,null,null,76,7.0971347190307954E-2,3.4808934790700574E-2,3.5421856805125218E-2,3.2474969534598712E-2,3.247529905406607E-2,3.3008376544773496E-2,null,null,null,null,76,6.8734247498536377E-2,3.5230364420830815E-2,3.5858306215164504E-2,3.2470729211532552E-2,3.2470927026751722E-2,3.3003860213807988E-2,null,null,null,null,76,8.4175650928625667E-2,3.2563810275330167E-2,3.3099813424292801E-2,3.2468620695324739E-2,3.2468723340337693E-2,3.3001583799743994E-2,null,null,null,null,76,8.1652690680445089E-2,3.2964217187840344E-2,3.3513556558178337E-2,3.2468348536758777E-2,3.24684359853687E-2,3.3001286961648418E-2]
[77,0,0,null,null,null,null,77,3.4280373072585135E-2,null,77,3.3705893172637051E-2,3.247120688411842E-2,null,77,{"$f":"AVERAGE(Q$15:Q91)","v":3.3705893172637051E-2},3.247120688411842E-2,null,77,3.4280373072585135E-2,3.3004149307595876E-2,7.461947295304594E-2,0,null,77,{"$f":"AVERAGE(AA$15:AA91)","v":3.500459447133835E-2},3.247120688411842E-2,77,3.6847115080743675E-2,3.3011027246463209E-2,6.1654713009038714E-2,2.5667420081585401E-3,null,77,{"$f":"AVERAGE(AJ$15:AJ91)","v":3.500459447133835E-2},3.247120688411842E-2,null,77,3.6847115080743675E-2,3.3011027246463209E-2,6.1654713009038714E-2,2.5667420081585401E-3,0,77,{"$f":"AVERAGE(AT$15:AT91)","v":3.2407191873935752E-2},3.247120688411842E-2,77,3.171998510104479E-2,3.2997271414523688E-2,9.0310464067427695E-2,-2.5603879715403455E-3,null,77,{"$f":"AVERAGE(BC$15:BC91)","v":3.2407191873935752E-2},3.247120688411842E-2,null,77,3.171998510104479E-2,3.2997271414523688E-2,9.0310464067427695E-2,-2.5603879715403455E-3,0,null,77,null,null,3.9958736840753906E-2,null,77,null,null,2.7643909471868566E-2,null,77,null,null,3.9958736840753906E-2,null,77,null,null,2.7643909471868566E-2,null,77,null,null,4.3127122822079311E-2,null,77,null,null,2.9116819021491214E-2,null,77,null,null,4.3127122822079311E-2,null,77,null,null,2.9116819021491214E-2,null,77,null,null,3.6792907872783331E-2,null,77,null,null,2.617930442405525E-2,null,77,null,null,3.6792907872783331E-2,null,77,null,null,2.617930442405525E-2,null,null,null,null,null,77,6.8703598465049462E-2,3.4778619502878756E-2,3.5390468169299139E-2,3.2474354172064644E-2,3.2474657628420653E-2,3.3007713946921272E-2,null,null,null,null,77,6.6538254498616098E-2,3.5194522611663996E-2,3.58211798447714E-2,3.2470367515966589E-2,3.2470545114986135E-2,3.3003465697555273E-2,null,null,null,null,77,8.1486484410870766E-2,3.2562572830350349E-2,3.3098535020905873E-2,3.246843751056562E-2,3.2468527011884303E-2,3.3001380992160594E-2,null,null,null,null,77,7.9044145771127561E-2,3.2957776303380149E-2,3.3506899838210202E-2,3.2468193350833639E-2,3.2468269084405942E-2,3.3001114552753522E-2]
[78,0,0,null,null,null,null,78,3.4263995708069039E-2,null,78,3.3690058497042354E-2,3.2470788476250512E-2,null,78,{"$f":"AVERAGE(Q$15:Q92)","v":3.3690058497042354E-2},3.2470788476250512E-2,null,78,3.4263995708069039E-2,3.3003717090604345E-2,7.223543508943743E-2,0,null,78,{"$f":"AVERAGE(AA$15:AA92)","v":3.4972109779093638E-2},3.2470788476250512E-2,78,3.6797829654364067E-2,3.3009878578308394E-2,5.9684533795448032E-2,2.5338339462950277E-3,null,78,{"$f":"AVERAGE(AJ$15:AJ92)","v":3.4972109779093638E-2},3.2470788476250512E-2,null,78,3.6797829654364067E-2,3.3009878578308394E-2,5.9684533795448032E-2,2.5338339462950277E-3,0,78,{"$f":"AVERAGE(AT$15:AT92)","v":3.2408007214991069E-2},3.2470788476250512E-2,78,3.1736354207671846E-2,3.2997555639652676E-2,8.7425631914013258E-2,-2.527641500397193E-3,null,78,{"$f":"AVERAGE(BC$15:BC92)","v":3.2408007214991069E-2},3.2470788476250512E-2,null,78,3.1736354207671846E-2,3.2997555639652676E-2,8.7425631914013258E-2,-2.527641500397193E-3,0,null,78,null,null,3.9888722065615667E-2,null,78,null,null,2.7693134831374255E-2,null,78,null,null,3.9888722065615667E-2,null,78,null,null,2.7693134831374255E-2,null,78,null,null,4.3016310115259415E-2,null,78,null,null,2.9147259603163889E-2,null,78,null,null,4.3016310115259415E-2,null,78,null,null,2.9147259603163889E-2,null,78,null,null,3.6763536424065713E-2,null,78,null,null,2.6247182232739918E-2,null,78,null,null,3.6763536424065713E-2,null,78,null,null,2.6247182232739918E-2,null,null,null,null,null,78,6.6508350441299977E-2,3.4749073957151093E-2,3.5359877444788079E-2,3.2473787481776928E-2,3.2474066936121093E-2,3.3007103757399653E-2,null,null,null,null,78,6.4412443445590911E-2,3.515959542733095E-2,3.578500215928293E-2,3.2470042784934185E-2,3.2470202233686414E-2,3.3003111500045111E-2,null,null,null,null,78,7.8883242423318317E-2,3.2561364920003652E-2,3.3097287131250042E-2,3.2468277782663021E-2,3.2468355823308141E-2,3.3001204154140047E-2,null,null,null,null,78,7.6518946671763552E-2,3.2951498716699834E-2,3.3500411929425988E-2,3.2468058954395147E-2,3.2468124542315464E-2,3.3000965240623716E-2]
[79,0,0,null,null,null,null,79,3.4248028302837463E-2,null,79,3.3674619954702216E-2,3.2470413652171626E-2,null,79,{"$f":"AVERAGE(Q$15:Q93)","v":3.3674619954702216E-2},3.2470413652171626E-2,null,79,3.4248028302837463E-2,3.3003329896023947E-2,6.9927591711353168E-2,0,null,79,{"$f":"AVERAGE(AA$15:AA93)","v":3.4940442739512342E-2},3.2470413652171626E-2,79,3.6749781142144444E-2,3.3008849563248788E-2,5.7777369303934199E-2,2.501752839306981E-3,null,79,{"$f":"AVERAGE(AJ$15:AJ93)","v":3.4940442739512342E-2},3.2470413652171626E-2,null,79,3.6749781142144444E-2,3.3008849563248788E-2,5.7777369303934199E-2,2.501752839306981E-3,0,79,{"$f":"AVERAGE(AT$15:AT93)","v":3.240879716989209E-2},3.2470413652171626E-2,79,3.1752312375601832E-2,3.299781025829196E-2,8.4632930530756156E-2,-2.4957159272356311E-3,null,79,{"$f":"AVERAGE(BC$15:BC93)","v":3.240879716989209E-2},3.2470413652171626E-2,null,79,3.1752312375601832E-2,3.299781025829196E-2,8.4632930530756156E-2,-2.4957159272356311E-3,0,null,79,null,null,3.9820468825692679E-2,null,79,null,null,2.774112862787681E-2,null,79,null,null,3.9820468825692679E-2,null,79,null,null,2.774112862787681E-2,null,79,null,null,4.2908288882782974E-2,null,79,null,null,2.9176938441490607E-2,null,79,null,null,4.2908288882782974E-2,null,79,null,null,2.9176938441490607E-2,null,79,null,null,3.6734903500906579E-2,null,79,null,null,2.6313362625573822E-2,null,79,null,null,3.6734903500906579E-2,null,79,null,null,2.6313362625573822E-2,null,null,null,null,null,79,6.4383280984237734E-2,3.4720269514213517E-2,3.533005490979102E-2,3.247326561458478E-2,3.2473522965082428E-2,3.3006541831605327E-2,null,null,null,null,79,6.2354568497620708E-2,3.5125548578810811E-2,3.5749737544542803E-2,3.2469751240926714E-2,3.2469894394240174E-2,3.3002793500988253E-2,null,null,null,null,79,7.6363177391105055E-2,3.2560185700199841E-2,3.3096068883188057E-2,3.2468138508004944E-2,3.2468206555502033E-2,3.3001049960328183E-2,null,null,null,null,79,7.4074428606624193E-2,3.2945378471726718E-2,3.3494086673081291E-2,3.2467942562410548E-2,3.2467999363823968E-2,3.3000835931129339E-2]
[80,0,0,null,null,null,null,80,3.4232455979146481E-2,null,80,3.3659563178668202E-2,3.2470077871980862E-2,null,80,{"$f":"AVERAGE(Q$15:Q94)","v":3.3659563178668202E-2},3.2470077871980862E-2,null,80,3.4232455979146481E-2,3.3002983034024158E-2,6.7693504142620611E-2,0,null,80,{"$f":"AVERAGE(AA$15:AA94)","v":3.4909563178668203E-2},3.2470077871980862E-2,80,3.6702924422610472E-2,3.3007927737302767E-2,5.593119641442594E-2,2.4704684434639912E-3,null,80,{"$f":"AVERAGE(AJ$15:AJ94)","v":3.4909563178668203E-2},3.2470077871980862E-2,null,80,3.6702924422610472E-2,3.3007927737302767E-2,5.593119641442594E-2,2.4704684434639912E-3,0,80,{"$f":"AVERAGE(AT$15:AT94)","v":3.2409563178668201E-2},3.2470077871980862E-2,80,3.1767874674790697E-2,3.2998038354414172E-2,8.1929420374871234E-2,-2.464581304355784E-3,null,80,{"$f":"AVERAGE(BC$15:BC94)","v":3.2409563178668201E-2},3.2470077871980862E-2,null,80,3.1767874674790697E-2,3.2998038354414172E-2,8.1929420374871234E-2,-2.464581304355784E-3,0,null,80,null,null,3.9753912495153143E-2,null,80,null,null,2.7787935689272514E-2,null,80,null,null,3.9753912495153143E-2,null,80,null,null,2.7787935689272514E-2,null,80,null,null,4.2802956627221667E-2,null,80,null,null,2.9205883243631714E-2,null,80,null,null,4.2802956627221667E-2,null,80,null,null,2.9205883243631714E-2,null,80,null,null,3.6706981981762032E-2,null,80,null,null,2.6377907382229671E-2,null,80,null,null,3.6706981981762032E-2,null,80,null,null,2.6377907382229671E-2,null,null,null,null,null,80,6.232614279726785E-2,3.4692178920540773E-2,3.5300972282377607E-2,3.2472785025650111E-2,3.2473022020393663E-2,3.3006024352594164E-2,null,null,null,null,80,6.0362456058579823E-2,3.5092349446770747E-2,3.5715352123031785E-2,3.2469489492432869E-2,3.2469618015605314E-2,3.3002508001125787E-2,null,null,null,null,80,7.3923629925650977E-2,3.2559034333966529E-2,3.3094879411943445E-2,3.2468017067576273E-2,3.2468076401534846E-2,3.3000915511152036E-2,null,null,null,null,80,7.1708012288473122E-2,3.2939409877766605E-2,3.3487918184926357E-2,3.2467841762932041E-2,3.2467890954917464E-2,3.3000723944644421E-2]
[81,0,0,null,null,null,null,81,3.4217264542438119E-2,null,81,3.3644874461260264E-2,3.2469777068625305E-2,null,81,{"$f":"AVERAGE(Q$15:Q95)","v":3.3644874461260264E-2},3.2469777068625305E-2,null,81,3.4217264542438119E-2,3.3002672303303671E-2,6.5530812221117729E-2,0,null,81,{"$f":"AVERAGE(AA$15:AA95)","v":3.4879442362494829E-2},3.2469777068625305E-2,81,3.6657216467940401E-2,3.3007101934853456E-2,5.4144057973720724E-2,2.4399519255022817E-3,null,81,{"$f":"AVERAGE(AJ$15:AJ95)","v":3.4879442362494829E-2},3.2469777068625305E-2,null,81,3.6657216467940401E-2,3.3007101934853456E-2,5.4144057973720724E-2,2.4399519255022817E-3,0,81,{"$f":"AVERAGE(AT$15:AT95)","v":3.2410306560025692E-2},3.2469777068625305E-2,81,3.178305546549165E-2,3.2998242690748691E-2,7.9312255325296482E-2,-2.4342090769464697E-3,null,81,{"$f":"AVERAGE(BC$15:BC95)","v":3.2410306560025692E-2},3.2469777068625305E-2,null,81,3.178305546549165E-2,3.2998242690748691E-2,7.9312255325296482E-2,-2.4342090769464697E-3,0,null,81,null,null,3.968899148295213E-2,null,81,null,null,2.783359876453817E-2,null,81,null,null,3.968899148295213E-2,null,81,null,null,2.783359876453817E-2,null,81,null,null,4.270021566489568E-2,null,81,null,null,2.9234120434999733E-2,null,81,null,null,4.270021566489568E-2,null,81,null,null,2.9234120434999733E-2,null,81,null,null,3.6679746023816406E-2,null,81,null,null,2.644087541537754E-2,null,81,null,null,3.6679746023816406E-2,null,81,null,null,2.644087541537754E-2,null,null,null,null,null,81,6.0334760960084062E-2,3.466477622645104E-2,3.5272602635247452E-2,3.2472342450402321E-2,3.2472560699272575E-2,3.3005547805206939E-2,null,null,null,null,81,5.843400240459988E-2,3.5059966983016333E-2,3.5681813651213812E-2,3.2469254494503434E-2,3.2469369882663232E-2,3.300225167920616E-2,null,null,null,null,81,7.1562025943113894E-2,3.2557909995447172E-2,3.3093717864229211E-2,3.2467911177715712E-2,3.2467962913898633E-2,3.3000798278326693E-2,null,null,null,null,81,6.9417201129361117E-2,3.2933587497412313E-2,3.3481900842692758E-2,3.2467754467119983E-2,3.2467797069068945E-2,3.3000626960499414E-2]
[82,0,0,null,null,null,null,82,3.4202440445004756E-2,null,82,3.3630540719033895E-2,3.2469507598698044E-2,null,82,{"$f":"AVERAGE(Q$15:Q96)","v":3.3630540719033895E-2},3.2469507598698044E-2,null,82,3.4202440445004756E-2,3.3002393940197328E-2,6.3437231709756764E-2,0,null,82,{"$f":"AVERAGE(AA$15:AA96)","v":3.4850052914155848E-2},3.2469507598698044E-2,82,3.6612616230338846E-2,3.3006362153390034E-2,5.2414060510578862E-2,2.4101757853340899E-3,null,82,{"$f":"AVERAGE(AJ$15:AJ96)","v":3.4850052914155848E-2},3.2469507598698044E-2,null,82,3.6612616230338846E-2,3.3006362153390034E-2,5.2414060510578862E-2,2.4101757853340899E-3,0,82,{"$f":"AVERAGE(AT$15:AT96)","v":3.2411028523911943E-2},3.2469507598698044E-2,82,3.1797868438001364E-2,3.2998425742247539E-2,7.6778679762563723E-2,-2.4045720070033916E-3,null,82,{"$f":"AVERAGE(BC$15:BC96)","v":3.2411028523911943E-2},3.2469507598698044E-2,null,82,3.1797868438001364E-2,3.2998425742247539E-2,7.6778679762563723E-2,-2.4045720070033916E-3,0,null,82,null,null,3.9625647064274405E-2,null,82,null,null,2.7878158636811312E-2,null,82,null,null,3.9625647064274405E-2,null,82,null,null,2.7878158636811312E-2,null,82,null,null,4.2599972858795798E-2,null,82,null,null,2.9261675228584583E-2,null,82,null,null,4.2599972858795798E-2,null,82,null,null,2.9261675228584583E-2,null,82,null,null,3.6653170991312711E-2,null,82,null,null,2.6502322926945432E-2,null,82,null,null,3.6653170991312711E-2,null,82,null,null,2.6502322926945432E-2,null,null,null,null,null,82,5.8407030553103846E-2,3.4638036709884218E-2,3.5244920316445549E-2,3.247193488239096E-2,3.2472135867971666E-2,3.3005108952209407E-2,null,null,null,null,82,5.6567171395008879E-2,3.5028371618697048E-2,3.5649091423930912E-2,3.2469043513343537E-2,3.2469147108834945E-2,3.3002021553365457E-2,null,null,null,null,82,6.9275873884933017E-2,3.2556811873045127E-2,3.3092583401497233E-2,3.2467818847177109E-2,3.2467863958479747E-2,3.3000696057305129E-2,null,null,null,null,82,6.7199578549931499E-2,3.2927906134769508E-2,3.347602927390847E-2,3.2467678865960324E-2,3.2467715760702474E-2,3.3000542968909412E-2]
[83,0,0,null,null,null,null,83,3.4187970751731855E-2,null,83,3.3616549459748603E-2,3.2469266198354774E-2,null,83,{"$f":"AVERAGE(Q$15:Q97)","v":3.3616549459748603E-2},3.2469266198354774E-2,null,83,3.4187970751731855E-2,3.3002144573086811E-2,6.1410551800910096E-2,0,null,83,{"$f":"AVERAGE(AA$15:AA97)","v":3.4821368736857039E-2},3.2469266198354774E-2,83,3.6569084535170271E-2,3.3005699432352653E-2,5.0739372047396189E-2,2.3811137834384155E-3,null,83,{"$f":"AVERAGE(AJ$15:AJ97)","v":3.4821368736857039E-2},3.2469266198354774E-2,null,83,3.6569084535170271E-2,3.3005699432352653E-2,5.0739372047396189E-2,2.3811137834384155E-3,0,83,{"$f":"AVERAGE(AT$15:AT97)","v":3.2411730182640167E-2},3.2469266198354774E-2,83,3.1812326649894196E-2,3.2998589726055405E-2,7.4326025733418413E-2,-2.3756441018376595E-3,null,83,{"$f":"AVERAGE(BC$15:BC97)","v":3.2411730182640167E-2},3.2469266198354774E-2,null,83,3.1812326649894196E-2,3.2998589726055405E-2,7.4326025733418413E-2,-2.3756441018376595E-3,0,null,83,null,null,3.9563823222444672E-2,null,83,null,null,2.7921654229697612E-2,null,83,null,null,3.9563823222444672E-2,null,83,null,null,2.7921654229697612E-2,null,83,null,null,4.250213936804248E-2,null,83,null,null,2.9288571690174514E-2,null,83,null,null,4.250213936804248E-2,null,83,null,null,2.9288571690174514E-2,null,83,null,null,3.6627233388413449E-2,null,83,null,null,2.6562303554973132E-2,null,83,null,null,3.6627233388413449E-2,null,83,null,null,2.6562303554973132E-2,null,null,null,null,null,83,5.6540914364676724E-2,3.4611936805434375E-2,3.5217900875547103E-2,3.2471559552886768E-2,3.2471744640547667E-2,3.3004704812360737E-2,null,null,null,null,83,5.4759992263848131E-2,3.4997535178743044E-2,3.5617156185296706E-2,3.2468854094521341E-2,3.2468947102515348E-2,3.3001814946453621E-2,null,null,null,null,83,6.7062762035635118E-2,3.2555739171856946E-2,3.3091475202449816E-2,3.2467738339688156E-2,3.2467777674426199E-2,3.3000606925821505E-2,null,null,null,null,83,6.505280538256944E-2,3.2922360824047994E-2,3.3470298344092875E-2,3.2467613392779662E-2,3.2467645344883583E-2,3.3000470229332737E-2]
[84,0,0,null,null,null,null,84,3.4173843107800694E-2,null,84,3.36028887512239E-2,3.24690499436735E-2,null,84,{"$f":"AVERAGE(Q$15:Q98)","v":3.36028887512239E-2},3.24690499436735E-2,null,84,3.4173843107800694E-2,3.3001921181569527E-2,5.9448632709866993E-2,0,null,84,{"$f":"AVERAGE(AA$15:AA98)","v":3.4793364941700093E-2},3.24690499436735E-2,84,3.6526583980439176E-2,3.300510574458615E-2,4.9118220002236528E-2,2.3527408726384813E-3,null,84,{"$f":"AVERAGE(AJ$15:AJ98)","v":3.4793364941700093E-2},3.24690499436735E-2,null,84,3.6526583980439176E-2,3.300510574458615E-2,4.9118220002236528E-2,2.3527408726384813E-3,0,84,{"$f":"AVERAGE(AT$15:AT98)","v":3.2412412560747707E-2},3.24690499436735E-2,84,3.1826442560918933E-2,3.2998736628370162E-2,7.1951710198613544E-2,-2.3474005468817616E-3,null,84,{"$f":"AVERAGE(BC$15:BC98)","v":3.2412412560747707E-2},3.24690499436735E-2,null,84,3.1826442560918933E-2,3.2998736628370162E-2,7.1951710198613544E-2,-2.3474005468817616E-3,0,null,84,null,null,3.9503466500613316E-2,null,84,null,null,2.7964122707220485E-2,null,84,null,null,3.9503466500613316E-2,null,84,null,null,2.7964122707220485E-2,null,84,null,null,4.2406630412793245E-2,null,84,null,null,2.9314832799718804E-2,null,84,null,null,4.2406630412793245E-2,null,84,null,null,2.9314832799718804E-2,null,84,null,null,3.6601910796278281E-2,null,84,null,null,2.6620868511654683E-2,null,84,null,null,3.6601910796278281E-2,null,84,null,null,2.6620868511654683E-2,null,null,null,null,null,84,5.473444067767938E-2,3.4586454038217584E-2,3.51915209948781E-2,3.2471213912093254E-2,3.2471384359224108E-2,3.300433264012545E-2,null,null,null,null,84,5.3010557488417612E-2,3.4967430802054875E-2,3.5585980045593768E-2,3.2468684034424024E-2,3.2468767536936581E-2,3.3001629454901642E-2,null,null,null,null,84,6.4920355933474547E-2,3.2554691115515406E-2,3.3090392464945273E-2,3.246766814130278E-2,3.2467702439167384E-2,3.3000529207756445E-2,null,null,null,null,84,6.2974617364123589E-2,3.2916946818552041E-2,3.3464703145364094E-2,3.2467556690781413E-2,3.2467584362388092E-2,3.3000407234388164E-2]
[85,0,0,null,null,null,null,85,3.4160045708242492E-2,null,85,3.3589547191978542E-2,3.2468856215368547E-2,null,85,{"$f":"AVERAGE(Q$15:Q99)","v":3.3589547191978542E-2},3.2468856215368547E-2,null,85,3.4160045708242492E-2,3.3001721059863653E-2,5.7549403353241733E-2,0,null,85,{"$f":"AVERAGE(AA$15:AA99)","v":3.4766017780213841E-2},3.2468856215368547E-2,85,3.648507884222818E-2,3.3004573899109158E-2,4.7548889175619252E-2,2.3250331339856878E-3,null,85,{"$f":"AVERAGE(AJ$15:AJ99)","v":3.4766017780213841E-2},3.2468856215368547E-2,null,85,3.648507884222818E-2,3.3004573899109158E-2,4.7548889175619252E-2,2.3250331339856878E-3,0,85,{"$f":"AVERAGE(AT$15:AT99)","v":3.2413076603743249E-2},3.2468856215368547E-2,85,3.184022806571396E-2,3.299886822849607E-2,6.9653232362204345E-2,-2.3198176425285322E-3,null,85,{"$f":"AVERAGE(BC$15:BC99)","v":3.2413076603743249E-2},3.2468856215368547E-2,null,85,3.184022806571396E-2,3.299886822849607E-2,6.9653232362204345E-2,-2.3198176425285322E-3,0,null,85,null,null,3.9444525862568858E-2,null,85,null,null,2.8005599567813455E-2,null,85,null,null,3.9444525862568858E-2,null,85,null,null,2.8005599567813455E-2,null,85,null,null,4.2313365053581853E-2,null,85,null,null,2.934048050906779E-2,null,85,null,null,4.2313365053581853E-2,null,85,null,null,2.934048050906779E-2,null,85,null,null,3.657718181407521E-2,null,85,null,null,2.6678066713119009E-2,null,85,null,null,3.657718181407521E-2,null,85,null,null,2.6678066713119009E-2,null,null,null,null,null,85,5.2985701132288607E-2,3.4561566962196373E-2,3.516575842537728E-2,3.2470895611842077E-2,3.2471052576413965E-2,3.3003989907101947E-2,null,null,null,null,85,5.1317020731541714E-2,3.4938032867008369E-2,3.5555536403709453E-2,3.2468531354629543E-2,3.2468606323101695E-2,3.3001462920761004E-2,null,null,null,null,85,6.2846395869827668E-2,3.255366694754349E-2,3.3089334407395032E-2,3.2467606931933575E-2,3.2467636837902693E-2,3.3000461441617529E-2,null,null,null,null,85,6.0962822714267749E-2,3.2911659580092366E-2,3.3459238985483974E-2,3.2467507584930624E-2,3.2467531549479345E-2,3.3000352678633424E-2]
[86,0,0,null,null,null,null,86,3.4146567269234263E-2,null,86,3.3576513883547529E-2,3.2468682666911164E-2,null,86,{"$f":"AVERAGE(Q$15:Q100)","v":3.3576513883547529E-2},3.2468682666911164E-2,null,86,3.4146567269234263E-2,3.30015417840408E-2,5.5710859108546229E-2,0,null,86,{"$f":"AVERAGE(AA$15:AA100)","v":3.4739304581221944E-2},3.2468682666911164E-2,86,3.644453498572453E-2,3.300409745400823E-2,4.6029719816998348E-2,2.2979677164902679E-3,null,86,{"$f":"AVERAGE(AJ$15:AJ100)","v":3.4739304581221944E-2},3.2468682666911164E-2,null,86,3.644453498572453E-2,3.300409745400823E-2,4.6029719816998348E-2,2.2979677164902679E-3,0,86,{"$f":"AVERAGE(AT$15:AT100)","v":3.2413723185873107E-2},3.2468682666911164E-2,86,3.1853694524493825E-2,3.2998986120395868E-2,6.7428171080592209E-2,-2.2928727447404373E-3,null,86,{"$f":"AVERAGE(BC$15:BC100)","v":3.2413723185873107E-2},3.2468682666911164E-2,null,86,3.1853694524493825E-2,3.2998986120395868E-2,6.7428171080592209E-2,-2.2928727447404373E-3,0,null,86,null,null,3.9386952562073141E-2,null,86,null,null,2.8046118732727443E-2,null,86,null,null,3.9386952562073141E-2,null,86,null,null,2.8046118732727443E-2,null,86,null,null,4.2222265984136698E-2,null,86,null,null,2.9365535796314957E-2,null,86,null,null,4.2222265984136698E-2,null,86,null,null,2.9365535796314957E-2,null,86,null,null,3.6553026003652622E-2,null,86,null,null,2.6733944901472295E-2,null,86,null,null,3.6553026003652622E-2,null,86,null,null,2.6733944901472295E-2,null,null,null,null,null,86,5.1292848661910716E-2,3.4537255102613407E-2,3.5140591926736908E-2,3.2470602489655026E-2,3.2470747038061264E-2,3.3003674284812677E-2,null,null,null,null,86,4.9677594854462812E-2,3.490931692187451E-2,3.5525799874701391E-2,3.2468394278896445E-2,3.2468461585496308E-2,3.3001313406613601E-2,null,null,null,null,86,6.0838694473565949E-2,3.2552665932304457E-2,3.3088300269745519E-2,3.2467553560529112E-2,3.2467579636986273E-2,3.3000402353046097E-2,null,null,null,null,86,5.9015299795872091E-2,3.2906494768832145E-2,3.3453901377353379E-2,3.2467465057604991E-2,3.2467485811713138E-2,3.3000305431505755E-2]
[87,0,0,null,null,null,null,87,3.4133397001039567E-2,null,87,3.3563778404383786E-2,3.2468527196301888E-2,null,87,{"$f":"AVERAGE(Q$15:Q101)","v":3.3563778404383786E-2},3.2468527196301888E-2,null,87,3.4133397001039567E-2,3.3001381182665046E-2,5.3931059651405162E-2,0,null,87,{"$f":"AVERAGE(AA$15:AA101)","v":3.4713203691740108E-2},3.2468527196301888E-2,87,3.6404919781493739E-2,3.3003670638409588E-2,4.4559105766343879E-2,2.2715227804541716E-3,null,87,{"$f":"AVERAGE(AJ$15:AJ101)","v":3.4713203691740108E-2},3.2468527196301888E-2,null,87,3.6404919781493739E-2,3.3003670638409588E-2,4.4559105766343879E-2,2.2715227804541716E-3,0,87,{"$f":"AVERAGE(AT$15:AT101)","v":3.2414353117027464E-2},3.2468527196301888E-2,87,3.1866852791840428E-2,3.2999091731995112E-2,6.5274182349509755E-2,-2.2665442091991395E-3,null,87,{"$f":"AVERAGE(BC$15:BC101)","v":3.2414353117027464E-2},3.2468527196301888E-2,null,87,3.1866852791840428E-2,3.2999091731995112E-2,6.5274182349509755E-2,-2.2665442091991395E-3,0,null,87,null,null,3.9330700020157705E-2,null,87,null,null,2.8085712629200899E-2,null,87,null,null,3.9330700020157705E-2,null,87,null,null,2.8085712629200899E-2,null,87,null,null,4.2133259336797124E-2,null,87,null,null,2.939001871694491E-2,null,87,null,null,4.2133259336797124E-2,null,87,null,null,2.939001871694491E-2,null,87,null,null,3.6529423837630581E-2,null,87,null,null,2.6788547759589498E-2,null,87,null,null,3.6529423837630581E-2,null,87,null,null,2.6788547759589498E-2,null,null,null,null,null,87,4.9654095499396776E-2,3.4513498902219775E-2,3.5116001211491721E-2,3.2470332554064972E-2,3.2470465668367622E-2,3.3003383628926401E-2,null,null,null,null,87,4.8090549997466821E-2,3.4881259619787074E-2,3.5496746222100528E-2,3.2468271212504417E-2,3.2468331640267883E-2,3.3001179173030644E-2,null,null,null,null,87,5.8895134376896877E-2,3.2551687355619904E-2,3.308728931411653E-2,3.2467507023429543E-2,3.2467529760748806E-2,3.3000350830874131E-2,null,null,null,null,87,5.7129994854011948E-2,3.290144823357273E-2,3.3448686028960894E-2,3.2467428227507512E-2,3.2467446201263517E-2,3.3000264513900049E-2]
[88,0,0,null,null,null,null,88,3.4120524582493594E-2,null,88,3.355133078524785E-2,3.2468387920421726E-2,null,88,{"$f":"AVERAGE(Q$15:Q102)","v":3.355133078524785E-2},3.2468387920421726E-2,null,88,3.4120524582493594E-2,3.3001237310493092E-2,5.2208126867126781E-2,0,null,88,{"$f":"AVERAGE(AA$15:AA102)","v":3.4687694421611487E-2},3.2468387920421726E-2,88,3.6366202026669514E-2,3.3003288282578147E-2,4.3135492666655222E-2,2.2456774441759197E-3,null,88,{"$f":"AVERAGE(AJ$15:AJ102)","v":3.4687694421611487E-2},3.2468387920421726E-2,null,88,3.6366202026669514E-2,3.3003288282578147E-2,4.3135492666655222E-2,2.2456774441759197E-3,0,88,{"$f":"AVERAGE(AT$15:AT102)","v":3.2414967148884213E-2},3.2468387920421726E-2,88,3.1879713243728736E-2,3.2999186342480114E-2,6.3188996867098002E-2,-2.2408113387648587E-3,null,88,{"$f":"AVERAGE(BC$15:BC102)","v":3.2414967148884213E-2},3.2468387920421726E-2,null,88,3.1879713243728736E-2,3.2999186342480114E-2,6.3188996867098002E-2,-2.2408113387648587E-3,0,null,88,null,null,3.9275723709855104E-2,null,88,null,null,2.8124412268721422E-2,null,88,null,null,3.9275723709855104E-2,null,88,null,null,2.8124412268721422E-2,null,88,null,null,4.2046274499698333E-2,null,88,null,null,2.9413948451990191E-2,null,88,null,null,4.2046274499698333E-2,null,88,null,null,2.9413948451990191E-2,null,88,null,null,3.6506356650673588E-2,null,88,null,null,2.6841918019110844E-2,null,88,null,null,3.6506356650673588E-2,null,88,null,null,2.6841918019110844E-2,null,null,null,null,null,88,4.8067711250828336E-2,3.4490279671009254E-2,3.5091966892760063E-2,3.2470083971096464E-2,3.2470206555694027E-2,3.3003115964692457E-2,null,null,null,null,88,4.655421172551976E-2,3.4853838657921868E-2,3.5468352294606875E-2,3.246816072370548E-2,3.2468214975648835E-2,3.3001058658348653E-2,null,null,null,null,88,5.7013665959401924E-2,3.255073052511577E-2,3.3086300825157622E-2,3.2467466445493545E-2,3.2467486271256132E-2,3.3000305906213806E-2,null,null,null,null,88,5.5304919830472594E-2,3.2896516002478532E-2,3.3443588833787619E-2,3.2467396331404018E-2,3.2467411897282784E-2,3.3000229077879445E-2]
[89,0,0,null,null,null,null,89,3.4107940136945292E-2,null,89,3.3539161486001536E-2,3.2468263152325871E-2,null,89,{"$f":"AVERAGE(Q$15:Q103)","v":3.3539161486001536E-2},3.2468263152325871E-2,null,89,3.4107940136945292E-2,3.3001108424906445E-2,5.0540242833555515E-2,0,null,89,{"$f":"AVERAGE(AA$15:AA103)","v":3.4662756991619519E-2},3.2468263152325871E-2,89,3.6328351870759779E-2,3.3002945755290281E-2,4.1757376243604302E-2,2.2204117338144869E-3,null,89,{"$f":"AVERAGE(AJ$15:AJ103)","v":3.4662756991619519E-2},3.2468263152325871E-2,null,89,3.6328351870759779E-2,3.3002945755290281E-2,4.1757376243604302E-2,2.2204117338144869E-3,0,89,{"$f":"AVERAGE(AT$15:AT103)","v":3.2415565980383559E-2},3.2468263152325871E-2,89,3.1892285802905374E-2,3.2999271097789107E-2,6.1170417671201044E-2,-2.2156543340399182E-3,null,89,{"$f":"AVERAGE(BC$15:BC103)","v":3.2415565980383559E-2},3.2468263152325871E-2,null,89,3.1892285802905374E-2,3.2999271097789107E-2,6.1170417671201044E-2,-2.2156543340399182E-3,0,null,89,null,null,3.9221981047879551E-2,null,89,null,null,2.8162247320690614E-2,null,89,null,null,3.9221981047879551E-2,null,89,null,null,2.8162247320690614E-2,null,89,null,null,4.1961243944958149E-2,null,89,null,null,2.9437343353376333E-2,null,89,null,null,4.1961243944958149E-2,null,89,null,null,2.9437343353376333E-2,null,89,null,null,3.6483806593738288E-2,null,89,null,null,2.689409656207542E-2,null,89,null,null,3.6483806593738288E-2,null,89,null,null,2.689409656207542E-2,null,null,null,null,null,89,4.6532021034293852E-2,3.4467579539195443E-2,3.5068470435359433E-2,3.2469855051814399E-2,3.2469967939580402E-2,3.3002869473532828E-2,null,null,null,null,89,4.5066959236355751E-2,3.482703272057848E-2,3.5440595966853117E-2,3.2468061527070352E-2,3.2468110234360345E-2,3.3000950460492465E-2,null,null,null,null,89,5.5192305167206357E-2,3.2549794770346779E-2,3.3085334110177111E-2,3.2467431063641847E-2,3.2467448350675589E-2,3.3000266734243347E-2,null,null,null,null,89,5.3538150250810719E-2,3.2891694274235855E-2,3.3438605861661364E-2,3.2467368708307062E-2,3.2467382188880886E-2,3.3000198389093981E-2]
[90,0,0,null,null,null,null,90,3.4095634209569292E-2,null,90,3.3527261373721702E-2,3.246815138081649E-2,null,90,{"$f":"AVERAGE(Q$15:Q104)","v":3.3527261373721702E-2},3.246815138081649E-2,null,90,3.4095634209569292E-2,3.3000992964811848E-2,4.8925647872322148E-2,0,null,90,{"$f":"AVERAGE(AA$15:AA104)","v":3.4638372484832813E-2},3.246815138081649E-2,90,3.6291340745780998E-2,3.3002638907752235E-2,4.0423300648831414E-2,2.1957065362117056E-3,null,90,{"$f":"AVERAGE(AJ$15:AJ104)","v":3.4638372484832813E-2},3.246815138081649E-2,null,90,3.6291340745780998E-2,3.3002638907752235E-2,4.0423300648831414E-2,2.1957065362117056E-3,0,90,{"$f":"AVERAGE(AT$15:AT104)","v":3.2416150262610591E-2},3.246815138081649E-2,90,3.1904579962731772E-2,3.2999347024494474E-2,5.921631784898948E-2,-2.1910542468375205E-3,null,90,{"$f":"AVERAGE(BC$15:BC104)","v":3.2416150262610591E-2},3.246815138081649E-2,null,90,3.1904579962731772E-2,3.2999347024494474E-2,5.921631784898948E-2,-2.1910542468375205E-3,0,null,90,null,null,3.916943129280015E-2,null,90,null,null,2.819924618177283E-2,null,90,null,null,3.916943129280015E-2,null,90,null,null,2.819924618177283E-2,null,90,null,null,4.1878103067145567E-2,null,90,null,null,2.946022098663259E-2,null,90,null,null,4.1878103067145567E-2,null,90,null,null,2.946022098663259E-2,null,90,null,null,3.646175659109141E-2,null,90,null,null,2.6945122516589315E-2,null,90,null,null,3.646175659109141E-2,null,90,null,null,2.6945122516589315E-2,null,null,null,null,null,90,4.5045403681204625E-2,3.4445381413190951E-2,3.5045494110046205E-2,3.2469644240856618E-2,3.2469748198790865E-2,3.3002642480691638E-2,null,null,null,null,90,4.3627223628599804E-2,3.4800821425881368E-2,3.5413456083938089E-2,3.2467972468536277E-2,3.2468016197838408E-2,3.3000853320680472E-2,null,null,null,null,90,5.342913140440321E-2,3.2548879442741846E-2,3.3084388499085238E-2,3.2467400212507845E-2,3.2467415285902163E-2,3.3000232578324115E-2,null,null,null,null,90,5.1827823181210896E-2,3.2886979409637737E-2,3.3433733350050954E-2,3.2467344785778632E-2,3.2467356460405161E-2,3.3000171811573734E-2]
[91,0,0,null,null,null,null,91,3.4083597745965699E-2,null,91,3.3515621702055187E-2,3.246805125206853E-2,null,91,{"$f":"AVERAGE(Q$15:Q105)","v":3.3515621702055187E-2},3.246805125206853E-2,null,91,3.4083597745965699E-2,3.3000889531728861E-2,4.7362638665781498E-2,0,null,91,{"$f":"AVERAGE(AA$15:AA105)","v":3.4614522800956282E-2},3.246805125206853E-2,91,3.6255141300449045E-2,3.30023640233299E-2,3.9131856863706529E-2,2.1715435544833461E-3,null,91,{"$f":"AVERAGE(AJ$15:AJ105)","v":3.4614522800956282E-2},3.246805125206853E-2,null,91,3.6255141300449045E-2,3.30023640233299E-2,3.9131856863706529E-2,2.1715435544833461E-3,0,91,{"$f":"AVERAGE(AT$15:AT105)","v":3.2416720603154085E-2},3.246805125206853E-2,91,3.1916604809588689E-2,3.2999415042233471E-2,5.7324638317020206E-2,-2.1669929363770102E-3,null,91,{"$f":"AVERAGE(BC$15:BC105)","v":3.2416720603154085E-2},3.246805125206853E-2,null,91,3.1916604809588689E-2,3.2999415042233471E-2,5.7324638317020206E-2,-2.1669929363770102E-3,0,null,91,null,null,3.9118035449282607E-2,null,91,null,null,2.8235436041207373E-2,null,91,null,null,3.9118035449282607E-2,null,91,null,null,2.8235436041207373E-2,null,91,null,null,4.1796790031364495E-2,null,91,null,null,2.9482598171129082E-2,null,91,null,null,4.1796790031364495E-2,null,91,null,null,2.9482598171129082E-2,null,91,null,null,3.6440190299916742E-2,null,91,null,null,2.699503334690756E-2,null,91,null,null,3.6440190299916742E-2,null,91,null,null,2.699503334690756E-2,null,null,null,null,null,91,4.3606289997817432E-2,3.4423668934368143E-2,3.5023020950649464E-2,3.2469450105872606E-2,3.2469545840315396E-2,3.3002433443872957E-2,null,null,null,null,91,4.2233486227643162E-2,3.4775185275839296E-2,3.538691240946279E-2,3.2467892511982649E-2,3.246793177205267E-2,3.3000766108775469E-2,null,null,null,null,91,5.1722285494020651E-2,3.2547983915405559E-2,3.308346334418899E-2,3.2467373311925639E-2,3.2467386455139982E-2,3.3000202796140542E-2,null,null,null,null,91,5.0172135252536623E-2,3.2882367923583337E-2,3.3428967695789735E-2,3.2467324068067648E-2,3.2467334178687135E-2,3.3000148794555505E-2]
[92,0,0,null,null,null,null,92,3.4071822071972679E-2,null,92,3.3504234091742822E-2,3.2467961553317881E-2,null,92,{"$f":"AVERAGE(Q$15:Q106)","v":3.3504234091742822E-2},3.2467961553317881E-2,null,92,3.4071822071972679E-2,3.3000796872851179E-2,4.5849566437083024E-2,0,null,92,{"$f":"AVERAGE(AA$15:AA106)","v":3.4591190613481954E-2},3.2467961553317881E-2,92,3.621972733817902E-2,3.3002117772542361E-2,3.7881681160621794E-2,2.1479052662063403E-3,null,92,{"$f":"AVERAGE(AJ$15:AJ106)","v":3.4591190613481954E-2},3.2467961553317881E-2,null,92,3.621972733817902E-2,3.3002117772542361E-2,3.7881681160621794E-2,2.1479052662063403E-3,0,92,{"$f":"AVERAGE(AT$15:AT106)","v":3.2417277570003691E-2},3.2467961553317881E-2,92,3.1928369043946025E-2,3.2999475974849091E-2,5.5493385669845116E-2,-2.1434530280266539E-3,null,92,{"$f":"AVERAGE(BC$15:BC106)","v":3.2417277570003691E-2},3.2467961553317881E-2,null,92,3.1928369043946025E-2,3.2999475974849091E-2,5.5493385669845116E-2,-2.1434530280266539E-3,0,null,92,null,null,3.9067756178007063E-2,null,92,null,null,2.8270842942328622E-2,null,92,null,null,3.9067756178007063E-2,null,92,null,null,2.8270842942328622E-2,null,92,null,null,4.1717245630328081E-2,null,92,null,null,2.9504491017993573E-2,null,92,null,null,4.1717245630328081E-2,null,92,null,null,2.9504491017993573E-2,null,92,null,null,3.6419092072339065E-2,null,92,null,null,2.7043864938278039E-2,null,92,null,null,3.6419092072339065E-2,null,92,null,null,2.7043864938278039E-2,null,null,null,null,null,92,4.2213161084742483E-2,3.4402426440399363E-2,3.5001034713891599E-2,3.2469271327796916E-2,3.246935948924088E-2,3.3002240942777483E-2,null,null,null,null,92,4.0884276967108626E-2,3.4750105609523373E-2,3.5360945576812686E-2,3.2467820727178305E-2,3.2467855974774813E-2,3.3000687810132323E-2,null,null,null,null,92,5.0069967705969901E-2,3.2547107582805705E-2,3.3082558019868369E-2,3.2467349856020136E-2,3.2467361316219134E-2,3.3000176827630394E-2,null,null,null,null,92,4.8569340749119581E-2,3.2877856477478873E-2,3.3424305447216085E-2,3.2467306125836676E-2,3.246731488197277E-2,3.300012886104689E-2]
[93,0,0,null,null,null,null,93,3.4060298874618367E-2,null,93,3.3493090512241572E-2,3.2467881198126491E-2,null,93,{"$f":"AVERAGE(Q$15:Q107)","v":3.3493090512241572E-2},3.2467881198126491E-2,null,93,3.4060298874618367E-2,3.3000713865872555E-2,4.4384835190962167E-2,0,null,93,{"$f":"AVERAGE(AA$15:AA107)","v":3.4568359329445873E-2},3.2467881198126491E-2,93,3.6185073758654873E-2,3.3001897172732608E-2,3.6671453619109319E-2,2.1247748840365066E-3,null,93,{"$f":"AVERAGE(AJ$15:AJ107)","v":3.4568359329445873E-2},3.2467881198126491E-2,null,93,3.6185073758654873E-2,3.3001897172732608E-2,3.6671453619109319E-2,2.1247748840365066E-3,0,93,{"$f":"AVERAGE(AT$15:AT107)","v":3.241782169503727E-2},3.2467881198126491E-2,93,3.1939881000176085E-2,3.2999530560369417E-2,5.3720630095293188E-2,-2.1204178744422819E-3,null,93,{"$f":"AVERAGE(BC$15:BC107)","v":3.241782169503727E-2},3.2467881198126491E-2,null,93,3.1939881000176085E-2,3.2999530560369417E-2,5.3720630095293188E-2,-2.1204178744422819E-3,0,null,93,null,null,3.9018557710890578E-2,null,93,null,null,2.8305491840537211E-2,null,93,null,null,3.9018557710890578E-2,null,93,null,null,2.8305491840537211E-2,null,93,null,null,4.1639413149843207E-2,null,93,null,null,2.9525914965853328E-2,null,93,null,null,4.1639413149843207E-2,null,93,null,null,2.9525914965853328E-2,null,93,null,null,3.6398446919704064E-2,null,93,null,null,2.7091651676879769E-2,null,93,null,null,3.6398446919704064E-2,null,93,null,null,2.7091651676879769E-2,null,null,null,null,null,93,4.0864546712321835E-2,3.4381638928990182E-2,3.4979519841694895E-2,3.2469106691891292E-2,3.2469187879345489E-2,3.3002063669386107E-2,null,null,null,null,93,3.9578172823853376E-2,3.4725564559143149E-2,3.5335537043462928E-2,3.2467756278960369E-2,3.2467787924162023E-2,3.3000617513804835E-2,null,null,null,null,93,4.8470435849547758E-2,3.2546249860371107E-2,3.3081671922161604E-2,3.2467329403694116E-2,3.2467339396387872E-2,3.3000154184441209E-2,null,null,null,null,93,4.7017749759956186E-2,3.2873441872026073E-2,3.3419743296712268E-2,3.246729058726483E-2,3.2467298170368322E-2,3.3000111597957543E-2]
[94,0,0,null,null,null,null,94,3.4049020184143908E-2,null,94,3.348218326437935E-2,3.2467809213192478E-2,null,94,{"$f":"AVERAGE(Q$15:Q108)","v":3.348218326437935E-2},3.2467809213192478E-2,null,94,3.4049020184143908E-2,3.3000639505394558E-2,4.2966900012969815E-2,0,null,94,{"$f":"AVERAGE(AA$15:AA108)","v":3.4546013051613395E-2},3.2467809213192478E-2,94,3.6151156502747028E-2,3.3001699551931107E-2,3.5499896694280095E-2,2.1021363186031206E-3,null,94,{"$f":"AVERAGE(AJ$15:AJ108)","v":3.4546013051613395E-2},3.2467809213192478E-2,null,94,3.6151156502747028E-2,3.3001699551931107E-2,3.5499896694280095E-2,2.1021363186031206E-3,0,94,{"$f":"AVERAGE(AT$15:AT108)","v":3.2418353477145306E-2},3.2467809213192478E-2,94,3.1951148665202878E-2,3.2999579459945139E-2,5.2004503354569097E-2,-2.0978715189410302E-3,null,94,{"$f":"AVERAGE(BC$15:BC108)","v":3.2418353477145306E-2},3.2467809213192478E-2,null,94,3.1951148665202878E-2,3.2999579459945139E-2,5.2004503354569097E-2,-2.0978715189410302E-3,0,null,94,null,null,3.8970405771274974E-2,null,94,null,null,2.8339406657940325E-2,null,94,null,null,3.8970405771274974E-2,null,94,null,null,2.8339406657940325E-2,null,94,null,null,4.1563238242163569E-2,null,94,null,null,2.9546884814532826E-2,null,94,null,null,4.1563238242163569E-2,null,94,null,null,2.9546884814532826E-2,null,94,null,null,3.6378240478968982E-2,null,94,null,null,2.7138426525159742E-2,null,94,null,null,3.6378240478968982E-2,null,94,null,null,2.7138426525159742E-2,null,null,null,null,null,94,3.9559023749848612E-2,3.4361292023837281E-2,3.4958461425807164E-2,3.2468955079494856E-2,3.2469029844617379E-2,3.300190041919876E-2,null,null,null,null,94,3.8313796304559597E-2,3.4701545008817135E-2,3.5310669048086885E-2,3.2467698417518856E-2,3.2467726828498106E-2,3.3000554401948157E-2,null,null,null,null,94,4.6922003428187496E-2,3.2545410184020802E-2,3.3080804468277769E-2,3.2467311570333467E-2,3.2467320283442465E-2,3.3000134440765806E-2,null,null,null,null,94,4.5515726390099466E-2,3.2869121040382872E-2,3.3415278073631427E-2,3.2467277130342559E-2,3.2467283697564769E-2,3.3000096647549895E-2]
[95,0,0,null,null,null,null,95,3.4037978357035037E-2,null,95,3.3471504963982157E-2,3.2467744726646153E-2,null,95,{"$f":"AVERAGE(Q$15:Q109)","v":3.3471504963982157E-2},3.2467744726646153E-2,null,95,3.4037978357035037E-2,3.3000572890743429E-2,4.1594265424975962E-2,0,null,95,{"$f":"AVERAGE(AA$15:AA109)","v":3.4524136542929525E-2},3.2467744726646153E-2,95,3.6117952500573702E-2,3.3001522516504345E-2,3.4365773835258712E-2,2.0799741435386654E-3,null,95,{"$f":"AVERAGE(AJ$15:AJ109)","v":3.4524136542929525E-2},3.2467744726646153E-2,null,95,3.6117952500573702E-2,3.3001522516504345E-2,3.4365773835258712E-2,2.0799741435386654E-3,0,95,{"$f":"AVERAGE(AT$15:AT109)","v":3.241887338503479E-2},3.2467744726646153E-2,95,3.1962179696053639E-2,3.2999623265855149E-2,5.0343196825334266E-2,-2.0757986609813983E-3,null,95,{"$f":"AVERAGE(BC$15:BC109)","v":3.241887338503479E-2},3.2467744726646153E-2,null,95,3.1962179696053639E-2,3.2999623265855149E-2,5.0343196825334266E-2,-2.0757986609813983E-3,0,null,95,null,null,3.8923267498758518E-2,null,95,null,null,2.8372610334870707E-2,null,95,null,null,3.8923267498758518E-2,null,95,null,null,2.8372610334870707E-2,null,95,null,null,4.1488668806706208E-2,null,95,null,null,2.9567414756836774E-2,null,95,null,null,4.1488668806706208E-2,null,95,null,null,2.9567414756836774E-2,null,95,null,null,3.6358458981063713E-2,null,95,null,null,2.7184221092858341E-2,null,95,null,null,3.6358458981063713E-2,null,95,null,null,2.7184221092858341E-2,null,null,null,null,null,95,3.829521464670476E-2,3.4341371942652105E-2,3.4937845174571658E-2,3.246881546042641E-2,3.2468884311245283E-2,3.3001750082959802E-2,null,null,null,null,95,3.7089813982056713E-2,3.4678030555850385E-2,3.5286324570278138E-2,3.2467646469674011E-2,3.2467671976975608E-2,3.3000497740296605E-2,null,null,null,null,95,4.5423037854267004E-2,3.2544588009641107E-2,3.3079955096057434E-2,3.2467296020574458E-2,3.2467303617949868E-2,3.3000117225309732E-2,null,null,null,null,95,4.4061687030141711E-2,3.2864891041680236E-2,3.3410906737591173E-2,3.2467265476198673E-2,3.2467271163632842E-2,3.300008369999715E-2]
[96,0,0,null,null,null,null,96,3.4027166059999781E-2,null,96,3.3461048526413406E-2,3.2467686957382114E-2,null,96,{"$f":"AVERAGE(Q$15:Q110)","v":3.3461048526413406E-2},3.2467686957382114E-2,null,96,3.4027166059999781E-2,3.3000513215068583E-2,4.0265483794891511E-2,0,null,96,{"$f":"AVERAGE(AA$15:AA110)","v":3.4502715193080076E-2},3.2467686957382114E-2,96,3.6085439622508542E-2,3.3001363922151583E-2,3.3267888151451236E-2,2.0582735625087611E-3,null,96,{"$f":"AVERAGE(AJ$15:AJ110)","v":3.4502715193080076E-2},3.2467686957382114E-2,null,96,3.6085439622508542E-2,3.3001363922151583E-2,3.3267888151451236E-2,2.0582735625087611E-3,0,96,{"$f":"AVERAGE(AT$15:AT110)","v":3.2419381859746736E-2},3.2467686957382114E-2,96,3.1972981436391601E-2,3.2999662508687022E-2,4.8734959605962996E-2,-2.0541846236081795E-3,null,96,{"$f":"AVERAGE(BC$15:BC110)","v":3.2419381859746736E-2},3.2467686957382114E-2,null,96,3.1972981436391601E-2,3.2999662508687022E-2,4.8734959605962996E-2,-2.0541846236081795E-3,0,null,96,null,null,3.8877111378376794E-2,null,96,null,null,2.8405124878475796E-2,null,96,null,null,3.8877111378376794E-2,null,96,null,null,2.8405124878475796E-2,null,96,null,null,4.1415654877662078E-2,null,96,null,null,2.9587518408533908E-2,null,96,null,null,4.1415654877662078E-2,null,96,null,null,2.9587518408533908E-2,null,96,null,null,3.6339089221094634E-2,null,96,null,null,2.7229065703991306E-2,null,96,null,null,3.6339089221094634E-2,null,96,null,null,2.7229065703991306E-2,null,null,null,null,null,96,3.7071785963566348E-2,3.4321865467107047E-2,3.4917657381700939E-2,3.2468686885987363E-2,3.2468750290326906E-2,3.3001611639125822E-2,null,null,null,null,96,3.5904935079605009E-2,3.4655005474345961E-2,3.5262487292703204E-2,3.2467599831045017E-2,3.2467622731426539E-2,3.3000446869621211E-2,null,null,null,null,96,4.3971958721880554E-2,3.2543782812525172E-2,3.3079123263392018E-2,3.2467282461997232E-2,3.2467289086511149E-2,3.3000102214332097E-2,null,null,null,null,96,4.2654098681776158E-2,3.28607490548797E-2,3.3406626372120662E-2,3.2467255383321278E-2,3.2467260308828384E-2,3.300007248698332E-2]
[97,0,0,null,null,null,null,97,3.4016576254838116E-2,null,97,{"$f":"LN(1+I111)","v":3.3450807151973322E-2},3.2467635205725376E-2,null,97,{"$f":"AVERAGE(Q$15:Q111)","v":3.3450807151973322E-2},{"$f":"M111+($O111<=FSP)*LN(1+VA/10000)","v":3.2467635205725376E-2},null,97,3.4016576254838116E-2,3.3000459755565759E-2,3.8979153798653056E-2,0,null,97,{"$f":"AVERAGE(AA$15:AA111)","v":3.4481734987024872E-2},{"$f":"$M111+($Y111<=FSP)*$I$5","v":3.2467635205725376E-2},97,3.6053596632954488E-2,3.3001221847937634E-2,3.2205081124626604E-2,2.037020378116372E-3,null,97,{"$f":"AVERAGE(AJ$15:AJ111)","v":3.4481734987024872E-2},{"$f":"AA111+($AH111<=FSP)*LN(1+$M$9/10000)","v":3.2467635205725376E-2},null,97,3.6053596632954488E-2,3.3001221847937634E-2,3.2205081124626604E-2,2.037020378116372E-3,0,97,{"$f":"AVERAGE(AT$15:AT111)","v":3.2419879316921779E-2},{"$f":"$M111+($Y111<=FSP)*$I$6","v":3.2467635205725376E-2},97,3.1983560932091759E-2,3.2999697663756766E-2,4.7178096679197978E-2,-2.0330153227463565E-3,null,97,{"$f":"AVERAGE(BC$15:BC111)","v":3.2419879316921779E-2},{"$f":"AT111+($AH111<=FSP)*LN(1+$M$10/10000)","v":3.2467635205725376E-2},null,97,3.1983560932091759E-2,3.2999697663756766E-2,4.7178096679197978E-2,-2.0330153227463565E-3,0,null,97,null,null,3.883190717385121E-2,null,97,null,null,2.8436971408561496E-2,null,97,null,null,3.883190717385121E-2,null,97,null,null,2.8436971408561496E-2,null,97,null,null,4.1344148518061452E-2,null,97,null,null,2.9607208836653021E-2,null,97,null,null,4.1344148518061452E-2,null,97,null,null,2.9607208836653021E-2,null,97,null,null,3.6320118530274392E-2,null,97,null,null,2.7272989460038533E-2,null,97,null,null,3.6320118530274392E-2,null,97,null,null,2.7272989460038533E-2,null,null,null,null,null,97,3.5887446951907438E-2,3.4302759914571941E-2,3.4897884896911036E-2,3.2468568482517814E-2,3.2468626871201792E-2,3.3001484146978621E-2,null,null,null,null,97,3.4757910101450309E-2,3.4632454680991034E-2,3.5239141565517551E-2,3.2467557959019004E-2,3.2467578518917961E-2,3.3000401198081203E-2,null,null,null,null,97,4.2567236135578349E-2,3.254299408678632E-2,3.3078308447618499E-2,3.2467270639626768E-2,3.2467276415857005E-2,3.3000089125545001E-2,null,null,null,null,97,4.1291477337518485E-2,3.2856692372955229E-2,3.340243417864186E-2,3.2467246642552933E-2,3.2467250908206312E-2,3.3000062776140003E-2]
[98,0,0,null,null,null,null,98,3.4006202184147183E-2,null,98,3.3440774312104071E-2,3.2467588844786732E-2,null,98,{"$f":"AVERAGE(Q$15:Q112)","v":3.3440774312104071E-2},3.2467588844786732E-2,null,98,3.4006202184147183E-2,3.3000411864719581E-2,3.773391893260708E-2,0,null,98,{"$f":"AVERAGE(AA$15:AA112)","v":3.4461182475369383E-2},3.2467588844786732E-2,98,3.6022403146713566E-2,3.3001094573022138E-2,3.1176231364922383E-2,{"$f":"AC112-$I112","v":2.0162009625663835E-3},null,98,{"$f":"AVERAGE(AJ$15:AJ112)","v":3.4461182475369383E-2},3.2467588844786732E-2,null,98,3.6022403146713566E-2,3.3001094573022138E-2,3.1176231364922383E-2,2.0162009625663835E-3,0,98,{"$f":"AVERAGE(AT$15:AT112)","v":3.2420366148838767E-2},3.2467588844786732E-2,98,3.1993924945922236E-2,3.2999729156868218E-2,4.5670967133461519E-2,-2.0122772382249465E-3,null,98,{"$f":"AVERAGE(BC$15:BC112)","v":3.2420366148838767E-2},3.2467588844786732E-2,null,98,3.1993924945922236E-2,3.2999729156868218E-2,4.5670967133461519E-2,-2.0122772382249465E-3,0,null,98,null,null,3.8787625864651121E-2,null,98,null,null,2.8468170200858456E-2,null,98,null,null,3.8787625864651121E-2,null,98,null,null,2.8468170200858456E-2,null,98,null,null,4.1274103719884936E-2,null,98,null,null,2.9626498586195371E-2,null,98,null,null,4.1274103719884936E-2,null,98,null,null,2.9626498586195371E-2,null,98,null,null,3.6301534749463293E-2,null,98,null,null,2.7316020299577914E-2,null,98,null,null,3.6301534749463293E-2,null,98,null,null,2.7316020299577914E-2,null,null,null,null,null,98,3.4740948180112259E-2,3.428404311151774E-2,3.487851509828932E-2,3.2468459445462061E-2,3.2468513215260432E-2,3.3001366740229091E-2,null,null,null,null,98,3.3647529508036636E-2,3.4610363702869219E-2,3.5216272372892599E-2,3.2467520366438497E-2,3.2467538825053342E-2,3.300036019430376E-2,null,null,null,null,98,4.1207389093162163E-2,3.2542221344754908E-2,3.3077510144896349E-2,3.2467260331138087E-2,3.2467265367707866E-2,3.3000077712806004E-2,null,null,null,null,98,3.9972386412749972E-2,3.2852718397383782E-2,3.3398327470772982E-2,3.2467239072756233E-2,3.2467242766953369E-2,3.300005436622528E-2]
[99,0,0,null,null,null,null,99,3.3996037357816533E-2,null,99,3.3430943736356744E-2,3.2467547313118406E-2,null,99,{"$f":"AVERAGE(Q$15:Q113)","v":3.3430943736356744E-2},3.2467547313118406E-2,null,99,3.3996037357816533E-2,3.3000368962468052E-2,3.6528466074515084E-2,0,null,99,{"$f":"AVERAGE(AA$15:AA113)","v":3.4441044746457754E-2},3.2467547313118406E-2,99,3.5991839587793617E-2,3.3000980555823567E-2,3.0180253409002079E-2,1.9958022299770839E-3,null,99,{"$f":"AVERAGE(AJ$15:AJ113)","v":3.4441044746457754E-2},3.2467547313118406E-2,null,99,3.5991839587793617E-2,3.3000980555823567E-2,3.0180253409002079E-2,1.9958022299770839E-3,0,99,{"$f":"AVERAGE(AT$15:AT113)","v":3.2420842726255734E-2},3.2467547313118406E-2,99,3.2004079971388322E-2,3.2999757369474247E-2,4.4211982440114296E-2,-1.9919573864282114E-3,null,99,{"$f":"AVERAGE(BC$15:BC113)","v":3.2420842726255734E-2},3.2467547313118406E-2,null,99,3.2004079971388322E-2,3.2999757369474247E-2,4.4211982440114296E-2,-1.9919573864282114E-3,0,null,99,null,null,3.874423958662665E-2,null,99,null,null,2.8498740727869176E-2,null,99,null,null,3.874423958662665E-2,null,99,null,null,2.8498740727869176E-2,null,99,null,null,4.120547630983884E-2,null,99,null,null,2.9645399705358511E-2,null,99,null,null,4.120547630983884E-2,null,99,null,null,2.9645399705358511E-2,null,99,null,null,3.62833262042217E-2,null,99,null,null,2.7358185054579875E-2,null,99,null,null,3.62833262042217E-2,null,99,null,null,2.7358185054579875E-2,null,null,null,null,null,99,3.3631080204575205E-2,3.4265703368473968E-2,3.4859535866278435E-2,3.2468359033903382E-2,3.2468408550183944E-2,3.3001258621067633E-2,null,null,null,null,99,3.2572622434328909E-2,3.4588718647163667E-2,3.5193865301511806E-2,3.2467486615933981E-2,3.2467503188018845E-2,3.3000323381235104E-2,null,null,null,null,99,3.9890983920706086E-2,3.2541464116366492E-2,3.3076727869574274E-2,3.2467251342675314E-2,3.2467255734301641E-2,3.3000067761496721E-2,null,null,null,null,99,3.8695435228319766E-2,3.2848824632928986E-2,3.3394303668931702E-2,3.2467232517060109E-2,3.2467235716358692E-2,3.3000047082960629E-2]
[100,0,0,null,null,null,null,100,3.3986075540260341E-2,null,100,3.3421309400069078E-2,3.2467510107590414E-2,null,100,{"$f":"AVERAGE(Q$15:Q114)","v":3.3421309400069078E-2},3.2467510107590414E-2,null,100,3.3986075540260341E-2,3.3000330529166622E-2,3.536152409148112E-2,0,null,100,{"$f":"AVERAGE(AA$15:AA114)","v":3.4421309400069079E-2},3.2467510107590414E-2,100,3.5961887150502081E-2,3.3000878415334833E-2,2.9216096558697811E-2,1.97581161024174E-3,null,100,{"$f":"AVERAGE(AJ$15:AJ114)","v":3.4421309400069079E-2},3.2467510107590414E-2,null,100,3.5961887150502081E-2,3.3000878415334833E-2,2.9216096558697811E-2,1.97581161024174E-3,0,100,{"$f":"AVERAGE(AT$15:AT114)","v":3.2421309400069077E-2},3.2467510107590414E-2,100,3.2014032245791579E-2,3.2999782643289732E-2,4.2799604784990897E-2,-1.9720432944687616E-3,null,100,{"$f":"AVERAGE(BC$15:BC114)","v":3.2421309400069077E-2},3.2467510107590414E-2,null,100,3.2014032245791579E-2,3.2999782643289732E-2,4.2799604784990897E-2,-1.9720432944687616E-3,0,null,100,null,null,3.8701721575987502E-2,null,100,null,null,2.8528701697445591E-2,null,100,null,null,3.8701721575987502E-2,null,100,null,null,2.8528701697445591E-2,null,100,null,null,4.1138223860441192E-2,null,100,null,null,2.9663923769363443E-2,null,100,null,null,4.1138223860441192E-2,null,100,null,null,2.9663923769363443E-2,null,100,null,null,3.6265481681277079E-2,null,100,null,null,2.7399509503571284E-2,null,100,null,null,3.6265481681277079E-2,null,100,null,null,2.7399509503571284E-2,null,null,null,null,null,100,3.2556672284228302E-2,3.4247729456436775E-2,3.4840935559170561E-2,3.2468266565530854E-2,3.2468312164754619E-2,3.3001159054802616E-2,null,null,null,null,100,3.1532055449766686E-2,3.4567506172624045E-2,3.5171906510901518E-2,3.2467456314835663E-2,3.2467471193201855E-2,3.3000290330579211E-2,null,null,null,null,100,3.8616632758047074E-2,3.2540721948547568E-2,3.3075961153556932E-2,3.2467243505206217E-2,3.2467247334474265E-2,3.3000059084474613E-2,null,null,null,null,100,3.7459277542015793E-2,3.2845008682702792E-2,3.3390360295228794E-2,3.246722683960894E-2,3.2467229610309435E-2,3.3000040775411396E-2]
[101,0,0,null,null,null,null,101,3.3976310738349724E-2,null,101,3.3411865512718436E-2,3.2467476777654269E-2,null,101,{"$f":"AVERAGE(Q$15:Q115)","v":3.3411865512718436E-2},3.2467476777654269E-2,null,101,3.3976310738349724E-2,3.3000296099305437E-2,3.4231862493175613E-2,0,null,101,{"$f":"AVERAGE(AA$15:AA115)","v":3.4401964522619427E-2},3.2467476777654269E-2,101,3.5932527762687627E-2,3.300078691440711E-2,2.828274375856658E-2,1.9562170243379029E-3,null,101,{"$f":"AVERAGE(AJ$15:AJ115)","v":3.4401964522619427E-2},3.2467476777654269E-2,null,101,3.5932527762687627E-2,3.300078691440711E-2,2.828274375856658E-2,1.9562170243379029E-3,0,101,{"$f":"AVERAGE(AT$15:AT115)","v":3.2421766502817445E-2},3.2467476777654269E-2,101,3.2023787762556211E-2,3.29998052844378E-2,4.1432345452578255E-2,-1.9525229757935136E-3,null,101,{"$f":"AVERAGE(BC$15:BC115)","v":3.2421766502817445E-2},3.2467476777654269E-2,null,101,3.2023787762556211E-2,3.29998052844378E-2,4.1432345452578255E-2,-1.9525229757935136E-3,0,null,101,null,null,3.8660046116418822E-2,null,101,null,null,2.8558071089236581E-2,null,101,null,null,3.8660046116418822E-2,null,101,null,null,2.8558071089236581E-2,null,101,null,null,4.1072305606083104E-2,null,101,null,null,2.9682081902970392E-2,null,101,null,null,4.1072305606083104E-2,null,101,null,null,2.9682081902970392E-2,null,101,null,null,3.624799040631399E-2,null,101,null,null,2.7440018421857948E-2,null,101,null,null,3.624799040631399E-2,null,101,null,null,2.7440018421857948E-2,null,null,null,null,null,101,3.1516591137004543E-2,3.4230110584630831E-2,3.482270299000656E-2,3.2468181412004242E-2,3.2468223404037218E-2,3.3001067364882931E-2,null,null,null,null,101,3.0524731358428914E-2,3.4546713462680838E-2,3.5150382705477989E-2,3.2467429110605191E-2,3.2467442468359975E-2,3.3000260657809678E-2,null,null,null,null,101,3.738299209305803E-2,3.2539994404604172E-2,3.3075209545671669E-2,3.2467236671343463E-2,3.2467240010264582E-2,3.3000051518565561E-2,null,null,null,null,101,3.6262610127279125E-2,3.2841268243490519E-2,3.3386494968632663E-2,3.2467221922747209E-2,3.2467224322263198E-2,3.3000035312859485E-2]
[102,0,0,null,null,null,null,102,3.3966737189996099E-2,null,102,3.3402606506902695E-2,3.2467446919512533E-2,null,102,{"$f":"AVERAGE(Q$15:Q116)","v":3.3402606506902695E-2},3.2467446919512533E-2,null,102,3.3966737189996099E-2,3.3000265255861638E-2,3.3138290128799527E-2,0,null,102,{"$f":"AVERAGE(AA$15:AA116)","v":3.4382998663765436E-2},3.2467446919512533E-2,102,3.5903744051001274E-2,3.3000704944759374E-2,2.7379210510876682E-2,1.9370068610051749E-3,null,102,{"$f":"AVERAGE(AJ$15:AJ116)","v":3.4382998663765436E-2},3.2467446919512533E-2,null,102,3.5903744051001274E-2,3.3000704944759374E-2,2.7379210510876682E-2,1.9370068610051749E-3,0,102,{"$f":"AVERAGE(AT$15:AT116)","v":3.2422214350039946E-2},3.2467446919512533E-2,102,3.2033352282865746E-2,3.299982556715042E-2,4.0108763261243102E-2,-1.9333849071303533E-3,null,102,{"$f":"AVERAGE(BC$15:BC116)","v":3.2422214350039946E-2},3.2467446919512533E-2,null,102,3.2033352282865746E-2,3.299982556715042E-2,4.0108763261243102E-2,-1.9333849071303533E-3,0,null,102,null,null,3.8619188489139811E-2,null,102,null,null,2.8586866189132198E-2,null,102,null,null,3.8619188489139811E-2,null,102,null,null,2.8586866189132198E-2,null,102,null,null,4.1007682363759068E-2,null,102,null,null,2.9699884801760668E-2,null,102,null,null,4.1007682363759068E-2,null,102,null,null,2.9699884801760668E-2,null,102,null,null,3.623084202300797E-2,null,102,null,null,2.7479735628988644E-2,null,102,null,null,3.623084202300797E-2,null,102,null,null,2.7479735628988644E-2,null,null,null,null,null,102,3.050973973680526E-2,3.4212836379535122E-2,3.4804827404791183E-2,3.2468102994685326E-2,3.2468141664868354E-2,3.300098292823761E-2,null,null,null,null,102,2.954958803804723E-2,3.4526328200098468E-2,3.5129281108195798E-2,3.2467404686734223E-2,3.246741667927925E-2,3.3000234017682976E-2,null,null,null,null,102,3.6188761343083242E-2,3.253928106361724E-2,3.3074472611045014E-2,3.2467230712572986E-2,3.2467233623937039E-2,3.3000044921488905E-2,null,null,null,null,102,3.5104171397598603E-2,3.2837601101325366E-2,3.3382705400392343E-2,3.2467217664581292E-2,3.2467219742645173E-2,3.3000030582113905E-2]
[103,0,0,null,null,null,null,103,3.3957349353354482E-2,null,103,3.3393527027919138E-2,3.246742017159665E-2,null,103,{"$f":"AVERAGE(Q$15:Q117)","v":3.3393527027919138E-2},3.246742017159665E-2,null,103,3.3957349353354482E-2,3.3000237625251838E-2,3.2079653926295922E-2,0,null,103,{"$f":"AVERAGE(AA$15:AA117)","v":3.4364400814326908E-2},3.246742017159665E-2,103,3.5875519308050663E-2,3.3000631513556034E-2,2.6504543826619518E-2,1.9181699546961806E-3,null,103,{"$f":"AVERAGE(AJ$15:AJ117)","v":3.4364400814326908E-2},3.246742017159665E-2,null,103,3.5875519308050663E-2,3.3000631513556034E-2,2.6504543826619518E-2,1.9181699546961806E-3,0,103,{"$f":"AVERAGE(AT$15:AT117)","v":3.2422653241511369E-2},3.246742017159665E-2,103,3.2042731346654696E-2,3.2999843737097745E-2,3.8827463047952725E-2,-1.9146180066997864E-3,null,103,{"$f":"AVERAGE(BC$15:BC117)","v":3.2422653241511369E-2},3.246742017159665E-2,null,103,3.2042731346654696E-2,3.2999843737097745E-2,3.8827463047952725E-2,-1.9146180066997864E-3,0,null,103,null,null,3.8579124925720132E-2,null,103,null,null,2.8615103621829174E-2,null,103,null,null,3.8579124925720132E-2,null,103,null,null,2.8615103621829174E-2,null,103,null,null,4.0944316458177088E-2,null,103,null,null,2.9717342752261677E-2,null,103,null,null,4.0944316458177088E-2,null,103,null,null,2.9717342752261677E-2,null,103,null,null,3.6214026573220703E-2,null,103,null,null,2.7518684033624341E-2,null,103,null,null,3.6214026573220703E-2,null,103,null,null,2.7518684033624341E-2,null,null,null,null,null,103,2.9535056149589407E-2,3.4195896865091259E-2,3.4787298461937066E-2,3.2468030780706821E-2,3.2468066391817152E-2,3.3000905171104704E-2,null,null,null,null,103,2.8605597316557155E-2,3.4506338543067713E-2,3.5108589435694393E-2,3.2467382759062198E-2,3.2467393525930838E-2,3.3000210100268913E-2,null,null,null,null,103,3.503268148197649E-2,3.2538581519848085E-2,3.3073749930487395E-2,3.2467225516837214E-2,3.2467228055393683E-2,3.3000039169183475E-2,null,null,null,null,103,3.3982740075083728E-2,3.2834005127298303E-2,3.3378989389705183E-2,3.2467213976867908E-2,3.2467215776537856E-2,3.3000026485124803E-2]
[104,0,0,null,null,null,null,104,3.3948141896603667E-2,null,104,3.3384621923899793E-2,3.2467396209907129E-2,null,104,{"$f":"AVERAGE(Q$15:Q118)","v":3.3384621923899793E-2},3.2467396209907129E-2,null,104,3.3948141896603667E-2,3.3000212872809742E-2,3.1054837672376934E-2,0,null,104,{"$f":"AVERAGE(AA$15:AA118)","v":3.4346160385438258E-2},3.2467396209907129E-2,104,3.5847837461338461E-2,3.3000565731382325E-2,2.5657821211214769E-2,1.8996955647347935E-3,null,104,{"$f":"AVERAGE(AJ$15:AJ118)","v":3.4346160385438258E-2},3.2467396209907129E-2,null,104,3.5847837461338461E-2,3.3000565731382325E-2,2.5657821211214769E-2,1.8996955647347935E-3,0,104,{"$f":"AVERAGE(AT$15:AT118)","v":3.2423083462361328E-2},3.2467396209907129E-2,104,3.2051930282994023E-2,3.2999860014356397E-2,3.7587094200974148E-2,-1.8962116136096441E-3,null,104,{"$f":"AVERAGE(BC$15:BC118)","v":3.2423083462361328E-2},3.2467396209907129E-2,null,104,3.2051930282994023E-2,3.2999860014356397E-2,3.7587094200974148E-2,-1.8962116136096441E-3,0,null,104,null,null,3.853983256348692E-2,null,104,null,null,2.8642799381629835E-2,null,104,null,null,3.853983256348692E-2,null,104,null,null,2.8642799381629835E-2,null,104,null,null,4.0882171650976185E-2,null,104,null,null,2.9734465650981923E-2,null,104,null,null,4.0882171650976185E-2,null,104,null,null,2.9734465650981923E-2,null,104,null,null,3.6197534478288773E-2,null,104,null,null,2.755688567597403E-2,null,104,null,null,3.6197534478288773E-2,null,104,null,null,2.755688567597403E-2,null,null,null,null,null,104,2.8591512407263136E-2,3.4179282444017023E-2,3.4770106212858032E-2,3.2467964279352148E-2,3.2467997073370593E-2,3.3000833565089122E-2,null,null,null,null,104,2.7691763884931914E-2,3.448673310264333E-2,3.5088295874844189E-2,3.2467363072470334E-2,3.2467372738931237E-2,3.3000188627294036E-2,null,null,null,null,104,3.3913533711240472E-2,3.2537895382156443E-2,3.3073041099892508E-2,3.2467220986427792E-2,3.2467223199917822E-2,3.3000034153476659E-2,null,null,null,null,104,3.2897133901763929E-2,3.2830478273591215E-2,3.3375344819612573E-2,3.2467210783185423E-2,3.2467212341761545E-2,3.3000022937000877E-2]
[105,0,0,null,null,null,null,105,3.393910968827285E-2,null,105,3.3375886236473945E-2,3.2467374744185928E-2,null,105,{"$f":"AVERAGE(Q$15:Q119)","v":3.3375886236473945E-2},3.2467374744185928E-2,null,105,3.393910968827285E-2,3.3000190698726728E-2,3.0062760831991019E-2,0,null,105,{"$f":"AVERAGE(AA$15:AA119)","v":3.43282671888549E-2},3.2467374744185928E-2,105,3.582068304387187E-2,3.3000506801469598E-2,2.4838149683643763E-2,1.8815733555990199E-3,null,105,{"$f":"AVERAGE(AJ$15:AJ119)","v":3.43282671888549E-2},3.2467374744185928E-2,null,105,3.582068304387187E-2,3.3000506801469598E-2,2.4838149683643763E-2,1.8815733555990199E-3,0,105,{"$f":"AVERAGE(AT$15:AT119)","v":3.242350528409299E-2},3.2467374744185928E-2,105,3.2060954219911064E-2,3.2999874596082224E-2,3.6386349239075411E-2,-1.8781554683617863E-3,null,105,{"$f":"AVERAGE(BC$15:BC119)","v":3.242350528409299E-2},3.2467374744185928E-2,null,105,3.2060954219911064E-2,3.2999874596082224E-2,3.6386349239075411E-2,-1.8781554683617863E-3,0,null,105,null,null,3.850128940336317E-2,null,105,null,null,2.8669968861581463E-2,null,105,null,null,3.850128940336317E-2,null,105,null,null,2.8669968861581463E-2,null,105,null,null,4.082121307380504E-2,null,105,null,null,2.9751263022423702E-2,null,105,null,null,4.082121307380504E-2,null,105,null,null,2.9751263022423702E-2,null,105,null,null,3.6181356521334918E-2,null,105,null,null,2.7594361767939724E-2,null,105,null,null,3.6181356521334918E-2,null,105,null,null,2.7594361767939724E-2,null,null,null,null,null,105,2.7678113418092346E-2,3.4162983880155033E-2,3.4753241083638642E-2,3.2467903038721511E-2,3.2467933238507662E-2,3.3000767623624534E-2,null,null,null,null,105,2.680712424508639E-2,3.4467500921441276E-2,3.5068389060604277E-2,3.2467345397913565E-2,3.2467354076428062E-2,3.3000169348924968E-2,null,null,null,null,105,3.2830138173821501E-2,3.2537222273433003E-2,3.3072345729650676E-2,3.2467217036148126E-2,3.2467218966195192E-2,3.3000029780041032E-2,null,null,null,null,105,3.1846208392221083E-2,3.2827018569720132E-2,3.337176965311639E-2,3.2467208017350153E-2,3.2467209367126756E-2,3.3000019864203083E-2]
[106,0,0,null,null,null,null,106,3.3930247788082735E-2,null,106,3.3367315191926927E-2,3.2467355514489871E-2,null,106,{"$f":"AVERAGE(Q$15:Q120)","v":3.3367315191926927E-2},3.2467355514489871E-2,null,106,3.3930247788082735E-2,3.3000170834428522E-2,2.9102377405908042E-2,0,null,106,{"$f":"AVERAGE(AA$15:AA120)","v":3.4310711418342021E-2},3.2467355514489871E-2,106,3.579404116635021E-2,3.3000454010044811E-2,2.4044664827806782E-2,1.8637933782674754E-3,null,106,{"$f":"AVERAGE(AJ$15:AJ120)","v":3.4310711418342021E-2},3.2467355514489871E-2,null,106,3.579404116635021E-2,3.3000454010044811E-2,2.4044664827806782E-2,1.8637933782674754E-3,0,106,{"$f":"AVERAGE(AT$15:AT120)","v":3.2423918965511833E-2},3.2467355514489871E-2,106,3.2069808093673879E-2,3.2999887658888616E-2,3.5223962435793316E-2,-1.8604396944088553E-3,null,106,{"$f":"AVERAGE(BC$15:BC120)","v":3.2423918965511833E-2},3.2467355514489871E-2,null,106,3.2069808093673879E-2,3.2999887658888616E-2,3.5223962435793316E-2,-1.8604396944088553E-3,0,null,106,null,null,3.8463474269986087E-2,null,106,null,null,2.8696626881054232E-2,null,106,null,null,3.8463474269986087E-2,null,106,null,null,2.8696626881054232E-2,null,106,null,null,4.0761407165019969E-2,null,106,null,null,2.9767744036132138E-2,null,106,null,null,4.0761407165019969E-2,null,106,null,null,2.9767744036132138E-2,null,106,null,null,3.6165483830541856E-2,null,106,null,null,2.7631132731111174E-2,null,106,null,null,3.6165483830541856E-2,null,106,null,null,2.7631132731111174E-2,null,null,null,null,null,106,2.6793895912415346E-2,3.4146992281789662E-2,3.47366938577085E-2,3.2467846642661627E-2,3.2467874453426138E-2,3.3000706898591955E-2,null,null,null,null,106,2.5950745691686698E-2,3.4448631453515392E-2,3.5048858055106047E-2,3.2467329529755784E-2,3.2467337321298161E-2,3.3000152040873039E-2,null,null,null,null,106,3.1781352709164358E-2,3.2536561830047876E-2,3.3071663444078858E-2,3.2467213591711244E-2,3.2467215274609586E-2,3.3000025966632901E-2,null,null,null,null,106,3.0828855626205603E-2,3.2823624118977462E-2,3.3368261929498821E-2,3.2467205622044817E-2,3.2467206790997329E-2,3.3000017203061345E-2]
[107,0,0,null,null,null,null,107,3.3921551438267805E-2,null,107,3.335890419282319E-2,3.2467338287827108E-2,null,107,{"$f":"AVERAGE(Q$15:Q121)","v":3.335890419282319E-2},3.2467338287827108E-2,null,107,3.3921551438267805E-2,3.3000153039310476E-2,2.8172674825151317E-2,0,null,107,{"$f":"AVERAGE(AA$15:AA121)","v":3.429348363207553E-2},3.2467338287827108E-2,107,3.5767897490829981E-2,3.3000406717686115E-2,2.3276529874956833E-2,1.8463460525621755E-3,null,107,{"$f":"AVERAGE(AJ$15:AJ121)","v":3.429348363207553E-2},3.2467338287827108E-2,null,107,3.5767897490829981E-2,3.3000406717686115E-2,2.3276529874956833E-2,1.8463460525621755E-3,0,107,{"$f":"AVERAGE(AT$15:AT121)","v":3.2424324753570856E-2},3.2467338287827108E-2,107,3.2078496657576672E-2,3.2999899360996565E-2,3.4098708487370143E-2,-1.8430547806911335E-3,null,107,{"$f":"AVERAGE(BC$15:BC121)","v":3.2424324753570856E-2},3.2467338287827108E-2,null,107,3.2078496657576672E-2,3.2999899360996565E-2,3.4098708487370143E-2,-1.8430547806911335E-3,0,null,107,null,null,3.8426366773972376E-2,null,107,null,null,2.8722787711851439E-2,null,107,null,null,3.8426366773972376E-2,null,107,null,null,2.8722787711851439E-2,null,107,null,null,4.070272160978905E-2,null,107,null,null,2.9783917522839376E-2,null,107,null,null,4.070272160978905E-2,null,107,null,null,2.9783917522839376E-2,null,107,null,null,3.6149907863326058E-2,null,107,null,null,2.7667218232736435E-2,null,107,null,null,3.6149907863326058E-2,null,107,null,null,2.7667218232736435E-2,null,null,null,null,null,107,2.5937927422470468E-2,3.4131299085872667E-2,3.4720455659464244E-2,3.2467794707938244E-2,3.2467820318671486E-2,3.3000650977353663E-2,null,null,null,null,107,2.5121725326744348E-2,3.4430114545338605E-2,3.5029692327888551E-2,3.2467315283377415E-2,3.2467322278598956E-2,3.300013650176261E-2,null,null,null,null,107,3.076607164818302E-2,3.253591370131604E-2,3.3070993880868649E-2,3.2467210588342781E-2,3.2467212055741226E-2,3.300002264154183E-2,null,null,null,null,107,2.9844003079939029E-2,3.2820293095061619E-2,3.3364819760837383E-2,3.2467203547630739E-2,3.2467204559982588E-2,3.300001489842317E-2]
[108,0,0,null,null,null,null,108,3.3913016055356904E-2,null,108,3.3350648810071465E-2,3.2467322855636915E-2,null,108,{"$f":"AVERAGE(Q$15:Q122)","v":3.3350648810071465E-2},3.2467322855636915E-2,null,108,3.3913016055356904E-2,3.3000137097836557E-2,2.7272672881052146E-2,0,null,108,{"$f":"AVERAGE(AA$15:AA122)","v":3.4276574735997392E-2},3.2467322855636915E-2,108,3.5742238205784593E-2,3.3000364351579936E-2,2.2532934816114649E-2,1.8292221504276895E-3,null,108,{"$f":"AVERAGE(AJ$15:AJ122)","v":3.4276574735997392E-2},3.2467322855636915E-2,null,108,3.5742238205784593E-2,3.3000364351579936E-2,2.2532934816114649E-2,1.8292221504276895E-3,0,108,{"$f":"AVERAGE(AT$15:AT122)","v":3.2424722884145538E-2},3.2467322855636915E-2,108,3.2087024490254468E-2,3.2999909844146247E-2,3.3009401223001833E-2,-1.8259915651024361E-3,null,108,{"$f":"AVERAGE(BC$15:BC122)","v":3.2424722884145538E-2},3.2467322855636915E-2,null,108,3.2087024490254468E-2,3.2999909844146247E-2,3.3009401223001833E-2,-1.8259915651024361E-3,0,null,108,null,null,3.8389947276197267E-2,null,108,null,null,2.8748465102941045E-2,null,108,null,null,3.8389947276197267E-2,null,108,null,null,2.8748465102941045E-2,null,108,null,null,4.0645125283393924E-2,null,108,null,null,2.9799791989757241E-2,null,108,null,null,4.0645125283393924E-2,null,108,null,null,2.9799791989757241E-2,null,108,null,null,3.6134620391362171E-2,null,108,null,null,2.7702637219791271E-2,null,108,null,null,3.6134620391362171E-2,null,108,null,null,2.7702637219791271E-2,null,null,null,null,null,108,2.5109305295204998E-2,3.4115896043099496E-2,3.4704517938772605E-2,3.2467746881632335E-2,3.2467770466370081E-2,3.3000599479895129E-2,null,null,null,null,108,2.4319189105913144E-2,3.4411940417819843E-2,3.5010881737208122E-2,3.246730249302747E-2,3.2467308773312123E-2,3.3000122550799565E-2,null,null,null,null,108,2.978322464684938E-2,3.2535277548980349E-2,3.3070336690552038E-2,3.2467207969562886E-2,3.2467209249061151E-2,3.3000019742241392E-2,null,null,null,null,108,2.8890612494847125E-2,3.2817023738883719E-2,3.3361441328702446E-2,3.2467201751119161E-2,3.2467202627848482E-2,3.3000012902528422E-2]
[109,0,0,null,null,null,null,109,3.3904637222379241E-2,null,109,3.3342544775400489E-2,3.2467309030935088E-2,null,109,{"$f":"AVERAGE(Q$15:Q123)","v":3.3342544775400489E-2},3.2467309030935088E-2,null,109,3.3904637222379241E-2,3.3000122816922772E-2,2.6401422689748939E-2,0,null,109,{"$f":"AVERAGE(AA$15:AA123)","v":3.4259975968061039E-2},3.2467309030935088E-2,109,3.5717050002475048E-2,3.3000326398575197E-2,2.1813095543418533E-2,1.8124127800958068E-3,null,109,{"$f":"AVERAGE(AJ$15:AJ123)","v":3.4259975968061039E-2},3.2467309030935088E-2,null,109,3.5717050002475048E-2,3.3000326398575197E-2,2.1813095543418533E-2,1.8124127800958068E-3,0,109,{"$f":"AVERAGE(AT$15:AT123)","v":3.2425113582739938E-2},3.2467309030935088E-2,109,3.2095396003556154E-2,3.2999919235307207E-2,3.1954892356078311E-2,-1.8092412188230877E-3,null,109,{"$f":"AVERAGE(BC$15:BC123)","v":3.2425113582739938E-2},3.2467309030935088E-2,null,109,3.2095396003556154E-2,3.2999919235307207E-2,3.1954892356078311E-2,-1.8092412188230877E-3,0,null,109,null,null,3.8354196853967126E-2,null,109,null,null,2.8773672303885611E-2,null,109,null,null,3.8354196853967126E-2,null,109,null,null,2.8773672303885611E-2,null,109,null,null,4.0588588197537412E-2,null,109,null,null,2.9815375635066976E-2,null,109,null,null,4.0588588197537412E-2,null,109,null,null,2.9815375635066976E-2,null,109,null,null,3.6119613486401025E-2,null,109,null,null,2.773740795125712E-2,null,109,null,null,3.6119613486401025E-2,null,109,null,null,2.773740795125712E-2,null,null,null,null,null,109,2.4307155736967491E-2,3.4100775203784364E-2,3.4688872456304809E-2,3.2467702838742167E-2,3.2467724557749524E-2,3.3000552056263795E-2,null,null,null,null,109,2.3542290915446972E-2,3.4394099649292256E-2,3.4992416512360958E-2,3.2467291009895184E-2,3.2467296648312688E-2,3.3000110025673858E-2,null,null,null,null,109,2.8831775557147651E-2,3.2534653046712429E-2,3.3069691535985379E-2,3.246720568612408E-2,3.2467206801776914E-2,3.3000017214196722E-2,null,null,null,null,109,2.7967678782512821E-2,3.2813814355541281E-2,3.335812488102774E-2,3.2467200195280412E-2,3.2467200954557761E-2,3.3000011174019225E-2]
[110,0,0,null,null,null,null,110,3.3896410681476752E-2,null,110,3.3334587974226726E-2,3.246729664628667E-2,null,110,{"$f":"AVERAGE(Q$15:Q124)","v":3.3334587974226726E-2},3.246729664628667E-2,null,110,3.3896410681476752E-2,3.3000110023590157E-2,2.5558005689995545E-2,0,null,110,{"$f":"AVERAGE(AA$15:AA124)","v":3.4243678883317641E-2},3.246729664628667E-2,110,3.569232005255274E-2,3.3000292398982056E-2,2.111625301940721E-2,1.7959093710759877E-3,null,110,{"$f":"AVERAGE(AJ$15:AJ124)","v":3.4243678883317641E-2},3.246729664628667E-2,null,110,3.569232005255274E-2,3.3000292398982056E-2,2.111625301940721E-2,1.7959093710759877E-3,0,110,{"$f":"AVERAGE(AT$15:AT124)","v":3.2425497065135818E-2},3.246729664628667E-2,110,3.2103615450002732E-2,3.2999927648230898E-2,3.0934070275133611E-2,-1.7927952314740203E-3,null,110,{"$f":"AVERAGE(BC$15:BC124)","v":3.2425497065135818E-2},3.246729664628667E-2,null,110,3.2103615450002732E-2,3.2999927648230898E-2,3.0934070275133611E-2,-1.7927952314740203E-3,0,null,110,null,null,3.8319097268973312E-2,null,110,null,null,2.879842208705119E-2,null,110,null,null,3.8319097268973312E-2,null,110,null,null,2.879842208705119E-2,null,110,null,null,4.0533081449479758E-2,null,110,null,null,2.9830676361655373E-2,null,110,null,null,4.0533081449479758E-2,null,110,null,null,2.9830676361655373E-2,null,110,null,null,3.6104879506839049E-2,null,110,null,null,2.7771548028712623E-2,null,110,null,null,3.6104879506839049E-2,null,110,null,null,2.7771548028712623E-2,null,null,null,null,null,110,2.3530632889027518E-2,3.4085928904484954E-2,3.4673511269651236E-2,3.2467662279975058E-2,3.2467682280849668E-2,3.3000508384203764E-2,null,null,null,null,110,2.2790211678813916E-2,3.4376583159412624E-2,3.4974287236952506E-2,3.2467280700378659E-2,3.2467285762532751E-2,3.3000098780662006E-2,null,null,null,null,110,2.7910721334183153E-2,3.2534039879632083E-2,3.3069058091852899E-2,3.2467203695085128E-2,3.2467204667874561E-2,3.300001500987558E-2,null,null,null,null,110,2.7074228964679165E-2,3.281066331144937E-2,3.3354868729143838E-2,3.2467198847872317E-2,3.246719950543106E-2,3.3000009677071278E-2]
[111,0,0,null,null,null,null,111,3.3888332326896364E-2,null,111,3.3326774438888734E-2,3.2467285551709413E-2,null,111,{"$f":"AVERAGE(Q$15:Q125)","v":3.3326774438888734E-2},3.2467285551709413E-2,null,111,3.3888332326896364E-2,3.3000098562886659E-2,2.4741532673183606E-2,0,null,111,{"$f":"AVERAGE(AA$15:AA125)","v":3.4227675339789633E-2},3.2467285551709413E-2,111,3.5668035986825775E-2,3.3000261940985265E-2,2.0441672473277234E-2,1.7797036599294103E-3,null,111,{"$f":"AVERAGE(AJ$15:AJ125)","v":3.4227675339789633E-2},3.2467285551709413E-2,null,111,3.5668035986825775E-2,3.3000261940985265E-2,2.0441672473277234E-2,1.7797036599294103E-3,0,111,{"$f":"AVERAGE(AT$15:AT125)","v":3.2425873537987836E-2},3.2467285551709413E-2,111,3.2111686929853667E-2,3.2999935184815588E-2,2.9945858873262319E-2,-1.7766453970426976E-3,null,111,{"$f":"AVERAGE(BC$15:BC125)","v":3.2425873537987836E-2},3.2467285551709413E-2,null,111,3.2111686929853667E-2,3.2999935184815588E-2,2.9945858873262319E-2,-1.7766453970426976E-3,0,null,111,null,null,3.8284630936923136E-2,null,111,null,null,2.882272676866493E-2,null,111,null,null,3.8284630936923136E-2,null,111,null,null,2.882272676866493E-2,null,111,null,null,4.0478577173835406E-2,null,111,null,null,2.9845701790139678E-2,null,111,null,null,4.0478577173835406E-2,null,111,null,null,2.9845701790139678E-2,null,111,null,null,3.6090411084989116E-2,null,111,null,null,2.7805074425342191E-2,null,111,null,null,3.6090411084989116E-2,null,111,null,null,2.7805074425342191E-2,null,null,null,null,null,111,2.2778917932905696E-2,3.4071349755330681E-2,3.4658426720164615E-2,3.2467624929713751E-2,3.2467643348360643E-2,3.3000468166923667E-2,null,null,null,null,111,2.2062158491997153E-2,3.4359382193916217E-2,3.495648483305791E-2,3.2467271444530509E-2,3.2467275989312365E-2,3.3000088684924343E-2,null,null,null,null,111,2.7019090978278749E-2,3.2533437743844658E-2,3.306843604418952E-2,3.2467201959003537E-2,3.2467202807228063E-2,3.3000013087827629E-2,null,null,null,null,111,2.6209321147170898E-2,3.2807569031620479E-2,3.3351671244964409E-2,3.2467197680972122E-2,3.2467198250442704E-2,3.3000008380668334E-2]
[112,0,0,null,null,null,null,112,3.3880398198340655E-2,null,112,3.3319100342227327E-2,3.2467275612811264E-2,null,112,{"$f":"AVERAGE(Q$15:Q126)","v":3.3319100342227327E-2},3.2467275612811264E-2,null,112,3.3880398198340655E-2,3.3000088295998653E-2,2.395114284452423E-2,0,null,112,{"$f":"AVERAGE(AA$15:AA126)","v":3.4211957485084474E-2},3.2467275612811264E-2,112,3.5644185875119305E-2,3.3000234655671701E-2,1.9788642623194588E-2,1.7637876767786498E-3,null,112,{"$f":"AVERAGE(AJ$15:AJ126)","v":3.4211957485084474E-2},3.2467275612811264E-2,null,112,3.5644185875119305E-2,3.3000234655671701E-2,1.9788642623194588E-2,1.7637876767786498E-3,0,112,{"$f":"AVERAGE(AT$15:AT126)","v":3.2426243199370187E-2},3.2467275612811264E-2,112,3.211961439780775E-2,3.2999941936345811E-2,2.8989216414793958E-2,-1.7607838005329057E-3,null,112,{"$f":"AVERAGE(BC$15:BC126)","v":3.2426243199370187E-2},3.2467275612811264E-2,null,112,3.211961439780775E-2,3.2999941936345811E-2,2.8989216414793958E-2,-1.7607838005329057E-3,0,null,112,null,null,3.8250780898744674E-2,null,112,null,null,2.8846598228787323E-2,null,112,null,null,3.8250780898744674E-2,null,112,null,null,2.8846598228787323E-2,null,112,null,null,4.0425048496871119E-2,null,112,null,null,2.9860459271221051E-2,null,112,null,null,4.0425048496871119E-2,null,112,null,null,2.9860459271221051E-2,null,112,null,null,3.6076201115015527E-2,null,112,null,null,2.7838003513447118E-2,null,112,null,null,3.6076201115015527E-2,null,112,null,null,2.7838003513447118E-2,null,null,null,null,null,112,2.2051218224529184E-2,3.4057030628012894E-2,3.4643611420493325E-2,3.2467590534143713E-2,3.2467607495738626E-2,3.300043113114895E-2,null,null,null,null,112,2.1357363786546325E-2,3.4342488310175445E-2,3.4939000546215571E-2,3.2467263134662312E-2,3.2467267214949032E-2,3.3000079621006422E-2,null,null,null,null,112,2.6155944510929122E-2,3.2532846345996375E-2,3.30678250899199E-2,3.2467200445231402E-2,3.2467201184837147E-2,3.3000011411897789E-2,null,null,null,null,112,2.5372043526643042E-2,3.2804529997084365E-2,3.3348530858319236E-2,3.2467196670397755E-2,3.2467197163575635E-2,3.3000007257934706E-2]
[113,0,0,null,null,null,null,113,3.3872604474657342E-2,null,113,3.3311561991492711E-2,3.2467266709215625E-2,null,113,{"$f":"AVERAGE(Q$15:Q127)","v":3.3311561991492711E-2},3.2467266709215625E-2,null,113,3.3872604474657342E-2,3.3000079098569612E-2,2.3186002914370344E-2,0,null,113,{"$f":"AVERAGE(AA$15:AA127)","v":3.41965177437051E-2},3.2467266709215625E-2,113,3.5620758207166592E-2,3.30002102125595E-2,1.9156474923778279E-2,1.74815373250925E-3,null,113,{"$f":"AVERAGE(AJ$15:AJ127)","v":3.41965177437051E-2},3.2467266709215625E-2,null,113,3.5620758207166592E-2,3.30002102125595E-2,1.9156474923778279E-2,1.74815373250925E-3,0,113,{"$f":"AVERAGE(AT$15:AT127)","v":3.2426606239280321E-2},3.2467266709215625E-2,113,3.2127401669355793E-2,3.2999947984594824E-2,2.8063134438053503E-2,-1.7452028053015489E-3,null,113,{"$f":"AVERAGE(BC$15:BC127)","v":3.2426606239280321E-2},3.2467266709215625E-2,null,113,3.2127401669355793E-2,3.2999947984594824E-2,2.8063134438053503E-2,-1.7452028053015489E-3,0,null,113,null,null,3.8217530793279497E-2,null,113,null,null,2.8870047930264597E-2,null,113,null,null,3.8217530793279497E-2,null,113,null,null,2.8870047930264597E-2,null,113,null,null,4.0372469493163088E-2,null,113,null,null,2.9874955897410738E-2,null,113,null,null,4.0372469493163088E-2,null,113,null,null,2.9874955897410738E-2,null,113,null,null,3.6062242741492279E-2,null,113,null,null,2.7870351090550916E-2,null,113,null,null,3.6062242741492279E-2,null,113,null,null,2.7870351090550916E-2,null,null,null,null,null,113,2.1346766456268575E-2,3.404296464439617E-2,3.4629058242758637E-2,3.2467558859528449E-2,3.2467574479322858E-2,3.300039702517775E-2,null,null,null,null,113,2.0675084519476999E-2,3.4325893363513396E-2,3.4921825931209405E-2,3.2467255674091755E-2,3.2467259337363961E-2,3.3000071483460368E-2,null,null,null,null,113,2.5320371983520652E-2,3.2532265402847725E-2,3.3067224936419226E-2,3.2467199125301466E-2,3.2467199770198504E-2,3.3000009950576135E-2,null,null,null,null,113,2.4561513429098594E-2,3.2801544742440403E-2,3.3345446054423133E-2,3.2467195795206766E-2,3.2467196222316745E-2,3.3000006285614093E-2]
[114,0,0,null,null,null,null,114,3.3864947467847184E-2,null,114,3.330415582255894E-2,3.246725873304257E-2,null,114,{"$f":"AVERAGE(Q$15:Q128)","v":3.330415582255894E-2},3.246725873304257E-2,null,114,3.3864947467847184E-2,3.3000070859197095E-2,2.2445306218696965E-2,0,null,114,{"$f":"AVERAGE(AA$15:AA128)","v":3.4181348805015083E-2},3.246725873304257E-2,114,3.5597741874471289E-2,3.3000188315583934E-2,1.8544502837908421E-2,1.7327944066241052E-3,null,114,{"$f":"AVERAGE(AJ$15:AJ128)","v":3.4181348805015083E-2},3.246725873304257E-2,null,114,3.5597741874471289E-2,3.3000188315583934E-2,1.8544502837908421E-2,1.7327944066241052E-3,0,114,{"$f":"AVERAGE(AT$15:AT128)","v":3.2426962840102797E-2},3.246725873304257E-2,114,3.2135052426810917E-2,3.2999953402824911E-2,2.7166636693070699E-2,-1.7298950410362668E-3,null,114,{"$f":"AVERAGE(BC$15:BC128)","v":3.2426962840102797E-2},3.246725873304257E-2,null,114,3.2135052426810917E-2,3.2999953402824911E-2,2.7166636693070699E-2,-1.7298950410362668E-3,0,null,114,null,null,3.8184864831370735E-2,null,114,null,null,2.889308693671655E-2,null,114,null,null,3.8184864831370735E-2,null,114,null,null,2.889308693671655E-2,null,114,null,null,4.0320815144473166E-2,null,114,null,null,2.9889198514156279E-2,null,114,null,null,4.0320815144473166E-2,null,114,null,null,2.9889198514156279E-2,null,114,null,null,3.6048529348546632E-2,null,114,null,null,2.7902132404177937E-2,null,114,null,null,3.6048529348546632E-2,null,114,null,null,2.7902132404177937E-2,null,null,null,null,null,114,2.0664819845937526E-2,3.4029145165715334E-2,3.4614760307341008E-2,3.2467529690621305E-2,3.2467544074781161E-2,3.300036561727452E-2,null,null,null,null,114,2.0014601389146233E-2,3.4309589494227216E-2,3.4904952838586523E-2,3.2467248976017736E-2,3.2467252264888662E-2,3.3000064177592964E-2,null,null,null,null,114,2.4511492517763418E-2,3.2531694640864042E-2,3.3066635301088887E-2,3.2467197974391758E-2,3.2467198536708278E-2,3.3000008676380699E-2,null,null,null,null,114,2.3776876379155886E-2,3.279861185353436E-2,3.3342415371472756E-2,3.2467195037262274E-2,3.2467195407150803E-2,3.3000005443547802E-2]
[115,0,0,null,null,null,null,115,3.3857423617374094E-2,null,115,3.3296878394429963E-2,3.2467251587726675E-2,null,115,{"$f":"AVERAGE(Q$15:Q129)","v":3.3296878394429963E-2},3.2467251587726675E-2,null,115,3.3857423617374094E-2,3.3000063478087815E-2,2.1728271867790722E-2,0,null,115,{"$f":"AVERAGE(AA$15:AA129)","v":3.4166443611821265E-2},3.2467251587726675E-2,115,3.5575126153086778E-2,3.3000168699526489E-2,1.7952081132043402E-2,1.7177025357126841E-3,null,115,{"$f":"AVERAGE(AJ$15:AJ129)","v":3.4166443611821265E-2},3.2467251587726675E-2,null,115,3.5575126153086778E-2,3.3000168699526489E-2,1.7952081132043402E-2,1.7177025357126841E-3,0,115,{"$f":"AVERAGE(AT$15:AT129)","v":3.2427313177038654E-2},3.2467251587726675E-2,115,3.2142570225027756E-2,3.2999958256660022E-2,2.6298778113136047E-2,-1.7148533923463383E-3,null,115,{"$f":"AVERAGE(BC$15:BC129)","v":3.2427313177038654E-2},3.2467251587726675E-2,null,115,3.2142570225027756E-2,3.2999958256660022E-2,2.6298778113136047E-2,-1.7148533923463383E-3,0,null,115,null,null,3.8152767771268969E-2,null,115,null,null,2.8915725929617775E-2,null,115,null,null,3.8152767771268969E-2,null,115,null,null,2.8915725929617775E-2,null,115,null,null,4.027006130071431E-2,null,115,null,null,2.9903193730411948E-2,null,115,null,null,4.027006130071431E-2,null,115,null,null,2.9903193730411948E-2,null,115,null,null,3.6035054549557577E-2,null,115,null,null,2.7933362175380338E-2,null,115,null,null,3.6035054549557577E-2,null,115,null,null,2.7933362175380338E-2,null,null,null,null,null,115,2.0004659351877625E-2,3.4015565782321747E-2,3.4600710972236826E-2,3.2467502829202868E-2,3.2467516075452431E-2,3.3000336693958167E-2,null,null,null,null,115,1.9375218076260317E-2,3.4293569115279567E-2,3.4888373401872119E-2,3.2467242962510509E-2,3.2467245915247772E-2,3.3000057618413403E-2,null,null,null,null,115,2.3728453376814521E-2,3.2531133795823217E-2,3.306605591095213E-2,3.2467196970858841E-2,3.2467197461168933E-2,3.3000007565348474E-2,null,null,null,null,115,2.3017305199076032E-2,3.2795729965253137E-2,3.3339437398366423E-2,3.2467194380857156E-2,3.2467194701193629E-2,3.3000004714294068E-2]
[116,0,0,null,null,null,null,116,3.3850029484758126E-2,null,116,3.3289726384018718E-2,3.2467245186725613E-2,null,116,{"$f":"AVERAGE(Q$15:Q130)","v":3.3289726384018718E-2},3.2467245186725613E-2,null,116,3.3850029484758126E-2,3.3000056865838623E-2,2.1034143922232806E-2,0,null,116,{"$f":"AVERAGE(AA$15:AA130)","v":3.4151795349535961E-2},3.2467245186725613E-2,116,3.5552900687259692E-2,3.3000151126793442E-2,1.7378585194262872E-2,1.7028712025015658E-3,null,116,{"$f":"AVERAGE(AJ$15:AJ130)","v":3.4151795349535961E-2},3.2467245186725613E-2,null,116,3.5552900687259692E-2,3.3000151126793442E-2,1.7378585194262872E-2,1.7028712025015658E-3,0,116,{"$f":"AVERAGE(AT$15:AT130)","v":3.2427657418501475E-2},3.2467245186725613E-2,116,3.2149958496837883E-2,3.2999962604891797E-2,2.5458643819133386E-2,-1.7000709879202436E-3,null,116,{"$f":"AVERAGE(BC$15:BC130)","v":3.2427657418501475E-2},3.2467245186725613E-2,null,116,3.2149958496837883E-2,3.2999962604891797E-2,2.5458643819133386E-2,-1.7000709879202436E-3,0,null,116,null,null,3.812122489528047E-2,null,116,null,null,2.8937975224522239E-2,null,116,null,null,3.812122489528047E-2,null,116,null,null,2.8937975224522239E-2,null,116,null,null,4.0220184642889789E-2,null,116,null,null,2.9916947928676052E-2,null,116,null,null,4.0220184642889789E-2,null,116,null,null,2.9916947928676052E-2,null,116,null,null,3.6021812177373214E-2,null,116,null,null,2.7964054621087309E-2,null,116,null,null,3.6021812177373214E-2,null,116,null,null,2.7964054621087309E-2,null,null,null,null,null,116,1.9365588913269918E-2,3.4002220303949234E-2,3.4586903822956261E-2,3.2467478092734078E-2,3.2467490291110478E-2,3.3000310058724641E-2,null,null,null,null,116,1.8756260509202656E-2,3.4277824900618217E-2,3.4872080025434293E-2,3.2467237563605006E-2,3.2467240214563452E-2,3.3000051729606385E-2,null,null,null,null,116,2.2970429066106454E-2,3.2530582612439914E-2,3.3065486502265262E-2,3.2467196095830757E-2,3.2467196523360428E-2,3.3000006596592212E-2,null,null,null,null,116,2.2281999136596717E-2,3.2792897759430395E-2,3.3336510772539407E-2,3.2467193812388502E-2,3.246719408981584E-2,3.3000004082740633E-2]
[117,0,0,null,null,null,null,117,3.3842761748436478E-2,null,117,3.3282696581184865E-2,3.2467239452457886E-2,null,117,{"$f":"AVERAGE(Q$15:Q131)","v":3.3282696581184865E-2},3.2467239452457886E-2,null,117,3.3842761748436478E-2,3.3000050942358472E-2,2.0362190595290215E-2,0,null,117,{"$f":"AVERAGE(AA$15:AA131)","v":3.4137397435885716E-2},3.2467239452457886E-2,117,3.5531055473887241E-2,3.3000135384538831E-2,1.6823410374281915E-2,1.6882937254507624E-3,null,117,{"$f":"AVERAGE(AJ$15:AJ131)","v":3.4137397435885716E-2},3.2467239452457886E-2,null,117,3.5531055473887241E-2,3.3000135384538831E-2,1.6823410374281915E-2,1.6882937254507624E-3,0,117,{"$f":"AVERAGE(AT$15:AT131)","v":3.2427995726484006E-2},3.2467239452457886E-2,117,3.2157220558207467E-2,3.2999966500185218E-2,2.4645348155612763E-2,-1.6855411902290118E-3,null,117,{"$f":"AVERAGE(BC$15:BC131)","v":3.2427995726484006E-2},3.2467239452457886E-2,null,117,3.2157220558207467E-2,3.2999966500185218E-2,2.4645348155612763E-2,-1.6855411902290118E-3,0,null,117,null,null,3.8090221987584272E-2,null,117,null,null,2.8959844786480726E-2,null,117,null,null,3.8090221987584272E-2,null,117,null,null,2.8959844786480726E-2,null,117,null,null,4.0171162647889114E-2,null,117,null,null,2.9930467274531081E-2,null,117,null,null,4.0171162647889114E-2,null,117,null,null,2.9930467274531081E-2,null,117,null,null,3.6008796275020627E-2,null,117,null,null,2.7994223475340085E-2,null,117,null,null,3.6008796275020627E-2,null,117,null,null,2.7994223475340085E-2,null,null,null,null,null,117,1.8746934714857385E-2,3.3989102750466738E-2,3.4573332662923395E-2,3.2467455313115803E-2,3.2467466546496987E-2,3.300028553053181E-2,null,null,null,null,117,1.8157076152894334E-2,3.4262349774087354E-2,3.485606537296726E-2,3.2467232716486799E-2,3.2467235096507556E-2,3.300004644265421E-2,null,null,null,null,117,2.2236620462927528E-2,3.2530040844005653E-2,3.3064926820145724E-2,3.2467195332852146E-2,3.2467195705630773E-2,3.3000005751877524E-2,null,null,null,null,117,2.1570183020647858E-2,3.2790113962856894E-2,3.3333634177905358E-2,3.2467193320075763E-2,3.2467193560330815E-2,3.3000003535782675E-2]
[118,0,0,null,null,null,null,118,3.3835617198879175E-2,null,118,3.3275785884018347E-2,3.2467234315535887E-2,null,118,{"$f":"AVERAGE(Q$15:Q132)","v":3.3275785884018347E-2},3.2467234315535887E-2,null,118,3.3835617198879175E-2,3.3000045635903863E-2,1.9711703480860418E-2,0,null,118,{"$f":"AVERAGE(AA$15:AA132)","v":3.4123243511136991E-2},3.2467234315535887E-2,118,3.5509580847745914E-2,3.3000121282091399E-2,1.6285971344709826E-2,1.6739636488667387E-3,null,118,{"$f":"AVERAGE(AJ$15:AJ132)","v":3.4123243511136991E-2},3.2467234315535887E-2,null,118,3.5509580847745914E-2,3.3000121282091399E-2,1.6285971344709826E-2,1.6739636488667387E-3,0,118,{"$f":"AVERAGE(AT$15:AT132)","v":3.2428328256899702E-2},3.2467234315535887E-2,118,3.2164359613142679E-2,3.2999969989721434E-2,2.3858033757598259E-2,-1.6712575857364964E-3,null,118,{"$f":"AVERAGE(BC$15:BC132)","v":3.2428328256899702E-2},3.2467234315535887E-2,null,118,3.2164359613142679E-2,3.2999969989721434E-2,2.3858033757598259E-2,-1.6712575857364964E-3,0,null,118,null,null,3.8059745313154369E-2,null,118,null,null,2.8981344244696228E-2,null,118,null,null,3.8059745313154369E-2,null,118,null,null,2.8981344244696228E-2,null,118,null,null,4.012297355503569E-2,null,118,null,null,2.9943757725712672E-2,null,118,null,null,4.012297355503569E-2,null,118,null,null,2.9943757725712672E-2,null,118,null,null,3.5996001086878282E-2,null,118,null,null,2.8023882009478918E-2,null,118,null,null,3.5996001086878282E-2,null,118,null,null,2.8023882009478918E-2,null,null,null,null,null,118,1.8148044475276952E-2,3.3976207343092299E-2,3.4559991504359955E-2,3.2467434335546649E-2,3.2467444680282648E-2,3.3000262942726427E-2,null,null,null,null,118,1.757703332042752E-2,3.4247136898896184E-2,3.4840322356552544E-2,3.2467228364761312E-2,3.246723050152895E-2,3.3000041696041198E-2,null,null,null,null,118,2.1526253973829748E-2,3.2529508252044745E-2,3.306437661821704E-2,3.2467194667574806E-2,3.246719499261868E-2,3.3000005015336092E-2,null,null,null,null,118,2.0881106444053894E-2,3.2787377345390202E-2,3.333080634290253E-2,3.2467192893716558E-2,3.2467193101787216E-2,3.3000003062107146E-2]
[119,0,0,null,null,null,null,119,3.3828592733941676E-2,null,119,3.3268991294351624E-2,3.2467229713678325E-2,null,119,{"$f":"AVERAGE(Q$15:Q133)","v":3.3268991294351624E-2},3.2467229713678325E-2,null,119,3.3828592733941676E-2,3.3000040882199766E-2,1.9081996806143673E-2,0,null,119,{"$f":"AVERAGE(AA$15:AA133)","v":3.410932742880541E-2},3.2467229713678325E-2,119,3.5488467467443829E-2,3.3000108648636672E-2,1.5765701482853684E-2,1.6598747335021535E-3,null,119,{"$f":"AVERAGE(AJ$15:AJ133)","v":3.410932742880541E-2},3.2467229713678325E-2,null,119,3.5488467467443829E-2,3.3000108648636672E-2,1.5765701482853684E-2,1.6598747335021535E-3,0,119,{"$f":"AVERAGE(AT$15:AT133)","v":3.2428655159897846E-2},3.2467229713678325E-2,119,3.2171378758349967E-2,3.2999973115769299E-2,2.3095870647156798E-2,-1.6572139755917092E-3,null,119,{"$f":"AVERAGE(BC$15:BC133)","v":3.2428655159897846E-2},3.2467229713678325E-2,null,119,3.2171378758349967E-2,3.2999973115769299E-2,2.3095870647156798E-2,-1.6572139755917092E-3,0,null,119,null,null,3.8029781597721746E-2,null,119,null,null,2.9002482906458349E-2,null,119,null,null,3.8029781597721746E-2,null,119,null,null,2.9002482906458349E-2,null,119,null,null,4.0075596334290031E-2,null,119,null,null,2.9956825040731827E-2,null,119,null,null,4.0075596334290031E-2,null,119,null,null,2.9956825040731827E-2,null,119,null,null,3.5983421050283626E-2,null,119,null,null,2.8053043051336157E-2,null,119,null,null,3.5983421050283626E-2,null,119,null,null,2.8053043051336157E-2,null,null,null,null,null,119,1.7568286758238783E-2,3.396352849603982E-2,3.4546874559615137E-2,3.2467415017470982E-2,3.2467424543847143E-2,3.3000242141783508E-2,null,null,null,null,119,1.7015520506736631E-2,3.4232179667612918E-2,3.4824844126265964E-2,3.2467224457797692E-2,3.2467226376187541E-2,3.3000037434563347E-2,null,null,null,null,119,2.0838580718974167E-2,3.2528984605984794E-2,3.3063835658268204E-2,3.2467194087487848E-2,3.2467194370910342E-2,3.3000004373111326E-2,null,null,null,null,119,2.0214042972360648E-2,3.278468671815727E-2,3.3328026038634606E-2,3.2467192524475323E-2,3.2467192704671292E-2,3.3000002651886344E-2]
[120,0,0,null,null,null,null,120,3.3821685354445519E-2,null,120,3.3262309913492029E-2,3.2467225591199966E-2,null,120,{"$f":"AVERAGE(Q$15:Q134)","v":3.3262309913492029E-2},3.2467225591199966E-2,null,120,3.3821685354445519E-2,3.3000036623670681E-2,1.8472406708244272E-2,0,null,120,{"$f":"AVERAGE(AA$15:AA134)","v":3.4095643246825361E-2},3.2467225591199966E-2,120,3.5467706302061863E-2,3.3000097331155498E-2,1.5262052272391578E-2,1.6460209476163445E-3,null,120,{"$f":"AVERAGE(AJ$15:AJ134)","v":3.4095643246825361E-2},3.2467225591199966E-2,null,120,3.5467706302061863E-2,3.3000097331155498E-2,1.5262052272391578E-2,1.6460209476163445E-3,0,120,{"$f":"AVERAGE(AT$15:AT134)","v":3.242897658015869E-2},3.2467225591199966E-2,120,3.2178280987668284E-2,3.299997591618653E-2,2.2358055358784153E-2,-1.6434043667772347E-3,null,120,{"$f":"AVERAGE(BC$15:BC134)","v":3.242897658015869E-2},3.2467225591199966E-2,null,120,3.2178280987668284E-2,3.299997591618653E-2,2.2358055358784153E-2,-1.6434043667772347E-3,0,null,120,null,null,3.8000318008721612E-2,null,120,null,null,2.9023269770399596E-2,null,120,null,null,3.8000318008721612E-2,null,120,null,null,2.9023269770399596E-2,null,120,null,null,4.0029010656011277E-2,null,120,null,null,2.9969674787079681E-2,null,120,null,null,4.0029010656011277E-2,null,120,null,null,2.9969674787079681E-2,null,120,null,null,3.5971050787555248E-2,null,120,null,null,2.8081719003496319E-2,null,120,null,null,3.5971050787555248E-2,null,120,null,null,2.8081719003496319E-2,null,null,null,null,null,120,1.7007050305806608E-2,3.3951060808575989E-2,3.4533976232922647E-2,3.2467397227610294E-2,3.2467406000381019E-2,3.3000222986378502E-2,null,null,null,null,120,1.6471945743598636E-2,3.4217471692653309E-2,3.4809624060299305E-2,3.2467220950139701E-2,3.24672226724598E-2,3.3000033608612422E-2,null,null,null,null,120,2.0172875742548429E-2,3.2528469682841669E-2,3.3063303709927938E-2,3.2467193581682444E-2,3.246719382881047E-2,3.3000003813122201E-2,null,null,null,null,120,1.9568289377947405E-2,3.2782040931845599E-2,3.3325292077104773E-2,3.2467192204700145E-2,3.2467192360756875E-2,3.3000002296622769E-2]
[null,null,null,null,null,null,null,121,3.38148921599708E-2,null,121,3.325573893815853E-2,3.2467221898138998E-2,null,121,{"$f":"AVERAGE(Q$15:Q135)","v":3.325573893815853E-2},3.2467221898138998E-2,null,121,3.38148921599708E-2,3.3000032808733204E-2,1.7882290533929306E-2,0,null,121,{"$f":"AVERAGE(AA$15:AA135)","v":3.4082185219150268E-2},3.2467221898138998E-2,121,3.5447288618440265E-2,3.3000087192572192E-2,1.4774492724264817E-2,{"$f":"AC135-$I135","v":1.632396458469465E-3},null,121,{"$f":"AVERAGE(AJ$15:AJ135)","v":3.4082185219150268E-2},3.2467221898138998E-2,null,121,3.5447288618440265E-2,3.3000087192572192E-2,1.4774492724264817E-2,1.632396458469465E-3,0,121,{"$f":"AVERAGE(AT$15:AT135)","v":3.2429292657166792E-2},3.2467221898138998E-2,121,3.2185069196286387E-2,3.2999978424899101E-2,2.1643810092692683E-2,-1.629822963684413E-3,null,121,{"$f":"AVERAGE(BC$15:BC135)","v":3.2429292657166792E-2},3.2467221898138998E-2,null,121,3.2185069196286387E-2,3.2999978424899101E-2,2.1643810092692683E-2,-1.629822963684413E-3,0,null,121,null,null,3.7971342137166575E-2,null,121,null,null,2.904371353910995E-2,null,121,null,null,3.7971342137166575E-2,null,121,null,null,2.904371353910995E-2,null,121,null,null,3.9983196862195536E-2,null,121,null,null,2.9982312349032592E-2,null,121,null,null,3.9983196862195536E-2,null,121,null,null,2.9982312349032592E-2,null,121,null,null,3.5958885098402282E-2,null,121,null,null,2.8109921860669962E-2,null,121,null,null,3.5958885098402282E-2,null,121,null,null,2.8109921860669962E-2,null,null,null,null,null,121,1.6463743393066416E-2,3.3938799057462506E-2,3.452129111255875E-2,3.246738084507108E-2,3.2467388923844528E-2,3.3000205346312823E-2,null,null,null,null,121,1.594573597527291E-2,3.4203006797236916E-2,3.479465575556917E-2,3.2467217800976909E-2,3.2467219347270364E-2,3.3000030173691595E-2,null,null,null,null,121,1.9528437248421546E-2,3.2527963266918425E-2,3.306278055035361E-2,3.2467193140646652E-2,3.2467193356128882E-2,3.3000003324842153E-2,null,null,null,null,121,1.8943164898616038E-2,3.2779438875077574E-2,3.3322603309533072E-2,3.2467191927764205E-2,3.246719206291445E-2,3.3000001988951602E-2]
[null,null,null,null,null,null,null,122,3.3808210344851375E-2,null,122,3.3249275656614272E-2,3.2467218589759206E-2,null,122,{"$f":"AVERAGE(Q$15:Q136)","v":3.3249275656614272E-2},3.2467218589759206E-2,null,122,3.3808210344851375E-2,3.3000029391184293E-2,1.7311026161798398E-2,0,null,122,{"$f":"AVERAGE(AA$15:AA136)","v":3.4068947787761823E-2},3.2467218589759206E-2,122,3.5427205969078557E-2,3.300007811008232E-2,1.4302508816161352E-2,1.6189956242271819E-3,null,122,{"$f":"AVERAGE(AJ$15:AJ136)","v":3.4068947787761823E-2},3.2467218589759206E-2,null,122,3.5427205969078557E-2,3.300007811008232E-2,1.4302508816161352E-2,1.6189956242271819E-3,0,122,{"$f":"AVERAGE(AT$15:AT136)","v":3.2429603525466734E-2},3.2467218589759206E-2,122,3.2191746184754289E-2,3.2999980672287821E-2,2.0952381895115481E-2,-1.6164641600970864E-3,null,122,{"$f":"AVERAGE(BC$15:BC136)","v":3.2429603525466734E-2},3.2467218589759206E-2,null,122,3.2191746184754289E-2,3.2999980672287821E-2,2.0952381895115481E-2,-1.6164641600970864E-3,0,null,122,null,null,3.794284198039799E-2,null,122,null,null,2.906382263114371E-2,null,122,null,null,3.794284198039799E-2,null,122,null,null,2.906382263114371E-2,null,122,null,null,3.9938135939102448E-2,null,122,null,null,2.9994742935083973E-2,null,122,null,null,3.9938135939102448E-2,null,122,null,null,2.9994742935083973E-2,null,122,null,null,3.5946918952702189E-2,null,122,null,null,2.8137663226231568E-2,null,122,null,null,3.5946918952702189E-2,null,122,null,null,2.8137663226231568E-2,null,null,null,null,null,122,1.5937793203487323E-2,3.3926738189763599E-2,3.4508813963377793E-2,3.246736575852336E-2,3.2467373198195273E-2,3.3000189101713935E-2,null,null,null,null,122,1.5436336454119232E-2,3.4188779006783555E-2,3.4779933018781017E-2,3.2467214973669847E-2,3.2467216361925878E-2,3.3000027089830852E-2,null,null,null,null,122,1.8904585860227918E-2,3.2527465149517279E-2,3.3062265963934356E-2,3.2467192756086567E-2,3.2467192943978415E-2,3.3000002899090587E-2,null,null,null,null,122,1.8338010519873042E-2,3.2776879472863604E-2,3.3319958624758783E-2,3.2467191687928484E-2,3.2467191804972782E-2,3.3000001722497924E-2]
[null,null,null,null,null,null,null,123,3.3801637194360801E-2,null,123,3.3242917444983179E-2,3.2467215625989532E-2,null,123,{"$f":"AVERAGE(Q$15:Q137)","v":3.3242917444983179E-2},3.2467215625989532E-2,null,123,3.3801637194360801E-2,3.3000026329625953E-2,1.6758011346143492E-2,0,null,123,{"$f":"AVERAGE(AA$15:AA137)","v":3.4055925575064483E-2},3.2467215625989532E-2,123,3.5407450180614308E-2,3.3000069973677881E-2,1.3845602949984116E-2,1.6058129862535075E-3,null,123,{"$f":"AVERAGE(AJ$15:AJ137)","v":3.4055925575064483E-2},3.2467215625989532E-2,null,123,3.5407450180614308E-2,3.3000069973677881E-2,1.3845602949984116E-2,1.6058129862535075E-3,0,123,{"$f":"AVERAGE(AT$15:AT137)","v":3.2429909314901875E-2},3.2467215625989532E-2,123,3.2198314662803762E-2,3.2999982685576246E-2,2.0283041864767339E-2,-1.6033225315570387E-3,null,123,{"$f":"AVERAGE(BC$15:BC137)","v":3.2429909314901875E-2},3.2467215625989532E-2,null,123,3.2198314662803762E-2,3.2999982685576246E-2,2.0283041864767339E-2,-1.6033225315570387E-3,0,null,123,null,null,3.7914805925664874E-2,null,123,null,null,2.9083605192452344E-2,null,123,null,null,3.7914805925664874E-2,null,123,null,null,2.9083605192452344E-2,null,123,null,null,3.9893809491199805E-2,null,123,null,null,3.000697158501997E-2,null,123,null,null,3.9893809491199805E-2,null,123,null,null,3.000697158501997E-2,null,123,null,null,3.5935147483624696E-2,null,123,null,null,2.8164954327969616E-2,null,123,null,null,3.5935147483624696E-2,null,123,null,null,2.8164954327969616E-2,null,null,null,null,null,123,1.5428645224306909E-2,3.3914873315997886E-2,3.4496539719706787E-2,3.2467351865444131E-2,3.246735871658131E-2,3.3000174142204096E-2,null,null,null,null,123,1.4943210155549927E-2,3.4174782540725958E-2,3.4765449857928177E-2,3.246721243532371E-2,3.2467213681699462E-2,3.3000024321156785E-2,null,null,null,null,123,1.8300663905098258E-2,3.2526975128664308E-2,3.3061759742005536E-2,3.2467192420770341E-2,3.2467192584601692E-2,3.3000002527854587E-2,null,null,null,null,123,1.7752188280146575E-2,3.2774361685129635E-2,3.3317356947716981E-2,3.2467191480222778E-2,3.2467191581585592E-2,3.3000001491738942E-2]
[null,null,null,null,null,null,null,124,3.379517008107924E-2,null,124,3.3236661763741238E-2,3.2467212970982651E-2,null,124,{"$f":"AVERAGE(Q$15:Q138)","v":3.3236661763741238E-2},3.2467212970982651E-2,null,124,3.379517008107924E-2,3.3000023586977179E-2,1.6222663081800492E-2,0,null,124,{"$f":"AVERAGE(AA$15:AA138)","v":3.4043113376644472E-2},3.2467212970982651E-2,124,3.5388013342849467E-2,3.3000062684808151E-2,1.3403293426719497E-2,1.5928432617702271E-3,null,124,{"$f":"AVERAGE(AJ$15:AJ138)","v":3.4043113376644472E-2},3.2467212970982651E-2,null,124,3.5388013342849467E-2,3.3000062684808151E-2,1.3403293426719497E-2,1.5928432617702271E-3,0,124,{"$f":"AVERAGE(AT$15:AT138)","v":3.2430210150838017E-2},3.2467212970982651E-2,124,3.2204777252985872E-2,3.299998448914776E-2,1.9635084384631397E-2,-1.5903928280933677E-3,null,124,{"$f":"AVERAGE(BC$15:BC138)","v":3.2430210150838017E-2},3.2467212970982651E-2,null,124,3.2204777252985872E-2,3.299998448914776E-2,1.9635084384631397E-2,-1.5903928280933677E-3,0,null,124,null,null,3.7887222734486858E-2,null,124,null,null,2.9103069107277335E-2,null,124,null,null,3.7887222734486858E-2,null,124,null,null,2.9103069107277335E-2,null,124,null,null,3.9850199716350954E-2,null,124,null,null,3.0019003176660952E-2,null,124,null,null,3.9850199716350954E-2,null,124,null,null,3.0019003176660952E-2,null,124,null,null,3.5923565981085259E-2,null,124,null,null,2.8191806033087907E-2,null,124,null,null,3.5923565981085259E-2,null,124,null,null,2.8191806033087907E-2,null,null,null,null,null,124,1.4935762661294065E-2,3.3903199703615453E-2,3.4484463478578142E-2,3.2467339071420694E-2,3.2467345380576329E-2,3.3000160366108845E-2,null,null,null,null,124,1.4465837211696026E-2,3.4161011804715195E-2,3.4751200474197663E-2,3.2467210156405669E-2,3.2467211275391809E-2,3.3000021835440839E-2,null,null,null,null,124,1.7716034720280105E-2,3.2526493008846399E-2,3.306126168257828E-2,3.2467192128392178E-2,3.2467192271244311E-2,3.3000002204156331E-2,null,null,null,null,124,1.7185080598204498E-2,3.277188450531509E-2,3.3314797237988802E-2,3.2467191300342736E-2,3.2467191388126274E-2,3.3000001291895481E-2]
[null,null,null,null,null,null,null,125,3.3788806461429788E-2,null,125,3.3230506154371391E-2,3.2467210592510121E-2,null,125,{"$f":"AVERAGE(Q$15:Q139)","v":3.3230506154371391E-2},3.2467210592510121E-2,null,125,3.3788806461429788E-2,3.3000021130019652E-2,1.5704416989318348E-2,0,null,125,{"$f":"AVERAGE(AA$15:AA139)","v":3.4030506154371393E-2},3.2467210592510121E-2,125,3.5368887798293391E-2,3.300005615519197E-2,1.2975113938140834E-2,1.5800813368636035E-3,null,125,{"$f":"AVERAGE(AJ$15:AJ139)","v":3.4030506154371393E-2},3.2467210592510121E-2,null,125,3.5368887798293391E-2,3.300005615519197E-2,1.2975113938140834E-2,1.5800813368636035E-3,0,125,{"$f":"AVERAGE(AT$15:AT139)","v":3.2430506154371395E-2},3.2467210592510121E-2,125,3.2211136494137316E-2,3.2999986104848889E-2,1.9007826378265261E-2,-1.5776699672924721E-3,null,125,{"$f":"AVERAGE(BC$15:BC139)","v":3.2430506154371395E-2},3.2467210592510121E-2,null,125,3.2211136494137316E-2,3.2999986104848889E-2,1.9007826378265261E-2,-1.5776699672924721E-3,0,null,125,null,null,3.7860081527756329E-2,null,125,null,null,2.9122222008527654E-2,null,125,null,null,3.7860081527756329E-2,null,125,null,null,2.9122222008527654E-2,null,125,null,null,3.980728938217637E-2,null,125,null,null,3.0030842432283933E-2,null,125,null,null,3.980728938217637E-2,null,125,null,null,3.0030842432283933E-2,null,125,null,null,3.5912169885507161E-2,null,125,null,null,2.8218228862499695E-2,null,125,null,null,3.5912169885507161E-2,null,125,null,null,2.8218228862499695E-2,null,null,null,null,null,125,1.4458625872262135E-2,3.3891712770783046E-2,3.4472580493279503E-2,3.2467327289509081E-2,3.2467333099563837E-2,3.3000147679820888E-2,null,null,null,null,125,1.4003714363185139E-2,3.4147461383197686E-2,3.4737179254262562E-2,3.2467208110401255E-2,3.2467209115025958E-2,3.3000019603783001E-2,null,null,null,null,125,1.7150081981916053E-2,3.252601860075971E-2,3.306077159007792E-2,3.2467191873453753E-2,3.2467191998009293E-2,3.3000001921904644E-2,null,null,null,null,125,1.6636089622063512E-2,3.276944695903726E-2,3.3312278488420555E-2,3.2467191144560641E-2,3.2467191220585771E-2,3.3000001118826075E-2]
[null,null,null,null,null,null,null,126,3.3782543872378445E-2,null,126,3.322444823617636E-2,3.2467208461797625E-2,null,126,{"$f":"AVERAGE(Q$15:Q140)","v":3.322444823617636E-2},3.2467208461797625E-2,null,126,3.3782543872378445E-2,3.3000018928992514E-2,1.5202726719792883E-2,0,null,126,{"$f":"AVERAGE(AA$15:AA140)","v":3.4018099029827158E-2},3.2467208461797625E-2,126,3.5350066132197266E-2,3.3000050305736828E-2,1.256061307480149E-2,1.567522259818821E-3,null,126,{"$f":"AVERAGE(AJ$15:AJ140)","v":3.4018099029827158E-2},3.2467208461797625E-2,null,126,3.5350066132197266E-2,3.3000050305736828E-2,1.256061307480149E-2,1.567522259818821E-3,0,126,{"$f":"AVERAGE(AT$15:AT140)","v":3.2430797442525569E-2},3.2467208461797625E-2,126,3.2217394844682001E-2,3.2999987552248866E-2,1.8400606589846498E-2,-1.5651490276964442E-3,null,126,{"$f":"AVERAGE(BC$15:BC140)","v":3.2430797442525569E-2},3.2467208461797625E-2,null,126,3.2217394844682001E-2,3.2999987552248866E-2,1.8400606589846498E-2,-1.5651490276964442E-3,0,null,126,null,null,3.7833371771541557E-2,null,126,null,null,2.9141071287671627E-2,null,126,null,null,3.7833371771541557E-2,null,126,null,null,2.9141071287671627E-2,null,126,null,null,3.9765061803528345E-2,null,126,null,null,3.0042493924746339E-2,null,126,null,null,3.9765061803528345E-2,null,126,null,null,3.0042493924746339E-2,null,126,null,null,3.5900954781877825E-2,null,126,null,null,2.8244233004455666E-2,null,126,null,null,3.5900954781877825E-2,null,126,null,null,2.8244233004455666E-2,null,null,null,null,null,126,1.3996731818729029E-2,3.3880408080459889E-2,3.446088616720977E-2,3.2467316439643235E-2,3.2467321790065853E-2,3.3000135997107938E-2,null,null,null,null,126,1.3556354428451626E-2,3.4134126032342574E-2,3.472338076293835E-2,3.2467206273505855E-2,3.2467207175453261E-2,3.3000017600204393E-2,null,null,null,null,126,1.6602209055270101E-2,3.2525551721069308E-2,3.3060289275097299E-2,3.2467191651160812E-2,3.2467191759770045E-2,3.3000001675803435E-2,null,null,null,null,126,1.610463659870191E-2,3.2767048102818622E-2,3.3309799723808764E-2,3.2467191009648171E-2,3.246719107548876E-2,3.3000000968940769E-2]
[null,null,null,null,null,null,null,127,3.3776379928285971E-2,null,127,3.3218485703238085E-2,3.246720655301516E-2,null,127,{"$f":"AVERAGE(Q$15:Q141)","v":3.3218485703238085E-2},3.246720655301516E-2,null,127,3.3776379928285971E-2,3.3000016957237754E-2,1.4717063378733922E-2,0,null,127,{"$f":"AVERAGE(AA$15:AA141)","v":3.4005887278041234E-2},3.246720655301516E-2,127,3.5331541163051039E-2,3.3000045065595618E-2,1.2159353849789899E-2,1.5551612347650678E-3,null,127,{"$f":"AVERAGE(AJ$15:AJ141)","v":3.4005887278041234E-2},3.246720655301516E-2,null,127,3.5331541163051039E-2,3.3000045065595618E-2,1.2159353849789899E-2,1.5551612347650678E-3,0,127,{"$f":"AVERAGE(AT$15:AT141)","v":3.2431084128434935E-2},3.246720655301516E-2,127,3.2223554685780309E-2,3.2999988848880113E-2,1.7812784887201352E-2,-1.5528252425056621E-3,null,127,{"$f":"AVERAGE(BC$15:BC141)","v":3.2431084128434935E-2},3.246720655301516E-2,null,127,3.2223554685780309E-2,3.2999988848880113E-2,1.7812784887201352E-2,-1.5528252425056621E-3,0,null,127,null,null,3.7807083263553309E-2,null,127,null,null,2.9159624104171611E-2,null,127,null,null,3.7807083263553309E-2,null,127,null,null,2.9159624104171611E-2,null,127,null,null,3.9723500821018387E-2,null,127,null,null,3.0053962083324004E-2,null,127,null,null,3.9723500821018387E-2,null,127,null,null,3.0053962083324004E-2,null,127,null,null,3.5889916394082899E-2,null,127,null,null,2.8269828327535551E-2,null,127,null,null,3.5889916394082899E-2,null,127,null,null,2.8269828327535551E-2,null,null,null,null,null,127,1.3549593535137209E-2,3.386928133474966E-2,3.4449376048017344E-2,3.2467306448090906E-2,3.2467311375260155E-2,3.3000125238612329E-2,null,null,null,null,127,1.3123285790014861E-2,3.4121000673301392E-2,3.4709799736185598E-2,3.2467204624347788E-2,3.2467205434112217E-2,3.3000015801398989E-2,null,null,null,null,127,1.6071838365717055E-2,3.2525092192179285E-2,3.3059814554158296E-2,3.2467191457333025E-2,3.2467191552035174E-2,3.3000001461213208E-2,null,null,null,null,127,1.5590161263910602E-2,3.2764687022873829E-2,3.3307359999644071E-2,3.2467190892809486E-2,3.2467190949830214E-2,3.3000000839135513E-2]
[null,null,null,null,null,null,null,128,3.3770312317905837E-2,null,128,3.3212616321518285E-2,3.2467204843103836E-2,null,128,{"$f":"AVERAGE(Q$15:Q142)","v":3.3212616321518285E-2},3.2467204843103836E-2,null,128,3.3770312317905837E-2,3.30000151908727E-2,1.4246914968355132E-2,0,null,128,{"$f":"AVERAGE(AA$15:AA142)","v":3.3993866321518289E-2},3.2467204843103836E-2,128,3.5313305933520889E-2,3.3000040371299555E-2,1.1770913237737497E-2,1.5429936156150514E-3,null,128,{"$f":"AVERAGE(AJ$15:AJ142)","v":3.3993866321518289E-2},3.2467204843103836E-2,null,128,3.5313305933520889E-2,3.3000040371299555E-2,1.1770913237737497E-2,1.5429936156150514E-3,0,128,{"$f":"AVERAGE(AT$15:AT142)","v":3.2431366321518287E-2},3.2467204843103836E-2,128,3.2229618324331799E-2,3.299999001044629E-2,1.7243741587084836E-2,-1.5406939935740382E-3,null,128,{"$f":"AVERAGE(BC$15:BC142)","v":3.2431366321518287E-2},3.2467204843103836E-2,null,128,3.2229618324331799E-2,3.299999001044629E-2,1.7243741587084836E-2,-1.5406939935740382E-3,0,null,128,null,null,3.7781206120237831E-2,null,128,null,null,2.9177887394480351E-2,null,128,null,null,3.7781206120237831E-2,null,128,null,null,2.9177887394480351E-2,null,128,null,null,3.9682590780539595E-2,null,128,null,null,3.0065251199280052E-2,null,128,null,null,3.9682590780539595E-2,null,128,null,null,3.0065251199280052E-2,null,128,null,null,3.5879050579503469E-2,null,128,null,null,2.8295024393042434E-2,null,128,null,null,3.5879050579503469E-2,null,128,null,null,2.8295024393042434E-2,null,null,null,null,null,128,1.3116739615070773E-2,3.3858328369512025E-2,3.4438045822011265E-2,3.2467297246952638E-2,3.2467301784333026E-2,3.300011533118332E-2,null,null,null,null,128,1.2704051897182553E-2,3.410808038578142E-2,3.4696431074436873E-2,3.2467203143739624E-2,3.2467203870745399E-2,3.3000014186441072E-2,null,null,null,null,128,1.555841078982965E-2,3.2524639842013058E-2,3.3059347249485116E-2,3.2467191288325363E-2,3.2467191370902877E-2,3.3000001274103609E-2,null,null,null,null,128,1.5092121251638845E-2,3.2762362833952952E-2,3.3304958400916851E-2,3.2467190791623302E-2,3.2467190841001276E-2,3.3000000726715245E-2]
[null,null,null,null,null,null,null,129,3.3764338801517857E-2,null,129,{"$f":"LN(1+I143)","v":3.320683792608993E-2},3.2467203311260739E-2,null,129,{"$f":"AVERAGE(Q$15:Q143)","v":3.320683792608993E-2},{"$f":"M143+($O143<=FSP)*LN(1+VA/10000)","v":3.2467203311260739E-2},null,129,3.3764338801517857E-2,3.3000013608502465E-2,1.3791785847695623E-2,0,null,129,{"$f":"AVERAGE(AA$15:AA143)","v":3.3982031724539549E-2},{"$f":"$M143+($Y143<=FSP)*$I$5","v":3.2467203311260739E-2},129,3.5295353701801258E-2,3.3000036165988123E-2,1.1394881728586971E-2,1.5310149002834006E-3,null,129,{"$f":"AVERAGE(AJ$15:AJ143)","v":3.3982031724539549E-2},{"$f":"AA143+($AH143<=FSP)*LN(1+$M$9/10000)","v":3.2467203311260739E-2},null,129,3.5295353701801258E-2,3.3000036165988123E-2,1.1394881728586971E-2,1.5310149002834006E-3,0,129,{"$f":"AVERAGE(AT$15:AT143)","v":3.2431644127640324E-2},{"$f":"$M143+($Y143<=FSP)*$I$6","v":3.2467203311260739E-2},129,3.2235587995839365E-2,3.2999991051016586E-2,1.6692876802003015E-2,-1.5287508056784915E-3,null,129,{"$f":"AVERAGE(BC$15:BC143)","v":3.2431644127640324E-2},{"$f":"AT143+($AH143<=FSP)*LN(1+$M$10/10000)","v":3.2467203311260739E-2},null,129,3.2235587995839365E-2,3.2999991051016586E-2,1.6692876802003015E-2,-1.5287508056784915E-3,0,null,129,null,null,3.7755730764464035E-2,null,129,null,null,2.9195867880627002E-2,null,129,null,null,3.7755730764464035E-2,null,129,null,null,2.9195867880627002E-2,null,129,null,null,3.9642316513732734E-2,null,129,null,null,3.0076365431180196E-2,null,129,null,null,3.9642316513732734E-2,null,129,null,null,3.0076365431180196E-2,null,129,null,null,3.5868353323859514E-2,null,129,null,null,2.8319830466829288E-2,null,129,null,null,3.5868353323859514E-2,null,129,null,null,2.8319830466829288E-2,null,null,null,null,null,129,1.2697713713918613E-2,3.3847545149222363E-2,3.4426891308828145E-2,3.2467288773700323E-2,3.2467292952145468E-2,3.3000106207532784E-2,null,null,null,null,129,1.2298210784652425E-2,3.4095360401916117E-2,3.4683269836233821E-2,3.2467201814454963E-2,3.2467202467158264E-2,3.3000012736535488E-2,null,null,null,null,129,1.506138506592182E-2,3.2524194503803332E-2,3.3058887188787356E-2,3.2467191140959542E-2,3.2467191212959087E-2,3.3000001110947585E-2,null,null,null,null,129,1.4609991522210854E-2,3.2760074678238285E-2,3.3302594040976352E-2,3.2467190703992704E-2,3.246719074676193E-2,3.3000000629366096E-2]
[null,null,null,null,null,null,null,130,3.3758457208194592E-2,null,130,3.3201148418496945E-2,{"$f":"$K144*L144-$K143*L143","v":3.2467201939001988E-2},null,130,{"$f":"AVERAGE(Q$15:Q144)","v":3.3201148418496945E-2},3.2467201939001988E-2,null,130,3.3758457208194592E-2,3.300001219096016E-2,1.3351196210001666E-2,{"$f":"T144-I144","v":0},null,130,{"$f":"AVERAGE(AA$15:AA144)","v":3.3970379187727717E-2},3.2467201939001988E-2,130,3.5277677933362339E-2,3.3000032398726953E-2,1.1030862895644779E-2,1.519220725167747E-3,null,130,{"$f":"AVERAGE(AJ$15:AJ144)","v":3.3970379187727717E-2},3.2467201939001988E-2,null,130,3.5277677933362339E-2,3.3000032398726953E-2,1.1030862895644779E-2,{"$f":"AM144-I144","v":1.519220725167747E-3},{"$f":"AM144-AC144","v":0},130,{"$f":"AVERAGE(AT$15:AT144)","v":3.243191764926618E-2},3.2467201939001988E-2,130,3.2241465867143937E-2,3.2999991983194921E-2,1.6159609807891051E-2,{"$f":"AV144-$I144","v":-1.5169913410506553E-3},null,130,{"$f":"AVERAGE(BC$15:BC144)","v":3.243191764926618E-2},3.2467201939001988E-2,null,130,3.2241465867143937E-2,3.2999991983194921E-2,1.6159609807891051E-2,{"$f":"BF144-I144","v":-1.5169913410506553E-3},{"$f":"BF144-AV144","v":0},null,130,null,null,3.7730647913774895E-2,null,130,null,null,2.9213572078411243E-2,null,130,null,null,3.7730647913774895E-2,null,130,null,null,2.9213572078411243E-2,null,130,null,null,3.9602663319346254E-2,null,130,null,null,3.0087308809962909E-2,null,130,null,null,3.9602663319346254E-2,null,130,null,null,3.0087308809962909E-2,null,130,null,null,3.58578207362934E-2,null,130,null,null,2.8344255530585283E-2,null,130,null,null,3.58578207362934E-2,null,130,null,null,2.8344255530585283E-2,null,null,null,null,null,130,1.2292074067458572E-2,3.3836927762064026E-2,3.4415908456340905E-2,3.2467280970752306E-2,3.246728481863799E-2,3.3000097805618613E-2,null,null,null,null,130,1.1905334606502583E-2,3.4082836100416916E-2,3.4670311232155138E-2,3.2467200621027995E-2,3.246720120701882E-2,3.3000011434811509E-2,null,null,null,null,130,1.4580237223425132E-2,3.2523756015891324E-2,3.3058434205052167E-2,3.2467191012464279E-2,3.2467191075241139E-2,3.300000096868512E-2,null,null,null,null,130,1.4143263808811363E-2,3.2757821724291342E-2,3.3300266060441119E-2,3.2467190628101696E-2,3.2467190665134642E-2,3.3000000545045031E-2]
[null,null,null,null,null,null,null,131,3.3752665433189444E-2,null,131,3.31955457642314E-2,3.2467200709710653E-2,null,131,{"$f":"AVERAGE(Q$15:Q145)","v":3.31955457642314E-2},3.2467200709710653E-2,null,131,3.3752665433189444E-2,3.3000010921078404E-2,1.2924681576815301E-2,0,null,131,{"$f":"AVERAGE(AA$15:AA145)","v":3.3958904542857361E-2},3.2467200709710653E-2,131,3.5260272293070605E-2,3.3000029023885435E-2,1.0678472977457892E-2,1.5076068598811609E-3,null,131,{"$f":"AVERAGE(AJ$15:AJ145)","v":3.3958904542857361E-2},3.2467200709710653E-2,null,131,3.5260272293070605E-2,3.3000029023885435E-2,1.0678472977457892E-2,1.5076068598811609E-3,0,131,{"$f":"AVERAGE(AT$15:AT145)","v":3.2432186985605453E-2},3.2467200709710653E-2,131,3.2247254039033058E-2,3.2999992818273371E-2,1.5643378431982109E-2,-1.5054113941563863E-3,null,131,{"$f":"AVERAGE(BC$15:BC145)","v":3.2432186985605453E-2},3.2467200709710653E-2,null,131,3.2247254039033058E-2,3.2999992818273371E-2,1.5643378431982109E-2,-1.5054113941563863E-3,0,null,131,null,null,3.77059485691702E-2,null,131,null,null,2.9231006305227902E-2,null,131,null,null,3.77059485691702E-2,null,131,null,null,2.9231006305227902E-2,null,131,null,null,3.9563616945442748E-2,null,131,null,null,3.009808524378399E-2,null,131,null,null,3.9563616945442748E-2,null,131,null,null,3.009808524378399E-2,null,131,null,null,3.5847449044672075E-2,null,131,null,null,2.8368308292614275E-2,null,131,null,null,3.5847449044672075E-2,null,131,null,null,2.8368308292614275E-2,null,null,null,null,null,131,1.1899393025846495E-2,3.382647241524353E-2,3.440509333579933E-2,3.2467273785082088E-2,3.2467277328579548E-2,3.3000090068387576E-2,null,null,null,null,131,1.1525009185077711E-2,3.4070503000991417E-2,3.4657550619023203E-2,3.2467199549573583E-2,3.2467200075677279E-2,3.3000010266135596E-2,null,null,null,null,131,1.411446003049697E-2,3.2523324221534644E-2,3.3057988136346417E-2,3.2467190900423146E-2,3.2467190955167237E-2,3.3000000844648811E-2,null,null,null,null,131,1.3691446081654011E-2,3.2755603166048287E-2,3.3297973626161381E-2,3.2467190562377561E-2,3.24671905944518E-2,3.3000000472029722E-2]
[null,null,null,null,null,null,null,132,3.374696143544198E-2,null,132,3.3190027990323875E-2,3.2467199608437802E-2,null,132,{"$f":"AVERAGE(Q$15:Q146)","v":3.3190027990323875E-2},3.2467199608437802E-2,null,132,3.374696143544198E-2,3.3000009783475281E-2,1.2511792308234742E-2,0,null,132,{"$f":"AVERAGE(AA$15:AA146)","v":3.3947603747899638E-2},3.2467199608437802E-2,132,3.5243130637663489E-2,3.3000026000586935E-2,1.0337340473069672E-2,1.496169202221509E-3,null,132,{"$f":"AVERAGE(AJ$15:AJ146)","v":3.3947603747899638E-2},3.2467199608437802E-2,null,132,3.5243130637663489E-2,3.3000026000586935E-2,1.0337340473069672E-2,1.496169202221509E-3,0,132,{"$f":"AVERAGE(AT$15:AT146)","v":3.243245223274812E-2},3.2467199608437802E-2,132,3.2252954548733781E-2,3.2999993566362296E-2,1.5143638460223421E-2,-1.494006886708199E-3,null,132,{"$f":"AVERAGE(BC$15:BC146)","v":3.243245223274812E-2},3.2467199608437802E-2,null,132,3.2252954548733781E-2,3.2999993566362296E-2,1.5143638460223421E-2,-1.494006886708199E-3,0,null,132,null,null,3.7681624004396452E-2,null,132,null,null,2.9248176687539429E-2,null,132,null,null,3.7681624004396452E-2,null,132,null,null,2.9248176687539429E-2,null,132,null,null,3.9525163572406985E-2,null,132,null,null,3.0108698522641308E-2,null,132,null,null,3.9525163572406985E-2,null,132,null,null,3.0108698522641308E-2,null,132,null,null,3.5837234591105105E-2,null,132,null,null,2.8391997198127461E-2,null,132,null,null,3.5837234591105105E-2,null,132,null,null,2.8391997198127461E-2,null,null,null,null,null,132,1.1519256602519219E-2,3.3816175430514593E-2,3.4394442137187342E-2,3.2467267167857979E-2,3.2467270431023917E-2,3.3000082943211911E-2,null,null,null,null,132,1.1156833574294586E-2,3.4058356759013905E-2,3.4644983494371173E-2,3.246719858762568E-2,3.2467199059959075E-2,3.3000009216898642E-2,null,null,null,null,132,1.3663562459277794E-2,3.2522898968723471E-2,3.3057548825626393E-2,3.2467190802729154E-2,3.2467190850458912E-2,3.3000000736485041E-2,null,null,null,null,132,1.3254062029269891E-2,3.2753418221860342E-2,3.3295715930225844E-2,3.2467190505458272E-2,3.2467190533238641E-2,3.3000000408796484E-2]
[null,null,null,null,null,null,null,133,3.374134323519562E-2,null,133,3.3184593183042323E-2,3.2467198621877635E-2,null,133,{"$f":"AVERAGE(Q$15:Q147)","v":3.3184593183042323E-2},3.2467198621877635E-2,null,133,3.374134323519562E-2,3.3000008764371591E-2,1.2112093128828516E-2,0,null,133,{"$f":"AVERAGE(AA$15:AA147)","v":3.3936472882290451E-2},3.2467198621877635E-2,133,3.5226247008561584E-2,3.3000023292212077E-2,1.0007105750224631E-2,1.4849037733659642E-3,null,133,{"$f":"AVERAGE(AJ$15:AJ147)","v":3.3936472882290451E-2},3.2467198621877635E-2,null,133,3.5226247008561584E-2,3.3000023292212077E-2,1.0007105750224631E-2,1.4849037733659642E-3,0,133,{"$f":"AVERAGE(AT$15:AT147)","v":3.2432713483794208E-2},3.2467198621877635E-2,133,3.2258569372293655E-2,3.2999994236528662E-2,1.4659863063615801E-2,-1.4827738629019649E-3,null,133,{"$f":"AVERAGE(BC$15:BC147)","v":3.2432713483794208E-2},3.2467198621877635E-2,null,133,3.2258569372293655E-2,3.2999994236528662E-2,1.4659863063615801E-2,-1.4827738629019649E-3,0,null,133,null,null,3.7657665755715719E-2,null,133,null,null,2.9265089168015734E-2,null,133,null,null,3.7657665755715719E-2,null,133,null,null,2.9265089168015734E-2,null,133,null,null,3.948728979671734E-2,null,133,null,null,3.0119152322794163E-2,null,133,null,null,3.948728979671734E-2,null,133,null,null,3.0119152322794163E-2,null,133,null,null,3.5827173827659875E-2,null,133,null,null,2.8415330439079289E-2,null,133,null,null,3.5827173827659875E-2,null,133,null,null,2.8415330439079289E-2,null,null,null,null,null,133,1.1151264037528088E-2,3.380603323990277E-2,3.4383951164788318E-2,3.2467261074111263E-2,3.2467264079142501E-2,3.3000076381717938E-2,null,null,null,null,133,1.0800419636904392E-2,3.4046393160435222E-2,3.4632605491160096E-2,3.2467197723992335E-2,3.2467198148049187E-2,3.3000008274895902E-2,null,null,null,null,133,1.3227069168231936E-2,3.2522480110005018E-2,3.3057116120555952E-2,3.2467190717545114E-2,3.2467190759169776E-2,3.3000000642183322E-2,null,null,null,null,133,1.2830650556367383E-2,3.275126613357731E-2,3.3293492189015561E-2,3.246719045616428E-2,3.2467190480217914E-2,3.3000000354025984E-2]
[null,null,null,null,null,null,null,134,3.3735808911720122E-2,null,134,3.3179239485692139E-2,3.2467197738117015E-2,null,134,{"$f":"AVERAGE(Q$15:Q148)","v":3.3179239485692139E-2},3.2467197738117015E-2,null,134,3.3735808911720122E-2,3.3000007851421209E-2,1.1725162668702155E-2,0,null,134,{"$f":"AVERAGE(AA$15:AA148)","v":3.3925508142408557E-2},3.2467197738117015E-2,134,3.5209615624997692E-2,3.3000020865960211E-2,9.6874206661058063E-3,1.4738067132775701E-3,null,134,{"$f":"AVERAGE(AJ$15:AJ148)","v":3.3925508142408557E-2},3.2467197738117015E-2,null,134,3.5209615624997692E-2,3.3000020865960211E-2,9.6874206661058063E-3,1.4738067132775701E-3,0,134,{"$f":"AVERAGE(AT$15:AT148)","v":3.243297082897572E-2},3.2467197738117015E-2,134,3.226410042685468E-2,3.2999994836886204E-2,1.4191542242873521E-2,-1.4717084848654416E-3,null,134,{"$f":"AVERAGE(BC$15:BC148)","v":3.243297082897572E-2},3.2467197738117015E-2,null,134,3.226410042685468E-2,3.2999994836886204E-2,1.4191542242873521E-2,-1.4717084848654416E-3,0,null,134,null,null,3.7634065612129675E-2,null,134,null,null,2.9281749512357624E-2,null,134,null,null,3.7634065612129675E-2,null,134,null,null,2.9281749512357624E-2,null,134,null,null,3.9449982615437529E-2,null,134,null,null,3.012945021098723E-2,null,134,null,null,3.9449982615437529E-2,null,134,null,null,3.012945021098723E-2,null,134,null,null,3.5817263312270198E-2,null,134,null,null,2.8438315963565941E-2,null,134,null,null,3.5817263312270198E-2,null,134,null,null,2.8438315963565941E-2,null,null,null,null,null,134,1.0795027374843806E-2,3.3796042381617923E-2,3.4373616832944487E-2,3.2467255462430594E-2,3.2467258229733759E-2,3.3000070339278431E-2,null,null,null,null,134,1.0455391635265692E-2,3.4034608116919621E-2,3.462041237273028E-2,3.2467196948625446E-2,3.2467197329345367E-2,3.3000007429174839E-2,null,null,null,null,134,1.280452000102817E-2,3.2522067502315122E-2,3.3056689873333767E-2,3.2467190643269098E-2,3.2467190679559367E-2,3.300000055994573E-2,null,null,null,null,134,1.242076529773394E-2,3.2749146165672316E-2,3.3291301642297544E-2,3.2467190413474047E-2,3.24671904343082E-2,3.3000000306601336E-2]
[null,null,null,null,null,null,null,135,3.3730356601133327E-2,null,135,3.3173965096512027E-2,3.2467196946377008E-2,null,135,{"$f":"AVERAGE(Q$15:Q149)","v":3.3173965096512027E-2},3.2467196946377008E-2,null,135,3.3730356601133327E-2,3.3000007033573198E-2,1.1350593019232264E-2,0,null,135,{"$f":"AVERAGE(AA$15:AA149)","v":3.391470583725277E-2},3.2467196946377008E-2,135,3.5193230877449411E-2,3.3000018692439292E-2,9.3779482002024003E-3,1.462874276316084E-3,null,135,{"$f":"AVERAGE(AJ$15:AJ149)","v":3.391470583725277E-2},3.2467196946377008E-2,null,135,3.5193230877449411E-2,3.3000018692439292E-2,9.3779482002024003E-3,1.462874276316084E-3,0,135,{"$f":"AVERAGE(AT$15:AT149)","v":3.2433224355771284E-2},3.2467196946377008E-2,135,3.2269549572828904E-2,3.2999995374705993E-2,1.3738182290819608E-2,-1.4608070283044228E-3,null,135,{"$f":"AVERAGE(BC$15:BC149)","v":3.2433224355771284E-2},3.2467196946377008E-2,null,135,3.2269549572828904E-2,3.2999995374705993E-2,1.3738182290819608E-2,-1.4608070283044228E-3,0,null,135,null,null,3.7610815606033743E-2,null,135,null,null,2.9298163315820025E-2,null,135,null,null,3.7610815606033743E-2,null,135,null,null,2.9298163315820025E-2,null,135,null,null,3.9413229411394024E-2,null,135,null,null,3.013959564848756E-2,null,135,null,null,3.9413229411394024E-2,null,135,null,null,3.013959564848756E-2,null,135,null,null,3.5807499704822776E-2,null,135,null,null,2.846096148481192E-2,null,135,null,null,3.5807499704822776E-2,null,135,null,null,2.846096148481192E-2,null,null,null,null,null,135,1.0450171053180491E-2,3.3786199496147244E-2,3.4363435662006392E-2,3.2467250294680602E-2,3.2467252843074723E-2,3.3000064774859228E-2,null,null,null,null,135,1.0121385835195744E-2,3.4022997661196611E-2,3.4608400027976716E-2,3.2467196252503855E-2,3.2467196594312603E-2,3.300000666988586E-2,null,null,null,null,135,1.2395469501429035E-2,3.2521661006817575E-2,3.3056269940525906E-2,3.2467190578504314E-2,3.2467190610145392E-2,3.3000000488241095E-2,null,null,null,null,135,1.2023974147668214E-2,3.274705760440471E-2,3.3289143552360567E-2,3.2467190376502884E-2,3.2467190394544806E-2,3.3000000265525763E-2]
[null,null,null,null,null,null,null,136,3.3724984494319932E-2,null,136,3.3168768266663644E-2,3.2467196237131901E-2,null,136,{"$f":"AVERAGE(Q$15:Q150)","v":3.3168768266663644E-2},3.2467196237131901E-2,null,136,3.3724984494319932E-2,3.3000006300914375E-2,1.0987989302998919E-2,0,null,136,{"$f":"AVERAGE(AA$15:AA150)","v":3.3904062384310707E-2},3.2467196237131901E-2,136,3.5177087321360379E-2,3.3000016745324379E-2,9.0783620989179879E-3,1.4521028270404468E-3,null,136,{"$f":"AVERAGE(AJ$15:AJ150)","v":3.3904062384310707E-2},3.2467196237131901E-2,null,136,3.5177087321360379E-2,3.3000016745324379E-2,9.0783620989179879E-3,1.4521028270404468E-3,0,136,{"$f":"AVERAGE(AT$15:AT150)","v":3.2433474149016588E-2},3.2467196237131901E-2,136,3.2274918615977422E-2,3.2999995856503928E-2,1.329930527195085E-2,-1.4500658783425102E-3,null,136,{"$f":"AVERAGE(BC$15:BC150)","v":3.2433474149016588E-2},3.2467196237131901E-2,null,136,3.2274918615977422E-2,3.2999995856503928E-2,1.329930527195085E-2,-1.4500658783425102E-3,0,null,136,null,null,3.7587908004283799E-2,null,136,null,null,2.9314336009450548E-2,null,136,null,null,3.7587908004283799E-2,null,136,null,null,2.9314336009450548E-2,null,136,null,null,3.9377017939003167E-2,null,136,null,null,3.0149591994947045E-2,null,136,null,null,3.9377017939003167E-2,null,136,null,null,3.0149591994947045E-2,null,136,null,null,3.5797879763418639E-2,null,136,null,null,2.8483274489762955E-2,null,136,null,null,3.5797879763418639E-2,null,136,null,null,2.8483274489762955E-2,null,null,null,null,null,136,1.011633150990811E-2,3.37765013225177E-2,3.4353404274454435E-2,3.2467245535742713E-2,3.2467247882530623E-2,3.3000059650616698E-2,null,null,null,null,136,9.7980501224812014E-3,3.4011557942617232E-2,3.4596564466738533E-2,3.2467195627528422E-2,3.246719593440163E-2,3.3000005988197904E-2,null,null,null,null,136,1.1999486443679196E-2,3.2521260488749953E-2,3.3055856182907739E-2,3.2467190522032813E-2,3.2467190549621792E-2,3.3000000425720322E-2,null,null,null,null,136,1.1639858804444885E-2,3.2744999757020193E-2,3.3287017203186942E-2,3.2467190344484628E-2,3.2467190360110698E-2,3.3000000229955355E-2]
[null,null,null,null,null,null,null,137,3.3719690834938865E-2,null,137,3.3163647298306669E-2,3.246719560175837E-2,null,137,{"$f":"AVERAGE(Q$15:Q151)","v":3.3163647298306669E-2},3.246719560175837E-2,null,137,3.3719690834938865E-2,3.3000005644573838E-2,1.0636969257461531E-2,0,null,137,{"$f":"AVERAGE(AA$15:AA151)","v":3.3893574305605939E-2},3.246719560175837E-2,137,3.5161179671132858E-2,3.3000015001034333E-2,8.7883465315427879E-3,1.4414888361939937E-3,null,137,{"$f":"AVERAGE(AJ$15:AJ151)","v":3.3893574305605939E-2},3.246719560175837E-2,null,137,3.5161179671132858E-2,3.3000015001034333E-2,8.7883465315427879E-3,1.4414888361939937E-3,0,137,{"$f":"AVERAGE(AT$15:AT151)","v":3.2433720291007398E-2},3.246719560175837E-2,137,3.2280209309399011E-2,3.2999996288115119E-2,1.2874448518624706E-2,-1.4394815255398541E-3,null,137,{"$f":"AVERAGE(BC$15:BC151)","v":3.2433720291007398E-2},3.246719560175837E-2,null,137,3.2280209309399011E-2,3.2999996288115119E-2,1.2874448518624706E-2,-1.4394815255398541E-3,0,null,137,null,null,3.7565335299649893E-2,null,137,null,null,2.9330272866056717E-2,null,137,null,null,3.7565335299649893E-2,null,137,null,null,2.9330272866056717E-2,null,137,null,null,3.9341336310718011E-2,null,137,null,null,3.0159442512095014E-2,null,137,null,null,3.9341336310718011E-2,null,137,null,null,3.0159442512095014E-2,null,137,null,null,3.5788400340793114E-2,null,137,null,null,2.8505262247306762E-2,null,137,null,null,3.5788400340793114E-2,null,137,null,null,2.8505262247306762E-2,null,null,null,null,null,137,9.7931567976310523E-3,3.3766944694721308E-2,3.4343519391192956E-2,3.2467241153276531E-2,3.2467243314411087E-2,3.3000054931749172E-2,null,null,null,null,137,9.485043631643637E-3,3.4000285222904249E-2,3.4584901815386093E-2,3.2467195066427736E-2,3.2467195341937399E-2,3.3000005376182369E-2,null,null,null,null,137,1.1616153377896603E-2,3.2520865817276243E-2,3.3055448465310944E-2,3.2467190472792624E-2,3.2467190496850623E-2,3.3000000371207615E-2,null,null,null,null,137,1.126801432933287E-2,3.2742971950985668E-2,3.3284921899662478E-2,3.2467190316755754E-2,3.2467190330289872E-2,3.3000000199150496E-2]
[null,null,null,null,null,null,null,138,3.3714473917517251E-2,null,138,3.315860054275762E-2,3.2467195032538143E-2,null,138,{"$f":"AVERAGE(Q$15:Q152)","v":3.315860054275762E-2},3.2467195032538143E-2,null,138,3.3714473917517251E-2,3.3000005056601278E-2,1.02971628319389E-2,0,null,138,{"$f":"AVERAGE(AA$15:AA152)","v":3.3883238223917048E-2},3.2467195032538143E-2,138,3.5145502794379668E-2,3.3000013438436948E-2,8.5075957572255563E-3,1.4310288768624169E-3,null,138,{"$f":"AVERAGE(AJ$15:AJ152)","v":3.3883238223917048E-2},3.2467195032538143E-2,null,138,3.5145502794379668E-2,3.3000013438436948E-2,8.5075957572255563E-3,1.4310288768624169E-3,0,138,{"$f":"AVERAGE(AT$15:AT152)","v":3.2433962861598206E-2},3.2467195032538143E-2,138,3.228542335543394E-2,3.299999667476583E-2,1.2463164143337507E-2,-1.4290505620833116E-3,null,138,{"$f":"AVERAGE(BC$15:BC152)","v":3.2433962861598206E-2},3.2467195032538143E-2,null,138,3.228542335543394E-2,3.299999667476583E-2,1.2463164143337507E-2,-1.4290505620833116E-3,0,null,138,null,null,3.7543090202639684E-2,null,138,null,null,2.9345979005916956E-2,null,138,null,null,3.7543090202639684E-2,null,138,null,null,2.9345979005916956E-2,null,138,null,null,3.9306172984058918E-2,null,138,null,null,3.0169150367274078E-2,null,138,null,null,3.9306172984058918E-2,null,138,null,null,3.0169150367274078E-2,null,138,null,null,3.5779058380895234E-2,null,138,null,null,2.8526931816139411E-2,null,138,null,null,3.5779058380895234E-2,null,138,null,null,2.8526931816139411E-2,null,null,null,null,null,138,9.4803062130285366E-3,3.3757526538293434E-2,3.4333777828001066E-2,3.2467237117500033E-2,3.2467239107674802E-2,3.3000050586190273E-2,null,null,null,null,138,9.1820363865677979E-3,3.3989175872086289E-2,3.4573408312603693E-2,3.2467194562673579E-2,3.2467194810026224E-2,3.3000004826718159E-2,null,null,null,null,138,1.1245066189987302E-2,3.2520476865345496E-2,3.3055046656477849E-2,3.2467190429857767E-2,3.2467190450834293E-2,3.3000000323672694E-2,null,null,null,null,138,1.0908048719701437E-2,3.2740973533257216E-2,3.3282856966819319E-2,3.2467190292741629E-2,3.2467190304459395E-2,3.3000000172467597E-2]
[null,null,null,null,null,null,null,139,3.3709332085626986E-2,null,139,3.3153626398728375E-2,3.2467194522692644E-2,null,139,{"$f":"AVERAGE(Q$15:Q153)","v":3.3153626398728375E-2},3.2467194522692644E-2,null,139,3.3709332085626986E-2,3.3000004529877724E-2,9.9682117974676868E-3,0,null,139,{"$f":"AVERAGE(AA$15:AA153)","v":3.3873050859160037E-2},3.2467194522692644E-2,139,3.5130051706423915E-2,3.3000012038612248E-2,8.2358138025922442E-3,1.4207196207969286E-3,null,139,{"$f":"AVERAGE(AJ$15:AJ153)","v":3.3873050859160037E-2},3.2467194522692644E-2,null,139,3.5130051706423915E-2,3.3000012038612248E-2,8.2358138025922442E-3,1.4207196207969286E-3,0,139,{"$f":"AVERAGE(AT$15:AT153)","v":3.2434201938296721E-2},3.2467194522692644E-2,139,3.2290562407484513E-2,3.2999997021141425E-2,1.206501856658034E-2,-1.418769678142473E-3,null,139,{"$f":"AVERAGE(BC$15:BC153)","v":3.2434201938296721E-2},3.2467194522692644E-2,null,139,3.2290562407484513E-2,3.2999997021141425E-2,1.206501856658034E-2,-1.418769678142473E-3,0,null,139,null,null,3.7521165633673581E-2,null,139,null,null,2.9361459402245771E-2,null,139,null,null,3.7521165633673581E-2,null,139,null,null,2.9361459402245771E-2,null,139,null,null,3.9271516749204372E-2,null,139,null,null,3.0178718636822532E-2,null,139,null,null,3.9271516749204372E-2,null,139,null,null,3.0178718636822532E-2,null,139,null,null,3.5769850915609913E-2,null,139,null,null,2.8548290052295533E-2,null,139,null,null,3.5769850915609913E-2,null,139,null,null,2.8548290052295533E-2,null,null,null,null,null,139,9.1774499375629672E-3,3.3748243867037536E-2,3.4324176492135594E-2,3.2467233400987207E-2,3.2467235233724238E-2,3.3000046584399194E-2,null,null,null,null,139,8.888708952613145E-3,3.3978226364607081E-2,3.4562080305349907E-2,3.2467194110404919E-2,3.2467194332477065E-2,3.3000004333409876E-2,null,null,null,null,139,1.0885833675619537E-2,3.2520093509556799E-2,3.3054650628921767E-2,3.2467190392420825E-2,3.2467190410716447E-2,3.3000000282231018E-2,null,null,null,null,139,1.0559582495764015E-2,3.2739003869579772E-2,3.3280821749111622E-2,3.2467190271944599E-2,3.2467190282092863E-2,3.3000000149362947E-2]
[null,null,null,null,null,null,null,140,3.3704263730135686E-2,null,140,3.3148723310636501E-2,3.2467194065866067E-2,null,140,{"$f":"AVERAGE(Q$15:Q154)","v":3.3148723310636501E-2},3.2467194065866067E-2,null,140,3.3704263730135686E-2,3.3000004058018062E-2,9.64976936912754E-3,0,null,140,{"$f":"AVERAGE(AA$15:AA154)","v":3.3863009024922223E-2},3.2467194065866067E-2,140,3.5114821565032761E-2,3.3000010784599354E-2,7.9727141496705872E-3,1.4105578348970749E-3,null,140,{"$f":"AVERAGE(AJ$15:AJ154)","v":3.3863009024922223E-2},3.2467194065866067E-2,null,140,3.5114821565032761E-2,3.3000010784599354E-2,7.9727141496705872E-3,1.4105578348970749E-3,0,140,{"$f":"AVERAGE(AT$15:AT154)","v":3.2434437596350792E-2},3.2467194065866067E-2,140,3.2295628071758786E-2,3.2999997331437658E-2,1.1679592059775468E-2,-1.4086356583769E-3,null,140,{"$f":"AVERAGE(BC$15:BC154)","v":3.2434437596350792E-2},3.2467194065866067E-2,null,140,3.2295628071758786E-2,3.2999997331437658E-2,1.1679592059775468E-2,-1.4086356583769E-3,0,null,140,null,null,3.7499554715594963E-2,null,140,null,null,2.9376718886427788E-2,null,140,null,null,3.7499554715594963E-2,null,140,null,null,2.9376718886427788E-2,null,140,null,null,3.9237356717109817E-2,null,140,null,null,3.018815030931421E-2,null,140,null,null,3.9237356717109817E-2,null,140,null,null,3.018815030931421E-2,null,140,null,null,3.5760775061623118E-2,null,140,null,null,2.8569343616357212E-2,null,140,null,null,3.5760775061623118E-2,null,140,null,null,2.8569343616357212E-2,null,null,null,null,null,140,8.8842686896758467E-3,3.3739093779888915E-2,3.4314712379079682E-2,3.2467229978481643E-2,3.2467231666229807E-2,3.3000042899177288E-2,null,null,null,null,140,8.6047520998414374E-3,3.3967433275600846E-2,3.4550914244992903E-2,3.2467193704359756E-2,3.2467193903733441E-2,3.3000003890517673E-2,null,null,null,null,140,1.0538077127808574E-2,3.2519715630029443E-2,3.3054260258792212E-2,3.246719035977777E-2,3.2467190375726686E-2,3.3000000246086611E-2,null,null,null,null,140,1.0222248300524407E-2,3.2737062343816521E-2,3.3278815609723011E-2,3.246719025393368E-2,3.2467190262724467E-2,3.3000000129355292E-2]
[null,null,null,null,null,null,null,141,3.369926728753625E-2,null,141,3.3143889766991556E-2,3.2467193656699145E-2,null,141,{"$f":"AVERAGE(Q$15:Q155)","v":3.3143889766991556E-2},3.2467193656699145E-2,null,141,3.369926728753625E-2,3.300000363531197E-2,9.341499840433953E-3,0,null,141,{"$f":"AVERAGE(AA$15:AA155)","v":3.3853109625147586E-2},3.2467193656699145E-2,141,3.5099807665372351E-2,3.3000009661211749E-2,7.7180194337900937E-3,1.4005403778361014E-3,null,141,{"$f":"AVERAGE(AJ$15:AJ155)","v":3.3853109625147586E-2},3.2467193656699145E-2,null,141,3.5099807665372351E-2,3.3000009661211749E-2,7.7180194337900937E-3,1.4005403778361014E-3,0,141,{"$f":"AVERAGE(AT$15:AT155)","v":3.2434669908835534E-2},3.2467193656699145E-2,141,3.2300621908941007E-2,3.2999997609410192E-2,1.1306478302811829E-2,-1.3986453785952424E-3,null,141,{"$f":"AVERAGE(BC$15:BC155)","v":3.2434669908835534E-2},3.2467193656699145E-2,null,141,3.2300621908941007E-2,3.2999997609410192E-2,1.1306478302811829E-2,-1.3986453785952424E-3,0,null,141,null,null,3.7478250766495025E-2,null,141,null,null,2.9391762153029743E-2,null,141,null,null,3.7478250766495025E-2,null,141,null,null,2.9391762153029743E-2,null,141,null,null,3.9203682308130761E-2,null,141,null,null,3.0197448288660445E-2,null,141,null,null,3.9203682308130761E-2,null,141,null,null,3.0197448288660445E-2,null,141,null,null,3.5751828017417608E-2,null,141,null,null,2.8590098980359357E-2,null,141,null,null,3.5751828017417608E-2,null,141,null,null,2.8590098980359357E-2,null,null,null,null,null,141,8.6004533881032814E-3,3.3730073457910695E-2,3.4305382569426168E-2,3.2467226826724926E-2,3.2467228380960285E-2,3.3000039505493683E-2,null,null,null,null,141,8.3298664770049165E-3,3.3956793277325766E-2,3.4539906683610067E-2,3.2467193339813884E-2,3.2467193518814282E-2,3.3000003492896168E-2,null,null,null,null,141,1.0201429937676355E-2,3.2519343110278986E-2,3.305387542574878E-2,3.2467190331314739E-2,3.2467190345215009E-2,3.3000000214567955E-2,null,null,null,null,141,9.8956905125032364E-3,3.2735148357306815E-2,3.327683792990177E-2,3.2467190238335629E-2,3.2467190245947741E-2,3.3000000112024926E-2]
[null,null,null,null,null,null,null,142,3.3694341238341696E-2,null,142,3.3139124298844372E-2,3.2467193290091068E-2,null,142,{"$f":"AVERAGE(Q$15:Q156)","v":3.3139124298844372E-2},3.2467193290091068E-2,null,142,3.3694341238341696E-2,3.300000325663488E-2,9.0430782294133091E-3,0,null,142,{"$f":"AVERAGE(AA$15:AA156)","v":3.3843349650957047E-2},3.2467193290091068E-2,142,3.5085005435177008E-2,3.3000008654843649E-2,7.4714611511382048E-3,1.3906641968353117E-3,null,142,{"$f":"AVERAGE(AJ$15:AJ156)","v":3.3843349650957047E-2},3.2467193290091068E-2,null,142,3.5085005435177008E-2,3.3000008654843649E-2,7.4714611511382048E-3,1.3906641968353117E-3,0,142,{"$f":"AVERAGE(AT$15:AT156)","v":3.2434898946731697E-2},3.2467193290091068E-2,142,3.2305545435791228E-2,3.2999997858428554E-2,1.0945283955713396E-2,-1.3887958025504687E-3,null,142,{"$f":"AVERAGE(BC$15:BC156)","v":3.2434898946731697E-2},3.2467193290091068E-2,null,142,3.2305545435791228E-2,3.2999997858428554E-2,1.0945283955713396E-2,-1.3887958025504687E-3,0,null,142,null,null,3.7457247292842721E-2,null,142,null,null,2.9406593764602862E-2,null,142,null,null,3.7457247292842721E-2,null,142,null,null,2.9406593764602862E-2,null,142,null,null,3.9170483241126597E-2,null,142,null,null,3.0206615397083469E-2,null,142,null,null,3.9170483241126597E-2,null,142,null,null,3.0206615397083469E-2,null,142,null,null,3.574300706039657E-2,null,142,null,null,2.8610562434404407E-2,null,142,null,null,3.574300706039657E-2,null,142,null,null,2.8610562434404407E-2,null,null,null,null,null,142,8.325704825955264E-3,3.3721180161415461E-2,3.42961842258942E-2,3.2467223924298586E-2,3.2467225355586528E-2,3.300003638028251E-2,null,null,null,null,142,8.0637622959513159E-3,3.3946303135747619E-2,3.4529054270442616E-2,3.2467193012525923E-2,3.2467193173229263E-2,3.3000003135906814E-2,null,null,null,null,142,9.8755372079657542E-3,3.2518975837098334E-2,3.3053496012835692E-2,3.2467190306496467E-2,3.2467190318626188E-2,3.300000018710178E-2,null,null,null,null,142,9.5795648708362647E-3,3.2733261328251266E-2,3.3274888108326017E-2,3.2467190224827192E-2,3.2467190231418544E-2,3.300000009701641E-2]
[null,null,null,null,null,null,null,143,3.368948410555106E-2,null,143,3.3134425478304995E-2,3.2467192961713742E-2,null,143,{"$f":"AVERAGE(Q$15:Q157)","v":3.3134425478304995E-2},3.2467192961713742E-2,null,143,3.368948410555106E-2,3.3000002917405791E-2,8.7541899359862389E-3,0,null,143,{"$f":"AVERAGE(AA$15:AA157)","v":3.3833726177605696E-2},3.2467192961713742E-2,143,3.5070410430119159E-2,3.3000007753303029E-2,7.2327793756633823E-3,1.3809263245680992E-3,null,143,{"$f":"AVERAGE(AJ$15:AJ157)","v":3.3833726177605696E-2},3.2467192961713742E-2,null,143,3.5070410430119159E-2,3.3000007753303029E-2,7.2327793756633823E-3,1.3809263245680992E-3,0,143,{"$f":"AVERAGE(AT$15:AT157)","v":3.2435124779004301E-2},3.2467192961713742E-2,143,3.2310400126677186E-2,3.2999998081507442E-2,1.059562824398938E-2,-1.379083978873874E-3,null,143,{"$f":"AVERAGE(BC$15:BC157)","v":3.2435124779004301E-2},3.2467192961713742E-2,null,143,3.2310400126677186E-2,3.2999998081507442E-2,1.059562824398938E-2,-1.379083978873874E-3,0,null,143,null,null,3.7436537982899365E-2,null,143,null,null,2.942121815628429E-2,null,143,null,null,3.7436537982899365E-2,null,143,null,null,2.942121815628429E-2,null,143,null,null,3.9137749523018295E-2,null,143,null,null,3.0215654377963475E-2,null,143,null,null,3.9137749523018295E-2,null,143,null,null,3.0215654377963475E-2,null,143,null,null,3.573430954412693E-2,null,143,null,null,2.8630740093003482E-2,null,143,null,null,3.573430954412693E-2,null,143,null,null,2.8630740093003482E-2,null,null,null,null,null,143,8.0597333552136895E-3,3.3712411227206494E-2,3.4287114590467738E-2,3.2467221251478509E-2,3.2467222569533639E-2,3.3000033502289819E-2,null,null,null,null,143,7.8061590261120873E-3,3.3935959707266657E-2,3.451835374849832E-2,3.2467192718687976E-2,3.2467192862969965E-2,3.3000002815408908E-2,null,null,null,null,143,9.560055378902357E-3,3.2518613700443302E-2,3.3053121906366112E-2,3.2467190284856236E-2,3.2467190295429084E-2,3.3000000163139163E-2,null,null,null,null,143,9.2735381123495633E-3,3.27314006911225E-2,3.3272965560493528E-2,3.2467190213128438E-2,3.2467190218837663E-2,3.3000000084020341E-2]
[null,null,null,null,null,null,null,144,3.3684694453175679E-2,null,144,3.3129791917118963E-2,3.2467192667516187E-2,null,144,{"$f":"AVERAGE(Q$15:Q158)","v":3.3129791917118963E-2},3.2467192667516187E-2,null,144,3.3684694453175679E-2,3.3000002613511548E-2,8.4745304102981176E-3,0,null,144,{"$f":"AVERAGE(AA$15:AA158)","v":3.3824236361563412E-2},3.2467192667516187E-2,144,3.5056018329371774E-2,3.3000006945674842E-2,7.0017224850258417E-3,1.3713238761960955E-3,null,144,{"$f":"AVERAGE(AJ$15:AJ158)","v":3.3824236361563412E-2},3.2467192667516187E-2,null,144,3.5056018329371774E-2,3.3000006945674842E-2,7.0017224850258417E-3,1.3713238761960955E-3,0,144,{"$f":"AVERAGE(AT$15:AT158)","v":3.2435347472674521E-2},3.2467192667516187E-2,144,3.2315187415044688E-2,3.2999998281347365E-2,1.0257142557229279E-2,-1.3695070381309904E-3,null,144,{"$f":"AVERAGE(BC$15:BC158)","v":3.2435347472674521E-2},3.2467192667516187E-2,null,144,3.2315187415044688E-2,3.2999998281347365E-2,1.0257142557229279E-2,-1.3695070381309904E-3,0,null,144,null,null,3.741611670040923E-2,null,144,null,null,2.9435639640208455E-2,null,144,null,null,3.741611670040923E-2,null,144,null,null,2.9435639640208455E-2,null,144,null,null,3.9105471438781292E-2,null,144,null,null,3.0224567898569754E-2,null,144,null,null,3.9105471438781292E-2,null,144,null,null,3.0224567898569754E-2,null,144,null,null,3.5725732895696805E-2,null,144,null,null,2.8650637901152187E-2,null,144,null,null,3.5725732895696805E-2,null,144,null,null,2.8650637901152187E-2,null,null,null,null,null,144,7.8022585813151812E-3,3.3703764065933443E-2,3.4278170981653755E-2,3.2467218790100921E-2,3.2467220003887839E-2,3.3000030851977655E-2,null,null,null,null,144,7.5567850987522788E-3,3.3925759935580176E-2,3.4507801951297656E-2,3.246719245488134E-2,3.2467192584413399E-2,3.3000002527659986E-2,null,null,null,null,144,9.2546518660076172E-3,3.2518256593323615E-2,3.3052752995807122E-2,3.2467190265987093E-2,3.246719027520862E-2,3.3000000142251532E-2,null,null,null,null,144,8.9772876202287681E-3,3.2729565896100418E-2,3.327106971813909E-2,3.2467190202996932E-2,3.246719020794351E-2,3.3000000072766503E-2]
[null,null,null,null,null,null,null,145,3.3679970884828325E-2,null,145,3.3125222265304205E-2,3.2467192403979439E-2,null,145,{"$f":"AVERAGE(Q$15:Q159)","v":3.3125222265304205E-2},3.2467192403979439E-2,null,145,3.3679970884828325E-2,3.300000234127265E-2,8.2038048316464413E-3,0,null,145,{"$f":"AVERAGE(AA$15:AA159)","v":3.3814877437718001E-2},3.2467192403979439E-2,145,3.5041824931352217E-2,3.3000006222172917E-2,6.7780468953065453E-3,1.3618540465238915E-3,null,145,{"$f":"AVERAGE(AJ$15:AJ159)","v":3.3814877437718001E-2},3.2467192403979439E-2,null,145,3.5041824931352217E-2,3.3000006222172917E-2,6.7780468953065453E-3,1.3618540465238915E-3,0,145,{"$f":"AVERAGE(AT$15:AT159)","v":3.2435567092890416E-2},3.2467192403979439E-2,145,3.2319908694825816E-2,3.2999998460375046E-2,9.9294700605197846E-3,-1.3600621900025089E-3,null,145,{"$f":"AVERAGE(BC$15:BC159)","v":3.2435567092890416E-2},3.2467192403979439E-2,null,145,3.2319908694825816E-2,3.2999998460375046E-2,9.9294700605197846E-3,-1.3600621900025089E-3,0,null,145,null,null,3.7395977478548614E-2,null,145,null,null,2.944986240973746E-2,null,145,null,null,3.7395977478548614E-2,null,145,null,null,2.944986240973746E-2,null,145,null,null,3.907363954185139E-2,null,145,null,null,3.0233358552678613E-2,null,145,null,null,3.907363954185139E-2,null,145,null,null,3.0233358552678613E-2,null,145,null,null,3.5717274613183081E-2,null,145,null,null,2.8670261640158179E-2,null,145,null,null,3.5717274613183081E-2,null,145,null,null,2.8670261640158179E-2,null,null,null,null,null,145,7.5530090674968062E-3,3.369523615955599E-2,3.4269350791852116E-2,3.2467216523438966E-2,3.246721764120198E-2,3.3000028411323018E-2,null,null,null,null,145,7.3153776206692092E-3,3.3915700848675026E-2,3.4497395799752084E-2,3.2467192218036692E-2,3.2467192334333352E-2,3.3000002269327235E-2,null,null,null,null,145,8.9590047094834716E-3,3.2517904411697732E-2,3.3052389173672925E-2,3.2467190249534185E-2,3.2467190257569938E-2,3.3000000124030641E-2,null,null,null,null,145,8.6905010839120524E-3,3.2727756408530775E-2,3.3269200028674062E-2,3.2467190194222707E-2,3.2467190198501777E-2,3.3000000063013395E-2]
[null,null,null,null,null,null,null,146,3.3675312042368732E-2,null,146,3.3120715209842506E-2,3.2467192167896286E-2,null,146,{"$f":"AVERAGE(Q$15:Q160)","v":3.3120715209842506E-2},3.2467192167896286E-2,null,146,3.3675312042368732E-2,3.30000020973924E-2,7.9417277976665257E-3,0,null,146,{"$f":"AVERAGE(AA$15:AA160)","v":3.3805646716691826E-2},3.2467192167896286E-2,146,3.5027826149643504E-2,3.3000005574033375E-2,6.5615168041940281E-3,1.3525141072747715E-3,null,146,{"$f":"AVERAGE(AJ$15:AJ160)","v":3.3805646716691826E-2},3.2467192167896286E-2,null,146,3.5027826149643504E-2,3.3000005574033375E-2,6.5615168041940281E-3,1.3525141072747715E-3,0,146,{"$f":"AVERAGE(AT$15:AT160)","v":3.2435783702993194E-2},3.2467192167896286E-2,146,3.2324565321790288E-2,3.2999998620750093E-2,9.6122653182744433E-3,-1.350746720578444E-3,null,146,{"$f":"AVERAGE(BC$15:BC160)","v":3.2435783702993194E-2},3.2467192167896286E-2,null,146,3.2324565321790288E-2,3.2999998620750093E-2,9.6122653182744433E-3,-1.350746720578444E-3,0,null,146,null,null,3.7376114514123371E-2,null,146,null,null,2.9463890543517168E-2,null,146,null,null,3.7376114514123371E-2,null,146,null,null,2.9463890543517168E-2,null,146,null,null,3.9042244644925228E-2,null,146,null,null,3.0242028863084913E-2,null,146,null,null,3.9042244644925228E-2,null,146,null,null,3.0242028863084913E-2,null,146,null,null,3.5708932263221138E-2,null,146,null,null,2.8689616933230466E-2,null,146,null,null,3.5708932263221138E-2,null,146,null,null,2.8689616933230466E-2,null,null,null,null,null,146,7.3117220485912253E-3,3.3686825058911289E-2,3.4260651484834481E-2,3.2467214436089013E-2,3.2467215465429945E-2,3.3000026163750362E-2,null,null,null,null,146,7.0816820970387648E-3,3.3905779555943059E-2,3.4487132299171552E-2,3.2467192005398431E-2,3.246719210980778E-2,3.3000002037392395E-2,null,null,null,null,146,8.6728022347971785E-3,3.2517557054372398E-2,3.3052030335420479E-2,3.2467190235188119E-2,3.246719024219899E-2,3.3000000108152606E-2,null,null,null,null,146,8.412876169847934E-3,3.2725971708406139E-2,3.3267355954649469E-2,3.2467190186623938E-2,3.2467190190333416E-2,3.3000000054575464E-2]
[null,null,null,null,null,null,null,147,3.3670716604604634E-2,null,147,3.3116269473424477E-2,3.2467191956391694E-2,null,147,{"$f":"AVERAGE(Q$15:Q161)","v":3.3116269473424477E-2},3.2467191956391694E-2,null,147,3.3670716604604634E-2,3.3000001878915386E-2,7.6880230234476106E-3,0,null,147,{"$f":"AVERAGE(AA$15:AA161)","v":3.3796541582268018E-2},3.2467191956391694E-2,147,3.5014018009077219E-2,3.3000004993411158E-2,6.3519039423778892E-3,1.3433014044725855E-3,null,147,{"$f":"AVERAGE(AJ$15:AJ161)","v":3.3796541582268018E-2},3.2467191956391694E-2,null,147,3.5014018009077219E-2,3.3000004993411158E-2,6.3519039423778892E-3,1.3433014044725855E-3,0,147,{"$f":"AVERAGE(AT$15:AT161)","v":3.2435997364580943E-2},3.2467191956391694E-2,147,3.2329158614841313E-2,3.2999998764419836E-2,9.3051939300791454E-3,-1.3415579897633201E-3,null,147,{"$f":"AVERAGE(BC$15:BC161)","v":3.2435997364580943E-2},3.2467191956391694E-2,null,147,3.2329158614841313E-2,3.2999998764419836E-2,9.3051939300791454E-3,-1.3415579897633201E-3,0,null,147,null,null,3.7356522162003358E-2,null,147,null,null,2.947772800936943E-2,null,147,null,null,3.7356522162003358E-2,null,147,null,null,2.947772800936943E-2,null,147,null,null,3.9011277811133338E-2,null,147,null,null,3.0250581284009925E-2,null,147,null,null,3.9011277811133338E-2,null,147,null,null,3.0250581284009925E-2,null,147,null,null,3.5700703478674933E-2,null,147,null,null,2.8708709250842235E-2,null,147,null,null,3.5700703478674933E-2,null,147,null,null,2.8708709250842235E-2,null,null,null,null,null,147,7.0781431539696394E-3,3.367852838137974E-2,3.4252070593322026E-2,3.246721251386598E-2,3.246721346177299E-2,3.3000024093972687E-2,null,null,null,null,147,6.8554521631162147E-3,3.3895993245414376E-2,3.4477008536394127E-2,3.246719181449257E-2,3.2467191908226958E-2,3.300000182915943E-2,null,null,null,null,147,8.395742724109815E-3,3.2517214422905859E-2,3.3051676379348915E-2,3.2467190222679097E-2,3.2467190228791409E-2,3.3000000094302519E-2,null,null,null,null,147,8.1441202027715542E-3,3.2724211289867695E-2,3.3265536973241971E-2,3.2467190180043154E-2,3.2467190183255071E-2,3.3000000047263361E-2]
[null,null,null,null,null,null,null,148,3.3666183286045426E-2,null,148,3.311188381324548E-2,3.2467191766933468E-2,null,148,{"$f":"AVERAGE(Q$15:Q162)","v":3.311188381324548E-2},3.2467191766933468E-2,null,148,3.3666183286045426E-2,3.3000001683196833E-2,7.442423050261905E-3,0,null,148,{"$f":"AVERAGE(AA$15:AA162)","v":3.3787559488921162E-2},3.2467191766933468E-2,148,3.5000396641978737E-2,3.3000004473266786E-2,6.1489873328865715E-3,1.3342133559333114E-3,null,148,{"$f":"AVERAGE(AJ$15:AJ162)","v":3.3787559488921162E-2},3.2467191766933468E-2,null,148,3.5000396641978737E-2,3.3000004473266786E-2,6.1489873328865715E-3,1.3342133559333114E-3,0,148,{"$f":"AVERAGE(AT$15:AT162)","v":3.2436208137569811E-2},3.2467191766933468E-2,148,3.2333689857258818E-2,3.299999889312577E-2,9.007932178170178E-3,-1.3324934287866075E-3,null,148,{"$f":"AVERAGE(BC$15:BC162)","v":3.2436208137569811E-2},3.2467191766933468E-2,null,148,3.2333689857258818E-2,3.299999889312577E-2,9.007932178170178E-3,-1.3324934287866075E-3,0,null,148,null,null,3.7337194929782491E-2,null,148,null,null,2.9491378668027979E-2,null,148,null,null,3.7337194929782491E-2,null,148,null,null,2.9491378668027979E-2,null,148,null,null,3.8980730345573145E-2,null,148,null,null,3.0259018203414589E-2,null,148,null,null,3.8980730345573145E-2,null,148,null,null,3.0259018203414589E-2,null,148,null,null,3.5692585956400347E-2,null,148,null,null,2.8727543915875398E-2,null,148,null,null,3.5692585956400347E-2,null,148,null,null,2.8727543915875398E-2,null,null,null,null,null,148,6.8520261393390887E-3,3.3670343808644955E-2,3.4243605716664849E-2,3.2467210743706947E-2,3.2467211616632234E-2,3.3000022187942332E-2,null,null,null,null,148,6.6364493245089275E-3,3.3886339181102502E-2,3.4467021677031529E-2,3.2467191643097984E-2,3.2467191727256955E-2,3.3000001642217398E-2,null,null,null,null,148,8.1275340982009184E-3,3.251687642151526E-2,3.3051327206504721E-2,3.2467190211771885E-2,3.2467190217097423E-2,3.3000000082222515E-2,null,null,null,null,148,7.8839498571624932E-3,3.2722474660727537E-2,3.3263742575758926E-2,3.2467190174343977E-2,3.2467190177125092E-2,3.30000000409311E-2]
[null,null,null,null,null,null,null,149,3.3661710835705128E-2,null,149,3.3107557019849014E-2,3.2467191597171485E-2,null,149,{"$f":"AVERAGE(Q$15:Q163)","v":3.3107557019849014E-2},3.2467191597171485E-2,null,149,3.3661710835705128E-2,3.3000001507864862E-2,7.2046689635994563E-3,0,null,149,{"$f":"AVERAGE(AA$15:AA163)","v":3.3778697959446331E-2},3.2467191597171485E-2,149,3.4986958284560776E-2,3.3000004007304629E-2,5.9525530581150798E-3,1.3252474488556487E-3,null,149,{"$f":"AVERAGE(AJ$15:AJ163)","v":3.3778697959446331E-2},3.2467191597171485E-2,null,149,3.4986958284560776E-2,3.3000004007304629E-2,5.9525530581150798E-3,1.3252474488556487E-3,0,149,{"$f":"AVERAGE(AT$15:AT163)","v":3.2436416080251697E-2},3.2467191597171485E-2,149,3.2338160297894269E-2,3.2999999008423098E-2,8.7201666861731787E-3,-1.3235505378108581E-3,null,149,{"$f":"AVERAGE(BC$15:BC163)","v":3.2436416080251697E-2},3.2467191597171485E-2,null,149,3.2338160297894269E-2,3.2999999008423098E-2,8.7201666861731787E-3,-1.3235505378108581E-3,0,null,149,null,null,3.7318127472651064E-2,null,149,null,null,2.9504846276723118E-2,null,149,null,null,3.7318127472651064E-2,null,149,null,null,2.9504846276723118E-2,null,149,null,null,3.8950593787180354E-2,null,149,null,null,3.0267341945217296E-2,null,149,null,null,3.8950593787180354E-2,null,149,null,null,3.0267341945217296E-2,null,149,null,null,3.568457745509912E-2,null,149,null,null,2.8746126108561532E-2,null,149,null,null,3.568457745509912E-2,null,149,null,null,2.8746126108561532E-2,null,null,null,null,null,149,6.6331326271116733E-3,3.3662269084542985E-2,3.4235254518611313E-2,3.2467209113582383E-2,3.2467209917451084E-2,3.3000020432688112E-2,null,null,null,null,149,6.4244427057472079E-3,3.3876814700456039E-2,3.4457168962825246E-2,3.2467191489220545E-2,3.2467191564780062E-2,3.3000001474378746E-2,null,null,null,null,149,7.8678936085544906E-3,3.2516542956987714E-2,3.3050982720589372E-2,3.2467190202261367E-2,3.2467190206911099E-2,3.300000007170021E-2,null,null,null,null,149,7.6320908585594859E-3,3.2720761342010019E-2,3.3261972267165207E-2,3.2467190169408293E-2,3.2467190171817303E-2,3.3000000035448257E-2]
[null,null,null,null,null,null,null,150,3.365729803595463E-2,null,150,3.3103287916017854E-2,3.2467191445174848E-2,null,150,{"$f":"AVERAGE(Q$15:Q164)","v":3.3103287916017854E-2},3.2467191445174848E-2,null,150,3.365729803595463E-2,3.3000001350796504E-2,6.9745101202113389E-3,0,null,150,{"$f":"AVERAGE(AA$15:AA164)","v":3.3769954582684523E-2},3.2467191445174848E-2,150,3.4973699273462167E-2,3.3000003589881644E-2,5.7623940342969677E-3,1.3164012375075362E-3,null,150,{"$f":"AVERAGE(AJ$15:AJ164)","v":3.3769954582684523E-2},3.2467191445174848E-2,null,150,3.4973699273462167E-2,3.3000003589881644E-2,5.7623940342969677E-3,1.3164012375075362E-3,0,150,{"$f":"AVERAGE(AT$15:AT164)","v":3.2436621249351184E-2},3.2467191445174848E-2,150,3.2342571152316424E-2,3.2999999111714695E-2,8.441594088743197E-3,-1.3147268836382064E-3,null,150,{"$f":"AVERAGE(BC$15:BC164)","v":3.2436621249351184E-2},3.2467191445174848E-2,null,150,3.2342571152316424E-2,3.2999999111714695E-2,8.441594088743197E-3,-1.3147268836382064E-3,0,null,150,null,null,3.7299314588475463E-2,null,150,null,null,2.9518134492624304E-2,null,150,null,null,3.7299314588475463E-2,null,150,null,null,2.9518134492624304E-2,null,150,null,null,3.8920859900927196E-2,null,150,null,null,3.0275554771425739E-2,null,150,null,null,3.8920859900927196E-2,null,150,null,null,3.0275554771425739E-2,null,150,null,null,3.5676675793258283E-2,null,150,null,null,2.8764460871224529E-2,null,150,null,null,3.5676675793258283E-2,null,150,null,null,2.8764460871224529E-2,null,null,null,null,null,150,6.4212318550705607E-3,3.3654302012997322E-2,3.4227014725167093E-2,3.2467207612414381E-2,3.2467208352693538E-2,3.3000018816293636E-2,null,null,null,null,150,6.2192088068876456E-3,3.3867417211912339E-2,3.4447447709108792E-2,3.2467191351069936E-2,3.2467191418899762E-2,3.3000001323684448E-2,null,null,null,null,150,7.6165475392820396E-3,3.2516213938594593E-2,3.3050642827870957E-2,3.2467190193968695E-2,3.2467190198018782E-2,3.300000006251437E-2,null,null,null,null,150,7.3882776944169254E-3,3.2719070867511413E-2,3.3260225565627133E-2,3.246719016513383E-2,3.246719016721842E-2,3.3000000030697543E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151,8.2413000000000028E-2,0,0,0,0,0,null,null,null,null,151,0.10781200000000003,0,0,0,0,0,null,null,null,null,151,0.13702600000000001,0,0,0,0,0,null,null,null,null,151,0.14383199999999993,0,0,0,0,0]

{"sheet":"2024 YE Structures","index":9,"n_rows":173,"n_cols":12,"rows_kept":173,"cut":false,"hidden":true,"merged":[[6,6,6,7],[21,6,21,7],[21,2,21,3],[7,4,7,5],[7,6,7,7],[21,4,21,5],[7,2,7,3],[6,4,6,5],[6,2,6,3]]}
["RFR Term Structures as of end of December 2024"]
[]
["Data is based on published EIOPA curves and other public sources"]
[]
[null,null,"Country","Currency","Country","Currency","Country","Currency"]
[null,null,"Euro","EUR","Czechia","CZK","Japan","JPY"]
[null,null,"Date",null,"Date",null,"Date"]
[null,null,45657,null,45657,null,45657]
[null,null,"CRA","UFR","CRA","UFR","CRA","UFR"]
[null,null,10,3.3,10,3.3,0,3.35]
[null,null,null,"Alternative",null,"Alternative",null,"Alternative"]
[null,null,null,"Instrument",null,"Instrument",null,"Instrument"]
[null,null,null,"SWP",null,"SWP",null,"SWP"]
[null,null,null,"CouponFreq",null,"CouponFreq",null,"CouponFreq"]
[null,null,null,1,null,1,null,1]
[null,null,null,"FSP",null,"FSP",null,"FSP"]
[null,null,null,20,null,10,null,20]
[null,null,null,"Mean Rev",null,"Mean Rev",null,"Mean Rev"]
[null,null,null,0.11,null,0.11,null,0.11]
[null,null,null,"LLFR",null,"LLFR",null,"LLFR",null,null,154.9,{"$f":"LN(1+K20/10000)","v":1.5371254623987061E-2}]
[null,null,null,1.6663421934169982E-2,null,3.85E-2,null,2.5043312598489801E-2]
[null,null,"Zero Rates AC",null,"Zero Rates AC",null,"Zero Rates AC"]
[null,"Tenor",null,"Alternative","SW","Alternative","SW","Alternative"]
[null,1,null,2.2359999999999901E-2,null,3.5680000000000003E-2,null,5.1799999999999997E-3]
[null,2,null,2.09299999999999E-2,null,3.5445924179415202E-2,null,6.4842174738912704E-3]
[null,3,null,2.09299999999999E-2,null,3.5271230473611401E-2,null,7.1478319655831103E-3]
[null,4,null,2.1200000000000101E-2,null,3.5504167993729602E-2,null,7.6014086290063796E-3]
[null,5,null,2.1420000000000002E-2,null,3.5643955662459301E-2,null,7.9755316862817303E-3]
[null,6,null,2.1700000000000101E-2,null,3.6162208540206499E-2,null,8.4128082273051703E-3]
[null,7,null,2.19800000000001E-2,null,3.6532547940460798E-2,null,8.9140307442125994E-3]
[null,8,null,2.22199999999999E-2,null,3.6810389352380797E-2,null,9.4387263876090106E-3]
[null,9,null,2.2429999999999999E-2,null,3.7026539716244401E-2,null,1.0008511120281E-2]
[null,10,null,2.2669999999999999E-2,null,3.7199492451684101E-2,null,1.06351345421309E-2]
[null,11,null,2.2860000000000099E-2,null,3.7402486154528798E-2,null,1.13206868852811E-2]
[null,12,null,2.308E-2,null,3.7571677921442601E-2,null,1.1892335727244199E-2]
[null,13,null,2.3173623382315201E-2,null,3.77148617381107E-2,null,1.26408866046364E-2]
[null,14,null,2.32538788148067E-2,null,3.78376064504478E-2,null,1.32829423611964E-2]
[null,15,null,2.3323438614948299E-2,null,3.8199999999999998E-2,null,1.38397199645419E-2]
[null,16,null,2.3140906118537901E-2,null,null,null,1.4557085940191301E-2]
[null,17,null,2.2979875072051299E-2,null,null,null,1.5190477434252401E-2]
[null,18,null,2.2836757641054199E-2,null,null,null,1.57538240526305E-2]
[null,19,null,2.2708722174844501E-2,null,null,null,1.6258136004846799E-2]
[null,20,null,2.2593503958461499E-2,null,null,null,1.6712230838335802E-2]
[null,21,null,2.2287926096450601E-2,null,null,null,1.7116156663122599E-2]
[null,22,null,2.2010207280832798E-2,null,null,null,1.7383501211169598E-2]
[null,23,null,2.1756703818594601E-2,null,null,null,1.7819018621675599E-2]
[null,24,null,2.1524380883593201E-2,null,null,null,1.8126673439141001E-2]
[null,25,null,2.1310690438410801E-2,null,null,null,1.8409798003216699E-2]
[null,26,null,2.1023759914683599E-2,null,null,null,1.86712136349685E-2]
[null,27,null,2.0758155379918802E-2,null,null,null,1.8913324976484999E-2]
[null,28,null,2.0511584464609298E-2,null,null,null,1.91381941753739E-2]
[null,29,null,2.0282071981327698E-2,null,null,null,1.9247599765095599E-2]
[null,30,null,2.0067906900708601E-2,null,null,null,1.9300000000000001E-2]
[null,31,null,1.9818421655731298E-2]
[null,32,null,1.95845846559277E-2]
[null,33,null,1.9364968437053199E-2]
[null,34,null,1.9158314032195398E-2]
[null,35,null,1.89635068227938E-2]
[null,36,null,1.8779556427144E-2]
[null,37,null,1.8605579860204301E-2]
[null,38,null,1.8440787360302101E-2]
[null,39,null,1.8284470402678599E-2]
[null,40,null,1.81359915160921E-2]
[null,41,null,1.79104603141866E-2]
[null,42,null,1.7695715139960998E-2]
[null,43,null,1.7491000305839499E-2]
[null,44,null,1.72956291058812E-2]
[null,45,null,1.7108976120351799E-2]
[null,46,null,1.6930470527986501E-2]
[null,47,null,1.67595902752888E-2]
[null,48,null,1.6595856977409E-2]
[null,49,null,1.6438831445706899E-2]
[null,50,null,1.6288109753947299E-2]
[null,51]
[null,52]
[null,53]
[null,54]
[null,55]
[null,56]
[null,57]
[null,58]
[null,59]
[null,60]
[null,61]
[null,62]
[null,63]
[null,64]
[null,65]
[null,66]
[null,67]
[null,68]
[null,69]
[null,70]
[null,71]
[null,72]
[null,73]
[null,74]
[null,75]
[null,76]
[null,77]
[null,78]
[null,79]
[null,80]
[null,81]
[null,82]
[null,83]
[null,84]
[null,85]
[null,86]
[null,87]
[null,88]
[null,89]
[null,90]
[null,91]
[null,92]
[null,93]
[null,94]
[null,95]
[null,96]
[null,97]
[null,98]
[null,99]
[null,100]
[null,101]
[null,102]
[null,103]
[null,104]
[null,105]
[null,106]
[null,107]
[null,108]
[null,109]
[null,110]
[null,111]
[null,112]
[null,113]
[null,114]
[null,115]
[null,116]
[null,117]
[null,118]
[null,119]
[null,120]
[null,121]
[null,122]
[null,123]
[null,124]
[null,125]
[null,126]
[null,127]
[null,128]
[null,129]
[null,130]
[null,131]
[null,132]
[null,133]
[null,134]
[null,135]
[null,136]
[null,137]
[null,138]
[null,139]
[null,140]
[null,141]
[null,142]
[null,143]
[null,144]
[null,145]
[null,146]
[null,147]
[null,148]
[null,149]
[null,150]

{"sheet":"RfrAltConfig","index":10,"n_rows":21,"n_cols":62,"rows_kept":21,"cut":false,"hidden":true,"merged":[]}
[]
[null,"The DLT points for the alternative extrapolation method define the tenors for which input rates should be observed"]
[null,"For DLT tenors starting at the FSP-tenor up to and including the LLP-tenor there is a separte table of weights to determine the LLFR below the first table."]
[]
[null,"Country","Order","ISO4217","Instrument","CouponFreq","VASW","ConvergenceSW","LLPSW","FSP","LLP","UFR","DLT1","DLT2","DLT3","DLT4","DLT5","DLT6","DLT7","DLT8","DLT9","DLT10","DLT11","DLT12","DLT13","DLT14","DLT15","DLT16","DLT17","DLT18","DLT19","DLT20","DLT21","DLT22","DLT23","DLT24","DLT25","DLT26","DLT27","DLT28","DLT29","DLT30","DLT31","DLT32","DLT33","DLT34","DLT35","DLT36","DLT37","DLT38","DLT39","DLT40","DLT41","DLT42","DLT43","DLT44","DLT45","DLT46","DLT47","DLT48","DLT49","DLT50"]
[null,"Euro",1,"EUR","SWP",1,23,40,20,20,50,3.3,1,1,1,1,1,1,1,1,1,1,1,1,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1]
[null,"Czech Republic",2,"CZK","SWP",1,16,45,15,10,15,3.3,1,1,1,0,1,0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Japan",3,"JPY","SWP",1,5.9999999999999991,40,30,20,30,3.35,1,1,1,1,1,1,1,1,1,1,0,1,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Weights used to calculate the LLFR for the alternative extrapolation method"]
[]
[null,"Country","Order","ISO4217","Instrument","FSP","LLP","UFR","1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","17","18","19","20","21","22","23","24","25","26","27","28","29","30","31","32","33","34","35","36","37","38","39","40","41","42","43","44","45","46","47","48","49","50"]
[null,"Euro",1,"EUR","SWP",20,50,3.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.33,0,0,0,0,0.12,0,0,0,0,0.48,0,0,0,0,0,0,0,0,0,0.04,0,0,0,0,0,0,0,0,0,0.03]
[null,"Czech Republic","2","CZK","SWP",10,15,3.3,0,0,0,0,0,0,0,0,0,0.5,0,0,0,0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Japan","3","JPY","SWP",20,30,3.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1-tblWeightsLLFR[[#This Row],[30]]","v":0.18999999999999995},0,0,0,0,0,0,0,0,0,0.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Currency"]
[null,"EUR"]
[null,"CZK"]
[null,"JPY"]

{"sheet":"Shocks","index":11,"n_rows":161,"n_cols":9,"rows_kept":161,"cut":false,"hidden":true,"merged":[[8,5,8,8]]}
[]
[]
[null,"Standard calculation of the Solvency Capital Requirement"]
[]
[]
[null,"Interest rate risk submodule"]
[]
[]
[null,null,null,"Current SCR Shocks",null,"CP Scenario 1 Shocks"]
[null,null,null,"Down Shock","Up Shock","smdown","bmdown ","smup","bmup"]
[]
[null,1,null,0.75,0.7,0.57999999999999996,1.1599999999999999E-2,0.61,2.1399999999999999E-2]
[null,2,null,0.65,0.7,0.51,9.9000000000000008E-3,0.53,1.8599999999999998E-2]
[null,3,null,0.56000000000000005,0.64,0.44,8.3000000000000001E-3,0.49,1.72E-2]
[null,4,null,0.5,0.59,0.4,7.4000000000000003E-3,0.46,1.61E-2]
[null,5,null,0.46,0.55000000000000004,0.4,7.1000000000000004E-3,0.45,1.5800000000000002E-2]
[null,6,null,0.42,0.52,0.38,6.7000000000000002E-3,0.41,1.44E-2]
[null,7,null,0.39,0.49,0.37,6.3E-3,0.37,1.2999999999999999E-2]
[null,8,null,0.36,0.47,0.38,6.1999999999999998E-3,0.34,1.1900000000000001E-2]
[null,9,null,0.33,0.44,0.39,6.1000000000000004E-3,0.32,1.12E-2]
[null,10,null,0.31,0.42,0.4,6.1000000000000004E-3,0.3,1.0500000000000001E-2]
[null,11,null,0.3,0.39,0.41,6.0000000000000001E-3,0.3,1.0500000000000001E-2]
[null,12,null,0.28999999999999998,0.37,0.42,6.0000000000000001E-3,0.3,1.0500000000000001E-2]
[null,13,null,0.28000000000000003,0.35,0.43,5.8999999999999999E-3,0.3,1.0500000000000001E-2]
[null,14,null,0.28000000000000003,0.34,0.44,5.7999999999999996E-3,0.28999999999999998,1.0200000000000001E-2]
[null,15,null,0.27,0.33,0.45,5.7000000000000002E-3,0.28000000000000003,9.7999999999999997E-3]
[null,16,null,0.28000000000000003,0.31,0.47,5.5999999999999999E-3,0.28000000000000003,9.7999999999999997E-3]
[null,17,null,0.28000000000000003,0.3,0.48,5.4999999999999997E-3,0.27,9.4999999999999998E-3]
[null,18,null,0.28000000000000003,0.28999999999999998,0.49,5.4000000000000003E-3,0.26,9.1000000000000004E-3]
[null,19,null,0.28999999999999998,0.27,0.49,5.1999999999999998E-3,0.26,9.1000000000000004E-3]
[null,20,null,0.28999999999999998,0.26,0.5,5.0000000000000001E-3,0.25,8.8000000000000005E-3]
[null,21,null,0.2887142857142857,0.25914285714285717,0.49,4.8999999999999998E-3,0.25,8.6999999999999994E-3]
[null,22,null,0.28742857142857142,0.25828571428571429,0.5,4.8999999999999998E-3,0.24,8.5000000000000006E-3]
[null,23,null,0.28614285714285714,0.25742857142857145,0.51,4.7999999999999996E-3,0.24,8.2000000000000007E-3]
[null,24,null,0.28485714285714286,0.25657142857142856,0.51,4.7999999999999996E-3,0.23,8.0000000000000002E-3]
[null,25,null,0.28357142857142853,0.25571428571428573,0.52,4.7000000000000002E-3,0.22,7.7999999999999996E-3]
[null,26,null,0.28228571428571425,0.25485714285714289,0.52,4.5999999999999999E-3,0.22,7.6E-3]
[null,27,null,0.28099999999999997,0.254,0.53,4.4999999999999997E-3,0.21,7.4000000000000003E-3]
[null,28,null,0.27971428571428569,0.25314285714285717,0.53,4.4000000000000003E-3,0.21,7.1999999999999998E-3]
[null,29,null,0.27842857142857141,0.25228571428571428,0.53,4.1999999999999997E-3,0.2,7.0000000000000001E-3]
[null,30,null,0.27714285714285714,0.25142857142857145,0.53,4.1000000000000003E-3,0.2,6.8999999999999999E-3]
[null,31,null,0.27585714285714286,0.25057142857142856,0.53,4.0000000000000001E-3,0.2,7.0000000000000001E-3]
[null,32,null,0.27457142857142858,0.24971428571428572,0.53,3.8999999999999998E-3,0.2,7.1000000000000004E-3]
[null,33,null,0.2732857142857143,0.24885714285714286,0.54,3.7000000000000002E-3,0.2,7.1000000000000004E-3]
[null,34,null,0.27199999999999996,0.248,0.54,3.5999999999999999E-3,0.2,7.1000000000000004E-3]
[null,35,null,0.27071428571428569,0.24714285714285716,0.54,3.5000000000000001E-3,0.2,7.1000000000000004E-3]
[null,36,null,0.26942857142857141,0.2462857142857143,0.54,3.3999999999999998E-3,0.2,7.1999999999999998E-3]
[null,37,null,0.26814285714285713,0.24542857142857144,0.55000000000000004,3.3E-3,0.21,7.1999999999999998E-3]
[null,38,null,0.26685714285714285,0.24457142857142858,0.55000000000000004,3.2000000000000002E-3,0.21,7.1999999999999998E-3]
[null,39,null,0.26557142857142857,0.24371428571428572,0.56000000000000005,3.0999999999999999E-3,0.21,7.3000000000000001E-3]
[null,40,null,0.26428571428571429,0.24285714285714285,0.56999999999999995,3.0000000000000001E-3,0.21,7.3000000000000001E-3]
[null,41,null,0.26300000000000001,0.24200000000000002,0.56999999999999995,2.8999999999999998E-3,0.21,7.4000000000000003E-3]
[null,42,null,0.26171428571428568,0.24114285714285716,0.57999999999999996,2.8E-3,0.21,7.4000000000000003E-3]
[null,43,null,0.2604285714285714,0.2402857142857143,0.59,2.7000000000000001E-3,0.21,7.4999999999999997E-3]
[null,44,null,0.25914285714285712,0.23942857142857144,0.61,2.5999999999999999E-3,0.21,7.4999999999999997E-3]
[null,45,null,0.25785714285714284,0.23857142857142857,0.62,2.5000000000000001E-3,0.21,7.4999999999999997E-3]
[null,46,null,0.25657142857142856,0.23771428571428571,0.62,2.3E-3,0.21,7.4999999999999997E-3]
[null,47,null,0.25528571428571428,0.23685714285714288,0.63,2.2000000000000001E-3,0.21,7.4999999999999997E-3]
[null,48,null,0.254,0.23600000000000002,0.64,2.0999999999999999E-3,0.21,7.4000000000000003E-3]
[null,49,null,0.25271428571428572,0.23514285714285715,0.64,1.9E-3,0.21,7.4000000000000003E-3]
[null,50,null,0.25142857142857145,0.23428571428571429,0.65,1.8E-3,0.21,7.3000000000000001E-3]
[null,51,null,0.25014285714285711,0.23342857142857143,{"$f":"F61+(F$101-F$61)/40","v":0.63875000000000004},{"$f":"G61+(G$101-G$61)/40","v":1.755E-3},{"$f":"H61+(H$101-H$61)/40","v":0.20974999999999999},{"$f":"I61+(I$101-I$61)/40","v":7.1174999999999997E-3}]
[null,52,null,0.24885714285714286,0.2325714285714286,{"$f":"F62+(F$101-F$61)/40","v":0.62750000000000006},1.7100000000000001E-3,0.20949999999999999,6.9349999999999993E-3]
[null,53,null,0.24757142857142855,0.23171428571428573,0.61625000000000008,1.6650000000000002E-3,0.20924999999999999,6.752499999999999E-3]
[null,54,null,0.24628571428571427,0.23085714285714287,0.60500000000000009,1.6200000000000003E-3,0.20899999999999999,6.5699999999999986E-3]
[null,55,null,0.245,0.23,0.59375000000000011,1.5750000000000004E-3,0.20874999999999999,6.3874999999999982E-3]
[null,56,null,0.24371428571428572,0.22914285714285715,0.58250000000000013,1.5300000000000005E-3,0.20849999999999999,6.2049999999999978E-3]
[null,57,null,0.24242857142857144,0.22828571428571431,0.57125000000000015,1.4850000000000006E-3,0.20824999999999999,6.0224999999999975E-3]
[null,58,null,0.24114285714285713,0.22742857142857142,0.56000000000000016,1.4400000000000007E-3,0.20799999999999999,5.8399999999999971E-3]
[null,59,null,0.23985714285714285,0.22657142857142859,0.54875000000000018,1.3950000000000008E-3,0.20774999999999999,5.6574999999999967E-3]
[null,60,null,0.23857142857142857,0.22571428571428573,0.5375000000000002,1.3500000000000009E-3,0.20749999999999999,5.4749999999999964E-3]
[null,61,null,0.23728571428571429,0.22485714285714287,0.52625000000000022,1.305000000000001E-3,0.20724999999999999,5.292499999999996E-3]
[null,62,null,0.23599999999999999,0.224,0.51500000000000024,1.2600000000000011E-3,0.20699999999999999,5.1099999999999956E-3]
[null,63,null,0.23471428571428571,0.22314285714285714,0.50375000000000025,1.2150000000000012E-3,0.20674999999999999,4.9274999999999953E-3]
[null,64,null,0.23342857142857143,0.22228571428571431,0.49250000000000027,1.1700000000000013E-3,0.20649999999999999,4.7449999999999949E-3]
[null,65,null,0.23214285714285715,0.22142857142857145,0.48125000000000029,1.1250000000000014E-3,0.20624999999999999,4.5624999999999945E-3]
[null,66,null,0.23085714285714284,0.22057142857142858,0.47000000000000031,1.0800000000000015E-3,0.20599999999999999,4.3799999999999941E-3]
[null,67,null,0.22957142857142857,0.21971428571428572,0.45875000000000032,1.0350000000000016E-3,0.20574999999999999,4.1974999999999938E-3]
[null,68,null,0.22828571428571429,0.21885714285714286,0.44750000000000034,9.9000000000000173E-4,0.20549999999999999,4.0149999999999934E-3]
[null,69,null,0.22700000000000001,0.218,0.43625000000000036,9.4500000000000172E-4,0.20524999999999999,3.8324999999999935E-3]
[null,70,null,0.2257142857142857,0.21714285714285714,0.42500000000000038,9.0000000000000171E-4,0.20499999999999999,3.6499999999999935E-3]
[null,71,null,0.22442857142857142,0.2162857142857143,0.4137500000000004,8.550000000000017E-4,0.20474999999999999,3.4674999999999936E-3]
[null,72,null,0.22314285714285714,0.21542857142857144,0.40250000000000041,8.1000000000000169E-4,0.20449999999999999,3.2849999999999937E-3]
[null,73,null,0.22185714285714286,0.21457142857142858,0.39125000000000043,7.6500000000000168E-4,0.20424999999999999,3.1024999999999937E-3]
[null,74,null,0.22057142857142858,0.21371428571428572,0.38000000000000045,7.2000000000000167E-4,0.20399999999999999,2.9199999999999938E-3]
[null,75,null,0.21928571428571431,0.21285714285714286,0.36875000000000047,6.7500000000000166E-4,0.20374999999999999,2.7374999999999938E-3]
[null,76,null,0.218,0.21200000000000002,0.35750000000000048,6.3000000000000165E-4,0.20349999999999999,2.5549999999999939E-3]
[null,77,null,0.21671428571428572,0.21114285714285716,0.3462500000000005,5.8500000000000164E-4,0.20324999999999999,2.372499999999994E-3]
[null,78,null,0.21542857142857144,0.2102857142857143,0.33500000000000052,5.4000000000000163E-4,0.20299999999999999,2.189999999999994E-3]
[null,79,null,0.21414285714285713,0.20942857142857144,0.32375000000000054,4.9500000000000162E-4,0.20274999999999999,2.0074999999999941E-3]
[null,80,null,0.21285714285714286,0.20857142857142857,0.31250000000000056,4.5000000000000161E-4,0.20249999999999999,1.8249999999999942E-3]
[null,81,null,0.21157142857142858,0.20771428571428574,0.30125000000000057,4.050000000000016E-4,0.20224999999999999,1.6424999999999942E-3]
[null,82,null,0.2102857142857143,0.20685714285714288,0.29000000000000059,3.6000000000000159E-4,0.20199999999999999,1.4599999999999943E-3]
[null,83,null,0.20900000000000002,0.20600000000000002,0.27875000000000061,3.1500000000000159E-4,0.20174999999999998,1.2774999999999944E-3]
[null,84,null,0.20771428571428574,0.20514285714285715,0.26750000000000063,2.7000000000000158E-4,0.20149999999999998,1.0949999999999944E-3]
[null,85,null,0.20642857142857143,0.20428571428571429,0.25625000000000064,2.2500000000000157E-4,0.20124999999999998,9.1249999999999448E-4]
[null,86,null,0.20514285714285715,0.20342857142857143,0.24500000000000063,1.8000000000000156E-4,0.20099999999999998,7.2999999999999454E-4]
[null,87,null,0.20385714285714288,0.2025714285714286,0.23375000000000062,1.3500000000000155E-4,0.20074999999999998,5.4749999999999461E-4]
[null,88,null,0.20257142857142857,0.20171428571428573,0.22250000000000061,9.0000000000001551E-5,0.20049999999999998,3.6499999999999461E-4]
[null,89,null,0.20128571428571429,0.20085714285714287,0.2112500000000006,4.5000000000001555E-5,0.20024999999999998,1.8249999999999462E-4]
[null,90,null,0.2,0.2,0.2,0,0.2,0]
[null,91,null,0.2,0.2,0.2,0,0.2,0]
[null,92,null,0.2,0.2,0.2,0,0.2,0]
[null,93,null,0.2,0.2,0.2,0,0.2,0]
[null,94,null,0.2,0.2,0.2,0,0.2,0]
[null,95,null,0.2,0.2,0.2,0,0.2,0]
[null,96,null,0.2,0.2,0.2,0,0.2,0]
[null,97,null,0.2,0.2,0.2,0,0.2,0]
[null,98,null,0.2,0.2,0.2,0,0.2,0]
[null,99,null,0.2,0.2,0.2,0,0.2,0]
[null,100,null,0.2,0.2,0.2,0,0.2,0]
[null,101,null,0.2,0.2,0.2,0,0.2,0]
[null,102,null,0.2,0.2,0.2,0,0.2,0]
[null,103,null,0.2,0.2,0.2,0,0.2,0]
[null,104,null,0.2,0.2,0.2,0,0.2,0]
[null,105,null,0.2,0.2,0.2,0,0.2,0]
[null,106,null,0.2,0.2,0.2,0,0.2,0]
[null,107,null,0.2,0.2,0.2,0,0.2,0]
[null,108,null,0.2,0.2,0.2,0,0.2,0]
[null,109,null,0.2,0.2,0.2,0,0.2,0]
[null,110,null,0.2,0.2,0.2,0,0.2,0]
[null,111,null,0.2,0.2,0.2,0,0.2,0]
[null,112,null,0.2,0.2,0.2,0,0.2,0]
[null,113,null,0.2,0.2,0.2,0,0.2,0]
[null,114,null,0.2,0.2,0.2,0,0.2,0]
[null,115,null,0.2,0.2,0.2,0,0.2,0]
[null,116,null,0.2,0.2,0.2,0,0.2,0]
[null,117,null,0.2,0.2,0.2,0,0.2,0]
[null,118,null,0.2,0.2,0.2,0,0.2,0]
[null,119,null,0.2,0.2,0.2,0,0.2,0]
[null,120,null,0.2,0.2,0.2,0,0.2,0]
[null,121,null,0.2,0.2,0.2,0,0.2,0]
[null,122,null,0.2,0.2,0.2,0,0.2,0]
[null,123,null,0.2,0.2,0.2,0,0.2,0]
[null,124,null,0.2,0.2,0.2,0,0.2,0]
[null,125,null,0.2,0.2,0.2,0,0.2,0]
[null,126,null,0.2,0.2,0.2,0,0.2,0]
[null,127,null,0.2,0.2,0.2,0,0.2,0]
[null,128,null,0.2,0.2,0.2,0,0.2,0]
[null,129,null,0.2,0.2,0.2,0,0.2,0]
[null,130,null,0.2,0.2,0.2,0,0.2,0]
[null,131,null,0.2,0.2,0.2,0,0.2,0]
[null,132,null,0.2,0.2,0.2,0,0.2,0]
[null,133,null,0.2,0.2,0.2,0,0.2,0]
[null,134,null,0.2,0.2,0.2,0,0.2,0]
[null,135,null,0.2,0.2,0.2,0,0.2,0]
[null,136,null,0.2,0.2,0.2,0,0.2,0]
[null,137,null,0.2,0.2,0.2,0,0.2,0]
[null,138,null,0.2,0.2,0.2,0,0.2,0]
[null,139,null,0.2,0.2,0.2,0,0.2,0]
[null,140,null,0.2,0.2,0.2,0,0.2,0]
[null,141,null,0.2,0.2,0.2,0,0.2,0]
[null,142,null,0.2,0.2,0.2,0,0.2,0]
[null,143,null,0.2,0.2,0.2,0,0.2,0]
[null,144,null,0.2,0.2,0.2,0,0.2,0]
[null,145,null,0.2,0.2,0.2,0,0.2,0]
[null,146,null,0.2,0.2,0.2,0,0.2,0]
[null,147,null,0.2,0.2,0.2,0,0.2,0]
[null,148,null,0.2,0.2,0.2,0,0.2,0]
[null,149,null,0.2,0.2,0.2,0,0.2,0]
[null,150,null,0.2,0.2,0.2,0,0.2,0]